|
Assets
|
0.01M | 0.72M | 0.49M | 0.49M | 7.23M | 5.59M | 14.02M | 9.32M | 5.33M | 4.08M |
|
Cash & Equivalents
|
0.01M | 0.08M | 0.34M | 0.39M | 2.19M | 0.58M | 8.68M | 4.34M | 0.43M | 3.59M |
|
Short-term Investments
|
| 0.02M | 0.02M | | | 0.10M | 0.01M | | | |
|
Cash & Current Investments
|
0.01M | 0.10M | 0.36M | 0.39M | 2.19M | 0.68M | 8.68M | 4.34M | 0.43M | 3.59M |
|
Receivables - Net
|
| | 0.03M | 0.03M | 0.14M | 0.19M | 0.18M | 0.08M | 0.01M | 0.01M |
|
Receivables - Other
|
| | 0.01M | 0.00M | | | 0.01M | 0.03M | 0.02M | |
|
Receivables
|
| | 0.04M | 0.03M | 0.14M | 0.19M | 0.19M | 0.11M | 0.03M | 0.01M |
|
Raw Materials
|
| | | | | | 0.01M | 0.00M | 0.00M | |
|
Finished Goods
|
| | | | | | 0.01M | 0.10M | 0.28M | 0.34M |
|
Inventory
|
| | 0.07M | 0.05M | 0.13M | 0.11M | 0.02M | 0.10M | 0.28M | 0.13M |
|
Prepaid Assets
|
0.00M | 0.01M | 0.01M | 0.01M | 0.05M | 0.09M | 0.30M | 0.14M | 0.09M | 0.10M |
|
Current Assets
|
0.01M | 0.02M | 0.45M | 0.48M | 2.44M | 1.01M | 9.21M | 4.81M | 1.03M | 3.85M |
|
Property, Plant & Equipment (Net)
|
| 0.00M | 0.01M | 0.01M | 4.65M | 4.49M | 4.35M | 4.23M | 4.08M | 0.06M |
|
Other Non-Current Assets
|
| 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.16M | 0.07M |
|
Non-Current Assets
|
| 0.70M | 0.03M | 0.01M | 4.79M | 4.59M | 4.81M | 4.52M | 4.31M | 0.23M |
|
Accounts Payables
|
0.02M | 0.01M | 0.37M | 0.45M | 0.19M | 0.20M | 0.29M | 0.27M | 0.44M | 0.70M |
|
Notes Payables
|
| | 0.06M | 0.03M | 0.05M | | | | | |
|
Payables
|
0.02M | 0.01M | 0.43M | 0.48M | 0.24M | 0.20M | 0.29M | 0.27M | 0.44M | 0.70M |
|
Accumulated Expenses
|
| 0.00M | | | 0.00M | | | | | |
|
Other Accumulated Expenses
|
| | | | 0.02M | 0.01M | 0.02M | 0.01M | 0.03M | 0.07M |
|
Short term Debt
|
| 0.02M | | | | 0.19M | 0.13M | | | |
|
Current Leases
|
| | | | 0.04M | 0.05M | 0.12M | 0.11M | 0.09M | 0.11M |
|
Current Taxes
|
| 0.00M | 0.00M | 0.00M | | | | | | |
|
Current Deferred Revenue
|
| | 0.00M | | 0.13M | 0.06M | 0.00M | | | |
|
Total Current Liabilities
|
0.02M | 0.18M | 0.43M | 0.48M | 0.43M | 0.53M | 0.57M | 1.39M | 1.66M | 0.88M |
|
Non-Current Debt
|
0.01M | | | | | 0.20M | 0.03M | | | |
|
Convertible Debt
|
| | | 0.08M | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.00M | 0.00M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 0.11M | |
|
Operating Leases
|
| | | | 0.09M | 0.04M | 0.30M | 0.17M | 0.12M | 0.01M |
|
Other Non-Current Liabilities
|
| | | | 0.01M | 0.02M | | 0.01M | 0.01M | |
|
Total Non-Current Liabilities
|
| | | | 0.11M | 0.26M | 0.33M | 0.18M | 0.13M | 0.01M |
|
Total Liabilities
|
0.02M | 0.19M | 0.43M | 0.56M | 0.54M | 0.79M | 0.90M | 1.57M | 1.79M | 0.89M |
|
Total Debt
|
0.01M | 0.02M | | | | 0.40M | 0.16M | | | |
|
Common Equity
|
-0.02M | -0.03M | 0.05M | -0.07M | 6.69M | 4.80M | 13.12M | 7.76M | 3.55M | 3.20M |
|
Shareholder's Equity
|
-0.02M | -0.03M | 0.05M | -0.07M | 6.69M | 4.80M | 13.12M | 7.76M | 3.55M | 3.20M |
|
Liabilities and Shareholders Equity
|
0.01M | 0.72M | 0.49M | 0.49M | 7.23M | 5.59M | 14.02M | 9.32M | 5.33M | 4.08M |
|
Treasury Shares
|
| | | | | | | 0.60M | 0.12M | 0.35M |
|
Retained Earnings
|
-0.02M | -0.22M | -1.35M | -1.98M | -7.18M | -9.72M | -12.94M | -17.86M | -22.58M | -25.78M |