|
Cash & Equivalents
|
2.28M | 61.55M | 48.06M | 40.74M | 32.36M | 23.70M | 14.90M | 21.64M | 15.75M | 11.85M | 11.10M | 13.90M | 1.53M | 5.30M | 1.43M | 0.33M | 0.37M | 1.20M | 1.80M | 0.94M |
|
Short-term Investments
|
0.02M | 0.49M | 0.38M | 0.38M | 0.38M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.32M | 0.32M | 0.32M | 0.32M |
|
Cash & Current Investments
|
2.30M | 62.04M | 48.44M | 41.12M | 32.74M | 24.18M | 15.38M | 22.12M | 16.23M | 12.33M | 11.58M | 14.38M | 2.01M | 5.78M | 1.91M | 0.81M | 0.69M | 1.52M | 2.12M | 1.26M |
|
Receivables - Net
|
1.00M | 0.85M | 1.14M | 1.10M | 1.89M | 1.43M | 1.96M | 1.06M | 1.09M | 2.55M | 2.03M | 2.67M | 1.72M | 1.28M | 0.52M | 1.67M | 2.15M | 1.49M | 0.35M | 1.11M |
|
Receivables - Other
|
| 0.01M | 0.25M | | | 0.03M | | | | | | | | | | | | | | |
|
Receivables
|
1.00M | 0.86M | 1.39M | 1.10M | 1.89M | 1.46M | 1.96M | 1.06M | 1.09M | 2.55M | 2.03M | 2.67M | 1.72M | 1.28M | 0.52M | 1.67M | 2.15M | 1.49M | 0.35M | 1.11M |
|
Inventory
|
1.05M | 2.91M | 4.22M | 6.18M | 11.12M | 9.33M | 10.80M | 11.77M | 11.55M | 10.03M | 8.94M | 6.83M | 5.89M | 6.08M | 6.04M | 5.66M | 4.59M | 4.15M | 4.27M | 4.26M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | 1.15M | | | 0.90M | 0.42M | 0.64M | 0.94M | 1.03M |
|
Prepaid Assets
|
0.42M | 2.11M | 2.17M | 1.49M | 1.04M | 1.69M | 2.38M | 2.95M | 1.49M | 1.96M | 1.56M | 1.57M | 0.99M | 0.83M | 0.79M | 0.73M | 0.93M | 0.86M | 0.75M | 1.06M |
|
Current Assets
|
4.77M | 67.92M | 55.97M | 49.88M | 46.78M | 36.63M | 30.51M | 37.89M | 31.85M | 28.20M | 25.20M | 26.48M | 12.52M | 16.10M | 11.29M | 10.40M | 9.28M | 9.10M | 8.78M | 9.55M |
|
Property, Plant & Equipment (Net)
|
0.10M | 0.08M | 0.10M | 0.10M | 0.36M | 0.57M | 0.60M | 0.59M | 0.64M | 0.61M | 0.65M | 0.69M | 0.77M | 0.75M | 0.71M | 0.67M | 0.61M | 0.59M | 0.71M | 0.67M |
|
Long-Term Investments
|
0.67M | 1.59M | 0.67M | 0.67M | 0.67M | 0.67M | 1.67M | 1.67M | 1.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | 0.70M | 0.10M |
|
Intangibles
|
1.62M | 0.67M | 1.55M | 1.52M | 1.48M | 1.45M | 1.41M | 1.38M | 1.34M | 1.31M | 1.27M | 1.24M | 1.20M | 1.17M | 1.13M | 1.10M | 1.06M | 1.03M | 1.14M | 1.10M |
|
Goodwill & Intangibles
|
1.62M | 0.67M | 1.55M | 1.52M | 1.48M | 1.45M | 1.41M | 1.38M | 1.34M | 1.31M | 1.27M | 1.24M | 1.20M | 1.17M | 1.13M | 1.10M | 1.06M | 1.03M | 1.85M | 1.20M |
|
Other Non-Current Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.52M | 0.03M | 0.02M | 0.75M | 0.56M | 0.59M | 0.59M | 0.59M |
|
Non-Current Assets
|
2.39M | 2.34M | 46.15M | 48.92M | 6.13M | 6.33M | 9.12M | 9.30M | 9.35M | 8.17M | 8.09M | 7.99M | 8.43M | 7.44M | 7.24M | 7.93M | 7.52M | 7.38M | 8.21M | 7.20M |
|
Assets
|
7.16M | 70.26M | 102.12M | 98.79M | 52.91M | 42.96M | 39.63M | 47.20M | 41.20M | 36.37M | 33.29M | 34.46M | 20.95M | 23.54M | 18.53M | 18.34M | 16.80M | 16.48M | 16.99M | 16.76M |
|
Accounts Payables
|
2.96M | 4.66M | 3.29M | 2.72M | 5.74M | 3.22M | 3.33M | 1.66M | 2.39M | 2.36M | 0.80M | 1.68M | 1.69M | 1.48M | 1.87M | 2.18M | 1.88M | 2.19M | 1.40M | 2.94M |
|
Notes Payables
|
| | | | | | | | | | 2.98M | 9.83M | | | | | 2.48M | 1.56M | 2.03M | 1.06M |
|
Payables
|
2.96M | 4.66M | 3.29M | 2.72M | 5.74M | 3.22M | 3.33M | 1.66M | 2.39M | 2.36M | 3.78M | 11.51M | 1.69M | 1.48M | 1.87M | 2.18M | 4.36M | 3.75M | 3.43M | 4.00M |
|
