|
Cash & Equivalents
|
0.00M | | 0.00M | 0.03M | 0.06M | 0.03M | 0.03M | 0.10M | 0.06M | 0.19M | 0.14M | 0.12M | 0.01M | 0.01M | 0.16M | 0.32M | 0.37M | 0.26M | 0.40M |
|
Short-term Investments
|
| | | | | | | | | 0.73M | 0.93M | 0.67M | 0.51M | 0.39M | | | | | |
|
Cash & Current Investments
|
0.00M | | 0.00M | 0.03M | 0.06M | 0.03M | 0.03M | 0.10M | 0.06M | 0.92M | 1.07M | 0.79M | 0.52M | 0.39M | 0.16M | 0.32M | 0.37M | 0.26M | 0.40M |
|
Receivables - Net
|
| 0.03M | | | | | | | | | 0.01M | 0.07M | 0.09M | | 0.21M | 0.31M | 0.33M | 0.49M | 0.57M |
|
Receivables - Other
|
0.00M | | 0.00M | | | | 0.02M | | | | | | | | | | | | |
|
Receivables
|
| 0.03M | 0.00M | | | | | | | | 0.01M | 0.07M | 0.09M | | 0.21M | 0.31M | 0.33M | 0.49M | 0.57M |
|
Inventory
|
| | | | | 9.20M | 5.22M | 1.39M | | | 12.03M | 7.77M | 7.77M | 7.77M | | | | | |
|
Prepaid Assets
|
0.00M | | | 0.10M | 0.09M | 0.63M | 0.10M | 3.06M | 4.71M | 3.25M | 3.65M | 0.00M | 0.70M | 0.70M | 0.02M | 0.02M | 0.00M | 0.01M | 0.02M |
|
Current Assets
|
0.00M | | 0.03M | 0.14M | 0.17M | 9.96M | 5.38M | 4.55M | 4.78M | 4.18M | 16.77M | 0.20M | 9.01M | 8.87M | 0.39M | 0.65M | 0.70M | 0.76M | 0.99M |
|
Construction in Progress
|
| | | | | | | | | | | 0.89M | | | 1.29M | 0.40M | 0.80M | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | 0.76M | | | 0.75M | 1.74M | 1.70M | 2.80M | 2.76M |
|
Intangibles
|
| | 0.00M | 0.15M | 0.16M | 0.15M | 0.15M | 0.16M | 0.16M | 0.15M | 0.15M | 0.16M | 0.16M | 0.15M | | | | | |
|
Goodwill & Intangibles
|
| | 0.00M | 0.15M | 0.16M | 0.15M | 0.15M | 0.16M | 0.16M | 0.15M | 0.15M | 0.16M | 0.16M | 0.15M | | | | | |
|
Long-Term Deferred Tax
|
479.00 | | 0.01M | 0.39M | 0.57M | 0.72M | 2.02M | 2.09M | 2.18M | 3.41M | 3.90M | 0.04M | 6.46M | 6.73M | 0.49M | 0.82M | 0.81M | 0.69M | 0.67M |
|
Other Non-Current Assets
|
| | | 0.10M | | 0.63M | 0.01M | | | | | | | | | | | | |
|
Non-Current Assets
|
| | 0.00M | 0.14M | 0.13M | 0.12M | 0.10M | 0.27M | 0.26M | 0.26M | 0.22M | 3.01M | 0.03M | 0.01M | 3.32M | 3.38M | 3.71M | 3.97M | 3.91M |
|
Assets
|
0.00M | | 0.03M | 0.29M | 0.30M | 10.08M | 5.48M | 4.82M | 5.04M | 4.44M | 16.99M | 3.21M | 9.04M | 8.89M | 3.71M | 4.04M | 4.41M | 4.74M | 4.90M |
|
Accounts Payables
|
64.00 | | 0.04M | 0.05M | 0.10M | 0.19M | 0.10M | 0.11M | 0.14M | 1.60M | 15.13M | 0.29M | 15.27M | 15.27M | 0.77M | 1.16M | 0.66M | 0.66M | 0.61M |
|
Notes Payables
|
| | | | | | | | 0.06M | 0.16M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 16.00 | 16.00 |
|
Payables
|
64.00 | | 0.04M | 0.05M | 0.10M | 0.19M | 0.10M | 0.11M | 0.20M | 1.76M | 15.30M | 0.46M | 15.44M | 15.44M | 0.94M | 1.33M | 0.83M | 0.66M | 0.61M |
|
Accumulated Expenses
|
| | | | | | | | | | | 0.64M | | | 0.38M | 0.34M | 0.51M | 0.46M | 0.31M |
|
Short term Debt
|
0.00M | | 0.05M | 0.28M | 0.42M | 0.47M | 3.08M | 1.54M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 0.09M | | | | 0.10M | 0.10M | 0.10M | 0.10M |
|
Current Taxes
|
| | | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.02M | | | 0.05M | 0.02M | 0.03M | 0.03M | 0.05M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | 0.03M | | |
|
Total Current Liabilities
|
0.00M | | 0.10M | 2.41M | 3.45M | 4.17M | 7.23M | 6.82M | 7.55M | 13.34M | 28.40M | 2.29M | 19.64M | 21.21M | 8.62M | 4.82M | 4.61M | 5.79M | 5.91M |
|
Non-Current Debt
|
0.00M | | | 0.28M | 0.42M | 0.47M | 3.08M | | | | | 4.88M | | | | 4.00M | 4.05M | 3.12M | 3.16M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | 0.17M | 0.17M | | |
|
Operating Leases
|
| | | | | | | | | | | 1.35M | | | 1.28M | 1.25M | 1.23M | 1.19M | 1.18M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 6.22M | | | | 5.25M | 5.27M | 4.31M | 4.34M |
|
Total Liabilities
|
0.00M | | 0.10M | 2.41M | 3.45M | 4.17M | 7.23M | 6.82M | 7.55M | 13.34M | 28.40M | 8.51M | 19.64M | 21.21M | 9.90M | 10.08M | 9.88M | 10.10M | 10.25M |
|
Total Debt
|
0.01M | | 0.05M | 0.57M | 0.84M | 0.94M | 6.15M | 1.54M | | | | 4.88M | | | | 4.00M | 4.05M | 3.12M | 3.16M |
|
Common Equity
|
-0.00M | | -0.07M | -2.12M | -3.15M | 5.91M | -1.76M | -2.00M | -2.51M | -8.89M | -11.41M | -5.31M | -10.61M | -12.32M | -6.19M | -6.04M | -5.47M | -5.36M | -5.35M |
|
Shareholder's Equity
|
-0.00M | | -0.07M | -2.12M | -3.15M | 5.91M | -1.76M | -2.00M | -2.51M | -8.89M | -11.41M | -5.31M | -10.61M | -12.32M | -6.19M | -6.04M | -5.47M | -5.36M | -5.35M |
|
Liabilities and Shareholders Equity
|
0.00M | | 0.03M | 0.29M | 0.30M | 10.08M | 5.48M | 4.82M | 5.04M | 4.44M | 16.99M | 3.21M | 9.04M | 8.89M | 3.71M | 4.04M | 4.41M | 4.74M | 4.90M |
|
Retained Earnings
|
-14.04M | | -14.10M | -16.16M | -17.19M | -18.13M | -25.79M | -26.21M | -26.72M | -34.10M | -36.76M | -5.34M | -52.27M | -53.99M | -6.23M | -6.07M | -6.06M | -5.96M | -5.95M |
|
Preferred Shares
|
0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |