|
Accumulated Depreciation
|
1.59M | 1.70M | 1.80M | 1.92M | 2.03M | 2.15M | 2.27M | 2.40M | 2.56M | 2.74M | 2.92M | 2.95M | 3.09M | 3.22M | 3.36M | 3.48M | 3.61M | 3.74M | 3.87M | 3.97M | 4.08M | 4.19M | 4.28M |
|
Cash & Equivalents
|
7.86M | 37.77M | 7.07M | | 59.88M | 47.43M | 42.00M | 44.37M | 12.68M | 14.80M | 69.16M | 61.14M | 54.10M | 58.75M | 50.39M | 44.37M | 34.90M | 26.20M | 79.03M | 118.04M | 119.28M | 106.35M | 95.21M |
|
Receivables - Net
|
| | | | | | 0.07M | 0.06M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | 0.01M |
|
Receivables - Other
|
| | | 1.22M | | 8.37M | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | 0.07M | 0.06M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | 0.01M |
|
Raw Materials
|
| | | | | | 1.36M | 2.01M | 3.07M | 3.50M | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | 1.22M | 1.37M | 1.68M | 1.79M | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 1.70M | 2.44M | 2.74M | 2.59M | 0.75M | | | | | | | | | | | | |
|
Inventory
|
| | | | 1.14M | 2.69M | 4.28M | 5.82M | 7.49M | 7.87M | 0.75M | | | | | | | | | | 0.03M | 0.05M | 0.06M |
|
Prepaid Assets
|
0.55M | 0.91M | 0.75M | 1.86M | 0.96M | 3.27M | 2.87M | 0.96M | 1.98M | 1.06M | 1.24M | 1.01M | 0.85M | 1.21M | 1.24M | 0.96M | 0.96M | 1.04M | 1.38M | 1.41M | 1.60M | 1.76M | 1.87M |
|
Current Assets
|
16.43M | 38.67M | 30.33M | 22.34M | 61.98M | 61.76M | 49.21M | 45.33M | 22.16M | 23.74M | 71.16M | 62.15M | 54.95M | 59.96M | 51.62M | 45.33M | 35.85M | 27.24M | 80.41M | 119.45M | 120.91M | 108.16M | 97.16M |
|
Property, Plant & Equipment (Net)
|
2.63M | 2.59M | 2.56M | 2.48M | 2.43M | 2.46M | 2.45M | 1.53M | 2.55M | 2.39M | 2.29M | 1.96M | 1.86M | 1.75M | 1.65M | 1.53M | 1.40M | 1.31M | 1.22M | 1.16M | 1.06M | 1.11M | 1.05M |
|
Goodwill
|
2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M |
|
Intangibles
|
7.99M | 4.21M | 4.05M | 7.99M | 7.99M | 7.99M | 7.99M | 1.89M | 7.99M | 7.99M | 7.99M | 2.55M | 2.38M | 2.22M | 2.05M | 1.89M | 1.72M | 1.55M | 1.39M | 1.22M | 1.05M | 0.91M | 0.74M |
|
Goodwill & Intangibles
|
10.78M | 7.00M | 6.84M | 10.78M | 10.78M | 10.78M | 10.78M | 4.68M | 10.78M | 10.78M | 10.78M | 5.34M | 5.17M | 5.01M | 4.84M | 4.68M | 4.51M | 4.34M | 4.18M | 4.01M | 3.85M | 3.70M | 3.53M |
|
Other Non-Current Assets
|
0.56M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.71M | 0.65M | 0.68M | 0.68M | 0.68M | 0.70M |
|
Non-Current Assets
|
15.41M | 19.71M | 19.36M | 18.95M | 18.58M | 18.28M | 17.94M | 13.83M | 17.37M | 16.86M | 16.41M | 15.73M | 15.27M | 14.80M | 14.32M | 13.83M | 13.31M | 13.19M | 12.63M | 13.01M | 12.47M | 12.09M | 11.61M |
|
Assets
|
31.84M | 58.38M | 49.70M | 41.29M | 80.56M | 80.04M | 67.15M | 59.15M | 39.53M | 40.60M | 87.57M | 77.88M | 70.22M | 74.76M | 65.94M | 59.15M | 49.16M | 40.43M | 93.05M | 132.46M | 133.38M | 120.25M | 108.77M |
|
Accounts Payables
|
1.21M | 1.49M | 1.43M | 1.72M | 2.16M | 2.82M | 2.71M | 1.84M | 3.49M | 1.95M | 2.02M | 1.57M | 2.16M | 1.79M | 1.41M | 1.84M | 1.71M | 1.64M | 1.73M | 1.67M | 2.37M | 2.74M | 2.98M |
|
