|
Cash & Equivalents
|
28,213.00 | 30,425.00 | 3,903.00 | 210.00 | 298.00 | 330.00 | 7,161.00 |
|
Cash & Current Investments
|
28,213.00 | 30,425.00 | 3,903.00 | 210.00 | 298.00 | 330.00 | 7,161.00 |
|
Receivables - Net
|
| | | | | 1,025.00 | 48,750.00 |
|
Receivables
|
| | | | | 1,025.00 | 48,750.00 |
|
Inventory
|
18,076.00 | 9,132.00 | | | | | |
|
Prepaid Assets
|
13,493.00 | 893.00 | | | | | 37,945.00 |
|
Current Assets
|
106,153.00 | 40,450.00 | 3,903.00 | 210.00 | 298.00 | 1,355.00 | 93,856.00 |
|
Intangibles
|
41,100.00 | 41,100.00 | 41,100.00 | 31,300.00 | 30,100.00 | 28,900.00 | 222,700.00 |
|
Goodwill & Intangibles
|
41,100.00 | 41,100.00 | 41,100.00 | 31,300.00 | 30,100.00 | 28,900.00 | 222,700.00 |
|
Long-Term Deferred Tax
|
46,371.00 | | | | | | |
|
Non-Current Assets
|
41,100.00 | 41,100.00 | 41,100.00 | 31,300.00 | 30,100.00 | 28,900.00 | 222,700.00 |
|
Assets
|
147,253.00 | 81,550.00 | 45,003.00 | 31,510.00 | 30,398.00 | 30,255.00 | 316,556.00 |
|
Accounts Payables
|
| | | | | | 4,500.00 |
|
Payables
|
| | | | | | 4,500.00 |
|
Total Current Liabilities
|
| | | | | | 4,500.00 |
|
Total Liabilities
|
| | | | | | 4,500.00 |
|
Common Equity
|
147,253.00 | 81,550.00 | 45,003.00 | 31,510.00 | 30,398.00 | 30,255.00 | 312,056.00 |
|
Shareholder's Equity
|
147,253.00 | 81,550.00 | 45,003.00 | 31,510.00 | 30,398.00 | 30,255.00 | 312,056.00 |
|
Liabilities and Shareholders Equity
|
147,253.00 | 81,550.00 | 45,003.00 | 31,510.00 | 30,398.00 | 30,255.00 | 316,556.00 |
|
Retained Earnings
|
-174447.00 | -240150.00 | -276697.00 | -290190.00 | -291302.00 | -316445.00 | -424644.00 |