|
Cash & Equivalents
|
0.05M | 0.05M | 0.05M | 0.08M | 0.08M | 0.08M | 0.03M | 0.03M | 0.11M | 0.05M | 0.03M | 0.05M | 3.52M | 3.24M | 3.19M | 2.56M | 2.00M | 1.37M | 1.06M | 0.73M | 0.27M | 0.64M | 0.50M | 0.43M | 0.35M | 0.21M | 0.11M | 0.04M | 0.03M | 0.01M | 0.02M | 0.02M | 0.10M | 0.04M | | | | 0.02M | | 0.11M | 0.04M | 0.06M | 0.06M | 0.02M | 0.01M | 0.06M | 0.04M | 0.01M | 0.01M | 0.06M | 0.07M | 0.01M | 0.01M | 0.07M | 0.02M | 0.04M | 0.04M | 0.10M | 0.05M | 0.03M | 0.04M |
|
Short-term Investments
|
| | | | | | | | | | 0.04M | | 0.18M | 0.25M | 0.33M | 0.37M | 0.21M | 1.02M | 0.92M | 0.91M | 0.80M | 0.10M | 0.09M | 0.04M | 0.13M | 0.04M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.04M | 0.04M | | | | | | | | 0.04M | | 0.03M | 0.01M | 0.00M | | | | 0.01M | | | | | | | | | | | |
|
Cash & Current Investments
|
0.05M | 0.05M | 0.05M | 0.08M | 0.08M | 0.08M | 0.03M | 0.03M | 0.11M | 0.05M | 0.07M | 0.05M | 3.70M | 3.49M | 3.52M | 2.93M | 2.21M | 2.40M | 1.98M | 1.64M | 1.07M | 0.74M | 0.59M | 0.47M | 0.48M | 0.24M | 0.13M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.13M | 0.09M | | | | 0.02M | | 0.11M | 0.04M | 0.10M | 0.06M | 0.05M | 0.02M | 0.06M | 0.04M | 0.01M | 0.01M | 0.06M | 0.07M | 0.01M | 0.01M | 0.07M | 0.02M | 0.04M | 0.04M | 0.10M | 0.05M | 0.03M | 0.04M |
|
Receivables - Net
|
| | 0.01M | | 0.09M | 0.07M | 0.03M | 0.02M | 0.02M | 0.06M | 0.01M | 0.06M | 0.09M | 0.22M | 0.12M | 0.05M | 0.03M | 0.04M | 0.04M | 0.03M | 0.07M | 0.07M | 0.06M | 0.11M | 0.09M | 0.05M | 0.03M | 0.07M | 0.04M | 0.03M | 0.03M | 0.04M | 0.08M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 0.04M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | | 0.00M | 0.00M |
|
Receivables - Other
|
| | 0.07M | | 0.01M | | | 0.03M | 0.02M | 0.01M | 0.02M | | 0.03M | 0.03M | 0.03M | 0.00M | 0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | | 0.02M | 0.01M | 0.11M | 0.15M | 0.14M | 0.15M | | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | | 0.68M | 0.00M | 0.00M | | | | | | | | | | | | |
|
Receivables
|
| | 0.08M | | 0.10M | 0.07M | 0.03M | 0.05M | 0.04M | 0.07M | 0.03M | 0.06M | 0.11M | 0.25M | 0.15M | 0.05M | 0.05M | 0.06M | 0.07M | 0.06M | 0.08M | 0.08M | 0.07M | 0.12M | 0.11M | 0.07M | 0.03M | 0.10M | 0.05M | 0.14M | 0.18M | 0.18M | 0.23M | 0.03M | 0.02M | 0.04M | 0.03M | 0.02M | 0.06M | 0.05M | 0.03M | 0.03M | 0.03M | 0.02M | 0.04M | 0.01M | 0.69M | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | | 0.00M | 0.00M |
|
Raw Materials
|
