|
Cash & Equivalents
|
2.63M | 2.89M | 3.62M | 4.43M | 4.61M | 5.40M | 6.16M | 6.01M | 6.37M | 6.97M | 7.80M | 7.77M | 7.96M | 5.94M | 6.44M | 5.91M | 5.81M | 6.02M | 6.09M | 6.05M | 6.12M | 6.10M | 6.25M | 6.64M | 10.78M | 8.13M | 4.40M | 3.90M | 10.09M | 6.70M | 5.11M | 5.21M | 4.30M | 4.40M | 4.00M | 3.81M | 2.95M | 2.60M | 2.33M | 3.00M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | 6.41M | 6.57M | | | | | | | | | | | | |
|
Cash & Current Investments
|
2.63M | 2.89M | 3.62M | 4.43M | 4.61M | 5.40M | 6.16M | 6.01M | 6.37M | 6.97M | 7.80M | 7.77M | 7.96M | 5.94M | 6.44M | 5.91M | 5.81M | 6.02M | 6.09M | 6.05M | 6.12M | 6.10M | 6.25M | 6.64M | 10.78M | 10.46M | 10.81M | 10.47M | 10.09M | 6.70M | 5.11M | 5.21M | 4.30M | 4.40M | 4.00M | 3.81M | 2.95M | 2.60M | 2.33M | 3.00M |
|
Receivables - Net
|
| | | 1.60M | 1.80M | 1.74M | 1.77M | 1.73M | 1.64M | 1.96M | 1.39M | 1.37M | 1.40M | 1.21M | 0.83M | | 0.73M | | | 0.92M | 1.11M | 0.97M | 1.17M | 1.11M | 0.08M | 0.02M | 0.02M | 0.03M | 0.01M | 0.02M | 0.09M | 0.03M | 0.00M | 0.01M | 0.02M | 0.03M | 1.61M | 0.01M | 0.02M | 1.35M |
|
Receivables - Other
|
| 0.00M | | | | 0.00M | | 0.00M | | | | 0.02M | 0.02M | 0.01M | | 0.01M | 0.02M | 0.00M | 0.05M | 0.01M | 0.05M | 0.12M | 0.02M | 0.02M | 0.09M | 0.02M | 0.02M | 0.03M | 0.01M | 0.02M | | | | | | | | | | |
|
Receivables
|
| | | 1.60M | 1.80M | 1.74M | 1.77M | 1.73M | 1.64M | 1.96M | 1.39M | 1.39M | 1.42M | 1.22M | 0.83M | | 0.75M | | | 0.94M | 1.17M | 1.08M | 1.19M | 1.12M | 0.17M | 0.04M | 0.05M | 0.05M | 0.01M | 0.04M | 0.09M | 0.03M | 0.00M | 0.01M | 0.02M | 0.03M | 1.61M | 0.01M | 0.02M | 1.35M |
|
Raw Materials
|
| | | 0.68M | 0.83M | 0.69M | 0.68M | 0.74M | 0.77M | 0.90M | 0.86M | 0.74M | 0.72M | 0.47M | 0.57M | | 0.54M | | | 0.62M | 0.52M | 0.56M | 0.50M | 0.47M | 0.45M | 0.46M | 0.67M | 0.66M | 1.64M | 2.53M | 2.54M | 2.40M | 1.99M | 2.05M | 2.03M | 1.92M | 1.61M | 1.44M | 1.23M | 1.37M |
|
Work In Process
|
| | | 0.17M | 0.20M | 0.36M | 0.33M | 0.36M | 0.34M | 0.27M | 0.25M | 0.29M | 0.27M | 0.22M | 0.24M | | 0.25M | | | 0.23M | 0.25M | 0.23M | 0.25M | 0.20M | 0.21M | 0.20M | 0.16M | 0.23M | 0.19M | 0.24M | 0.20M | 0.20M | 0.23M | 0.23M | 0.22M | 0.26M | 0.18M | 0.18M | 0.20M | 0.19M |
|
Finished Goods
|
| | | 0.16M | 0.15M | 0.23M | 0.23M | 0.17M | 0.24M | 0.18M | 0.15M | 0.16M | 0.08M | 0.11M | 0.12M | | 0.13M | | | 0.11M | 0.10M | 0.10M | 0.13M | 0.13M | 0.16M | 0.14M | 0.17M | 0.17M | 0.28M | 0.20M | 0.20M | 0.27M | 0.26M | 0.30M | 0.31M | 0.31M | 0.22M | 0.23M | 0.22M | 0.23M |
|
Inventory
|
