|
Cash & Equivalents
|
0.30M | 1.63M | 1.42M | 0.04M | 0.00M | 0.17M | 0.12M | 0.16M | 0.05M | 0.06M | 0.01M | 0.59M | 0.01M | 0.18M |
|
Cash & Current Investments
|
0.30M | 1.63M | 1.42M | 0.04M | 0.00M | 0.17M | 0.12M | 0.16M | 0.05M | 0.06M | 0.01M | 0.59M | 0.01M | 0.18M |
|
Receivables - Net
|
-0.01M | -0.15M | -0.27M | | | | 0.11M | 0.21M | 0.05M | 0.21M | 0.14M | 0.13M | 0.10M | 0.13M |
|
Receivables - Other
|
| | | | | | 0.00M | | | | | | | |
|
Receivables
|
-0.01M | -0.15M | -0.27M | | | | 0.11M | 0.21M | 0.05M | 0.21M | 0.14M | 0.13M | 0.10M | 0.13M |
|
Raw Materials
|
| | | | | | 0.08M | 0.05M | 0.07M | 0.06M | 0.04M | 0.89M | 0.93M | 0.88M |
|
Finished Goods
|
| | | | | | 0.12M | 0.11M | 0.08M | 0.13M | 0.20M | 0.21M | 0.25M | 0.15M |
|
Inventory
|
| | | | | | 0.20M | 0.16M | 0.15M | 0.19M | 0.24M | 1.10M | 1.17M | 1.02M |
|
Prepaid Assets
|
0.09M | 0.06M | 0.04M | | | | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.17M | 0.11M | 0.11M |
|
Current Assets
|
2.26M | 4.14M | 3.47M | | 0.00M | 0.24M | 0.55M | 0.66M | 0.37M | 0.58M | 0.37M | 1.96M | 1.36M | 1.43M |
|
Property, Plant & Equipment (Net)
|
0.04M | 0.03M | | | 0.09M | 0.06M | 0.10M | 0.89M | 0.70M | 0.65M | 0.59M | 1.13M | 1.23M | 1.21M |
|
Goodwill
|
| | | | | | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M |
|
Intangibles
|
| | | | 0.02M | 0.02M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M |
|
Goodwill & Intangibles
|
| | | | 0.02M | 0.02M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M |
|
Other Non-Current Assets
|
| | 0.04M | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Non-Current Assets
|
0.61M | 1.49M | 1.45M | | 0.11M | 0.18M | 2.68M | 2.25M | 2.54M | 2.34M | 2.54M | 3.01M | 3.04M | 2.94M |
|
Assets
|
2.86M | 5.63M | 4.92M | 0.04M | 0.11M | 0.42M | 3.23M | 2.92M | 2.92M | 2.92M | 2.92M | 4.98M | 4.40M | 4.37M |
|
Accounts Payables
|
| | | 0.02M | 0.00M | 0.01M | 0.67M | 0.70M | 0.65M | 0.76M | 0.82M | 0.86M | 1.60M | 1.59M |
|
Notes Payables
|
1.57M | 4.88M | 4.95M | | | | 0.10M | 0.21M | 0.28M | 0.26M | 0.34M | 0.28M | 0.27M | 0.22M |
|
Dividends payables
|
1.25M | 1.55M | 1.74M | | | | | | | | | | | |
|
Payables
|
2.82M | 6.43M | 6.68M | 0.02M | 0.00M | 0.01M | 0.77M | 0.91M | 0.93M | 1.03M | 1.17M | 1.14M | 1.86M | 1.81M |
|
Current Leases
|
| | | | | | 0.25M | 0.23M | 0.32M | 0.32M | 0.27M | 0.23M | 0.20M | 0.16M |
|
Current Deferred Revenue
|
| | | | | | 0.05M | 0.01M | 0.30M | | 0.23M | 0.31M | 0.42M | 0.39M |
|
Total Current Liabilities
|
3.76M | 2.98M | 3.37M | | | | 1.07M | 1.15M | 1.55M | 1.34M | 1.62M | 1.74M | 2.47M | 2.35M |
|
Non-Current Debt
|
| | | | | | 0.09M | 0.36M | 0.28M | 0.26M | 0.23M | | 0.15M | 0.15M |
|
Preferred Stock Liabilities
|
5.24M | 6.43M | 7.62M | | | | | | | | | | | |
|
Operating Leases
|
0.21M | 0.21M | | | | | 1.16M | 1.12M | 1.11M | 1.10M | 0.96M | 0.88M | 0.82M | 0.76M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 0.12M | 0.22M | 0.17M | 0.17M |
|
Total Non-Current Liabilities
|
| 4.88M | 4.95M | | | | | | | | 2.42M | 2.52M | 3.23M | 3.03M |
|
Total Liabilities
|
3.76M | 7.86M | 8.31M | 0.11M | 0.15M | 0.21M | 2.07M | 2.41M | 2.62M | 2.39M | 2.55M | 2.73M | 3.39M | 3.20M |
|
Total Debt
|
| | | | | | 0.09M | 0.36M | 0.28M | 0.26M | 0.23M | | 0.15M | 0.15M |
|
Common Equity
|
-6.14M | -8.66M | -11.01M | -0.07M | -0.04M | 0.21M | 1.16M | 1.26M | 0.50M | 0.91M | 0.37M | 2.24M | 1.01M | 1.17M |
|
Shareholder's Equity
|
| | | -0.07M | -0.04M | 0.21M | 1.16M | 1.26M | 0.50M | 0.91M | 0.37M | 2.24M | 1.01M | 1.17M |
|
Liabilities and Shareholders Equity
|
2.86M | 5.63M | 4.92M | 0.04M | 0.11M | 0.42M | 3.23M | 2.92M | 2.92M | 2.92M | 2.92M | 4.98M | 4.40M | 4.37M |
|
Retained Earnings
|
-52.44M | -55.48M | -57.86M | -0.49M | -0.56M | -0.52M | -0.74M | -1.04M | -1.81M | -1.65M | -2.36M | -2.99M | -4.33M | -5.35M |
|
Preferred Shares
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | |