|
Cash & Equivalents
|
3.83M | 1.77M | 17.45M | 14.22M | 10.97M | 21.53M | 59.81M | 54.14M | 47.42M | 42.12M | 36.58M | 31.29M | 37.03M | 33.42M | 27.90M | 23.11M | 16.47M | 12.05M | 0.79M | 1.32M | 1.66M | 5.56M | 2.51M | 15.60M | 10.50M | 7.00M | 8.22M | 5.48M | 11.49M | 7.40M | 3.63M | 1.28M | 5.67M | 7.82M | 17.95M | 14.44M | 27.89M | 23.98M | 28.43M | 8.74M | 19.30M | 15.35M | 12.05M | 17.74M | 11.52M | 8.90M | 4.93M | 3.80M | 1.40M | 1.02M | 1.91M | 5.09M | 2.56M | 4.45M | 3.09M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.46M | | | | 0.57M | 0.57M | | | | | | | | | | |
|
Cash & Current Investments
|
3.83M | 1.77M | 17.45M | 14.22M | 10.97M | 21.53M | 59.81M | 54.14M | 47.42M | 42.12M | 36.58M | 31.29M | 37.03M | 33.42M | 27.90M | 23.11M | 16.47M | 12.05M | 0.79M | 1.32M | 1.66M | 5.56M | 2.51M | 15.60M | 10.50M | 7.00M | 8.22M | 5.48M | 11.49M | 7.40M | 3.63M | 1.28M | 5.67M | 7.82M | 17.95M | 14.44M | 27.89M | 23.98M | 28.43M | 24.20M | 19.30M | 15.35M | 12.05M | 18.31M | 12.09M | 8.90M | 4.93M | 3.80M | 1.40M | 1.02M | 1.91M | 5.09M | 2.56M | 4.45M | 3.09M |
|
Receivables - Net
|
| | | | | | 0.06M | 0.06M | 0.06M | | 0.06M | 0.06M | 0.06M | | | | | | 0.11M | 0.28M | 0.41M | 0.62M | 0.78M | 0.55M | 0.66M | 0.65M | 0.79M | 0.79M | 0.62M | 0.93M | 0.53M | 0.80M | 0.73M | 0.98M | 1.05M | 0.91M | 0.92M | 1.18M | 1.07M | 0.75M | 0.95M | 1.31M | 1.10M | 1.41M | 1.30M | 1.18M | 1.43M | 1.95M | 1.23M | 1.29M | 1.29M | 1.73M | 1.54M | 1.19M | 1.14M |
|
Receivables
|
| | | | | | 0.06M | 0.06M | 0.06M | | 0.06M | 0.06M | 0.06M | | | | | | 0.11M | 0.28M | 0.41M | 0.62M | 0.78M | 0.55M | 0.66M | 0.65M | 0.79M | 0.79M | 0.62M | 0.93M | 0.53M | 0.80M | 0.73M | 0.98M | 1.05M | 0.91M | 0.92M | 1.18M | 1.07M | 0.75M | 0.95M | 1.31M | 1.10M | 1.41M | 1.30M | 1.18M | 1.43M | 1.95M | 1.23M | 1.29M | 1.29M | 1.73M | 1.54M | 1.19M | 1.14M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.47M | 1.16M | 1.10M | 1.05M | 1.11M | 1.08M | 1.13M | 0.96M | 0.97M | 1.09M | 1.28M | 1.39M | 1.27M | 1.41M | 1.15M | 1.31M | 1.28M | 1.65M | 1.64M | 1.52M | 1.61M | 1.52M | 1.70M | 1.66M | 1.47M | 1.34M | 1.23M | 1.15M | 1.31M | 1.25M | 1.38M | 1.32M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.27M | 0.27M | 0.09M | 0.03M | 0.09M | 0.10M | 0.18M | 0.08M | 0.22M | 0.46M | 0.46M | 0.34M | 0.32M | 0.20M | 0.27M | 0.28M | 0.31M | 0.17M | 0.22M | 0.20M | 0.17M | 0.28M | 0.17M | 0.21M | 0.20M | 0.31M | 0.22M | 0.13M | 0.14M | 0.42M | 