|
Cash & Equivalents
|
1.32M | 1.76M | 1.93M | 2.23M | 27.32M | 25.33M | 17.41M | 11.48M | 9.58M |
|
Short-term Investments
|
0.15M | 0.26M | 0.26M | 0.26M | | | | | |
|
Cash & Current Investments
|
1.47M | 2.01M | 2.19M | 2.49M | 27.32M | 25.33M | 17.41M | 11.48M | 9.58M |
|
Receivables - Net
|
0.71M | 0.88M | 1.11M | 1.74M | 2.57M | 3.59M | 3.56M | 4.05M | 5.72M |
|
Receivables - Other
|
| | | | | 0.72M | 0.97M | 0.03M | 0.28M |
|
Receivables
|
0.71M | 0.88M | 1.11M | 1.74M | 2.57M | 4.31M | 4.53M | 4.07M | 6.00M |
|
Inventory
|
0.67M | 1.17M | 1.15M | 0.82M | 6.83M | 6.11M | 6.40M | 3.48M | 2.80M |
|
Current Deferred Tax Assets
|
0.05M | | | | | | | | |
|
Prepaid Assets
|
0.11M | 0.19M | 0.18M | 0.25M | 0.81M | 1.57M | 1.46M | 1.22M | 0.75M |
|
Current Assets
|
3.02M | 4.25M | 4.63M | 5.30M | 37.53M | 37.32M | 29.80M | 20.26M | 19.13M |
|
Property, Plant & Equipment (Net)
|
0.36M | 0.50M | 0.88M | 0.84M | 1.17M | 1.11M | 3.89M | 3.84M | 4.29M |
|
Long-Term Investments
|
| | | | | 0.39M | 0.56M | 1.05M | |
|
Intangibles
|
0.03M | 0.02M | 0.02M | 0.04M | 0.84M | 0.81M | 0.79M | 0.75M | 0.73M |
|
Goodwill & Intangibles
|
0.03M | 0.02M | 0.02M | 0.04M | 0.84M | 0.81M | 0.79M | 0.75M | 0.73M |
|
Long-Term Deferred Tax
|
| | | | 0.13M | 1.94M | 3.97M | 6.93M | 8.32M |
|
Other Non-Current Assets
|
0.06M | 0.05M | 0.08M | 0.07M | 0.02M | 0.02M | 0.10M | 0.10M | 0.10M |
|
Non-Current Assets
|
0.42M | 0.55M | 0.96M | 0.91M | 2.39M | 3.97M | 12.53M | 8.21M | 8.09M |
|
Assets
|
3.43M | 4.81M | 5.59M | 6.21M | 39.92M | 41.29M | 42.33M | 28.46M | 27.22M |
|
Accounts Payables
|
0.16M | 0.20M | 0.11M | 0.25M | 0.62M | 1.23M | 2.39M | 0.98M | 1.65M |
|
Notes Payables
|
0.04M | 0.04M | 0.04M | | | 0.51M | 0.43M | 0.31M | 0.27M |
|
Payables
|
0.20M | 0.24M | 0.15M | 0.25M | 0.62M | 1.74M | 2.83M | 1.29M | 1.92M |
|
Accumulated Expenses
|
0.07M | 0.15M | 0.17M | 0.26M | 2.61M | 2.71M | 2.89M | 1.71M | 3.92M |
|
Other Accumulated Expenses
|
| | | | | 0.09M | 0.26M | 0.51M | 0.03M |
|
Current Leases
|
| | | | 0.14M | 0.10M | 0.35M | 0.37M | 0.40M |
|
Current Taxes
|
| 0.10M | 0.13M | 0.17M | | | | | |
|
Current Deferred Revenue
|
0.02M | 0.02M | 0.02M | 0.02M | | 0.09M | | | |
|
Total Current Liabilities
|
0.31M | 0.56M | 0.53M | 0.77M | 3.67M | 4.79M | 6.96M | 4.45M | 7.20M |
|
Capital Leases
|
| | | | | | 0.39M | 0.32M | 0.20M |
|
Non-Current Debt
|
0.48M | 0.44M | 0.39M | | | | | | |
|
Non-Current Deffered Revenue
|
0.16M | 0.13M | 0.11M | 0.09M | | | | | |
|
Non-Current Deferred Tax Liability
|
| -0.12M | -0.20M | 0.15M | | | | 0.93M | 1.24M |
|
Operating Leases
|
| | | | 0.10M | 0.10M | 4.00M | 3.34M | 3.00M |
|
Total Non-Current Liabilities
|
0.64M | 0.70M | 0.71M | 0.24M | | | | | |
|
Total Liabilities
|
0.95M | 1.25M | 1.24M | 1.02M | 3.76M | 4.79M | 11.01M | 8.11M | 10.40M |
|
Total Debt
|
0.48M | 0.44M | 0.39M | | | | | | |
|
Common Equity
|
2.48M | 3.55M | 4.36M | 5.19M | 36.16M | 36.50M | 31.33M | 20.35M | 16.81M |
|
Shareholder's Equity
|
2.48M | 3.55M | 4.36M | 5.19M | 36.16M | 36.50M | 31.33M | 20.35M | 16.81M |
|
Liabilities and Shareholders Equity
|
3.43M | 4.81M | 5.59M | 6.21M | 39.92M | 41.29M | 42.33M | 28.46M | 27.22M |
|
Treasury Shares
|
2.27M | 2.27M | 2.27M | 2.27M | 3.42M | 3.42M | 3.42M | 3.42M | 3.44M |
|
Retained Earnings
|
-0.76M | 0.05M | 0.78M | 1.48M | 3.65M | -0.91M | -9.57M | -23.31M | -29.38M |