|
Cash & Equivalents
|
2.95M | 2.58M | 3.94M | 1.94M | 1.49M | 4.72M | 2.72M | 3.64M | 15.16M | 13.13M | 11.08M | 9.33M | 7.21M | 5.00M | 2.79M | 4.78M | 2.75M | 2.20M | 2.15M | 5.39M | 3.60M | 2.00M | 2.52M | 1.31M | 1.70M | 6.10M | 7.30M |
|
Short-term Investments
|
0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | 3.00M |
|
Cash & Current Investments
|
2.95M | 2.58M | 3.95M | 1.96M | 1.51M | 4.74M | 2.75M | 3.67M | 15.19M | 13.15M | 11.11M | 9.35M | 7.24M | 5.02M | 2.81M | 4.78M | 2.75M | 2.20M | 2.15M | 5.39M | 3.60M | 2.00M | 2.52M | 1.31M | 1.70M | 6.10M | 10.30M |
|
Receivables - Net
|
0.15M | 0.16M | 0.15M | 0.12M | 0.02M | 0.04M | | 0.03M | 0.03M | 0.07M | 0.08M | 0.08M | 0.06M | 0.08M | 0.09M | 0.12M | 0.05M | 0.05M | 0.09M | 0.10M | 0.17M | 0.25M | 0.22M | 0.34M | 0.50M | 0.48M | 0.46M |
|
Receivables
|
0.15M | 0.16M | 0.15M | 0.12M | 0.02M | 0.04M | | 0.03M | 0.03M | 0.07M | 0.08M | 0.08M | 0.06M | 0.08M | 0.09M | 0.12M | 0.05M | 0.05M | 0.09M | 0.10M | 0.17M | 0.25M | 0.22M | 0.34M | 0.50M | 0.48M | 0.46M |
|
Raw Materials
|
| | | | | | | | | | | 0.94M | | | | 0.77M | 0.77M | 0.73M | 0.67M | 0.75M | 0.80M | 0.78M | 0.77M | 0.72M | 0.67M | 0.65M | 0.64M |
|
Work In Process
|
| | | | | | | | | | | 0.01M | | | | | 0.01M | | 0.01M | | 0.01M | 0.01M | | 0.00M | 0.01M | 0.00M | 0.01M |
|
Finished Goods
|
| | | | | | | | | | | 0.09M | | | | 0.10M | 0.06M | 0.05M | 0.05M | 0.05M | 0.07M | 0.11M | 0.12M | 0.07M | 0.08M | 0.06M | 0.12M |
|
Inventory
|
1.34M | 1.33M | 1.29M | 1.18M | 1.17M | 1.14M | 1.11M | 1.07M | 1.03M | 1.09M | 1.04M | 1.00M | 0.97M | 1.00M | 0.97M | 0.85M | 0.81M | 0.77M | 0.70M | 0.80M | 0.87M | 0.90M | 0.88M | 0.79M | 0.75M | 0.71M | 0.77M |
|
Prepaid Assets
|
0.34M | 0.33M | 0.30M | 0.26M | 0.30M | 0.28M | 0.28M | 0.18M | 0.36M | 0.38M | 0.58M | 0.23M | 0.26M | 0.34M | 0.40M | 0.38M | 0.45M | 0.33M | 0.39M | 0.39M | 0.35M | 0.46M | 0.36M | 0.38M | 0.26M | 0.24M | 0.31M |
|
Current Assets
|
4.78M | 4.40M | 5.70M | 3.54M | 2.99M | 6.20M | 4.16M | 4.82M | 16.48M | 14.57M | 12.77M | 10.63M | 8.50M | 6.42M | 4.26M | 6.12M | 4.06M | 3.33M | 3.32M | 6.67M | 4.94M | 3.56M | 3.97M | 2.81M | 3.16M | 7.47M | 11.78M |
|
Property, Plant & Equipment (Net)
|
0.98M | 0.92M | 0.83M | 0.74M | 0.64M | 0.56M | 0.54M | 0.54M | 0.53M | 0.47M | 0.40M | 0.33M | 0.33M | 0.37M | 0.32M | 0.29M | 0.26M | 0.24M | 0.31M | 0.39M | 0.35M | 0.36M | 0.38M | 0.41M | 0.40M | 0.42M | 0.43M |
|
Long-Term Deferred Tax
|
| | | 16.14M | | | | 18.11M | | | | 20.05M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | 0.02M | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M |
|
Non-Current Assets
|
1.06M | 0.98M | 0.86M | 1.44M | 1.26M | 1.14M | 1.27M | 1.20M | 1.16M | 1.06M | 0.95M | 0.87M | 0.81M | 0.80M | 0.71M | 0.66M | 0.59M | 0.53M | 0.55M | 0.62M | 0.53M | 0.48M | 0.48M | 0.47M | 0.46M | 2.89M | 2.84M |
|
Assets
|
5.84M | 5.38M | 6.55M | 4.98M | 4.25M | 7.34M | 5.42M | 6.02M | 17.64M | 15.63M | 13.72M | 11.50M | 9.30M | 7.22M | 4.97M | 6.78M | 4.64M | 3.86M | 3.87M | 7.29M | 5.47M | 4.04M | 4.45M | 3.28M | 3.63M | 10.37M | 14.62M |
|
Accounts Payables
|
0.27M | 0.26M | 0.29M | 0.27M | 0.74M | 0.64M | 0.44M | 0.40M | 0.17M | 0.22M | 0.27M | 0.33M | 0.24M | 0.29M | 0.48M | 0.54M | 0.21M | 0.12M | 0.15M | 0.15M | 0.12M | 0.19M | 0.13M | 0.21M | 0.16M | 0.12M | 0.24M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.03M | 0.04M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Payables
|
