|
Cash & Equivalents
|
0.00M | 0.06M | 0.03M | 0.02M | 0.02M | | 0.06M | 0.02M | 0.22M | 0.07M | 0.02M | | 0.17M | 3.68M | 5.79M | 5.92M | 4.62M | 2.43M | 1.29M | 0.95M | 6.00M | 5.47M | 5.27M | 4.55M | 3.87M | 3.34M | 3.18M | 2.00M | 1.20M | 1.63M | 1.14M | 0.90M | 3.76M | 6.27M | 5.89M | 5.20M | 3.95M | 2.49M | 5.66M | 5.32M | 5.33M | 4.80M | 4.34M | 3.87M | 2.47M | 1.57M | 1.41M | 2.34M | 1.09M | 0.71M | 0.81M | 0.66M | 0.67M | 0.57M | 0.49M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.11M | 0.19M | 0.10M | 0.22M | 0.14M | 1.27M | 0.57M | 0.33M | 0.39M | 0.15M | 0.02M | 0.43M | 0.29M | 0.31M | 0.32M | 0.48M | 0.45M | 0.51M | 0.20M | 0.09M | 0.03M | 0.12M | 0.13M | 0.10M | 0.04M | 0.03M | 0.26M | 0.22M |
|
Cash & Current Investments
|
0.00M | 0.06M | 0.03M | 0.02M | 0.02M | | 0.06M | 0.02M | 0.22M | 0.07M | 0.02M | | 0.17M | 3.68M | 5.79M | 5.92M | 4.62M | 2.43M | 1.29M | 0.95M | 6.00M | 5.47M | 5.27M | 4.55M | 3.87M | 3.34M | 3.36M | 2.11M | 1.38M | 1.73M | 1.36M | 1.04M | 5.02M | 6.84M | 6.22M | 5.59M | 4.09M | 2.51M | 6.09M | 5.61M | 5.65M | 5.12M | 4.82M | 4.31M | 2.98M | 1.78M | 1.50M | 2.37M | 1.22M | 0.84M | 0.91M | 0.70M | 0.71M | 0.83M | 0.71M |
|
Receivables - Net
|
| | | | 0.02M | 0.01M | 0.01M | 0.18M | 0.26M | 0.22M | 0.09M | 0.11M | 0.61M | 0.82M | 1.12M | 1.41M | 1.62M | 2.03M | 1.29M | 1.52M | 1.41M | 1.72M | 1.60M | 1.84M | 2.23M | 2.17M | 2.28M | 2.15M | 2.03M | 1.34M | 1.17M | 1.49M | 3.15M | 4.59M | 3.50M | 3.72M | 3.74M | 2.98M | 3.53M | 1.96M | 2.50M | 1.94M | 2.34M | 2.77M | 2.49M | 3.38M | 2.37M | 2.43M | 2.12M | 3.66M | 3.15M | 1.88M | 1.93M | 1.05M | 0.62M |
|
Receivables - Other
|
| | | | | 0.01M | | | | | | | | | | 0.21M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | 0.16M | 0.20M | | | 0.11M | 0.24M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | | 0.46M | 0.06M | |
|
Receivables
|
| | | | 0.02M | 0.02M | 0.01M | 0.18M | 0.26M | 0.22M | 0.09M | 0.11M | 0.61M | 0.82M | 1.12M | 1.63M | 1.74M | 2.15M | 1.41M | 1.52M | 1.41M | 1.72M | 1.60M | 1.84M | 2.23M | 2.17M | 2.28M | 2.15M | 2.03M | 1.34M | 1.17M | 1.49M | 3.15M | 4.59M | 3.66M | 3.92M | 3.74M | 2.98M | 3.64M | 2.20M | 2.66M | 2.10M | 2.50M | 2.94M | 2.65M | 3.54M | 2.53M | 2.59M | 2.28M | 3.83M | 3.31M | 1.88M | 2.39M | 1.11M | 0.62M |
|
Raw Materials
|
