|
Cash & Equivalents
|
0.07M | 0.66M | 9.29M | 7.29M | 13.36M | 15.57M | 17.37M | 12.07M | 18.10M |
|
Short-term Investments
|
| 0.10M | 0.16M | | 0.03M | 0.05M | | 0.01M | 0.03M |
|
Cash & Current Investments
|
0.07M | 0.76M | 9.45M | 7.29M | 13.38M | 15.61M | 17.37M | 12.08M | 18.13M |
|
Receivables - Net
|
| 2.60M | 4.25M | 4.62M | 4.78M | 4.10M | 2.87M | 3.05M | 3.38M |
|
Receivables - Other
|
| 0.19M | 0.21M | 0.77M | 1.27M | 0.58M | 0.23M | 0.08M | 0.11M |
|
Receivables
|
| 2.79M | 4.46M | 5.39M | 6.05M | 4.67M | 3.10M | 3.13M | 3.49M |
|
Raw Materials
|
| | 0.32M | | | | 0.24M | 0.32M | 0.44M |
|
Finished Goods
|
| | | | | | 0.45M | 0.55M | 0.45M |
|
Inventory
|
| 1.27M | 1.01M | 0.89M | 0.86M | 1.02M | 0.53M | 0.79M | 0.83M |
|
Current Deferred Tax Assets
|
| | | 0.51M | 0.55M | | | | |
|
Prepaid Assets
|
| 0.91M | 0.71M | 4.62M | 1.86M | 0.86M | 0.23M | 0.03M | 0.32M |
|
Current Assets
|
| 6.10M | 15.59M | 19.64M | 23.23M | 22.45M | 19.52M | 14.23M | 21.30M |
|
Buildings
|
| 0.15M | | | | | | | |
|
Construction in Progress
|
| 0.63M | 0.65M | 0.33M | 0.36M | 0.36M | 0.35M | | |
|
Property, Plant & Equipment (Net)
|
| 0.86M | 1.16M | 1.57M | 1.43M | 1.23M | 0.96M | 0.33M | 0.18M |
|
Intangibles
|
| 0.06M | 0.08M | 0.08M | 0.08M | 0.09M | 0.03M | 0.02M | 0.01M |
|
Goodwill & Intangibles
|
| 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M |
|
Long-Term Deferred Tax
|
| 0.01M | 0.01M | 0.11M | 0.32M | | -0.88M | -1.25M | -1.44M |
|
Other Non-Current Assets
|
| | | | 9.16M | 9.46M | 8.74M | 8.31M | |
|
Non-Current Assets
|
| 1.56M | 1.88M | 2.07M | 11.31M | 11.09M | 10.03M | 8.89M | 0.37M |
|
Assets
|
| | 17.47M | 21.70M | 34.55M | 33.55M | 29.55M | 23.13M | 21.66M |
|
Accounts Payables
|
| 2.41M | 1.69M | 2.24M | 3.05M | 3.53M | 1.38M | 1.28M | 7.27M |
|
Notes Payables
|
| 0.39M | 0.23M | 0.04M | 0.04M | | 0.17M | 0.49M | 0.70M |
|
Payables
|
| 2.79M | 1.92M | 2.28M | 3.08M | 3.53M | 1.55M | 1.77M | 7.97M |
|
Accumulated Expenses
|
| | | 2.24M | 3.05M | 3.53M | 3.14M | 2.77M | 2.94M |
|
Other Accumulated Expenses
|
| 0.15M | 0.16M | 0.29M | 0.82M | 1.16M | 0.79M | 0.36M | 0.67M |
|
Short term Debt
|
| | 2.48M | 6.64M | 12.15M | 0.01M | 0.17M | 0.49M | 0.70M |
|
Current Leases
|
| | | | | | 0.06M | 0.06M | 0.06M |
|
Current Taxes
|
| 0.87M | 1.06M | 0.99M | 1.16M | 1.17M | 1.10M | 1.05M | 1.03M |
|
Current Deferred Revenue
|
| 0.29M | 0.06M | 0.30M | 0.26M | 0.08M | 0.17M | 0.19M | 0.06M |
|
Total Current Liabilities
|
| 4.37M | 6.32M | 12.26M | 18.58M | 17.12M | 14.50M | 8.90M | 6.01M |
|
Non-Current Debt
|
| | 0.04M | 0.04M | 0.01M | | 0.12M | 0.12M | 0.10M |
|
Convertible Debt
|
| | | | | | 3.13M | 2.81M | |
|
Operating Leases
|
| | | | | | 0.31M | 0.24M | 0.18M |
|
Total Non-Current Liabilities
|
| | 0.04M | 0.04M | 0.01M | | 0.37M | 0.29M | 0.21M |
|
Total Liabilities
|
| 4.37M | 6.36M | 12.30M | 18.59M | 17.12M | 14.86M | 9.20M | 6.22M |
|
Total Debt
|
| | 2.52M | 6.68M | 12.15M | 0.01M | 0.29M | 0.61M | 0.80M |
|
Common Equity
|
1.85M | 3.29M | 11.11M | 9.40M | 15.96M | 16.42M | 14.69M | 13.93M | 15.44M |
|
Shareholder's Equity
|
1.85M | 3.29M | 11.11M | 9.40M | 15.96M | 16.42M | 14.69M | 13.93M | 15.44M |
|
Liabilities and Shareholders Equity
|
| | 17.47M | 21.70M | 34.55M | 33.55M | 29.55M | 23.13M | 21.66M |
|
Treasury Shares
|
| | | | 0.00 | 0.08 | | 2.00 | 2.00 |
|
Retained Earnings
|
| 1.54M | 3.08M | -7.20M | -9.95M | -15.69M | -21.61M | -24.71M | -28.02M |