|
Cash & Equivalents
|
5.74M | 2.69M | 4.12M | 3.28M | 1.86M | 1.27M | 1.78M | 1.96M | 1.34M | 1.19M | 0.96M | 0.66M | 2.19M | 1.72M | 1.41M |
|
Short-term Investments
|
0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | |
|
Cash & Current Investments
|
5.77M | 2.72M | 4.15M | 3.31M | 1.86M | 1.27M | 1.78M | 1.96M | 1.34M | 1.19M | 0.96M | 0.66M | 2.19M | 1.72M | 1.41M |
|
Receivables - Net
|
0.77M | 0.88M | 1.03M | 0.05M | 0.39M | 0.51M | 0.43M | 1.11M | 0.83M | 0.97M | 2.93M | 3.94M | 4.73M | 3.47M | 5.66M |
|
Receivables - Other
|
0.01M | 0.01M | 0.03M | 0.00M | | | | | | | 0.18M | 0.18M | 4.73M | 3.47M | |
|
Receivables
|
0.78M | 0.89M | 1.06M | 0.05M | 0.39M | 0.51M | 0.43M | 1.11M | 0.83M | 0.97M | 3.11M | 4.12M | 9.47M | 6.93M | 5.66M |
|
Raw Materials
|
| | | | | | | | | | | 4.41M | 7.30M | 8.52M | 17.40M |
|
Finished Goods
|
| | | | | | | | | | | 1.68M | 2.04M | 2.18M | 4.86M |
|
Inventory
|
1.83M | 1.34M | 1.20M | 1.03M | 1.00M | 0.71M | 0.79M | 1.41M | 2.33M | 2.60M | 4.37M | 6.09M | 8.84M | 10.03M | 20.27M |
|
Prepaid Assets
|
0.35M | 0.39M | 0.24M | 0.20M | 0.37M | 0.25M | 0.44M | 0.17M | 0.27M | 0.27M | 0.61M | 0.91M | 0.87M | 1.08M | 2.80M |
|
Current Assets
|
8.73M | 5.35M | 6.59M | 4.54M | 3.57M | 2.69M | 3.43M | 4.62M | 4.69M | 4.99M | 8.84M | 11.60M | 16.62M | 16.30M | 29.35M |
|
Property, Plant & Equipment (Net)
|
4.72M | 3.71M | 3.03M | 2.46M | 2.14M | 1.86M | 1.40M | 1.62M | 1.86M | 2.25M | 2.87M | 4.71M | 7.95M | 8.67M | 12.73M |
|
Other Non-Current Assets
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M |
|
Non-Current Assets
|
4.76M | 3.75M | 3.06M | 2.49M | 2.16M | 1.88M | 1.42M | 1.64M | 1.88M | 4.39M | 4.71M | 16.80M | 16.93M | 16.58M | 20.65M |
|
Assets
|
13.48M | 9.09M | 9.65M | 7.03M | 5.73M | 4.57M | 4.84M | 6.27M | 6.57M | 9.37M | 13.54M | 28.39M | 33.56M | 32.88M | 50.00M |
|
Accounts Payables
|
0.92M | 0.32M | 0.68M | 0.50M | 0.49M | 0.51M | 0.67M | 1.04M | 1.61M | 1.75M | 2.13M | 3.57M | 6.36M | 6.26M | 9.09M |
|
Payables
|
0.92M | 0.32M | 0.68M | 0.50M | 0.49M | 0.51M | 0.67M | 1.04M | 1.61M | 1.75M | 2.13M | 3.57M | 6.36M | 6.26M | 9.09M |
|
Accumulated Expenses
|
1.05M | 0.38M | 0.48M | 0.32M | 0.41M | 0.28M | 0.52M | 0.54M | 0.97M | 0.38M | 0.48M | 0.95M | 1.02M | 0.87M | 4.85M |
|
Other Accumulated Expenses
|
| | 0.11M | 0.08M | 0.15M | 0.17M | | 0.13M | 0.23M | 0.14M | 0.05M | 0.03M | 0.27M | 0.49M | 1.43M |
|
Short term Debt
|
| | | | | | | 0.30M | 0.83M | 0.50M | 2.15M | 1.35M | 4.28M | 2.81M | 1.00M |
|
Current Leases
|
748.00 | | 0.04M | 0.03M | 0.07M | 0.09M | 0.11M | 0.14M | 0.22M | 0.36M | 0.43M | 0.59M | | 1.30M | 1.26M |
|
Current Deferred Revenue
|
| | | | | | | | 0.01M | 0.48M | 0.41M | 0.78M | 2.17M | 2.35M | 5.57M |
|
Total Current Liabilities
|
2.26M | 0.82M | 1.20M | 0.86M | 0.98M | 0.88M | 1.30M | 2.02M | 3.64M | 4.41M | 6.78M | 7.34M | 13.84M | 15.59M | 25.77M |
|
Capital Leases
|
| | 0.06M | 0.01M | 0.12M | 0.14M | 0.11M | 0.42M | 0.51M | 0.29M | 0.11M | 0.01M | | | |
|
Non-Current Debt
|
| | | | | | | | 0.50M | 0.83M | 1.10M | 1.00M | 3.00M | 5.00M | 4.00M |
|
Non-Current Deffered Revenue
|
0.64M | 0.65M | 0.64M | 0.63M | 0.62M | 0.52M | 0.47M | 0.41M | 0.34M | 0.09M | | 0.66M | 0.02M | | |
|
Operating Leases
|
| | | | | | | | | 2.90M | 2.37M | 11.70M | 9.82M | 9.15M | 9.04M |
|
Other Non-Current Liabilities
|
0.14M | 0.15M | 0.15M | 0.16M | 0.17M | 0.17M | 0.18M | 0.18M | 0.20M | 0.21M | 0.21M | 0.22M | 0.23M | 0.24M | 0.25M |
|
Total Non-Current Liabilities
|
0.78M | 0.80M | 0.85M | 0.80M | 0.91M | 0.83M | 0.75M | 1.01M | 1.55M | 3.45M | 4.02M | 13.59M | 14.07M | 15.39M | 9.28M |
|
Total Liabilities
|
3.04M | 1.62M | 2.05M | 1.66M | 1.88M | 1.71M | 2.05M | 3.03M | 5.18M | 7.86M | 10.81M | 20.93M | 27.91M | 30.98M | 35.06M |
|
Total Debt
|
| | | | | | | 0.30M | 1.33M | 1.33M | 3.25M | 2.35M | 7.28M | 7.81M | 5.00M |
|
Common Equity
|
10.44M | 7.48M | 7.60M | 5.37M | 3.85M | 2.86M | 2.79M | 3.23M | 1.38M | 1.51M | 2.73M | 7.46M | 5.65M | 1.90M | 14.95M |
|
Shareholder's Equity
|
10.44M | 7.48M | 7.60M | 5.37M | 3.85M | 2.86M | 2.79M | 3.23M | 1.38M | 1.51M | 2.73M | 7.46M | 5.65M | 1.90M | 14.95M |
|
Liabilities and Shareholders Equity
|
13.48M | 9.09M | 9.65M | 7.03M | 5.73M | 4.57M | 4.84M | 6.27M | 6.57M | 9.37M | 13.54M | 28.39M | 33.56M | 32.88M | 50.00M |
|
Retained Earnings
|
-82.44M | -85.81M | -88.20M | -90.68M | -92.41M | -93.60M | -94.88M | -95.67M | -97.75M | -100.76M | -99.77M | -97.45M | -100.07M | -104.66M | -100.43M |