|
Cash & Equivalents
|
| | | | | | | | | | | 0.44M | 1.24M | 0.86M | 0.89M | 0.97M | 0.71M | 1.39M | 1.05M | 1.09M | 0.91M | 0.84M | 0.48M | 0.23M | 0.36M | 0.23M | 0.10M | 0.25M | 0.07M | 0.42M | 0.23M | 0.13M | 0.21M | 0.10M | 0.18M | 0.15M | 0.13M | 0.14M | 0.03M | 0.13M | 0.07M | 0.05M | 0.08M |
|
Cash & Current Investments
|
| | | | | | | | | | | 0.44M | 1.24M | 0.86M | 0.89M | 0.97M | 0.71M | 1.39M | 1.05M | 1.09M | 0.91M | 0.84M | 0.48M | 0.23M | 0.36M | 0.23M | 0.10M | 0.25M | 0.07M | 0.42M | 0.23M | 0.13M | 0.21M | 0.10M | 0.18M | 0.15M | 0.13M | 0.14M | 0.03M | 0.13M | 0.07M | 0.05M | 0.08M |
|
Receivables - Net
|
0.02M | 0.26M | 0.19M | 0.18M | 0.09M | 0.23M | 0.41M | 0.23M | 0.22M | 0.20M | 0.27M | 0.28M | 0.52M | 0.34M | 0.61M | 0.73M | 0.74M | 0.67M | 0.62M | 0.56M | 0.16M | 0.16M | 0.31M | 0.26M | 0.20M | 0.10M | 0.38M | 0.16M | 0.08M | 0.09M | 0.17M | 0.33M | 0.18M | 0.29M | 0.24M | 0.34M | 0.39M | 0.28M | 0.46M | 0.35M | 0.06M | 0.04M | 0.13M |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.07M | | | | | | 0.40M | | 0.51M | 0.44M | 0.44M | 0.44M | 0.45M | 0.54M | 0.58M | 0.76M | 0.85M | 0.84M | 0.87M | | | | | | | | | | | |
|
Receivables
|
0.02M | 0.26M | 0.19M | 0.18M | 0.09M | 0.23M | 0.41M | 0.23M | 0.22M | 0.20M | 0.27M | 0.28M | 0.52M | 0.41M | 0.61M | 0.73M | 0.74M | 0.67M | 0.62M | 0.96M | 0.16M | 0.67M | 0.75M | 0.70M | 0.65M | 0.55M | 0.92M | 0.74M | 0.84M | 0.94M | 1.02M | 1.20M | 0.18M | 0.29M | 0.24M | 0.34M | 0.39M | 0.28M | 0.46M | 0.35M | 0.06M | 0.04M | 0.13M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 0.95M | 1.10M | 1.17M | 0.87M | 0.97M | 1.05M | 0.97M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.41M | 0.22M | 0.19M | 0.45M | 0.35M | 0.42M | 0.56M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.43M | 0.49M | 0.61M | 0.22M | 0.43M | 0.33M | 0.18M |
|
Inventory
|
| | | | | | | | | | | 1.32M | 1.15M | 1.37M | 1.23M | 1.05M | 1.27M | 1.00M | 1.04M | 1.10M | 1.22M | 1.23M | 1.42M | 1.32M | 1.36M | 1.43M | 1.36M | 1.79M | 1.73M | 1.90M | 1.79M | 2.02M | 2.16M | 1.97M | 2.06M | 1.76M | 1.78M | 1.81M | 1.97M | 1.54M | 1.75M | 1.80M | 1.70M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.04M | 0.00M | 0.01M | 0.02M | 0.03M | | | | | | 0.01M | 0.01M | 0.01M | | | |
|
Current Assets
|
| | | | | | | | | | | 2.04M | 2.92M | 2.64M | 2.73M | 2.75M | 2.72M | 3.07M | 2.71M | 2.75M | 2.29M | 2.23M | 2.21M | 1.80M | 1.93M | 1.76M | 1.85M | 2.25M | 1.88M | 2.42M | 2.22M | 2.51M | 2.57M | 2.38M | 2.51M | 2.28M | 2.33M | 2.27M | 2.51M | 2.07M | 1.92M | 1.93M | 1.96M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | 0.01M | 0.00M | 837.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 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 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 884.00 |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.84M | 0.84M | 0.83M | 0.02M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Goodwill
|
| | | | | | | | | | | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M |
|
Intangibles
|
| | | | | | | | | | | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | | | | 0.26M | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.57M | 0.57M | 0.57M | 0.83M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 1.04M | | | | 1.74M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | 0.02M | 0.50M | | | | 0.10M | 0.30M | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | |
|
Non-Current Assets
|
| | | | | | | | | | | 0.63M | 0.62M | 1.07M | 0.59M | 0.59M | 0.91M | 0.97M | 1.13M | 0.79M | 1.59M | 1.55M | 1.50M | 0.65M | 0.61M | 0.63M | 0.61M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.59M | 0.59M | 0.59M | 0.58M | 0.58M | 0.58M | 0.34M | 0.58M | 0.58M | 0.58M | 0.58M |
|
Assets
|
| | | | | | | | | | | 2.67M | 3.53M | 3.72M | 3.32M | 3.34M | 3.63M | 4.04M | 3.85M | 3.54M | 3.88M | 3.78M | 3.72M | 2.45M | 2.55M | 2.38M | 2.45M | 2.85M | 2.49M | 3.02M | 2.82M | 3.11M | 3.16M | 2.97M | 3.10M | 2.86M | 2.91M | 2.84M | 2.84M | 2.65M | 2.50M | 2.51M | 2.54M |
|
Accounts Payables
|
| | | | | | | | | | | 0.12M | 0.10M | 0.15M | 0.10M | 0.09M | 0.12M | 0.07M | 0.11M | 0.06M | 0.08M | 0.12M | 0.12M | 0.06M | 0.09M | 0.07M | 0.23M | 0.13M | 0.17M | 0.20M | 0.24M | 0.10M | 0.06M | 0.13M | 0.18M | 0.21M | 0.50M | 0.55M | 0.55M | 0.26M | 0.25M | 0.28M | 0.21M |
|
Notes Payables
|
| | | | | | | | | | | 0.07M | 0.08M | 0.03M | 0.03M | 0.10M | 0.11M | 0.02M | 0.02M | 0.02M | 0.03M | 0.11M | 0.29M | 0.19M | 0.33M | 0.22M | 0.22M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.01M | 0.10M | 0.01M | 0.01M | 0.38M | 0.17M | 0.14M | 0.15M | 0.10M |
|
Payables
|
| | | | | | | | | | | 0.19M | 0.18M | 0.19M | 0.13M | 0.19M | 0.23M | 0.09M | 0.13M | 0.07M | 0.11M | 0.23M | 0.41M | 0.26M | 0.42M | 0.29M | 0.45M | 0.23M | 0.26M | 0.29M | 0.32M | 0.19M | 0.16M | 0.22M | 0.19M | 0.31M | 0.51M | 0.56M | 0.93M | 0.43M | 0.39M | 0.43M | 0.31M |
|
Accumulated Expenses
|
| | | | | | | | | | | 0.25M | 0.28M | 0.30M | 0.33M | 0.35M | 0.38M | 0.40M | 0.42M | 0.25M | 0.28M | 0.32M | 0.38M | 0.43M | 0.48M | 0.53M | 0.55M | 0.59M | 0.64M | 0.69M | 0.74M | 0.69M | 0.75M | 0.81M | 0.90M | 1.02M | 1.20M | 0.89M | 0.89M | 1.03M | 1.11M | 1.17M | 1.20M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 0.44M | | | | 0.58M | 0.76M | 0.85M | 0.84M | 0.87M | 0.92M | 1.05M | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | 0.41M | 0.43M | 0.41M | 0.41M | 0.22M | 0.40M | 0.40M | 0.40M | 0.22M | 0.21M | 0.22M | 0.21M | 0.21M | 0.44M | 0.45M | 0.54M | 0.29M | 0.31M | 0.31M | 0.37M | 0.41M | 0.51M | 0.59M | 0.71M | 0.60M | 0.59M | 0.66M | 0.64M | 0.41M | 0.31M | 0.41M | 0.41M |
|
Current Leases
|
| | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M | 0.14M | 0.10M | 0.06M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | | | | 0.90M | 0.89M | 0.89M | 0.86M | 0.89M | 1.09M | 0.97M | 1.00M | 1.24M | 1.37M | 1.35M | 1.57M | 1.50M | 1.65M | 1.98M | 2.42M | 2.41M | 2.67M | 3.11M | 3.40M | 3.46M | 3.71M | 4.13M | 4.37M | 4.84M | 4.98M | 5.16M | 2.41M | 2.70M | 2.37M | 2.45M | 2.24M |
