|
Cash & Equivalents
|
0.00M | 0.19M | 0.01M | 338.00 | 1.72M | 0.64M | 0.82M | 3.64M | 3.76M | 3.01M | 4.22M | 2.52M | 1.71M | 0.89M | 5.41M | 1.96M | 1.69M | 0.87M | 1.61M | 0.46M | 0.69M | 1.06M | 1.39M | 1.22M | 0.31M | 0.63M | 0.26M | 0.69M | 0.18M | 1.46M | 1.01M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Cash & Current Investments
|
0.00M | 0.19M | 0.01M | 338.00 | 1.72M | 0.64M | 0.82M | 3.64M | 3.76M | 3.01M | 4.22M | 2.52M | 1.71M | 0.89M | 5.41M | 1.96M | 1.69M | 0.87M | 1.61M | 0.46M | 0.69M | 1.06M | 1.39M | 1.22M | 0.31M | 0.73M | 0.36M | 0.79M | 0.28M | 1.56M | 1.11M |
|
Receivables - Net
|
| 0.00M | 150.00 | 0.00M | 1.95M | 1.72M | 1.33M | 4.10M | 1.72M | 0.98M | 1.89M | 2.20M | 3.23M | 1.45M | 2.58M | 4.33M | 3.85M | 4.09M | 2.02M | 4.46M | 4.34M | 2.37M | 1.90M | 1.71M | 3.15M | 2.11M | 4.07M | 5.32M | 4.38M | 9.09M | 6.81M |
|
Receivables - Other
|
| | | 0.02M | 0.00M | 0.17M | 0.18M | 4.27M | 4.11M | 3.68M | 3.53M | 3.68M | 2.68M | 1.68M | 9.57M | 0.56M | 8.65M | 0.28M | 0.27M | | | 0.12M | | 0.28M | 0.47M | | | 2.00M | 1.85M | 2.03M | 2.18M |
|
Receivables
|
| 0.00M | 150.00 | 0.02M | 1.95M | 1.89M | 1.50M | 8.37M | 5.83M | 4.66M | 5.42M | 5.88M | 5.90M | 3.12M | 12.15M | 4.89M | 12.50M | 4.37M | 2.30M | 4.46M | 4.34M | 2.49M | 1.90M | 1.99M | 3.62M | 2.11M | 4.07M | 7.32M | 6.24M | 11.12M | 9.00M |
|
Raw Materials
|
| | | | | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.28M | 0.12M | 0.12M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.07M | 0.10M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Work In Process
|
| | | | | | | 0.12M | 0.13M | 0.41M | 0.60M | 0.43M | 0.33M | 0.35M | 1.11M | 1.20M | 0.81M | 0.77M | 0.73M | 0.44M | 0.43M | 0.40M | 0.29M | 0.26M | 0.27M | 0.09M | 0.09M | 0.09M | 0.09M | 0.11M | 0.08M |
|
Finished Goods
|
| | | | 0.08M | 0.19M | 0.27M | 0.54M | 0.51M | 0.36M | 0.35M | 0.47M | 0.27M | 0.57M | 0.90M | 1.51M | 2.10M | 2.10M | 2.53M | 1.96M | 2.10M | 2.07M | 1.83M | 1.55M | 1.38M | 3.58M | 1.77M | 1.58M | 2.21M | 2.21M | 2.02M |
|
Inventory
|
| | | 0.03M | 0.13M | 0.39M | 0.50M | 0.69M | 0.68M | 0.81M | 0.99M | 1.10M | 0.74M | 1.01M | 2.10M | 2.84M | 3.25M | 3.16M | 3.38M | 2.67M | 2.67M | 2.49M | 2.23M | 1.86M | 1.71M | 3.73M | 1.91M | 1.72M | 2.35M | 2.36M | 2.15M |
|
Prepaid Assets
|
| 0.04M | | 0.01M | 0.05M | 0.07M | 0.12M | 0.42M | 0.50M | 1.08M | 1.39M | 1.35M | 1.33M | 1.39M | 1.43M | 1.14M | 0.81M | 0.93M | 0.77M | 0.83M | 0.42M | 0.61M | 0.44M | 0.19M | 0.19M | 0.80M | 1.07M | 1.86M | 2.17M | 2.06M | 3.85M |
|
Current Assets
|
0.00M | 0.22M | | 0.06M | 3.86M | 2.99M | 2.95M | 9.34M | 6.72M | 6.16M | 8.79M | 7.26M | 7.15M | 4.89M | 11.66M | 10.41M | 9.73M | 9.17M | 7.92M | 8.94M | 8.67M | 7.03M | 6.46M | 5.05M | 5.36M | 11.82M | 11.85M | 16.06M | 15.41M | 19.51M | 20.51M |
|
Construction in Progress
|
| | | | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.07M | 0.16M | 0.20M | 0.26M | 0.28M | 0.27M | 0.28M | 0.29M | 0.38M | 0.35M | 0.31M | 0.27M | 0.23M | 0.20M | 0.17M | 0.14M | 0.11M | | | | | | |
|
Long-Term Investments
|
| | | | | | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | 1.80M | 2.92M | 2.94M | 11.50M | 11.05M | 9.78M | 9.78M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | | | | | | | | |
|
Intangibles
|
| | | | 2.96M | 2.86M | 2.76M | 5.92M | 6.09M | 5.90M | 5.62M | 5.15M | 4.88M | 5.32M | 5.95M | 5.53M | 5.13M | 4.77M | 4.35M | 7.15M | 2.74M | 2.47M | 2.20M | 5.39M | 0.02M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M |
|
Goodwill & Intangibles
|
| | | | 4.76M | 5.79M | 5.69M | 17.41M | 17.14M | 15.68M | 15.40M | 12.94M | 12.67M | 13.11M | 13.74M | 13.33M | 12.93M | 12.56M | 12.14M | 14.94M | 10.53M | 10.26M | 9.99M | 5.39M | 0.02M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M |
|
Other Non-Current Assets
|
| | | | 0.26M | 0.23M | 0.20M | 0.61M | 0.16M | 0.29M | 0.29M | 0.10M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.10M | 0.10M | 0.10M | 0.06M | 0.01M | 0.01M | 0.01M | | |
|
Non-Current Assets
|
| | | | 5.03M | 6.01M | 7.40M | 17.42M | 17.21M | 15.84M | 15.59M | 13.20M | 12.95M | 13.39M | 14.02M | 13.62M | 13.30M | 12.91M | 12.45M | 11.07M | 10.76M | 10.46M | 10.16M | 0.01M | 0.01M | 0.42M | 0.32M | 0.28M | 0.25M | 0.22M | 0.18M |
|
Assets
|
0.00M | 0.22M | | 0.06M | 8.88M | 9.00M | 10.35M | 26.76M | 23.93M | 22.00M | 24.38M | 20.46M | 20.10M | 18.27M | 25.68M | 24.03M | 23.03M | 22.08M | 20.37M | 20.01M | 19.43M | 17.49M | 16.62M | 5.19M | 5.48M | 12.24M | 12.17M | 16.34M | 15.66M | 19.73M | 20.69M |
|
Accounts Payables
|
0.02M | 0.04M | | 0.07M | 1.72M | 1.26M | 1.65M | 5.03M | 3.18M | 1.96M | 3.00M | 4.56M | 3.72M | 3.77M | 2.74M | 4.33M | 4.17M | 4.14M | 2.91M | 8.40M | 6.77M | 5.06M | 4.50M | 4.67M | 4.13M | 11.73M | 5.08M | 5.19M | 3.10M | 4.96M | 3.57M |
|
Notes Payables
|
| 0.02M | | 0.10M | | 0.75M | 0.75M | 5.50M | 1.50M | | | 3.78M | | | | 9.50M | 9.00M | 8.50M | 8.00M | 7.50M | | | | 5.50M | | 2.09M | 9.76M | 7.73M | 4.75M | 1.89M | 25.11M |
|
Payables
|
0.02M | 0.06M | | 0.17M | 1.72M | 2.01M | 2.40M | 10.53M | 4.68M | 1.96M | 3.00M | 8.34M | 3.72M | 3.77M | 2.74M | 13.83M | 13.17M | 12.64M | 10.91M | 15.90M | 6.77M | 5.06M | 4.50M | 10.17M | 4.13M | 13.82M | 14.84M | 12.92M | 7.85M | 6.86M | 28.69M |
|
Accumulated Expenses
|
| | | 0.01M | | | | 1.21M | 0.35M | 0.10M | 0.46M | 1.24M | 0.25M | 0.26M | 0.25M | 0.90M | 0.28M | 0.24M | 0.23M | 1.26M | 0.71M | 0.19M | 0.26M | 1.31M | 0.32M | 3.32M | 1.19M | 2.57M | 0.26M | 0.82M | 0.34M |
|
Other Accumulated Expenses
|
| | | | | | | 2.55M | | | | | | | | | | | | | | | | | | 0.87M | 0.85M | 0.70M | 0.64M | 0.54M | 0.57M |
|
Short term Debt
|
| | | 0.01M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | | | | | | | | | | | | 5.47M | 5.49M | 2.09M | 6.99M | 7.73M | 4.75M | 1.89M | |
|
Current Taxes
|
| | | | | | | 0.91M | 1.01M | 0.81M | 0.92M | 0.97M | 0.91M | 0.09M | 0.09M | 0.09M | 0.19M | 0.38M | 0.12M | 0.18M | 0.24M | 0.29M | 0.30M | 0.67M | 0.65M | 0.19M | 0.25M | 0.24M | 0.08M | 0.27M | 0.25M |
|
Current Deferred Revenue
|
