|
Cash & Equivalents
|
0.39M | 0.24M | 0.57M | 0.20M | 0.57M | 0.22M | 0.42M | 0.20M | 0.13M | 0.19M | 0.40M | 0.18M | 0.27M | 0.06M | 0.39M | 0.24M | 0.12M | 0.07M | 0.19M | 0.12M | 0.05M | 0.01M | 0.02M | 0.18M | 0.08M | 0.05M | 0.07M | 0.04M | 0.03M | 0.03M | 0.13M | 0.07M | 0.03M | 0.15M | 0.12M | 2.72M | 4.62M | 5.47M | 6.32M | 5.16M | 5.45M | 6.30M | 5.94M | 8.56M | 12.41M | 12.52M | 12.35M |
|
Cash & Current Investments
|
0.39M | 0.24M | 0.57M | 0.20M | 0.57M | 0.22M | 0.42M | 0.20M | 0.13M | 0.19M | 0.40M | 0.18M | 0.27M | 0.06M | 0.39M | 0.24M | 0.12M | 0.07M | 0.19M | 0.12M | 0.05M | 0.01M | 0.02M | 0.18M | 0.08M | 0.05M | 0.07M | 0.04M | 0.03M | 0.03M | 0.13M | 0.07M | 0.03M | 0.15M | 0.12M | 2.72M | 4.62M | 5.47M | 6.32M | 5.16M | 5.45M | 6.30M | 5.94M | 8.56M | 12.41M | 12.52M | 12.35M |
|
Receivables - Net
|
| | 0.01M | | 0.12M | 0.05M | 0.07M | 0.09M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | | | | 0.01M | | | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 981.00 | 0.00M | 0.01M | 0.29M | 0.44M | 0.13M | 0.08M | 0.18M | 0.67M | 0.23M | 0.33M | 1.70M | 0.67M | 0.72M | 2.41M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | 0.26M | |
|
Receivables
|
| | 0.01M | | 0.12M | 0.05M | 0.07M | 0.09M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | | | | 0.03M | | | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 981.00 | 0.00M | 0.01M | 0.29M | 0.44M | 0.13M | 0.08M | 0.18M | 0.67M | 0.23M | 0.33M | 1.70M | 0.67M | 0.98M | 2.41M |
|
Raw Materials
|
| | | | | | 0.14M | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | 0.14M | | | | 0.15M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.03M | 0.03M | 0.06M | 0.07M | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.04M | | 0.08M | 0.08M | 0.08M | 0.13M | 0.14M | 0.10M | 0.04M | 0.06M | 0.07M | 0.10M | 0.08M | 0.06M | 0.04M | 0.04M | 0.05M | 0.06M | | | | 0.01M | 0.02M | 0.02M | 0.03M | 0.04M | 0.01M | 0.02M | 0.04M | -0.00M | 0.04M | 0.06M | 0.04M | 0.02M | 0.02M | 0.02M | 0.07M | 0.10M | 0.11M | 0.23M | 0.18M | 0.14M | 0.18M | 0.07M | 1.05M |
|
Current Assets
|
| | 0.80M | | 0.77M | 0.53M | 0.71M | 0.56M | 0.45M | 0.45M | 0.61M | 0.39M | 0.49M | 0.31M | 0.62M | 0.47M | 0.32M | 0.26M | 0.52M | 0.33M | 0.05M | | 0.00M | 0.11M | 0.02M | 0.02M | 0.14M | 0.15M | 0.04M | 0.06M | 0.17M | 0.15M | 0.10M | 0.28M | 0.24M | 3.03M | 5.07M | 5.62M | 6.47M | 5.45M | 6.26M | 6.80M | 6.49M | 10.40M | 13.30M | 13.61M | 15.85M |
|
Property, Plant & Equipment (Net)
|
| | 0.45M | | 0.39M | 0.36M | 0.33M | 0.39M | 0.36M | 0.33M | 0.33M | 0.31M | 0.29M | 0.41M | 0.40M | 0.38M | 0.36M | 0.34M | 0.17M | 0.16M | 759.00 | | 615.00 | 878.00 | | | 84.00 | | | | | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.11M | 0.10M | 0.09M | 0.08M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.07M | | | | 0.03M | 0.03M | 0.06M | 0.07M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.01M | | 0.02M | 0.02M | 0.05M | | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | -0.01M | | | | 0.03M | 0.09M | 0.09M | 0.09M | 0.06M | 0.06M | 0.06M | 0.06M | 0.09M | 0.03M | 0.03M | 0.03M |
|
Non-Current Assets