0.25M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | 0.64M | | | | 0.90M | 1.09M | 0.94M | 0.81M | 0.52M | 0.62M | 0.47M | 0.47M | 0.75M | 0.88M | 1.04M | 1.07M | 1.34M | 1.23M | 1.30M | 1.23M | 1.53M | 1.33M | 1.20M | 1.18M | 0.99M | 1.19M | 0.92M | 0.81M | 0.39M | 0.65M | 0.47M | 0.54M | 0.51M | 0.44M | 0.30M | 0.69M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | 0.20M | 0.68M | 0.83M | 0.86M | 1.34M | 1.59M | 2.52M | 2.31M | 1.95M | 1.66M | 1.79M | 1.69M | 1.61M | 1.80M | 2.19M | 2.79M | 2.92M | 2.96M | 2.96M | 2.66M | 2.81M | 2.84M | 3.29M | 3.01M | 2.92M | 2.66M | 2.74M | 2.73M | 2.34M | 2.00M | 2.13M | 1.97M | 1.86M | 1.72M | 1.75M | 2.03M | 2.19M |
|
Prepaid Assets
|
0.65M | 0.63M | 0.67M | 0.33M | 0.50M | 0.70M | 0.51M | 0.45M | 0.82M | 0.68M | 0.56M | 0.36M | 0.92M | 0.77M | 0.77M | 0.48M | 0.55M | 0.28M | 0.22M | 0.14M | 0.09M | 0.13M | 0.11M | 0.14M | 0.13M | 0.20M | 0.24M | 0.20M | 0.35M | 0.28M | 0.28M | 0.16M | 0.14M | 0.14M | 0.23M | 0.24M | 0.37M | 0.41M | 0.42M | 0.33M | 0.35M | 0.25M | 0.37M | 0.40M | 0.48M | 0.94M | 0.95M | 0.46M | 0.44M | 0.54M | 0.43M | 0.32M | 0.27M | 0.74M | 0.78M |
|
Current Assets
|
4.48M | 2.40M | 18.11M | 14.56M | 11.47M | 22.23M | 60.38M | 54.64M | 48.30M | 42.80M | 37.20M | 31.71M | 38.01M | 34.19M | 28.66M | 23.59M | 17.02M | 12.33M | 1.33M | 2.42M | 2.98M | 7.17M | 4.74M | 17.86M | 13.82M | 10.17M | 11.20M | 8.13M | 14.25M | 10.30M | 6.05M | 4.04M | 8.73M | 11.73M | 22.15M | 18.54M | 32.14M | 28.22M | 32.73M | 28.13M | 23.89M | 19.92M | 16.44M | 22.77M | 16.61M | 13.75M | 9.64M | 8.21M | 5.20M | 4.83M | 5.49M | 8.86M | 6.12M | 8.42M | 7.20M |
|
Property, Plant & Equipment (Net)
|
0.52M | 0.50M | 0.49M | 0.48M | 0.45M | 0.41M | 0.43M | 0.59M | 0.57M | 0.57M | 0.59M | 0.66M | 0.65M | 0.60M | 0.59M | 0.54M | 0.46M | 0.41M | 0.60M | 0.54M | 0.48M | 0.45M | 0.57M | 0.57M | 0.57M | 0.58M | 0.57M | 0.54M | 0.52M | 0.57M | 1.02M | 0.99M | 0.90M | 1.04M | 1.24M | 1.20M | 1.22M | 1.26M | 1.26M | 1.19M | 1.15M | 1.06M | 1.03M | 0.98M | 0.91M | 0.88M | 0.91M | 0.73M | 0.68M | 0.63M | 0.55M | 0.48M | 0.41M | 0.36M | 0.41M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | 0.27M | 0.19M | 0.19M | 0.19M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | 4.40M | 4.58M | 4.14M | 3.98M | 3.82M | 4.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | 4.67M | 4.77M | 4.33M | 4.17M | 4.01M | 4.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | 0.14M | 0.13M | 0.11M | 0.32M | 0.30M | 0.25M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.20M | 0.02M | 0.11M | 0.02M | 0.02M | 0.02M | 0.13M | 0.02M | 0.02M | 0.02M | 0.02M | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Non-Current Assets
