|
Cash & Equivalents
|
1.38M | | | 28.30M |
|
Cash & Current Investments
|
1.38M | | | 28.30M |
|
Receivables - Net
|
0.07M | | | 0.09M |
|
Receivables
|
0.07M | | | 0.09M |
|
Raw Materials
|
2.21M | | | 2.55M |
|
Work In Process
|
0.20M | | | 0.51M |
|
Finished Goods
|
0.91M | | | 1.08M |
|
Inventory
|
3.32M | | | 4.14M |
|
Prepaid Assets
|
0.23M | | | 2.33M |
|
Current Assets
|
5.18M | | | 35.03M |
|
Property, Plant & Equipment (Net)
|
1.49M | | | 1.57M |
|
Goodwill
|
| | | 44.30M |
|
Intangibles
|
| | | 26.20M |
|
Goodwill & Intangibles
|
| | | 70.50M |
|
Other Non-Current Assets
|
0.02M | | | 0.02M |
|
Non-Current Assets
|
1.64M | | | 72.17M |
|
Assets
|
6.83M | | | 107.20M |
|
Accounts Payables
|
3.83M | | | 4.42M |
|
Notes Payables
|
36.43M | | | |
|
Payables
|
40.26M | | | 4.42M |
|
Accumulated Expenses
|
3.05M | | 0.01M | 2.91M |
|
Other Accumulated Expenses
|
1.57M | | | 0.45M |
|
Short term Debt
|
1.70M | | | |
|
Current Leases
|
0.08M | | | 0.14M |
|
Total Current Liabilities
|
47.18M | | | 7.92M |
|
Non-Current Debt
|
0.14M | | | |
|
Convertible Debt
|
| | | 13.75M |
|
Preferred Stock Liabilities
|
91.47M | 91.47M | | |
|
Non-Current Deferred Tax Liability
|
| | | 2.80M |
|
Operating Leases
|
0.05M | | | 0.09M |
|
Other Non-Current Liabilities
|
0.01M | | | 3.62M |
|
Total Non-Current Liabilities
|
47.37M | | | 27.02M |
|
Total Liabilities
|
47.38M | 141.48M | 0.01M | 30.64M |
|
Total Debt
|
1.84M | | | |
|
Common Equity
|
-132.02M | -141.48M | -140.51M | 76.56M |
|
Shareholder's Equity
|
-132.02M | -141.48M | -140.51M | 76.56M |
|
Liabilities and Shareholders Equity
|
6.83M | | | 107.20M |
|
Retained Earnings
|
-133.65M | | -2.14M | -13.22M |