|
Cash & Equivalents
|
5.16M | | | | 2.10M | 5.22M | 4.22M | 2.79M |
|
Cash & Current Investments
|
5.16M | | | | 2.10M | 5.22M | 4.22M | 2.79M |
|
Receivables - Net
|
2.90M | | | | 0.62M | 0.83M | 0.61M | 0.95M |
|
Receivables - Other
|
0.02M | | | | 0.02M | | | 0.04M |
|
Receivables
|
2.92M | | | | 0.64M | 0.83M | 0.61M | 0.99M |
|
Inventory
|
0.11M | | | | 0.16M | 0.22M | 0.20M | 0.22M |
|
Prepaid Assets
|
0.24M | | | | 0.15M | 0.28M | 0.48M | 0.30M |
|
Current Assets
|
8.45M | | | | 3.32M | 6.80M | 5.59M | 4.29M |
|
Property, Plant & Equipment (Net)
|
0.97M | | | | 0.88M | 0.85M | 1.25M | 1.37M |
|
Other Non-Current Assets
|
0.00M | | | | 0.00M | | | |
|
Non-Current Assets
|
1.25M | | | | 1.76M | 2.08M | 3.38M | 3.44M |
|
Assets
|
9.71M | 6.37M | 7.07M | 6.38M | 5.08M | 8.88M | 8.97M | 7.74M |
|
Accounts Payables
|
0.42M | | | | 0.37M | 0.39M | 0.43M | 0.32M |
|
Notes Payables
|
0.10M | | | | | | | |
|
Payables
|
0.51M | | | | 0.37M | 0.39M | 0.43M | 0.32M |
|
Accumulated Expenses
|
| | | | 0.51M | 0.50M | 0.52M | 0.52M |
|
Other Accumulated Expenses
|
0.02M | 0.03M | 2.06M | 2.06M | 0.01M | 0.01M | 0.06M | 0.04M |
|
Short term Debt
|
0.02M | | | | | | | |
|
Current Leases
|
0.15M | | | | 0.28M | 0.28M | 0.33M | 0.33M |
|
Current Taxes
|
0.07M | 0.06M | 0.04M | 0.06M | 0.02M | 0.03M | 0.03M | 0.03M |
|
Current Deferred Revenue
|
0.02M | | | | 0.09M | 0.01M | 0.00M | |
|
Curent Deferred Tax Liability
|
0.01M | | | | 0.01M | | | |
|
Total Current Liabilities
|
0.77M | 0.93M | | | 1.27M | 1.05M | 1.31M | 1.19M |
|
Non-Current Deffered Revenue
|
0.01M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.01M | | | | 0.01M | 0.01M | | |
|
Operating Leases
|
0.13M | | | | 0.91M | 0.87M | 2.16M | 2.07M |
|
Other Non-Current Liabilities
|
| | | | | | | 0.62M |
|
Total Non-Current Liabilities
|
0.14M | 0.11M | | | 0.63M | 0.60M | 1.83M | 2.37M |
|
Total Liabilities
|
0.91M | 1.03M | 3.89M | 1.97M | 1.91M | 2.08M | 3.14M | 3.56M |
|
Total Debt
|
0.02M | | | | | | | |
|
Common Equity
|
8.80M | 5.33M | 5.22M | 4.41M | 3.17M | 6.81M | 5.83M | 4.18M |
|
Shareholder's Equity
|
8.80M | 5.33M | 5.22M | 4.41M | 3.17M | 6.81M | 5.83M | 4.18M |
|
Liabilities and Shareholders Equity
|
9.71M | 6.37M | 7.07M | 6.38M | 5.08M | 8.88M | 8.97M | 7.74M |
|
Retained Earnings
|
| 5.33M | -2.24M | -3.04M | -2.29M | -3.54M | -4.94M | -7.67M |
|
Treasury Shares
|
| | | | | 0.25M | 0.25M | 0.25M |