|
0.52M | 0.50M | 0.49M | 0.48M | 0.45M | 0.41M | 0.43M | 0.59M | 0.57M | 0.57M | 0.59M | 0.66M | 0.79M | 0.73M | 0.70M | 0.86M | 0.76M | 0.67M | 5.29M | 5.05M | 4.84M | 4.64M | 4.60M | 0.59M | 0.59M | 0.77M | 0.59M | 0.65M | 1.11M | 1.13M | 1.53M | 1.57M | 1.31M | 1.41M | 1.57M | 1.48M | 1.43M | 1.42M | 1.37M | 2.29M | 2.21M | 2.08M | 2.00M | 1.90M | 1.87M | 1.80M | 1.79M | 1.56M | 1.47M | 1.36M | 1.23M | 1.01M | 0.88M | 0.78M | 0.78M |
|
Assets
|
5.00M | 2.91M | 18.61M | 15.04M | 11.92M | 22.64M | 60.81M | 55.23M | 48.88M | 43.37M | 37.79M | 32.37M | 38.80M | 34.91M | 29.37M | 24.45M | 17.78M | 13.00M | 6.62M | 7.47M | 7.82M | 11.80M | 9.34M | 18.45M | 14.41M | 10.94M | 11.79M | 8.78M | 15.36M | 11.43M | 7.58M | 5.60M | 10.05M | 13.14M | 23.72M | 20.01M | 33.56M | 29.64M | 34.09M | 30.42M | 26.11M | 22.00M | 18.44M | 24.67M | 18.48M | 15.55M | 11.43M | 9.77M | 6.66M | 6.19M | 6.73M | 9.86M | 7.01M | 9.20M | 7.98M |
|
Accounts Payables
|
1.65M | 1.64M | 1.59M | 1.16M | 1.58M | 1.32M | 2.04M | 2.19M | 2.03M | 2.09M | 1.81M | 2.08M | 2.23M | 1.46M | 2.33M | 2.83M | 2.41M | 2.05M | 2.17M | 1.99M | 2.93M | 1.52M | 1.41M | 0.86M | 1.05M | 0.84M | 0.62M | 1.13M | 1.20M | 1.18M | 1.43M | 1.49M | 0.79M | 1.39M | 0.93M | 1.10M | 1.61M | 1.79M | 1.85M | 1.41M | 1.80M | 1.55M | 1.56M | 2.25M | 2.52M | 2.31M | 1.71M | 2.38M | 3.33M | 3.03M | 1.82M | 1.64M | 1.73M | 3.01M | 2.67M |
|
Payables
|
1.65M | 1.64M | 1.59M | 1.16M | 1.58M | 1.32M | 2.04M | 2.19M | 2.03M | 2.09M | 1.81M | 2.08M | 2.23M | 1.46M | 2.33M | 2.83M | 2.41M | 2.05M | 2.17M | 1.99M | 2.93M | 1.52M | 1.41M | 0.86M | 1.05M | 0.84M | 0.62M | 1.13M | 1.20M | 1.18M | 1.43M | 1.49M | 0.79M | 1.39M | 0.93M | 1.10M | 1.61M | 1.79M | 1.85M | 1.41M | 1.80M | 1.55M | 1.56M | 2.25M | 2.52M | 2.31M | 1.71M | 2.38M | 3.33M | 3.03M | 1.82M | 1.64M | 1.73M | 3.01M | 2.67M |
|
Accumulated Expenses
|
