|
Cash & Equivalents
|
0.10M | 0.06M | 0.03M | 0.01M | 0.19M | 0.05M | 0.13M | 0.01M | 0.03M | 0.00M | | 0.02M | 0.04M | 0.03M | 251.00 | 0.00M | 0.00M | 0.01M | 0.01M | 0.08M | 1.31M | 0.11M | 0.24M | 0.06M | 0.07M | 0.03M | 0.03M | 0.03M | 0.11M | 0.06M | 0.00M | 0.06M | 0.00M | 0.08M | 0.01M | 0.11M | |
|
Cash & Current Investments
|
0.10M | 0.06M | 0.03M | 0.01M | 0.19M | 0.05M | 0.13M | 0.01M | 0.03M | 0.00M | | 0.02M | 0.04M | 0.03M | 251.00 | 0.00M | 0.00M | 0.01M | 0.01M | 0.08M | 1.31M | 0.11M | 0.24M | 0.06M | 0.07M | 0.03M | 0.03M | 0.03M | 0.11M | 0.06M | 0.00M | 0.06M | 0.00M | 0.08M | 0.01M | 0.11M | |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.01M | 0.03M | 0.02M | 0.07M | 0.07M | 0.07M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | | | 0.04M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | 0.04M | 0.06M | 0.07M | 0.09M | 0.12M | 0.14M | 0.18M | 0.25M | 0.29M | 1.21M | 1.44M | 1.69M | 1.92M | 2.18M | 2.43M | 1.27M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.05M | 0.09M | 0.10M | 0.16M | 0.19M | 0.21M | 0.23M | 0.29M | 0.33M | 1.25M | 1.48M | 1.73M | 1.98M | 2.18M | 2.43M | 1.31M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | 0.08M | 0.09M | 0.35M | 0.28M | 0.18M | 0.16M | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | 0.02M | 0.05M | 0.04M | 0.06M | 0.07M | 0.08M | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | 0.58M | 0.52M | 0.33M | 0.21M | 0.06M | 0.02M | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | 0.68M | 0.65M | 0.71M | 0.55M | 0.32M | 0.28M | -0.27M | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.00M | 0.00M | | 0.01M | 0.00M | 0.00M | | | | | 0.11M | | | | | | 0.28M | 0.27M | 0.27M | 0.25M | 0.25M | 0.25M | 0.14M | 0.11M | 0.10M | 0.09M | | | | | | | | |
|
Current Assets
|
| | | 0.02M | 0.20M | 0.05M | 0.14M | 0.01M | 0.03M | 0.00M | | 0.02M | 0.04M | 0.13M | 251.00 | 0.00M | 0.00M | 0.01M | | 1.17M | 2.34M | 1.23M | 1.19M | 0.76M | 0.84M | 0.24M | 0.21M | 0.18M | 0.24M | 0.10M | 0.04M | 0.10M | 0.04M | 0.13M | 0.01M | 0.11M | 0.04M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | 2.41M | | | | 2.41M | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | 1.23M | 2.61M | 3.24M | 3.92M | 3.46M | 3.02M | 0.53M | 0.50M | 0.47M | 0.43M | 0.40M | 0.37M | 0.34M | 0.18M | 0.13M | 0.10M | 0.08M | 0.08M |
|
Goodwill
|
| | | | 4.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | 4.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | 7.47M | | | | 7.47M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | 4.71M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | | 0.03M | 4.74M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | | 0.02M | 0.01M | 0.04M | 0.04M | 0.03M | 0.00M | 0.00M | | 2.11M | 3.43M | 3.99M | 4.60M | 4.52M | 4.45M | 0.68M | 0.63M | 0.57M | 0.51M | 0.46M | 0.40M | 0.34M | 0.18M | 0.13M | 0.10M | 0.08M | 0.08M |
|
Assets
|
| | | 0.04M | 4.93M | 0.09M | 0.17M | 0.03M | 0.06M | 0.02M | 0.02M | 0.04M | 0.05M | 0.17M | 0.04M | 0.04M | 0.00M | 0.01M | | 3.28M | 5.77M | 5.21M | 5.78M | 5.28M | 5.29M | 0.92M | 0.84M | 0.75M | 0.76M | 0.55M | 0.44M | 0.44M | 0.22M | 0.27M | 0.11M | 0.18M | 0.13M |
|
Accounts Payables
|
| | | 0.00M | 0.01M | 0.01M | 0.01M | 0.05M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.18M | 0.22M | 0.19M | 0.21M | 0.23M | | 0.36M | 0.15M | 1.18M | 1.78M | 1.47M | 1.49M | 1.71M | 1.85M | 1.78M | 1.76M | 1.76M | 1.79M | 1.79M | 1.62M | 1.73M | 1.75M | 1.71M | 1.69M |
|
Notes Payables
|
