|
Cash & Equivalents
|
500.00 | 600.00 | 600.00 | 600.00 | 0.03M | 600.00 | | 0.51M | 0.27M | 0.04M | 0.21M | 0.06M | 0.04M | 0.01M | 0.06M | 0.06M | | 0.02M | 0.05M | |
|
Cash & Current Investments
|
500.00 | 600.00 | 600.00 | 600.00 | 0.03M | 600.00 | | 0.51M | 0.27M | 0.04M | 0.21M | 0.06M | 0.04M | 0.01M | 0.06M | 0.06M | | 0.02M | 0.05M | |
|
Receivables - Net
|
| | | | | | | 0.52M | 0.76M | 0.49M | 0.92M | 1.73M | 4.50M | 4.65M | 4.90M | 5.09M | 5.10M | 4.96M | 4.92M | 4.93M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | 0.05M | 0.03M | 0.02M |
|
Receivables
|
| | | | | | | 0.52M | 0.76M | 0.49M | 0.92M | 1.73M | 4.50M | 4.65M | 4.90M | 5.09M | 5.10M | 5.01M | 4.95M | 4.95M |
|
Prepaid Assets
|
| | | | | | | | 0.14M | | 0.59M | 0.40M | 0.67M | 0.66M | 0.83M | 0.83M | 0.83M | 0.82M | 0.82M | 0.82M |
|
Current Assets
|
| | 600.00 | | 600.00 | | | | 1.21M | 600.00 | 1.94M | 2.23M | 5.21M | 5.33M | 5.79M | 5.99M | 1.66M | 1.60M | 1.61M | 1.52M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | 0.01M | | 0.01M | 0.86M | 0.42M | 0.38M | 0.34M | 0.30M | 0.26M | 0.22M | 0.18M | 0.15M |
|
Non-Current Assets
|
| | | | | | | | 0.01M | | 0.01M | 0.86M | 0.42M | 0.38M | 0.34M | 0.30M | 0.26M | 0.22M | 0.18M | 0.15M |
|
Assets
|
500.00 | | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 1.22M | 600.00 | 1.95M | 3.10M | 5.63M | 5.71M | 6.14M | 6.29M | 1.92M | 1.82M | 1.79M | 1.66M |
|
Accounts Payables
|
| | | | 750.00 | | 0.00M | | 0.00M | | 0.00M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.10M | 0.11M | 0.14M | 0.12M |
|
Notes Payables
|
0.00M | | | 0.01M | | | | | | | | | | | | | | | | |
|
Payables
|
0.00M | | | 0.01M | 750.00 | | 0.00M | | 0.00M | | 0.00M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.10M | 0.11M | 0.14M | 0.12M |
|
Accumulated Expenses
|
| | | | | | | | | 680.00 | | | | | | | | | | |
|
Short term Debt
|
0.00M | | | | 0.01M | 0.01M | 0.01M | | | | | 0.05M | | | | | | | | |
|
Current Leases
|
| | | | | | | | 0.04M | | | 0.01M | | | | | | | | |
|
Current Taxes
|
| | | | | | | | 0.14M | | | 0.32M | 0.74M | 0.75M | 0.81M | 0.84M | 0.83M | 0.83M | 0.82M | 0.82M |
|
Total Current Liabilities
|
| | | | | | | | 0.18M | 0.02M | 0.32M | 0.41M | 0.80M | 0.79M | 0.90M | 0.94M | 0.95M | 0.94M | 0.96M | 0.94M |
|
Non-Current Debt
|
| | 0.01M | | 0.00M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 0.04M | | | 0.01M | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 0.01M | | 0.00M | | | | | | | | | | | | | | | |
|
Total Liabilities
|
0.00M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.18M | 0.02M | 0.32M | 0.41M | 0.80M | 0.79M | 0.90M | 0.94M | 0.95M | 0.94M | 0.96M | 0.94M |
|
Total Debt
|
0.00M | | 0.01M | | 0.01M | 0.01M | 0.01M | | | | | 0.05M | | | | | | | | |
|
Common Equity
|
-552.00 | | -0.01M | -0.01M | 0.19M | -0.01M | -0.02M | 0.84M | 1.04M | 0.91M | 1.63M | 2.68M | 4.83M | 4.92M | 5.24M | 5.35M | 0.97M | 0.88M | 0.83M | 0.72M |
|
Shareholder's Equity
|
-552.00 | | -0.01M | -0.01M | 0.19M | -0.01M | -0.02M | 0.84M | 1.04M | 0.91M | 1.63M | 2.68M | 4.83M | 4.92M | 5.24M | 5.35M | 0.97M | 0.88M | 0.83M | 0.72M |
|
Liabilities and Shareholders Equity
|
500.00 | | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 1.22M | 600.00 | 1.95M | 3.10M | 5.63M | 5.71M | 6.14M | 6.29M | 1.92M | 1.82M | 1.79M | 1.66M |
|
Retained Earnings
|
-0.00M | | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | 1.02M | -0.02M | 1.61M | 2.34M | 4.48M | 4.59M | 4.90M | 5.02M | -0.05M | -0.14M | -0.19M | -0.30M |