0.40M | 0.62M | 0.68M | 0.93M | 0.43M | 0.93M | 0.91M | 1.31M | 0.64M | 0.76M | 0.92M | 1.08M | 0.74M | 1.24M | 0.86M | 1.37M | 0.56M | 0.95M | 0.63M | 0.91M | 0.87M | 0.64M | 0.81M | 1.02M | 0.65M | 0.98M | 1.31M | 1.50M | 0.83M | 1.19M | 1.24M | 1.59M | 1.11M | 1.70M | 2.01M | 2.19M | 1.25M | 1.58M | 1.77M | 1.66M | 1.33M | 1.63M | 1.75M | 2.16M | 1.31M | 1.23M | 1.02M | 0.53M | 0.72M | 0.71M | 0.60M | 0.64M | 0.69M | 0.56M | 0.52M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.36M | | | | 0.21M | 0.20M | 0.19M | 0.08M | 0.21M | 0.23M | 0.10M | 0.09M | 0.09M | 0.04M | 0.04M | 0.06M | 0.07M | 0.07M | 0.05M | 0.04M | 0.04M | 0.06M | 0.06M | 0.07M | 0.06M | 0.05M | 0.06M | 0.04M | 0.05M | 0.04M | 0.06M | 0.05M | 0.04M | 0.09M | 0.07M | 0.08M |
|
Short term Debt
|
| | | | | | | | | | | | 0.70M | 1.90M | 2.87M | 3.80M | 3.87M | 3.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.18M | 0.18M | 0.19M | 0.19M | 0.20M | 0.20M | 0.21M | 0.21M | 0.16M | 0.11M | 0.17M | 0.18M | 0.19M | 0.19M | 0.20M | 0.20M | 0.21M | 0.21M | 0.22M | 0.22M | 0.23M | 0.23M | 0.24M | 0.24M | 0.25M | 0.26M |
|
Total Current Liabilities
|
2.05M | 2.26M | 2.27M | 2.09M | 2.02M | 2.25M | 2.95M | 3.50M | 2.67M | 2.85M | 2.73M | 3.16M | 3.68M | 4.59M | 6.05M | 8.00M | 6.83M | 6.94M | 2.80M | 3.26M | 3.80M | 2.16M | 2.23M | 2.09M | 1.90M | 2.00M | 2.01M | 2.84M | 2.43M | 2.64M | 2.94M | 3.35M | 2.13M | 3.33M | 3.22M | 3.58M | 3.16M | 3.60M | 3.79M | 3.31M | 3.39M | 3.46M | 3.61M | 4.69M | 4.11M | 3.83M | 2.99M | 3.17M | 4.32M | 4.02M | 2.70M | 2.56M | 2.75M | 3.89M | 3.52M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.36M | 0.31M | 0.26M | 0.21M | 0.16M | 0.11M | 0.06M | | | | 0.96M | 0.91M | 0.86M | 0.81M | 0.76M | 0.71M | 0.65M | 0.60M | 0.54M | 0.49M | 0.43M | 0.37M | 0.31M | 0.25M | 0.19M | 0.13M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 0.40M | 0.40M | 0.40M | 1.24M | 1.84M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | | | | | | | | | | | | 0.29M | 0.18M | 0.07M | | | 6.87M | | | | 2.84M | 0.96M | 8.58M | 0.48M | 0.47M | 0.43M | 14.07M | 0.42M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | 5.04M | 5.80M | 4.88M | 11.88M | 9.77M | 8.91M | 2.92M | 3.39M | 3.84M | 2.17M | 2.23M | 2.09M | 1.90M | 2.00M | 2.01M | 2.84M | | | | | | | | 3.69M | | | 3.83M | 4.29M | 4.32M | 4.33M | 4.42M | 5.45M | 4.82M | 4.48M | 3.59M | 3.72M | 4.81M | 4.44M | 3.07M | 2.87M | 3.00M | 4.08M | 3.65M |
|
Total Liabilities
|
2.05M | 2.26M | 2.27M | 2.09M | 2.02M | 2.25M | 2.95M | 3.50M | 2.67M | 2.85M | 2.73M | 3.16M | 8.72M | 10.39M | 10.93M | 12.28M | 10.17M | 9.31M | 4.16M | 5.23M | 3.97M | 2.30M | 2.36M | 2.22M | 2.02M | 2.13M | 2.14M | 2.84M | 2.83M | 2.99M | 3.25M | 3.61M | 2.34M | 3.54M | 3.39M | 3.69M | 3.21M | 3.64M | 4.11M | 4.47M | 4.39M | 4.33M | 4.42M | 12.32M | 4.82M | 4.48M | 3.59M | 6.56M | 5.78M | 13.02M | 3.55M | 3.33M | 3.42M | 18.16M | 4.07M |
