|
Cash & Equivalents
|
380.00 | 380.00 | 0.01M | 0.05M | 2.21M | 1.65M | 0.90M | 0.43M | 0.11M | 0.17M | 0.23M | 0.10M | 0.14M | 0.08M | 0.11M | 0.63M | 0.77M | 2.81M | 8.88M | 6.20M | 12.16M | 10.99M | 14.86M | 10.13M | 12.99M | 16.17M | 10.33M | 7.19M | 1.32M | 1.17M | 1.19M | 0.80M | 1.02M | 0.91M | 29.83M | 24.45M | 20.57M | 20.59M |
|
Short-term Investments
|
| | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
380.00 | 380.00 | 0.01M | 0.06M | 2.21M | 1.65M | 0.90M | 0.43M | 0.11M | 0.17M | 0.23M | 0.10M | 0.14M | 0.08M | 0.11M | 0.63M | 0.77M | 2.81M | 8.88M | 6.20M | 12.16M | 10.99M | 14.86M | 10.13M | 12.99M | 16.17M | 10.33M | 7.19M | 1.32M | 1.17M | 1.19M | 0.80M | 1.02M | 0.91M | 29.83M | 24.45M | 20.57M | 20.59M |
|
Receivables - Net
|
| | 0.03M | | 0.01M | 0.03M | 0.15M | 0.19M | 0.12M | 0.16M | 0.11M | 0.03M | 0.06M | 0.40M | 0.03M | 0.06M | 0.07M | 0.07M | 0.06M | 0.35M | 0.61M | 0.55M | 0.14M | 0.19M | 0.56M | 1.34M | 1.54M | 1.65M | 2.59M | 1.30M | 0.90M | 0.98M | 1.93M | 2.68M | 3.43M | 4.35M | 3.87M | 2.96M |
|
Receivables - Other
|
| | 0.00M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | 871.00 | | | | 0.66M | 0.20M | 0.29M | 0.50M |
|
Receivables
|
| | 0.03M | | 0.01M | 0.03M | 0.15M | 0.19M | 0.12M | 0.16M | 0.11M | 0.03M | 0.06M | 0.40M | 0.03M | 0.06M | 0.07M | 0.07M | 0.06M | 0.35M | 0.61M | 0.55M | 0.14M | 0.19M | 0.56M | 1.34M | 1.54M | 1.65M | 2.59M | 1.30M | 0.90M | 0.98M | 1.93M | 2.68M | 4.09M | 4.54M | 4.16M | 3.46M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 1.08M | 0.73M | 0.35M | 0.26M | 0.32M | 0.31M | 0.41M | 0.44M | 0.36M | 0.36M | 0.50M | 0.48M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.08M | 0.09M | 0.07M | 0.00M | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.20M | 0.19M | 0.21M | 0.88M | 0.94M | 1.03M | 1.29M | 0.83M | 0.74M | 0.13M | 0.17M | 0.18M | 0.13M | 0.27M | 0.30M |
|
Inventory
|
| | 0.01M | | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.03M | 0.03M | 0.04M | 0.05M | 0.06M | 0.05M | 0.18M | 0.19M | 0.19M | 0.29M | 0.28M | 0.34M | 1.96M | 1.67M | 1.38M | 1.55M | 1.15M | 1.05M | 0.54M | 0.61M | 0.55M | 0.49M | 0.77M | 0.78M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | 0.09M | | | | | | | | | | | | | | 0.03M | | | | 0.06M | 0.13M | 0.05M | 0.18M | 0.41M | 0.76M | 0.53M | 0.36M |
|
Prepaid Assets
|
| | 0.01M | 0.06M | 0.21M | 0.14M | 0.11M | 0.07M | 0.04M | 0.08M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.04M | 0.14M | 0.15M | 0.58M | 0.49M | 0.45M | 0.31M | 1.92M | 1.79M | 1.03M | 1.61M | 1.14M | 1.73M | 0.95M | 0.63M | 0.51M | 0.38M | 0.60M | 1.14M | 1.90M | 5.35M | 2.75M |
|
Current Assets
|
| 380.00 | 0.16M | 2.37M | 2.45M | 1.86M | 1.18M | 0.70M | 0.29M | 0.44M | 0.41M | 0.21M | 0.37M | 0.59M | 0.21M | 0.80M | 1.15M | 3.11M | 9.14M | 7.15M | 13.45M | 12.18M | 15.76M | 12.53M | 15.63M | 19.92M | 15.74M | 11.91M | 7.07M | 5.05M | 3.90M | 3.37M | 3.87M | 4.83M | 34.16M | 30.77M | 31.05M | 28.53M |
|
Property, Plant & Equipment (Net)
|
