|
Cash & Equivalents
|
0.02M | 0.50M | 0.08M | 0.14M | 0.13M | 7.52M | 6.98M | 5.60M | 3.15M | 2.21M | 0.64M | 6.47M | 3.93M | 2.27M | 2.28M | 6.17M | 3.10M | 0.75M | 3.79M | 7.23M | 16.84M | 14.04M | 11.79M | |
|
Cash & Current Investments
|
0.02M | 0.50M | 0.08M | 0.14M | 0.13M | 7.52M | 6.98M | 5.60M | 3.15M | 2.21M | 0.64M | 6.47M | 3.93M | 2.27M | 2.28M | 6.17M | 3.10M | 0.75M | 3.79M | 7.23M | 16.84M | 14.04M | 11.79M | |
|
Receivables - Net
|
| | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | |
|
Inventory
|
| | | 0.04M | 0.04M | 0.13M | 0.13M | 0.19M | 0.25M | 0.28M | | 0.06M | 0.07M | 0.07M | 0.13M | 0.11M | 0.17M | 0.34M | 0.32M | 0.59M | 0.73M | 1.32M | 1.50M | |
|
Prepaid Assets
|
| | | 0.01M | 0.02M | 0.01M | 0.10M | 0.07M | 0.04M | 0.32M | 0.33M | 0.27M | 0.27M | 0.37M | 0.37M | 0.13M | 0.37M | 1.06M | 0.56M | 0.39M | 0.78M | 0.97M | 1.18M | |
|
Current Assets
|
| | | 0.20M | 0.27M | 7.67M | 7.22M | 5.88M | 3.46M | 2.83M | 1.00M | 6.95M | 4.38M | 2.95M | 2.98M | 6.54M | 3.77M | 2.28M | 4.78M | 8.21M | 18.35M | 16.34M | 14.47M | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | 0.04M | | | | 0.08M | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 0.30M | 0.28M | 0.27M | 0.26M | 0.24M | 0.23M | 0.21M | 0.29M | 0.27M | 0.26M | 0.24M | 0.22M | 0.24M | 0.24M | 0.21M | 0.23M | 0.21M | 0.23M | 0.19M | 0.16M | |
|
Long-Term Deferred Tax
|
| | | 3.80M | | | | 4.02M | | | | 6.60M | | | | 7.82M | | | | 11.28M | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | 0.01M | | | 0.01M | |
|
Non-Current Assets
|
| | | 0.30M | 0.28M | 0.27M | 0.26M | 0.24M | 0.23M | 0.21M | 0.29M | 0.27M | 0.26M | 0.24M | 0.64M | 0.64M | 0.63M | 0.59M | 0.58M | 0.56M | 0.55M | 0.90M | 0.84M | |
|
Assets
|
| | | 0.49M | 0.55M | 7.94M | 7.48M | 6.12M | 3.69M | 3.05M | 1.29M | 7.22M | 4.64M | 3.19M | 3.62M | 7.18M | 4.40M | 2.86M | 5.36M | 8.76M | 18.90M | 17.24M | 15.31M | |
|
Accounts Payables
|
| | | 0.43M | 0.62M | 0.16M | 0.31M | 0.85M | 0.86M | 0.75M | 1.07M | 0.97M | 0.84M | 1.37M | 1.20M | 1.71M | 1.44M | 1.17M | 1.33M | 0.91M | 0.69M | 1.51M | 1.45M | |
|
Notes Payables
|
| | | 0.80M | 1.15M | | | | | | | | | | 0.59M | 0.30M | 0.04M | | | | | | | |
|
Payables
|
| | | 1.23M | 1.77M | 0.16M | 0.31M | 0.85M | 0.86M | 0.75M | 1.07M | 0.97M | 0.84M | 1.37M | 1.79M | 2.01M | 1.48M | 1.17M | 1.33M | 0.91M | 0.69M | 1.51M | 1.45M | |
|
Accumulated Expenses
|
| | | 0.11M | 0.19M | 0.03M | 0.07M | 0.04M | | | | 0.03M | | | | 0.09M | | | | 0.05M | | | 0.20M | |
|
Current Leases
|
| | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.12M | 0.13M | |
|
Total Current Liabilities
|
| | | 1.38M | 1.92M | 0.16M | 0.31M | 0.85M | | | | 0.97M | | | 1.85M | 2.07M | 1.55M | 1.24M | 1.40M | 0.99M | 0.77M | 1.64M | 1.58M | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 0.34M | 0.34M | 0.34M | 0.03M | 0.61M | 0.58M | |
|
Convertible Debt
|
| | | | | | | | | 0.35M | 0.68M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | 0.42M | 0.41M | 0.39M | 0.38M | 0.36M | -0.02M | 0.33M | 0.38M | -0.03M | -0.03M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | 0.36M | 0.34M | 0.33M | 0.65M | 0.63M | 0.61M | 0.28M | | | |
|
Total Liabilities
|
| | | 1.38M | 1.92M | 0.16M | 0.31M | 0.85M | 0.86M | 1.10M | 1.75M | 0.97M | 0.84M | 1.37M | 2.21M | 2.42M | 1.88M | 1.89M | 2.03M | 1.60M | 1.05M | 2.25M | 2.16M | |
|
Total Debt
|
| | | | | | | | | | | | | | | | | 0.34M | 0.34M | 0.34M | 0.03M | 0.61M | 0.58M | |
|
Common Equity
|
| | | -0.89M | -1.38M | 7.78M | 7.17M | 5.28M | 2.83M | 1.94M | -0.46M | 6.25M | 3.80M | 1.82M | 1.40M | 4.76M | 2.52M | 0.98M | 3.33M | 7.17M | 17.85M | 14.99M | 13.16M | |
|
Shareholder's Equity
|
| | | -0.89M | -1.38M | 7.78M | 7.17M | 5.28M | 2.83M | 1.94M | -0.46M | 6.25M | 3.80M | 1.82M | 1.40M | 4.76M | 2.52M | 0.98M | 3.33M | 7.17M | 17.85M | 14.99M | 13.16M | |
|
Liabilities and Shareholders Equity
|
| | | 0.49M | 0.55M | 7.94M | 7.48M | 6.12M | 3.69M | 3.05M | 1.29M | 7.22M | 4.64M | 3.19M | 3.62M | 7.18M | 4.40M | 2.86M | 5.36M | 8.76M | 18.90M | 17.24M | 15.31M | |
|
Retained Earnings
|
| | | -12.52M | -13.26M | -14.69M | -15.60M | -17.90M | -20.72M | -22.57M | -25.33M | -27.69M | -30.44M | -32.77M | -36.19M | -45.22M | -48.54M | -51.43M | -55.09M | -57.34M | -59.73M | -62.93M | -65.59M | |
|
Preferred Shares
|
| | | | | | | | | | | | | | | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
|
Treasury Shares
|
| | | 0.15M | | 2.25M | 2.25M | 2.27M | 2.29M | 2.61M | 2.58M | 2.63M | 2.63M | 2.63M | 4.54M | 13.50M | 13.45M | 13.32M | 6.28M | 6.25M | 2.66M | 2.44M | 2.44M | |