|
Cash & Equivalents
|
1.33M | 1.33M | 0.41M | 0.41M |
|
Cash & Current Investments
|
1.33M | 1.33M | 0.41M | 0.41M |
|
Receivables - Net
|
2.98M | | 8.70M | 8.38M |
|
Receivables - Other
|
0.14M | 0.14M | 0.60M | 0.00M |
|
Receivables
|
3.13M | | 9.31M | 8.38M |
|
Raw Materials
|
0.03M | | 0.02M | |
|
Finished Goods
|
187.00 | | 190.00 | |
|
Inventory
|
187.00 | | 134.00 | |
|
Current Deferred Tax Assets
|
| -0.01M | 0.97M | 0.95M |
|
Prepaid Assets
|
0.63M | 0.44M | 0.01M | 0.01M |
|
Current Assets
|
4.20M | | 9.77M | 12.99M |
|
Property, Plant & Equipment (Net)
|
0.27M | | 0.24M | 0.20M |
|
Long-Term Investments
|
0.02M | | 5.70M | |
|
Intangibles
|
0.01M | | 0.01M | 0.01M |
|
Goodwill & Intangibles
|
0.01M | | 0.01M | 0.01M |
|
Long-Term Deferred Tax
|
0.14M | | 0.14M | 0.25M |
|
Other Non-Current Assets
|
0.53M | | 0.97M | |
|
Non-Current Assets
|
1.14M | | 1.46M | 0.53M |
|
Assets
|
5.34M | | 11.24M | 13.51M |
|
Accounts Payables
|
0.09M | 0.51M | 1.85M | -0.70M |
|
Notes Payables
|
1.75M | | 3.35M | |
|
Payables
|
1.84M | 0.51M | 5.21M | -0.70M |
|
Accumulated Expenses
|
0.03M | 0.00M | 0.06M | 0.01M |
|
Other Accumulated Expenses
|
0.98M | | 0.06M | 0.01M |
|
Current Leases
|
0.05M | | 0.02M | 0.01M |
|
Current Taxes
|
0.43M | 0.01M | 0.82M | 0.95M |
|
Total Current Liabilities
|
2.49M | | 6.21M | 6.07M |
|
Capital Leases
|
0.02M | | | |
|
Operating Leases
|
0.02M | -0.01M | 0.01M | 0.01M |
|
Other Non-Current Liabilities
|
0.11M | | 0.40M | 0.42M |
|
Total Non-Current Liabilities
|
0.04M | | 0.01M | 0.01M |
|
Total Liabilities
|
2.53M | | 6.22M | 6.07M |
|
Common Equity
|
2.81M | | 5.02M | 7.44M |
|
Shareholder's Equity
|
2.81M | | 5.02M | |
|
Liabilities and Shareholders Equity
|
5.34M | | 11.24M | 13.51M |
|
Retained Earnings
|
1.66M | | 3.55M | 3.05M |