|
Cash & Equivalents
|
| 0.39M | 8.14M | 0.54M | 2.56M |
|
Short-term Investments
|
| | | 0.02M | 0.02M |
|
Cash & Current Investments
|
| 0.39M | 8.14M | 0.55M | 2.58M |
|
Receivables - Net
|
| 0.37M | 0.33M | 0.63M | 0.42M |
|
Receivables - Other
|
| 0.04M | 0.78M | 0.60M | 0.49M |
|
Receivables
|
| 0.40M | 1.11M | 1.23M | 0.91M |
|
Raw Materials
|
| | 0.01M | 0.01M | 0.03M |
|
Work In Process
|
| | 0.01M | 0.22M | 0.51M |
|
Finished Goods
|
| | 1.78M | 2.17M | 3.54M |
|
Inventory
|
| 1.23M | 1.79M | 2.39M | 4.05M |
|
Prepaid Assets
|
| | 0.23M | | 0.12M |
|
Current Assets
|
| 2.02M | 11.03M | 4.16M | 7.54M |
|
Property, Plant & Equipment (Net)
|
| 0.00M | 0.04M | 0.06M | 0.18M |
|
Long-Term Investments
|
| | | 1.94M | 0.75M |
|
Goodwill
|
| | -1.20M | | |
|
Intangibles
|
| 5.02M | 4.45M | 5.71M | 4.95M |
|
Goodwill & Intangibles
|
| 5.02M | 3.25M | 5.71M | 4.95M |
|
Long-Term Deferred Tax
|
| 0.23M | 0.11M | 0.17M | 0.03M |
|
Other Non-Current Assets
|
| 0.37M | | 3.19M | 1.48M |
|
Non-Current Assets
|
| 5.39M | 4.74M | 8.07M | 6.18M |
|
Assets
|
| 7.41M | 15.78M | 12.24M | 13.72M |
|
Accounts Payables
|
| 0.71M | 0.13M | 0.71M | 0.46M |
|
Notes Payables
|
| 0.93M | 0.09M | 0.07M | 0.01M |
|
Payables
|
| 1.64M | 0.22M | 0.78M | 0.47M |
|
Accumulated Expenses
|
| 0.05M | 0.23M | 368.00 | 649.00 |
|
Other Accumulated Expenses
|
| 0.71M | 0.39M | 1.53M | 1.24M |
|
Short term Debt
|
| 0.93M | | | |
|
Current Deferred Revenue
|
| | | 0.05M | |
|
Total Current Liabilities
|
| 2.07M | 0.64M | 2.31M | 1.72M |
|
Non-Current Debt
|
| 3.63M | 0.09M | | |
|
Non-Current Deferred Tax Liability
|
| 0.37M | 0.03M | | 0.03M |
|
Operating Leases
|
| | 0.10M | 0.04M | 0.29M |
|
Other Non-Current Liabilities
|
| 0.14M | 2.22M | 1.38M | 6.22M |
|
Total Non-Current Liabilities
|
| 4.08M | 2.31M | 1.42M | 6.45M |
|
Total Liabilities
|
| 6.16M | 2.95M | 3.73M | 8.17M |
|
Total Debt
|
| 4.56M | 0.09M | | |
|
Common Equity
|
| 1.25M | 12.82M | 8.51M | 5.56M |
|
Shareholder's Equity
|
0.35M | 1.25M | 12.82M | 8.51M | 5.56M |
|
Liabilities and Shareholders Equity
|
| 7.41M | 15.78M | 12.24M | 13.72M |
|
Retained Earnings
|
| -1.48M | -3.68M | -8.28M | -16.08M |
|
Preferred Shares
|
| | | 1,215.51M | |