|
Cash & Equivalents
|
0.39M | 0.39M | 7,000.00M | 2.15M | 0.01M | 0.07M | 2.81M | 0.21M | 0.55M | 6.07M | 0.55M |
|
Short-term Investments
|
| | | | | 0.02M | 0.25M | | 0.02M | 0.02M | 0.35M |
|
Cash & Current Investments
|
0.39M | 0.39M | 7,000.00M | 2.15M | 0.01M | 0.08M | 3.06M | 0.21M | 0.56M | 6.08M | 0.90M |
|
Receivables - Net
|
0.37M | 0.02M | 0.33M | 0.13M | | 0.28M | 0.27M | | 0.12M | 0.51M | 0.25M |
|
Receivables - Other
|
0.04M | 0.07M | 0.78M | 0.56M | | 0.01M | 0.02M | | 0.05M | 0.94M | 0.52M |
|
Receivables
|
0.40M | 0.09M | 1.11M | 0.69M | | 0.29M | 0.29M | | 0.17M | 1.45M | 0.77M |
|
Work In Process
|
| | 0.01M | | | 0.22M | | | 0.51M | | |
|
Finished Goods
|
| | 1.78M | | | 2.17M | | | 3.54M | | |
|
Inventory
|
1.23M | 1.83M | 1.79M | 2.54M | | 2.39M | 4.35M | | 3.12M | 4.09M | 3.45M |
|
Prepaid Assets
|
| | 0.23M | | | | | | 0.12M | | |
|
Current Assets
|
2.02M | 1.99M | 11.03M | 5.39M | | 0.60M | 0.55M | | 7.54M | 11.62M | |
|
Property, Plant & Equipment (Net)
|
0.00M | 0.01M | 0.04M | 0.05M | | 0.24M | 0.23M | | 0.14M | 0.20M | 0.12M |
|
Long-Term Investments
|
| | | | | 1.94M | 1.70M | | 0.75M | 0.68M | |
|
Goodwill
|
| | -1.20M | | | | | | | 1.09M | |
|
Intangibles
|
5.02M | 4.74M | 4.45M | 6.14M | | 1.20M | 1.20M | | 4.95M | 1.08M | |
|
Goodwill & Intangibles
|
5.02M | 4.74M | 3.25M | 6.14M | | 1.20M | 1.20M | | 4.95M | 2.17M | |
|
Long-Term Deferred Tax
|
0.23M | 0.61M | 0.11M | 0.14M | | 0.17M | 0.20M | | 0.03M | 0.46M | 0.03M |
|
Other Non-Current Assets
|
0.37M | 0.86M | | | | 3.19M | | | 1.48M | | |
|
Non-Current Assets
|
5.39M | 5.61M | 4.74M | 9.63M | | 7.96M | 7.53M | | 6.18M | 11.36M | |
|
Assets
|
7.41M | 7.59M | 15.78M | 15.02M | | 8.56M | 8.08M | | 4.22M | 22.98M | 8.22M |
|
Accounts Payables
|
0.71M | 0.78M | 0.13M | 0.64M | | 0.11M | 0.02M | | 0.51M | 0.86M | 0.60M |
|
Notes Payables
|
0.93M | 1.52M | 0.09M | 0.03M | | 0.07M | 0.03M | | 0.01M | | |
|
Payables
|
1.64M | 2.30M | 0.22M | 0.67M | | 0.18M | 0.06M | | 0.52M | 0.86M | 0.60M |
|
Accumulated Expenses
|
0.05M | | 0.23M | | | 368.00 | 0.12M | | 649.00 | | |
|
Other Accumulated Expenses
|
0.71M | 0.88M | 0.39M | 1.10M | | 1.53M | 1.29M | | 0.25M | 3.86M | 0.19M |
|
Short term Debt
|
| 0.04M | | | | | | | 1.77M | | 2.46M |
|
Total Current Liabilities
|
2.07M | 3.77M | 0.64M | 1.77M | | 1.00M | 0.91M | | 1.72M | 5.00M | |
|
Non-Current Debt
|
3.63M | 2.52M | 0.09M | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | 6.80M | 3.06M |
|
Non-Current Deferred Tax Liability
|
0.37M | | 0.03M | | | | | | 0.03M | -0.52M | |
|
Operating Leases
|
| | 0.10M | 0.09M | | 5.95M | 5.54M | | 0.20M | 1.06M | 0.17M |
|
Other Non-Current Liabilities
|
0.14M | 0.20M | 2.22M | 1.88M | | 1.38M | 6.41M | | 6.22M | 1.51M | |
|
Total Non-Current Liabilities
|
4.08M | 3.14M | 2.31M | 1.96M | | 1.42M | 6.42M | | 6.45M | 9.83M | |
|
Total Liabilities
|
6.16M | 6.91M | 2.95M | 3.73M | | 8.06M | 7.57M | | 2.81M | 14.82M | 6.83M |
|
Total Debt
|
3.63M | 2.57M | 0.09M | | | | | | 1.77M | | 2.46M |
|
Common Equity
|
1.25M | 0.68M | 12.82M | | | 0.49M | 0.52M | | 1.40M | | 1.39M |
|
Shareholder's Equity
|
1.25M | | 12.82M | 11.28M | | 8.51M | 7.19M | | 5.56M | 8.16M | |
|
Liabilities and Shareholders Equity
|
7.41M | 7.59M | 15.78M | 15.02M | | 8.56M | 8.08M | | 4.22M | 22.98M | 8.22M |
|
Retained Earnings
|
-1.48M | -3.00M | -3.68M | -5.51M | | -0.07M | -0.04M | | 1.40M | -18.82M | -3.22M |