| | | | | | | | | | | | | | | 0.01M | | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 573.00 | | | | | | | | | 0.05M | | 0.61M | 0.32M | 0.38M | 0.37M | | | 0.45M | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | 1.38M | | 4.21M | 4.54M | 4.03M | 4.49M | 4.05M | 4.42M | 3.52M | 3.27M | | | | | | | 2.36M | | 2.14M | 4.05M | 3.40M | 4.40M | | | 4.29M | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 0.00M | 0.00M | | | | | | | 0.07M | | | | 1.40M | | 4.24M | 4.56M | 4.05M | 4.50M | 4.06M | 4.42M | 3.52M | 3.27M | 3.01M | 3.07M | 2.68M | 2.39M | 2.50M | 2.41M | 2.32M | 0.64M | 2.76M | 4.37M | 3.78M | 4.77M | 5.18M | 4.79M | 4.74M | 5.10M | 4.78M | 4.71M | 4.50M | 4.35M | 4.41M | 4.48M | 4.63M | 4.65M | 4.28M | 4.58M | 3.58M | 3.41M | 3.27M | 3.36M |
|
Prepaid Assets
|
| 0.00M | | | | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | | | | | 0.08M | | 0.18M | 0.13M | 0.10M | 0.12M | 0.21M | 0.28M | 0.27M | 0.28M | 0.36M | 0.37M | 0.30M | 0.26M | 0.22M | 0.29M | 0.19M | 0.17M | 0.26M | 0.38M | 0.42M | 0.32M | 0.47M | 0.49M | 0.34M | 0.46M | 0.35M | 0.35M | 0.39M | 0.52M | 0.29M | 0.44M | 0.37M | 0.38M | 0.29M | 0.35M | 0.68M | 0.28M | 0.66M | 0.63M |
|
Current Assets
|
| 0.06M | | 0.02M | 0.04M | 0.02M | 0.08M | 0.21M | 0.49M | 0.29M | 3.44M | | | | | 9.28M | | 9.12M | 7.47M | 6.77M | 12.11M | 11.55M | 11.57M | 10.18M | 9.66M | 8.96M | 9.09M | 7.24M | 6.06M | 5.79M | 5.23M | 5.04M | 8.97M | 14.45M | 14.63M | 13.71M | 12.92M | 11.06M | 14.84M | 12.89M | 13.87M | 12.36M | 12.38M | 12.13M | 10.40M | 10.02M | 8.96M | 9.96M | 8.53M | 9.24M | 9.14M | 6.49M | 6.78M | 5.40M | 5.03M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M |
|
Property, Plant & Equipment (Net)
|
| 0.15M | | 0.11M | 0.08M | 0.03M | 0.05M | 0.06M | 0.05M | 0.05M | 0.06M | | | | | 0.25M | | 0.62M | 0.56M | 0.61M | 0.55M | 0.49M | 0.65M | 0.71M | 0.64M | 0.59M | 0.65M | 1.59M | 1.53M | 1.53M | 1.44M | 1.37M | 1.26M | 1.20M | 1.11M | 1.30M | 1.24M | 1.28M | 1.30M | 1.49M | 1.41M | 1.36M | 1.29M | 1.34M | 1.27M | 1.24M | 1.14M | 1.05M | 1.06M | 0.98M | 0.91M | 0.88M | 0.82M | 0.75M | 0.68M |
|
Intangibles
|
| 0.09M | | 0.09M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | | | | | | | 2.29M | | 2.10M | 2.01M | 1.92M | 1.83M | 1.73M | 1.64M | 1.55M | 1.46M | 1.36M | 1.27M | 1.24M | 1.14M | 1.05M | 1.02M | 0.94M | 0.85M | 0.75M | 0.66M | 3.00M | 0.72M | 3.05M | 0.83M | 3.07M | 3.07M | 3.07M | 3.07M | 3.11M | 3.11M | 3.11M | 3.11M | 1.12M | 3.20M | 1.11M | 1.11M | 1.25M | 1.24M | 1.30M | 1.36M |
|
Goodwill & Intangibles
|
