|
Cash & Equivalents
|
9.62M | 2.31M | 29.73M | 12.95M | 23.38M | 14.49M | 14.60M | 21.41M | 26.80M | 36.95M | 42.10M |
|
Cash & Current Investments
|
9.62M | 2.31M | 29.73M | 12.95M | 23.38M | 14.49M | 14.60M | 21.41M | 26.80M | 36.95M | 42.10M |
|
Receivables - Net
|
| 1.91M | 3.17M | 4.19M | 7.52M | 5.80M | 7.61M | 8.19M | 10.66M | 11.55M | 11.94M |
|
Receivables - Other
|
| 0.56M | 0.49M | 0.61M | 0.94M | 0.58M | 0.26M | 0.45M | 0.55M | 0.50M | 0.19M |
|
Receivables
|
| 2.47M | 3.66M | 4.80M | 8.46M | 6.38M | 7.86M | 8.64M | 11.22M | 12.05M | 12.13M |
|
Raw Materials
|
| 0.36M | 0.85M | 0.68M | 0.29M | 0.12M | 0.33M | 0.46M | 0.67M | 0.19M | 0.24M |
|
Work In Process
|
| 2.21M | 3.15M | 7.97M | 6.76M | 6.33M | 4.91M | 4.62M | 4.75M | 6.72M | 7.51M |
|
Finished Goods
|
| 1.61M | 1.06M | 1.19M | 2.05M | 1.42M | 0.48M | 1.31M | 1.27M | 1.48M | 1.36M |
|
Inventory
|
3.30M | 3.90M | 5.07M | 9.84M | 9.10M | 7.86M | 5.72M | 6.40M | 6.68M | 8.39M | 9.11M |
|
Prepaid Assets
|
| 0.19M | 1.05M | 0.59M | 0.69M | 0.54M | 0.27M | 0.76M | 0.60M | 0.99M | 1.27M |
|
Current Assets
|
| 9.15M | 39.50M | 27.42M | 40.69M | 28.69M | 28.20M | 36.76M | 44.75M | 57.88M | 64.20M |
|
Property, Plant & Equipment (Net)
|
| 1.65M | 1.92M | 3.95M | 4.29M | 3.48M | 1.95M | 0.97M | 3.88M | 3.72M | 3.22M |
|
Intangibles
|
| 0.91M | 0.91M | | | | | | | | 3.42M |
|
Goodwill & Intangibles
|
| 0.91M | 0.91M | | | | | | | | 3.42M |
|
Other Non-Current Assets
|
| 0.03M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.73M | 0.06M | 0.21M | 2.40M |
|
Non-Current Assets
|
| 1.81M | 1.97M | 4.02M | 4.36M | 6.68M | 4.33M | 2.62M | 10.59M | 9.42M | 13.59M |
|
Assets
|
| 10.96M | 41.47M | 31.44M | 45.05M | 35.37M | 32.53M | 39.38M | 55.33M | 67.30M | 77.79M |
|
Accounts Payables
|
| 1.16M | 1.50M | 2.92M | 2.64M | 2.87M | 2.22M | 1.78M | 2.78M | 2.92M | 2.28M |
|
Payables
|
| 1.16M | 1.50M | 2.92M | 2.64M | 2.87M | 2.22M | 1.78M | 2.78M | 2.92M | 2.28M |
|
Accumulated Expenses
|
| 1.75M | 1.81M | 3.75M | 5.00M | 2.73M | 2.23M | 3.58M | 3.53M | 4.34M | 2.45M |
|
Other Accumulated Expenses
|
| 0.14M | 0.10M | 0.47M | 0.71M | 0.45M | 0.54M | 0.56M | 0.46M | 0.67M | 0.69M |
|
Short term Debt
|
| 3.81M | 3.88M | 3.99M | 5.98M | 0.67M | 4.24M | 3.37M | 2.59M | | 1.77M |
|
Current Leases
|
| | | | | 1.58M | 1.51M | 0.72M | 1.12M | 1.19M | 1.31M |
|
Current Deferred Revenue
|
| 1.44M | 1.83M | 1.72M | 0.39M | | | 0.83M | 0.82M | 0.34M | 0.08M |
|
Total Current Liabilities
|
| 9.34M | 10.38M | 12.38M | 13.62M | 7.89M | 10.24M | 10.33M | 10.88M | 8.78M | 9.91M |
|
Non-Current Debt
|
| 6.74M | 4.22M | 8.18M | 6.51M | 7.15M | 3.75M | 1.53M | | | 1.78M |
|
Non-Current Deffered Revenue
|
| 0.23M | | | | | | | | | |
|
Preferred Stock Liabilities
|
64.64M | 64.64M | | | | | | | | | |
|
Operating Leases
|
| | | | | 1.84M | 0.90M | 0.07M | 5.58M | 4.39M | 3.34M |
|
Other Non-Current Liabilities
|
| | | | | | 0.23M | 0.21M | 0.21M | 0.21M | 0.16M |
|
Total Non-Current Liabilities
|
| | | | | | 14.89M | 11.93M | 16.45M | 13.17M | 15.03M |
|
Total Liabilities
|
| 16.75M | 14.60M | 20.55M | 20.12M | 16.88M | 15.12M | 12.14M | 16.67M | 13.38M | 15.20M |
|
Total Debt
|
| 10.55M | 8.10M | 12.16M | 12.49M | 7.82M | 7.99M | 4.90M | 2.59M | | 3.55M |
|
Common Equity
|
-54.43M | -70.43M | 26.87M | 10.88M | 24.92M | 18.49M | 17.41M | 27.24M | 38.66M | 53.92M | 62.59M |
|
Shareholder's Equity
|
-54.43M | -70.43M | 26.87M | 10.88M | 24.92M | 18.49M | 17.41M | 27.24M | 38.66M | 53.92M | 62.59M |
|
Liabilities and Shareholders Equity
|
| 10.96M | 41.47M | 31.44M | 45.05M | 35.37M | 32.53M | 39.38M | 55.33M | 67.30M | 77.79M |
|
Retained Earnings
|
| -79.73M | -96.44M | -117.54M | -133.99M | -148.66M | -157.17M | -152.83M | -146.70M | -137.65M | -136.87M |
|
Treasury Shares
|
| | 0.10M | | | | | | | | |