|
Cash & Equivalents
|
18.20M | 21.96M | 20.20M | 22.58M | 37.41M | 30.05M | 19.14M | 14.87M | 16.53M | 26.46M | 21.55M | 22.75M | 19.61M | 19.20M | 24.61M | 21.86M |
|
Short-term Investments
|
| 0.91M | 0.41M | 0.34M | | | | | | | | | | | | |
|
Cash & Current Investments
|
18.20M | 22.86M | 20.61M | 22.92M | 37.41M | 30.05M | 19.14M | 14.87M | 16.53M | 26.46M | 21.55M | 22.75M | 19.61M | 19.20M | 24.61M | 21.86M |
|
Receivables - Net
|
| 4.14M | 1.58M | 1.24M | 3.26M | 1.55M | 1.60M | 0.84M | 0.93M | 2.21M | 1.99M | 1.69M | 1.00M | 2.70M | 1.62M | 2.43M |
|
Receivables - Other
|
| | | | | | | | | | | | 1.50M | 2.00M | 3.61M | 2.68M |
|
Receivables
|
| 4.14M | 1.58M | 1.24M | 3.26M | 1.55M | 1.60M | 0.84M | 0.93M | 2.21M | 1.99M | 1.69M | 2.50M | 4.70M | 5.23M | 5.11M |
|
Raw Materials
|
| | 0.05M | 0.03M | 0.02M | | | | | 0.19M | 0.22M | 0.19M | | | | |
|
Work In Process
|
| | 3.26M | 2.60M | 1.34M | 1.19M | 1.72M | 1.54M | 2.89M | 2.93M | 2.37M | 1.84M | 1.40M | 1.83M | 1.60M | 0.71M |
|
Finished Goods
|
| | 0.45M | 0.40M | 2.77M | 3.76M | 1.16M | 0.48M | 0.67M | 0.72M | 0.67M | 0.66M | 0.68M | 0.67M | 0.43M | 0.23M |
|
Inventory
|
| 3.34M | 3.76M | 3.03M | 4.14M | 4.95M | 2.88M | 2.02M | 3.56M | 3.84M | 3.26M | 2.69M | 2.08M | 2.49M | 2.03M | 0.94M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | 0.29M | 0.29M | 0.79M |
|
Prepaid Assets
|
| 0.77M | 0.61M | 0.99M | 1.27M | 1.15M | 1.31M | 1.12M | 1.00M | 1.77M | 1.56M | 1.07M | 1.18M | 1.57M | 1.56M | 1.67M |
|
Current Assets
|
| 31.12M | 26.57M | 28.18M | 46.08M | 37.70M | 24.93M | 18.85M | 22.01M | 34.28M | 28.36M | 28.19M | 24.16M | 27.94M | 34.63M | 29.60M |
|
Property, Plant & Equipment (Net)
|
| 2.31M | 2.18M | 2.66M | 2.84M | 3.22M | 3.31M | 2.77M | 2.38M | 1.45M | 0.83M | 0.55M | 0.50M | 1.40M | 8.95M | 15.70M |
|
Long-Term Investments
|
| | | | | | | | | | | | 0.30M | 0.30M | 0.30M | 0.30M |
|
Goodwill
|
| | | | | | | | | | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M |
|
Intangibles
|
| | | | | | | | | | 1.01M | 0.99M | 1.24M | 1.51M | 2.07M | 0.71M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 1.19M | 1.17M | 1.43M | 1.70M | 2.25M | 0.90M |
|
Other Non-Current Assets
|
| 0.19M | 0.21M | 0.19M | 0.21M | 0.22M | 0.22M | 0.23M | 0.25M | 0.35M | 0.31M | 0.28M | 0.31M | 0.14M | 0.14M | 2.36M |
|
Non-Current Assets
|
| 2.50M | 2.39M | 2.85M | 3.05M | 3.44M | 3.53M | 3.00M | 2.63M | 1.80M | 5.04M | 4.70M | 4.82M | 4.65M | 13.16M | 22.33M |
|
Assets
|
| 33.63M | 28.96M | 31.02M | 49.13M | 41.14M | 28.46M | 21.84M | 24.64M | 36.09M | 33.40M | 32.89M | 28.97M | 32.59M | 47.79M | 51.93M |
|
Accounts Payables
|
| 2.15M | 2.46M | 1.97M | 3.58M | 2.51M | 4.03M | 2.02M | 1.44M | 1.49M | 1.00M | 0.94M | 0.93M | 2.39M | 4.66M | 3.10M |
