|
Cash & Equivalents
|
1.27M | 2.34M | 6.62M | 5.28M | 5.71M |
|
Short-term Investments
|
| 4.36M | | | |
|
Cash & Current Investments
|
1.27M | 6.70M | 6.62M | 5.28M | 5.71M |
|
Receivables - Net
|
0.45M | 1.76M | 0.91M | 1.05M | 1.46M |
|
Receivables - Other
|
| | 0.40M | | |
|
Receivables
|
0.45M | 1.76M | 1.30M | 1.05M | 1.46M |
|
Inventory
|
1.53M | 4.03M | 4.42M | 3.12M | 2.07M |
|
Prepaid Assets
|
0.10M | 0.86M | 0.45M | 0.47M | 0.16M |
|
Current Assets
|
3.35M | 13.36M | 12.39M | 9.91M | 9.41M |
|
Property, Plant & Equipment (Net)
|
0.02M | 0.02M | 0.03M | 0.03M | 0.01M |
|
Long-Term Investments
|
| 0.33M | | | |
|
Goodwill
|
0.29M | 0.29M | | | |
|
Intangibles
|
1.12M | 1.12M | 1.12M | 1.12M | 1.12M |
|
Goodwill & Intangibles
|
1.41M | 1.41M | 1.12M | 0.42M | 0.36M |
|
Long-Term Deferred Tax
|
0.25M | | | | |
|
Other Non-Current Assets
|
1.13M | 0.02M | 0.02M | 0.02M | 0.01M |
|
Non-Current Assets
|
2.38M | 1.49M | 0.94M | 0.61M | 1.48M |
|
Assets
|
5.73M | 14.85M | 13.33M | 10.52M | 10.89M |
|
Accounts Payables
|
1.91M | 1.58M | 1.51M | 2.26M | 3.01M |
|
Notes Payables
|
0.24M | | | | |
|
Payables
|
2.15M | 1.58M | 1.51M | 2.26M | 3.01M |
|
Accumulated Expenses
|
0.62M | 0.66M | 0.62M | 0.32M | 0.36M |
|
Other Accumulated Expenses
|
0.11M | 0.08M | 0.13M | 0.03M | |
|
Short term Debt
|
0.59M | | | | |
|
Current Leases
|
| | 0.28M | 0.15M | 0.23M |
|
Current Taxes
|
| | 0.03M | 0.01M | |
|
Current Deferred Revenue
|
1.34M | 3.16M | | 1.65M | 1.10M |
|
Total Current Liabilities
|
4.73M | 5.41M | 5.60M | 4.81M | 5.11M |
|
Non-Current Debt
|
1.70M | | | | |
|
Non-Current Deffered Revenue
|
0.03M | 0.02M | | | |
|
Non-Current Deferred Tax Liability
|
0.01M | | | | |
|
Operating Leases
|
| | 0.15M | | 0.92M |
|
Total Non-Current Liabilities
|
1.73M | 0.02M | 0.15M | | 0.92M |
|
Total Liabilities
|
6.46M | 5.44M | 5.75M | 4.81M | 6.03M |
|
Total Debt
|
2.29M | | | | |
|
Common Equity
|
-0.73M | 9.41M | 7.58M | 5.71M | 4.86M |
|
Shareholder's Equity
|
-0.73M | 9.41M | 7.58M | 5.71M | 4.86M |
|
Liabilities and Shareholders Equity
|
5.73M | 14.85M | 13.33M | 10.52M | 10.89M |
|
Retained Earnings
|
-1.74M | -3.08M | -4.88M | -6.25M | -7.20M |
|
Treasury Shares
|
| | 0.27M | 1.03M | |