| 0.09M | | 0.09M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | | | 3.29M | | | | 2.29M | | 2.10M | 2.01M | 1.92M | 1.83M | 1.73M | 1.64M | 1.55M | 1.46M | 1.36M | 1.27M | 1.24M | 1.14M | 1.05M | 1.02M | 0.94M | 0.85M | 0.75M | 0.66M | 0.14M | 0.72M | 3.05M | 0.83M | 0.20M | 0.19M | 0.20M | 0.19M | 0.23M | 0.22M | 0.22M | 0.21M | 0.29M | 0.29M | 1.11M | 1.11M | 1.25M | 1.24M | 1.30M | 1.36M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 0.06M | | | | 0.01M | | | | | | | | 0.30M | | | | 0.49M | | | | | | | | | | | | 0.43M | | | | 0.32M | | | | 0.23M | | | |
|
Other Non-Current Assets
|
| 0.01M | | 0.01M | 0.09M | 500.00 | 0.08M | 0.08M | 0.07M | 500.00 | 500.00 | | | | | 2.29M | | 2.11M | 2.02M | 1.92M | 1.83M | 1.74M | 1.65M | 1.55M | 1.46M | 1.45M | 1.28M | 1.25M | 2.05M | 1.99M | 1.93M | 1.82M | 1.72M | 1.78M | 1.83M | 1.77M | 1.90M | 1.94M | 1.93M | 1.89M | 1.91M | 1.95M | 1.98M | 2.03M | 2.06M | 2.08M | 2.09M | 2.35M | 2.37M | 2.39M | 2.40M | 2.33M | 2.36M | 2.32M | 2.34M |
|
Non-Current Assets
|
| 0.25M | | 0.20M | 0.17M | 0.11M | 0.13M | 0.14M | 0.13M | 0.05M | 0.06M | | | | | 2.54M | | 2.72M | 2.58M | 2.53M | 2.38M | 2.23M | 2.30M | 2.27M | 2.10M | 2.04M | 1.93M | 2.84M | 3.58M | 3.51M | 3.36M | 3.19M | 2.97M | 2.98M | 2.94M | 3.06M | 3.13M | 3.22M | 3.23M | 3.38M | 3.33M | 3.31M | 3.26M | 3.37M | 3.33M | 3.32M | 3.23M | 3.40M | 3.43M | 3.38M | 3.32M | 3.20M | 3.18M | 3.07M | 3.01M |
|
Assets
|
| 0.31M | | 0.22M | 0.21M | 0.13M | 0.21M | 0.34M | 0.62M | 0.34M | 3.50M | | | | | 11.82M | | 11.84M | 10.05M | 9.30M | 14.49M | 13.78M | 13.87M | 12.44M | 11.77M | 11.00M | 11.02M | 10.08M | 9.64M | 9.31M | 8.59M | 8.23M | 11.95M | 17.43M | 17.58M | 16.77M | 16.05M | 14.28M | 18.07M | 16.27M | 17.19M | 15.67M | 15.64M | 15.50M | 13.74M | 13.35M | 12.19M | 13.36M | 11.96M | 12.61M | 12.46M | 9.69M | 9.96M | 8.48M | 8.05M |
|
Accounts Payables
|
| 0.17M | | 0.22M | 0.29M | 0.29M | 0.21M | 0.26M | 0.36M | 0.23M | 0.18M | | | | | 1.02M | | 2.15M | 1.17M | 0.74M | 1.28M | 0.74M | 1.35M | 0.75M | 0.63M | 0.67M | 1.05M | 1.13M | 0.66M | 1.01M | 0.43M | 0.71M | 0.83M | 3.01M | 2.15M | 1.50M | 2.05M | 1.53M | 1.13M | 1.05M | 1.81M | 1.00M | 1.18M | 1.76M | 1.28M | 1.36M | 1.25M | 1.27M | 1.35M | 1.71M | 1.55M | 1.92M | 1.77M | 1.00M | 1.26M |
|
Notes Payables
|
| 0.05M | | 0.01M | 0.00M | 0.00M | 0.01M | | | | | | | | | 0.04M | | 0.05M | 0.03M | 0.03M | 0.03M | 0.01M | 5.25M | 0.00M | 0.00M | 5.26M | 5.27M | 0.00M | | 5.00M | 5.00M | 5.00M | 1.02M | 0.03M | | 0.12M | 0.03M | 0.04M | 0.08M | 0.01M | 0.61M | 0.61M | | 0.70M | | | | 2.60M | | | | | | | |
|
Payables
|
