|
Cash & Equivalents
|
0.43M | 0.33M | 3.99M | 3.42M | 3.46M | 2.00M | 1.82M | 1.50M | 1.01M | 0.99M | 0.39M | 0.33M | 0.54M | 0.79M | 0.89M | 0.24M |
|
Cash & Current Investments
|
0.43M | 0.33M | 3.99M | 3.42M | 3.46M | 2.00M | 1.82M | 1.50M | 1.01M | 0.99M | 0.39M | 0.33M | 0.54M | 0.79M | 0.89M | 0.24M |
|
Receivables - Net
|
1.13M | 1.32M | 2.08M | 1.81M | 1.74M | 1.83M | 2.08M | 2.19M | 1.89M | 1.81M | 1.95M | 1.66M | 2.36M | 2.98M | 5.21M | 5.31M |
|
Receivables
|
1.13M | 1.32M | 2.08M | 1.81M | 1.74M | 1.83M | 2.08M | 2.19M | 1.89M | 1.81M | 1.95M | 1.66M | 2.36M | 2.98M | 5.21M | 5.31M |
|
Raw Materials
|
| 1.84M | | 1.68M | 1.30M | 2.35M | 1.73M | | | 1.08M | 1.34M | 1.62M | 2.01M | 2.01M | 1.34M | 0.89M |
|
Work In Process
|
| 0.02M | | 0.06M | 0.06M | | | | | 0.09M | | | | | | |
|
Finished Goods
|
| 0.37M | | | | 0.23M | 0.49M | | | 0.62M | 0.43M | 0.42M | 0.27M | 0.12M | 0.14M | 0.96M |
|
Inventory
|
1.66M | 2.24M | 1.64M | 1.74M | 1.36M | 2.58M | 2.23M | 1.98M | 2.14M | 1.79M | 1.77M | 2.03M | 2.28M | 2.14M | 1.48M | 1.86M |
|
Prepaid Assets
|
0.05M | 0.24M | 0.11M | 0.28M | 0.21M | 0.10M | 0.05M | 0.01M | 0.12M | 0.08M | 0.04M | | 0.54M | 0.75M | 0.78M | 0.38M |
|
Current Assets
|
3.26M | 4.13M | 7.81M | 7.25M | 6.77M | 6.51M | 6.17M | 5.68M | 5.15M | 4.66M | 4.15M | 4.02M | 5.71M | 6.66M | 8.36M | 7.78M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | 0.09M |
|
Intangibles
|
| | | | | | | | | | | | | | | 1.50M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | 1.50M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | 0.07M |
|
Non-Current Assets
|
| | | | | | | | | | | | | 0.14M | 0.09M | 2.33M |
|
Assets
|
3.26M | 4.13M | 7.81M | 7.25M | 6.77M | 6.51M | 6.17M | 5.68M | 5.15M | 4.66M | 4.15M | 4.02M | 5.71M | 6.81M | 8.45M | 10.11M |
|
Accounts Payables
|
0.05M | 0.21M | | 0.03M | | | | | 0.00M | 0.01M | 0.22M | 0.04M | 0.01M | 0.69M | 0.14M | 0.42M |
|
Notes Payables
|
| 1.07M | | | | | | | | | | 0.25M | 1.42M | 2.60M | 4.14M | 2.88M |
|
Payables
|
0.05M | 1.27M | | 0.03M | | | | | 0.00M | 0.01M | 0.22M | 0.29M | 1.43M | 3.29M | 4.28M | 3.30M |
|
Accumulated Expenses
|
0.00M | 0.05M | | | | | | | | | | | | 0.08M | | 0.33M |
|
Other Accumulated Expenses
|
0.04M | 0.13M | 0.34M | 0.02M | 0.09M | 0.04M | 0.05M | 0.01M | 0.01M | 0.06M | 0.04M | 0.05M | 0.07M | 0.08M | 0.51M | 0.10M |
|
Short term Debt
|
| | | | | | | | | | | 0.25M | 1.42M | 2.60M | 4.14M | 2.88M |
|
Current Leases
|
| | | | | | | | | | | | | 0.14M | 0.09M | 0.08M |
|
Total Current Liabilities
|
0.09M | 1.45M | 0.34M | 0.05M | 0.09M | 0.04M | 0.05M | 0.01M | 0.02M | 0.06M | 0.25M | 0.33M | 1.50M | 3.51M | 5.68M | 3.71M |
|
Non-Current Debt
|
| | | | | | | | | | | 0.38M | 0.38M | 0.38M | 0.63M | 0.63M |
|
Convertible Debt
|
0.02M | 0.05M | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | 0.85M |
|
Total Non-Current Liabilities
|
| 1.51M | 0.34M | 0.05M | 0.09M | | | | | | | | | | | |
|
Total Liabilities
|
0.11M | 1.51M | 0.34M | 0.05M | 0.09M | 0.04M | 0.05M | 0.01M | 0.02M | 0.06M | 0.25M | 0.72M | 1.89M | 3.90M | 6.31M | 5.11M |
|
Total Debt
|
| | | | | | | | | | | 0.63M | 1.80M | 2.99M | 4.78M | 3.51M |
|
Common Equity
|
3.15M | 2.62M | 7.47M | 7.20M | 6.68M | 6.47M | 6.12M | 5.66M | 5.14M | 4.60M | 3.90M | 3.30M | 3.83M | 2.91M | 2.13M | 5.00M |
|
Shareholder's Equity
|
3.15M | 2.62M | 7.47M | 7.20M | 6.68M | 6.47M | 6.12M | 5.66M | 5.14M | 4.60M | 3.90M | 3.30M | 3.83M | 2.91M | 2.13M | 5.00M |
|
Liabilities and Shareholders Equity
|
3.26M | 4.13M | 7.81M | 7.25M | 6.77M | 6.51M | 6.17M | 5.68M | 5.15M | 4.66M | 4.15M | 4.02M | 5.71M | 6.81M | 8.45M | 10.11M |
|
Retained Earnings
|
-10.04M | -15.80M | -16.50M | -17.49M | -18.12M | -18.44M | -18.87M | -19.42M | -20.01M | -20.74M | -21.71M | -22.68M | -24.13M | -25.78M | -27.02M | -32.56M |