|
Cash & Equivalents
|
0.01M | 0.08M | 485.00 | 0.01M | 0.01M | 0.01M | 0.03M | 303.00 | 225.00 | 121.00 | 572.00 | 0.01M | 127.00 | 541.00 | 89.00 | 114.00 | 23.00 | 0.01M | 0.03M | 0.00M | | | 0.03M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | |
|
Cash & Current Investments
|
0.01M | 0.08M | 485.00 | 0.01M | 0.01M | 0.01M | 0.03M | 303.00 | 225.00 | 121.00 | 572.00 | 0.01M | 127.00 | 541.00 | 89.00 | 114.00 | 23.00 | 0.01M | 0.03M | 0.00M | 0.00M | | 0.03M |
|
Receivables - Net
|
| | | 0.05M | 0.02M | 0.02M | 0.03M | 0.02M | 0.07M | 0.04M | 0.05M | 0.04M | 0.01M | 0.01M | 0.01M | 0.14M | 0.04M | 0.01M | 0.07M | 0.01M | 0.01M | 0.00M | 0.00M |
|
Receivables - Other
|
| | | | | | | | | | | 0.60M | | | | 0.88M | 0.25M | 0.20M | 0.20M | | | | |
|
Receivables
|
| | | 0.05M | 0.02M | 0.02M | 0.03M | 0.02M | 0.07M | 0.04M | 0.05M | 0.64M | 0.01M | 0.01M | 0.01M | 1.02M | 0.29M | 0.21M | 0.26M | 0.01M | 0.01M | 0.00M | 0.00M |
|
Raw Materials
|
| | | 0.04M | 0.05M | 0.06M | 0.07M | 0.05M | | | | 0.06M | 0.06M | 0.05M | 0.01M | | | | | | | | |
|
Finished Goods
|
| | | 0.26M | 0.25M | 0.21M | 0.19M | 0.19M | | | | 0.15M | 0.14M | 0.14M | 0.15M | 0.17M | | | | | | | |
|
Inventory
|
| | | 0.27M | 0.28M | 0.24M | 0.23M | 0.21M | 0.26M | 0.21M | 0.20M | 0.06M | 0.17M | 0.16M | 0.13M | 0.15M | 0.18M | | | | | | |
|
Prepaid Assets
|
| | | 0.00M | 0.00M | 0.01M | 0.04M | 0.03M | 0.04M | 0.06M | 0.01M | 0.00M | 0.06M | 0.04M | 0.09M | 0.01M | 0.05M | | 0.02M | 0.20M | 0.20M | 0.10M | 0.14M |
|
Current Assets
|
| | | 0.33M | 0.31M | 0.29M | 0.32M | 0.26M | 0.38M | 0.32M | 0.25M | 0.20M | 0.25M | 0.21M | 0.23M | 0.30M | 0.90M | 0.92M | 0.72M | 0.28M | 0.37M | 0.11M | 0.18M |
|
Property, Plant & Equipment (Net)
|
| | | 0.09M | 0.09M | 0.10M | 0.15M | 0.18M | 0.19M | 0.22M | 0.26M | 0.19M | 0.23M | 0.21M | 0.18M | 0.00M | 238.00 | | | | | | |
|
Intangibles
|
| | | 0.01M | 0.00M | 0.00M | 0.00M | 0.04M | 979.00 | 0.04M | 0.04M | 802.00 | 0.04M | 0.04M | 626.00 | 567.00 | 509.00 | 450.00 | 391.00 | 332.00 | 274.00 | 215.00 | 156.00 |
|
Goodwill & Intangibles
|
| | | 0.01M | 0.00M | 0.00M | 0.00M | 0.04M | 979.00 | 0.04M | 0.04M | 802.00 | 0.04M | 0.04M | 626.00 | 567.00 | 509.00 | 450.00 | 391.00 | 332.00 | 274.00 | 215.00 | 156.00 |
|
Other Non-Current Assets
|
| | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.90M | 0.04M | 0.09M | 0.09M | 1.48M | 0.70M | 0.70M | 0.40M | 332.00 | 0.05M | 0.05M | 0.05M |
|
Non-Current Assets
|
| | | 1.52M | 1.48M | 1.44M | 1.45M | 1.44M | 1.40M | 1.40M | 1.39M | 1.34M | 1.29M | 1.28M | 1.82M | 0.21M | 0.20M | 1.18M | 391.00 | 332.00 | 274.00 | 215.00 | 156.00 |
|
Assets
|
| | | 1.85M | 1.79M | 1.73M | 1.77M | 1.70M | 1.78M | 1.71M | 1.65M | 1.55M | 1.54M | 1.49M | 2.05M | 2.76M | 2.25M | 2.10M | 0.72M | 0.28M | 0.37M | 0.11M | 0.18M |
|
Accounts Payables
|
0.02M | | | 0.36M | 0.47M | 0.06M | 0.06M | 0.08M | 0.11M | 0.09M | 0.07M | 0.69M | 0.07M | 0.09M | 0.06M | 0.14M | 0.33M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.01M |
|
Notes Payables
|
