|
Cash & Equivalents
|
0.72M | 0.92M | 4.27M | 3.08M | 1.93M | 1.70M | 0.58M | 0.10M | 7.08M | 5.81M | 4.34M | 4.05M | 2.60M | 1.10M | 2.79M | 1.95M |
|
Cash & Current Investments
|
0.72M | 0.92M | 4.27M | 3.08M | 1.93M | 1.70M | 0.58M | 0.10M | 7.08M | 5.81M | 4.34M | 4.05M | 2.60M | 1.10M | 2.79M | 1.95M |
|
Receivables - Net
|
| 0.00M | | | | | | 0.00M | 0.01M | | | | | 0.00M | | |
|
Receivables
|
| 0.00M | | | | | | 0.00M | 0.01M | | | | | 0.00M | | |
|
Raw Materials
|
0.38M | 0.36M | 0.36M | 0.36M | 0.36M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M |
|
Work In Process
|
0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Finished Goods
|
0.30M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.02M |
|
Inventory
|
0.75M | 0.67M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.67M | 0.67M | 0.63M | 0.64M | 0.65M | 0.65M | 0.65M | 0.65M | 0.66M |
|
Current Deferred Tax Assets
|
| 0.25M | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.02M | 0.05M | 0.45M | 0.33M | 0.22M | 0.14M | 0.45M | 0.37M | 0.23M | 0.18M | 0.39M | 0.24M | 0.20M | 0.09M | 0.42M | 0.26M |
|
Current Assets
|
1.64M | 1.93M | 5.44M | 4.13M | 2.87M | 2.70M | 2.03M | 1.81M | 8.69M | 7.35M | 6.07M | 5.69M | 3.63M | 2.17M | 4.42M | 3.79M |
|
Property, Plant & Equipment (Net)
|
0.09M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.06M | 0.05M |
|
Intangibles
|
| | | | | | | | 1.57M | 1.59M | 1.59M | 1.59M | 1.61M | 1.62M | 1.62M | 1.63M |
|
Goodwill & Intangibles
|
| | | | | | | | 1.57M | 1.59M | 1.59M | 1.59M | 1.61M | 1.62M | 1.62M | 1.63M |
|
Non-Current Assets
|
0.29M | 0.16M | 0.13M | 0.64M | 0.61M | 0.59M | 0.57M | 0.56M | 2.11M | 2.15M | 2.12M | 2.09M | 2.07M | 2.05M | 2.02M | 2.20M |
|
Assets
|
1.93M | 2.09M | 5.57M | 4.77M | 3.48M | 3.29M | 2.60M | 2.37M | 10.80M | 9.50M | 8.19M | 7.78M | 5.70M | 4.22M | 6.44M | 6.00M |
|
Accounts Payables
|
| 0.69M | 0.46M | 0.80M | 1.04M | 0.63M | 0.45M | 1.09M | 0.42M | 0.45M | 0.40M | 0.28M | 0.41M | 0.32M | 0.28M | 0.32M |
|
Notes Payables
|
2.50M | 1.63M | 0.13M | 1.13M | 0.13M | 0.50M | 0.50M | 1.42M | 0.50M | 0.50M | | 2.37M | 2.53M | 2.55M | 1.54M | 0.50M |
|
Payables
|
2.50M | 2.32M | 0.59M | 1.93M | 1.17M | 1.13M | 0.95M | 2.51M | 0.92M | 0.95M | 0.40M | 2.64M | 2.93M | 2.87M | 1.82M | 0.82M |
|
Accumulated Expenses
|
0.29M | 1.05M | 0.51M | 0.89M | 0.64M | 0.39M | 0.63M | 0.77M | 0.58M | 0.40M | 0.33M | 0.37M | 0.32M | 0.51M | 0.60M | 0.31M |
|
Other Accumulated Expenses
|
0.00M | 0.00M | 0.39M | 0.29M | 0.17M | 0.05M | 0.24M | 0.16M | 0.11M | 0.03M | 0.23M | 0.17M | 0.10M | 0.03M | 0.22M | 0.15M |
|
Current Leases
|
| 0.09M | 0.06M | 0.03M | | 0.03M | 0.07M | 0.09M | 0.10M | 0.10M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.13M |
|
Total Current Liabilities
|
1.11M | 3.47M | 1.54M | 3.14M | 1.99M | 1.83M | 1.90M | 3.53M | 1.71M | 1.75M | 1.35M | 3.30M | 3.57M | 3.70M | 3.01M | 1.57M |
|
Non-Current Debt
|
0.25M | 4.44M | 1.00M | | 1.00M | 0.50M | 0.50M | | | | 0.50M | 0.05M | | | | |
|
Operating Leases
|
0.11M | 0.09M | | 0.55M | 0.55M | 0.54M | 0.51M | 0.49M | 0.46M | 0.43M | 0.41M | 0.38M | 0.35M | 0.31M | 0.28M | 0.25M |
|
Other Non-Current Liabilities
|
| 0.23M | 0.14M | | 0.20M | 0.19M | 0.21M | | | | | 0.03M | | | | |
|
Total Non-Current Liabilities
|
2.72M | 4.67M | 1.14M | 0.55M | 1.75M | 1.22M | 1.22M | 0.49M | 0.46M | 0.43M | 0.91M | 0.46M | 0.35M | 0.31M | 0.28M | 0.25M |
|
Total Liabilities
|
3.84M | 8.15M | 2.68M | 3.69M | 3.74M | 3.06M | 3.12M | 4.02M | 2.17M | 2.19M | 2.26M | 3.76M | 3.92M | 4.02M | 3.30M | 1.81M |
|
Total Debt
|
0.25M | 4.44M | 1.00M | | 1.00M | 0.50M | 0.50M | | | | 0.50M | 0.05M | | | | |
|
Common Equity
|
-1.91M | -6.06M | 2.90M | 1.08M | -0.26M | 0.23M | -0.52M | -1.65M | 8.63M | 7.32M | 5.93M | 4.02M | 1.79M | 0.21M | 3.14M | 4.18M |
|
Shareholder's Equity
|
| -6.06M | 2.90M | 1.08M | -0.26M | 0.23M | -0.52M | -1.65M | 8.63M | 7.32M | 5.93M | 4.02M | 1.79M | 0.21M | 3.14M | 4.18M |
|
Liabilities and Shareholders Equity
|
1.93M | 2.09M | 5.57M | 4.77M | 3.48M | 3.29M | 2.60M | 2.37M | 10.80M | 9.50M | 8.19M | 7.78M | 5.70M | 4.22M | 6.44M | 6.00M |
|
Retained Earnings
|
-49.57M | -54.40M | -56.00M | -57.80M | -59.12M | -60.76M | -62.12M | -63.90M | -65.52M | -67.36M | -69.41M | -71.50M | -74.03M | -76.13M | -78.20M | -80.53M |
|
Preferred Shares
|
| 483.00 | 413.00 | 403.00 | 403.00 | 381.00 | 380.00 | 380.00 | 380.00 | 380.00 | 380.00 | 380.00 | 380.00 | 380.00 | 430.00 | 580.00 |