|
Cash & Equivalents
|
2.37M | 3.06M | 4.86M | 5.07M | 3.76M | 2.42M | 1.87M | 1.29M | 3.50M | 3.06M | 3.87M | 3.63M | 25.92M |
|
Short-term Investments
|
| | | | | | | | | | 12.00M | 12.11M | 12.23M |
|
Cash & Current Investments
|
2.37M | 3.06M | 4.86M | 5.07M | 3.76M | 2.42M | 1.87M | 1.29M | 3.50M | 3.06M | 15.87M | 15.74M | 38.15M |
|
Receivables - Net
|
| | | 0.19M | 0.01M | 0.19M | 0.15M | 0.06M | 0.32M | 1.32M | 1.14M | 0.96M | 1.25M |
|
Receivables
|
| | | 0.19M | 0.01M | 0.19M | 0.15M | 0.06M | 0.32M | 1.32M | 1.14M | 0.96M | 1.25M |
|
Current Deferred Tax Assets
|
0.70M | 0.48M | 0.27M | 0.05M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | | |
|
Prepaid Assets
|
0.31M | 0.22M | 0.20M | 0.02M | 0.22M | 0.16M | 0.10M | 0.02M | 0.19M | 0.14M | 0.21M | 0.63M | 0.83M |
|
Current Assets
|
3.38M | 3.76M | 5.32M | 5.33M | 4.02M | 2.80M | 2.14M | 1.39M | 4.03M | 4.53M | 17.23M | 17.34M | 40.22M |
|
Property, Plant & Equipment (Net)
|
| | | 1.46M | 1.39M | 1.49M | 1.56M | 1.47M | 1.37M | 1.31M | 1.25M | 1.22M | 1.33M |
|
Intangibles
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | |
|
Goodwill & Intangibles
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | |
|
Other Non-Current Assets
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M |
|
Non-Current Assets
|
1.47M | 1.44M | 1.50M | 1.83M | 2.48M | 2.53M | 2.58M | 2.45M | 2.32M | 2.23M | 2.14M | 2.07M | 2.43M |
|
Assets
|
4.85M | 5.20M | 6.83M | 7.16M | 6.50M | 5.33M | 4.72M | 3.84M | 6.35M | 6.76M | 19.36M | 19.41M | 42.65M |
|
Accounts Payables
|
0.46M | 0.10M | 0.46M | 0.46M | 0.32M | 0.16M | 0.35M | 0.32M | 0.24M | 0.18M | 0.22M | 0.36M | 0.31M |
|
Notes Payables
|
0.18M | 0.17M | | | | | | | | | | | |
|
Payables
|
0.64M | 0.27M | 0.46M | 0.46M | 0.32M | 0.16M | 0.35M | 0.32M | 0.24M | 0.18M | 0.22M | 0.36M | 0.31M |
|
Short term Debt
|
0.30M | 3.00 | | | | | | | 2.05M | | | | |
|
Current Leases
|
0.16M | 0.16M | 0.16M | 0.16M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.19M |
|
Total Current Liabilities
|
0.80M | 0.43M | 0.79M | 0.76M | 0.60M | 0.45M | 0.65M | 0.63M | 2.63M | 0.49M | 0.53M | 0.70M | 0.77M |
|
Convertible Debt
|
| | | | | | | | 1.10M | 1.38M | | | |
|
Operating Leases
|
0.58M | 0.54M | 0.50M | 0.30M | 1.16M | 1.13M | 0.97M | 0.94M | 0.91M | 0.87M | 0.84M | 0.80M | 0.99M |
|
Other Non-Current Liabilities
|
| | | | | | | | 2.05M | 5.05M | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | 2.59M | 2.74M | | | |
|
Total Liabilities
|
1.21M | 0.81M | 1.12M | 1.05M | 1.64M | 1.46M | 1.62M | 1.57M | 4.64M | 7.79M | 1.36M | 1.51M | 1.76M |
|
Total Debt
|
0.30M | 3.00 | | | | | | | 2.05M | | | | |
|
Common Equity
|
3.64M | 4.39M | 5.70M | 6.11M | 4.86M | 3.87M | 3.10M | 2.28M | 1.71M | -1.03M | 18.00M | 17.90M | 40.89M |
|
Shareholder's Equity
|
3.64M | 4.39M | 5.70M | 6.11M | 4.86M | 3.87M | 3.10M | 2.28M | 1.71M | -1.03M | 18.00M | 17.90M | 40.89M |
|
Liabilities and Shareholders Equity
|
4.85M | 5.20M | 6.83M | 7.16M | 6.50M | 5.33M | 4.72M | 3.84M | 6.35M | 6.76M | 19.36M | 19.41M | 42.65M |
|
Retained Earnings
|
-5.21M | -6.29M | -7.75M | -9.06M | -10.54M | -11.67M | -12.64M | -13.62M | -14.35M | -17.25M | -15.79M | -16.65M | -18.14M |
|
Treasury Shares
|
0.26M | 0.30M | 0.17M | 0.08M | 0.02M | 0.02M | 0.65M | 0.65M | 0.01M | 0.00M | 0.00M | | 0.07M |