0.27M | 0.26M | 0.29M | 0.27M | 0.74M | 0.64M | 0.44M | 0.40M | 0.17M | 0.22M | 0.27M | 0.33M | 0.24M | 0.29M | 0.48M | 0.54M | 0.21M | 0.12M | 0.16M | 0.18M | 0.15M | 0.23M | 0.18M | 0.27M | 0.22M | 0.18M | 0.30M |
|
Accumulated Expenses
|
0.78M | 0.79M | 0.79M | 1.19M | 0.60M | 0.40M | 0.32M | 0.29M | 0.24M | 0.43M | 0.55M | 0.58M | 0.63M | 0.88M | 0.99M | 0.56M | 0.58M | 0.62M | 0.67M | 0.37M | 0.39M | 0.41M | 0.39M | 0.28M | 0.31M | 0.56M | 0.33M |
|
Other Accumulated Expenses
|
0.51M | 0.51M | 0.51M | 0.24M | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | |
|
Short term Debt
|
0.20M | 0.13M | 0.13M | 0.12M | 0.12M | 0.11M | 0.10M | 0.10M | 0.08M | 0.07M | 0.05M | 0.03M | 0.02M | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 0.16M | | | | 0.18M | 0.18M | 0.19M | 0.19M | 0.22M | 0.16M | 0.10M | 0.04M | | | 0.05M | 0.10M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | 0.04M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M |
|
Total Current Liabilities
|
1.25M | 1.18M | 1.21M | 1.58M | 1.46M | 1.15M | 0.86M | 0.79M | 0.49M | 0.71M | 0.87M | 1.11M | 0.89M | 1.21M | 1.51M | 1.32M | 1.02M | 0.95M | 1.03M | 0.79M | 0.71M | 0.76M | 0.63M | 0.56M | 0.54M | 0.81M | 0.75M |
|
Non-Current Debt
|
0.23M | 0.20M | 0.17M | 0.14M | 0.10M | 0.71M | 0.69M | 0.67M | 0.66M | | | | | | | | | | 0.04M | 0.16M | 0.15M | 0.16M | 0.17M | 0.21M | 0.19M | 0.17M | 0.16M |
|
Non-Current Deffered Revenue
|
0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.18M | | | | 0.17M | | | | 0.13M | | | | | | | | | | | | | | | |
|
Operating Leases
|
0.08M | 0.07M | 0.03M | 0.69M | 0.62M | 0.58M | 0.73M | 0.67M | 0.64M | 0.60M | 0.56M | 0.36M | 0.48M | 0.44M | 0.40M | 0.18M | 0.32M | 0.27M | 0.23M | 0.22M | 0.16M | 0.10M | 0.04M | | | 2.46M | 2.46M |
|
Other Non-Current Liabilities
|
0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
1.57M | 1.45M | 1.41M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
1.57M | 1.45M | 1.41M | 2.41M | 2.17M | 2.44M | 2.29M | 2.14M | 1.79M | 1.31M | 1.43M | 1.47M | 1.38M | 1.65M | 1.91M | 1.50M | 1.15M | 1.04M | 1.11M | 0.94M | 0.86M | 0.92M | 0.80M | 0.77M | 0.73M | 3.39M | 3.28M |
|
Total Debt
|
0.43M | 0.33M | 0.30M | 0.26M | 0.21M | 0.83M | 0.80M | 0.77M | 0.74M | 0.07M | 0.05M | 0.03M | 0.02M | | | | | | 0.04M | 0.16M | 0.15M | 0.16M | 0.17M | 0.21M | 0.19M | 0.17M | 0.16M |
|
Common Equity
|
4.27M | 3.92M | 5.15M | 2.57M | 2.07M | 4.89M | 3.13M | 3.88M | 15.85M | 14.32M | 12.29M | 10.04M | 7.93M | 5.56M | 3.06M | 5.28M | 3.50M | 2.83M | 2.76M | 6.35M | 4.61M | 3.11M | 3.65M | 2.51M | 2.89M | 6.98M | 11.35M |
|
Shareholder's Equity
|
4.27M | 3.92M | 5.15M | 2.57M | 2.07M | 4.89M | 3.13M | 3.88M | 15.85M | 14.32M | 12.29M | 10.04M | 7.93M | 5.56M | 3.06M | 5.28M | 3.50M | 2.83M | 2.76M | 6.35M | 4.61M | 3.11M | 3.65M | 2.51M | 2.89M | 6.98M | 11.35M |
|
Liabilities and Shareholders Equity
|
5.84M | 5.38M | 6.55M | 4.98M | 4.25M | 7.34M | 5.42M | 6.02M | 17.64M | 15.63M | 13.72M | 11.50M | 9.30M | 7.22M | 4.97M | 6.78M | 4.64M | 3.86M | 3.87M | 7.29M | 5.47M | 4.04M | 4.45M | 3.28M | 3.63M | 10.37M | 14.62M |
|
Retained Earnings
|
-88.20M | -90.49M | -93.08M | -95.87M | -98.60M | -100.23M | -102.15M | -104.24M | -106.06M | -107.76M | -110.01M | -112.51M | -114.84M | -117.41M | -120.06M | -122.20M | -124.24M | -126.23M | -128.20M | -129.91M | -131.75M | -133.33M | -134.84M | -136.10M | -137.80M | -139.40M | -140.70M |
|
Treasury Shares
|
0.11M | 0.12M | 0.12M | 0.01M | 0.01M | 0.00M | 0.03M | 0.00M | 0.03M | 667.00 | 667.00 | 2.00 | 667.00 | | | 156.00 | | | | | | | | | | | |