|
Cash & Equivalents
|
0.16M | 0.06M | 0.05M | 0.06M | 0.11M | 0.11M | 0.04M | 0.99M | 2.05M | 21.83M | 16.29M | 9.69M |
|
Short-term Investments
|
| | | | | | 0.01M | 0.01M | 0.01M | | | |
|
Cash & Current Investments
|
0.16M | 0.06M | 0.05M | 0.06M | 0.11M | 0.11M | 0.05M | 1.00M | 2.05M | 21.83M | 16.29M | 9.69M |
|
Receivables - Net
|
| | 0.00M | | | | 430.00 | 0.00M | 0.01M | 1.91M | 2.55M | 3.87M |
|
Receivables
|
| | 0.00M | | | | 430.00 | 0.00M | 0.01M | 1.91M | 2.55M | 3.87M |
|
Finished Goods
|
| | | | | | 0.02M | 0.02M | | | | |
|
Inventory
|
| | | | | | 0.02M | 0.02M | 0.11M | 3.29M | 5.73M | 11.28M |
|
Prepaid Assets
|
0.05M | 0.05M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.03M | 0.28M | 0.31M | 1.13M |
|
Current Assets
|
0.21M | 0.11M | 0.05M | 0.06M | 0.12M | 1.10M | 0.07M | 1.03M | 2.20M | 27.31M | 24.89M | 25.97M |
|
Property, Plant & Equipment (Net)
|
| | 0.00M | 0.01M | 0.06M | 0.05M | 0.03M | 0.02M | 0.01M | 0.39M | 0.37M | 0.55M |
|
Goodwill
|
| | | | | 0.67M | | | | | | |
|
Intangibles
|
0.95M | | 0.62M | | | | | | | 0.78M | 1.44M | 3.14M |
|
Goodwill & Intangibles
|
0.95M | | 0.62M | | | 0.67M | | | | 0.78M | 1.44M | 3.14M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 0.18M | 0.09M |
|
Other Non-Current Assets
|
| | | | 0.08M | 0.99M | 0.01M | 0.01M | | | | |
|
Non-Current Assets
|
| | 0.62M | 0.01M | 0.14M | 0.94M | 0.03M | 0.02M | 0.01M | 1.93M | 2.46M | 4.59M |
|
Assets
|
0.21M | 0.11M | 0.67M | 0.06M | 0.26M | 1.15M | 0.10M | 1.05M | 2.20M | 29.24M | 27.35M | 30.56M |
|
Accounts Payables
|
0.01M | 0.00M | 0.08M | 0.03M | 0.02M | 0.12M | 0.10M | 0.06M | 0.04M | 2.80M | 2.59M | 5.54M |
|
Notes Payables
|
| | 1.04M | 0.17M | 0.60M | 0.42M | 0.59M | 0.82M | 1.90M | | | |
|
Payables
|
0.01M | 0.00M | 1.12M | 0.20M | 0.62M | 0.54M | 0.68M | 0.88M | 1.94M | 2.80M | 2.59M | 5.54M |
|
Accumulated Expenses
|
| | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.05M | | | |
|
Short term Debt
|
| | | | | 0.02M | | | | | | |
|
Current Leases
|
| | | | | | | | | 0.12M | 0.12M | 0.21M |
|
Current Taxes
|
| | | | | | | | | 0.37M | 0.30M | 0.27M |
|
Total Current Liabilities
|
| | 1.27M | 0.27M | 0.75M | 0.91M | 0.83M | 1.05M | 0.09M | 6.93M | 5.55M | 6.31M |
|
Non-Current Debt
|
| | | | 0.08M | 0.29M | | 0.95M | 1.90M | | | |
|
Liabilities from Discontinued Operations
|
0.01M | | | | | 0.10M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 0.04M | 0.23M | 0.39M |
|
Operating Leases
|
| | | | | | | | | 0.64M | 0.54M | 0.74M |
|
Total Non-Current Liabilities
|
| | | | | 0.29M | | | | 0.69M | 0.59M | 0.74M |
|
Total Liabilities
|
0.01M | 0.00M | 1.27M | 0.27M | 0.83M | 1.20M | 0.83M | 2.00M | 1.99M | 7.62M | 6.14M | 7.06M |
|
Total Debt
|
| | | | 0.08M | 0.31M | | 0.95M | 1.90M | | | |
|
Common Equity
|
0.20M | 0.10M | -0.60M | -0.21M | -0.57M | -0.06M | -0.74M | -0.95M | 0.21M | 21.63M | 21.21M | 23.50M |
|
Shareholder's Equity
|
0.20M | 0.10M | -0.60M | -0.21M | -0.57M | -0.06M | -0.74M | -0.95M | 0.21M | 21.63M | 21.21M | 23.50M |
|
Liabilities and Shareholders Equity
|
0.21M | 0.11M | 0.67M | 0.06M | 0.26M | 1.15M | 0.10M | 1.05M | 2.20M | 29.24M | 27.35M | 30.56M |
|
Retained Earnings
|
-1.74M | -2.29M | -9.08M | -12.58M | -13.62M | -15.77M | -17.43M | -20.22M | -32.66M | -59.40M | -63.91M | -69.04M |
|
Preferred Shares
|
0.07M | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.10M | 0.10M | 0.00M | 0.00M | 0.01M |
|
Treasury Shares
|
| | | | | | | | | | 257.00 | |