| | 1.02M | | | | 0.97M | | | | | | | | 0.81M | | | 1.08M | 1.19M | 1.17M | 1.23M | 1.47M | 1.12M | 1.21M | 1.12M | 1.09M | 1.09M | 1.11M | 1.12M | 1.05M | 0.97M | 0.96M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | 0.08M | | | | 0.05M | | | | | | | | 0.27M | | | | 0.02M | | | | 0.05M | | | | | | | | | | 0.02M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | 0.50M | | | | 0.64M | | | | | | | | 0.68M | | | 1.78M | 1.62M | 1.52M | 1.48M | 1.20M | 1.40M | 1.33M | 1.33M | 1.34M | 1.26M | 1.19M | 1.20M | 1.20M | 1.25M | 1.23M | 1.20M | 1.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | 1.06M | 0.96M | 1.10M | 1.06M | 1.02M | 0.96M | 0.92M | 0.91M | 1.13M | 1.35M | 1.82M | 2.23M | 2.23M | 2.22M | 2.42M | 2.45M | 2.33M | 2.30M | 2.22M | 2.21M | 2.11M | 2.05M | 2.07M | 2.00M | 1.87M | 1.85M | 1.88M | 1.90M | | | | | | | | 0.82M | | 0.76M | 0.73M | 0.72M | 0.01M | 0.65M | 0.63M | 0.54M | 0.50M | 0.47M | 0.48M | 0.37M | 0.33M | 0.27M | 0.28M | 0.27M | 0.55M | 0.33M | 0.32M |
|
Prepaid Assets
|
| | 0.00M | | 0.00M | 0.02M | 0.00M | | | | 0.00M | 0.00M | 837.00 | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | 0.01M | | | | | | | | | 0.01M | 0.48M | 0.53M | | | | | | |
|
Current Assets
|
| | 1.38M | | 1.31M | 1.38M | 1.19M | 1.15M | 1.31M | 1.22M | 1.13M | 1.15M | 4.74M | 4.66M | 4.81M | 4.61M | 4.29M | 4.77M | 4.36M | 4.03M | 3.74M | 3.28M | 3.00M | 2.90M | 2.81M | 2.53M | 2.29M | 2.22M | 2.17M | 2.10M | 1.98M | 1.96M | 2.09M | 2.02M | | | | | | | | 0.96M | | 0.87M | 0.81M | 0.80M | 0.77M | 0.68M | 0.66M | 0.62M | 0.59M | 0.53M | 0.52M | 0.48M | 0.53M | 0.48M | 0.73M | 0.88M | 0.86M | 0.71M | 0.72M |
|
Property, Plant & Equipment (Net)
|
| | 0.01M | | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.06M | 0.10M | 0.11M | 0.12M | 0.11M | 0.10M | 0.10M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | | | | | | | | 0.00M | | 995.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Long-Term Investments
|
| | | | | | | | | | | | 1.22M | 1.21M | 1.20M | 0.94M | 0.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 0.16M | | 0.12M | 0.10M | 0.08M | 0.06M | 0.04M | | | | 0.01M | 0.01M | 0.04M | 0.00M | 0.00M | 0.00M | 0.04M | 0.00M | 0.00M | 0.00M | 0.04M | 945.00 | 602.00 | 467.00 | 0.04M | 94.00 | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 0.16M | | 0.12M | 0.10M | 0.08M | 0.06M | 0.04M | | | | 0.01M | 0.01M | 0.04M | 0.00M | 0.00M | 0.00M | 0.04M | 0.00M | 0.00M | 0.00M | 0.04M | 945.00 | 602.00 | 467.00 | 0.04M | 94.00 | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.16M | | 0.12M | 0.10M | 0.08M | | 0.04M | 0.02M | 0.01M | 0.01M | 1.23M | 1.22M | 1.21M | 0.94M | 0.83M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | 0.01M | 467.00 | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | 0.01M | | 0.03M | 0.64M | 0.61M | 0.58M | 0.55M | 0.52M | 0.01M | 0.46M | 0.43M | 0.40M | 0.01M | 0.33M | 0.30M | 0.27M | 0.23M | 0.19M | 0.16M | 0.12M |
|
Non-Current Assets
|
| | 0.17M | | 0.13M | 0.10M | 0.08M | 0.07M | 0.05M | 0.03M | 0.02M | 0.02M | 1.24M | 1.23M | 1.22M | 1.00M | 0.93M | 0.12M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.09M | 0.07M | 0.07M | 0.07M | 0.06M | 0.04M | 0.05M | 0.04M | 0.03M | 0.03M | | | | | | | | 0.02M | | 0.03M | 0.65M | 0.62M | 0.59M | 0.56M | 0.52M | 0.49M | 0.46M | 0.43M | 0.40M | 0.36M | 0.33M | 0.30M | 0.27M | 0.23M | 0.20M | 0.16M | 0.13M |
