|
Cash & Equivalents
|
0.01M | 0.17M | 0.15M | 0.08M | 0.07M | 0.04M | 0.04M | 0.10M | 0.02M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | 0.28M | 0.36M | 0.14M | 0.04M | 0.01M | 0.34M | 0.16M | 0.05M | 0.03M | 0.02M |
|
Cash & Current Investments
|
0.01M | 0.17M | 0.15M | 0.08M | 0.07M | 0.04M | 0.04M | 0.10M | 0.02M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | 0.28M | 0.36M | 0.14M | 0.04M | 0.01M | 0.34M | 0.16M | 0.05M | 0.03M | 0.02M |
|
Receivables - Net
|
| | | | | | 0.20M | 0.14M | 0.14M | 0.14M | 0.13M | 0.12M | 0.12M | 0.11M | 0.10M | | | | 0.01M | 0.01M | | | | 0.01M | |
|
Receivables - Other
|
| | | | | | | 0.75M | 0.01M | | | | 0.01M | 0.01M | 0.01M | | | | | | | | | | |
|
Receivables
|
| | | | | | 0.20M | 0.90M | 0.15M | 0.14M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | | | | 0.01M | 0.01M | | | | 0.01M | |
|
Inventory
|
| | | | | | | | | | | | | | | | 1.59M | 1.59M | 1.66M | 1.62M | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.04M | 0.06M |
|
Current Assets
|
| 0.17M | | 0.08M | 0.07M | 0.04M | 0.05M | 0.31M | 0.17M | 0.17M | 0.16M | 0.14M | 0.13M | 0.12M | 0.12M | | 1.95M | 1.73M | 0.04M | 0.01M | 0.36M | 0.18M | 0.07M | 0.07M | 0.08M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 805.00 | 604.00 | 403.00 | 201.00 | |
|
Intangibles
|
| | | | | | | 0.86M | 0.86M | | | | | | | | 0.10M | 0.09M | 0.19M | 0.07M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M |
|
Goodwill & Intangibles
|
| | | | | | | 0.86M | 0.86M | | | | | | | | 0.10M | 0.09M | 0.19M | 0.07M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | 0.66M | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | 0.01M |
|
Non-Current Assets
|
| | | | | | 0.20M | 0.87M | 0.87M | | | | | | | | 0.10M | 0.10M | 1.75M | 1.70M | 1.75M | 1.73M | 0.62M | 0.59M | 0.62M |
|
Assets
|
| 0.17M | | 0.08M | 0.07M | 0.04M | 0.25M | 1.18M | 1.04M | 0.17M | 0.16M | 0.14M | 0.13M | 0.12M | 0.12M | | 2.05M | 1.83M | 1.80M | 1.71M | 2.12M | 1.91M | 0.69M | 0.66M | 0.70M |
|
Accounts Payables
|
| | | 826.00 | 0.05M | 0.04M | 0.05M | 0.08M | 0.09M | 0.08M | 0.11M | 0.08M | 0.07M | 0.09M | 0.09M | | 0.08M | 0.05M | 0.10M | 0.11M | 0.12M | 0.12M | 0.11M | 0.18M | 0.24M |
|
Notes Payables
|
| | | | | | 0.20M | 0.25M | 0.28M | 0.17M | 0.03M | | | | | | 0.05M | 0.05M | | 0.05M | 0.05M | 0.05M | 0.06M | 0.16M | 0.16M |
|
Payables
|
| | | 826.00 | 0.05M | 0.04M | 0.25M | 0.33M | 0.36M | 0.25M | 0.14M | 0.08M | 0.07M | 0.09M | 0.09M | | 0.13M | 0.10M | 0.10M | 0.16M | 0.17M | 0.17M | 0.17M | 0.34M | 0.40M |
|
Accumulated Expenses
|
| | | | | 0.04M | 0.05M | 0.03M | 0.03M | 0.04M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | | | | 0.00M | 0.00M |
|
Short term Debt
|
| | | | | | | 0.05M | 0.05M | 0.05M | 0.23M | 0.05M | 0.06M | 0.08M | 0.09M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.03M | 0.02M | 0.02M | 0.02M |
|
Total Current Liabilities
|
| | | 826.00 | 0.05M | 0.07M | 0.30M | 0.42M | 0.45M | 0.34M | 0.36M | 0.14M | 0.15M | 0.18M | 0.20M | | 0.09M | 0.07M | 0.23M | 0.24M | 0.17M | 0.20M | 0.19M | 0.46M | 0.59M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | 0.05M | | 0.10M | 0.10M | 0.20M | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | 0.01M | 0.01M | 0.01M | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | -0.00M | -0.01M | -0.01M |
|
Operating Leases
|
| | | | | | | 0.00M | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.03M | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | 260.00 | 714.00 | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | 0.00M | | | | | | | | | | | 0.28M | 0.34M | | | | | |
|
Total Liabilities
|
| | -0.13M | 826.00 | 0.05M | 0.07M | 0.30M | 0.43M | 0.45M | 0.34M | 0.36M | 0.14M | 0.15M | 0.18M | 0.20M | -0.82M | 0.14M | 0.12M | 0.28M | 0.34M | 0.27M | 0.30M | 0.39M | 0.57M | 0.85M |
|
Total Debt
|
| | | | | | | 0.05M | 0.05M | 0.05M | 0.23M | 0.05M | 0.06M | 0.08M | 0.09M | | | | 0.05M | | 0.10M | 0.10M | 0.20M | | |
|
Common Equity
|
| 0.17M | 0.13M | 0.08M | 1.43M | -0.04M | -0.06M | 0.75M | 0.59M | -0.17M | -0.21M | -0.00M | -0.02M | -0.06M | -0.08M | 0.82M | 1.97M | 1.77M | 1.52M | 1.37M | 1.85M | 1.61M | 0.30M | 0.10M | -0.15M |
|
Shareholder's Equity
|
| 0.17M | 0.13M | 0.08M | 1.43M | -0.04M | -0.06M | 0.75M | 0.59M | -0.17M | -0.21M | -0.00M | -0.02M | -0.06M | -0.08M | 0.82M | 1.97M | 1.77M | 1.52M | 1.37M | 1.85M | 1.61M | 0.30M | 0.10M | -0.15M |
|
Liabilities and Shareholders Equity
|
| 0.17M | | 0.08M | 0.07M | 0.04M | 0.25M | 1.18M | 1.04M | 0.17M | 0.16M | 0.14M | 0.13M | 0.12M | 0.12M | | 2.05M | 1.83M | 1.80M | 1.71M | 2.12M | 1.91M | 0.69M | 0.66M | 0.70M |
|
Retained Earnings
|
| -0.02M | | -1.53M | -1.59M | -1.65M | -1.99M | -2.16M | -2.37M | -3.30M | -3.35M | -3.39M | -3.42M | -3.47M | -3.50M | | -2.57M | -2.76M | -3.15M | -4.91M | -5.76M | -6.31M | -7.82M | -8.32M | -8.75M |