|
Cash & Equivalents
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.03M | 0.00M | 0.02M | 0.01M | 0.03M | 0.02M | | 0.03M | 79.00 | 0.02M | 0.01M | 0.01M | 0.75M | 0.23M | 0.03M | 0.13M | 0.22M | 0.09M | 0.05M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | 0.21M | | | |
|
Cash & Current Investments
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.03M | 0.00M | 0.02M | 0.01M | 0.03M | 0.02M | | 0.03M | 79.00 | 0.02M | 0.01M | 0.01M | 0.75M | 0.23M | 0.03M | 0.35M | 0.22M | 0.09M | 0.05M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | 118.00 | 0.00M | 0.06M | 0.10M | 0.13M | | | 0.00M |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.02M | | | | 0.01M | 0.01M | | 0.12M | 0.25M | 0.01M | 0.01M | 0.01M |
|
Receivables
|
| | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.06M | 0.22M | 0.38M | | | 0.01M |
|
Inventory
|
| | | | | | | | | | | 11.41M | 11.14M | 11.14M | 11.32M | 11.42M | 11.47M | 11.41M | 10.59M | 7.36M | 10.57M | 10.72M | 11.33M | 11.64M | 11.19M |
|
Prepaid Assets
|
0.05M | 0.05M | 0.06M | 0.06M | 0.05M | 0.05M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.01M | 0.01M | 0.07M | 0.02M | 0.03M | 0.03M | 0.02M | 0.00M | 0.00M | 0.06M | 0.00M | 0.02M | 0.03M | 0.06M |
|
Current Assets
|
0.05M | 0.06M | 0.07M | 0.07M | 0.07M | 0.05M | 0.08M | 0.06M | 0.07M | 0.06M | 0.08M | 11.43M | 11.15M | 11.25M | 11.34M | 11.47M | 11.52M | 11.45M | 11.35M | 7.65M | 10.78M | 11.76M | 12.16M | 12.35M | 12.01M |
|
Property, Plant & Equipment (Net)
|
0.21M | 0.55M | 0.51M | 0.46M | 0.43M | 0.39M | 0.35M | 0.32M | 0.29M | 0.26M | 0.23M | 0.04M | 0.04M | 0.08M | 0.05M | 0.05M | 0.05M | 0.04M | 0.85M | 4.24M | 5.29M | 5.25M | 5.12M | 5.08M | 5.11M |
|
Goodwill
|
| 0.32M | 0.32M | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 0.32M | 0.32M | 0.13M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.23M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Non-Current Assets
|
0.21M | 0.87M | 0.83M | 0.60M | 0.49M | 0.45M | 0.40M | 0.36M | 0.32M | 0.28M | 0.24M | 0.43M | 0.42M | 0.44M | 0.39M | 0.37M | 0.36M | 0.34M | 1.14M | 4.51M | 6.24M | 5.47M | 5.33M | 5.27M | 5.27M |
|
Assets
|
0.26M | 0.92M | 0.90M | 0.66M | 0.56M | 0.50M | 0.49M | 0.42M | 0.39M | 0.34M | 0.32M | 11.86M | 11.57M | 11.69M | 11.73M | 11.84M | 11.87M | 11.79M | 12.48M | 12.16M | 5.50M | 17.23M | 17.49M | 17.62M | 17.28M |
|
Accounts Payables
|
0.06M | 0.06M | 0.05M | 0.06M | 0.06M | 0.09M | 0.09M | 0.10M | 0.10M | 0.13M | 0.12M | 0.12M | 0.12M | 0.06M | 0.04M | 0.08M | 0.10M | 0.13M | 0.10M | 0.13M | 0.23M | 0.30M | 0.36M | 0.45M | 0.46M |
|
Notes Payables
|
| 0.43M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M |
|
Payables
|
0.06M | 0.49M | 0.50M | 0.52M | 0.52M | 0.55M | 0.54M | 0.55M | 0.55M | 0.58M | 0.57M | 2.72M | 2.72M | 2.66M | 2.64M | 2.68M | 2.70M | 2.73M | 2.70M | 2.73M | 2.83M | 2.89M | 2.96M | 3.05M | 3.05M |
