|
Cash & Equivalents
|
0.46M | 0.37M | 0.28M | 0.17M | 0.07M | 0.06M | 0.03M | 0.00M | 0.00M | 0.31M | 0.25M | 0.61M |
|
Cash & Current Investments
|
0.46M | 0.37M | 0.28M | 0.17M | 0.07M | 0.06M | 0.03M | 0.00M | 0.00M | 0.31M | 0.25M | 0.61M |
|
Receivables - Net
|
| | | | | | | | | 0.02M | 0.03M | 0.06M |
|
Receivables
|
| | | | | | | | | 0.02M | 0.03M | 0.06M |
|
Inventory
|
0.17M | | | | 0.10M | 0.10M | 0.10M | 0.01M | 0.01M | 0.06M | 0.06M | 0.06M |
|
Prepaid Assets
|
0.41M | | | | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.19M | 0.26M | 0.18M |
|
Current Assets
|
1.05M | | | | 0.20M | 0.18M | 0.14M | 0.03M | 0.01M | 0.59M | 0.74M | 1.26M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | 0.05M | 0.06M | 0.08M |
|
Goodwill
|
| | | | | | | | | 0.36M | 0.36M | 0.36M |
|
Goodwill & Intangibles
|
| | | | | | | | | 0.36M | 0.36M | 0.36M |
|
Long-Term Deferred Tax
|
0.22M | | | | 0.35M | | | | 0.45M | | | |
|
Non-Current Assets
|
| | | | | 0.01M | 0.01M | 0.01M | | 1.11M | 1.17M | 1.17M |
|
Assets
|
1.05M | | | | 0.20M | 0.19M | 0.15M | 0.04M | 0.01M | 1.69M | 1.91M | 2.43M |
|
Accounts Payables
|
0.02M | | | | 0.02M | 0.03M | 0.04M | 0.02M | 0.08M | 0.31M | 0.24M | 0.21M |
|
Payables
|
0.02M | | | | 0.02M | 0.03M | 0.04M | 0.02M | 0.08M | 0.31M | 0.24M | 0.21M |
|
Other Accumulated Expenses
|
| | | | | | 0.04M | 0.07M | | | | |
|
Total Current Liabilities
|
0.02M | | | | 0.02M | 0.03M | 0.08M | 0.08M | 0.15M | 0.78M | 0.81M | 0.35M |
|
Capital Leases
|
| | | | | | | | | 0.06M | 0.07M | 0.07M |
|
Operating Leases
|
| | | | | | | | | 0.68M | 0.68M | 0.68M |
|
Total Non-Current Liabilities
|
| | | | | | | | 0.15M | | | 1.01M |
|
Total Liabilities
|
0.02M | -0.67M | -0.49M | -0.38M | 0.02M | 0.03M | 0.08M | 0.08M | 0.15M | 1.41M | 1.48M | 1.01M |
|
Common Equity
|
1.03M | 0.67M | 0.49M | 0.38M | 0.18M | 0.16M | 0.07M | -0.04M | -0.14M | 0.28M | 0.43M | 1.42M |
|
Shareholder's Equity
|
1.03M | 0.67M | 0.49M | 0.38M | 0.18M | 0.16M | 0.07M | -0.04M | -0.14M | 0.28M | 0.43M | 1.42M |
|
Liabilities and Shareholders Equity
|
1.05M | | | | 0.20M | 0.19M | 0.15M | 0.04M | 0.01M | 1.69M | 1.91M | 2.43M |
|
Treasury Shares
|
| | | | | | | | 20.00M | 20.00M | 20.00M | 20.00M |
|
Retained Earnings
|
-2.58M | | | | -3.43M | -3.56M | -3.66M | -3.77M | -3.86M | -4.04M | -4.22M | -4.86M |
|
Preferred Shares
|
100.00 | | | | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |