|
Cash & Equivalents
|
| 0.04M | 0.30M | 0.28M | 0.33M | 0.38M | 0.50M | 0.60M | 0.62M | 12.18M | 0.54M | 0.23M | 12.18M | 10.82M | 9.88M | 8.31M | 6.20M | 5.17M | 2.75M | 2.12M | 0.53M | 0.18M | 0.08M | 3.62M |
|
Cash & Current Investments
|
| 0.04M | 0.30M | 0.28M | 0.33M | 0.38M | 0.50M | 0.60M | 0.62M | 12.18M | 0.54M | 0.23M | 12.18M | 10.82M | 9.88M | 8.31M | 6.20M | 5.17M | 2.75M | 2.12M | 0.53M | 0.18M | 0.08M | 3.62M |
|
Receivables - Net
|
| | 0.48M | 0.88M | 0.76M | 0.62M | 0.89M | 1.29M | 0.08M | 0.74M | 0.70M | 1.25M | 0.42M | 0.10M | 1.40M | 1.66M | 0.82M | 0.44M | 0.45M | 0.98M | 0.97M | 0.90M | 0.88M | 0.39M |
|
Receivables - Other
|
| | | | | | | | 0.01M | | | | | | | | | | | | 0.76M | 0.64M | 0.66M | 0.46M |
|
Receivables
|
| | 0.48M | 0.88M | 0.76M | 0.62M | 0.89M | 1.29M | 0.09M | 0.74M | 0.70M | 1.25M | 0.42M | 0.10M | 1.40M | 1.66M | 0.82M | 0.44M | 0.45M | 0.98M | 1.73M | 1.54M | 1.53M | 0.85M |
|
Raw Materials
|
| 0.31M | 0.27M | 0.15M | 0.69M | 0.71M | | | | | | | 0.76M | | | | 0.86M | 0.95M | 0.99M | 0.97M | 1.82M | 1.02M | 1.61M | 1.84M |
|
Work In Process
|
| 0.09M | 0.03M | 0.01M | 0.02M | 0.08M | | | | | | | 0.03M | | | | 0.24M | 0.15M | 0.20M | 0.23M | 0.30M | 0.80M | 0.09M | 0.09M |
|
Finished Goods
|
| | | | 0.19M | 0.11M | | | | | | | 0.25M | | | | 0.99M | 0.88M | 0.93M | 0.91M | 1.00M | 0.91M | 0.55M | 0.76M |
|
Inventory
|
0.50M | 1.14M | 0.79M | 0.83M | 2.17M | 1.99M | 2.04M | 1.94M | 1.79M | 1.69M | 1.60M | 1.68M | 1.05M | 1.27M | 2.22M | 2.61M | 2.24M | 2.17M | 2.11M | 1.83M | 2.34M | 2.00M | 1.48M | 2.15M |
|
Prepaid Assets
|
| | | | | | | | | | | | 0.07M | 0.02M | 3.95M | | 0.04M | 0.11M | 0.41M | 0.04M | 0.06M | 0.27M | 0.26M | 0.19M |
|
Current Assets
|
0.50M | | 1.57M | 1.99M | 3.26M | 2.99M | 3.44M | 3.83M | 2.49M | 15.22M | 2.85M | 3.16M | 13.72M | 12.35M | 13.84M | 12.64M | 9.29M | 7.90M | 5.70M | 4.77M | 4.66M | 4.00M | 3.35M | 6.81M |
|
Property, Plant & Equipment (Net)
|
| 0.15M | | 0.17M | 0.85M | 0.81M | 0.77M | 0.74M | 0.70M | 0.63M | 0.64M | 0.62M | 1.09M | 1.11M | 0.74M | 0.76M | 0.95M | 1.01M | 0.92M | 1.26M | 1.87M | 1.78M | 1.65M | 1.10M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M |
|
Intangibles
|
| | | 0.00M | 3.18M | 3.19M | 3.19M | 3.01M | 3.17M | 2.94M | 3.05M | 3.00M | 2.94M | 2.88M | 2.83M | 2.80M | 4.28M | 4.20M | 4.08M | 4.03M | 5.46M | 5.35M | 5.14M | 4.98M |
|
Goodwill & Intangibles
|
| | | 0.00M | 3.18M | 3.19M | 3.19M | 3.01M | 3.17M | 2.94M | 3.05M | 3.00M | 2.94M | 2.88M | 2.83M | 2.80M | 4.28M | 4.20M | 4.08M | 4.03M | 5.46M | 5.35M | 5.14M | 4.98M |
|
Other Non-Current Assets
|
| | 0.00M | 0.00M | | | | | 0.00M | 0.07M | 0.00M | 0.01M | 0.07M | 0.18M | 0.33M | 0.07M | 0.04M | | | | | | | |
|
Non-Current Assets
|
| | 0.44M | 0.41M | 4.23M | 4.15M | 4.07M | 3.76M | 4.37M | 4.47M | 4.16M | 4.00M | 4.86M | 4.76M | 4.24M | 4.14M | 5.83M | 5.69M | 5.38M | 5.85M | 12.49M | 12.04M | 11.59M | 10.65M |
|
Assets
|
0.50M | | 2.01M | 2.40M | 7.48M | 7.14M | 7.50M | 7.59M | 6.86M | 19.69M | 7.00M | 7.16M | 18.58M | 17.11M | 18.08M | 16.79M | 15.12M | 13.58M | 11.08M | 10.62M | 17.15M | 16.04M | 14.94M | 17.46M |
|
Accounts Payables
|
0.01M | 0.04M | 0.01M | 0.01M | 0.06M | 0.02M | 0.02M | 0.02M | 0.11M | 0.19M | 0.20M | 0.20M | 0.19M | 0.41M | 0.30M | 0.23M | 0.22M | 0.31M | 0.20M | 0.53M | 0.18M | 1.29M | 0.72M | 1.59M |
