|
Cash & Equivalents
|
0.37M | 0.27M | 0.89M | 1.10M | 0.41M | 8.98M | 6.98M | 5.06M | 5.91M | 13.94M | 23.50M | 21.02M | 26.34M | 12.40M | 16.76M | 16.40M | 14.14M | 11.36M | 7.71M | 4.91M | 5.96M | 2.70M |
|
Short-term Investments
|
| | 0.03M | | 0.03M | 3.00M | 3.00M | 3.00M | 1.00M | | 1.48M | 1.49M | 1.00M | 11.13M | 4.46M | 0.98M | 1.00M | | | | | |
|
Cash & Current Investments
|
0.37M | 0.27M | 0.92M | 1.10M | 0.43M | 11.98M | 9.97M | 8.06M | 6.91M | 13.94M | 24.98M | 22.51M | 27.34M | 23.53M | 21.22M | 17.38M | 15.13M | 11.36M | 7.71M | 4.91M | 5.96M | 2.70M |
|
Receivables - Net
|
| | | | 0.02M | 0.21M | 0.01M | 0.01M | | 0.00M | 0.01M | 0.63M | 0.57M | 0.51M | 0.08M | 0.09M | 0.12M | 0.13M | | 0.20M | | 0.31M |
|
Receivables - Other
|
| | 0.01M | | 0.29M | 0.31M | 0.29M | 0.29M | 0.29M | 0.37M | | | | | | | | | | | | |
|
Receivables
|
| | | | 0.31M | 0.52M | 0.29M | 0.29M | | 0.37M | 0.01M | 0.63M | 0.57M | 0.51M | 0.08M | 0.09M | 0.12M | 0.13M | | 0.20M | | 0.31M |
|
Raw Materials
|
| | 0.76M | | 1.19M | 2.07M | 1.52M | 2.85M | 4.00M | | 3.41M | 4.42M | 4.69M | 6.63M | | | | | | | | |
|
Work In Process
|
| | 0.17M | | 0.26M | 0.29M | 0.24M | 0.36M | 0.37M | | 0.25M | 0.38M | 0.69M | 0.73M | | | | | | | | |
|
Finished Goods
|
| | | | 0.09M | 0.09M | 0.04M | | | | 0.13M | | 0.04M | 0.15M | | | | | | | | |
|
Inventory
|
| | 0.94M | | 1.54M | 2.45M | 1.80M | 3.21M | 4.37M | | 4.01M | 4.80M | 5.58M | 8.13M | 4.88M | 4.42M | 4.86M | 3.47M | 2.65M | 2.54M | 2.84M | 2.66M |
|
Prepaid Assets
|
| | 350.00 | | 0.44M | 0.69M | 0.90M | 0.82M | 0.51M | | 0.88M | 0.62M | 0.45M | 0.55M | 0.46M | 0.42M | 0.19M | 0.55M | 0.20M | 0.19M | 0.20M | 0.25M |
|
Current Assets
|
| | 1.83M | | 2.90M | 15.63M | 13.07M | 12.61M | 12.32M | | 29.89M | 28.56M | 33.94M | 32.72M | 26.65M | 21.78M | 19.58M | 15.38M | 10.42M | 12.20M | 13.39M | 10.05M |
|
Property, Plant & Equipment (Net)
|
| | 1.37M | | 1.64M | 2.23M | 2.88M | 3.43M | 4.36M | | 5.54M | 6.15M | 9.56M | 10.05M | 12.29M | 13.89M | 13.51M | 14.22M | 15.04M | 11.03M | 8.74M | 8.72M |
|
Long-Term Investments
|
| | | | | 3.09M | 3.07M | 2.98M | 2.95M | | 1.45M | 0.94M | 0.95M | 0.48M | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | 0.03M | | 0.26M | 0.25M | 0.26M | 0.26M | 0.21M | 0.21M | 0.22M | 0.22M | 0.22M | 0.22M |
|
Non-Current Assets
|
| | 2.67M | | 3.41M | 7.00M | 7.53M | 7.90M | 8.70M | | 8.34M | 8.34M | 11.64M | 11.55M | 13.20M | 14.68M | 14.17M | 14.76M | 15.47M | 11.35M | 8.96M | 8.84M |
|
Assets
|
| | 4.50M | | 6.31M | 22.63M | 20.60M | 20.50M | 21.02M | | 38.23M | 36.90M | 45.58M | 44.28M | 39.85M | 36.45M | 33.75M | 30.14M | 25.89M | 23.55M | 22.36M | 18.89M |
|
Accounts Payables
|
| | 0.80M | | 1.19M | 1.69M | 1.20M | 1.97M | 2.26M | | 2.07M | 2.72M | 2.47M | 3.63M | 2.40M | 1.49M | 2.78M | 1.96M | 2.22M | 1.51M | 2.03M | 1.41M |
|
Notes Payables
|
