|
Cash & Equivalents
|
0.06M | 2.09M | 1.30M | 0.45M | 0.06M | 3.80M | 2.67M | 1.48M | 0.46M | 0.61M | 0.17M | 1.03M | 2.14M | 1.18M | 1.32M | 0.46M | 14.76M | 12.85M | 11.37M |
|
Cash & Current Investments
|
0.06M | 2.09M | 1.30M | 0.45M | 0.06M | 3.80M | 2.67M | 1.48M | 0.46M | 0.61M | 0.17M | 1.03M | 2.14M | 1.18M | 1.32M | 0.46M | 14.76M | 12.85M | 11.37M |
|
Receivables - Net
|
| | | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M |
|
Receivables
|
| | | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M |
|
Prepaid Assets
|
| | | 0.27M | 0.49M | 0.58M | 0.19M | 0.20M | 0.20M | 0.17M | 0.17M | 0.25M | 0.38M | 0.65M | 0.56M | 0.18M | 0.38M | 0.47M | 0.41M |
|
Current Assets
|
| | | 0.73M | 0.57M | 4.39M | 2.88M | 1.70M | 0.68M | 0.80M | 0.36M | 1.29M | 2.54M | 1.85M | 1.90M | 0.82M | 15.16M | 13.44M | 11.90M |
|
Property, Plant & Equipment (Net)
|
| | | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 892.00 | 0.01M | 0.01M | 0.01M | 0.01M |
|
Intangibles
|
| | | 1.94M | 2.23M | 2.27M | 2.30M | 2.15M | 2.16M | 2.23M | 2.24M | 2.27M | 2.34M | 2.43M | 2.53M | 2.59M | 2.67M | 2.71M | 2.74M |
|
Goodwill & Intangibles
|
| | | 1.94M | 2.23M | 2.27M | 2.30M | 2.15M | 2.16M | 2.23M | 2.24M | 2.27M | 2.34M | 2.43M | 2.53M | 2.59M | 2.67M | 2.71M | 2.74M |
|
Other Non-Current Assets
|
| | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.61M | 0.17M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M |
|
Non-Current Assets
|
| | | 1.16M | 1.24M | 1.23M | 1.22M | 1.21M | 1.19M | 1.21M | 1.18M | 1.17M | 1.19M | 1.24M | 1.29M | 1.30M | 1.32M | 1.31M | 1.30M |
|
Assets
|
| | | 1.89M | 1.81M | 5.62M | 4.10M | 2.91M | 1.86M | 2.00M | 1.54M | 2.46M | 3.73M | 3.09M | 3.19M | 2.12M | 16.48M | 14.75M | 13.20M |
|
Accounts Payables
|
| | | 1.07M | 2.59M | 1.18M | 0.72M | 0.46M | 0.74M | 0.61M | 0.69M | 0.76M | 0.20M | 0.18M | 0.33M | 0.53M | 0.52M | 0.28M | 0.27M |
|
Notes Payables
|
| 2.00M | | 2.00M | 2.00M | | | | | 1.44M | 2.30M | 2.59M | 0.86M | 0.86M | | | | | |
|
Dividends payables
|
| | | 3.86M | 4.14M | | | | | | | | | | | | | | |
|
Payables
|
| 2.00M | | 6.92M | 8.74M | 1.18M | 0.72M | 0.46M | 0.74M | 2.05M | 2.99M | 3.35M | 1.06M | 1.04M | 0.33M | 0.53M | 0.52M | 0.28M | 0.27M |
|
Accumulated Expenses
|
| | | 0.70M | | 0.20M | 0.45M | 0.23M | 0.19M | 0.51M | 0.38M | 0.86M | 0.29M | 0.45M | 0.33M | 0.53M | 0.18M | 0.28M | 0.43M |
|
Other Accumulated Expenses
|
| | | | | | | 0.01M | 0.06M | 0.01M | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | 0.17M | 0.37M | 0.12M | 0.03M | 0.02M | | | | | |
|
Total Current Liabilities
|
| | | 7.62M | | 1.38M | 1.17M | 0.69M | 0.74M | 1.99M | 2.37M | 3.19M | 1.22M | 1.45M | 0.68M | 1.15M | 0.70M | 0.56M | 0.70M |
|
Convertible Debt
|
| | | 0.81M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 7.10M | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 7.10M | | | | | | | | | | | | | | | |
|
Total Liabilities
|
7.80M | 8.45M | 11.61M | 7.62M | 8.74M | 1.38M | 1.17M | 0.69M | 0.74M | 1.99M | 2.37M | 3.19M | 1.22M | 1.45M | 0.68M | 1.15M | 0.70M | 0.56M | 0.70M |
|
Total Debt
|
| | | | | | | | | 0.17M | 0.37M | 0.12M | 0.03M | 0.02M | | | | | |
|
Common Equity
|
-7.80M | -8.45M | -11.61M | -12.83M | -14.03M | 4.24M | 2.93M | 2.23M | 1.13M | 0.01M | -0.83M | -0.73M | 2.51M | 1.64M | 2.51M | 0.97M | 15.78M | 14.19M | 12.50M |
|
Shareholder's Equity
|
-7.80M | -8.45M | -11.61M | -12.83M | -14.03M | 4.24M | 2.93M | 2.23M | 1.13M | 0.01M | -0.83M | -0.73M | 2.51M | 1.64M | 2.51M | 0.97M | 15.78M | 14.19M | 12.50M |
|
Liabilities and Shareholders Equity
|
| | | 1.89M | 1.81M | 5.62M | 4.10M | 2.91M | 1.86M | 2.00M | 1.54M | 2.46M | 3.73M | 3.09M | 3.19M | 2.12M | 16.48M | 14.75M | 13.20M |
|
Retained Earnings
|
| | | -31.89M | -33.11M | -36.79M | -38.58M | -39.37M | -40.55M | -42.02M | -43.02M | -44.28M | -46.68M | -47.92M | -49.27M | -51.26M | -53.30M | -54.90M | -56.61M |
|
Preferred Shares
|
| | | 73.00 | 5.01M | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | 3.00 | 0.65M | 0.64M | 0.63M | 2.00 | 0.01M | 0.00M | | | | | |