| | | 1.01M | 1.18M | 1.28M | 1.24M | 1.27M | 1.35M | 1.36M | 1.26M | 1.20M | 1.07M | 0.80M | 0.92M | | 0.93M | | | 0.96M | 0.87M | 0.88M | 0.88M | 0.81M | 0.81M | 0.80M | 1.01M | 1.06M | 2.11M | 2.98M | 2.94M | 2.88M | 2.48M | 2.57M | 2.56M | 2.49M | 2.01M | 1.84M | 1.65M | 1.80M |
|
Prepaid Assets
|
| | | 0.30M | 0.22M | 0.21M | 0.14M | 0.38M | 0.32M | 0.21M | 0.18M | 0.34M | 0.28M | 0.23M | 0.20M | | 0.33M | | | 0.50M | 0.39M | 0.34M | 0.17M | 0.33M | 0.39M | 0.39M | 0.47M | 0.45M | 0.32M | 0.51M | 0.25M | 0.23M | 0.38M | 0.37M | 0.30M | 0.24M | 0.33M | 0.33M | 0.31M | 0.27M |
|
Current Assets
|
| | | 7.35M | 7.82M | 8.63M | 9.31M | 9.38M | 9.69M | 10.51M | 10.63M | 10.68M | 10.71M | 8.19M | 8.40M | | 7.83M | | | 8.44M | 8.50M | 8.29M | 8.47M | 8.88M | 13.07M | 12.96M | 13.02M | 12.93M | 13.70M | 12.43M | 10.45M | 9.93M | 9.33M | 9.08M | 8.29M | 7.72M | 6.90M | 6.39M | 6.42M | 6.41M |
|
Property, Plant & Equipment (Net)
|
| | | 0.18M | 0.16M | 0.31M | 0.36M | 0.31M | 0.29M | 0.27M | 0.32M | 0.53M | 0.64M | 0.65M | 0.61M | | 0.63M | | | 0.46M | 0.41M | 0.36M | 0.42M | 0.37M | 0.34M | 0.29M | 0.24M | 0.20M | 0.18M | 0.31M | 0.34M | 0.30M | 0.31M | 0.29M | 0.25M | 0.31M | 0.41M | 0.58M | 0.55M | 0.50M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 4.86M | 4.54M | 4.39M | 2.46M | 2.44M | 2.44M | 2.56M | 2.66M | 2.49M | 2.63M | 2.58M |
|
Intangibles
|
| | | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.09M | 0.12M | | 0.17M | | | 0.19M | 0.20M | 0.18M | 0.16M | 0.15M | 0.13M | 0.12M | 0.10M | 0.66M | 0.66M | 0.66M | 1.01M | 1.01M | 3.91M | 3.87M | 3.88M | 4.04M | 3.86M | 3.98M | 4.16M | 4.09M |
|
Goodwill & Intangibles
|
| | | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.09M | 0.12M | | 0.17M | | | 0.19M | 0.20M | 0.18M | 0.16M | 0.15M | 0.13M | 0.12M | 0.10M | 0.66M | 1.31M | 5.51M | 5.56M | 5.40M | 6.37M | 6.31M | 6.32M | 6.61M | 6.52M | 6.47M | 6.79M | 6.67M |
|
Long-Term Deferred Tax
|
| | | | | | | 0.68M | 0.63M | 0.62M | 0.53M | 0.49M | 0.42M | 0.41M | 0.37M | | 0.43M | | | 0.48M | 0.53M | 0.55M | 0.53M | 0.53M | 0.01M | 0.01M | 0.01M | 0.01M | 0.13M | 0.14M | 0.13M | 0.13M | 0.08M | 0.08M | 0.09M | 0.09M | 0.08M | 0.12M | 0.16M | 0.16M |
|
Other Non-Current Assets
|
| | | 0.03M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | 0.06M | | | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.04M | 0.04M | 0.04M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.10M | 0.10M | 0.13M | 0.10M | 0.09M | 0.09M |
|
Non-Current Assets
|
| | | 0.19M | 0.17M | 0.32M | 0.40M | 0.35M | 0.35M | 0.33M | 0.39M | 0.59M | 0.72M | 0.74M | 0.73M | | 1.50M | | | 0.65M | 1.53M | 1.43M | 1.43M | 1.33M | 0.71M | 0.57M | 0.65M | 0.53M | 1.28M | 5.66M | 5.63M | 5.36M | 5.73M | 5.42M | 5.95M | 6.40M | 6.22M | 6.08M | 6.09M | 5.67M |
|
Assets
|
| | | 7.56M | 8.04M | 9.01M | 9.77M | 10.47M | 10.72M | 11.51M | 11.60M | 11.83M | 11.92M | 9.40M | 9.56M | | 9.33M | | | 10.00M | 10.02M | 9.72M | 9.90M | 10.21M | 13.78M | 13.53M | 13.66M | 13.46M | 14.98M | 18.09M | 16.08M | 15.29M | 15.06M | 14.50M | 14.24M | 14.12M | 13.12M | 12.47M | 12.51M | 12.08M |
|
Accounts Payables
|
| | | 0.48M | 0.40M | 0.60M | 0.33M | 0.32M | 0.24M | 0.34M | 0.14M | 0.26M | 0.36M | 0.19M | 0.26M | | 0.22M | | | 0.23M | 0.23M | 0.29M | 0.37M | 0.23M | 0.34M | 0.33M | 0.01M | 0.36M | 0.27M | | 0.01M | 0.01M | 0.03M | 0.03M | 0.01M | 0.03M | 0.57M | 0.77M | 0.50M | 0.73M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 0.48M | 0.40M | 0.60M | 0.33M | 0.32M | 0.24M | 0.34M | 0.14M | 0.26M | 0.36M | 0.19M | 0.26M | | 0.22M | | | 0.42M | 0.42M | 0.29M | 0.37M | 0.23M | 0.34M | 0.33M | 0.01M | 0.36M | 0.27M | | 0.01M | 0.01M | 0.03M | 0.03M | 0.01M | 0.03M | 0.57M | 0.77M | 0.50M | 0.73M |
|
Accumulated Expenses
|
| | | 0.30M | 0.25M | 0.29M | 0.32M | 0.33M | 0.31M | 0.30M | 0.32M | 0.34M | 0.30M | 0.32M | 0.33M | | 0.30M | 0.34M | | 0.37M | 0.34M | 0.29M | 0.30M | 0.45M | 0.51M | 0.25M | 0.29M | 0.33M | 0.57M | 0.53M | 0.48M | 0.44M | 0.49M | 0.42M | 0.43M | 0.44M | 0.38M | 0.29M | 0.31M | 0.30M |
|
Other Accumulated Expenses
|
| | | 0.02M | | | | 0.06M | | | | 0.07M | | | | | 0.04M | 0.05M | | | 0.02M | 0.05M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.12M | 0.08M | 0.07M | 0.10M | 0.08M | 0.11M | 0.12M | 0.04M | 0.02M | 0.03M | 0.03M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | 0.15M | | | 0.23M | 0.22M | 0.20M | 0.19M | 0.15M | 0.14M | 0.11M | 0.17M | 0.14M | 0.13M | 0.14M | 0.16M | 0.14M | 0.13M | 0.11M | 0.26M | 0.35M | 0.35M | 0.36M | 0.35M | 0.34M |
|
Current Taxes
|
| | | | | | 0.33M | 0.10M | 0.14M | 0.20M | 0.07M | 0.10M | 0.06M | 0.03M | 0.06M | | | | | 0.10M | 0.06M | 0.05M | 0.07M | 0.18M | 0.05M | 0.07M | 0.14M | 0.11M | 0.12M | 0.63M | 0.42M | 0.47M | 0.29M | 0.34M | 0.39M | 0.10M | 0.09M | 0.18M | 0.26M | 0.16M |
|
Current Deferred Revenue
|
| | | 0.07M | 0.07M | 0.07M | 0.09M | 0.11M | 0.03M | 0.04M | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 0.86M | 0.72M | 0.96M | 1.07M | 0.87M | 0.72M | 0.88M | 0.54M | 0.70M | 0.72M | 0.54M | 0.65M | | 0.69M | | | 1.12M | 1.04M | 0.83M | 0.93M | 1.02M | 1.04M | 0.76M | 0.97M | 0.95M | 1.09M | 4.27M | 2.15M | 1.96M | 1.38M | 1.83M | 1.44M | 1.25M | 1.39M | 1.59M | 1.42M | 1.53M |
|
Non-Current Deffered Revenue
|
| | | 0.04M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | 0.01M | | | 0.01M | | | | | | | | | | | | | 0.63M | 0.58M | 0.54M | 0.53M | 0.46M | 0.43M | 0.41M | 0.36M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 0.07M | | | 0.17M | 0.14M | 0.10M | 0.09M | 0.07M | 0.04M | 0.01M | 0.09M | 0.06M | 0.05M | 0.08M | 0.08M | 0.05M | 0.03M | 0.00M | 0.59M | 0.87M | 0.78M | 0.69M | 0.64M | 0.57M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 0.07M | | | 0.17M | 0.14M | 0.10M | 0.09M | 0.07M | 0.04M | 0.01M | 0.09M | 0.06M | 0.05M | 0.08M | 0.08M | 0.05M | 0.66M | 0.58M | 1.13M | 1.40M | 1.23M | 1.11M | 1.05M | 0.92M |
|
Total Liabilities
|
| | | 0.90M | 0.74M | 0.97M | 1.07M | 0.87M | 0.72M | 0.88M | 0.54M | 0.70M | 0.72M | 0.54M | 0.65M | | 0.76M | | -8.58M | 1.30M | 1.18M | 0.93M | 1.01M | 1.09M | 1.07M | 0.78M | 1.05M | 1.01M | 1.14M | 4.36M | 2.22M | 2.02M | 2.03M | 2.42M | 2.57M | 2.65M | 2.62M | 2.71M | 2.47M | 2.45M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 6.66M | 7.30M | 8.04M | 8.70M | 9.60M | 10.00M | 10.63M | 11.06M | 11.13M | 11.20M | 8.86M | 8.91M | | 8.57M | | 8.58M | 8.71M | 8.84M | 8.79M | 8.89M | 9.12M | 12.71M | 12.75M | 12.61M | 12.45M | 13.85M | 13.74M | 13.86M | 13.28M | 13.03M | 12.08M | 11.67M | 11.47M | 10.49M | 9.77M | 10.04M | 9.63M |
|
Shareholder's Equity
|
| | | 6.66M | 7.30M | 8.04M | 8.70M | 9.60M | 10.00M | 10.63M | 11.06M | 11.13M | 11.20M | 8.86M | 8.91M | | 8.57M | | 8.58M | 8.71M | 8.84M | 8.79M | 8.89M | 9.12M | 12.71M | 12.75M | 12.61M | 12.45M | 13.85M | 13.74M | 13.86M | 13.28M | 13.03M | 12.08M | 11.67M | 11.47M | 10.49M | 9.77M | 10.04M | 9.63M |
|
Liabilities and Shareholders Equity
|
| | | 7.56M | 8.04M | 9.01M | 9.77M | 10.47M | 10.72M | 11.51M | 11.60M | 11.83M | 11.92M | 9.40M | 9.56M | | 9.33M | | | 10.00M | 10.02M | 9.72M | 9.90M | 10.21M | 13.78M | 13.53M | 13.66M | 13.46M | 14.98M | 18.09M | 16.08M | 15.29M | 15.06M | 14.50M | 14.24M | 14.12M | 13.12M | 12.47M | 12.51M | 12.08M |
|
Retained Earnings
|
| | | -53.60M | -52.98M | -52.26M | -51.65M | -50.71M | -50.34M | -49.80M | -49.44M | -49.45M | -49.33M | -48.97M | -48.87M | | -49.28M | | | -49.22M | -49.17M | -49.21M | -49.15M | -48.93M | -49.95M | -49.91M | -49.90M | -49.99M | -48.68M | -48.97M | -48.69M | -48.91M | -49.46M | -50.30M | -50.71M | -51.33M | -51.85M | -52.75M | -52.75M | -53.19M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Treasury Shares
|
| | | 0.16M | 0.16M | 0.15M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.13M | 0.12M | 0.12M | | 0.04M | | | | | | | | | | | | | | -0.03M | -0.06M | 0.06M | | 0.03M | 0.03M | 0.05M | 0.03M | 0.03M | 0.05M |