|
Cash & Equivalents
|
0.34M | 0.19M | 0.02M | 3.08M | 2.55M | 2.02M | 1.37M | 12.36M | 10.69M | 21.38M | 19.26M | 16.98M | 0.02M | 35.38M | 20.12M | 16.65M | 2.00M | 13.05M | 9.86M | 4.94M | 5.01M | 3.64M | 3.83M | 5.33M | 9.50M | 11.69M | 4.93M | 3.96M | 3.18M | 2.06M | 4.87M | 3.61M | 6.17M | 4.18M | 5.96M |
|
Short-term Investments
|
| | | | | | | | | | | | | | 24.99M | 24.99M | 0.04M | 30.00M | 30.00M | 29.98M | 24.96M | 24.86M | 19.86M | 13.95M | 6.50M | 6.50M | 10.00M | 7.50M | 5.00M | 2.50M | | | | | |
|
Cash & Current Investments
|
0.34M | 0.19M | 0.02M | 3.08M | 2.55M | 2.02M | 1.37M | 12.36M | 10.69M | 21.38M | 19.26M | 16.98M | 0.02M | 35.38M | 45.10M | 41.64M | 2.04M | 43.05M | 39.86M | 34.92M | 29.97M | 28.50M | 23.69M | 19.28M | 16.00M | 18.19M | 14.93M | 11.46M | 8.18M | 4.56M | 4.87M | 3.61M | 6.17M | 4.18M | 5.96M |
|
Receivables - Net
|
| | | | | | | 0.00M | 0.06M | 0.03M | 0.10M | 0.20M | 0.38M | 0.49M | 1.17M | 1.87M | 0.00M | 2.62M | 3.26M | 3.86M | 4.24M | 1.41M | 2.22M | 2.83M | 1.15M | 1.95M | 4.32M | 3.02M | 2.35M | 3.26M | 0.78M | 0.51M | 0.66M | 0.91M | 1.82M |
|
Receivables
|
| | | | | | | 0.00M | 0.06M | 0.03M | 0.10M | 0.20M | 0.38M | 0.49M | 1.17M | 1.87M | 0.00M | 2.62M | 3.26M | 3.86M | 4.24M | 1.41M | 2.22M | 2.83M | 1.15M | 1.95M | 4.32M | 3.02M | 2.35M | 3.26M | 0.78M | 0.51M | 0.66M | 0.91M | 1.82M |
|
Raw Materials
|
| | | 0.12M | 0.13M | 0.11M | 0.08M | 0.06M | 0.64M | 1.09M | 1.61M | 1.59M | 1.22M | | 1.08M | 1.34M | 0.00M | | | 0.54M | 0.90M | 0.78M | 0.99M | 1.68M | 1.91M | 2.73M | 2.90M | 2.74M | 2.76M | 2.33M | 2.29M | 2.26M | 2.23M | 2.23M | 1.80M |
|
Work In Process
|
| | | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.06M | 0.01M | 413.00 | 0.03M | | 0.02M | 0.06M | 26.00 | | | 0.00M | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | 0.01M | 0.04M | 0.03M | 0.04M | 0.08M | 0.05M | 0.11M | 0.36M | 0.65M | 1.04M | | 0.85M | 1.25M | 0.00M | | | 1.03M | 0.97M | 1.25M | 1.97M | 2.29M | 3.72M | 3.79M | 2.92M | 3.52M | 4.08M | 4.64M | 4.49M | 4.39M | 4.35M | 4.34M | 3.75M |
|
Inventory
|
| 0.03M | 0.10M | 0.13M | 0.18M | 0.15M | 0.13M | 0.16M | 0.69M | 1.26M | 1.97M | 2.24M | 2.29M | | 1.95M | 2.65M | 0.00M | 2.84M | 2.34M | 1.57M | 1.87M | 2.03M | 3.98M | 3.98M | 5.63M | 6.52M | 5.82M | 5.79M | 6.37M | 6.49M | 6.31M | 6.17M | 6.08M | 5.90M | 5.46M |
|
Prepaid Assets
|