| | 462.00 | | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.05M | 0.06M | 0.06M | 0.05M | 0.08M | 0.39M | 0.37M | 0.36M | 0.41M | 0.83M | 3.19M | 5.75M | 5.47M | 4.91M | 4.70M | 4.18M | 3.77M | 3.54M | 3.68M | 3.65M | 3.52M | 3.46M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.21M | 0.21M | 0.21M | 0.76M | 0.75M | 0.79M | 0.75M | 0.90M | 0.68M | 0.65M | 0.61M | 0.58M | 0.54M | 0.51M | 0.47M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.21M | 0.21M | 0.21M | 0.76M | 0.75M | 0.79M | 0.75M | 0.90M | 0.68M | 0.65M | 0.61M | 0.58M | 0.54M | 0.51M | 0.47M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | 0.01M | | 0.02M | 0.08M | | | 0.01M | 0.01M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.10M | 0.17M | 0.22M | 0.16M | 14.07M | 0.38M | 0.31M |
|
Non-Current Assets
|
| | 462.00 | | 0.02M | 0.03M | 0.04M | 0.04M | 0.07M | 0.05M | 0.04M | 0.04M | 0.05M | 0.04M | 0.03M | 0.11M | 0.05M | 0.06M | 0.07M | 0.05M | 0.94M | 2.20M | 3.47M | 3.48M | 3.75M | 6.01M | 7.89M | 8.20M | 8.19M | 7.56M | 6.96M | 7.94M | 7.53M | 7.53M | 28.76M | 63.04M | 110.42M | 127.53M |
|
Assets
|
380.00 | 380.00 | 0.16M | 2.37M | 2.48M | 1.89M | 1.22M | 0.74M | 0.36M | 0.48M | 0.45M | 0.25M | 0.42M | 0.62M | 0.24M | 0.91M | 1.20M | 3.17M | 9.21M | 7.20M | 14.38M | 14.39M | 19.23M | 16.01M | 19.38M | 25.93M | 23.63M | 20.11M | 15.26M | 12.61M | 10.86M | 11.30M | 11.39M | 12.35M | 62.93M | 93.80M | 141.46M | 156.06M |
|
Accounts Payables
|
| | 0.07M | | 0.26M | 0.30M | 0.19M | 0.32M | 0.43M | 0.49M | 0.37M | 0.43M | 0.55M | 0.55M | 0.66M | 0.67M | 0.47M | 0.39M | 0.40M | 0.41M | 0.34M | 0.69M | 0.45M | 1.80M | 1.57M | 1.82M | 1.41M | 0.90M | 1.10M | 4.83M | 2.77M | 5.80M | 4.81M | 4.38M | 2.06M | 1.21M | 1.81M | 1.24M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 1.03M | 1.15M | 2.84M | 2.32M | 1.38M | | | | | 4.84M | | | | | | 0.25M | 0.99M | 0.89M | 1.26M | 0.49M | | | |
|
Payables
|
| | 0.07M | | 0.26M | 0.30M | 0.19M | 0.32M | 0.43M | 0.49M | 0.37M | 0.43M | 0.55M | 0.55M | 0.66M | 1.70M | 1.62M | 3.23M | 2.72M | 1.79M | 0.34M | 0.69M | 0.45M | 1.80M | 6.41M | 1.82M | 1.41M | 0.90M | 1.10M | 4.83M | 3.02M | 6.79M | 5.70M | 5.63M | 2.56M | 1.21M | 1.81M | 1.24M |
|
Accumulated Expenses
|
0.00M | 0.00M | 0.01M | 0.01M | | | | | | | 0.25M | | 0.01M | 0.46M | 0.53M | 0.51M | 0.41M | 0.32M | 0.28M | 0.11M | 0.18M | 0.22M | 1.16M | 0.78M | 1.57M | 1.82M | 2.14M | 2.76M | 2.89M | 3.02M | 3.46M | 3.42M | 3.75M | 3.22M | 1.16M | 1.51M | 1.23M | 1.30M |
|
Other Accumulated Expenses
|
| | 0.00M | | 0.01M | 0.02M | 0.01M | 0.05M | 0.12M | 0.08M | 0.00M | | 0.01M | 0.01M | 0.07M | 0.02M | 0.02M | 0.02M | 0.04M | 0.10M | 0.05M | 0.08M | 0.08M | 0.06M | | | 0.05M | 0.06M | 0.25M | 0.11M | 0.09M | 0.16M | 0.16M | 0.06M | 0.03M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | 0.01M | 0.05M | 0.07M | 0.01M | 0.12M | 0.16M | 0.16M | 0.16M | 0.16M | 0.06M | | | | | | | | | | | | | 3.80M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 0.25M | 0.26M | 0.26M | 0.21M | 0.21M | 0.22M | 0.22M | 0.27M | 0.24M | 0.17M | 0.10M | 0.44M | 0.49M | 0.51M | 0.49M | 0.42M | 0.49M | 0.41M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | 0.11M | 0.11M | 0.11M | | | |
|
Current Deferred Revenue
|
| | | | | | | | 0.16M | 0.05M | | | | | 0.01M | 0.05M | | 0.04M | 0.02M | 0.02M | 0.03M | 0.16M | 0.13M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.00M | 0.39M | 0.55M | 0.24M | 0.22M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M |
