|
Assets
|
3.26M | 12.79M | 20.42M | 48.83M | 44.23M | 30.57M | 28.50M | 15.12M |
|
Cash & Equivalents
|
3.08M | 12.36M | 16.98M | 16.65M | 4.94M | 5.33M | 3.96M | 3.61M |
|
Short-term Investments
|
| | | 24.99M | 29.98M | 13.95M | 7.50M | |
|
Cash & Current Investments
|
3.08M | 12.36M | 16.98M | 41.64M | 34.92M | 19.28M | 11.46M | 3.61M |
|
Receivables - Net
|
| 0.00M | 0.20M | 1.87M | 3.86M | 2.83M | 3.02M | 0.51M |
|
Receivables
|
| 0.00M | 0.20M | 1.87M | 3.86M | 2.83M | 3.02M | 0.51M |
|
Raw Materials
|
0.12M | 0.06M | 1.59M | 1.34M | 0.54M | 1.68M | 2.74M | 2.26M |
|
Work In Process
|
0.01M | 0.01M | 0.00M | 0.06M | 0.00M | | | |
|
Finished Goods
|
0.01M | 0.08M | 0.65M | 1.25M | 1.03M | 2.29M | 3.52M | 4.39M |
|
Inventory
|
0.13M | 0.16M | 2.24M | 2.65M | 1.57M | 3.98M | 5.79M | 6.17M |
|
Prepaid Assets
|
0.01M | 0.11M | 0.25M | 0.76M | 0.87M | 0.78M | 0.95M | 0.18M |
|
Current Assets
|
3.23M | 12.64M | 19.67M | 46.93M | 41.21M | 26.86M | 21.23M | 10.47M |
|
Property, Plant & Equipment (Net)
|
0.04M | 0.03M | 0.24M | 0.36M | 0.98M | 0.76M | 0.51M | 0.15M |
|
Goodwill
|
| | | | | | 1.61M | 1.63M |
|
Intangibles
|
| 0.12M | 0.23M | 1.40M | 1.98M | 2.57M | 2.65M | 2.35M |
|
Goodwill & Intangibles
|
| 0.12M | 0.23M | 1.40M | 1.98M | 2.57M | 4.26M | 3.98M |
|
Long-Term Deferred Tax
|
0.17M | 0.88M | 2.70M | 6.20M | | | | |
|
Other Non-Current Assets
|
0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.10M | 0.25M | 0.19M |
|
Non-Current Assets
|
0.04M | 0.15M | 0.75M | 1.91M | 3.02M | 3.71M | 7.27M | 4.65M |
|
Accounts Payables
|
0.04M | 0.23M | 0.41M | 1.23M | 1.78M | 1.42M | 1.11M | 0.61M |
|
Notes Payables
|
| | 0.34M | 0.00M | | | | |
|
Payables
|
0.04M | 0.23M | 0.75M | 1.23M | 1.78M | 1.42M | 1.11M | 0.61M |
|
Accumulated Expenses
|
0.10M | 0.10M | 0.19M | 0.72M | 0.82M | 1.46M | 0.69M | 1.40M |
|
Other Accumulated Expenses
|
| 0.00M | 0.02M | 0.04M | 0.07M | 0.10M | 0.05M | 0.17M |
|
Short term Debt
|
| | | 0.28M | | | | |
|
Current Leases
|
| | 0.13M | 0.09M | 0.06M | 0.11M | 0.62M | 0.57M |
|
Current Deferred Revenue
|
| | 0.00M | 0.02M | 0.27M | 0.33M | 0.41M | 0.47M |
|
Total Current Liabilities
|
0.19M | 0.40M | 1.08M | 2.34M | 2.86M | 3.16M | 23.53M | 13.20M |
|
Non-Current Deffered Revenue
|
| | | | 0.11M | 0.17M | 0.14M | 0.04M |
|
Non-Current Deferred Tax Liability
|
| 0.03M | 0.06M | 0.40M | | | | |
|
Operating Leases
|
| | 0.28M | 0.06M | | 0.19M | 1.67M | 1.63M |
|
Other Non-Current Liabilities
|
| | | 0.02M | | | 19.70M | 10.13M |
|
Total Non-Current Liabilities
|
| | 0.15M | 0.08M | 0.11M | 0.36M | 1.81M | 1.67M |
|
Total Liabilities
|
0.19M | 0.40M | 1.23M | 2.42M | 2.97M | 3.52M | 25.34M | 14.87M |
|
Total Debt
|
| | | 0.28M | | | | |
|
Common Equity
|
3.07M | 12.39M | 19.20M | 46.41M | 91.03M | 27.05M | 3.16M | 0.25M |
|
Shareholder's Equity
|
3.07M | 12.39M | 19.20M | 46.41M | 91.03M | 27.05M | 3.16M | 0.25M |
|
Liabilities and Shareholders Equity
|
3.26M | 12.79M | 20.42M | 48.83M | 44.23M | 30.57M | 28.50M | 15.12M |
|
Retained Earnings
|
-1.07M | -4.40M | -12.73M | -25.31M | -49.76M | -67.38M | -97.99M | -105.08M |
|
Treasury Shares
|
| | 0.31M | 0.43M | 0.27M | 0.92M | 0.81M | 0.99M |