| 0.22M | | 0.23M | 0.30M | 0.29M | 0.22M | 0.26M | 0.36M | 0.23M | 0.18M | | | | | 1.06M | | 2.20M | 1.20M | 0.77M | 1.30M | 0.75M | 6.59M | 0.75M | 0.64M | 5.93M | 6.32M | 1.14M | 0.66M | 6.01M | 5.43M | 5.71M | 1.85M | 3.04M | 2.15M | 1.62M | 2.08M | 1.58M | 1.21M | 1.06M | 2.42M | 1.61M | 1.18M | 2.46M | 1.28M | 1.36M | 1.25M | 3.87M | 1.35M | 1.71M | 1.55M | 1.92M | 1.77M | 1.00M | 1.26M |
|
Accumulated Expenses
|
| 1.07M | | 0.01M | 0.01M | 0.02M | 0.36M | 0.03M | 0.04M | 0.01M | 0.01M | | | | | 0.12M | | 0.04M | | 0.28M | 0.23M | 0.29M | 0.23M | 0.27M | 0.29M | 0.35M | 0.40M | 0.42M | 0.58M | 0.40M | 0.45M | 0.45M | 0.66M | 0.71M | 0.67M | 0.50M | 0.63M | 0.57M | 0.66M | 0.66M | 0.55M | 0.73M | 0.63M | 0.73M | 0.53M | 0.65M | 0.67M | 0.68M | 0.47M | 0.51M | 0.54M | 0.46M | 0.88M | 0.74M | 0.83M |
|
Short term Debt
|
| 0.02M | | 0.05M | 0.06M | 0.08M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 1.16M | 0.70M | 0.62M | 0.15M | | | 0.01M | 0.06M | | 0.21M | 0.23M | 0.72M | 0.31M |
|
Total Current Liabilities
|
| 1.32M | | 0.29M | 0.37M | 0.40M | 0.35M | 0.43M | 0.55M | 0.23M | 3.52M | 11.94M | | | | 1.40M | | 2.35M | 1.26M | 1.05M | 1.55M | 1.11M | 6.85M | 1.10M | 0.94M | 6.34M | 6.74M | 1.70M | 1.31M | 6.57M | 6.11M | 6.30M | 2.61M | 3.86M | 2.94M | 2.20M | 2.79M | 2.23M | 1.95M | 1.82M | 3.07M | 2.43M | 3.06M | 3.29M | 2.53M | 2.26M | 2.04M | 2.06M | 1.96M | 2.41M | 2.22M | 2.72M | 3.01M | 2.59M | 2.54M |
|
Non-Current Debt
|
| 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.41M | 0.41M | 0.41M | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | 0.00M | | 0.02M | | | | 4.87M | 3.03M | | | | | | | | 5.24M | 5.94M | 0.70M | 5.94M | 5.95M | | | 4.98M | 5.00M | | | | | | | | | | | | | | | | | | | 2.30M | 2.31M | 2.33M | 2.34M | 2.36M | 2.62M | 2.78M | 2.89M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.00M | | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | 0.49M | | | | | | | | | | | | 0.43M | | | | 0.32M | | | | 0.23M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 1.13M | 1.12M | 1.03M | 1.09M | 1.00M | 0.97M | 0.95M | 0.93M | 1.00M | 0.97M | 0.95M | 0.93M | 0.91M | 0.89M | 0.86M | 0.84M | 0.81M | 0.78M | 0.76M | 0.73M | 0.70M | 0.67M | 0.64M | 0.61M | 0.58M | 0.55M |
|
Total Non-Current Liabilities
|
| 1.32M | | | | 0.40M | | | | | | | | | | 1.40M | | 2.35M | 1.26M | | 5.24M | 5.94M | 0.70M | 5.94M | 5.95M | | | 5.38M | 6.09M | 1.07M | 1.05M | 1.03M | 1.02M | 1.41M | 1.39M | 1.36M | 1.34M | 0.91M | 0.89M | 0.86M | 0.84M | 0.81M | 0.78M | 0.76M | 0.73M | 0.70M | 0.67M | 2.94M | 2.93M | 2.91M | 2.89M | 2.87M | 3.10M | 3.23M | 3.30M |
|
Total Liabilities
|