| | | 0.06M | 0.03M | 0.04M | | 0.02M | 0.03M | 0.06M | 0.03M | 0.02M | 0.07M | 0.01M | 0.03M | 0.01M | 0.03M | | | | 0.00M | 0.01M | |
|
Payables
|
0.02M | | | 0.42M | 0.50M | 0.11M | 0.06M | 0.10M | 0.14M | 0.15M | 0.11M | 0.71M | 0.14M | 0.10M | 0.08M | 0.15M | 0.36M | 0.34M | 0.34M | 0.34M | 0.35M | 0.34M | 0.01M |
|
Accumulated Expenses
|
| | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | |
|
Other Accumulated Expenses
|
| | | | | 0.00M | 0.01M | | | | | | | | | | | | | 0.00M | | | |
|
Short term Debt
|
| | | 1.11M | 1.19M | 2.01M | 2.26M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | |
|
Current Leases
|
| | | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.15M | 0.15M | 0.01M | 0.16M | 0.18M | 0.48M | 0.50M | 0.59M | 0.72M | 0.91M | 1.07M | 1.23M | 1.39M | 1.50M |
|
Current Taxes
|
| | | 0.02M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | | | | | | |
|
Total Current Liabilities
|
| | | 1.89M | 2.19M | 2.47M | 2.70M | 2.76M | 3.10M | 3.21M | 3.39M | 3.56M | 3.78M | 1.52M | 2.19M | 2.45M | 2.92M | 3.11M | 3.07M | 2.80M | 3.24M | 3.07M | 3.23M |
|
Capital Leases
|
| | | 1.28M | | | 0.04M | 1.12M | 0.01M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.00M | | | | | | | |
|
Non-Current Debt
|
| | | 0.21M | 0.21M | 0.21M | | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 1.18M | 1.37M | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.83M | | | | 0.98M | 1.35M | | | | | | |
|
Operating Leases
|
| | | 1.28M | 1.39M | 1.20M | 1.16M | 1.12M | 1.08M | 1.04M | 1.00M | 0.95M | 0.91M | 0.86M | 1.55M | 0.94M | 1.39M | 1.39M | 0.54M | 0.39M | 0.25M | 0.10M | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 0.99M | 0.06M | | 0.59M | 0.45M | 0.30M | | |
|
Total Non-Current Liabilities
|
| | | 1.73M | 1.59M | 1.42M | 1.41M | 1.37M | 1.34M | 1.33M | 1.28M | 1.23M | 1.18M | 1.12M | 1.32M | 0.05M | 0.21M | | 3.07M | 0.45M | 3.24M | 0.16M | 0.06M |
|
Total Liabilities
|
1.30M | 1.49M | 1.69M | 3.63M | 3.78M | 3.88M | 4.11M | 4.13M | 4.44M | 4.54M | 4.67M | 4.79M | 4.96M | 2.65M | 3.52M | 4.42M | 3.78M | 3.84M | 3.66M | 3.25M | 3.54M | 3.23M | 3.29M |
|
Total Debt
|
| | | 1.32M | 1.40M | 2.23M | 2.26M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 1.19M | 1.37M | | | | | | |
|
Common Equity
|
-1.30M | -1.49M | -1.69M | -1.78M | -1.99M | -2.16M | -2.34M | -2.43M | -2.66M | -2.83M | -3.03M | -3.24M | -3.42M | -1.15M | -1.47M | -1.66M | -1.53M | -1.74M | -2.94M | -2.97M | -3.17M | -3.11M | -3.10M |
|
Shareholder's Equity
|
-1.30M | -1.49M | -1.69M | -1.78M | -1.99M | -2.16M | -2.34M | -2.43M | -2.66M | -2.83M | -3.03M | -3.24M | -3.42M | -1.15M | -1.47M | -1.66M | -1.53M | -1.74M | -2.94M | -2.97M | -3.17M | -3.11M | -3.10M |
|
Liabilities and Shareholders Equity
|
| | | 1.85M | 1.79M | 1.73M | 1.77M | 1.70M | 1.78M | 1.71M | 1.65M | 1.55M | 1.54M | 1.49M | 2.05M | 2.76M | 2.25M | 2.10M | 0.72M | 0.28M | 0.37M | 0.11M | 0.18M |
|
Retained Earnings
|
6.92M | | | -6.71M | -6.92M | -7.09M | -7.27M | -7.36M | -7.59M | -7.76M | -7.96M | -8.17M | -8.35M | -8.63M | -8.95M | -9.14M | -9.01M | -9.22M | -10.42M | -10.45M | -10.66M | -10.60M | -10.58M |