|
Accumulated Depreciation
|
| | | | | | 0.15M | 0.15M | 0.14M | 0.14M | 0.15M | 0.15M | 0.16M | 0.18M |
|
Cash & Equivalents
|
0.75M | 0.44M | 0.26M | 0.03M | 0.02M | 2.22M | 2.14M | 2.89M | 1.58M | 3.30M | 3.39M | 3.45M | 1.97M | 4.12M |
|
Receivables - Net
|
| | 0.05M | | 0.13M | 0.14M | 0.23M | 0.32M | 0.30M | 0.32M | 0.49M | 0.49M | 0.30M | 0.67M |
|
Receivables
|
| | 0.05M | | 0.13M | 0.14M | 0.23M | 0.32M | 0.30M | 0.32M | 0.49M | 0.49M | 0.30M | 0.67M |
|
Raw Materials
|
| | | | | | | | | | | 0.35M | 0.35M | |
|
Work In Process
|
| | | | | | 0.28M | 0.28M | 0.31M | 0.37M | 0.28M | 0.28M | 0.25M | |
|
Finished Goods
|
| | | | | | 0.19M | 0.16M | 0.12M | 0.08M | 0.16M | 0.14M | 0.21M | |
|
Inventory
|
| | 0.68M | | 0.74M | 0.68M | 0.47M | 0.44M | 0.43M | 0.45M | 0.44M | 0.77M | 0.80M | 0.77M |
|
Prepaid Assets
|
| | 0.20M | | 4.85M | 5.94M | 4.40M | 4.26M | 1.46M | 1.10M | 1.07M | 0.94M | 0.78M | 0.99M |
|
Current Assets
|
| | 1.10M | | 5.67M | 8.89M | 7.24M | 7.91M | 3.76M | 6.89M | 5.39M | 5.65M | 3.84M | 6.31M |
|
Property, Plant & Equipment (Net)
|
| | 0.02M | | 0.01M | 0.00M | 0.06M | 0.06M | 0.16M | 0.16M | 0.15M | 0.16M | 0.19M | 0.23M |
|
Intangibles
|
| | 0.16M | | 0.23M | 0.25M | 0.26M | 0.22M | 0.31M | 0.33M | 0.23M | 0.24M | 0.24M | 0.26M |
|
Goodwill & Intangibles
|
| | 0.16M | | 0.23M | 0.25M | 0.26M | 0.22M | 0.31M | 0.33M | 0.23M | 0.24M | 0.24M | 0.26M |
|
Long-Term Deferred Tax
|
| | 3.34M | | 1.00M | | 3.74M | | | | | | | |
|
Other Non-Current Assets
|
| | 0.18M | | 1.68M | 0.25M | 0.48M | 0.42M | 0.40M | 0.37M | 0.22M | 0.17M | 0.14M | 0.15M |
|
Non-Current Assets
|
| | 0.20M | | 1.68M | 0.26M | 0.54M | 0.47M | 0.56M | 0.53M | 0.37M | 0.33M | 0.34M | 0.38M |
|
Assets
|
| | 1.30M | | 7.36M | 9.15M | 7.78M | 8.38M | 4.33M | 7.42M | 5.76M | 5.98M | 4.18M | 6.69M |
|
Accounts Payables
|
| | 0.76M | | 1.06M | 0.27M | 0.51M | 0.53M | 0.64M | 0.68M | 1.01M | 1.16M | 0.91M | 1.39M |
|
Notes Payables
|
| | 16.86M | | 25.99M | 2.17M | | | | | | | | |
|
Payables
|
| | 17.61M | | 27.04M | 2.45M | 0.51M | 0.53M | 0.64M | 0.68M | 1.01M | 1.16M | 0.91M | 1.39M |
|
Accumulated Expenses
|
| | 0.33M | 0.07M | 0.29M | | 0.07M | | | | | | | |
|
Short term Debt
|
| | 1.49M | | 23.54M | 2.17M | 2.31M | 0.57M | 0.57M | 0.62M | 0.64M | 0.64M | 0.78M | 0.80M |
|
Current Leases
|
| | 0.01M | | 0.04M | 0.03M | 0.01M | | | | | | | |
|
Total Current Liabilities
|
| | 23.92M | | 28.86M | 2.48M | 2.84M | 1.10M | 1.22M | 1.31M | 1.66M | 1.80M | 1.69M | 2.20M |
|
Non-Current Debt
|
| | 1.11M | | 1.22M | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.26M | | | | | | | | | | | |
|
Minority Interest
|
| | -0.57M | | -0.58M | -0.04M | -0.07M | -0.07M | -0.08M | -0.08M | -0.08M | -0.08M | -0.08M | -0.08M |
|
Operating Leases
|
| | | | 0.04M | 0.03M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.70M | | | | | | | |
|
Other Non-Current Liabilities
|
| | 1.49M | 1.50M | | | 0.07M | 0.57M | | | | | | |
|
Total Non-Current Liabilities
|
| | 1.53M | 19.87M | 1.37M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M |
|
Total Liabilities
|
21.04M | 22.50M | 25.45M | 21.37M | 30.24M | 2.63M | 2.99M | 1.25M | 1.37M | 1.46M | 1.80M | 1.95M | 1.84M | 2.34M |
|
Total Debt
|
| | 2.60M | | 24.76M | 2.17M | 2.31M | 0.57M | 0.57M | 0.62M | 0.64M | 0.64M | 0.78M | 0.80M |
|
Common Equity
|
-21.04M | -22.50M | -24.15M | -21.37M | -24.71M | 6.52M | 4.80M | 7.13M | 2.96M | 5.96M | 4.04M | 4.03M | 2.35M | 4.43M |
|
Shareholder's Equity
|
-21.04M | -22.50M | -24.15M | -21.37M | -24.71M | 6.52M | 4.80M | 7.13M | 2.96M | 5.96M | 4.04M | 4.03M | 2.35M | 4.43M |
|
Liabilities and Shareholders Equity
|
| | 1.30M | | 7.36M | 9.15M | 7.78M | 8.38M | 4.33M | 7.42M | 5.76M | 5.98M | 4.18M | 6.69M |
|
Retained Earnings
|
| | -28.82M | | -34.75M | -30.57M | -32.58M | -32.15M | -36.32M | -38.48M | -40.53M | -42.40M | -44.14M | -46.45M |
|
Preferred Shares
|
| | | | | 9.86M | 9.86M | 9.86M | 9.86M | 9.57M | 9.57M | 9.57M | 9.57M | 9.57M |
|
Treasury Shares
|
| | | | 0.41M | 0.26M | 0.05M | 0.93M | 0.18M | 9.80M | 1.77M | 2.13M | 2.13M | 7.59M |
|
Shares Outstanding
|
2.39M | 2.39M | 0.04M | 0.20M | 0.20M | 0.48M | 0.10M | 0.20M | 0.20M | 0.37M | 0.57M | 1.47M | 1.47M | 4.10M |