|
Assets
|
| | 1.55M | | 1.44M | 1.48M | 1.27M | 1.22M | 1.36M | 1.25M | 1.15M | 1.17M | 5.98M | 5.90M | 6.03M | 5.61M | 5.22M | 4.89M | 4.48M | 4.14M | 3.84M | 3.38M | 3.11M | 3.00M | 2.90M | 2.59M | 2.36M | 2.29M | 2.23M | 2.13M | 2.03M | 2.00M | 2.13M | 2.05M | | | | | | | | 0.98M | | 0.90M | 1.46M | 1.43M | 1.36M | 1.24M | 1.18M | 1.11M | 1.06M | 0.96M | 0.91M | 0.85M | 0.86M | 0.79M | 1.00M | 1.12M | 1.05M | 0.88M | 0.85M |
|
Accounts Payables
|
| | -0.21M | | 0.08M | 0.12M | 0.14M | 0.07M | -0.08M | 0.05M | 0.06M | 0.13M | 0.07M | 0.28M | 0.32M | 0.10M | 0.06M | 0.11M | 0.09M | 0.14M | 0.21M | 0.15M | 0.08M | 0.12M | 0.11M | 0.14M | 0.15M | 0.21M | 0.23M | 0.34M | 0.33M | 0.31M | 0.35M | 0.29M | | | | | | | | 0.47M | | 0.46M | 0.43M | 0.37M | 0.40M | 0.37M | 0.39M | 0.35M | 0.36M | 0.36M | 0.37M | 0.32M | 0.33M | 0.32M | 0.34M | 0.33M | 0.36M | 0.26M | 0.28M |
|
Notes Payables
|
| | 0.09M | | 0.26M | 0.28M | 0.33M | 0.28M | 0.28M | 0.28M | 0.29M | 0.32M | 0.29M | 0.26M | 0.18M | 0.21M | 0.21M | 0.19M | 0.22M | 0.23M | 0.28M | 0.28M | 0.35M | 0.40M | 0.40M | 0.21M | 0.23M | 0.23M | 0.23M | 0.12M | 0.09M | 0.09M | 0.24M | 0.27M | | | | | | | | 0.28M | | 0.21M | 0.17M | 0.17M | 0.17M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.31M | 0.41M | 0.48M | 0.74M | 0.85M | 0.77M | 0.60M | 0.54M |
|
Payables
|
| | -0.12M | | 0.34M | 0.40M | 0.47M | 0.35M | 0.20M | 0.32M | 0.34M | 0.45M | 0.36M | 0.53M | 0.50M | 0.31M | 0.28M | 0.29M | 0.31M | 0.37M | 0.50M | 0.42M | 0.43M | 0.51M | 0.51M | 0.35M | 0.38M | 0.43M | 0.45M | 0.46M | 0.41M | 0.40M | 0.59M | 0.55M | | | | | | | | 0.75M | | 0.67M | 0.60M | 0.54M | 0.57M | 0.60M | 0.62M | 0.59M | 0.59M | 0.59M | 0.60M | 0.63M | 0.74M | 0.80M | 1.08M | 1.18M | 1.13M | 0.86M | 0.82M |
|
Short term Debt
|
| | | | | | 0.40M | 0.38M | 0.37M | 0.36M | | 0.35M | 8.07M | 4.94M | 4.20M | 6.62M | 6.32M | 6.82M | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 0.00M | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.14M | 0.15M | 0.16M | 0.17M | 0.17M | 0.17M | 0.13M |
|
Total Current Liabilities
|
| | 0.68M | | 0.78M | 0.85M | 0.87M | 0.74M | 0.71M | 0.67M | 0.70M | 0.85M | 8.72M | 5.55M | 4.96M | 7.17M | 6.83M | 7.33M | 0.50M | 0.54M | 0.64M | 0.54M | 0.54M | 0.63M | 0.65M | 0.52M | 0.57M | 0.66M | 0.62M | 0.68M | 0.75M | 0.76M | 1.05M | 1.10M | | | | | | | | 1.62M | | 1.53M | 1.57M | 1.52M | 1.54M | 1.51M | 1.55M | 1.51M | 1.55M | 1.54M | 1.57M | 1.58M | 1.70M | 1.77M | 2.06M | 2.18M | 2.19M | 1.92M | 1.75M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | 0.29M | 0.30M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | | | | 0.00M | | | | 0.00M | | | | 0.00M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.50M | 0.59M | 0.56M | 0.53M | 0.39M | 0.48M | 0.45M | 0.42M | 0.25M | 0.36M | 0.32M | 0.29M | 0.09M | 0.21M | 0.17M | 0.13M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | 0.31M | 0.85M | 0.72M | 0.70M | 0.66M | 0.62M | 0.59M | 0.55M | 0.52M | 0.49M | 0.45M | 0.41M | 0.37M | 0.33M | 0.29M | 0.24M | 0.20M | 0.20M |