Accumulated Expenses
|
0.59M | 4.45M | 2.28M | 2.97M | 2.87M | 3.56M | 2.39M | 3.44M | 3.35M | 4.33M | 4.21M | 3.60M | 4.63M | 5.26M | 4.92M | 3.25M | 3.39M | 4.80M | 5.32M | 5.66M |
|
Other Accumulated Expenses
|
| 2.00M | 0.00M | 0.01M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.80M | 0.11M | 0.11M | 0.01M | 0.01M | 0.01M | 0.15M | 0.16M | 0.12M |
|
Short term Debt
|
4.29M | 0.49M | | | | | | | | | | | | | | 1.50M | 1.61M | 1.66M | 1.21M | 0.58M |
|
Current Leases
|
| | 0.01M | | 0.04M | 0.25M | 0.46M | 0.71M | 0.82M | 0.85M | 0.86M | 0.86M | 0.86M | 0.85M | 0.85M | 0.97M | 0.91M | 0.93M | 0.87M | 0.86M |
|
Current Deferred Revenue
|
0.20M | 0.43M | 0.50M | 0.26M | 0.72M | 0.69M | 0.78M | 1.01M | 1.22M | 1.18M | 1.10M | 1.12M | 0.70M | 1.08M | 1.07M | 0.72M | 0.77M | 1.04M | 0.97M | 1.15M |
|
Total Current Liabilities
|
8.04M | 12.04M | 6.08M | 5.96M | 9.48M | 7.83M | 7.07M | 6.93M | 7.90M | 8.83M | 10.06M | 17.89M | 7.98M | 8.78M | 8.72M | 9.06M | 11.35M | 12.36M | 13.29M | 12.94M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | 0.49M | 0.35M | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | 0.33M | | | | 0.77M | | | |
|
Preferred Stock Liabilities
|
| | | | | | 0.14M | 0.29M | 0.45M | 0.12M | 0.15M | 0.19M | 0.22M | 0.25M | 0.28M | | | | 0.77M | |
|
Minority Interest
|
| | | 2.72M | 2.90M | 3.06M | -3.24M | -3.64M | -3.95M | -4.17M | -4.40M | -4.62M | -4.89M | -5.14M | -5.39M | | -0.03M | -0.03M | -0.22M | -0.51M |
|
Operating Leases
|
| | 0.01M | | 3.48M | 3.57M | 5.51M | 5.93M | 5.09M | 5.83M | 5.72M | 5.61M | 4.65M | 5.38M | 5.26M | 5.36M | 4.25M | 5.04M | 4.84M | 4.56M |
|
Other Non-Current Liabilities
|
| 0.83M | 1.18M | 0.63M | 9.54M | 4.79M | 0.49M | 0.99M | 0.39M | 0.47M | 0.54M | 0.62M | 0.68M | 3.07M | 1.48M | 0.91M | 0.70M | 0.93M | 0.36M | 0.41M |
|
Total Non-Current Liabilities
|
8.04M | 12.04M | 6.11M | 6.49M | 13.46M | 11.60M | 12.32M | 12.70M | 13.57M | 14.69M | 15.57M | 23.00M | 13.28M | 14.39M | 14.31M | 14.42M | 17.39M | 18.79M | 19.46M | 18.26M |
|
Total Liabilities
|
8.04M | 12.87M | 7.29M | 7.12M | 23.00M | 16.40M | 12.81M | 13.69M | 13.96M | 15.15M | 16.11M | 23.62M | 13.96M | 17.46M | 15.79M | 15.33M | 18.09M | 19.72M | 19.82M | 18.67M |
|
Total Debt
|
4.29M | 0.49M | | | | | | | | | | | | | | 1.50M | 1.61M | 1.66M | 1.21M | 0.58M |
|
Common Equity
|
-0.88M | 57.39M | 94.83M | 89.22M | 29.51M | 26.33M | 26.70M | 33.47M | 27.20M | 21.56M | 17.55M | 11.25M | 7.47M | 6.62M | 3.33M | 3.00M | -1.29M | -3.24M | -2.83M | -1.92M |
|
Shareholder's Equity
|
-0.88M | 57.39M | 94.83M | 89.22M | 29.51M | 26.33M | 26.70M | 33.47M | 27.20M | 21.56M | 17.55M | 11.25M | 7.47M | 6.62M | 3.33M | 3.00M | -1.29M | -3.24M | -2.83M | -1.92M |
|
Liabilities and Shareholders Equity
|
7.16M | 70.26M | 102.12M | 98.79M | 52.91M | 42.96M | 39.63M | 47.20M | 41.20M | 36.37M | 33.29M | 34.46M | 20.95M | 23.54M | 18.53M | 18.34M | 16.80M | 16.48M | 16.99M | 16.76M |
|
Treasury Shares
|
| | | | | | | | | | | | | 0.01M | 40.00 | | 0.00M | 0.00M | 0.00M | 0.00M |
|
Retained Earnings
|
-20.46M | -25.82M | -32.01M | -38.84M | -92.94M | -97.60M | -102.84M | -109.33M | -117.00M | -124.62M | -132.62M | -141.00M | -148.24M | -155.00M | -158.90M | -160.54M | -165.60M | -172.50M | -185.90M | -190.40M |
|
Preferred Shares
|
0.00M | | | | | | | | | | | | | | | | | | | 0.17M |