|
Cash & Equivalents
|
0.31M | 0.30M | 0.23M | 0.15M | 0.54M | 0.24M | 0.21M | 0.10M | 0.12M | 0.06M | 0.10M | 0.13M | 0.14M |
|
Cash & Current Investments
|
0.31M | 0.30M | 0.23M | 0.15M | 0.54M | 0.24M | 0.21M | 0.10M | 0.12M | 0.06M | 0.10M | 0.13M | 0.14M |
|
Receivables - Net
|
| | | | | 0.10M | 0.19M | 0.19M | 0.01M | 0.19M | 0.20M | 0.22M | 0.21M |
|
Receivables
|
| | | | | 0.10M | 0.19M | 0.19M | 0.01M | 0.19M | 0.20M | 0.22M | 0.21M |
|
Inventory
|
| | | | | | | | 0.09M | | | | |
|
Prepaid Assets
|
| 0.10M | 0.23M | 0.18M | 0.23M | 0.69M | 0.35M | 0.21M | 0.38M | 0.46M | 0.39M | 0.54M | 0.53M |
|
Current Assets
|
| 0.39M | 0.46M | 0.33M | 0.77M | 1.03M | 0.75M | 0.50M | 0.59M | 0.71M | 0.69M | 0.89M | 0.89M |
|
Property, Plant & Equipment (Net)
|
| 2.43M | 2.79M | 3.17M | 3.33M | 0.44M | 0.50M | 0.68M | 0.69M | 0.78M | 0.86M | 1.42M | 1.41M |
|
Intangibles
|
| | | | 0.73M | 1.07M | 1.04M | 1.01M | 0.99M | 0.96M | | | |
|
Goodwill & Intangibles
|
| | | | 0.73M | 1.07M | 1.04M | 1.01M | 0.99M | 0.96M | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | 2.02M | 2.71M | 2.98M | 3.19M | 4.20M |
|
Other Non-Current Assets
|
| 2.87M | | | | 3.33M | 3.41M | 3.48M | 3.50M | 2.08M | 2.07M | 2.05M | 2.03M |
|
Non-Current Assets
|
| 2.48M | 2.84M | 3.96M | 4.12M | 4.84M | 4.95M | 5.17M | 5.17M | 2.86M | 3.04M | 3.58M | 3.56M |
|
Assets
|
| 2.87M | 3.30M | 4.29M | 4.89M | 5.87M | 5.70M | 5.67M | 5.77M | 3.57M | 3.73M | 4.47M | 4.45M |
|
Accounts Payables
|
| 0.15M | 0.11M | 0.09M | 0.12M | 0.08M | 0.18M | 0.16M | 0.14M | 0.14M | 0.18M | 0.32M | 0.14M |
|
Notes Payables
|
| 0.24M | 0.33M | 0.66M | 1.16M | 1.18M | 0.19M | 1.08M | 2.77M | 0.82M | 0.32M | 0.08M | 1.68M |
|
Payables
|
| 0.39M | 0.44M | 0.75M | 1.29M | 1.26M | 0.37M | 1.24M | 2.90M | 0.95M | 0.50M | 0.40M | 1.82M |
|
Accumulated Expenses
|
| 0.01M | 0.01M | 0.02M | 0.05M | 0.10M | 0.13M | 0.20M | 0.15M | 0.20M | 0.22M | 0.25M | 0.29M |
|
Short term Debt
|
| | 3.51M | 0.10M | 0.12M | 0.22M | 0.11M | 0.22M | 0.18M | 0.39M | 0.33M | 0.44M | 0.46M |
|
Total Current Liabilities
|
| 0.44M | 0.50M | 0.60M | 0.62M | 0.94M | 0.94M | 1.30M | 1.21M | 2.46M | 2.47M | 2.50M | 3.09M |
|
Non-Current Debt
|
| 0.01M | | | | | | | | | | | |
|
Convertible Debt
|
0.73M | 0.05M | 1.05M | 2.05M | 3.23M | 2.64M | 2.51M | 2.61M | 1.40M | 3.67M | 1.44M | 2.36M | 1.80M |
|
Minority Interest
|
| | | | | | | | -0.00M | 0.05M | 0.04M | 0.03M | 0.01M |
|
Liabilities from Discontinued Operations
|
| | | | | 0.64M | 0.50M | 0.50M | 0.49M | 0.50M | 0.48M | 0.48M | 0.48M |
|
Other Non-Current Liabilities
|
| 3.51M | 0.08M | 0.10M | 0.12M | 0.22M | 0.11M | 0.22M | 0.18M | 0.39M | 0.33M | 0.44M | 0.46M |
|
Total Non-Current Liabilities
|
| -2.55M | 1.54M | 2.17M | 2.67M | 3.68M | 3.68M | 4.14M | 2.85M | 3.68M | 4.01M | 4.96M | 4.99M |
|
Total Liabilities
|
-1.47M | 0.96M | 1.62M | 2.27M | 2.79M | 3.90M | 3.80M | 4.36M | 3.03M | 4.07M | 4.34M | 5.40M | 5.45M |
|
Total Debt
|
| 0.01M | 3.51M | 0.10M | 0.12M | 0.22M | 0.11M | 0.22M | 0.18M | 0.39M | 0.33M | 0.44M | 0.46M |
|
Common Equity
|
1.47M | 1.91M | 1.68M | 2.02M | 2.10M | 1.97M | 1.91M | 1.31M | 2.74M | -0.55M | -0.65M | -0.95M | -1.01M |
|
Shareholder's Equity
|
1.47M | 1.91M | 1.68M | 2.02M | 2.10M | 1.97M | 1.91M | 1.31M | 2.74M | -0.55M | -0.65M | -0.95M | -1.01M |
|
Liabilities and Shareholders Equity
|
| 2.87M | 3.30M | 4.29M | 4.89M | 5.87M | 5.70M | 5.67M | 5.77M | 3.57M | 3.73M | 4.47M | 4.45M |
|
Treasury Shares
|
| 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Retained Earnings
|
| -2.43M | -2.94M | -3.88M | -4.73M | -6.78M | -7.90M | -8.80M | -9.47M | -13.13M | -14.27M | -15.24M | -16.03M |
|
Preferred Shares
|
| | | | | 17.00 | 17.00 | 17.00 | 17.00 | 17.00 | 17.00 | 17.00 | 17.00 |