|
Cash & Equivalents
|
0.25M | 0.05M | 0.76M | 0.08M | 0.08M | 1.77M | 0.26M | 3.70M | 2.01M | 5.99M | 4.38M |
|
Cash & Current Investments
|
0.25M | 0.05M | 0.76M | 0.08M | 0.08M | 1.77M | 0.26M | 3.70M | 2.01M | 5.99M | 4.38M |
|
Receivables - Net
|
0.17M | 0.24M | 0.13M | 0.07M | 0.09M | 0.15M | 0.05M | 0.24M | 0.24M | 0.13M | 0.11M |
|
Receivables - Other
|
0.09M | | | 0.14M | 0.15M | 0.17M | 0.18M | 0.19M | 0.20M | 0.21M | 0.22M |
|
Receivables
|
0.27M | 0.24M | 0.13M | 0.21M | 0.24M | 0.31M | 0.23M | 0.43M | 0.44M | 0.34M | 0.33M |
|
Raw Materials
|
| | | | | | | 0.00M | 0.00M | 0.02M | 0.03M |
|
Inventory
|
0.05M | 0.04M | 0.03M | 0.02M | 0.02M | 0.04M | 0.02M | 0.04M | 0.04M | 0.13M | 0.11M |
|
Prepaid Assets
|
726.00 | 0.02M | 0.04M | 0.07M | 0.22M | 0.16M | 0.30M | 0.28M | 0.25M | 0.37M | 0.39M |
|
Current Assets
|
0.48M | 0.35M | 0.97M | 0.24M | 0.41M | 2.11M | 0.63M | 4.27M | 2.54M | 6.62M | 4.99M |
|
Property, Plant & Equipment (Net)
|
0.09M | 0.09M | 0.08M | 0.09M | 0.10M | 0.10M | 0.09M | 0.09M | 0.10M | 0.10M | 0.09M |
|
Intangibles
|
0.09M | 0.09M | 0.11M | 0.13M | 0.11M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.28M |
|
Goodwill & Intangibles
|
0.09M | 0.09M | 0.11M | 0.13M | 0.11M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.28M |
|
Other Non-Current Assets
|
0.74M | 0.94M | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.14M |
|
Non-Current Assets
|
1.00M | 1.19M | 0.27M | 0.27M | 0.54M | 0.52M | 0.51M | 0.49M | 0.49M | 0.47M | 0.79M |
|
Assets
|
1.48M | 1.54M | 1.24M | 0.51M | 0.95M | 2.63M | 1.14M | 4.76M | 3.03M | 7.09M | 5.78M |
|
Accounts Payables
|
1.59M | 2.44M | 0.57M | 1.20M | 1.24M | 1.12M | 0.96M | 0.60M | 0.54M | 0.46M | 0.89M |
|
Notes Payables
|
0.23M | 1.22M | 0.19M | 0.15M | 1.30M | 4.73M | 0.15M | 0.15M | 0.08M | 0.12M | 0.20M |
|
Payables
|
1.82M | 3.66M | 0.76M | 1.35M | 2.54M | 5.85M | 1.11M | 0.75M | 0.62M | 0.59M | 1.08M |
|
Accumulated Expenses
|
0.83M | 1.17M | 0.28M | 0.40M | 0.82M | 1.31M | 1.17M | 1.58M | 1.37M | 1.65M | 1.96M |
|
Other Accumulated Expenses
|
0.03M | 0.04M | 0.05M | 963.00 | 0.04M | 0.05M | 0.06M | 0.03M | 0.16M | 0.06M | 0.04M |
|
Short term Debt
|
1.74M | 2.28M | | | | | | | | | |
|
Current Leases
|
0.03M | 0.04M | 0.05M | 0.05M | 0.04M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.06M |
|
Total Current Liabilities
|
6.98M | 11.43M | 2.26M | 1.89M | 3.82M | 7.59M | 2.66M | 2.43M | 2.10M | 2.35M | 3.15M |
|
Non-Current Debt
|
| 0.04M | | | | | | | | | |
|
Operating Leases
|
0.11M | 0.09M | 0.04M | 0.03M | 0.35M | 0.35M | 0.33M | 0.26M | 0.24M | 0.22M | 0.22M |
|
Other Non-Current Liabilities
|
2.23M | 3.92M | 0.17M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.43M | 0.27M | 0.12M |
|
Total Non-Current Liabilities
|
0.08M | 0.09M | 0.04M | 0.03M | 0.31M | 0.30M | 0.27M | 0.26M | 0.67M | 0.49M | 0.34M |
|
Total Liabilities
|
7.05M | 11.52M | 2.30M | 1.91M | 4.13M | 7.89M | 2.94M | 2.69M | 2.77M | 2.83M | 3.49M |
|
Total Debt
|
1.74M | 2.31M | | | | | | | | | |
|
Common Equity
|
-5.57M | -10.00M | -1.06M | -1.40M | -3.18M | -5.26M | -1.79M | 2.07M | 0.26M | 4.25M | 2.28M |
|
Shareholder's Equity
|
-5.57M | -10.00M | -1.06M | -1.40M | -3.18M | -5.26M | -1.79M | 2.07M | 0.26M | 4.25M | 2.28M |
|
Liabilities and Shareholders Equity
|
1.48M | 1.54M | 1.24M | 0.51M | 0.95M | 2.63M | 1.14M | 4.76M | 3.03M | 7.09M | 5.78M |
|
Retained Earnings
|
-33.93M | -38.34M | -46.97M | -48.56M | -50.68M | -53.60M | -55.35M | -56.80M | -59.08M | -60.77M | -62.89M |
|
Preferred Shares
|
507.00 | 507.00 | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Treasury Shares
|
| | | | | | | | 0.84M | 0.85M | 0.83M |