|
Cash & Equivalents
|
5.40M | 5.40M | 5.40M | 5.40M | | 5.66M | 8.47M | 8.47M |
|
Short-term Investments
|
0.19M | -0.01M | 0.00M | 0.15M | | -0.05M | -0.01M | -0.01M |
|
Cash & Current Investments
|
5.59M | 5.39M | 5.40M | 5.55M | | 5.61M | 8.46M | 8.46M |
|
Receivables - Net
|
0.35M | | | | | 2.66M | | |
|
Receivables - Other
|
0.00M | | | | 0.13M | | | |
|
Receivables
|
0.35M | | | | | 2.66M | | |
|
Raw Materials
|
0.02M | | | | 0.09M | 0.09M | | |
|
Inventory
|
0.02M | | | | | 1.15M | | |
|
Prepaid Assets
|
0.26M | | | | 0.05M | | | |
|
Current Assets
|
6.16M | | | | 10.97M | 10.24M | 7.84M | 6.45M |
|
Property, Plant & Equipment (Net)
|
0.46M | | | | 1.07M | 1.77M | 1.26M | 1.42M |
|
Goodwill
|
| | | | | 1.54M | -1.54M | 1.54M |
|
Intangibles
|
2.24M | | | | 2.09M | | | |
|
Goodwill & Intangibles
|
2.24M | | | | 2.09M | 1.54M | -1.54M | 1.54M |
|
Other Non-Current Assets
|
0.19M | | | | 0.06M | | | |
|
Non-Current Assets
|
2.69M | | | | 3.16M | 5.37M | 4.84M | 4.96M |
|
Assets
|
8.85M | | | | 14.13M | 15.61M | 12.67M | 11.41M |
|
Accounts Payables
|
0.54M | | | | | 1.77M | | |
|
Notes Payables
|
0.36M | | | | 0.16M | | | |
|
Payables
|
0.90M | | | | 0.16M | 1.77M | | |
|
Accumulated Expenses
|
0.22M | | | | 0.17M | | | |
|
Short term Debt
|
0.36M | | | | 0.16M | | | |
|
Current Leases
|
0.02M | | | | 0.13M | | | |
|
Total Current Liabilities
|
1.30M | | | | | 4.08M | | |
|
Non-Current Debt
|
0.67M | | | | 0.48M | 0.38M | 0.65M | 1.18M |
|
Minority Interest
|
0.52M | | | | -0.61M | -0.99M | -1.40M | -1.74M |
|
Operating Leases
|
0.02M | | | | 0.28M | 0.12M | | |
|
Other Non-Current Liabilities
|
8.68M | | | | 0.05M | | | 0.14M |
|
Total Non-Current Liabilities
|
9.53M | | | | 0.85M | 0.70M | 0.93M | 1.57M |
|
Total Liabilities
|
10.82M | | | | 3.22M | 4.78M | 5.31M | 6.18M |
|
Total Debt
|
1.02M | | | | 0.64M | 0.38M | 0.65M | 1.18M |
|
Common Equity
|
-1.97M | | | | 10.91M | 10.84M | 7.36M | 5.24M |
|
Shareholder's Equity
|
-1.97M | | | | 10.91M | | | |
|
Liabilities and Shareholders Equity
|
8.85M | | | | 14.13M | 15.61M | 12.67M | 11.41M |
|
Retained Earnings
|
-11.60M | | | | -50.84M | -53.19M | -56.14M | -62.09M |