|
Cash & Equivalents
|
0.43M | 5.38M | 9.07M | 5.58M | 2.84M | 13.56M | 2.35M | 2.08M | 0.08M | 0.14M | 3.19M | 13.84M | 5.94M | 11.80M | 1.72M | 0.23M | 0.16M | 14.03M | 8.02M | 1.33M | 4.65M | 23.95M | 5.70M | 7.56M | 8.90M | 8.08M | 8.68M |
|
Cash & Current Investments
|
0.43M | 5.38M | 9.07M | 5.58M | 2.84M | 13.56M | 2.35M | 2.08M | 0.08M | 0.14M | 3.19M | 13.84M | 5.94M | 11.80M | 1.72M | 0.23M | 0.16M | 14.03M | 8.02M | 1.33M | 4.65M | 23.95M | 5.70M | 7.56M | 8.90M | 8.08M | 8.68M |
|
Receivables - Net
|
| | 0.02M | | 0.50M | 0.00M | | | | | | | | | | | | | | | | | | | 1.75M | 1.49M | 0.11M |
|
Receivables - Other
|
| | 0.12M | | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.14M | | 0.55M | 0.05M | | | | | | | | | | | | | | | | | | | 1.75M | 1.49M | 0.11M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 2.35M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | 0.27M | 3.75M | 0.96M | 1.11M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | 3.33M | 0.38M | 0.03M | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | 3.11M | 3.60M | 4.13M | 3.34M | 3.46M |
|
Prepaid Assets
|
| | 1.79M | | 0.71M | 1.26M | 3.33M | 1.10M | 0.77M | 1.05M | 0.72M | 1.51M | 0.98M | 1.34M | 1.59M | 2.08M | 1.97M | 4.78M | 4.99M | 4.71M | 4.83M | 4.28M | 6.86M | 6.65M | 6.32M | 4.48M | 4.92M |
|
Current Assets
|
| | 15.16M | | 4.10M | 14.86M | 5.68M | 3.17M | 0.85M | 1.19M | 3.90M | 15.35M | 6.92M | 13.13M | 3.30M | 2.31M | 2.13M | 18.81M | 13.50M | 6.54M | 9.49M | 28.24M | 15.67M | 17.81M | 21.10M | 17.39M | 17.17M |
|
Property, Plant & Equipment (Net)
|
| | 17.76M | | 17.36M | 17.05M | 18.66M | 16.44M | 15.79M | 15.14M | 16.09M | 16.31M | 20.18M | 20.28M | 18.49M | 15.94M | 14.60M | 13.92M | 3.18M | 0.59M | 0.52M | 0.37M | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.62M | 0.59M | 0.55M | 0.51M |
|
Other Non-Current Assets
|
| | 0.96M | | 2.27M | 0.86M | 0.85M | 0.83M | 0.82M | 0.80M | 0.74M | 0.62M | 0.69M | 0.67M | 0.49M | 0.46M | 0.44M | 0.48M | 0.46M | 0.56M | 0.54M | 1.43M | 0.42M | 0.39M | 0.46M | 0.42M | 0.35M |
|
Non-Current Assets
|
| | 19.84M | | 20.73M | 18.13M | 19.73M | 17.27M | 16.61M | 15.94M | 16.83M | 16.93M | 20.87M | 20.95M | 18.98M | 16.40M | 15.04M | 14.40M | 3.63M | 3.88M | 3.68M | 2.01M | 1.34M | 1.27M | 1.30M | 1.20M | 1.07M |
|
Assets
|
| | 35.01M | | 24.83M | 32.99M | 25.41M | 20.45M | 17.46M | 17.13M | 20.73M | 32.28M | 27.79M | 34.09M | 22.28M | 18.71M | 17.17M | 33.21M | 17.13M | 10.42M | 13.17M | 30.24M | 17.01M | 19.08M | 22.39M | 18.58M | 18.24M |
|
Accounts Payables
|
