|
Cash & Equivalents
|
1.29M | 5.13M | 4.83M | 18.70M | 11.18M |
|
Cash & Current Investments
|
1.29M | 5.13M | 4.83M | 18.70M | 11.18M |
|
Receivables - Net
|
0.26M | 0.27M | 0.40M | 0.03M | 0.23M |
|
Receivables - Other
|
| | 9.40M | | |
|
Receivables
|
0.26M | 0.27M | 9.79M | 0.03M | 0.23M |
|
Inventory
|
2.97M | | 2.07M | 3.74M | 3.64M |
|
Prepaid Assets
|
0.07M | -0.09M | 9.44M | -1.68M | 0.01M |
|
Current Assets
|
4.60M | 9.10M | 16.74M | 22.60M | 15.06M |
|
Construction in Progress
|
| | | | 5.81M |
|
Property, Plant & Equipment (Net)
|
0.00M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Long-Term Investments
|
0.85M | | 0.56M | | 0.08M |
|
Intangibles
|
| | 0.01M | 0.01M | 0.01M |
|
Goodwill & Intangibles
|
| | 0.01M | 0.01M | 0.01M |
|
Other Non-Current Assets
|
0.25M | 0.25M | 0.02M | 0.02M | 0.07M |
|
Non-Current Assets
|
0.25M | 0.26M | 0.05M | 0.04M | 5.92M |
|
Assets
|
4.85M | 9.36M | 16.79M | 22.65M | 20.98M |
|
Accounts Payables
|
0.57M | | 0.72M | | 0.24M |
|
Notes Payables
|
0.14M | 0.42M | 0.70M | 0.81M | 0.39M |
|
Payables
|
0.71M | 0.42M | 1.42M | 0.81M | 0.63M |
|
Accumulated Expenses
|
0.15M | | 0.15M | 0.13M | |
|
Other Accumulated Expenses
|
0.11M | 0.41M | 0.46M | 0.45M | |
|
Short term Debt
|
0.14M | | 0.70M | | 0.39M |
|
Current Leases
|
| | 0.01M | 0.01M | 0.01M |
|
Current Taxes
|
0.74M | 0.83M | 0.88M | 0.35M | 0.63M |
|
Current Deferred Revenue
|
1.78M | -1.80M | | | |
|
Total Current Liabilities
|
3.78M | 3.49M | 2.91M | 2.77M | 1.47M |
|
Non-Current Deferred Tax Liability
|
| | 154.00 | 338.00 | 149.00 |
|
Operating Leases
|
| | 0.01M | | |
|
Other Non-Current Liabilities
|
0.00M | | 519.00 | | 0.49M |
|
Total Non-Current Liabilities
|
3.78M | | 0.01M | 338.00 | 0.49M |
|
Total Liabilities
|
3.78M | 3.49M | 2.92M | 2.77M | 1.96M |
|
Total Debt
|
0.14M | | 0.70M | | 0.39M |
|
Common Equity
|
1.07M | 5.87M | 13.87M | 19.87M | 19.02M |
|
Shareholder's Equity
|
1.07M | 6.04M | 13.87M | 20.28M | 19.02M |
|
Liabilities and Shareholders Equity
|
4.85M | 9.36M | 16.79M | 22.65M | 20.98M |
|
Retained Earnings
|
-0.21M | -0.43M | -1.23M | -0.72M | -3.76M |