|
Cash & Equivalents
|
3.13M | 1.19M | 2.97M | 3.20M | 4.90M | 1.13M | 1.40M | 4.30M |
|
Cash & Current Investments
|
3.13M | 1.19M | 2.97M | 3.20M | 4.90M | 1.13M | 1.40M | 4.30M |
|
Receivables - Net
|
1.81M | | | | 3.18M | 3.84M | 4.64M | 3.62M |
|
Receivables
|
1.81M | | | | 3.18M | 3.84M | 4.64M | 3.62M |
|
Raw Materials
|
| | | | 0.30M | 0.29M | 0.41M | 0.37M |
|
Finished Goods
|
| | | | 2.97M | 1.69M | 2.19M | 2.02M |
|
Inventory
|
3.54M | | | | 3.24M | 1.98M | 2.60M | 2.35M |
|
Prepaid Assets
|
-0.49M | | | | 2.23M | 2.84M | 3.39M | 3.11M |
|
Current Assets
|
13.68M | | | | 13.51M | 9.79M | 12.02M | 13.34M |
|
Property, Plant & Equipment (Net)
|
0.02M | | | | 0.02M | 0.02M | 0.03M | 0.04M |
|
Other Non-Current Assets
|
307.00M | | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M |
|
Non-Current Assets
|
-13.68M | | | | 0.02M | 0.06M | 0.12M | 0.12M |
|
Assets
|
| | | | 13.53M | 9.85M | 12.14M | 13.46M |
|
Accounts Payables
|
4.74M | | | | 5.66M | 6.02M | 5.25M | 3.96M |
|
Notes Payables
|
| | | | 5.76M | 5.34M | | |
|
Payables
|
4.74M | | | | 11.42M | 11.37M | 5.25M | 3.96M |
|
Accumulated Expenses
|
9.23M | | | | 2.07M | 2.54M | 2.26M | 2.40M |
|
Other Accumulated Expenses
|
| | | | 2.61M | 2.24M | 2.39M | 2.22M |
|
Short term Debt
|
7.02M | | | | 5.76M | 5.34M | 6.71M | 6.20M |
|
Current Leases
|
0.00M | | | | 0.03M | | | |
|
Current Deferred Revenue
|
-1.40M | | | | 3.60M | 3.20M | 3.70M | 3.00M |
|
Total Current Liabilities
|
29.89M | | | | 20.89M | 19.93M | 20.68M | 19.57M |
|
Non-Current Debt
|
2.05M | | | | 6.19M | 7.61M | 7.20M | 7.71M |
|
Convertible Debt
|
5.00M | | | | | | 10.94M | 9.56M |
|
Non-Current Deffered Revenue
|
2.75M | | | | 0.32M | 0.29M | 0.30M | 0.32M |
|
Total Liabilities
|
37.37M | | | | 28.22M | 29.47M | 34.43M | 33.14M |
|
Total Debt
|
9.07M | | | | 11.96M | 12.95M | 13.92M | 13.91M |
|
Common Equity
|
-130.47M | -135.39M | -140.00M | -96.61M | -14.69M | -19.62M | -22.30M | -19.68M |
|
Shareholder's Equity
|
-130.47M | -135.39M | -140.00M | -96.61M | -14.69M | -19.62M | -22.30M | -19.68M |
|
Liabilities and Shareholders Equity
|
| | | | 13.53M | 9.85M | 12.14M | 13.46M |
|
Retained Earnings
|
-269.58M | | | | -290.40M | -296.23M | -302.33M | -308.50M |
|
Treasury Shares
|
| | | | | | 1.30M | 1.32M |