|
Cash & Equivalents
|
12.79M | 12.97M | 10.80M | 9.05M | 6.33M | 3.52M | 5.20M | 2.70M | 5.20M | 3.40M | 1.70M | 3.70M | 2.20M | 2.00M | 0.70M | 1.20M | 3.50M |
|
Cash & Current Investments
|
12.79M | 12.97M | 10.80M | 9.05M | 6.33M | 3.52M | 5.20M | 2.70M | 5.20M | 3.40M | 1.70M | 3.70M | 2.20M | 2.00M | 0.70M | 1.20M | 3.50M |
|
Receivables - Net
|
| 0.09M | 0.12M | 0.09M | 0.10M | 0.11M | 0.06M | 0.01M | 0.13M | 0.17M | 0.07M | 0.02M | 0.01M | 0.07M | 0.01M | 0.01M | 0.02M |
|
Receivables
|
| 0.09M | 0.12M | 0.09M | 0.10M | 0.11M | 0.06M | 0.01M | 0.13M | 0.17M | 0.07M | 0.02M | 0.01M | 0.07M | 0.01M | 0.01M | 0.02M |
|
Inventory
|
| 0.43M | 0.45M | 0.83M | 0.76M | 0.86M | 0.94M | 0.99M | 0.93M | 0.79M | 0.80M | 0.81M | 0.73M | 0.66M | 0.64M | 0.62M | 0.57M |
|
Prepaid Assets
|
| 0.79M | 0.63M | 0.40M | 0.33M | 0.23M | 0.29M | 0.28M | 0.23M | 0.33M | 0.25M | 0.19M | 0.23M | 0.25M | 0.27M | 0.36M | 0.27M |
|
Current Assets
|
| 14.29M | 12.00M | 10.37M | 7.59M | 5.31M | 6.48M | 4.00M | 6.46M | 4.65M | 2.83M | 4.66M | 3.16M | 2.64M | 1.26M | 1.84M | 3.74M |
|
Property, Plant & Equipment (Net)
|
| 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.10M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.01M |
|
Intangibles
|
| | | | | | | | | | | | | | | | 2.24M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | 2.24M |
|
Other Non-Current Assets
|
| 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | 0.05M | 0.00M | 0.00M | 0.21M |
|
Non-Current Assets
|
| 0.75M | 0.70M | 0.65M | 0.61M | 0.57M | 0.62M | 0.60M | 0.55M | 0.51M | 0.46M | 0.12M | 0.23M | 0.17M | 2.52M | 2.67M | 2.49M |
|
Assets
|
| 15.04M | 12.69M | 11.03M | 8.21M | 5.88M | 7.10M | 4.60M | 7.01M | 5.16M | 3.29M | 4.78M | 3.39M | 2.81M | 3.78M | 4.51M | 6.23M |
|
Accounts Payables
|
| 0.79M | 0.62M | 1.92M | 1.60M | 1.32M | 1.09M | 0.83M | 0.64M | 0.71M | 0.55M | 0.45M | 0.33M | 0.12M | 0.44M | 0.23M | 0.47M |
|
Notes Payables
|
| | | | | 0.45M | | | | | | | | | | | |
|
Payables
|
| 0.79M | 0.62M | 1.92M | 1.60M | 1.77M | 1.09M | 0.83M | 0.64M | 0.71M | 0.55M | 0.45M | 0.33M | 0.12M | 0.44M | 0.23M | 0.47M |
|
Accumulated Expenses
|
| 0.21M | | | | 0.14M | | | | 0.22M | 0.10M | 0.07M | 0.04M | | | 0.19M | |
|
Other Accumulated Expenses
|
| 0.27M | 0.30M | 0.29M | 0.26M | 0.39M | 0.30M | 0.14M | 0.19M | 0.49M | 0.27M | 0.14M | 0.23M | 0.15M | 0.30M | 0.59M | 0.17M |
|
Current Leases
|
| 0.16M | 0.17M | 0.17M | 0.16M | 0.16M | 0.18M | 0.18M | 0.17M | 0.19M | 0.18M | | | | | | |
|
Current Taxes
|
| | | | | | | | | 0.16M | 0.02M | | | | 0.05M | 0.06M | 0.07M |
|
Total Current Liabilities
|
| 1.22M | 1.10M | 2.38M | 2.02M | 1.88M | 1.57M | 1.16M | 1.00M | 1.40M | 0.99M | 0.59M | 0.56M | 0.27M | 0.74M | 0.82M | 0.64M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | 0.11M | 0.05M | 0.17M | 0.30M | |
|
Operating Leases
|
| 0.55M | 0.50M | 0.46M | 0.57M | 0.37M | 0.51M | 0.46M | 0.41M | 0.18M | 0.32M | | | | | | |
|
Total Liabilities
|
2.52M | 1.76M | 1.60M | 2.84M | 2.44M | 2.25M | 1.90M | 1.44M | 1.24M | 1.58M | 1.13M | 0.59M | 0.56M | 0.27M | 0.74M | 0.82M | 0.64M |
|
Common Equity
|
-2.52M | 13.27M | 11.09M | 8.19M | 5.77M | 3.63M | 5.21M | 3.16M | 5.76M | 3.58M | 2.15M | 4.19M | 2.83M | 2.54M | 3.04M | 3.69M | 5.59M |
|
Shareholder's Equity
|
-2.52M | 13.27M | 11.09M | 8.19M | 5.77M | 3.63M | 5.21M | 3.16M | 5.76M | 3.58M | 2.15M | 4.19M | 2.83M | 2.54M | 3.04M | 3.69M | 5.59M |
|
Liabilities and Shareholders Equity
|
| 15.04M | 12.69M | 11.03M | 8.21M | 5.88M | 7.10M | 4.60M | 7.01M | 5.16M | 3.29M | 4.78M | 3.39M | 2.81M | 3.78M | 4.51M | 6.23M |
|
Retained Earnings
|
| -19.55M | -21.80M | -24.80M | -27.40M | -29.64M | -31.80M | -33.90M | -35.64M | -37.89M | -39.40M | -40.63M | -42.10M | -43.54M | -45.04M | -47.00M | -49.62M |
|
Treasury Shares
|
| 0.00M | 0.09M | -938.00 | | | | | | | 0.01M | 0.01M | 0.00M | 0.04M | 0.08M | 0.08M | 0.08M |