|
Cash & Equivalents
|
0.91M | 0.15M | 4.73M | 3.02M | 0.87M | 0.34M | 0.36M | 0.16M | 0.07M | 0.62M | 0.11M | 0.16M | 0.78M | 0.08M | 0.04M |
|
Cash & Current Investments
|
0.91M | 0.15M | 4.73M | 3.02M | 0.87M | 0.34M | 0.36M | 0.16M | 0.07M | 0.62M | 0.11M | 0.16M | 0.78M | 0.08M | 0.04M |
|
Receivables - Net
|
| 0.00M | 350.00 | 780.00 | 0.00M | 0.00M | 0.01M | 0.06M | 0.19M | 0.07M | 0.08M | 0.07M | 0.07M | 0.07M | 0.15M |
|
Receivables
|
| 0.00M | 350.00 | 780.00 | 0.00M | 0.00M | 0.01M | 0.06M | 0.19M | 0.07M | 0.08M | 0.07M | 0.07M | 0.07M | 0.15M |
|
Inventory
|
0.09M | 0.10M | 0.10M | 0.13M | 0.12M | 0.12M | 0.17M | 0.19M | 0.27M | 0.27M | 0.25M | 0.17M | 0.20M | 0.20M | 0.20M |
|
Prepaid Assets
|
0.19M | 0.22M | 0.26M | 0.48M | 1.36M | 1.28M | 1.27M | 0.36M | 2.23M | 2.05M | 0.93M | 0.47M | 0.51M | 0.54M | 0.27M |
|
Current Assets
|
1.19M | 0.47M | 5.09M | 3.63M | 2.36M | 1.75M | 1.82M | 0.77M | 1.69M | 1.66M | 1.37M | 0.86M | 1.56M | 0.89M | 0.67M |
|
Property, Plant & Equipment (Net)
|
1.11M | 1.18M | 1.30M | 1.58M | 2.00M | 5.86M | 2.13M | 3.49M | 4.42M | 3.96M | 3.95M | 4.08M | 4.02M | 3.20M | 3.44M |
|
Other Non-Current Assets
|
| | | 0.24M | 0.24M | 0.24M | 0.05M | 0.43M | 0.42M | 0.65M | 0.33M | 0.19M | 0.19M | 0.19M | 0.19M |
|
Non-Current Assets
|
3.58M | 4.12M | 4.06M | 4.83M | 5.81M | 10.31M | 6.62M | 3.49M | 9.19M | 3.96M | 3.95M | 6.93M | 6.51M | 5.49M | 5.53M |
|
Assets
|
4.76M | 4.59M | 9.15M | 8.46M | 8.16M | 12.06M | 8.44M | 9.25M | 10.88M | 10.53M | 9.64M | 7.79M | 8.06M | 6.38M | 6.20M |
|
Accounts Payables
|
0.05M | 158.00 | 0.02M | 0.09M | 0.12M | 0.29M | 0.30M | 0.63M | 0.51M | 0.46M | 0.53M | 0.56M | 0.27M | 0.75M | 0.90M |
|
Notes Payables
|
| | | 0.04M | | | | 0.79M | | | | | | | |
|
Payables
|
0.05M | 158.00 | 0.02M | 0.13M | 0.12M | 0.29M | 0.30M | 1.42M | 0.51M | 0.46M | 0.53M | 0.56M | 0.27M | 0.75M | 0.90M |
|
Accumulated Expenses
|
0.12M | 0.17M | 0.25M | 0.23M | 0.30M | 0.39M | 0.18M | 0.61M | 0.72M | 0.67M | 0.83M | 0.77M | 0.55M | 0.47M | 0.54M |
|
Other Accumulated Expenses
|
| | | | | | | 0.61M | | | | | | | |
|
Short term Debt
|
0.10M | 0.59M | 0.07M | 0.04M | 0.05M | 0.97M | 1.01M | 0.79M | 0.73M | 0.72M | 0.10M | 0.11M | 3.08M | 2.99M | 3.77M |
|
Current Leases
|
0.58M | 0.66M | 0.65M | 0.62M | 0.75M | 0.84M | 0.87M | 1.00M | 0.98M | 1.02M | 1.01M | 0.84M | 0.84M | 0.85M | 0.79M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | 0.07M |
|
Total Current Liabilities
|
0.91M | 1.63M | 1.06M | 1.07M | 1.28M | 2.76M | 2.57M | 3.82M | 3.93M | 3.71M | 3.32M | 2.78M | 5.62M | 6.46M | 7.95M |
|
Non-Current Debt
|
0.05M | | 0.09M | 0.05M | 0.05M | 2.85M | | 0.34M | 1.07M | 0.34M | | | | | |
|
Operating Leases
|
2.01M | 3.08M | 2.92M | 2.53M | 2.99M | 3.54M | 0.35M | 0.34M | 3.54M | 3.42M | 3.16M | 1.91M | 1.54M | 1.32M | 1.17M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 3.12M | 2.80M | 3.77M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | 4.53M | 5.48M | 5.85M |
|
Total Liabilities
|
3.57M | 4.67M | 3.95M | 4.17M | 4.84M | 9.78M | 6.88M | 8.41M | 8.31M | 7.99M | 6.98M | 5.19M | 7.65M | 8.28M | 9.62M |
|
Total Debt
|
0.15M | 0.59M | 0.16M | 0.10M | 0.10M | 3.82M | 1.01M | 1.13M | 1.80M | 1.06M | 0.10M | 0.11M | 3.08M | 2.99M | 3.77M |
|
Common Equity
|
1.20M | -0.08M | 5.20M | 4.29M | 3.32M | 2.28M | 1.56M | 0.85M | 2.57M | 2.54M | 2.67M | 2.60M | 0.42M | -1.91M | -3.42M |
|
Shareholder's Equity
|
1.20M | -0.08M | 5.20M | 4.29M | 3.32M | 2.28M | 1.56M | 0.85M | 2.57M | 2.54M | 2.67M | 2.60M | 0.42M | -1.91M | -3.42M |
|
Liabilities and Shareholders Equity
|
4.76M | 4.59M | 9.15M | 8.46M | 8.16M | 12.06M | 8.44M | 9.25M | 10.88M | 10.53M | 9.64M | 7.79M | 8.06M | 6.38M | 6.20M |
|
Retained Earnings
|
-8.48M | -9.98M | -10.90M | -12.03M | -13.00M | -14.29M | -15.04M | -16.76M | -17.75M | -19.06M | -19.78M | -21.56M | -23.75M | -29.09M | -32.54M |