|
Cash & Equivalents
|
1.94M | 0.46M | 0.96M | 0.39M | 0.61M | 0.63M | 0.94M | 1.32M | 3.38M | 1.08M | 0.96M | 2.12M | 6.10M | 3.62M | 2.83M | 2.49M |
|
Cash & Current Investments
|
1.94M | 0.46M | 0.96M | 0.39M | 0.61M | 0.63M | 0.94M | 1.32M | 3.38M | 1.08M | 0.96M | 2.12M | 6.10M | 3.62M | 2.83M | 2.49M |
|
Receivables - Net
|
| 0.81M | 2.79M | 1.51M | 1.43M | 1.90M | 2.36M | 2.87M | 2.69M | 2.37M | 2.84M | 2.11M | 2.58M | 2.66M | 1.70M | 1.59M |
|
Receivables
|
| 0.81M | 2.79M | 1.51M | 1.43M | 1.90M | 2.36M | 2.87M | 2.69M | 2.37M | 2.84M | 2.11M | 2.58M | 2.66M | 1.70M | 1.59M |
|
Raw Materials
|
| | | 0.92M | 1.05M | 2.15M | 2.52M | 2.67M | 3.02M | 2.79M | 3.77M | 3.64M | 5.76M | 6.19M | 5.84M | 5.40M |
|
Finished Goods
|
| | | 0.02M | 0.06M | 0.06M | 0.04M | 0.06M | 0.07M | 0.34M | 0.24M | 0.28M | 0.28M | 0.29M | 0.50M | 0.53M |
|
Inventory
|
| 1.70M | 1.46M | 0.94M | 1.11M | 0.96M | 1.33M | 1.54M | 2.20M | 2.27M | 3.18M | 3.20M | 5.15M | 5.60M | 5.41M | 4.94M |
|
Prepaid Assets
|
| 0.13M | 0.22M | 0.13M | 0.09M | 0.13M | 0.09M | 0.26M | 0.39M | 0.31M | 0.31M | 0.34M | 0.40M | 0.62M | 0.44M | 0.43M |
|
Current Assets
|
| 3.81M | 5.43M | 2.97M | 3.23M | 3.61M | 4.71M | 6.93M | 8.86M | 6.20M | 7.52M | 7.94M | 14.38M | 12.77M | 10.70M | 9.60M |
|
Property, Plant & Equipment (Net)
|
| 0.47M | 0.31M | 0.34M | 0.29M | 0.24M | 0.47M | 0.56M | 0.66M | 0.69M | 0.86M | 0.85M | 1.07M | 1.66M | 3.03M | 2.79M |
|
Goodwill
|
| 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | | | | | |
|
Intangibles
|
| 0.21M | 0.15M | 0.09M | 0.03M | | | | | | | | 1.81M | 1.69M | 1.56M | 1.43M |
|
Goodwill & Intangibles
|
| 4.64M | 4.58M | 4.52M | 4.46M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | | 1.81M | 1.69M | 1.56M | 1.43M |
|
Long-Term Deferred Tax
|
| | | | | | | 9.59M | 5.64M | 5.78M | 5.51M | 6.06M | 7.96M | 8.67M | 10.11M | 10.66M |
|
Other Non-Current Assets
|
| 0.15M | 0.08M | 0.09M | 0.12M | 0.09M | 0.08M | 0.95M | 0.27M | 0.24M | 0.23M | 0.17M | 0.16M | 0.27M | 0.32M | 0.26M |
|
Non-Current Assets
|
| 5.25M | 4.97M | 4.95M | 4.87M | 4.76M | 4.98M | 14.66M | 11.00M | 12.40M | 11.94M | 7.67M | 11.19M | 15.83M | 18.04M | 17.75M |
|
Assets
|
| 9.07M | 10.40M | 7.92M | 8.10M | 8.37M | 9.69M | 21.59M | 19.85M | 18.60M | 19.46M | 15.61M | 25.58M | 28.60M | 28.74M | 27.35M |
|
Accounts Payables
|
| 3.68M | 3.27M | 3.70M | 3.52M | 3.01M | 2.21M | 1.58M | 1.11M | 1.53M | 2.08M | 1.37M | 2.17M | 1.67M | 1.61M | 1.30M |
|
Notes Payables
|