| | 0.03M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.83M | | 1.19M | 1.69M | 1.20M | 1.97M | 2.26M | | 2.07M | 2.72M | 2.47M | 3.63M | 2.40M | 1.49M | 2.78M | 1.96M | 2.22M | 1.51M | 2.03M | 1.41M |
|
Accumulated Expenses
|
| | 0.22M | | 0.11M | 0.49M | 0.46M | 0.66M | 0.68M | | 1.24M | 0.63M | 1.19M | 0.97M | 1.08M | 0.70M | 1.11M | 1.20M | 0.79M | 0.95M | 0.93M | 0.60M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.17M | | 0.17M | 0.22M | 0.12M | | | | 0.28M | 0.31M | 0.17M | 0.14M |
|
Current Leases
|
| | 0.30M | | 0.36M | 0.36M | 0.37M | 0.38M | 0.38M | | 0.48M | 0.49M | 0.49M | 0.50M | 0.48M | 0.47M | 0.45M | 0.43M | 0.44M | 0.33M | 0.22M | 0.11M |
|
Current Taxes
|
| | 0.12M | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.01M | | 0.19M | 0.16M | 0.01M | 200.00 | 0.53M | | 0.01M | 0.01M | 0.18M | 0.01M | 0.04M | 0.02M | 0.01M | 0.04M | 0.08M | 0.01M | 0.01M | 0.30M |
|
Total Current Liabilities
|
| | 1.44M | | 2.04M | 2.90M | 2.16M | 3.12M | 3.98M | | 3.79M | 3.85M | 4.51M | 5.33M | 4.22M | 2.90M | 4.56M | 3.84M | 3.75M | 3.02M | 3.20M | 2.44M |
|
Capital Leases
|
| | | | | | | | | | | 0.07M | 2.71M | 2.70M | 2.64M | 2.59M | 2.54M | 2.48M | 2.42M | 2.37M | 0.03M | 0.03M |
|
Non-Current Debt
|
| | 0.50M | | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M |
|
Minority Interest
|
| | | | | | | | | | 4.59M | 3.92M | 9.92M | 9.34M | 8.54M | 7.89M | 6.32M | 5.82M | | | | |
|
Operating Leases
|
| | 1.02M | | 1.43M | 1.34M | 1.24M | 1.15M | 1.05M | | 0.92M | 1.15M | 0.67M | 0.54M | 0.92M | 0.33M | 0.22M | 0.11M | 0.44M | 0.33M | 0.22M | 0.11M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 1.42M | | | 3.74M | | | | | | | | |
|
Total Liabilities
|
-0.17M | 0.03M | 2.96M | -1.68M | 4.58M | 5.34M | 3.90M | 4.77M | 5.52M | | 5.21M | 5.22M | 8.39M | 9.07M | 7.80M | 6.31M | 7.81M | 6.93M | 6.67M | 5.89M | 3.73M | 2.96M |
|
Total Debt
|
| | 0.50M | | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M |
|
Common Equity
|
0.17M | -0.03M | 1.55M | 1.68M | 1.73M | 17.29M | 16.70M | 15.73M | 15.50M | | 33.02M | 31.68M | 37.19M | 35.21M | 32.05M | 30.14M | 25.94M | 23.21M | 19.22M | 17.66M | 18.62M | 15.93M |
|
Shareholder's Equity
|
0.17M | -0.03M | 1.55M | 1.68M | 1.73M | 17.29M | 16.70M | 15.73M | 15.50M | | 33.02M | 31.68M | 37.19M | 35.21M | 32.05M | 30.14M | 25.94M | 23.21M | 19.22M | 17.66M | 18.62M | 15.93M |
|
Liabilities and Shareholders Equity
|
| | 4.50M | | 6.31M | 22.63M | 20.60M | 20.50M | 21.02M | | 38.23M | 36.90M | 45.58M | 44.28M | 39.85M | 36.45M | 33.75M | 30.14M | 25.89M | 23.55M | 22.36M | 18.89M |
|
Retained Earnings
|
| | -1.01M | | -0.82M | -1.21M | -2.02M | -3.21M | -3.75M | | -7.15M | -8.32M | -9.66M | -11.52M | -14.35M | -16.03M | -18.98M | -21.49M | -25.39M | -27.00M | -28.66M | -31.41M |
|
Treasury Shares
|
| | | | | | 0.61M | | | | 0.64M | | | | | | | | | | | |