|
Cash & Equivalents
|
0.15M | 0.01M | 6.77M | 5.34M | 4.08M | 2.79M | 1.31M | 7.65M | 5.87M | 4.00M | 2.55M |
|
Short-term Investments
|
0.02M | | | | | | | | | | |
|
Cash & Current Investments
|
0.17M | 0.01M | 6.77M | 5.34M | 4.08M | 2.79M | 1.31M | 7.65M | 5.87M | 4.00M | 2.55M |
|
Receivables - Net
|
0.00M | 0.01M | 0.02M | 0.05M | 0.03M | 0.16M | 0.17M | 0.12M | 0.16M | 0.16M | 0.09M |
|
Receivables - Other
|
0.02M | | | | | | | | | | |
|
Receivables
|
0.03M | 0.01M | 0.02M | 0.05M | 0.03M | 0.16M | 0.17M | 0.12M | 0.16M | 0.16M | 0.09M |
|
Raw Materials
|
0.07M | 0.10M | 0.12M | 0.10M | 0.14M | 0.39M | 0.54M | 0.05M | 0.94M | 0.09M | 0.14M |
|
Finished Goods
|
0.10M | 0.08M | 0.13M | 0.17M | 0.20M | 0.09M | 0.08M | 0.07M | 0.10M | | |
|
Inventory
|
0.14M | 0.10M | 0.17M | 0.25M | 0.34M | 0.48M | 0.62M | 0.96M | 1.04M | 1.12M | 1.31M |
|
Current Deferred Tax Assets
|
| | | 0.11M | | | | | | | |
|
Prepaid Assets
|
0.02M | 0.00M | 0.77M | 0.20M | 0.23M | 0.17M | 0.33M | 0.27M | 0.29M | 0.30M | 0.39M |
|
Current Assets
|
0.33M | 0.12M | 7.72M | 5.83M | 4.68M | 3.59M | 2.43M | 8.95M | 7.36M | 5.51M | 4.20M |
|
Property, Plant & Equipment (Net)
|
0.12M | 0.12M | 0.21M | 0.38M | 0.44M | 0.50M | 0.72M | 0.72M | 0.79M | 0.87M | 0.88M |
|
Other Non-Current Assets
|
0.23M | 0.42M | 0.01M | 0.01M | 0.01M | 0.01M | 0.09M | 0.01M | 0.01M | 0.01M | 0.04M |
|
Non-Current Assets
|
0.38M | 0.59M | 0.26M | 0.56M | 0.61M | 0.64M | 0.93M | 0.81M | 0.87M | 1.02M | 1.06M |
|
Assets
|
0.71M | 0.70M | 7.97M | 6.39M | 5.29M | 4.23M | 3.36M | 9.77M | 8.23M | 6.52M | 5.25M |
|
Accounts Payables
|
0.10M | 0.34M | 0.38M | 0.40M | 0.40M | 0.44M | 0.58M | 0.57M | 1.00M | 1.15M | 1.12M |
|
Notes Payables
|
0.38M | 0.40M | 0.30M | 0.30M | | | | | | | |
|
Payables
|
0.48M | 0.74M | 0.68M | 0.70M | 0.40M | 0.44M | 0.58M | 0.57M | 1.00M | 1.15M | 1.12M |
|
Accumulated Expenses
|
1.09M | 1.75M | 1.09M | 1.09M | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | 14.26M | 0.93M | 0.83M | 0.91M |
|
Short term Debt
|
0.54M | 0.56M | | | | | | | | | |
|
Current Leases
|
0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M |
|
Total Current Liabilities
|
2.17M | 3.10M | 0.41M | 0.47M | 0.49M | 0.52M | 0.67M | 14.92M | 2.01M | 2.07M | 2.13M |
|
Non-Current Debt
|
0.22M | 0.56M | 0.25M | 0.25M | | | | | | | |
|
Preferred Stock Liabilities
|
0.42M | 0.60M | | | | | | | | | |
|
Operating Leases
|
0.02M | 0.02M | 0.01M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.03M | 0.10M | 0.11M |
|
Other Non-Current Liabilities
|
| | | | | | | 14.26M | | 0.83M | 0.91M |
|
Total Non-Current Liabilities
|
| | | | | | | 0.69M | | 1.31M | 1.28M |
|
Total Liabilities
|
2.17M | 3.12M | 0.42M | 0.60M | 0.59M | 0.60M | 0.73M | 14.95M | 2.03M | 2.14M | 2.20M |
|
Total Debt
|
0.76M | 1.12M | 0.25M | 0.25M | | | | | | | |
|
Common Equity
|
-1.88M | -3.02M | 7.55M | 5.79M | 4.70M | 3.63M | 2.64M | -5.19M | 6.20M | 4.38M | 3.06M |
|
Shareholder's Equity
|
-1.88M | -3.02M | 7.55M | 5.79M | 4.70M | 3.63M | 2.64M | -5.19M | 6.20M | 4.38M | 3.06M |
|
Liabilities and Shareholders Equity
|
0.71M | 0.70M | 7.97M | 6.39M | 5.29M | 4.23M | 3.36M | 9.77M | 8.23M | 6.52M | 5.25M |
|
Treasury Shares
|
| | | | | | | | | 0.20M | 0.20M |
|
Retained Earnings
|
-5.69M | -7.28M | -8.48M | -10.32M | -11.51M | -12.66M | -13.72M | -22.07M | -22.59M | -24.11M | -25.69M |