|
Cash & Equivalents
|
0.13M | 3.56M | 3.39M | 2.85M | 2.83M | 2.71M | 2.84M | 2.68M | 2.81M | 2.52M | 2.76M | 2.68M | 2.77M | 1.95M | 2.25M | 2.86M |
|
Cash & Current Investments
|
0.13M | 3.56M | 3.39M | 2.85M | 2.83M | 2.71M | 2.84M | 2.68M | 2.81M | 2.52M | 2.76M | 2.68M | 2.77M | 1.95M | 2.25M | 2.86M |
|
Receivables - Net
|
0.04M | | | 0.59M | 0.61M | 0.61M | 0.62M | 0.08M | 0.59M | 0.36M | 0.66M | 0.99M | 2.68M | 3.89M | 2.58M | 2.26M |
|
Receivables - Other
|
| | | | | | 0.00M | 0.00M | 0.07M | | | | 0.00M | 25.00 | 0.02M | 0.02M |
|
Receivables
|
0.04M | | | 0.59M | 0.61M | 0.61M | 0.62M | 0.08M | 0.66M | 0.36M | 0.66M | 0.99M | 2.68M | 3.89M | 2.60M | 2.28M |
|
Finished Goods
|
| | | | | | | | 0.57M | | | | 0.73M | | | |
|
Inventory
|
0.44M | | | 0.66M | 0.35M | 0.49M | 0.64M | 0.71M | 0.86M | 0.96M | 1.27M | 1.15M | 0.99M | 0.93M | 0.99M | 1.21M |
|
Prepaid Assets
|
0.11M | | | 0.14M | 0.17M | 0.19M | 0.18M | 0.13M | 0.12M | 0.10M | 0.10M | 0.10M | 0.05M | 0.19M | 0.16M | 0.14M |
|
Current Assets
|
0.72M | | | 3.93M | 3.37M | 3.63M | 3.83M | 3.59M | 4.38M | 3.94M | 4.90M | 4.92M | 6.42M | 6.96M | 5.98M | 6.47M |
|
Property, Plant & Equipment (Net)
|
0.52M | | | 0.46M | 0.41M | 0.36M | 0.36M | 0.34M | 0.32M | 0.32M | 0.33M | 0.38M | 0.35M | 0.34M | 0.33M | 0.33M |
|
Long-Term Deferred Tax
|
0.09M | | | 0.11M | 0.11M | 0.10M | 0.12M | 0.06M | 0.24M | 0.01M | 0.01M | 0.02M | 0.55M | 0.07M | 0.03M | 0.03M |
|
Other Non-Current Assets
|
| | | | | | | | 0.00M | | | | 0.00M | | | |
|
Non-Current Assets
|
0.60M | | | 1.16M | 1.12M | 1.07M | 1.10M | 0.40M | 0.42M | 0.39M | 0.39M | 0.44M | 0.39M | 0.45M | 0.39M | 0.38M |
|
Assets
|
1.32M | | | 5.09M | 4.49M | 4.70M | 4.93M | 3.99M | 4.80M | 4.32M | 5.30M | 5.36M | 6.81M | 7.40M | 6.37M | 6.85M |
|
Accounts Payables
|
0.21M | 0.00M | | 0.18M | 0.07M | 0.08M | 0.11M | 0.33M | 0.80M | 0.74M | 1.54M | 1.45M | 1.48M | 2.06M | 1.51M | 1.33M |
|
Payables
|
0.21M | 0.00M | | 0.18M | 0.07M | 0.08M | 0.11M | 0.33M | 0.80M | 0.74M | 1.54M | 1.45M | 1.48M | 2.06M | 1.51M | 1.33M |
|
Accumulated Expenses
|
0.01M | | | 0.03M | 0.01M | 0.02M | 0.03M | 0.02M | 0.01M | 0.00M | 0.03M | 0.02M | 0.01M | 0.01M | 0.03M | 0.05M |
|
Current Leases
|
| | | | | | | | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M |
|
Current Taxes
|
| | | | | | 0.01M | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 0.05M | 0.06M | | | | | | | | |
|
Total Current Liabilities
|
| | | | 0.07M | 0.08M | 0.12M | 0.34M | 0.83M | 0.77M | 1.57M | 1.47M | 1.51M | 2.09M | 1.53M | 1.35M |
|
Minority Interest
|
-0.48M | | | -0.77M | -0.84M | -0.81M | -0.75M | -1.34M | -1.24M | -1.15M | -0.87M | -0.56M | 0.92M | 1.03M | 1.38M | 1.78M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | -0.02M | | | | 0.08M | | | |
|
Operating Leases
|
| | | | | | | | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | | |
|
Total Liabilities
|
1.79M | -2.77M | -2.63M | 2.51M | 1.93M | 2.07M | 2.36M | 1.92M | 2.64M | 2.07M | 2.77M | 2.54M | 2.54M | 3.04M | 1.53M | 1.35M |
|
Common Equity
|
-0.47M | 2.77M | 2.63M | 3.30M | 2.56M | 2.62M | 2.57M | 2.08M | 2.17M | 2.25M | 2.53M | 2.83M | 4.27M | 4.37M | 4.84M | 5.50M |
|
Shareholder's Equity
|
-0.47M | 2.77M | 2.63M | 3.30M | 2.56M | 2.62M | 2.57M | 2.08M | 2.17M | 2.25M | 2.53M | 2.83M | 4.27M | 4.37M | 4.84M | 5.50M |
|
Liabilities and Shareholders Equity
|
1.32M | | | 5.09M | 4.49M | 4.70M | 4.93M | 3.99M | 4.80M | 4.32M | 5.30M | 5.36M | 6.81M | 7.40M | 6.37M | 6.85M |
|
Retained Earnings
|
0.00M | | | 0.04M | 0.08M | 0.13M | 0.01M | 0.11M | 0.10M | 0.10M | 0.09M | 0.08M | 0.04M | 0.03M | 0.04M | 0.30M |