| 1.32M | | 0.29M | 0.37M | 0.40M | 0.36M | 0.43M | 0.55M | 0.23M | 3.52M | | | | | 1.40M | | 2.35M | 1.26M | 1.05M | 6.80M | 7.05M | 7.55M | 7.05M | 6.89M | 6.34M | 6.74M | 7.08M | 7.40M | 7.64M | 7.16M | 7.34M | 3.63M | 5.27M | 4.33M | 3.57M | 4.13M | 3.14M | 2.84M | 2.68M | 3.91M | 3.24M | 3.85M | 4.05M | 3.27M | 2.96M | 2.71M | 5.00M | 4.88M | 5.32M | 5.11M | 5.59M | 6.11M | 5.82M | 5.84M |
|
Total Debt
|
| 0.03M | | 0.05M | 0.06M | 0.08M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.41M | 0.41M | 0.41M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| -1.01M | | -0.08M | -0.17M | -0.27M | -0.15M | -0.09M | 0.07M | 0.11M | -0.02M | | | | | 10.42M | | 9.49M | 8.79M | 8.25M | 7.69M | 6.73M | 6.32M | 5.39M | 4.87M | 4.66M | 4.29M | 3.00M | 2.25M | 1.67M | 1.43M | 0.89M | 8.32M | 12.16M | 13.25M | 13.20M | 11.92M | 11.14M | 15.24M | 13.60M | 13.29M | 12.43M | 11.80M | 11.45M | 10.47M | 10.38M | 9.48M | 8.36M | 7.08M | 7.30M | 7.35M | 4.10M | 3.84M | 2.66M | 2.21M |
|
Shareholder's Equity
|
| -1.01M | | -0.08M | -0.17M | -0.27M | -0.15M | -0.09M | 0.07M | 0.11M | -0.02M | | | | | 10.42M | | 9.49M | 8.79M | 8.25M | 7.69M | 6.73M | 6.32M | 5.39M | 4.87M | 4.66M | 4.29M | 3.00M | 2.25M | 1.67M | 1.43M | 0.89M | 8.32M | 12.16M | 13.25M | 13.20M | 11.92M | 11.14M | 15.24M | 13.60M | 13.29M | 12.43M | 11.80M | 11.45M | 10.47M | 10.38M | 9.48M | 8.36M | 7.08M | 7.30M | 7.35M | 4.10M | 3.84M | 2.66M | 2.21M |
|
Liabilities and Shareholders Equity
|
| 0.31M | | 0.22M | 0.21M | 0.13M | 0.21M | 0.34M | 0.62M | 0.34M | 3.50M | | | | | 11.82M | | 11.84M | 10.05M | 9.30M | 14.49M | 13.78M | 13.87M | 12.44M | 11.77M | 11.00M | 11.02M | 10.08M | 9.64M | 9.31M | 8.59M | 8.23M | 11.95M | 17.43M | 17.58M | 16.77M | 16.05M | 14.28M | 18.07M | 16.27M | 17.19M | 15.67M | 15.64M | 15.50M | 13.74M | 13.35M | 12.19M | 13.36M | 11.96M | 12.61M | 12.46M | 9.69M | 9.96M | 8.48M | 8.05M |
|
Retained Earnings
|
| -11.03M | | -11.55M | -11.67M | -11.86M | -11.95M | -12.00M | -12.22M | -13.61M | -13.80M | | | | | -31.17M | | -32.79M | -33.72M | -34.33M | -34.96M | -36.17M | -36.63M | -37.97M | -38.53M | -39.52M | -39.89M | -41.20M | -42.14M | -42.72M | -42.96M | -43.50M | -40.88M | -37.22M | -36.20M | -39.11M | -40.62M | -41.40M | -41.88M | -43.54M | -44.20M | -45.07M | -45.72M | -46.42M | -47.61M | -47.70M | -48.60M | -49.83M | -51.14M | -51.11M | -51.05M | -54.30M | -54.56M | -55.80M | -56.25M |
|
Preferred Shares
|
| 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 638.00 | 0.01M | 0.01M | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 |