|
Total Current Liabilities
|
| 0.00M | 0.43M | 0.01M | 0.74M | 0.81M | 0.48M | 0.61M | 0.79M | 0.75M | 0.58M | 0.75M | 0.79M | 0.90M | 1.03M | 1.97M | 2.08M | 3.51M | 2.95M | 2.45M | 1.25M | 1.52M | 2.46M | 2.56M | 7.15M | 17.84M | 9.68M | 11.50M | 11.78M | 11.41M | 6.90M | 7.28M | 6.25M | 5.98M | 4.67M | 3.35M | 3.74M | 6.93M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | 0.10M | 0.08M | 0.14M | 0.03M | | | | | 0.10M | | | | | | 0.25M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 0.79M | 0.73M | 0.41M | 0.48M | 0.21M | 0.16M | 0.10M | 0.04M | | | | 1.19M | 1.06M | 0.93M | 0.82M | 0.77M | 1.27M | 1.17M |
|
Other Non-Current Liabilities
|
| | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.01M | | | | 0.01M | 0.01M | | |
|
Total Non-Current Liabilities
|
| | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | 12.98M | | | | 13.04M | | | | 5.49M | 4.12M | | |
|
Total Liabilities
|
0.00M | 0.00M | 0.24M | 0.01M | 0.74M | 0.81M | 0.48M | 0.61M | 0.79M | 0.75M | 0.58M | 0.75M | 0.79M | 0.90M | 1.03M | 2.18M | 2.18M | 3.70M | 3.09M | 2.48M | 1.79M | 2.00M | 2.87M | 2.82M | 7.46M | 18.00M | 13.13M | 11.88M | 11.78M | 11.41M | 13.05M | 8.71M | 7.56M | 7.18M | 5.50M | 4.12M | 5.01M | 8.11M |
|
Total Debt
|
| | | | | | | | | | | | | | | 0.01M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | | | | | | 0.25M | | | | | | | 3.80M |
|
Common Equity
|
| -620.00 | -0.27M | 2.36M | 1.74M | 1.08M | 0.74M | 0.10M | -0.42M | -0.26M | -0.13M | -0.50M | -0.37M | -0.28M | -0.80M | -1.27M | -0.98M | -0.53M | 6.12M | 4.72M | 12.59M | 12.39M | 16.37M | 13.19M | 11.92M | 7.93M | 10.49M | 8.23M | 3.47M | 1.20M | -2.18M | 2.59M | 3.84M | 5.17M | 57.43M | 89.68M | 136.45M | 147.96M |
|
Shareholder's Equity
|
-0.00M | -620.00 | -0.27M | 2.36M | 1.74M | 1.08M | 0.74M | 0.10M | -0.42M | -0.26M | -0.13M | -0.50M | -0.37M | -0.28M | -0.80M | -1.27M | -0.98M | -0.53M | 6.12M | 4.72M | 12.59M | 12.39M | 16.37M | 13.19M | 11.92M | 7.93M | 10.49M | 8.23M | 3.47M | 1.20M | -2.18M | 2.59M | 3.84M | 5.17M | 57.43M | 89.68M | 136.45M | 147.96M |
|
Liabilities and Shareholders Equity
|
380.00 | 380.00 | 0.16M | 2.37M | 2.48M | 1.89M | 1.22M | 0.74M | 0.36M | 0.48M | 0.45M | 0.25M | 0.42M | 0.62M | 0.24M | 0.91M | 1.20M | 3.17M | 9.21M | 7.20M | 14.38M | 14.39M | 19.23M | 16.01M | 19.38M | 25.93M | 23.63M | 20.11M | 15.26M | 12.61M | 10.86M | 11.30M | 11.39M | 12.35M | 62.93M | 93.80M | 141.46M | 156.06M |
|
Treasury Shares
|
| | 1.06M | | | | 0.31M | | | | | | | | | | | | 0.07M | | | 2.62M | | 0.19M | 0.16M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Retained Earnings
|
-0.01M | -0.01M | -1.93M | -0.19M | -2.85M | -3.69M | -4.36M | -5.11M | -5.83M | -6.02M | -6.42M | -6.98M | -7.60M | -7.87M | -8.40M | -8.95M | -9.38M | -10.39M | -11.25M | -12.96M | -15.99M | -19.08M | -23.16M | -27.29M | -32.55M | -38.23M | -42.59M | -49.20M | -55.53M | -61.09M | -66.29M | -71.30M | -77.19M | -79.19M | -83.81M | -102.62M | -94.48M | -101.45M |
|
Preferred Shares
|
| | | | | | | | | | 3.00 | 3.00 | 3.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | | | | | | | | | | | | | 73.00 | 73.00 | 73.00 | 73.00 | 100.00 | 100.00 | 100.00 |