|
Cash & Equivalents
|
0.18M | 0.28M | 0.19M | 0.53M | 0.53M | 0.06M | 0.10M | 2.16M | 2.78M | 0.83M | 0.48M | 0.60M | 0.54M | 0.29M | 0.58M |
|
Cash & Current Investments
|
0.18M | 0.28M | 0.19M | 0.53M | 0.53M | 0.06M | 0.10M | 2.16M | 2.78M | 0.83M | 0.48M | 0.60M | 0.54M | 0.29M | 0.58M |
|
Receivables - Net
|
| | | 5.93M | 3.55M | 4.75M | 3.15M | 6.80M | 3.10M | 5.94M | 3.60M | 5.74M | 6.32M | 6.04M | 5.82M |
|
Receivables
|
| | | 5.93M | 3.55M | 4.75M | 3.15M | 6.80M | 3.10M | 5.94M | 3.60M | 5.74M | 6.32M | 6.04M | 5.82M |
|
Raw Materials
|
| | | 0.87M | | | | 1.14M | | | | | | | |
|
Work In Process
|
| | | 2.71M | | | | 4.82M | | | | | | | |
|
Finished Goods
|
| | | 0.25M | | | | 0.19M | | | | | | | |
|
Inventory
|
| | | 3.63M | | | | 6.15M | 7.00M | 8.11M | 8.16M | 7.46M | 8.15M | 8.58M | 8.52M |
|
Prepaid Assets
|
0.21M | 0.19M | 0.17M | 0.69M | 0.10M | | 0.04M | 0.36M | 0.40M | 0.30M | 0.34M | 0.60M | 0.56M | 0.32M | 0.25M |
|
Current Assets
|
0.39M | 0.48M | 0.36M | 10.77M | 0.11M | | 0.36M | 15.15M | 13.65M | 14.57M | 14.20M | 13.90M | 15.02M | 14.64M | 14.57M |
|
Property, Plant & Equipment (Net)
|
| | | 11.62M | | | | 11.10M | 10.59M | 10.65M | 12.44M | 11.67M | 11.00M | 10.39M | 9.74M |
|
Long-Term Investments
|
146.64M | 146.67M | 147.31M | 14.01M | 14.15M | | 14.45M | | | | | | | | |
|
Intangibles
|
| | | | | | | 0.29M | 0.28M | 0.27M | 0.25M | | | | |
|
Goodwill & Intangibles
|
| | | | | | | 0.29M | 0.28M | 0.27M | 0.25M | | | | |
|
Long-Term Deferred Tax
|
| | | 0.58M | | | | 1.72M | 0.11M | 0.28M | 0.42M | 0.44M | 0.27M | | |
|
Other Non-Current Assets
|
0.10M | 0.06M | 0.02M | 2.15M | | | | 2.10M | | | | 2.30M | | | |
|
Non-Current Assets
|
146.73M | 146.73M | 147.33M | 11.69M | 14.15M | | 14.45M | 11.40M | 10.97M | 11.20M | 13.11M | 12.11M | 11.27M | 10.66M | 10.01M |
|
Assets
|
147.12M | 147.21M | 147.69M | 22.46M | 14.26M | | 14.82M | 26.55M | 24.62M | 25.77M | 27.31M | 26.01M | 26.30M | 25.30M | 24.58M |
|
Accounts Payables
|
0.07M | 0.08M | 0.08M | 0.41M | 0.26M | | 0.37M | 3.04M | 2.39M | 2.57M | 2.49M | 2.71M | 2.66M | 1.85M | 2.36M |
|
Notes Payables
|
| | | | | | 0.69M | | | | | | | | |
|
Payables
|
0.07M | 0.08M | 0.08M | 0.41M | 0.26M | | 1.07M | 3.04M | 2.39M | 2.57M | 2.49M | 2.71M | 2.66M | 1.85M | 2.36M |
|
Accumulated Expenses
|
| | | 0.54M | | | | 1.07M | 1.27M | 1.20M | 1.22M | 0.81M | 0.98M | 0.82M | 1.02M |
|
Short term Debt
|
| | | 6.40M | | | | 6.54M | 5.44M | 6.26M | 6.06M | 0.47M | 6.26M | 0.48M | 1.46M |
|
Current Leases
|
| | | 0.01M | | | | | | | 0.18M | 0.28M | 0.37M | 0.34M | 0.35M |
|
Current Taxes
|
| 0.01M | 0.15M | 0.11M | 0.03M | | 0.08M | 0.37M | 0.25M | 0.05M | 0.09M | | | | |
|
Current Deferred Revenue
|
| | | 0.35M | 0.24M | | | | 0.02M | 0.28M | 0.08M | 0.04M | 0.03M | 0.03M | 0.02M |
|
Total Current Liabilities
|
0.07M | 0.09M | 0.24M | 9.45M | 0.32M | | 1.14M | 11.38M | 9.81M | 10.82M | 10.60M | 10.57M | 10.77M | 10.30M | 11.96M |
|
Capital Leases
|
| | | | | | | | | | 1.89M | 1.78M | 1.68M | 1.61M | 1.51M |
|
Non-Current Debt
|
| | | 1.91M | | | | 2.02M | 2.95M | 2.81M | 2.70M | 6.26M | 2.50M | 6.76M | 6.76M |
|
Non-Current Deffered Revenue
|
5.03M | 5.03M | 5.03M | 0.30M | 0.50M | | 0.50M | | | | | | | | |
|
Preferred Stock Liabilities
|
146.62M | 146.62M | 146.98M | 13.92M | 14.00M | | 14.29M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 1.27M | | | | 0.07M | | | | | | | |
|
Operating Leases
|
| | | 0.05M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 0.01M | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 3.55M | | | | 2.10M | 2.95M | 2.81M | 4.59M | 4.40M | 4.17M | 3.98M | 2.80M |
|
Total Liabilities
|
5.10M | 5.12M | 5.27M | 13.00M | 0.82M | -10.02M | 1.64M | 13.48M | 12.77M | 13.64M | 15.19M | 14.97M | 14.94M | 14.28M | 14.77M |
|
Total Debt
|
| | | 8.31M | | | | 8.56M | 8.39M | 9.08M | 8.76M | 6.73M | 8.76M | 7.25M | 8.22M |
|
Common Equity
|
-4.60M | -4.54M | -4.56M | 9.46M | 9.47M | 10.02M | 10.37M | 13.06M | 11.85M | 12.14M | 12.12M | 11.03M | 11.36M | 11.01M | 9.81M |
|
Shareholder's Equity
|
-4.60M | -4.54M | -4.56M | 9.46M | 9.47M | 10.02M | 10.37M | 13.06M | 11.85M | 12.14M | 12.12M | 11.03M | 11.36M | 11.01M | 9.81M |
|
Liabilities and Shareholders Equity
|
147.12M | 147.21M | 147.69M | 22.46M | 14.26M | | 14.82M | 26.55M | 24.62M | 25.77M | 27.31M | 26.01M | 26.30M | 25.30M | 24.58M |
|
Retained Earnings
|
-4.60M | -4.54M | -4.56M | 9.22M | -0.56M | | -1.12M | 11.13M | 9.92M | 10.21M | 10.19M | 8.65M | 8.98M | 8.63M | 7.20M |