|
Accumulated Depreciation
|
| | | | | | | 0.03M | | | | | | | 0.05M | | | | 0.08M | | | |
|
Cash & Equivalents
|
100.00 | 0.07M | 0.01M | 0.00M | 0.45M | 3.95M | 3.73M | 3.56M | 3.42M | 3.15M | 3.01M | 2.62M | 2.42M | 2.36M | 2.28M | 2.11M | 1.77M | 1.44M | 1.26M | 1.01M | 0.58M | 0.36M |
|
Receivables - Net
|
| | | 0.00M | | | | | | | | | | | | | | 0.07M | 0.04M | | 0.14M | 0.24M |
|
Receivables
|
| | | 0.00M | | | | | | | | | | | | | | 0.07M | 0.04M | | 0.14M | 0.24M |
|
Raw Materials
|
| | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 0.02M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.03M | 0.03M | 0.02M | 0.06M | 0.06M | 0.05M | 0.04M | 0.03M | 0.05M | 0.04M | 0.17M | 0.26M | 0.28M | 0.04M | 0.02M | 0.06M | 0.04M | 0.03M | 0.03M | 0.07M | 0.03M |
|
Current Assets
|
| 0.13M | 0.07M | 0.05M | 0.51M | 4.00M | 3.78M | 3.60M | 3.44M | 3.21M | 3.05M | 2.79M | 2.68M | 2.64M | 2.32M | 2.13M | 1.83M | 1.58M | 1.35M | 1.07M | 0.83M | 0.66M |
|
Property, Plant & Equipment (Net)
|
| | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.10M | 0.09M | 0.10M | 0.15M | 0.18M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | 0.14M | | | | | | | |
|
Non-Current Assets
|
| | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.04M | 0.04M | 0.21M | 0.19M | 0.18M | 0.16M | 0.14M | 0.12M | 0.18M | 0.27M | 0.27M | 0.31M | 0.33M |
|
Assets
|
| 0.13M | 0.07M | 0.05M | 0.52M | 4.01M | 3.79M | 3.61M | 3.46M | 3.24M | 3.08M | 3.00M | 2.87M | 2.82M | 2.48M | 2.27M | 1.95M | 1.75M | 1.63M | 1.34M | 1.14M | 0.99M |
|
Accounts Payables
|
| | 0.01M | 0.04M | 0.11M | 0.12M | 0.10M | 0.07M | 0.08M | 0.08M | 0.09M | 0.09M | 0.08M | 0.08M | 0.10M | 0.11M | 0.10M | 0.12M | 0.09M | 0.11M | 0.14M | 0.11M |
|
Notes Payables
|
| 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.03M | 0.03M | 0.05M | 0.11M | 0.12M | 0.10M | 0.07M | 0.08M | 0.08M | 0.09M | 0.09M | 0.08M | 0.08M | 0.10M | 0.11M | 0.10M | 0.12M | 0.09M | 0.11M | 0.14M | 0.11M |
|
Accumulated Expenses
|
| 0.01M | 0.02M | 0.03M | | | | 0.10M | | | | | | | 0.15M | | | 0.04M | 0.04M | 0.04M | 0.06M | 0.06M |
|
Other Accumulated Expenses
|
| | 0.00M | | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | 0.37M | 0.16M | 0.15M | 0.11M | 0.12M | 0.19M | 0.17M | 0.14M | 0.18M |
|
Short term Debt
|
| | | | 0.83M | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M |
|
Total Current Liabilities
|
| 0.04M | 0.06M | 0.08M | 1.20M | 0.28M | 0.52M | 0.21M | 0.25M | 0.17M | 0.19M | 0.32M | 0.36M | 0.45M | 0.31M | 0.31M | 0.26M | 0.29M | 0.34M | 0.34M | 0.34M | 0.36M |
|
Non-Current Debt
|
| | | | | | | | | | | | 0.31M | 0.31M | 0.31M | | | 0.32M | 0.32M | 0.32M | 0.33M | 0.33M |
|
Convertible Debt
|
| 0.30M | 0.30M | 0.30M | 0.97M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 0.08M | 0.07M | 0.05M | 0.05M | 0.03M | 0.02M | 0.01M | 0.17M | 0.09M | 0.09M | 0.14M |
|
Non-Current Deferred Tax Liability
|
| | 804.00 | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | 0.31M | 0.04M | 0.32M | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | 0.36M | 0.62M | 0.28M | | | | | |
|
Total Liabilities
|
| 0.34M | 0.36M | 0.38M | 1.73M | 0.58M | 0.82M | 0.51M | 0.55M | 0.48M | 0.49M | 0.71M | 0.73M | 0.82M | 0.67M | 0.66M | 0.60M | 0.62M | 0.78M | 0.76M | 0.76M | 0.77M |
|
Total Debt
|
| | | | 0.83M | | | | | | | | 0.31M | 0.31M | 0.31M | | | 0.32M | 0.32M | 0.32M | 0.33M | 0.33M |
|
Common Equity
|
| -0.21M | -0.29M | -0.33M | -1.22M | 3.44M | 2.97M | 3.10M | -2.91M | 2.77M | 2.59M | 2.29M | 2.14M | 2.01M | 1.81M | 1.61M | 1.35M | 1.14M | 0.85M | 0.58M | 0.38M | 0.22M |
|
Shareholder's Equity
|
| -0.21M | -0.29M | -0.33M | -1.22M | 3.44M | 2.97M | 3.10M | -2.91M | 2.77M | 2.59M | 2.29M | 2.14M | 2.01M | 1.81M | 1.61M | 1.35M | 1.14M | 0.85M | 0.58M | 0.38M | 0.22M |
|
Liabilities and Shareholders Equity
|
| 0.13M | 0.07M | 0.05M | 0.52M | 4.01M | 3.79M | 3.61M | 3.46M | 3.24M | 3.08M | 3.00M | 2.87M | 2.82M | 2.48M | 2.27M | 1.95M | 1.75M | 1.63M | 1.34M | 1.14M | 0.99M |
|
Retained Earnings
|
| -0.20M | -0.30M | -0.44M | -4.88M | -5.30M | -6.08M | -6.02M | -6.39M | -6.67M | -6.91M | -9.20M | -9.38M | -9.53M | -9.95M | -10.16M | -10.66M | -10.88M | -11.16M | -11.44M | -11.71M | -11.94M |
|
Shares Outstanding
|
| | | | 41.17M | 54.02M | 54.02M | 54.02M | 54.12M | 54.12M | 54.22M | 54.22M | 54.22M | 54.22M | 54.22M | 54.22M | 54.22M | 54.22M | 54.22M | 54.22M | 54.22M | 54.22M |