| | 11.56M | | 14.42M | 4.53M | 5.07M | 11.05M | 12.15M | 11.79M | 10.95M | 3.63M | 3.61M | 3.35M | 3.61M | 4.70M | 5.11M | 2.99M | 2.28M | 2.57M | 3.31M | 5.01M | 12.19M | 7.77M | 10.26M | 10.19M | 7.32M |
|
Notes Payables
|
| | 16.21M | | 9.70M | 4.61M | 4.61M | 4.61M | 4.61M | 4.61M | 4.61M | 4.61M | 4.61M | 4.61M | 4.61M | 4.61M | 3.61M | 3.61M | 3.61M | 3.61M | 3.61M | 3.61M | 30.74M | 12.00M | 14.00M | 29.95M | 36.66M |
|
Payables
|
| | 27.78M | | 24.12M | 9.15M | 9.68M | 15.66M | 16.77M | 16.40M | 15.57M | 8.24M | 8.22M | 7.96M | 8.22M | 9.31M | 8.73M | 6.60M | 5.89M | 6.18M | 6.92M | 8.62M | 42.94M | 19.77M | 24.26M | 40.14M | 43.98M |
|
Accumulated Expenses
|
| | 5.92M | | 6.40M | 8.27M | 6.12M | 7.34M | 7.42M | 7.62M | 7.34M | 5.44M | 5.04M | 6.12M | 6.46M | 4.52M | 5.19M | 4.47M | 4.62M | 4.60M | 7.46M | 7.33M | 3.39M | 3.15M | 5.31M | 5.31M | 4.71M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 1.07M | | | | 1.69M | 2.77M | 2.26M | 2.64M | 0.28M | 0.90M | 1.31M | 1.19M | 1.05M |
|
Short term Debt
|
| | 0.74M | | 0.76M | 0.75M | 0.59M | 4.93M | 6.61M | 11.53M | 0.05M | 12.19M | 12.51M | 12.84M | 0.07M | 9.06M | 7.62M | 6.70M | 6.70M | | | | | | | | |
|
Current Leases
|
| | 0.86M | | 0.91M | 0.94M | 0.98M | 1.01M | 0.84M | 0.60M | 0.34M | 0.11M | 0.86M | 0.69M | 0.52M | 0.34M | 0.22M | 0.21M | 0.19M | 0.17M | 0.18M | 0.18M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M |
|
Current Taxes
|
| | 1.75M | | 1.85M | 1.85M | 1.85M | 1.85M | 1.85M | 1.85M | 2.35M | 2.35M | 2.35M | 2.35M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 0.30M | 0.30M |
|
Current Deferred Revenue
|
| | 1.98M | | 1.98M | 1.98M | 1.21M | 1.21M | 1.21M | 1.21M | 3.09M | 2.75M | 2.68M | 2.21M | 1.74M | 2.39M | 2.34M | 2.34M | | | | | | | | | |
|
Total Current Liabilities
|
| | 37.04M | | 35.98M | 22.94M | 20.44M | 32.13M | 34.78M | 39.27M | 28.74M | 31.20M | 31.75M | 32.26M | 32.04M | 27.54M | 26.99M | 23.22M | 20.29M | 20.10M | 23.71M | 18.45M | 48.24M | 24.82M | 31.49M | 45.81M | 49.06M |
|
Capital Leases
|
| | 1.22M | | 0.81M | 0.56M | 0.32M | 0.11M | 0.04M | 0.03M | 0.03M | 0.04M | 3.51M | 3.51M | 3.45M | 3.40M | 3.39M | 3.35M | 3.37M | 3.34M | 3.35M | 0.05M | | | | | |
|
Non-Current Debt
|
| | 2.92M | | | | 2.23M | 0.19M | 0.18M | 0.16M | 13.23M | 0.14M | 0.13M | 0.11M | 0.10M | 0.09M | 0.08M | 0.06M | 0.05M | 0.04M | 0.03M | 0.54M | | 21.05M | 20.44M | | |
|
Non-Current Deffered Revenue
|
| | 12.73M | | 5.38M | 4.88M | 5.15M | 4.85M | 4.55M | 4.24M | 4.47M | 4.03M | 3.33M | 3.06M | 2.76M | 4.70M | 4.12M | 3.53M | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | 2.92M | 17.19M | 18.29M | 3.93M | 4.73M | 4.88M | 5.04M | 5.20M | 5.36M | 8.23M | 6.47M | | | | | | |