|
Notes Payables
|
| | | | | | | | | | | | | 0.90M | 1.40M | 3.13M |
|
Payables
|
| 2.15M | 2.46M | 1.97M | 3.58M | 2.51M | 4.03M | 2.02M | 1.44M | 1.49M | 1.00M | 0.94M | 0.93M | 3.29M | 6.06M | 6.23M |
|
Accumulated Expenses
|
| 1.30M | 1.12M | 1.21M | 3.52M | 1.57M | 1.48M | 1.58M | 1.65M | 1.90M | 1.13M | 1.34M | 1.67M | 1.51M | 2.67M | 1.59M |
|
Other Accumulated Expenses
|
| | | | | | | | 0.51M | 0.75M | 0.42M | 0.58M | 0.71M | 0.55M | 0.51M | 0.55M |
|
Short term Debt
|
| 0.41M | 0.14M | | 1.00M | | | 6.00M | 6.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 20.00M | 18.00M |
|
Current Leases
|
| | 0.15M | 0.16M | 0.18M | 0.23M | 0.28M | 0.21M | 0.30M | 0.32M | | | | | 0.30M | 0.28M |
|
Current Deferred Revenue
|
| 0.33M | 0.01M | | | | | | | | 0.16M | 0.05M | 0.50M | 0.30M | 1.05M | 0.44M |
|
Total Current Liabilities
|
| 4.19M | 3.73M | 3.34M | 8.27M | 4.30M | 5.79M | 9.81M | 9.39M | 18.71M | 18.00M | 18.01M | 18.87M | 20.02M | 29.63M | 25.40M |
|
Capital Leases
|
| | 0.29M | 0.43M | 0.27M | 0.42M | 0.49M | 0.21M | 0.35M | 0.11M | | | | | | |
|
Non-Current Debt
|
| | 0.15M | | 1.00M | 1.00M | 2.00M | 6.00M | | | | 1.19M | | 0.44M | 0.46M | 1.20M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 0.06M |
|
Operating Leases
|
| | | | | | | | | 0.11M | 1.58M | 1.20M | 0.74M | 0.10M | 1.00M | 0.45M |
|
Other Non-Current Liabilities
|
| 0.12M | 0.15M | 0.14M | 0.12M | 0.08M | 0.13M | 0.05M | 0.01M | 0.02M | | | 0.15M | 0.12M | 0.12M | |
|
Total Non-Current Liabilities
|
| 4.19M | 3.88M | 3.60M | 8.41M | 5.50M | 8.00M | 9.81M | 9.74M | 18.82M | | | 19.62M | 20.57M | 30.77M | |
|
Total Liabilities
|
| 4.32M | 4.03M | 3.75M | 8.53M | 5.57M | 8.14M | 9.86M | 9.76M | 18.83M | 19.58M | 20.40M | 19.76M | 20.69M | 30.90M | 27.05M |
|
Total Debt
|
| 0.41M | 0.29M | | 2.00M | 1.00M | 2.00M | 12.00M | 6.00M | 15.00M | 15.00M | 16.19M | 15.00M | 15.44M | 20.46M | 19.20M |
|
Common Equity
|
21.26M | 29.31M | 24.94M | 27.28M | 40.60M | 35.57M | 20.32M | 11.99M | 14.88M | 17.25M | 13.82M | 12.49M | 9.21M | 11.89M | 16.89M | 24.89M |
|
Shareholder's Equity
|
21.26M | 29.31M | 24.94M | 27.28M | 40.60M | 35.57M | 20.32M | 11.99M | 14.88M | 17.25M | 13.82M | 12.49M | 9.21M | 11.89M | 16.89M | 24.89M |
|
Liabilities and Shareholders Equity
|
| 33.63M | 28.96M | 31.02M | 49.13M | 41.14M | 28.46M | 21.84M | 24.64M | 36.09M | 33.40M | 32.89M | 28.97M | 32.59M | 47.79M | 51.93M |
|
Retained Earnings
|
| -157.65M | -165.24M | -177.55M | -189.83M | -202.91M | -220.76M | -239.90M | -254.03M | -267.81M | -283.26M | -294.41M | -301.02M | -305.29M | -305.56M | -309.40M |
|
Treasury Shares
|
| | | 0.04M | 0.23M | 0.65M | 1.44M | 0.10M | 0.17M | 0.18M | 0.38M | 0.80M | 0.57M | 0.63M | 0.59M | 0.60M |