|
Notes Payables
|
| | | | | | | | 0.26M | | | | | | | | | | | | | | | |
|
Payables
|
0.01M | 0.04M | 0.01M | 0.01M | 0.06M | 0.02M | 0.02M | 0.02M | 0.38M | 0.19M | 0.20M | 0.20M | 0.19M | 0.41M | 0.30M | 0.23M | 0.22M | 0.31M | 0.20M | 0.53M | 0.18M | 1.29M | 0.72M | 1.59M |
|
Accumulated Expenses
|
| | | | | | | | | 1.18M | | | 0.43M | 0.08M | | 106.00 | 0.16M | 0.08M | 0.11M | 0.03M | 0.27M | 0.47M | 0.56M | 0.84M |
|
Other Accumulated Expenses
|
| | 0.61M | 1.02M | 0.01M | 0.62M | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 0.20M | | 0.40M | 0.40M | | | | 0.10M | | | | | | | | | | 0.82M | 1.21M | 3.58M |
|
Current Leases
|
| | 0.09M | 0.04M | 0.18M | 0.14M | 0.14M | 0.01M | 0.17M | 0.34M | 0.13M | 0.18M | 0.34M | 0.34M | 0.34M | 0.35M | 0.43M | 0.31M | 0.20M | 0.21M | 0.65M | 0.47M | 0.44M | 0.28M |
|
Current Taxes
|
| | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.36M | 0.51M | 0.96M | 0.78M | 0.20M | 0.44M | 0.65M | 0.09M | | 0.07M | 0.01M | | | | | 0.21M | 0.77M | 0.12M | 0.12M | 1.04M | 1.34M | 1.58M | 1.55M |
|
Total Current Liabilities
|
0.01M | | | 1.02M | 1.03M | 0.35M | 0.60M | 0.69M | 0.39M | 1.72M | 0.41M | 0.50M | 0.96M | 0.84M | 0.64M | 0.59M | 1.03M | 1.47M | 0.62M | 0.89M | 2.57M | 4.87M | 6.34M | 9.15M |
|
Non-Current Debt
|
| 0.40M | 0.34M | 0.30M | 0.93M | 0.88M | | | 0.58M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | 0.21M | 0.23M | 0.23M | 0.04M | 0.14M | 0.01M | 0.33M | 0.49M | 0.33M | 0.20M | 0.49M | 0.40M | 0.31M | 0.24M | 0.16M | 0.16M | 0.37M | 0.25M | 4.37M | 4.31M | 4.70M | 4.49M |
|
Other Non-Current Liabilities
|
| | | | 0.01M | 1.37M | | | 0.91M | 0.49M | | 0.20M | 0.49M | 0.40M | 0.31M | | | | | | | | | 0.07M |
|
Total Non-Current Liabilities
|
| 0.40M | | 0.73M | 1.17M | 1.32M | 1.11M | 1.07M | 0.91M | 0.58M | 0.33M | 0.50M | 0.49M | 0.40M | 0.64M | | 0.16M | 0.16M | 0.18M | 0.05M | 4.37M | 4.31M | 4.26M | 4.21M |
|
Total Liabilities
|
0.01M | | 1.38M | 1.75M | 2.20M | 1.67M | 1.71M | 1.76M | 1.30M | 2.20M | 0.74M | 0.69M | 1.45M | 1.24M | 0.95M | 0.82M | 1.19M | 1.64M | 0.80M | 0.93M | 6.94M | 9.19M | 10.60M | 13.36M |
|
Total Debt
|
| 0.40M | 0.34M | 0.30M | 1.13M | 0.88M | 0.40M | 0.40M | 0.58M | | | 0.10M | | | | | | | | | | 0.82M | 1.21M | 3.58M |
|
Common Equity
|
0.49M | | 0.63M | 0.61M | 5.29M | 5.47M | 5.79M | 5.83M | 5.56M | 5.94M | 6.26M | 6.47M | 17.13M | 15.87M | 17.13M | 15.97M | 13.93M | 11.95M | 10.28M | 9.69M | 10.21M | 6.85M | 4.34M | 4.10M |
|
Shareholder's Equity
|
0.49M | | 0.63M | 0.61M | 5.29M | 5.47M | 5.79M | 5.83M | 5.56M | 5.94M | 6.26M | 6.47M | 17.13M | 15.87M | 17.13M | 15.97M | 13.93M | 11.95M | 10.28M | 9.69M | 10.21M | 6.85M | 4.34M | 4.10M |
|
Liabilities and Shareholders Equity
|
0.50M | | 2.01M | 2.40M | 7.48M | 7.14M | 7.50M | 7.59M | 6.86M | 19.69M | 7.00M | 7.16M | 18.58M | 17.11M | 18.08M | 16.79M | 15.12M | 13.58M | 11.08M | 10.62M | 17.15M | 16.04M | 14.94M | 17.46M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M |
|
Retained Earnings
|
-0.02M | | -0.02M | -0.02M | -0.00M | 0.18M | 0.50M | 0.54M | 0.27M | -0.73M | 0.97M | 1.17M | -1.92M | -1.92M | -0.73M | -3.23M | -5.24M | -6.23M | -6.72M | -8.34M | -7.75M | -9.44M | -11.21M | -15.86M |