|
Cash & Equivalents
|
0.20M | 0.28M | 0.36M | 0.31M | 0.42M | 0.44M | 0.57M | 1.16M | 0.44M | 0.37M | 0.56M | 0.66M | 0.48M | 0.66M | 0.85M | 0.64M | 0.23M | 0.12M | 0.03M | 0.06M | 0.04M | 0.04M | 0.07M |
|
Cash & Current Investments
|
0.20M | 0.28M | 0.36M | 0.31M | 0.42M | 0.44M | 0.57M | 1.16M | 0.44M | 0.37M | 0.56M | 0.66M | 0.48M | 0.66M | 0.85M | 0.64M | 0.23M | 0.12M | 0.03M | 0.06M | 0.04M | 0.04M | 0.07M |
|
Receivables - Net
|
0.05M | 0.05M | 0.06M | 0.11M | 0.09M | 0.06M | 0.06M | 0.09M | 0.08M | 0.06M | 0.07M | 0.07M | 0.05M | 0.07M | 0.08M | 0.07M | 0.05M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M |
|
Receivables
|
0.05M | 0.05M | 0.06M | 0.11M | 0.09M | 0.06M | 0.06M | 0.09M | 0.08M | 0.06M | 0.07M | 0.07M | 0.05M | 0.07M | 0.08M | 0.07M | 0.05M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M |
|
Prepaid Assets
|
| | | 0.01M | 0.00M | 0.02M | 0.07M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.07M | 0.05M | 0.03M | 0.02M | 0.01M |
|
Current Assets
|
| | | 0.42M | 0.51M | 0.53M | 0.70M | 1.25M | 0.52M | 0.43M | 0.63M | 0.73M | 0.54M | 0.73M | 0.93M | 0.72M | 0.29M | 0.17M | 0.14M | 0.15M | 0.12M | 0.09M | 0.14M |
|
Property, Plant & Equipment (Net)
|
| | | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Long-Term Investments
|
| | | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Non-Current Assets
|
| | | 0.21M | 0.19M | 0.17M | 0.16M | 0.20M | 0.16M | 0.13M | 0.12M | 0.10M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M | 0.09M | 0.08M | 0.08M | 0.08M |
|
Assets
|
| | | 0.63M | 0.71M | 0.69M | 0.86M | 1.45M | 0.68M | 0.56M | 0.75M | 0.83M | 0.61M | 0.80M | 0.99M | 0.77M | 0.34M | 0.21M | 0.17M | 0.23M | 0.20M | 0.17M | 0.21M |
|
Accounts Payables
|
| | | 0.36M | 0.40M | 0.42M | 0.55M | 1.28M | 0.51M | 0.50M | 0.65M | 0.76M | 0.54M | 0.62M | 0.67M | 0.57M | 0.20M | 0.07M | 0.07M | 0.13M | 0.08M | 0.08M | 0.10M |
|
Notes Payables
|
| | | 0.03M | 0.07M | 0.07M | 0.08M | 0.16M | 0.15M | 0.15M | 0.21M | 0.05M | 0.05M | 0.05M | 0.05M | 0.00M | 0.05M | 0.05M | 0.05M | 0.00M | 0.00M | 0.00M | 0.02M |
|
Payables
|
| | | 0.38M | 0.47M | 0.48M | 0.62M | 1.44M | 0.67M | 0.65M | 0.86M | 0.81M | 0.60M | 0.68M | 0.72M | 0.57M | 0.25M | 0.12M | 0.12M | 0.13M | 0.08M | 0.08M | 0.12M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.05M |
|
Short term Debt
|
| | | | 0.01M | 0.01M | 0.05M | 0.00M | 0.04M | 0.04M | 0.04M | 0.03M | | | | | | | | | | | |
|
Current Leases
|
| | | 0.02M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | | | | | | | | | | | | |
|
Current Taxes
|
| | | 0.01M | 0.01M | | | 0.00M | 0.00M | | | 0.00M | 0.00M | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 0.41M | 0.51M | 0.52M | 0.70M | 1.52M | 0.79M | 0.76M | 0.98M | 1.12M | 0.91M | 0.99M | 1.04M | 0.95M | 0.58M | 0.45M | 0.45M | 0.53M | 0.49M | 0.50M | 0.34M |
|
Capital Leases
|
| | | 0.07M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.08M | 0.08M | 0.08M | 0.08M | 0.14M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.06M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.01M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 1.20M | 0.98M | 1.05M | 1.09M | 1.00M | 0.63M | 0.49M | 0.49M | 0.66M | 0.73M | 0.79M | 0.69M |
|
Total Liabilities
|
-0.15M | -0.07M | -0.05M | 0.56M | 0.66M | 0.66M | 0.82M | 1.71M | 0.94M | 0.91M | 1.08M | 1.22M | 1.00M | 1.07M | 1.12M | 1.03M | 0.66M | 0.52M | 0.53M | 0.70M | 0.78M | 0.83M | 0.70M |
|
Total Debt
|
| | | 0.08M | 0.09M | 0.09M | 0.13M | 0.15M | 0.12M | 0.12M | 0.12M | 0.11M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.06M |
|
Common Equity
|
0.15M | 0.07M | 0.05M | 0.07M | 0.05M | 0.03M | 0.04M | -0.26M | -0.26M | -0.35M | -0.33M | -0.38M | -0.39M | -0.28M | -0.13M | -0.25M | -0.32M | -0.32M | -0.36M | -0.47M | -0.58M | -0.66M | -0.49M |
|
Shareholder's Equity
|
0.15M | 0.07M | 0.05M | 0.07M | 0.05M | 0.03M | 0.04M | -0.26M | -0.26M | -0.35M | -0.33M | -0.38M | -0.39M | -0.28M | -0.13M | -0.25M | -0.32M | -0.32M | -0.36M | -0.47M | -0.58M | -0.66M | -0.49M |
|
Liabilities and Shareholders Equity
|
| | | 0.63M | 0.71M | 0.69M | 0.86M | 1.45M | 0.68M | 0.56M | 0.75M | 0.83M | 0.61M | 0.80M | 0.99M | 0.77M | 0.34M | 0.21M | 0.17M | 0.23M | 0.20M | 0.17M | 0.21M |
|
Retained Earnings
|
| | | -0.38M | -0.71M | -0.72M | -0.70M | -0.75M | -0.75M | -0.83M | -0.82M | -0.89M | -0.92M | -1.09M | -1.40M | -1.62M | -1.77M | -1.97M | -2.12M | -2.16M | -2.31M | -2.42M | -3.45M |
|
Treasury Shares
|
2.00M | 2.00M | 2.00M | | | | | | | | | | | | | | | | | | | | |