|
Cash & Equivalents
|
0.00M | 0.01M | 0.03M | 0.01M | 0.01M | 0.00M | 0.59M | 0.15M | 0.05M | 0.08M | | 0.06M | 0.05M | 0.07M | 0.34M | 0.90M | 0.07M | 0.07M | 0.05M | 0.31M | 0.21M | 0.05M | 0.06M | 0.04M | 0.01M | 0.02M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | 0.23M | | | | 0.34M | | |
|
Cash & Current Investments
|
0.00M | 0.01M | 0.03M | 0.01M | 0.01M | 0.00M | 0.59M | 0.15M | 0.05M | 0.08M | | 0.06M | 0.05M | 0.07M | 0.34M | 0.90M | 0.07M | 0.07M | 0.05M | 0.54M | 0.21M | 0.05M | 0.06M | 0.38M | 0.01M | 0.02M |
|
Receivables - Net
|
| | | | | | 0.01M | 0.09M | 0.00M | 928.00 | 0.09M | 881.00 | | 57.00 | | | | 0.18M | 0.47M | 1.24M | | | | | | |
|
Receivables - Other
|
| | | 0.01M | | | | | | | | | | 0.13M | 0.19M | 0.09M | 2.82M | 2.85M | 2.82M | 0.09M | 2.50M | 2.50M | 2.50M | 0.01M | 1.71M | 1.71M |
|
Receivables
|
| | | | | | 0.01M | 0.09M | 0.00M | 928.00 | 0.09M | 881.00 | | 0.13M | | | | 3.03M | 3.29M | 1.34M | | | | | | |
|
Raw Materials
|
| | | | | | | | | | | 0.01M | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | 0.18M | 0.19M | | 0.25M | 0.23M | 0.10M | 0.08M | 0.07M | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | 0.06M | | 1.04M | 1.23M | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | 0.02M | 0.16M | 0.16M | | 1.29M | 1.46M | 1.63M | 1.03M | 0.82M | 0.12M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | |
|
Prepaid Assets
|
| 200.00 | 200.00 | 200.00 | 475.00 | 399.00 | 0.28M | 0.25M | 0.13M | 0.19M | | 0.25M | 0.25M | 0.45M | 0.97M | 0.97M | 1.14M | 0.92M | 0.70M | 0.25M | 0.13M | 0.32M | 0.32M | 0.34M | 0.26M | 0.26M |
|
Current Assets
|
| | | | | | 0.97M | 0.52M | 0.42M | 0.54M | | 1.71M | 1.88M | 0.53M | 2.40M | 2.78M | 4.26M | 4.11M | 4.12M | 2.31M | 5.12M | 4.47M | 4.56M | 1.35M | 1.04M | 1.05M |
|
Property, Plant & Equipment (Net)
|
| | | | | | 0.24M | 0.29M | 0.30M | 0.09M | | 0.08M | 0.07M | 0.00M | 0.38M | 0.00M | 0.00M | 993.00 | 839.00 | 715.00 | 619.00 | 488.00 | 374.00 | 302.00 | | |
|
Long-Term Investments
|
| | | | | | 0.04M | 0.09M | 0.07M | 0.06M | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | |
|
Other Non-Current Assets
|
| | | | | | | 0.05M | 0.04M | 0.04M | | 0.03M | 0.03M | 0.03M | 0.03M | 2.71M | | | | 0.00M | | | | | | |
|
Non-Current Assets
|
| | | | | | 0.28M | 1.00M | 1.14M | 0.91M | | 0.76M | 0.69M | 0.01M | 0.82M | 0.72M | 0.00M | 0.00M | 0.00M | 2.56M | 0.00M | 0.00M | 567.00 | 2.51M | 1.76M | 1.71M |
|
Assets
|
| 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 1.25M | 1.52M | 1.55M | 1.45M | | 2.48M | 2.57M | 3.19M | 3.22M | 5.49M | 4.26M | 4.12M | 4.13M | 4.87M | 5.12M | 4.47M | 4.56M | 3.86M | 2.80M | 2.75M |
|
Accounts Payables
|
| | | | | | 0.06M | 0.11M | 0.12M | 0.20M | | 0.64M | 0.63M | 0.15M | 0.29M | 0.20M | 0.20M | 0.20M | 0.22M | 0.22M | 0.23M | 0.28M | 0.27M | 0.28M | 0.31M | 0.29M |
|
Notes Payables
|
| | | | | | | | | | | | | 0.09M | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.54M | 0.47M | 0.50M | 0.57M | 0.09M | 0.09M |
|
Payables
|
| | | | | | 0.06M | 0.11M | 0.12M | 0.20M | | 0.64M | 0.63M | 0.23M | 0.29M | 0.29M | 0.28M | 0.29M | 0.31M | 0.31M | 0.77M | 0.75M | 0.77M | 0.84M | 0.40M | 0.38M |
|
Accumulated Expenses
|
| | | | | | 0.03M | 0.05M | 0.06M | 0.04M | | 0.07M | 0.09M | 0.00M | 0.08M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | |
|
Other Accumulated Expenses