| | | | | | | | | | | 0.04M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.04M | 0.05M | 0.05M | 0.08M | 0.04M | 0.01M | 0.01M | 0.02M | 0.01M | 0.00M | 0.02M | 36.00 | 0.00M | 0.00M |
|
Total Current Liabilities
|
| | | 0.18M | 2.47M | 2.31M | 2.70M | 15.37M | 11.01M | 10.96M | 11.28M | 12.21M | 9.53M | 7.21M | 6.80M | 7.14M | 6.48M | 6.62M | 5.09M | 10.41M | 8.83M | 7.08M | 10.45M | 10.15M | 9.80M | 14.02M | 18.25M | 17.18M | 8.07M | 7.13M | 3.83M |
|
Non-Current Debt
|
| | | 0.10M | 5.42M | 5.13M | 5.05M | 4.97M | 4.10M | 3.05M | 1.81M | 0.83M | 0.28M | 0.28M | 7.93M | 7.46M | 7.00M | 6.53M | 6.10M | 5.63M | 5.16M | 4.68M | 0.25M | 0.25M | 0.24M | 13.10M | 9.76M | 7.46M | 10.90M | 24.98M | 25.11M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.33M | | | |
|
Other Non-Current Liabilities
|
| | | | | | | 3.10M | 2.01M | 2.67M | 1.54M | | | | | 4.55M | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | 5.42M | 5.88M | 5.80M | 5.97M | 4.38M | 3.34M | 2.11M | 1.14M | 0.57M | 0.55M | 7.93M | 7.46M | 7.00M | 6.53M | 6.10M | 5.63M | 5.16M | 4.68M | 0.25M | 0.25M | 0.24M | 25.52M | 19.09M | 15.79M | 23.23M | 24.98M | 25.11M |
|
Total Liabilities
|
0.02M | 0.06M | | 0.18M | 7.90M | 8.19M | 8.50M | 21.34M | 15.39M | 14.30M | 13.38M | 13.35M | 10.10M | 7.76M | 14.73M | 14.60M | 13.48M | 13.14M | 11.19M | 16.04M | 13.98M | 11.76M | 10.70M | 10.39M | 10.05M | 39.55M | 37.34M | 32.97M | 31.30M | 32.11M | 28.94M |
|
Total Debt
|
| | | 0.11M | 6.18M | 5.88M | 5.80M | 5.72M | 4.85M | 3.80M | 2.56M | 1.58M | 0.28M | 0.28M | 7.93M | 7.46M | 7.00M | 6.53M | 6.10M | 5.63M | 5.16M | 4.68M | 0.25M | 5.71M | 5.73M | 15.19M | 16.75M | 15.18M | 15.65M | 26.87M | 25.11M |
|
Common Equity
|
-0.01M | 0.16M | | -0.13M | 0.98M | 0.81M | 1.85M | 5.42M | 8.53M | 7.71M | 11.00M | 7.11M | 10.00M | 10.51M | 10.95M | 9.43M | 9.56M | 8.94M | 9.17M | 3.97M | 5.45M | 5.73M | 5.93M | -5.20M | -4.57M | -27.31M | -25.17M | -16.63M | -15.64M | -12.38M | -8.25M |
|
Shareholder's Equity
|
-0.01M | 0.16M | | -0.13M | 0.98M | 0.81M | 1.85M | 5.42M | 8.53M | 7.71M | 11.00M | 7.11M | 10.00M | 10.51M | 10.95M | 9.43M | 9.56M | 8.94M | 9.17M | 3.97M | 5.45M | 5.73M | 5.93M | -5.20M | -4.57M | -27.31M | -25.17M | -16.63M | -15.64M | -12.38M | -8.25M |
|
Liabilities and Shareholders Equity
|
0.00M | 0.22M | | 0.06M | 8.88M | 9.00M | 10.35M | 26.76M | 23.93M | 22.00M | 24.38M | 20.46M | 20.10M | 18.27M | 25.68M | 24.03M | 23.03M | 22.08M | 20.37M | 20.01M | 19.43M | 17.49M | 16.62M | 5.19M | 5.48M | 12.24M | 12.17M | 16.34M | 15.66M | 19.73M | 20.69M |
|
Treasury Shares
|
| | | 135.90M | | 3.58M | 3.58M | 9.13M | 9.13M | 9.13M | 9.13M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | | | | | | | | 0.18M | 0.18M | 0.18M | 0.18M |
|
Retained Earnings
|
-0.08M | -0.72M | | -1.03M | -3.45M | -3.64M | -4.11M | -8.57M | -5.76M | -5.77M | -2.72M | -9.37M | -6.81M | -6.86M | -6.73M | -8.87M | -8.92M | -9.71M | -9.36M | -15.03M | -13.56M | -13.24M | -13.13M | -24.23M | -23.97M | -46.22M | -44.33M | -44.10M | -43.22M | -41.75M | -41.62M |