|
Total Debt
|
| | | | | | | | | | | | 0.70M | 1.90M | 2.87M | 3.80M | 3.87M | 3.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
2.95M | 0.65M | 16.34M | 12.95M | 9.90M | 20.39M | 57.86M | 51.73M | 46.21M | 40.52M | 35.06M | 29.21M | 30.07M | 24.52M | 18.43M | 12.17M | 7.61M | 3.69M | 2.46M | 1.76M | 3.85M | 9.51M | 6.98M | 16.24M | 12.39M | 8.81M | 9.65M | 5.94M | 12.53M | 8.43M | 4.34M | 1.99M | 7.70M | 9.60M | 20.33M | 16.32M | 30.35M | 26.00M | 29.98M | 25.95M | 21.71M | 17.66M | 14.02M | 12.36M | 13.66M | 11.07M | 7.84M | 2.99M | 0.89M | -6.84M | 3.18M | 6.53M | 3.58M | -8.96M | 3.91M |
|
Shareholder's Equity
|
2.95M | 0.65M | 16.34M | 12.95M | 9.90M | 20.39M | 57.86M | 51.73M | 46.21M | 40.52M | 35.06M | 29.21M | 30.07M | 24.52M | 18.43M | 12.17M | 7.61M | 3.69M | 2.46M | 1.76M | 3.85M | 9.51M | 6.98M | 16.24M | 12.39M | 8.81M | 9.65M | 5.94M | 12.53M | 8.43M | 4.34M | 1.99M | 7.70M | 9.60M | 20.33M | 16.32M | 30.35M | 26.00M | 29.98M | 25.95M | 21.71M | 17.66M | 14.02M | 12.36M | 13.66M | 11.07M | 7.84M | 2.99M | 0.89M | -6.84M | 3.18M | 6.53M | 3.58M | -8.96M | 3.91M |
|
Liabilities and Shareholders Equity
|
5.00M | 2.91M | 18.61M | 15.04M | 11.92M | 22.64M | 60.81M | 55.23M | 48.88M | 43.37M | 37.79M | 32.37M | 38.80M | 34.91M | 29.37M | 24.45M | 17.78M | 13.00M | 6.62M | 7.47M | 7.82M | 11.80M | 9.34M | 18.45M | 14.41M | 10.94M | 11.79M | 8.78M | 15.36M | 11.43M | 7.58M | 5.60M | 10.05M | 13.14M | 23.72M | 20.01M | 33.56M | 29.64M | 34.09M | 30.42M | 26.11M | 22.00M | 18.44M | 24.67M | 18.48M | 15.55M | 11.43M | 9.77M | 6.66M | 6.19M | 6.73M | 9.86M | 7.01M | 9.20M | 7.98M |
|
Retained Earnings
|
-69.27M | -71.89M | -75.19M | -79.25M | -83.65M | -87.87M | -93.91M | -101.01M | -107.34M | -113.72M | -119.86M | -126.60M | -133.66M | -140.02M | -146.58M | -153.18M | -157.97M | -162.16M | -166.07M | -168.97M | -169.91M | -172.37M | -175.22M | -182.36M | -186.71M | -190.89M | -195.13M | -199.39M | -204.12M | -208.54M | -213.05M | -217.50M | -222.07M | -225.99M | -230.25M | -233.34M | -238.56M | -243.30M | -248.60M | -252.89M | -257.39M | -261.70M | -265.55M | -267.42M | -273.90M | -278.75M | -282.12M | -287.63M | -292.00M | -299.70M | -297.32M | -298.79M | -301.81M | -314.40M | -313.90M |
|
Treasury Shares
|
| | | | | | | 0.08M | | | | 0.01M | | | | 15.00 | | | | 33.00 | | | | 15.00 | | | | 3.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | |