|
Cash & Equivalents
|
0.42M | 0.23M | 0.35M | 0.41M | 0.50M | 0.37M | 4.83M | 3.25M | 4.77M |
|
Cash & Current Investments
|
0.42M | 0.23M | 0.35M | 0.41M | 0.50M | 0.37M | 4.83M | 3.25M | 4.77M |
|
Receivables - Net
|
0.03M | 0.03M | 0.08M | 0.18M | 0.09M | 0.11M | 0.42M | 0.51M | 1.00M |
|
Receivables
|
0.03M | 0.03M | 0.08M | 0.18M | 0.09M | 0.11M | 0.42M | 0.51M | 1.00M |
|
Raw Materials
|
0.05M | 0.21M | 0.20M | 0.26M | | 0.29M | 0.11M | 0.20M | 0.02M |
|
Finished Goods
|
0.08M | 0.11M | 0.07M | 0.03M | | 0.03M | 1.20M | 3.19M | 2.51M |
|
Inventory
|
0.13M | 0.32M | 0.26M | 0.29M | 0.45M | 0.32M | 1.31M | 3.39M | 2.53M |
|
Prepaid Assets
|
0.02M | 0.00M | 0.00M | 0.01M | 0.00M | | 0.80M | 0.81M | 0.95M |
|
Current Assets
|
0.61M | 0.59M | 0.69M | 0.89M | 1.04M | 0.80M | 7.36M | 7.97M | 9.26M |
|
Property, Plant & Equipment (Net)
|
0.01M | 0.01M | 0.03M | 0.03M | 0.04M | 0.03M | 0.16M | 0.26M | 0.41M |
|
Goodwill
|
| | | | | | 2.15M | 2.15M | 2.15M |
|
Intangibles
|
| | 474.00 | | | | 0.38M | 0.31M | 0.40M |
|
Goodwill & Intangibles
|
| | 474.00 | | | | 2.53M | 2.46M | 2.56M |
|
Long-Term Deferred Tax
|
| | | | | | | 0.23M | 0.05M |
|
Other Non-Current Assets
|
0.02M | 0.02M | 0.05M | 0.25M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M |
|
Non-Current Assets
|
0.02M | 0.02M | 0.05M | 0.25M | 0.22M | 0.09M | 2.81M | 3.01M | 3.61M |
|
Assets
|
0.64M | 0.61M | 0.74M | 1.14M | 1.26M | 0.89M | 10.17M | 10.97M | 12.87M |
|
Accounts Payables
|
0.06M | 0.08M | 0.03M | 0.13M | 0.46M | 0.46M | 0.91M | 0.97M | 0.87M |
|
Notes Payables
|
0.02M | 0.02M | 0.02M | 0.13M | 0.11M | 0.16M | 0.17M | 0.15M | 0.00M |
|
Payables
|
0.08M | 0.10M | 0.05M | 0.26M | 0.57M | 0.61M | 1.08M | 1.11M | 0.87M |
|
Accumulated Expenses
|
| | | | | 0.02M | | 0.09M | |
|
Other Accumulated Expenses
|
| | | | | 0.09M | 0.31M | 0.33M | 0.24M |
|
Short term Debt
|
| 210.00 | 210.00 | 0.01M | 0.05M | 0.03M | | | |
|
Current Leases
|
| | | 0.07M | 0.08M | 0.05M | 0.07M | 0.04M | 0.21M |
|
Current Taxes
|
| | | | | | 0.23M | 0.24M | 0.31M |
|
Current Deferred Revenue
|
| | | | | | 1.43M | 1.39M | 0.96M |
|
Total Current Liabilities
|
0.08M | 0.10M | 0.05M | 0.34M | 0.71M | 0.71M | 2.85M | 2.80M | 2.46M |
|
Capital Leases
|
| | | 0.13M | 0.05M | | | | |
|
Non-Current Debt
|
| | | 0.16M | 0.15M | 0.03M | | | 0.14M |
|
Non-Current Deffered Revenue
|
| | | | | | 0.61M | 0.48M | 0.21M |
|
Operating Leases
|
| | | | 0.24M | 0.24M | 0.13M | 0.13M | 0.86M |
|
Other Non-Current Liabilities
|
| | | | | | | 0.33M | |
|
Total Non-Current Liabilities
|
| | 0.01M | 0.30M | 0.20M | 0.00M | 0.64M | 0.48M | 0.75M |
|
Total Liabilities
|
0.08M | 0.10M | 0.06M | 0.64M | 0.92M | 0.71M | 3.50M | 3.28M | 3.21M |
|
Total Debt
|
| 210.00 | 210.00 | 0.16M | 0.21M | 0.05M | | | 0.14M |
|
Common Equity
|
0.55M | 0.51M | 0.68M | 0.50M | 0.35M | 0.89M | 10.17M | 7.70M | 9.66M |
|
Shareholder's Equity
|
0.55M | 0.51M | 0.68M | 0.50M | 0.35M | 0.89M | 10.17M | 7.70M | 9.66M |
|
Liabilities and Shareholders Equity
|
0.64M | 0.61M | 0.74M | 1.14M | 1.26M | 0.89M | 10.17M | 10.97M | 12.87M |
|
Retained Earnings
|
-4.15M | -4.49M | -4.64M | -4.81M | -5.11M | -5.29M | -3.47M | -0.13M | 0.72M |
|
Preferred Shares
|
| | | | | | 0.03M | 0.00M | 0.00M |