| | | 0.10M | 0.65M | 0.60M | 0.64M | 0.75M | | | 0.33M | 1.27M | 1.20M | 1.23M | 2.84M | 3.82M |
|
Payables
|
| 3.68M | 3.27M | 3.79M | 4.17M | 3.61M | 2.85M | 2.33M | 1.11M | 1.53M | 2.42M | 2.64M | 3.37M | 2.90M | 4.44M | 5.12M |
|
Accumulated Expenses
|
| 0.63M | 0.56M | 0.48M | 0.58M | 0.53M | 0.60M | 0.63M | 0.63M | 0.51M | 0.57M | 0.38M | 0.69M | 0.74M | 0.58M | 0.68M |
|
Short term Debt
|
| | 1.11M | 0.81M | 0.76M | 0.82M | | | | 1.32M | 1.41M | | | | | |
|
Current Leases
|
| | | | | | | | | 0.38M | 0.42M | 0.48M | 0.26M | 0.44M | 0.48M | 0.53M |
|
Current Deferred Revenue
|
| 0.67M | 3.45M | 1.80M | 2.14M | 0.98M | 1.93M | 2.01M | 0.49M | 0.40M | 0.61M | 0.45M | 0.41M | 0.59M | 0.83M | 0.39M |
|
Curent Deferred Tax Liability
|
| | | | | | 0.18M | | | | | | | | | |
|
Total Current Liabilities
|
| 5.43M | 6.87M | 6.99M | 7.13M | 6.47M | 5.45M | 5.06M | 2.32M | 4.69M | 5.47M | 4.15M | 5.39M | 4.97M | 6.50M | 6.89M |
|
Capital Leases
|
| 0.20M | 0.18M | 0.23M | 0.27M | 0.28M | 0.31M | 0.33M | 0.27M | 0.01M | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | 0.33M | | | 0.12M | 0.12M | | |
|
Convertible Debt
|
| 0.33M | | 0.75M | 0.37M | 0.37M | 0.37M | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.20M | 0.17M | 0.15M | 0.10M | 0.08M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Non-Current Deferred Tax Liability
|
| 0.02M | 0.05M | 0.08M | 0.11M | 0.14M | 0.18M | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 1.51M | 0.72M | 0.74M | 0.26M | 3.74M | 3.29M | 2.82M |
|
Total Liabilities
|
| 6.17M | 7.27M | 7.45M | 7.97M | 7.34M | 6.34M | 5.42M | 2.62M | 6.19M | 6.22M | 4.44M | 5.53M | 8.28M | 9.32M | 9.19M |
|
Total Debt
|
| | 1.11M | 0.81M | 0.76M | 0.82M | | | | 1.65M | 1.41M | | 0.12M | 0.12M | | |
|
Common Equity
|
5.39M | 2.89M | 3.13M | 60.97M | 0.13M | 1.03M | 3.34M | 16.17M | 64.78M | 12.40M | 13.78M | 10.62M | 20.05M | 20.32M | 19.42M | 18.16M |
|
Shareholder's Equity
|
5.39M | 2.89M | 3.13M | 60.97M | 0.13M | 1.03M | 3.34M | 16.17M | 64.78M | 12.40M | 13.78M | 10.62M | 20.05M | 20.32M | 19.42M | 18.16M |
|
Liabilities and Shareholders Equity
|
| 9.07M | 10.40M | 7.92M | 8.10M | 8.37M | 9.69M | 21.59M | 19.85M | 18.60M | 19.46M | 15.61M | 25.58M | 28.60M | 28.74M | 27.35M |
|
Treasury Shares
|
| | 0.09M | 0.06M | 0.22M | 0.14M | 0.12M | 0.10M | 0.09M | 0.12M | 0.31M | -0.01M | | 0.27M | 0.36M | 0.36M |
|
Retained Earnings
|
| -54.78M | -57.20M | -60.50M | -61.12M | -60.69M | -58.87M | -46.73M | -47.55M | -48.13M | -47.84M | -50.57M | -46.10M | -46.01M | -47.93M | -50.17M |