|
Assets
|
2.37M | 33.83M | 32.68M | 35.26M | 15.41M | 22.01M | 24.88M | 53.14M | 51.37M | 29.75M | 16.68M | 3.79M |
|
Cash & Equivalents
|
1.95M | 31.49M | 29.87M | 31.26M | 12.80M | 20.11M | 21.68M | 50.73M | 49.07M | 26.29M | 13.88M | 1.35M |
|
Short-term Investments
|
| | | | | | | | | | 0.12M | 0.32M |
|
Cash & Current Investments
|
1.95M | 31.49M | 29.87M | 31.26M | 12.80M | 20.11M | 21.68M | 50.73M | 49.07M | 26.29M | 13.99M | 1.68M |
|
Receivables - Net
|
| | | 0.15M | | 0.04M | 0.06M | 0.08M | 0.28M | 0.14M | 0.10M | 0.08M |
|
Receivables
|
| | | 0.15M | | 0.04M | 0.06M | 0.08M | 0.28M | 0.14M | 0.10M | 0.08M |
|
Raw Materials
|
| | | | | | | | | | 0.10M | 0.50M |
|
Work In Process
|
| | | | | | | | | | 0.05M | |
|
Finished Goods
|
| | | | | | | | | | 0.28M | |
|
Inventory
|
| | | | | | | | | 0.11M | 0.43M | 0.50M |
|
Prepaid Assets
|
0.13M | 0.42M | 0.72M | 1.37M | 1.03M | 0.58M | 0.45M | 0.64M | 0.87M | 0.83M | 0.54M | 0.98M |
|
Current Assets
|
2.08M | 31.99M | 30.68M | 32.86M | 13.90M | 20.79M | 22.20M | 51.44M | 50.23M | 27.36M | 15.01M | 2.91M |
|
Property, Plant & Equipment (Net)
|
0.19M | 1.52M | 1.73M | 2.21M | 1.41M | 1.22M | 0.63M | 0.40M | 0.51M | 0.43M | 0.43M | 0.36M |
|
Other Non-Current Assets
|
0.01M | 0.30M | 0.22M | 0.14M | 0.06M | 0.00M | 0.00M | 0.00M | 0.01M | | 0.10M | |
|
Non-Current Assets
|
0.28M | 1.84M | 2.00M | 2.40M | 1.50M | 1.22M | 2.69M | 1.70M | 1.14M | 2.39M | 1.67M | 0.88M |
|
Accounts Payables
|
0.36M | 1.72M | 2.32M | 4.71M | 2.02M | 1.86M | 1.67M | 1.10M | 1.21M | 0.90M | 1.88M | 1.85M |
|
Notes Payables
|
0.83M | | | | | | | | | | | 0.82M |
|
Payables
|
1.19M | 1.72M | 2.32M | 4.71M | 2.02M | 1.86M | 1.67M | 1.10M | 1.21M | 0.90M | 1.88M | 2.67M |
|
Accumulated Expenses
|
0.24M | 0.79M | 1.08M | 1.87M | 1.62M | 1.78M | 2.06M | 1.58M | 1.52M | 1.79M | 1.25M | 1.14M |
|
Other Accumulated Expenses
|
| | | | 0.23M | 0.26M | 0.19M | 0.12M | 0.13M | 0.19M | 0.11M | 0.13M |
|
Short term Debt
|
6.28M | | | | | | | | | | | 0.82M |
|
Current Leases
|
| | | | | | 0.72M | 0.83M | 0.63M | 0.71M | 0.71M | 0.67M |
|
Current Deferred Revenue
|
| | | 0.13M | | | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.01M |
|
Total Current Liabilities
|
7.71M | 2.51M | 3.40M | 6.71M | 3.65M | 3.64M | 4.47M | 3.51M | 4.35M | 3.84M | 4.62M | 4.87M |
|
Operating Leases
|
| | | | | | 1.40M | 0.58M | 0.04M | 1.26M | 0.56M | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 0.62M | 0.36M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 4.56M | 4.51M |
|
Total Liabilities
|
7.71M | 2.51M | 3.40M | 6.71M | 3.65M | 3.64M | 5.87M | 4.09M | 4.39M | 5.11M | 5.18M | 4.87M |
|
Total Debt
|
6.28M | | | | | | | | | | | 0.82M |
|
Common Equity
|
-5.35M | 31.32M | 29.27M | 28.55M | 11.76M | 18.37M | 19.01M | 49.05M | 46.98M | 24.65M | 11.50M | -1.08M |
|
Shareholder's Equity
|
-5.35M | 31.32M | 29.27M | 28.55M | 11.76M | 18.37M | 19.01M | 49.05M | 46.98M | 24.65M | 11.50M | -1.08M |
|
Liabilities and Shareholders Equity
|
2.37M | 33.83M | 32.68M | 35.26M | 15.41M | 22.01M | 24.88M | 53.14M | 51.37M | 29.75M | 16.68M | 3.79M |
|
Retained Earnings
|
-5.54M | -51.15M | -78.71M | -124.52M | -173.90M | -224.74M | -263.14M | -294.97M | -336.40M | -362.68M | -382.04M | -400.44M |
|
Treasury Shares
|
| 0.73M | 1.56M | 2.05M | 2.27M | 2.47M | 1.82M | 1.42M | 1.71M | 0.11M | 0.07M | 0.02M |