|
Total Liabilities
|
| | 0.68M | | 0.78M | 0.85M | 0.87M | 0.74M | 0.71M | 0.67M | 0.70M | 0.85M | 8.72M | 5.55M | 4.96M | 7.17M | 6.83M | 7.33M | 0.50M | 0.54M | 0.64M | 0.54M | 0.54M | 0.63M | 0.65M | 0.52M | 0.57M | 0.66M | 0.62M | 0.68M | 0.75M | 0.76M | 1.05M | 1.10M | | | | 0.43M | | 0.65M | 0.74M | 1.85M | 0.86M | 1.85M | 2.41M | 2.23M | 2.23M | 2.17M | 2.17M | 2.10M | 2.10M | 2.07M | 2.06M | 2.03M | 2.11M | 2.14M | 2.39M | 2.46M | 2.43M | 2.12M | 1.95M |
|
Total Debt
|
| | | | | | 0.40M | 0.38M | 0.37M | 0.36M | | 0.35M | 8.07M | 4.94M | 4.20M | 6.62M | 6.32M | 6.82M | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | 0.30M | 0.30M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Common Equity
|
| | | | | | -5.98M | | 0.65M | 0.58M | 0.45M | 0.32M | -8.07M | 5.29M | 1.07M | -6.62M | -6.32M | -6.82M | 3.97M | 3.60M | 3.20M | 2.84M | 2.57M | 2.37M | 2.25M | 2.07M | 1.79M | 1.63M | 1.62M | 1.45M | 1.28M | 1.24M | 1.08M | 0.95M | | | | -0.43M | | -0.65M | -0.74M | -0.87M | -0.86M | -0.95M | -0.95M | -0.81M | -0.88M | -0.93M | -0.99M | -0.99M | -1.04M | -1.11M | -1.14M | -1.19M | -1.25M | -1.36M | -1.39M | -1.35M | -1.37M | -1.24M | -1.10M |
|
Shareholder's Equity
|
| | 0.87M | | 0.65M | 0.63M | -5.98M | 0.48M | 0.65M | 0.58M | 0.45M | 0.32M | -8.07M | 5.29M | 1.07M | -6.62M | -6.32M | -6.82M | 3.97M | 3.60M | 3.20M | 2.84M | 2.57M | 2.37M | 2.25M | 2.07M | 1.79M | 1.63M | 1.62M | 1.45M | 1.28M | 1.24M | 1.08M | 0.95M | | | | -0.43M | | -0.65M | -0.74M | -0.87M | -0.86M | -0.95M | -0.95M | -0.81M | -0.88M | -0.93M | -0.99M | -0.99M | -1.04M | -1.11M | -1.14M | -1.19M | -1.25M | -1.36M | -1.39M | -1.35M | -1.37M | -1.24M | -1.10M |
|
Liabilities and Shareholders Equity
|
| | 1.55M | | 1.44M | 1.48M | 1.27M | 1.22M | 1.36M | 1.25M | 1.15M | 1.17M | 5.98M | 5.90M | 6.03M | 5.61M | 5.22M | 4.89M | 4.48M | 4.14M | 3.84M | 3.38M | 3.11M | 3.00M | 2.90M | 2.59M | 2.36M | 2.29M | 2.23M | 2.13M | 2.03M | 2.00M | 2.13M | 2.05M | | | | | | | | 0.98M | | 0.90M | 1.46M | 1.43M | 1.36M | 1.24M | 1.18M | 1.11M | 1.06M | 0.96M | 0.91M | 0.85M | 0.86M | 0.79M | 1.00M | 1.12M | 1.05M | 0.88M | 0.85M |
|
Retained Earnings
|
| | -4.83M | | -5.47M | -5.56M | -5.98M | -5.96M | -6.09M | -6.27M | -6.42M | -6.59M | -15.17M | -12.18M | -11.49M | -14.16M | -14.23M | -15.20M | -15.01M | -9.83M | -10.29M | -16.43M | -16.84M | -17.08M | -17.25M | -17.52M | -17.85M | -18.05M | -18.34M | -18.56M | -18.75M | -18.96M | -19.15M | -19.30M | | | | | | | | -21.47M | | -21.56M | -21.56M | -21.45M | -21.52M | -21.58M | -21.64M | -21.64M | -21.70M | -21.78M | -21.82M | -21.86M | -21.93M | -22.04M | -22.07M | -22.03M | -22.05M | -21.93M | -21.79M |