|
| | 0.47M | | 0.41M | 0.38M | 0.38M | 0.39M | 0.37M | 0.35M | 0.34M | 0.32M | 0.30M | 0.41M | 0.40M | 0.38M | 0.36M | 0.34M | 0.17M | 0.16M | 759.00 | | 615.00 | 878.00 | | | 84.00 | | | | | 0.12M | 0.13M | 0.11M | 0.10M | 0.12M | 0.47M | 0.43M | 0.40M | 0.33M | 0.29M | 0.25M | 0.21M | 0.31M | 0.21M | 0.17M | 0.14M |
|
Assets
|
| | 1.27M | | 1.18M | 0.91M | 1.09M | 0.95M | 0.82M | 0.80M | 0.95M | 0.71M | 0.79M | 0.73M | 1.03M | 0.85M | 0.68M | 0.60M | 0.69M | 0.49M | 0.05M | | 0.00M | 0.11M | 0.02M | 0.02M | 0.14M | 0.15M | 0.04M | 0.06M | 0.17M | 0.27M | 0.23M | 0.40M | 0.34M | 3.15M | 5.54M | 6.06M | 6.86M | 5.78M | 6.56M | 7.05M | 6.70M | 10.71M | 13.50M | 13.78M | 15.99M |
|
Accounts Payables
|
| | 0.09M | | 0.05M | 0.06M | 0.08M | 0.08M | 0.09M | 0.20M | 0.15M | 0.10M | 0.07M | 0.14M | 0.21M | 0.08M | 0.11M | 0.07M | 0.06M | 0.04M | | | 0.03M | 0.02M | 0.02M | | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.22M | 1.21M | 1.40M | 1.90M | 0.57M | 0.70M | 0.62M | 0.20M | 0.29M | 0.48M | 2.08M | 2.76M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | 0.26M | | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.09M | | 0.05M | 0.06M | 0.08M | 0.08M | 0.09M | 0.20M | 0.15M | 0.10M | 0.07M | 0.14M | 0.21M | 0.08M | 0.11M | 0.07M | 0.06M | 0.04M | 0.26M | | 0.30M | 0.02M | 0.02M | | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.22M | 1.21M | 1.40M | 1.90M | 0.57M | 0.70M | 0.62M | 0.20M | 0.29M | 0.48M | 2.08M | 2.76M |
|
Accumulated Expenses
|
| | 0.15M | | 0.08M | 0.04M | 0.10M | 0.07M | 0.08M | 0.10M | 0.12M | 0.09M | 0.14M | 0.13M | 0.16M | 0.15M | 0.17M | 0.22M | 0.16M | 0.18M | 0.01M | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | 0.30M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | | | | 1.28M | 1.41M | 1.41M | | | | 0.26M | |
|
Short term Debt
|
| | 0.03M | | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.10M | 0.01M | 0.01M | 0.03M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.02M | | 0.02M | 0.02M | 0.07M | 0.10M | 0.50M | 0.57M | 0.44M | 0.53M | 0.60M | -0.02M | 0.88M | 0.99M | 1.00M | 0.00M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.08M | 0.08M | 0.12M | 0.09M | 0.08M | 0.06M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.22M | 0.27M | 0.31M | 0.40M | 0.51M | 0.72M | 1.40M | 1.84M | 1.65M | 1.93M |
|
Current Deferred Revenue
|
| | 0.95M | | 1.13M | 0.87M | 1.17M | 1.23M | 1.06M | 0.81M | 1.04M | 1.09M | 0.91M | 0.79M | 1.02M | 1.02M | 0.75M | 0.65M | 0.87M | 0.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 1.21M | | 1.28M | 1.00M | 1.38M | 1.39M | 1.24M | 1.12M | 1.42M | 1.39M | 1.23M | 1.19M | 1.52M | 1.39M | 1.16M | 1.08M | 1.30M | 1.27M | 0.28M | | 0.32M | 0.04M | 0.08M | 0.10M | 0.51M | 0.58M | 0.46M | 0.55M | 0.61M | 0.87M | 0.93M | 1.03M | 1.06M | 1.30M | 2.62M | 2.90M | 3.50M | 2.27M | 2.61M | 2.63M | 1.00M | 1.80M | 2.41M | 3.81M | 4.76M |
|
Non-Current Debt
|