|
Accumulated Expenses
|
0.26M | 0.26M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.01M | 0.00M | 0.02M | 0.02M | | 1.81M | 2.18M | 0.12M | | | | 0.01M | | | | 0.23M | 0.30M | 0.35M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.03M | | 0.21M | 2.83M | 6.49M | 6.64M | 8.27M | 0.65M | 0.95M | 7.27M | 7.73M | 1.86M | 2.32M | 0.18M |
|
Short term Debt
|
0.38M | 0.41M | 0.73M | 0.79M | 0.80M | 0.83M | 0.92M | 0.98M | 1.03M | 1.05M | 1.10M | 0.03M | 0.12M | | | | | | | | 2.86M | 2.99M | 3.24M | 3.29M | 3.35M |
|
Current Leases
|
| | | | | | | | | | | | | 0.20M | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Current Deferred Revenue
|
0.05M | 0.11M | 0.11M | 0.10M | 0.15M | 0.13M | 0.14M | 0.11M | 0.14M | 0.14M | 0.16M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.75M | 1.27M | 1.34M | 1.41M | 1.47M | 1.53M | 1.61M | 1.65M | 1.73M | 1.79M | 1.85M | 2.80M | 4.65M | 5.05M | 5.60M | 9.26M | 9.43M | 11.09M | 4.62M | 4.99M | 10.49M | 11.24M | 12.01M | 12.81M | 10.20M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | 1.10M | | 1.10M | 1.10M | 1.10M | | |
|
Operating Leases
|
| | | | | | | | | | | 0.38M | 0.37M | 0.35M | 0.25M | 0.32M | 0.31M | 0.29M | 0.18M | 0.25M | 0.24M | 0.22M | 0.11M | 0.18M | 0.15M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | 0.00M | | | | | 0.01M | 0.01M | 0.01M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 0.30M | 0.28M | 0.27M | 0.25M | 0.23M | 0.22M | 0.20M | 0.18M | 0.16M | 0.15M | 0.13M | 0.11M | 0.09M | 0.06M |
|
Total Liabilities
|
0.75M | 1.27M | 1.34M | 1.41M | 1.47M | 1.53M | 1.61M | 1.65M | 1.73M | 1.79M | 1.85M | 3.10M | 4.94M | 5.32M | 5.85M | 9.49M | 9.64M | 11.29M | 4.80M | 5.15M | 10.64M | 11.37M | 12.12M | 12.90M | 10.27M |
|
Total Debt
|
0.38M | 0.41M | 0.73M | 0.79M | 0.80M | 0.83M | 0.92M | 0.98M | 1.03M | 1.05M | 1.10M | 0.03M | 0.12M | | | | | | | | 2.86M | 2.99M | 3.24M | 3.29M | 3.35M |
|
Common Equity
|
-0.48M | -0.35M | -0.45M | -0.75M | -0.91M | -1.03M | -1.12M | -1.23M | -1.34M | -1.45M | -1.52M | 8.77M | 6.64M | 6.37M | 5.88M | 2.35M | 2.23M | 0.50M | 7.68M | 7.01M | 6.38M | 5.86M | 5.37M | 4.72M | 7.01M |
|
Shareholder's Equity
|
-0.48M | -0.35M | -0.45M | -0.75M | -0.91M | -1.03M | -1.12M | -1.23M | -1.34M | -1.45M | -1.52M | 8.77M | 6.64M | 6.37M | 5.88M | 2.35M | 2.23M | 0.50M | 7.68M | 7.01M | 6.38M | 5.86M | 5.37M | 4.72M | 7.01M |
|
Liabilities and Shareholders Equity
|
0.26M | 0.92M | 0.90M | 0.66M | 0.56M | 0.50M | 0.49M | 0.42M | 0.39M | 0.34M | 0.32M | 11.86M | 11.57M | 11.69M | 11.73M | 11.84M | 11.87M | 11.79M | 12.48M | 12.16M | 5.50M | 17.23M | 17.49M | 17.62M | 17.28M |
|
Retained Earnings
|
-1.23M | -1.34M | -1.44M | -1.74M | -1.90M | -2.03M | -2.12M | -2.22M | -2.33M | -2.44M | -2.52M | -1.65M | -3.52M | -5.06M | -5.55M | -9.08M | -9.71M | -11.94M | -12.61M | -13.30M | -14.11M | -14.69M | -15.33M | -15.98M | -16.67M |