|
Cash & Equivalents
|
2.73M | 0.84M | 0.52M | 0.95M | 4.00M | 2.00M | 3.28M | 1.88M | 2.69M | 1.51M | 0.83M | 0.78M | | | | 58.32M | | | | 7.93M | | 3.66M | 3.26M | 1.93M | 0.72M | 10.00M | 7.03M | 2.23M | 1.76M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | 16.53M | | 8.02M | 6.76M | 3.28M | 5.50M | 6.56M | 6.77M |
|
Cash & Current Investments
|
2.73M | 0.84M | 0.52M | 0.95M | 4.00M | 2.00M | 3.28M | 1.88M | 2.69M | 1.51M | 0.83M | 0.78M | | | | 58.32M | | | | 7.93M | | 20.19M | 3.26M | 9.95M | 7.48M | 13.28M | 12.52M | 8.80M | 8.53M |
|
Receivables - Net
|
| | | 0.14M | 0.03M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.45M | 0.10M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.06M | 0.08M | 0.10M | 0.05M | 0.05M | 0.02M | 0.07M | 0.07M | 0.02M | 0.02M | 0.02M |
|
Receivables - Other
|
| | | | | 0.38M | 0.15M | 0.04M | 0.21M | 0.04M | 0.09M | 0.10M | 0.02M | 0.06M | 0.11M | 0.03M | 0.01M | | | | | | | | | | | | |
|
Receivables
|
| | | 0.14M | 0.03M | 0.38M | 0.17M | 0.05M | 0.23M | 0.06M | 0.10M | 0.54M | 0.12M | 0.12M | 0.17M | 0.07M | 0.04M | 0.04M | 0.06M | 0.08M | 0.10M | 0.05M | 0.05M | 0.02M | 0.07M | 0.07M | 0.02M | 0.02M | 0.02M |
|
Raw Materials
|
| | | | | | | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 0.06M | 0.05M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | | | |
|
Inventory
|
| | | 0.26M | 0.21M | 0.10M | 0.12M | 0.08M | 0.11M | 0.11M | 0.11M | 0.10M | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.28M | 0.14M | 0.28M | 0.56M | 0.46M | 0.40M | 0.29M | 0.34M | 0.25M | | | | | | | | | | 0.32M | | 0.20M | 0.12M | 0.28M | 0.24M | 0.18M | 0.10M |
|
Current Assets
|
| | | 1.63M | 4.50M | 2.87M | 4.33M | 2.63M | 3.65M | 2.12M | 1.65M | 1.84M | | | | | | | | | | 20.56M | | 10.18M | 7.67M | 13.63M | 12.79M | 9.00M | 8.66M |
|
Property, Plant & Equipment (Net)
|
| | | 0.44M | 0.39M | 0.35M | 0.32M | 0.29M | 0.28M | 0.25M | 0.23M | 0.21M | | | | | | | | | | 0.04M | | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | 18.02M | | 19.56M | 17.65M | 8.59M | 5.24M | 3.33M | 2.32M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | 11.27M | | 11.27M | 11.27M | | | | |
|
Intangibles
|
| | | 0.70M | 0.75M | 0.83M | 0.86M | 0.87M | 0.88M | 0.90M | 0.92M | 0.92M | | | | | | | | | | 22.00M | | 22.00M | 22.00M | 22.00M | 22.00M | 22.00M | 22.00M |
|
Goodwill & Intangibles
|
| | | 0.70M | 0.75M | 0.83M | 0.86M | 0.87M | 0.88M | 0.90M | 0.92M | 0.92M | | | | | | | | | | 33.27M | | 33.27M | 33.27M | 22.00M | 22.00M | 22.00M | 22.00M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.06M | | | |
|
Other Non-Current Assets
|
| | | 0.15M | 0.16M | 0.15M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | | | | | | | | | | 1.11M | | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 0.00M |
|
Non-Current Assets
|
| | | 1.29M | 1.67M | 1.68M | 1.56M | 1.51M | 1.48M | 1.42M | 1.39M | 1.34M | | | | | | | | | | 52.43M | | 53.96M | 52.04M | 9.71M | 6.37M | 4.45M | 2.34M |
|
Assets
|