Notes Payables
|
| | | | 0.12M | 1.73M | 1.09M | 0.44M | | | 0.10M | 0.92M | 0.80M | | | | | | | | | | |
|
Payables
|
1.21M | 1.49M | 1.43M | 1.72M | 2.28M | 4.55M | 3.79M | 2.27M | 3.49M | 1.95M | 2.12M | 2.49M | 2.96M | 1.79M | 1.41M | 1.84M | 1.71M | 1.64M | 1.73M | 1.67M | 2.37M | 2.74M | 2.98M |
|
Accumulated Expenses
|
2.07M | 3.12M | 4.11M | | 5.62M | 4.57M | 4.97M | 3.81M | 4.60M | 4.76M | 3.98M | 2.60M | 3.09M | 2.84M | 3.00M | 3.81M | 2.27M | 3.18M | 3.82M | 7.03M | 3.98M | 4.78M | 5.20M |
|
Other Accumulated Expenses
|
0.12M | 0.63M | 0.94M | 1.56M | 2.19M | 0.27M | 0.32M | 0.51M | 0.29M | 0.26M | 0.33M | 0.57M | 0.81M | 0.17M | 0.17M | 0.19M | 0.20M | 0.17M | 0.21M | 0.19M | 0.28M | 0.21M | 0.35M |
|
Current Leases
|
0.10M | 0.28M | 0.46M | 0.54M | 0.63M | 0.72M | 0.75M | 1.06M | 0.80M | 0.83M | 0.86M | 0.90M | 0.94M | 0.97M | 1.02M | 1.06M | 1.10M | 1.15M | 1.19M | 1.35M | 1.41M | 1.46M | 1.52M |
|
Current Deferred Revenue
|
| | | | | | 0.01M | 0.02M | 0.02M | 0.03M | 0.04M | | 0.00M | | | | | | | | | | |
|
Total Current Liabilities
|
3.38M | 4.89M | 6.00M | 7.58M | 8.53M | 9.84M | 9.52M | 6.71M | 8.90M | 7.56M | 7.00M | 5.98M | 6.99M | 5.61M | 5.43M | 6.71M | 5.08M | 5.96M | 6.74M | 10.05M | 7.76M | 8.98M | 9.70M |
|
Non-Current Debt
|
| | | | 41.00M | | | | | | 65.00M | 65.00M | 65.00M | | | | | | | | | | |
|
Operating Leases
|
6.69M | 11.16M | 10.99M | 10.81M | 10.63M | 10.45M | 10.24M | 8.09M | 9.83M | 9.62M | 9.38M | 10.04M | 9.83M | 9.62M | 9.38M | 9.14M | 8.90M | 8.64M | 8.37M | 8.90M | 8.58M | 8.24M | 7.89M |
|
Total Liabilities
|
10.07M | 16.05M | 16.99M | 18.40M | 60.16M | 20.29M | 19.76M | 14.79M | 18.74M | 17.18M | 81.38M | 80.12M | 80.89M | 14.26M | 13.80M | 14.79M | 12.88M | 13.46M | 13.91M | 17.60M | 14.93M | 15.76M | 16.07M |
|
Total Debt
|
| | | | 41.00M | | | | | | 65.00M | 65.00M | 65.00M | | | | | | | | | | |
|
Common Equity
|
21.77M | 42.33M | 32.70M | 22.89M | 20.40M | 59.75M | 47.39M | 44.36M | 20.80M | 23.41M | 6.19M | -2.25M | -10.67M | 60.50M | 52.15M | 44.36M | 36.29M | 26.97M | 79.13M | 114.86M | 118.45M | 104.49M | 92.69M |
|
Shareholder's Equity
|
21.77M | 42.33M | 32.70M | 22.89M | 20.40M | 59.75M | 47.39M | 44.36M | 20.80M | 23.41M | 6.19M | -2.25M | -10.67M | 60.50M | 52.15M | 44.36M | 36.29M | 26.97M | 79.13M | 114.86M | 118.45M | 104.49M | 92.69M |
|
Liabilities and Shareholders Equity
|
31.84M | 58.38M | 49.70M | 41.29M | 80.56M | 80.04M | 67.15M | 59.15M | 39.53M | 40.60M | 87.57M | 77.88M | 70.22M | 74.76M | 65.94M | 59.15M | 49.16M | 40.43M | 93.05M | 132.46M | 133.38M | 120.25M | 108.77M |
|
Retained Earnings
|
-134.56M | -145.89M | -158.80M | -172.54M | -191.18M | -206.50M | -220.80M | -336.92M | -253.50M | -267.50M | -285.51M | -294.70M | -304.51M | -314.42M | -324.98M | -336.92M | -347.10M | -358.44M | -371.12M | -390.50M | -407.30M | -426.46M | -445.85M |
|
Shares Outstanding
|
| | | 25.55M | | | | 29.72M | 29.80M | 37.13M | 37.23M | 37.23M | 37.59M | 54.77M | 54.99M | 55.14M | 55.23M | 55.23M | 61.52M | 65.93M | 67.27M | 67.28M | 67.74M |