|
Cash & Equivalents
|
0.02M | 0.15M | 1.03M | 0.20M | 0.24M | 0.05M | 0.12M | 0.40M | 2.29M | 1.13M | 0.86M | 0.61M | 2.93M | 0.41M | 1.77M |
|
Cash & Current Investments
|
0.02M | 0.15M | 1.03M | 0.20M | 0.24M | 0.05M | 0.12M | 0.40M | 2.29M | 1.13M | 0.86M | 0.61M | 2.93M | 0.41M | 1.77M |
|
Receivables - Net
|
0.15M | 0.34M | 0.28M | 0.53M | 0.59M | 0.75M | 0.47M | 0.80M | 2.17M | 1.48M | 1.88M | 2.66M | 3.91M | 3.55M | 4.34M |
|
Receivables
|
0.15M | 0.34M | 0.28M | 0.53M | 0.59M | 0.75M | 0.47M | 0.80M | 2.17M | 1.48M | 1.88M | 2.66M | 3.91M | 3.55M | 4.34M |
|
Raw Materials
|
| 0.28M | 0.30M | 0.45M | 0.49M | 0.52M | 0.50M | 0.50M | 0.58M | 0.65M | 0.63M | 1.41M | 1.14M | 1.57M | 1.80M |
|
Work In Process
|
| 0.29M | 0.39M | 0.39M | 0.39M | 0.38M | 0.39M | 0.43M | 0.41M | 0.67M | 0.45M | 0.46M | 0.32M | 0.16M | 0.60M |
|
Finished Goods
|
| 0.12M | 0.20M | 0.16M | 0.20M | 0.23M | 0.17M | 0.21M | 0.75M | 0.88M | 0.81M | 1.15M | 1.31M | 1.14M | 1.16M |
|
Inventory
|
0.67M | 0.68M | 0.90M | 0.99M | 1.07M | 1.13M | 1.06M | 1.14M | 1.73M | 2.20M | 1.89M | 3.02M | 2.78M | 2.87M | 3.56M |
|
Prepaid Assets
|
0.04M | 0.03M | 0.06M | 0.09M | 0.07M | 0.09M | 0.06M | 0.07M | 0.18M | 0.13M | 0.15M | 0.21M | 0.25M | 0.30M | 0.39M |
|
Current Assets
|
0.87M | 1.20M | 2.27M | 1.81M | 1.97M | 2.02M | 1.70M | 2.41M | 6.37M | 4.95M | 4.78M | 6.51M | 9.86M | 7.12M | 10.06M |
|
Construction in Progress
|
| | | | | | | | | | | | 0.03M | | |
|
Property, Plant & Equipment (Net)
|
0.06M | 0.04M | 0.03M | 0.01M | 0.06M | 0.08M | 0.07M | 0.05M | 0.38M | 0.50M | 0.59M | 0.63M | 0.43M | 0.49M | 0.53M |
|
Goodwill
|
| | | | | | | | 0.69M | 0.69M | 0.69M | 8.82M | 8.82M | 8.82M | 8.82M |
|
Intangibles
|
0.19M | | | 0.01M | 0.02M | 0.02M | 0.03M | 0.05M | 0.05M | 0.10M | 0.14M | 0.23M | 0.27M | 0.29M | 0.23M |
|
Goodwill & Intangibles
|
0.19M | | | 0.01M | 0.02M | 0.02M | 0.03M | 0.05M | 0.74M | 0.78M | 0.83M | 9.05M | 9.09M | 9.11M | 9.06M |
|
Long-Term Deferred Tax
|
| 2.73M | 3.26M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | 9.45M | 9.30M | 9.20M |
|
Non-Current Assets
|
0.25M | 0.04M | 0.03M | 0.02M | 0.07M | 0.10M | 0.10M | 0.10M | 1.12M | 1.40M | 1.48M | 10.20M | 9.88M | 9.79M | 9.73M |
|
Assets
|
1.12M | 1.25M | 2.30M | 1.84M | 2.04M | 2.12M | 1.80M | 2.51M | 7.49M | 6.35M | 6.26M | 16.70M | 19.74M | 16.91M | 19.79M |
|
Accounts Payables
|
0.71M | 0.41M | 0.29M | 0.72M | 0.91M | 1.15M | 0.69M | 0.70M | 1.17M | 1.07M | 1.21M | 2.24M | 2.43M | 1.40M | 2.91M |
|
Notes Payables
|
0.78M | 0.05M | | | | | | | | 0.81M | | | | | |
|
Payables
|
1.49M | 0.46M | 0.29M | 0.72M | 0.91M | 1.15M | 0.69M | 0.70M | 1.17M | 1.87M | 1.21M | 2.24M | 2.43M | 1.40M | 2.91M |
|
Accumulated Expenses
|
0.71M | 0.17M | 0.15M | 0.20M | 0.22M | 0.24M | 0.19M | 0.36M | 0.53M | 0.58M | 0.59M | 0.72M | 0.93M | 0.84M | 0.76M |
|
Other Accumulated Expenses
|
912.00 | 912.00 | 0.02M | 0.07M | 0.04M | 0.02M | 0.05M | 912.00 | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | 0.37M | 0.51M | 1.00M | 0.58M |
|
Current Leases
|
| | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.06M | 0.04M | 0.04M | 0.04M | 0.03M |
|
Current Deferred Revenue
|
0.04M | 0.01M | 0.04M | 0.03M | 0.12M | | 0.18M | 0.86M | 0.45M | 0.42M | 0.45M | 0.91M | 1.17M | 1.17M | 1.82M |
|
Total Current Liabilities
|
2.32M | 0.73M | 0.59M | 1.10M | 1.37M | 1.50M | 1.22M | 1.93M | 3.61M | 3.15M | 2.51M | 4.59M | 5.26M | 4.91M | 6.15M |
|
Capital Leases
|
| | | | | 0.03M | 0.02M | 0.01M | 0.01M | 0.04M | 0.15M | 0.11M | 0.07M | 0.03M | |
|
Non-Current Debt
|
| | | | | | | | | | | 1.96M | 2.18M | 1.90M | 1.29M |
|
Convertible Debt
|
| 0.05M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 0.06M | | 0.37M | 0.19M | 0.18M | 0.09M |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.50M | 0.33M | 0.17M | 0.71M | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | -0.50M | -0.33M | -0.17M | -0.71M | | | |
|
Total Liabilities
|
| | | | | | | | | | | | 7.69M | 6.84M | 7.53M |
|
Total Debt
|
| | | | | | | | | | | 2.33M | 2.69M | 2.90M | 1.87M |
|
Common Equity
|
-1.19M | 0.52M | 1.71M | 0.74M | 0.67M | 0.59M | 0.56M | 0.56M | 3.38M | 2.77M | 3.43M | 8.97M | 12.05M | 10.07M | 12.26M |
|
Shareholder's Equity
|
-1.19M | 0.52M | 1.71M | 0.74M | 0.67M | 0.59M | 0.56M | 0.56M | 3.38M | 2.77M | 3.43M | 8.97M | 12.05M | 10.07M | 12.26M |
|
Liabilities and Shareholders Equity
|
1.12M | 1.25M | 2.30M | 1.84M | 2.04M | 2.12M | 1.80M | 2.51M | 7.49M | 6.35M | 6.26M | 16.70M | 19.74M | 16.91M | 19.79M |
|
Retained Earnings
|
-39.46M | -38.50M | -40.29M | -41.45M | -42.63M | -43.66M | -44.67M | -45.02M | -45.64M | -47.06M | -47.17M | -48.09M | -48.24M | -51.19M | -56.97M |
|
Treasury Shares
|
-0.05M | | | | | | | | | | | | | | |