|
Cash & Equivalents
|
0.07M | 988.00 | | 166.00 | 0.09M | 1.21M | 0.06M | 3.97M | 0.89M | 1.12M | 2.44M | 6.27M |
|
Cash & Current Investments
|
0.07M | 988.00 | | 166.00 | 0.09M | 1.21M | 0.06M | 3.97M | 0.89M | 1.12M | 2.44M | 6.27M |
|
Receivables - Net
|
0.09M | 0.18M | 0.04M | 0.03M | 0.32M | 1.54M | 2.76M | 1.24M | 1.74M | 3.42M | 1.46M | 0.40M |
|
Receivables - Other
|
| | | | | 1.21M | 1.38M | 0.10M | 0.00M | 0.43M | 0.64M | 0.64M |
|
Receivables
|
0.09M | 0.18M | 0.04M | 0.03M | 0.32M | 2.75M | 4.13M | 1.35M | 1.74M | 3.84M | 2.10M | 1.04M |
|
Inventory
|
| | | | | | | 0.11M | 0.30M | 1.43M | 1.53M | 0.61M |
|
Prepaid Assets
|
0.11M | 0.02M | 0.01M | 0.03M | 0.22M | 0.10M | -0.17M | 0.37M | 0.35M | 0.44M | 0.18M | 0.18M |
|
Current Assets
|
0.28M | 0.22M | 0.04M | 0.06M | 0.71M | | | 5.80M | 3.29M | 6.83M | 6.26M | 8.09M |
|
Construction in Progress
|
| | | | | | | | | | 0.15M | 0.07M |
|
Property, Plant & Equipment (Net)
|
0.02M | 0.05M | 0.02M | 0.01M | 0.04M | | | 0.34M | 0.60M | 0.63M | 0.73M | 2.77M |
|
Long-Term Investments
|
| | | | | | | | | | | 7.23M |
|
Intangibles
|
| 0.03M | | | | | | 0.30M | 0.31M | 0.07M | 0.13M | 9.59M |
|
Goodwill & Intangibles
|
| 0.03M | | | | | | 0.30M | 0.31M | 0.07M | 0.13M | 9.59M |
|
Long-Term Deferred Tax
|
| | | | | | | 6.84M | 8.25M | 9.74M | 12.23M | 14.72M |
|
Other Non-Current Assets
|
| 0.00M | 0.00M | 0.00M | 0.05M | | | 0.06M | 0.60M | 0.60M | 0.94M | 17.36M |
|
Non-Current Assets
|
0.02M | 0.05M | 0.02M | 0.01M | 0.10M | | | 0.60M | 6.20M | 6.25M | 6.59M | 26.87M |
|
Assets
|
0.30M | 0.28M | 0.06M | 0.07M | 0.81M | | | 6.41M | 9.48M | 13.09M | 12.84M | 34.96M |
|
Accounts Payables
|
0.07M | 0.14M | 0.18M | 0.25M | 0.69M | 0.60M | 1.22M | 0.60M | 1.04M | 2.29M | 0.60M | 0.97M |
|
Notes Payables
|
0.00M | 0.13M | 0.23M | 0.33M | 0.07M | | | 0.04M | 0.05M | 0.07M | 0.04M | 2.20M |
|
Payables
|
0.07M | 0.27M | 0.40M | 0.58M | 0.77M | 0.60M | 1.22M | 0.64M | 1.10M | 2.36M | 0.64M | 3.17M |
|
Accumulated Expenses
|
| 896.00 | 0.01M | 0.02M | 1.41M | | | 1.04M | 0.62M | 0.45M | 0.16M | 0.37M |
|
Other Accumulated Expenses
|
| 896.00 | | | | | | | | | | |
|
Short term Debt
|
| 0.12M | 0.04M | 0.04M | | 875.00 | 0.01M | 0.01M | | | | |
|
Current Leases
|
| | | | | | -0.20M | 0.20M | 0.32M | 0.70M | 0.78M | 0.80M |
|
Current Taxes
|
| | | | | 0.17M | -0.20M | | | | | |
|
Current Deferred Revenue
|
0.00M | 896.00 | 0.04M | 0.03M | 0.87M | 0.36M | 0.57M | 0.71M | 1.83M | 0.96M | 1.67M | 11.81M |
|
Total Current Liabilities
|
0.11M | 0.45M | 0.68M | 1.00M | 5.86M | 4.66M | 5.37M | 3.64M | 3.94M | 4.50M | 3.25M | 16.09M |
|
Capital Leases
|
| | | | | | | 0.10M | 0.02M | | | |
|
Non-Current Debt
|
0.04M | 0.06M | 0.14M | 0.04M | 0.05M | | | 1.41M | | | | |
|
Convertible Debt
|
| 0.13M | | 0.07M | 1.43M | | 0.91M | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | 11.02M |
|
Operating Leases
|
| | | | | | 0.20M | | 4.74M | 4.54M | 4.23M | 3.87M |
|
Other Non-Current Liabilities
|
0.00M | 896.00 | | | | | | | | | | 7.40M |
|
Total Non-Current Liabilities
|
-0.00M | 0.45M | | | | | | | | | | 25.30M |
|
Total Liabilities
|
| 0.45M | 0.82M | 1.00M | 5.86M | 4.66M | 5.66M | 4.52M | 8.70M | 9.04M | 7.48M | 32.70M |
|
Total Debt
|
0.04M | 0.18M | 0.18M | 0.08M | 0.05M | 875.00 | 0.01M | 1.42M | | | | |
|
Common Equity
|
0.19M | -0.17M | -0.75M | -0.93M | -5.05M | 4.49M | -0.13M | 1.88M | 0.78M | 4.05M | 5.37M | 2.26M |
|
Shareholder's Equity
|
0.19M | -0.17M | -0.75M | -0.93M | -5.05M | -30.27M | -0.13M | 1.88M | 0.78M | 4.05M | 5.37M | 2.26M |
|
Liabilities and Shareholders Equity
|
0.30M | 0.28M | 0.06M | 0.07M | 0.81M | | | 6.41M | 9.48M | 13.09M | 12.84M | 34.96M |
|
Treasury Shares
|
| | | | | 457.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Retained Earnings
|
-2.62M | -3.84M | -4.70M | -5.35M | -18.63M | -30.27M | -32.74M | -39.49M | -45.50M | -52.36M | -63.60M | -74.37M |
|
Preferred Shares
|
| | | | | | | 1.71M | 2.00 | 1.00 | 12.00 | 14.00 |