|
Non-Current Debt
|
| | | | | | | | | | | 0.06M | 0.05M | 0.05M | 0.05M | 0.41M | 0.04M | 0.03M | 0.03M | 0.50M | 0.53M | 0.51M | 0.44M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | 0.82M | 0.81M | 0.81M | 0.81M | 0.16M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | 0.04M | 0.16M | 0.16M | 0.26M | 0.50M | | | | | | | | 6.43M | | | | | | | | 0.07M | | 0.07M | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 0.17M | 0.14M | 0.10M | 0.21M | 0.01M | 0.14M | 0.10M | 0.06M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 0.42M | 0.41M | 0.26M | 0.15M | | | | | | | | | 0.87M | | | 1.06M | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 1.42M | 1.51M | 1.70M | 1.97M | | | | | | | | | 2.58M | | | 3.32M | | | | 0.82M | 0.81M | 0.81M | 0.81M | 0.16M |
|
Total Liabilities
|
| | | | | | | | | | | 1.36M | 1.35M | 1.33M | 1.31M | 1.33M | 1.69M | 1.52M | 1.51M | 1.84M | 1.91M | 1.96M | 2.12M | 1.61M | 1.98M | 2.20M | 2.64M | 2.41M | 2.67M | 3.11M | 3.40M | 3.46M | 3.71M | 4.13M | 4.37M | 4.84M | 4.98M | 5.16M | 3.23M | 3.50M | 3.18M | 3.26M | 2.39M |
|
Total Debt
|
| | | | | | | | | | | 0.47M | 0.48M | 0.46M | 0.46M | 0.64M | 0.44M | 0.43M | 0.43M | 0.72M | 0.74M | 0.73M | 0.65M | 0.22M | 0.45M | 0.46M | 0.55M | 0.29M | 0.31M | 0.31M | 0.37M | 0.41M | 0.51M | 0.59M | 0.71M | 0.60M | 0.59M | 0.66M | 1.45M | 1.21M | 1.12M | 1.22M | 0.56M |
|
Common Equity
|
| | | | | | | | | | | 1.31M | 2.18M | 2.38M | 2.01M | 2.01M | 1.94M | 2.52M | 2.34M | 1.70M | 1.97M | 1.82M | 1.59M | 0.85M | 0.56M | 0.18M | -0.19M | 0.44M | -0.19M | -0.08M | -0.58M | -0.35M | -0.54M | -1.16M | -1.27M | -1.98M | -2.07M | -2.31M | -0.15M | -0.86M | -0.68M | -0.75M | 0.15M |
|
Shareholder's Equity
|
| | | | | | | | | | | 1.31M | 2.18M | 2.38M | 2.01M | 2.01M | 1.94M | 2.52M | 2.34M | 1.70M | 1.97M | 1.82M | 1.59M | 0.85M | 0.56M | 0.18M | -0.19M | 0.44M | -0.19M | -0.08M | -0.58M | -0.35M | -0.54M | -1.16M | -1.27M | -1.98M | -2.07M | -2.31M | -0.15M | -0.86M | -0.68M | -0.75M | 0.15M |
|
Liabilities and Shareholders Equity
|
| | | | | | | | | | | 2.67M | 3.53M | 3.72M | 3.32M | 3.34M | 3.63M | 4.04M | 3.85M | 3.54M | 3.88M | 3.78M | 3.72M | 2.45M | 2.55M | 2.38M | 2.45M | 2.85M | 2.49M | 3.02M | 2.82M | 3.11M | 3.16M | 2.97M | 3.10M | 2.86M | 2.91M | 2.84M | 2.84M | 2.65M | 2.50M | 2.51M | 2.54M |
|
Retained Earnings
|
| | | | | | | | | | | -2.03M | -2.58M | -2.99M | -4.41M | -4.44M | -4.63M | -5.10M | -6.51M | -7.60M | -8.65M | -8.79M | -9.65M | -11.14M | -11.80M | -13.14M | -13.58M | -13.07M | -13.72M | -14.10M | -14.75M | -15.13M | -15.80M | -16.67M | -17.43M | -18.57M | -18.02M | -18.48M | -18.59M | -19.68M | -20.31M | -20.56M | -20.47M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 2.01M | 201.00 | 266.00 |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | 0.33M | 0.33M | | | | | | | | | | | | | | | | | | | | | 0.14M | |