|
Accumulated Depreciation
|
| | | | | 0.10M |
|
Assets
|
0.03M | 25.89M | 186.15M | 133.34M | 54.32M | 27.12M |
|
Cash & Equivalents
|
0.03M | 15.28M | 14.18M | 19.06M | 16.93M | 10.27M |
|
Receivables - Net
|
| 0.16M | 4.22M | 0.62M | 0.13M | 0.01M |
|
Receivables - Other
|
| 0.02M | | | | |
|
Receivables
|
| 0.18M | 4.22M | 0.62M | 0.13M | 0.01M |
|
Raw Materials
|
| | | | 0.41M | 0.16M |
|
Work In Process
|
| | | | 0.16M | |
|
Finished Goods
|
| | | | 0.02M | 0.02M |
|
Inventory
|
| 2.65M | 4.08M | 4.55M | 0.58M | 0.18M |
|
Prepaid Assets
|
| 1.40M | 5.05M | 6.18M | 2.52M | 2.71M |
|
Current Assets
|
0.03M | 19.48M | 177.37M | 105.55M | 39.75M | 25.17M |
|
Property, Plant & Equipment (Net)
|
| 4.87M | 5.13M | 7.67M | 0.28M | 0.60M |
|
Long-Term Investments
|
| 230.00M | | | | |
|
Other Non-Current Assets
|
| 1.22M | 2.15M | 2.47M | 2.15M | 0.69M |
|
Non-Current Assets
|
| 6.40M | 8.79M | 27.79M | 14.56M | 1.95M |
|
Accounts Payables
|
| 1.81M | 2.54M | 3.22M | 3.44M | 3.60M |
|
Notes Payables
|
| 29.08M | | 8.59M | | |
|
Payables
|
| 30.89M | 2.54M | 11.81M | 3.44M | 3.60M |
|
Accumulated Expenses
|
0.00M | 3.36M | 8.74M | 9.76M | 6.58M | 7.71M |
|
Short term Debt
|
0.00M | 29.08M | | 8.59M | | |
|
Current Taxes
|
| 0.02M | | | | |
|
Current Deferred Revenue
|
| 0.66M | 2.92M | 0.99M | | |
|
Total Current Liabilities
|
0.00M | 37.59M | 13.57M | 22.56M | 10.03M | 11.31M |
|
Non-Current Debt
|
| 2.88M | | | | |
|
Convertible Debt
|
| | | | | 0.15M |
|
Non-Current Deffered Revenue
|
| 4.17M | 3.64M | | | |
|
Preferred Stock Liabilities
|
| 213.26M | | | | |
|
Operating Leases
|
| | | 19.14M | 14.86M | 0.48M |
|
Other Non-Current Liabilities
|
| | 0.79M | 0.13M | 0.41M | 0.06M |
|
Total Non-Current Liabilities
|
| | 16.60M | 39.24M | 24.89M | 11.93M |
|
Total Liabilities
|
0.00M | 44.11M | 17.39M | 39.37M | 25.29M | 12.00M |
|
Total Debt
|
0.00M | 31.96M | | 8.59M | | |
|
Common Equity
|
0.02M | -18.23M | 168.77M | 93.97M | 29.02M | 15.12M |
|
Shareholder's Equity
|
0.02M | -18.23M | 168.77M | 93.97M | 29.02M | 15.12M |
|
Liabilities and Shareholders Equity
|
0.03M | 25.89M | 186.15M | 133.34M | 54.32M | 27.12M |
|
Retained Earnings
|
-0.00M | -86.78M | -151.79M | -250.51M | -337.63M | -373.10M |
|
Treasury Shares
|
| 3.54M | 7.43M | 0.43M | 0.65M | 0.38M |
|
Shares Outstanding
|
60.96M | 101.29M | 155.14M | 5.44M | 6.31M | 13.73M |