|
Cash & Equivalents
|
| 0.26M | 0.03M | 13.35M | 1.10M | 2.70M | 1.81M |
|
Short-term Investments
|
| | | | 5.51M | | |
|
Cash & Current Investments
|
| 0.26M | 0.03M | 13.35M | 6.61M | 2.70M | 1.81M |
|
Receivables - Net
|
0.03M | 0.10M | 0.07M | 0.21M | 0.22M | 0.63M | 0.93M |
|
Receivables - Other
|
| | 0.03M | 40.00M | 40.00M | 0.03M | |
|
Receivables
|
0.03M | 0.10M | 0.10M | 40.21M | 40.22M | 0.66M | 0.93M |
|
Inventory
|
0.10M | 0.11M | 0.23M | 0.29M | 0.50M | 1.32M | 1.75M |
|
Prepaid Assets
|
0.23M | 0.04M | 0.03M | 0.08M | 0.17M | 0.40M | 0.62M |
|
Current Assets
|
0.36M | 0.51M | 0.36M | 13.93M | 7.50M | 5.05M | 5.11M |
|
Property, Plant & Equipment (Net)
|
0.20M | 0.28M | 0.55M | 0.72M | 0.72M | 1.50M | 2.21M |
|
Goodwill
|
| | 0.31M | 0.31M | 0.31M | 1.13M | 1.13M |
|
Intangibles
|
| | 0.05M | 0.03M | 0.02M | 0.33M | 0.81M |
|
Goodwill & Intangibles
|
| | 0.36M | 0.34M | 0.33M | 1.45M | 1.94M |
|
Other Non-Current Assets
|
0.18M | 0.18M | 0.18M | 0.06M | 0.06M | 0.10M | 0.10M |
|
Non-Current Assets
|
0.38M | 1.38M | 1.89M | 3.06M | 2.85M | 4.90M | 5.87M |
|
Assets
|
0.74M | 1.89M | 2.26M | 16.98M | 10.36M | 9.96M | 10.98M |
|
Accounts Payables
|
0.16M | 0.51M | 0.66M | 0.25M | 0.27M | 0.65M | 0.91M |
|
Notes Payables
|
| | 0.06M | 2.04M | 0.01M | 0.24M | 0.10M |
|
Payables
|
0.16M | 0.51M | 0.72M | 2.29M | 0.28M | 0.90M | 1.01M |
|
Accumulated Expenses
|
0.25M | 0.03M | 0.09M | 0.06M | 0.13M | 0.40M | 0.31M |
|
Other Accumulated Expenses
|
0.05M | 0.01M | | 0.01M | 0.05M | 0.09M | 0.07M |
|
Short term Debt
|
| | 0.01M | | | 0.24M | 0.12M |
|
Current Leases
|
| 0.21M | 0.21M | 0.21M | 0.21M | 0.23M | 0.24M |
|
Current Deferred Revenue
|
| | 0.04M | | | 0.02M | 0.18M |
|
Total Current Liabilities
|
0.41M | 0.80M | 1.33M | 2.89M | 0.86M | 2.55M | 2.47M |
|
Capital Leases
|
| | | | | | 0.31M |
|
Non-Current Debt
|
| | 0.26M | 0.27M | 0.27M | 0.51M | 0.59M |
|
Minority Interest
|
| | | | | 0.47M | 0.33M |
|
Operating Leases
|
| 0.71M | 1.95M | 1.74M | 1.59M | 1.73M | 1.54M |
|
Other Non-Current Liabilities
|
0.05M | | | | | 0.44M | 0.18M |
|
Total Non-Current Liabilities
|
0.41M | | 0.85M | 2.01M | | 4.35M | 4.72M |
|
Total Liabilities
|
0.46M | 1.51M | 2.19M | 4.90M | 2.72M | 4.79M | 4.90M |
|
Total Debt
|
| | 0.27M | 0.27M | 0.27M | 0.76M | 0.71M |
|
Common Equity
|
0.28M | 0.38M | 0.07M | 12.09M | 7.64M | 5.17M | 6.08M |
|
Shareholder's Equity
|
0.28M | 0.38M | 0.07M | 12.09M | 7.64M | 5.17M | 6.08M |
|
Liabilities and Shareholders Equity
|
0.74M | 1.89M | 2.26M | 16.98M | 10.36M | 9.96M | 10.98M |
|
Retained Earnings
|
| -0.24M | -2.50M | -6.81M | -11.56M | -14.71M | -18.00M |
|
Treasury Shares
|
| | 0.04M | | 0.09M | 0.06M | 0.06M |