|
Cash & Equivalents
|
0.78M | 0.45M | 0.26M | 0.72M | 3.33M | 2.98M | 1.81M | 1.45M | 1.03M | 1.35M | 0.90M | 5.30M | 10.60M |
|
Cash & Current Investments
|
0.78M | 0.45M | 0.26M | 0.72M | 3.33M | 2.98M | 1.81M | 1.45M | 1.03M | 1.35M | 0.90M | 5.30M | 10.60M |
|
Receivables - Net
|
| 0.62M | | | 0.69M | 0.71M | 0.84M | 0.72M | 0.54M | 0.79M | 0.67M | 0.64M | 0.53M |
|
Receivables
|
| 0.62M | | | 0.69M | 0.71M | 0.84M | 0.72M | 0.54M | 0.79M | 0.67M | 0.64M | 0.53M |
|
Inventory
|
| 0.29M | | | 0.25M | 0.31M | 0.60M | 0.74M | 0.84M | 0.78M | 0.96M | 0.73M | 0.72M |
|
Prepaid Assets
|
0.52M | 0.63M | | 0.09M | 0.61M | 0.47M | 0.45M | 0.34M | 0.36M | 0.49M | 0.31M | 0.32M | 0.67M |
|
Current Assets
|
| 2.07M | | | 4.92M | 4.50M | 3.76M | 3.30M | 2.81M | 3.46M | 3.03M | 7.30M | 12.78M |
|
Property, Plant & Equipment (Net)
|
| 0.01M | | | 0.05M | 0.05M | 0.04M | 0.06M | 0.06M | 0.05M | 0.06M | 0.05M | 0.09M |
|
Long-Term Investments
|
| | | | | | | | | | 0.19M | 0.19M | 0.19M |
|
Intangibles
|
| | | | | | | | 2.87M | 2.80M | 2.72M | 2.65M | 2.58M |
|
Goodwill & Intangibles
|
| | | | | | | | 2.87M | 2.80M | 2.72M | 2.65M | 2.58M |
|
Other Non-Current Assets
|
| 0.07M | | | | 0.03M | 0.07M | 0.04M | 0.03M | 0.04M | 0.01M | 0.05M | 0.07M |
|
Non-Current Assets
|
| 0.01M | | | 0.05M | 0.05M | 0.04M | 0.06M | 2.93M | 2.84M | 2.78M | 104.90M | 231.82M |
|
Assets
|
| 2.08M | | 0.11M | 4.97M | 4.54M | 3.80M | 3.36M | 5.73M | 6.31M | 5.81M | 112.20M | 244.60M |
|
Accounts Payables
|
| 0.38M | | 0.13M | 0.29M | 0.29M | 0.26M | 0.24M | 0.69M | 0.26M | 0.29M | 0.42M | 0.42M |
|
Notes Payables
|
| 1.48M | | | | | | | | | | | |
|
Payables
|
| 1.86M | | 0.13M | 0.29M | 0.29M | 0.26M | 0.24M | 0.69M | 0.26M | 0.29M | 0.42M | 0.42M |
|
Other Accumulated Expenses
|
| 0.01M | | | | | | | | | | | |
|
Short term Debt
|
| 0.01M | | 0.13M | | | | | 1.51M | 0.50M | 0.25M | | |
|
Current Leases
|
| | | | | | | | | | | | 0.21M |
|
Total Current Liabilities
|
| 0.01M | | | | | | | | 1.02M | | | 0.85M |
|
Non-Current Debt
|
| | | | | | | | 1.50M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 3.45M |
|
Operating Leases
|
| | | | | | | | | | | | 0.75M |
|
Total Liabilities
|
-0.20M | 2.08M | 0.04M | 0.13M | 0.51M | 0.42M | 0.36M | 0.30M | 2.46M | 1.02M | 0.83M | 0.75M | 4.83M |
|
Total Debt
|
| 0.01M | | 0.13M | | | | | 3.01M | 0.50M | 0.25M | | |
|
Common Equity
|
0.20M | -0.00M | -0.04M | 0.19M | 4.45M | 4.12M | 3.27M | 3.06M | 3.27M | 5.29M | 4.98M | 111.44M | 239.77M |
|
Shareholder's Equity
|
0.20M | -0.00M | -0.04M | 0.19M | 4.45M | 4.12M | 3.27M | 3.06M | 3.27M | 5.29M | 4.98M | 111.44M | 239.77M |
|
Liabilities and Shareholders Equity
|
| 2.08M | | 0.11M | 4.97M | 4.54M | 3.80M | 3.36M | 5.73M | 6.31M | 5.81M | 112.20M | 244.60M |
|
Retained Earnings
|
| 0.70M | | -0.03M | -0.60M | -1.36M | -3.07M | -3.59M | -4.72M | -5.70M | -6.34M | -4.88M | 7.30M |
|
Preferred Shares
|
| | | | | | | | | | | 10.00 | 10.00 |