|
| | | | | | 0.02M | 0.06M | 0.06M | 0.16M | | 0.41M | 0.39M | 0.27M | 1.45M | 0.30M | 0.35M | 0.19M | 0.23M | 0.19M | 0.16M | 0.36M | 0.41M | 0.34M | 0.34M | 0.37M |
|
Short term Debt
|
| | | | | | 0.53M | 0.29M | 0.29M | 0.45M | | 0.20M | 0.36M | 0.19M | 0.16M | | | | | | 0.54M | 0.47M | 0.50M | 0.57M | | |
|
Current Leases
|
| | | | | | 0.01M | 0.07M | 0.11M | 0.14M | | 0.12M | 0.12M | 0.12M | 0.13M | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | 0.03M | 0.00M | 0.00M | | | | | | | 0.01M | | 0.01M | 0.17M | 0.15M | 0.15M | 0.15M | 0.15M | 0.08M | | |
|
Current Deferred Revenue
|
| | | | | | 0.01M | 0.02M | 0.07M | 0.20M | | 1.22M | 1.46M | 0.58M | 2.03M | 2.36M | 1.51M | 1.52M | 0.73M | 0.06M | | 0.03M | 0.68M | 0.70M | 0.54M | 0.54M |
|
Total Current Liabilities
|
| | | | | | 0.79M | 0.53M | 0.66M | 1.04M | | 2.67M | 3.05M | 1.00M | 4.23M | 2.90M | 2.05M | 1.92M | 1.34M | 1.66M | 1.08M | 1.29M | 2.01M | 1.96M | 1.19M | 1.19M |
|
Capital Leases
|
| | | | | | | | | 0.42M | | 0.28M | 0.26M | 0.28M | | | | | | | | | | | | |
|
Non-Current Debt
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.09M | 0.09M | 0.09M | 0.09M | | 0.09M | 0.09M | 0.09M | 0.09M | 0.55M | 0.53M | 0.56M | 0.53M | 0.52M | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | 0.07M | 0.02M | -0.08M | -0.09M | | -0.12M | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 0.36M | 0.37M | 2.22M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 0.00M | 0.47M | 0.44M | | | | | 0.28M | 0.28M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 0.27M | 1.45M | 0.63M | | | | 0.61M | | 0.40M | 0.41M | 0.34M | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | 0.09M | 3.14M | 0.63M | 0.61M | 0.64M | 0.62M | 0.61M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Total Liabilities
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.88M | 1.09M | 1.19M | 1.55M | | 3.04M | 3.40M | 4.23M | 4.59M | 5.76M | 2.66M | 2.56M | 1.96M | 2.27M | 1.17M | 1.38M | 2.09M | 2.05M | 1.27M | 1.28M |
|
Total Debt
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.61M | 0.38M | 0.38M | 0.54M | | 0.29M | 0.45M | 0.28M | 0.25M | 0.55M | 0.53M | 0.56M | 0.53M | 0.52M | 0.54M | 0.47M | 0.50M | 0.57M | | |
|
Common Equity
|
| 0.00M | 0.02M | 0.01M | 941.00 | -0.00M | 0.37M | 0.43M | 0.36M | -0.10M | | -0.56M | -0.83M | -1.04M | -1.37M | -0.26M | 1.60M | 1.55M | 2.16M | 2.59M | 3.95M | 3.09M | 2.46M | 1.81M | 1.52M | 1.47M |
|
Shareholder's Equity
|
| 0.00M | 0.02M | 0.01M | 941.00 | -0.00M | 0.37M | 0.43M | 0.36M | -0.10M | | -0.56M | -0.83M | -1.04M | -1.37M | -0.26M | 1.60M | 1.55M | 2.16M | 2.59M | 3.95M | 3.09M | 2.46M | 1.81M | 1.52M | 1.47M |
|
Liabilities and Shareholders Equity
|
| 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 1.25M | 1.52M | 1.55M | 1.45M | | 2.48M | 2.57M | 3.19M | 3.22M | 5.49M | 4.26M | 4.12M | 4.13M | 4.87M | 5.12M | 4.47M | 4.56M | 3.86M | 2.80M | 2.75M |
|
Retained Earnings
|
| -0.01M | -0.01M | -0.02M | -0.03M | -0.03M | -2.19M | -3.05M | -3.41M | -3.87M | | -4.34M | -4.62M | -4.81M | -5.14M | -5.15M | -3.27M | -3.30M | -2.69M | -2.30M | -2.90M | -3.85M | -4.80M | -5.75M | -6.12M | -6.25M |
|
Preferred Shares
|
| | | | | | 832.00 | 832.00 | 832.00 | 832.00 | | 832.00 | 832.00 | 832.00 | 832.00 | 832.00 | 832.00 | 832.00 | 832.00 | 832.00 | 832.00 | 832.00 | 832.00 | 832.00 | 832.00 | 832.00 |