| | | 2.92M | 6.18M | 4.55M | 5.89M | 4.14M | 5.13M | 3.54M | 3.04M | 3.18M | | | | | | | | | | 72.99M | | 64.13M | 59.71M | 23.34M | 19.15M | 13.45M | 11.00M |
|
Accounts Payables
|
| | | 0.89M | 1.06M | 0.78M | 0.65M | 0.54M | 0.84M | 0.48M | 0.81M | 0.98M | | | | | | | | | | 0.97M | | 1.52M | 1.39M | 0.73M | 1.40M | 0.43M | 0.58M |
|
Notes Payables
|
| | | 0.04M | 0.02M | 0.01M | 0.10M | 0.06M | 0.02M | 0.01M | 0.10M | 0.06M | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 0.93M | 1.07M | 0.79M | 0.75M | 0.61M | 0.86M | 0.49M | 0.91M | 1.03M | | | | | | | | | | 0.97M | | 1.52M | 1.39M | 0.73M | 1.40M | 0.43M | 0.58M |
|
Accumulated Expenses
|
| | | 1.25M | 1.19M | 1.31M | 1.14M | 1.27M | 1.11M | 0.43M | 1.09M | 0.87M | | | | | | | | | | 3.10M | | 3.39M | 3.35M | 5.25M | 3.58M | 1.68M | 0.22M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | 2.56M | | 3.31M | 3.27M | 4.36M | 3.51M | 1.61M | 0.17M |
|
Total Current Liabilities
|
| | | 2.18M | 2.27M | 2.10M | 5.81M | 3.13M | 4.00M | 1.35M | 1.99M | 1.91M | | | | | | | | | | 4.60M | | 5.28M | 5.06M | 6.20M | 5.04M | 2.18M | 0.84M |
|
Non-Current Debt
|
| | | 4.46M | 5.53M | 6.18M | 0.95M | 1.36M | 1.77M | 2.18M | 2.59M | 2.99M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | 7.96M | | 7.96M | 7.96M | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | 0.08M | 0.07M | 0.05M | | | | | | | | | | 0.52M | | 0.37M | 0.31M | 0.23M | 0.06M | 0.07M | 0.04M |
|
Total Non-Current Liabilities
|
| | | | | | | | | 3.52M | 4.58M | 4.90M | | | | | | | | | | 12.04M | | 12.87M | 12.71M | 5.97M | 4.99M | 2.11M | 0.80M |
|
Total Liabilities
|
| | | 6.65M | 7.79M | 8.27M | 6.76M | 4.49M | 5.77M | 3.60M | 4.64M | 4.96M | | | | | | | | | | 12.56M | | 13.24M | 13.02M | 6.20M | 5.04M | 2.18M | 0.84M |
|
Total Debt
|
| | | 4.46M | 5.53M | 6.18M | 0.95M | 1.36M | 1.77M | 2.18M | 2.59M | 2.99M | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | -3.72M | -1.62M | -3.73M | -0.87M | -0.35M | -0.64M | -0.06M | -1.60M | -1.78M | | | | 82.86M | | | | 70.43M | | 60.42M | | 50.89M | 46.69M | 17.14M | 14.11M | 11.27M | 10.16M |
|
Shareholder's Equity
|
| | | -3.72M | -1.62M | -3.73M | -0.87M | -0.35M | -0.64M | -0.06M | -1.60M | -1.78M | | | | 82.86M | | | | 70.43M | | 60.42M | | 50.89M | 46.69M | 17.14M | 14.11M | 11.27M | 10.16M |
|
Liabilities and Shareholders Equity
|
| | | 2.92M | 6.18M | 4.55M | 5.89M | 4.14M | 5.13M | 3.54M | 3.04M | 3.18M | | | | | | | | | | 72.99M | | 64.13M | 59.71M | 23.34M | 19.15M | 13.45M | 11.00M |
|
Retained Earnings
|
| | | -91.92M | -94.79M | -97.71M | -105.01M | -107.63M | -111.21M | -112.77M | -115.19M | -117.04M | | | | | | | | | | -160.74M | | -170.74M | -175.01M | -204.66M | -207.94M | -210.92M | -212.16M |
|
Preferred Shares
|
| | | | | | 3.92M | 1.25M | 2.04M | 0.43M | | 1.00 | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | 0.00M | 0.12M | 0.08M | 0.06M | 0.00M | 0.01M | 0.01M | 0.04M | 0.04M | 0.01M | 229.00 | 256.00 | 90.00 | 367.00 | 20.00 | 241.00 | 520.00 | 367.00 | 12.00 | 106.00 | | |