| | 0.03M | | 0.01M | 0.01M | 0.00M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.11M | 0.10M | 0.09M | 0.09M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.10M | 0.09M | 0.08M | 0.04M | 0.17M | 0.14M | 0.11M | 0.09M | 0.07M | 0.05M | 0.03M | 0.07M | 0.06M | 0.05M | 0.04M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | | | 1.22M | 1.28M | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | 2.39M | 1.08M | | | | | | | |
|
Total Liabilities
|
| | 1.23M | | 1.29M | 1.00M | 1.38M | 1.41M | 1.25M | 1.13M | 1.43M | 1.40M | 1.23M | 1.29M | 1.62M | 1.48M | 1.25M | 1.16M | 1.30M | 1.27M | 0.28M | 0.28M | 0.49M | 0.04M | 0.03M | 0.07M | 0.51M | 0.58M | 0.46M | 0.55M | 0.61M | 0.94M | 1.00M | 1.09M | 1.10M | 1.34M | 2.79M | 3.04M | 3.61M | 2.36M | 2.68M | 2.68M | 1.03M | 1.87M | 2.47M | 3.86M | 4.80M |
|
Total Debt
|
| | 0.05M | | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.11M | 0.02M | 0.02M | 0.14M | 0.20M | 0.20M | 0.19M | 0.19M | 0.11M | 0.10M | 0.02M | | 0.02M | 0.02M | 0.07M | 0.10M | 0.50M | 0.57M | 0.44M | 0.53M | 0.60M | -0.02M | 0.88M | 0.99M | 1.00M | 0.00M | | | | | | | | | | | |
|
Common Equity
|
| | 0.04M | | -0.11M | -0.09M | -0.30M | -0.46M | -0.43M | -0.33M | -0.48M | -0.68M | -0.44M | -0.57M | -0.60M | -0.64M | -0.57M | -0.56M | -0.61M | -0.78M | -0.23M | -0.28M | -0.49M | 0.06M | -0.01M | -0.05M | -0.37M | -0.43M | -0.41M | -0.49M | -0.43M | -0.67M | -0.77M | -0.69M | -0.76M | 1.81M | 2.75M | 3.02M | 3.26M | 3.42M | 3.88M | 4.37M | 5.67M | 8.84M | 11.04M | 9.92M | 10.38M |
|
Shareholder's Equity
|
| | 0.04M | | -0.11M | -0.09M | -0.30M | -0.46M | -0.43M | -0.33M | -0.48M | -0.68M | -0.44M | -0.57M | -0.60M | -0.64M | -0.57M | -0.56M | -0.61M | -0.78M | -0.23M | -0.28M | -0.49M | 0.06M | -0.01M | -0.05M | -0.37M | -0.43M | -0.41M | -0.49M | -0.43M | -0.67M | -0.77M | -0.69M | -0.76M | 1.81M | 2.75M | 3.02M | 3.26M | 3.42M | 3.88M | 4.37M | 5.67M | 8.84M | 11.04M | 9.92M | 10.38M |
|
Liabilities and Shareholders Equity
|
| | 1.27M | | 1.18M | 0.91M | 1.09M | 0.95M | 0.82M | 0.80M | 0.95M | 0.71M | 0.79M | 0.73M | 1.03M | 0.85M | 0.68M | 0.60M | 0.69M | 0.49M | 0.05M | | 0.00M | 0.11M | 0.02M | 0.02M | 0.14M | 0.15M | 0.04M | 0.06M | 0.17M | 0.27M | 0.23M | 0.40M | 0.34M | 3.15M | 5.54M | 6.06M | 6.86M | 5.78M | 6.56M | 7.05M | 6.70M | 10.71M | 13.50M | 13.78M | 15.99M |
|
Treasury Shares
|
| | 0.67M | | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 1.42M | 1.42M | 0.01M | 473.00 | 0.01M | 0.01M | 0.01M | 473.00 | 473.00 | 473.00 | 473.00 | | 473.00 | 473.00 | 473.00 | | 473.00 | 473.00 | | -139.00 | -139.00 | -139.00 | -139.00 | 139.00 | -139.00 | -139.00 | 139.00 |
|
Retained Earnings
|
| | -6.11M | | -6.25M | -6.24M | -6.44M | -6.61M | -6.58M | -6.48M | -6.63M | -6.83M | -6.69M | -6.81M | -6.84M | -6.88M | -6.81M | -6.81M | -7.22M | -7.38M | -8.63M | | -8.93M | -9.33M | -9.05M | -9.08M | -9.55M | -9.66M | -9.75M | -9.82M | -9.91M | -10.04M | -10.13M | -10.20M | -10.27M | -9.99M | -9.05M | -8.78M | -8.59M | -8.43M | -7.97M | -7.48M | -6.77M | -3.60M | -1.41M | -2.52M | -1.25M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | 100.00 | | 235.00 | 1.00 | 135.00 | 135.00 | 225.00 | 91.00 | 54.00 | 54.00 | 54.00 | 54.00 | 54.00 | 54.00 | 54.00 | 54.00 | 54.00 | 54.00 | 54.00 | 54.00 | 54.00 | 54.00 | 654.00 | 601.00 | 654.00 | 601.00 | |