|
Minority Interest
|
| | 27.32M | | 17.40M | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 0.14M | 0.10M | 0.05M | 0.23M | 0.22M | 0.20M | 0.19M | 0.17M |
|
Other Non-Current Liabilities
|
| | 0.28M | | 0.59M | 0.68M | 2.43M | 4.13M | 3.86M | 1.46M | 2.57M | 2.56M | 2.35M | 2.36M | 3.51M | 3.40M | 3.29M | 3.98M | 3.94M | 3.92M | 0.05M | 0.18M | 18.83M | 5.45M | 7.45M | 4.77M | 7.56M |
|
Total Non-Current Liabilities
|
| | 62.28M | | 44.71M | 30.75M | 28.14M | 38.15M | 40.46M | 44.61M | 48.89M | 37.62M | 40.71M | 40.99M | 39.58M | 36.78M | 36.93M | 30.59M | 23.96M | 31.91M | 33.64M | 19.10M | 48.47M | 46.09M | 52.13M | 46.00M | 49.23M |
|
Total Liabilities
|
| | 62.56M | | 45.30M | 31.43M | 30.58M | 42.28M | 44.31M | 46.07M | 51.46M | 40.17M | 43.06M | 43.35M | 43.09M | 40.18M | 40.22M | 34.57M | 27.90M | 35.83M | 33.69M | 19.28M | 67.30M | 51.54M | 59.58M | 50.77M | 56.79M |
|
Total Debt
|
| | 3.67M | | 0.76M | 0.75M | 2.82M | 5.12M | 6.79M | 11.69M | 13.28M | 12.34M | 12.64M | 12.95M | 0.16M | 9.15M | 7.69M | 6.76M | 6.75M | 0.04M | 0.03M | 0.54M | | 21.05M | 20.44M | | |
|
Common Equity
|
| | -54.87M | | -37.86M | 1.56M | -5.17M | -21.83M | -26.85M | -28.94M | -33.65M | -25.09M | -33.57M | -13.20M | -25.54M | -26.35M | -28.09M | -6.56M | -16.13M | -30.93M | -20.52M | 10.97M | -50.29M | -32.46M | -37.19M | -32.19M | -38.55M |
|
Shareholder's Equity
|
| | -54.87M | | -37.86M | 1.56M | -5.17M | -21.83M | -26.85M | -28.94M | -33.65M | -25.09M | -33.57M | -13.20M | -25.54M | -26.35M | -28.09M | -6.56M | -16.13M | -30.93M | -20.52M | 10.97M | -50.29M | -32.46M | -37.19M | -32.19M | -38.55M |
|
Liabilities and Shareholders Equity
|
| | 35.01M | | 24.83M | 32.99M | 25.41M | 20.45M | 17.46M | 17.13M | 20.73M | 32.28M | 27.79M | 34.09M | 22.28M | 18.71M | 17.17M | 33.21M | 17.13M | 10.42M | 13.17M | 30.24M | 17.01M | 19.08M | 22.39M | 18.58M | 18.24M |
|
Retained Earnings
|
| | -94.06M | | -114.47M | -136.80M | -147.37M | -166.49M | -174.54M | -179.86M | -186.22M | -188.14M | -195.68M | -204.11M | -216.31M | -229.70M | -239.94M | -244.38M | -254.48M | -271.08M | -276.78M | -279.80M | -525.91M | -572.26M | -592.42M | -605.71M | -628.77M |
|
Preferred Shares
|
| | | | 118.00 | | | | | | | 2.66M | 2.66M | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | 0.69M | | 1.07M | 1.07M | 1.09M | 1.22M | 1.20M | 1.07M | 0.12M | 0.31M | 0.16M | 0.15M | 0.02M | 0.13M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | |