|
Cash & Equivalents
|
0.63M | 0.10M | 0.17M | 1.15M | 10.37M | 4.19M | 3.60M | 2.64M | 2.00M | 1.52M | 14.22M | 14.76M | 8.72M | 2.98M | 3.30M |
|
Short-term Investments
|
| | | | | | | | | | | | | 2.98M | |
|
Cash & Current Investments
|
0.63M | 0.10M | 0.17M | 1.15M | 10.37M | 4.19M | 3.60M | 2.64M | 2.00M | 1.52M | 14.22M | 14.76M | 8.72M | 5.95M | 3.30M |
|
Receivables - Net
|
0.80M | 1.15M | 0.98M | 1.53M | 1.54M | 1.44M | 2.99M | 1.54M | 1.98M | 1.71M | 1.08M | 0.94M | 0.69M | 0.31M | 0.48M |
|
Receivables - Other
|
| | | 0.02M | 0.13M | 0.36M | 2.71M | 1.73M | 0.10M | | 1.40M | | | | |
|
Receivables
|
0.80M | 1.15M | 0.98M | 1.56M | 1.67M | 1.79M | 5.71M | 3.26M | 2.08M | 1.71M | 2.48M | 0.94M | 0.69M | 0.31M | 0.48M |
|
Raw Materials
|
| | | | | | | | | | | | 0.14M | 0.22M | 0.07M |
|
Work In Process
|
| 0.19M | 0.16M | 0.14M | 0.03M | 0.01M | 0.03M | | | 0.10M | 0.33M | 0.08M | 0.14M | | |
|
Finished Goods
|
| 0.60M | 0.48M | 1.19M | 2.47M | 4.25M | 4.57M | | | 1.31M | 1.89M | 1.12M | 1.32M | 2.40M | 3.64M |
|
Inventory
|
0.99M | 0.79M | 0.64M | 1.32M | 2.50M | 4.26M | 4.60M | 3.38M | 1.92M | 1.62M | 2.42M | 1.54M | 1.79M | 2.64M | 3.71M |
|
Current Deferred Tax Assets
|
| | | | | | 0.62M | 1.11M | 0.05M | | | | | | |
|
Prepaid Assets
|
0.73M | 0.95M | 0.48M | 0.73M | 0.72M | 1.22M | 0.70M | 0.70M | 0.65M | 0.71M | 0.42M | 1.31M | 1.33M | 1.40M | 1.30M |
|
Current Assets
|
3.39M | 3.30M | 2.50M | 4.88M | 15.58M | 11.82M | 13.34M | 12.02M | 5.86M | 6.08M | 18.55M | 18.93M | 12.97M | 10.79M | 9.29M |
|
Property, Plant & Equipment (Net)
|
0.07M | 0.05M | 0.04M | 0.02M | 0.09M | 0.24M | 0.16M | 0.14M | 0.08M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M |
|
Long-Term Investments
|
0.08M | 0.12M | | 0.92M | 0.89M | 0.02M | | | | | | | | | |
|
Intangibles
|
0.94M | 0.70M | 0.65M | 0.59M | 0.53M | 0.72M | 1.38M | 4.02M | 4.02M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 0.15M |
|
Goodwill & Intangibles
|
0.94M | 0.70M | 0.65M | 0.59M | 0.53M | 0.72M | 1.38M | 4.02M | 4.02M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 0.15M |
|
Other Non-Current Assets
|
0.06M | 0.03M | 0.01M | 1.58M | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Non-Current Assets
|
3.22M | 3.69M | 3.16M | 3.18M | 1.90M | 0.90M | 2.47M | 3.61M | 0.54M | 5.08M | 4.04M | 0.88M | 0.73M | 0.58M | 0.51M |
|
Assets
|
6.61M | 6.99M | 5.66M | 8.06M | 17.48M | 12.81M | 14.18M | 15.63M | 6.40M | 6.56M | 19.57M | 19.81M | 13.70M | 11.37M | 9.80M |
|
Accounts Payables
|
2.88M | 3.93M | 2.34M | 2.02M | 2.44M | 2.09M | 1.34M | 0.99M | 1.81M | 1.38M | 0.48M | 0.78M | 1.10M | 0.69M | 1.02M |
|
Notes Payables
|
| | | | | | | | | | 0.28M | | | | |
|
Payables
|
2.88M | 3.93M | 2.34M | 2.02M | 2.44M | 2.09M | 1.34M | 0.99M | 1.81M | 1.38M | 0.76M | 0.78M | 1.10M | 0.69M | 1.02M |
|
Accumulated Expenses
|
0.51M | 0.41M | 0.58M | 0.52M | 0.98M | 1.56M | 1.44M | 2.18M | 0.79M | 0.78M | 0.82M | 1.42M | 1.12M | 1.51M | 1.80M |
|
Other Accumulated Expenses
|
| | | | | 0.07M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | 0.01M | 0.07M | 0.08M | 0.09M | 0.10M | 0.12M |
|
Current Deferred Revenue
|
| | | | | | 1.00M | 1.73M | 0.42M | 0.34M | 0.24M | | | | |
|
Total Current Liabilities
|
3.39M | 4.61M | 3.27M | 2.54M | 2.44M | 3.64M | 5.65M | 6.73M | 4.87M | 4.93M | 2.88M | 3.10M | 3.30M | 3.08M | 3.74M |
|
Capital Leases
|
| | | | | | | | | | 0.03M | 0.02M | 0.01M | 434.00 | 0.05M |
|
Non-Current Debt
|
0.44M | 0.45M | 0.45M | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 0.39M | -1.14M | 0.04M | 0.26M | -0.01M | -0.07M | -0.09M | -0.15M | -0.22M | | |
|
Operating Leases
|
| | | | | | | | | 0.02M | 0.63M | 0.56M | 0.48M | 0.39M | 0.17M |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.38M | | | | | | |
|
Total Non-Current Liabilities
|
0.88M | 0.45M | 0.45M | | | | | | 4.50M | | | | | | |
|
Total Liabilities
|
| | 3.72M | 2.54M | 2.49M | 0.58M | 5.65M | 8.13M | 4.87M | 4.93M | 3.46M | 3.59M | 3.70M | 3.36M | 3.96M |
|
Total Debt
|
0.44M | 0.45M | 0.45M | | | | | | | | | | | | |
|
Common Equity
|
2.33M | 1.94M | 1.94M | 5.52M | 15.04M | 9.17M | 8.54M | 7.50M | 1.53M | 1.70M | 16.20M | 16.37M | 10.23M | 8.01M | 5.83M |
|
Shareholder's Equity
|
2.33M | 1.94M | 1.94M | 5.52M | 15.04M | 9.17M | 8.54M | 7.50M | 1.53M | 1.70M | 16.20M | 16.37M | 10.23M | 8.01M | 5.83M |
|
Liabilities and Shareholders Equity
|
6.61M | 6.99M | 5.66M | 8.06M | 17.48M | 12.81M | 14.18M | 15.63M | 6.40M | 6.56M | 19.57M | 19.81M | 13.70M | 11.37M | 9.80M |
|
Treasury Shares
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Retained Earnings
|
-59.38M | -60.86M | -61.73M | -60.27M | -61.97M | -67.43M | -73.38M | -78.57M | -86.00M | -93.52M | -100.89M | -107.70M | -116.41M | -123.34M | -128.05M |
|
Preferred Shares
|
| | | | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | | | | | | |