|
Cash & Equivalents
|
0.01M | | | 0.01M | | | | 0.00M | | | | 0.00M | | | | | | | | | | | 0.07M | 7.13M | 11.27M | 8.99M | 6.90M | 16.18M | 12.87M | 10.18M | 8.16M | 4.67M | 3.60M | 3.08M | 5.32M | 2.68M | 2.43M | 1.62M | 1.46M | 1.13M | 1.32M | 8.04M | 6.57M | 3.60M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98M | 2.98M | 1.00M | | | | | | | | | | | |
|
Cash & Current Investments
|
0.01M | | | 0.01M | | | | 0.00M | | | | 0.00M | | | | | | | | | | | 0.07M | 7.13M | 11.27M | 8.99M | 6.90M | 16.18M | 12.87M | 10.18M | 11.14M | 7.64M | 4.60M | 3.08M | 5.32M | 2.68M | 2.43M | 1.62M | 1.46M | 1.13M | 1.32M | 8.04M | 6.57M | 3.60M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 0.04M | 0.05M | 0.02M | 0.04M | | 0.03M | 0.10M | 0.21M | | | 0.54M | 0.56M | 0.41M | 0.18M | 2.37M | 0.32M | | 1.26M | 2.66M |
|
Receivables - Other
|
952.00 | 952.00 | | 952.00 | 952.00 | 952.00 | 952.00 | 952.00 | 952.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 0.04M | 0.05M | 0.02M | 0.04M | | 0.03M | 0.10M | 0.21M | | | 0.54M | 0.56M | 0.41M | 0.18M | 2.37M | 0.32M | | 1.26M | 2.66M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.04M | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.90M | | | 0.34M | 0.38M | 0.46M | 0.25M | 0.19M | 0.14M | 0.33M | 0.33M | 0.13M | 0.14M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.18M | 0.18M | | 0.70M | 1.57M | 0.88M | 0.55M | 0.78M | 1.23M | 0.52M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.05M | 0.10M | 0.23M | 0.22M | 0.45M | 0.70M | 0.90M | 1.17M | 1.52M | 1.73M | 1.61M | 1.31M | 1.79M | 2.64M | 1.93M | 1.83M | 1.90M | 2.23M | 1.67M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | 0.05M | | | 0.01M | 0.13M | 0.08M | 0.19M | 0.24M | 0.14M | 0.32M | 0.30M | 0.30M | 0.33M | 0.37M | 0.28M | 0.26M | 0.26M | 0.41M | 0.26M | 0.22M | 0.19M | 0.21M | 0.23M | 0.14M | 0.15M |
|
Current Assets
|
0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 608.00 | 525.00 | 500.00 | 680.00 | 205.00 | 0.00M | 0.00M | | | 0.58M | | | 0.08M | 7.34M | 11.36M | 9.27M | 7.29M | 16.58M | 13.44M | 10.93M | 12.18M | 8.97M | 6.36M | 4.88M | 7.31M | 5.09M | 4.71M | 4.09M | 4.63M | 5.71M | 3.75M | 10.17M | 10.23M | 8.07M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | 0.13M | 0.14M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.16M | 0.16M | 0.22M | 0.22M | 0.29M | 0.32M | 0.35M | 0.33M | 0.52M | 0.59M | 0.53M | 0.51M | 0.50M | 0.47M | 0.42M | 0.38M | 0.33M | 0.31M | 0.26M | 0.24M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | 0.18M | | | 0.19M | 0.15M | 0.15M | 0.14M | 0.13M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | 0.18M | | | 0.19M | 0.15M | 0.15M | 0.14M | 0.13M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 8.87M | | | | 12.06M | | | | 15.63M | | | | 19.16M | | | | 20.57M | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | 0.00M | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| -0.00M | | | | | | | | | | | | | | | | | | 0.18M | | | 0.19M | 0.57M | 0.56M | 0.54M | 0.65M | 0.61M | 0.65M | 0.64M | 0.65M | 0.69M | 0.85M | 0.88M | 0.78M | 0.73M | 0.69M | 0.83M | 0.74M | 0.78M | 0.70M | 0.65M | 0.56M | 0.51M |
|
Assets
|
0.01M | 285.00 | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 608.00 | 525.00 | 500.00 | 680.00 | 205.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.76M | | | 0.27M | 7.91M | 11.92M | 9.81M | 7.94M | 17.18M | 14.09M | 11.57M | 12.82M | 9.66M | 7.21M | 5.76M | 8.10M | 5.82M | 5.39M | 4.91M | 5.37M | 6.49M | 4.46M | 10.82M | 10.79M | 8.58M |
|
Accounts Payables
|
| | | | | | | 952.00 | | | | 952.00 | | 0.01M | 0.02M | 0.05M | 0.05M | 0.06M | 0.07M | 0.07M | 0.08M | 0.09M | | 0.52M | 0.35M | 0.30M | 0.53M | 0.70M | 0.45M | 0.33M | 0.93M | 0.86M | 0.95M | 0.96M | 0.69M | 0.76M | 0.78M | 0.76M | 1.03M | 0.74M | 0.91M | 0.47M | 1.01M | 0.55M |
|
Notes Payables
|
0.00M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.03M | 0.03M | 0.02M | | | | 0.01M | 0.02M | | | 0.05M | | | 1.46M | | | | | | | | | | | | 0.13M | | 0.12M | | | | | | | |
|
Payables
|
0.00M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | | 0.01M | 0.02M | 0.07M | 0.07M | 0.06M | 0.07M | 0.12M | 0.08M | 0.09M | 1.46M | 0.52M | 0.35M | 0.30M | 0.53M | 0.70M | 0.45M | 0.33M | 0.93M | 0.86M | 0.95M | 0.96M | 0.81M | 0.76M | 0.90M | 0.76M | 1.03M | 0.74M | 0.91M | 0.47M | 1.01M | 0.55M |
|
Accumulated Expenses
|
| 68.00 | | 176.00 | | | | 403.00 | | | | 0.00M | 0.00M | 0.01M | 0.00M | | | | | 0.26M | | 0.00M | 0.92M | 0.61M | 0.37M | 0.44M | 0.64M | 0.36M | 0.36M | 0.49M | 0.72M | 0.47M | 0.60M | 0.79M | 1.11M | 0.62M | 0.76M | 0.93M | 1.18M | 0.83M | 0.85M | 0.96M | 1.29M | 0.71M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.18M | 0.11M | 0.08M | | 0.03M | 0.03M | | 0.02M | | | | 0.01M | 0.02M | | 0.06M | 0.26M | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 0.05M | | | 0.20M | | | | | | | | | | | | 0.13M | | 0.12M | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.07M | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.03M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 1.46M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.00M | 0.02M | 0.04M | 0.08M | 0.09M | 0.10M | 0.11M | 0.68M | 0.10M | 0.13M | 3.02M | 6.18M | 0.75M | 0.75M | 1.18M | 1.06M | 0.81M | 0.81M | 3.10M | 1.33M | 1.55M | 1.75M | 1.79M | 1.38M | 1.54M | 1.69M | 2.21M | 1.57M | 1.76M | 1.43M | 2.30M | 1.26M |
|
Non-Current Debt
|
