|
Cash & Equivalents
|
| | 0.00M | 0.00M | 330.00 | 976.00 | 0.00M | 667.00 | 328.00 | 124.00 | 0.10M | 0.01M | 0.07M | 0.27M | 1.14M | 0.46M | 0.41M | 0.09M | 0.02M | 0.19M | 0.10M | 0.02M | 0.02M | 0.02M |
|
Cash & Current Investments
|
| | 0.00M | 0.00M | 330.00 | 976.00 | 0.00M | 667.00 | 328.00 | 124.00 | 0.10M | 0.01M | 0.07M | 0.27M | 1.14M | 0.46M | 0.41M | 0.09M | 0.02M | 0.19M | 0.10M | 0.02M | 0.02M | 0.02M |
|
Receivables - Other
|
| | | | | | | | | | | | 477.00 | 0.44M | 0.01M | 711.00 | 731.00 | 716.00 | 998.00 | 927.00 | 253.00 | | 101.00 | 0.00M |
|
Inventory
|
| | | | | | | | | | | | 0.67M | 0.74M | 1.09M | 1.20M | 1.25M | 1.24M | 1.23M | 1.30M | 1.30M | 1.34M | 1.36M | 1.36M |
|
Prepaid Assets
|
187.00 | 19.00 | 596.00 | 458.00 | 296.00 | 133.00 | 621.00 | 458.00 | 271.00 | 155.00 | | | | | | | 0.02M | | | | 0.07M | 0.05M | 0.07M | 0.05M |
|
Current Assets
|
187.00 | 19.00 | 0.00M | 0.00M | 747.00 | 0.00M | 0.00M | 0.00M | 742.00 | 413.00 | | | 2.46M | 3.27M | 3.98M | 3.35M | 3.38M | 3.04M | 1.32M | 1.53M | 1.48M | 1.41M | 1.45M | 1.44M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | 0.14M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.09M | 0.09M | 0.08M | 0.08M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | 0.23M | | | | 0.25M | | | |
|
Non-Current Assets
|
| | | | | | | | | | | | | | 0.14M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.09M | 0.09M | 0.08M | 0.08M |
|
Assets
|
187.00 | 19.00 | 0.00M | 0.00M | 747.00 | 0.00M | 0.00M | 0.00M | 742.00 | 413.00 | | | 2.46M | 3.27M | 4.12M | 3.48M | 3.50M | 3.16M | 1.43M | 1.64M | 1.57M | 1.50M | 1.53M | 1.52M |
|
Accounts Payables
|
| 0.00M | 0.00M | | | 0.00M | | | | | | | 0.04M | 0.15M | 0.47M | 0.15M | 0.15M | 0.03M | 0.01M | 0.14M | 0.06M | 0.02M | 0.06M | 0.01M |
|
Payables
|
| 0.00M | 0.00M | | | 0.00M | | | | | | | 0.04M | 0.15M | 0.47M | 0.15M | 0.15M | 0.03M | 0.01M | 0.14M | 0.06M | 0.02M | 0.06M | 0.01M |
|
Accumulated Expenses
|
0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | 0.02M | 0.02M | | | | | | 0.01M | | | | | | | 1.32M | | | | 1.55M | 1.67M | 1.77M | 1.84M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | 4.39M | | | | 2.91M | 3.05M | 3.15M | 3.27M |
|
Current Deferred Revenue
|
| | | | | | 0.01M | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | 21.00 | | | | 21.00 | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.00M | 0.01M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.05M | | | 3.39M | 4.44M | 5.25M | 4.59M | 4.70M | 4.45M | 2.80M | 3.10M | 3.03M | 3.08M | 3.22M | 3.28M |
|
Total Non-Current Liabilities
|
0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.05M | | | | | | | | | | | | | | |
|
Total Liabilities
|
-0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | 0.02M | -0.02M | -0.03M | -0.05M | 0.13M | 0.02M | 3.39M | 4.44M | 5.25M | 4.59M | 4.70M | 4.45M | 2.80M | 3.10M | 3.03M | 3.08M | 3.22M | 3.28M |
|
Total Debt
|
| | | | | | | | | | | | | | | | 4.39M | | | | 2.91M | 3.05M | 3.15M | 3.27M |
|
Common Equity
|
-0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.02M | -0.03M | -0.05M | -0.13M | -0.02M | -0.93M | -1.17M | -1.13M | -1.11M | -1.20M | -1.29M | -1.37M | -1.46M | -1.46M | -1.58M | -1.68M | -1.76M |
|
Shareholder's Equity
|
-0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.02M | -0.03M | -0.05M | -0.13M | -0.02M | -0.93M | -1.17M | -1.13M | -1.11M | -1.20M | -1.29M | -1.37M | -1.46M | -1.46M | -1.58M | -1.68M | -1.76M |
|
Liabilities and Shareholders Equity
|
187.00 | 19.00 | 0.00M | 0.00M | 747.00 | 0.00M | 0.00M | 0.00M | 742.00 | 413.00 | | | 2.46M | 3.27M | 4.12M | 3.48M | 3.50M | 3.16M | 1.43M | 1.64M | 1.57M | 1.50M | 1.53M | 1.52M |
|
Retained Earnings
|
-0.00M | -0.02M | -0.02M | -0.03M | -0.03M | -0.03M | -0.03M | -0.04M | -0.05M | -0.07M | | | -1.12M | -1.36M | -1.37M | -1.35M | -1.41M | -1.52M | -1.61M | -1.67M | -1.70M | -1.82M | -1.91M | -1.98M |