|
Cash & Equivalents
|
0.05M | 1.09M | 0.58M | 0.03M | 7.64M | 6.14M | 4.21M | 2.98M | 2.16M | 1.46M | 1.36M | 1.19M | 1.71M | 1.24M | 3.40M | 1.33M |
|
Cash & Current Investments
|
0.05M | 1.09M | 0.58M | 0.03M | 7.64M | 6.14M | 4.21M | 2.98M | 2.16M | 1.46M | 1.36M | 1.19M | 1.71M | 1.24M | 3.40M | 1.33M |
|
Receivables - Net
|
| | | | | | | | | | 0.09M | 0.11M | 0.04M | 0.08M | 0.06M | 0.10M |
|
Receivables - Other
|
| | | | | | | | | 0.73M | 0.73M | | | | | |
|
Receivables
|
| | | | | | | | | | 0.82M | 0.11M | 0.04M | 0.08M | 0.06M | 0.10M |
|
Inventory
|
| 0.04M | | | 0.06M | 0.06M | 0.05M | 0.05M | 0.06M | 0.07M | | 0.11M | 0.09M | 0.14M | 0.14M | 0.23M |
|
Current Assets
|
| 1.12M | | | 7.70M | 6.57M | 4.27M | 3.40M | 2.59M | 1.54M | | 1.41M | 1.84M | 1.46M | 3.60M | 3.06M |
|
Property, Plant & Equipment (Net)
|
| 2.34M | | | 2.25M | 3.16M | 3.97M | 3.96M | 4.11M | 4.09M | | 5.24M | 5.03M | 5.13M | 4.99M | 4.95M |
|
Goodwill
|
| | | | | | | | | | | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M |
|
Intangibles
|
| | | | | | | | | | | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 2.52M | 2.52M | 2.52M | 2.52M | 2.52M |
|
Other Non-Current Assets
|
| 0.16M | | | 0.56M | 0.31M | 1.02M | 0.96M | 0.87M | 1.93M | | 0.91M | 1.11M | 1.04M | 0.91M | 0.74M |
|
Non-Current Assets
|
| 4.71M | | | 8.91M | 9.45M | 10.83M | 10.63M | 10.56M | 11.48M | | 15.72M | 15.47M | 16.11M | 15.39M | 16.01M |
|
Assets
|
| 5.84M | | | 16.62M | 16.02M | 15.10M | 14.03M | 13.15M | 13.02M | | 17.13M | 17.31M | 17.57M | 18.99M | 19.07M |
|
Accounts Payables
|
| 1.60M | | | 0.64M | 0.74M | 0.74M | 0.58M | 0.67M | 0.65M | | 0.87M | 0.84M | 0.84M | 0.96M | 0.97M |
|
Notes Payables
|
| 1.24M | | | 1.24M | 1.29M | 1.24M | 1.23M | 1.47M | 1.41M | | 2.95M | 3.00M | 3.11M | 2.79M | 2.59M |
|
Payables
|
| 2.84M | | | 1.88M | 2.03M | 1.98M | 1.82M | 2.14M | 2.05M | | 3.82M | 3.85M | 3.96M | 3.75M | 3.56M |
|
Other Accumulated Expenses
|
| 0.09M | | | 0.07M | 0.17M | 0.02M | 0.23M | 0.03M | 0.02M | | 1.16M | 1.77M | 0.73M | 0.23M | 0.22M |
|
Short term Debt
|
| 1.38M | | | | 0.30M | 0.80M | 0.80M | 0.80M | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
|
Current Leases
|
| 0.21M | | | 0.36M | 0.46M | 0.52M | 0.54M | 0.56M | 0.57M | | 0.88M | 0.91M | 0.98M | 1.06M | 1.08M |
|
Total Current Liabilities
|
| 3.65M | | | 1.36M | 1.99M | 2.43M | 2.39M | 2.25M | 3.27M | | 4.83M | 5.90M | 6.04M | 5.52M | 5.36M |
|
Non-Current Debt
|
| 1.00M | | | 0.99M | 1.02M | 0.96M | 1.08M | 1.38M | 0.99M | | 2.34M | 2.83M | 1.75M | 1.56M | 1.55M |
|
Convertible Debt
|
| | | | | | | | | | | | | 1.20M | | |
|
Operating Leases
|
| 2.09M | | | 6.75M | 6.26M | 6.63M | 6.51M | 6.39M | 5.69M | | 7.89M | 7.68M | 7.32M | 7.81M | 7.56M |
|
Total Liabilities
|
2.11M | 8.15M | 2.65M | 3.10M | 9.86M | 10.38M | 10.60M | 10.55M | 10.56M | 10.37M | -1.84M | 16.39M | 17.71M | 17.32M | 14.84M | 14.38M |
|
Total Debt
|
| 2.39M | | | 0.99M | 1.32M | 1.76M | 1.88M | 2.18M | 1.99M | | 3.34M | 3.83M | 2.75M | 2.56M | 2.55M |
|
Common Equity
|
-2.11M | -2.32M | -2.65M | -3.10M | 6.76M | 5.64M | 4.49M | 3.47M | 2.59M | 2.65M | 1.84M | 0.74M | -0.40M | 0.26M | 4.14M | 4.69M |
|
Shareholder's Equity
|
-2.11M | -2.32M | -2.65M | -3.10M | 6.76M | 5.64M | 4.49M | 3.47M | 2.59M | 2.65M | 1.84M | 0.74M | -0.40M | 0.26M | 4.14M | 4.69M |
|
Liabilities and Shareholders Equity
|
| 5.84M | | | 16.62M | 16.02M | 15.10M | 14.03M | 13.15M | 13.02M | | 17.13M | 17.31M | 17.57M | 18.99M | 19.07M |
|
Retained Earnings
|
| -2.81M | | | -5.18M | -6.30M | -7.44M | -8.46M | -9.35M | -9.34M | | -11.32M | -12.54M | -12.01M | -13.43M | -14.65M |