| | | 0.01M | 0.00M | 0.00M | 0.00M | | 0.12M | 0.15M | 0.21M | 0.03M | 0.20M | 0.31M | 0.48M | 0.67M | 0.89M | 1.01M | | 1.69M | 1.69M | 0.17M | 1.69M | 1.69M | 2.03M | 0.01M | 0.30M | 0.29M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.47M | 0.27M | 0.27M | 0.47M |
|
Payables
|
| | | 0.02M | 0.02M | 0.02M | 0.01M | 0.05M | 0.18M | 0.22M | 0.27M | 0.07M | 0.26M | 0.49M | 0.70M | 0.86M | 1.11M | 1.24M | | 2.05M | 1.84M | 1.34M | 3.47M | 3.16M | 3.52M | 1.72M | 2.15M | 2.07M | 2.03M | 2.03M | 2.06M | 2.06M | 1.89M | 2.21M | 2.02M | 1.98M | 2.16M |
|
Accumulated Expenses
|
| | | | 0.01M | 0.03M | 0.03M | 0.05M | 0.09M | 0.17M | 0.23M | 0.23M | 0.27M | 0.30M | 0.33M | 0.42M | 0.78M | 0.86M | | 0.14M | 0.21M | 0.41M | 0.57M | 0.89M | 0.46M | 0.44M | 0.56M | 0.74M | 0.88M | 1.21M | 1.29M | 1.61M | 1.86M | 1.82M | 2.56M | 2.65M | 2.82M |
|
Short term Debt
|
| | | | 0.00M | | | | | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.01M | | | | | | | | | | | | | | | | | | 0.47M | | | 0.47M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 0.21M | 0.31M | 0.33M | 0.33M | 0.36M | 0.37M | 0.09M | 0.09M | 0.10M | 0.08M | 0.06M | 0.03M | | | | | | |
|
Current Deferred Revenue
|
| | | 0.00M | 0.00M | 0.00M | 124.00 | | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 0.02M | 0.06M | 0.06M | 0.04M | 0.09M | 0.29M | 0.41M | 0.51M | 0.31M | 0.53M | 0.79M | 1.03M | 1.29M | 1.89M | 2.10M | | 3.99M | 3.30M | 4.53M | 5.70M | 6.68M | 6.75M | 7.27M | 7.61M | 7.17M | 7.35M | 7.67M | 7.83M | 8.25M | 8.40M | 9.09M | 9.38M | 9.93M | 10.08M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.44M | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | -0.28M | | | | -0.28M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 0.03M | | 0.03M | | | | | | | | | | 0.97M | 0.90M | 0.50M | 0.75M | 0.67M | 0.59M | 0.06M | | | | | | | | | | | |
|
Total Liabilities
|
| | | 0.02M | | 0.06M | 0.04M | 0.09M | 0.29M | 0.41M | 0.51M | 0.31M | 0.53M | 0.79M | 1.03M | 1.29M | 1.89M | 2.10M | | 4.74M | 3.89M | 5.03M | 6.12M | 7.44M | 7.85M | 7.33M | 7.65M | 7.18M | 7.35M | 7.67M | 7.83M | 8.25M | 8.40M | 9.09M | 9.38M | 9.93M | 10.08M |
|
Total Debt
|
| | | | 0.00M | | | | | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.01M | | | | | | | | | | | | | | | | | | 0.47M | | | 0.47M |
|
Common Equity
|
| | | 0.02M | | 0.02M | 0.12M | -0.06M | -0.23M | -0.39M | -0.49M | -0.28M | -0.48M | -0.62M | -1.00M | -1.25M | -1.89M | -2.09M | | -1.46M | 1.88M | 0.18M | -0.34M | -2.16M | -2.56M | -6.41M | -6.81M | -6.13M | -6.13M | -7.11M | -7.81M | -7.81M | -8.18M | -8.83M | -9.27M | -9.75M | -9.96M |
|
Shareholder's Equity
|
| | | 0.02M | | 0.02M | 0.12M | -0.06M | -0.23M | -0.39M | -0.49M | -0.28M | -0.48M | -0.62M | -1.00M | -1.25M | -1.89M | -2.09M | | -1.46M | 1.88M | 0.18M | -0.34M | -2.16M | -2.56M | -6.41M | -6.81M | -6.13M | -6.13M | -7.11M | -7.81M | -7.81M | -8.18M | -8.83M | -9.27M | -9.75M | -9.96M |
|
Liabilities and Shareholders Equity
|
| | | 0.04M | 4.93M | 0.09M | 0.17M | 0.03M | 0.06M | 0.02M | 0.02M | 0.04M | 0.05M | 0.17M | 0.04M | 0.04M | 0.00M | 0.01M | | 3.28M | 5.77M | 5.21M | 5.78M | 5.28M | 5.29M | 0.92M | 0.84M | 0.75M | 0.76M | 0.55M | 0.44M | 0.44M | 0.22M | 0.27M | 0.11M | 0.18M | 0.13M |
|
Retained Earnings
|
| | | -0.25M | -0.47M | -0.61M | -1.34M | -1.87M | -2.42M | -2.93M | -3.10M | -3.48M | -3.91M | -4.99M | -5.55M | -5.91M | -6.56M | -6.83M | | -38.63M | -40.31M | -46.12M | -47.64M | -49.59M | -50.43M | -54.09M | -54.56M | -55.18M | -55.68M | -56.26M | -56.55M | -56.97M | -57.35M | -57.99M | -58.43M | -59.16M | -59.37M |
|
Preferred Shares
|
| | | 0.25M | 5.30M | 277.00 | | 1.77M | | 2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | 10.00M | | | | 10.00M | | | | | | | | | | | |