0.01M | | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | 0.03M | | | | 0.00M | | | | 0.01M | | | | | | | | | | | 1.63M | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 0.02M | | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.14M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.28M | 0.27M | 0.32M | 0.29M | 0.26M | 0.23M | 0.20M | 0.27M | 0.24M | 0.21M | 0.18M | 0.02M | | 0.21M | 0.19M | 0.24M | 0.21M | 0.18M | 0.14M | 0.11M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 0.35M | | | 0.77M | 0.08M | 0.08M | | | | | | | | | | | | | | 2.14M | 1.75M | 1.36M | 1.04M | 1.27M | 0.81M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 0.68M | | | 3.02M | 6.42M | 0.97M | | | | | | | | | | | | | | 2.41M | 1.81M | 1.97M | 1.60M | 2.45M | 1.37M |
|
Total Liabilities
|
0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.00M | 0.02M | 0.04M | 0.08M | 0.09M | 0.10M | 0.11M | 1.02M | 0.10M | 0.13M | 3.80M | 6.50M | 1.06M | 0.95M | 1.38M | 1.24M | 0.97M | 0.95M | 3.22M | 1.49M | 1.67M | 1.84M | 1.85M | 1.40M | 1.54M | 1.90M | 4.55M | 3.56M | 3.33M | 2.64M | 3.71M | 2.18M |
|
Total Debt
|
0.01M | | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | 0.05M | | | 0.20M | | | | | | | | | | | | 0.13M | | 0.12M | | | | | | | |
|
Common Equity
|
-0.00M | -0.02M | -0.01M | -0.00M | -0.01M | -0.01M | -0.02M | -0.02M | -0.02M | -0.03M | -0.03M | -0.03M | -0.00M | -0.02M | -0.04M | -0.08M | -0.08M | -0.10M | -0.11M | -0.27M | -0.10M | -0.13M | -3.53M | 1.41M | 10.86M | 8.85M | 6.55M | 15.95M | 13.12M | 10.62M | 9.60M | 8.17M | 5.53M | 3.92M | 6.25M | 4.42M | 3.85M | 3.01M | 0.82M | 2.94M | 1.13M | 8.18M | 7.07M | 6.40M |
|
Shareholder's Equity
|
-0.00M | -0.02M | -0.01M | -0.00M | -0.01M | -0.01M | -0.02M | -0.02M | -0.02M | -0.03M | -0.03M | -0.03M | -0.00M | -0.02M | -0.04M | -0.08M | -0.08M | -0.10M | -0.11M | -0.27M | -0.10M | -0.13M | -3.53M | 1.41M | 10.86M | 8.85M | 6.55M | 15.95M | 13.12M | 10.62M | 9.60M | 8.17M | 5.53M | 3.92M | 6.25M | 4.42M | 3.85M | 3.01M | 0.82M | 2.94M | 1.13M | 8.18M | 7.07M | 6.40M |
|
Liabilities and Shareholders Equity
|
0.01M | 285.00 | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 608.00 | 525.00 | 500.00 | 680.00 | 205.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.76M | | | 0.27M | 7.91M | 11.92M | 9.81M | 7.94M | 17.18M | 14.09M | 11.57M | 12.82M | 9.66M | 7.21M | 5.76M | 8.10M | 5.82M | 5.39M | 4.91M | 5.37M | 6.49M | 4.46M | 10.82M | 10.79M | 8.58M |
|
Retained Earnings
|
-0.01M | -0.02M | -0.02M | -0.04M | -0.04M | -0.04M | -0.05M | 0.05M | -0.05M | -0.07M | -0.08M | 0.08M | 0.09M | 0.10M | -0.12M | -0.18M | -0.19M | -0.21M | -0.22M | -0.27M | -0.16M | -0.18M | -3.70M | -32.84M | -35.23M | -38.20M | -40.83M | -43.63M | -46.69M | -49.45M | -50.83M | -52.56M | -56.10M | -59.55M | -62.69M | -66.03M | -68.90M | -71.70M | -75.00M | -73.22M | -75.50M | -77.00M | -78.61M | -80.05M |
|
Preferred Shares
|
| | | 0.03M | | | | 0.03M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.41M | | 0.07M | 0.01M | 0.39M | 0.01M | 0.01M | 0.04M | 1.13M | 0.01M | 0.09M | 4.09 | 0.81M | 0.00M |