|
Assets
|
| 0.67M | 10.04M | 20.24M | 15.41M | 13.24M |
|
Cash & Equivalents
|
0.20M | 0.12M | 8.73M | 17.14M | 7.07M | 6.24M |
|
Cash & Current Investments
|
0.20M | 0.12M | 8.73M | 17.14M | 7.07M | 6.24M |
|
Receivables - Net
|
| 0.04M | 0.11M | 0.13M | 0.12M | 0.03M |
|
Receivables - Other
|
| | 0.08M | | | 0.02M |
|
Receivables
|
| 0.04M | 0.20M | 0.13M | 0.12M | 0.05M |
|
Raw Materials
|
| | | 0.18M | 0.43M | |
|
Finished Goods
|
| | | | 0.24M | |
|
Inventory
|
| | | 0.18M | 0.61M | 0.37M |
|
Prepaid Assets
|
| 0.02M | 0.77M | 0.99M | 1.20M | 1.18M |
|
Current Assets
|
| 0.19M | 9.61M | 18.38M | 8.98M | 7.84M |
|
Construction in Progress
|
| | | | | 0.05M |
|
Property, Plant & Equipment (Net)
|
| 0.03M | 0.04M | 0.66M | 1.70M | 1.37M |
|
Intangibles
|
| | 1.20M | | 3.39M | 3.02M |
|
Goodwill & Intangibles
|
| | 1.20M | | 3.39M | 3.02M |
|
Other Non-Current Assets
|
| | | 0.12M | 0.14M | 0.13M |
|
Non-Current Assets
|
| 0.49M | 0.43M | 1.86M | 6.43M | 5.39M |
|
Accounts Payables
|
| 0.40M | 0.75M | 2.72M | 3.18M | 1.25M |
|
Notes Payables
|
| 0.02M | 0.02M | | | |
|
Payables
|
| 0.42M | 0.77M | 2.72M | 3.18M | 1.25M |
|
Accumulated Expenses
|
| | 0.03M | 1.04M | 0.73M | 0.82M |
|
Other Accumulated Expenses
|
| | 0.00M | 0.00M | | |
|
Short term Debt
|
| 0.02M | 1.35M | 0.03M | 4.86M | 1.02M |
|
Current Leases
|
| 0.05M | 0.06M | 0.29M | 0.29M | 0.28M |
|
Total Current Liabilities
|
| 0.70M | 1.35M | 4.24M | 9.24M | 5.95M |
|
Non-Current Debt
|
| | | 0.94M | | |
|
Convertible Debt
|
| | | 0.04M | 4.90M | 1.09M |
|
Total Long Term Debt
|
| | | | | 1.15M |
|
Non-Current Deferred Tax Liability
|
| | | 0.20M | 0.14M | |
|
Operating Leases
|
0.45M | 0.50M | 0.44M | 0.96M | 1.17M | 0.87M |
|
Total Liabilities
|
1.95M | 3.41M | 3.68M | 6.14M | 12.16M | 7.19M |
|
Total Debt
|
| 0.02M | 1.35M | 0.98M | 4.86M | 1.02M |
|
Common Equity
|
-1.95M | -2.74M | 6.36M | 14.10M | 3.25M | 6.05M |
|
Shareholder's Equity
|
-1.95M | -2.74M | 6.36M | 14.10M | 3.25M | 6.05M |
|
Liabilities and Shareholders Equity
|
| 0.67M | 10.04M | 20.24M | 15.41M | 13.24M |
|
Retained Earnings
|
| -4.95M | -16.64M | -43.03M | -69.33M | -90.98M |