| 0.01M | 0.05M | 0.01M | 0.05M | 0.04M | 0.02M | 0.11M | 0.33M | 0.19M | 0.09M | 0.25M | 0.35M | | 0.30M | 0.76M | 769.00 | 0.82M | 0.53M | 0.87M | 0.73M | 0.70M | 0.60M | 0.78M | 0.86M | 0.72M | 0.76M | 0.95M | 0.82M | 0.69M | 0.29M | 0.18M | 0.58M | 0.33M | 0.33M |
|
Current Assets
|
| 0.22M | 0.17M | 3.23M | 2.78M | 2.20M | 1.51M | 12.64M | 11.78M | 22.85M | 21.42M | 19.67M | 18.51M | | 48.53M | 46.93M | 0.04M | 49.34M | 45.93M | 41.21M | 36.81M | 32.64M | 29.48M | 26.86M | 23.64M | 27.38M | 25.83M | 21.23M | 17.72M | 15.01M | 12.24M | 10.47M | 13.49M | 11.32M | 13.58M |
|
Property, Plant & Equipment (Net)
|
| 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.15M | 0.13M | 0.21M | 0.24M | 0.24M | | 0.36M | 0.36M | 463.00 | 0.51M | 0.89M | 0.98M | 0.94M | 0.91M | 0.82M | 0.76M | 0.66M | 0.59M | 0.53M | 0.51M | 0.41M | 0.29M | 0.21M | 0.15M | 0.11M | 0.09M | 0.14M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 1.61M | 1.61M | 1.61M | 1.64M | 1.63M | | | |
|
Intangibles
|
| | | | | | 0.05M | 0.12M | 0.15M | 0.19M | 0.22M | 0.23M | 0.27M | | 0.34M | 1.40M | 0.00M | 1.40M | 1.77M | 1.98M | 1.98M | 1.94M | 1.90M | 2.57M | 2.62M | 2.59M | 3.32M | 2.65M | 2.61M | 2.53M | 2.44M | 2.35M | 2.34M | 2.26M | 2.15M |
|
Goodwill & Intangibles
|
| | | | | | 0.05M | 0.12M | 0.15M | 0.19M | 0.22M | 0.23M | 0.27M | | 0.34M | 1.40M | 0.00M | 1.40M | 1.77M | 1.98M | 1.98M | 1.94M | 1.90M | 2.57M | 2.62M | 2.59M | 4.93M | 4.26M | 4.22M | 4.14M | 4.08M | 3.98M | 2.34M | 2.26M | 2.15M |
|
Long-Term Deferred Tax
|
| | | 0.17M | | | | 0.88M | | | | 2.70M | | | | 6.20M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 8.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.10M | 0.07M | 0.07M | 0.17M | 0.25M | 0.24M | 0.21M | 0.21M | 0.19M | 0.14M | 0.13M | 0.13M |
|
Non-Current Assets
|
| 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.09M | 0.15M | 0.30M | 0.65M | 0.72M | 0.75M | 0.75M | | 0.87M | 1.91M | 0.00M | 2.00M | 2.74M | 3.02M | 3.30M | 3.20M | 3.04M | 3.71M | 3.60M | 3.48M | 5.83M | 7.27M | 7.05M | 6.75M | 6.54M | 4.65M | 4.48M | 4.29M | 4.66M |
|
Assets
|
| 0.26M | 0.20M | 3.26M | 2.82M | 2.24M | 1.60M | 12.79M | 12.08M | 23.50M | 22.14M | 20.42M | 19.26M | | 49.40M | 48.83M | 0.05M | 51.34M | 48.67M | 44.23M | 40.11M | 35.84M | 32.52M | 30.57M | 27.24M | 30.86M | 31.67M | 28.50M | 24.77M | 21.76M | 18.79M | 15.12M | 17.97M | 15.61M | 18.24M |
|
Accounts Payables
|
| 0.10M | 0.06M | 0.04M | 0.02M | 0.05M | 0.08M | 0.23M | 0.65M | 0.42M | 0.74M | 0.41M | 0.45M | | 0.76M | 1.23M | 0.00M | 1.28M | 1.50M | 1.78M | 1.73M | 1.36M | 0.94M | 1.42M | 1.38M | 1.93M | 1.55M | 1.11M | 1.09M | 1.14M | 1.28M | 0.61M | 0.49M | 0.58M | 0.60M |
|
Notes Payables
|
| | | | 0.03M | 0.02M | 0.01M | | | | 0.24M | 0.34M | 0.22M | | 0.23M | 0.00M | 175.00 | 0.01M | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.10M | 0.06M | 0.04M | 0.05M | 0.07M | 0.08M | 0.23M | 0.65M | 0.42M | 0.98M | 0.75M | 0.67M | | 0.99M | 1.23M | 0.00M | 1.29M | 1.50M | 1.78M | 1.73M | 1.36M | 0.94M | 1.42M | 1.38M | 1.93M | 1.55M | 1.11M | 1.09M | 1.14M | 1.28M | 0.61M | 0.49M | 0.58M | 0.60M |
|
Accumulated Expenses
|
| 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.13M | 0.16M | 0.19M | 0.22M | | 0.47M | 0.72M | 593.00 | 0.91M | 1.37M | 0.82M | 0.82M | 0.91M | 0.99M | 1.46M | 1.74M | 8.56M | 1.13M | 0.69M | 0.83M | 1.15M | 1.01M | 1.40M | 1.12M | 0.87M | 0.56M |
|
Other Accumulated Expenses
|
| | | | | | | 932.00 | | 0.00M | 0.01M | 0.02M | 0.01M | | 0.02M | 0.04M | 22.00 | 0.02M | 0.02M | 0.07M | 0.02M | 0.06M | 0.01M | 0.10M | 0.16M | 0.26M | 0.17M | 0.05M | 0.37M | 0.70M | 0.80M | 0.17M | 0.41M | 0.25M | 0.06M |
|
Short term Debt
|
| | | | | | | | | | | | | | | 0.28M | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | 0.04M | 0.10M | 0.12M | 0.13M | 0.12M | | 0.10M | 0.09M | 91.00 | 0.09M | 0.08M | 0.06M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.62M | 0.62M | 0.62M | 0.51M | 0.57M | 0.57M | 0.22M | 0.30M |
|
Current Deferred Revenue
|
| | | | | | 450.00 | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.02M | 172.00 | 0.19M | 0.24M | 0.27M | 0.28M | 0.34M | 0.30M | 0.33M | 0.29M | 0.34M | 0.36M | 0.41M | 0.49M | 0.58M | 0.67M | 0.47M | 0.32M | 0.30M | 0.38M |
|
Total Current Liabilities
|
| 0.20M | 0.18M | 0.19M | 0.18M | 0.21M | 0.25M | 0.40M | 0.90M | 0.75M | 1.26M | 1.08M | 1.01M | | 1.69M | 2.34M | 0.00M | 2.58M | 3.06M | 2.86M | 2.76M | 2.56M | 2.19M | 3.16M | 3.39M | 10.82M | 10.81M | 23.53M | 18.45M | 16.15M | 10.65M | 13.20M | 13.82M | 2.00M | 1.91M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | 0.19M | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | 0.15M | 0.11M | 0.16M | 0.17M | 0.16M | 0.17M | 0.12M | 0.13M | 0.18M | 0.14M | 0.13M | 0.13M | 0.05M | 0.04M | 0.03M | 0.02M | 0.02M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.03M | | | | 0.06M | | | | 0.40M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 0.08M | 0.32M | 0.31M | 0.28M | 0.12M | | 0.08M | 0.06M | 32.00 | 0.10M | | | 0.28M | 0.25M | 0.22M | 0.19M | 0.16M | 0.14M | 0.10M | 1.67M | 1.71M | 1.64M | 1.68M | 1.63M | 1.55M | 1.83M | 2.19M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 0.02M | | 0.10M | | | | | | | | | 7.83M | 19.70M | 15.52M | 12.79M | 7.19M | 10.13M | 11.29M | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 0.15M | | | 0.26M | 0.08M | 55.00 | 0.01M | 0.15M | 0.11M | 0.44M | 0.41M | 0.38M | 0.36M | 0.29M | 0.26M | 0.28M | 1.81M | 1.84M | 1.77M | 1.73M | 1.67M | 1.58M | 1.85M | 2.20M |
|
Total Liabilities
|
| | | | | | | 0.40M | 0.94M | 0.97M | 1.45M | 1.23M | 1.14M | | 1.96M | 2.42M | 0.00M | 2.58M | 3.21M | 2.97M | 3.20M | 2.97M | 2.56M | 3.52M | 3.68M | 11.08M | 11.10M | 25.34M | 20.29M | 17.92M | 12.38M | 14.87M | 15.40M | 3.85M | 4.11M |
|
Total Debt
|
| | | | | | | | | | | | | | 0.19M | 0.28M | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| 0.06M | 0.02M | 3.07M | 2.64M | 2.03M | 1.35M | 12.39M | 11.14M | 22.53M | 20.70M | 19.20M | 0.02M | 37.08M | 47.44M | 46.41M | 42.06M | 48.76M | 45.46M | 91.03M | 36.91M | 32.87M | 29.95M | 27.05M | 23.56M | 19.77M | 20.57M | 3.16M | 4.48M | 3.84M | 6.41M | 0.25M | 2.57M | 11.76M | 14.13M |
|
Shareholder's Equity
|
| 0.06M | 0.02M | 3.07M | 2.64M | 2.03M | 1.35M | 12.39M | 11.14M | 22.53M | 20.70M | 19.20M | 0.02M | 37.08M | 47.44M | 46.41M | 42.06M | 48.76M | 45.46M | 91.03M | 36.91M | 32.87M | 29.95M | 27.05M | 23.56M | 19.77M | 20.57M | 3.16M | 4.48M | 3.84M | 6.41M | 0.25M | 2.57M | 11.76M | 14.13M |
|
Liabilities and Shareholders Equity
|
| 0.26M | 0.20M | 3.26M | 2.82M | 2.24M | 1.60M | 12.79M | 12.08M | 23.50M | 22.14M | 20.42M | 19.26M | | 49.40M | 48.83M | 0.05M | 51.34M | 48.67M | 44.23M | 40.11M | 35.84M | 32.52M | 30.57M | 27.24M | 30.86M | 31.67M | 28.50M | 24.77M | 21.76M | 18.79M | 15.12M | 17.97M | 15.61M | 18.24M |
|
Retained Earnings
|
| -0.61M | -0.76M | -1.07M | -1.50M | -2.28M | -3.11M | -4.40M | -5.89M | -7.80M | -10.19M | -12.73M | -15.08M | | -21.75M | -25.31M | -0.03M | -38.54M | -44.53M | -49.76M | -55.19M | -59.98M | -63.84M | -67.38M | -71.40M | -76.41M | -79.39M | -97.99M | -98.06M | -98.96M | -97.28M | -105.08M | -105.14M | -109.03M | -111.96M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | |
|
Treasury Shares
|
| | | | | | | | | 0.26M | 0.31M | 0.31M | 0.38M | 0.45M | 0.43M | 0.43M | 0.40M | 0.34M | 0.33M | 0.27M | 0.36M | 0.77M | 0.74M | 0.92M | 0.94M | 0.55M | 0.45M | 0.81M | 1.28M | 1.15M | 0.99M | 0.99M | 1.50M | 0.99M | 1.06M |