|
Cash & Equivalents
|
0.02M | 0.03M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 265.00 | 0.05M | 265.00 | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.04M | 548.00 | 0.01M | 0.00M | 0.05M | 0.02M | 0.00M | 0.09M | 0.05M | 0.01M | 311.00 | 0.37M | 0.16M | 0.06M | 0.08M | 0.10M | 0.01M | 0.47M |
|
Cash & Current Investments
|
0.02M | 0.03M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 265.00 | 0.05M | 265.00 | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.04M | 548.00 | 0.01M | 0.00M | 0.05M | 0.02M | 0.00M | 0.09M | 0.05M | 0.01M | 311.00 | 0.37M | 0.16M | 0.06M | 0.08M | 0.10M | 0.01M | 0.47M |
|
Receivables - Net
|
| 0.00M | | 0.00M | 0.00M | 339.00 | 33.00 | 33.00 | | 339.00 | 204.00 | 339.00 | | | | | | | | | | | | | | | | | 0.00M | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | 0.03M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.04M |
|
Receivables
|
| 0.00M | | 0.00M | 0.00M | 339.00 | 33.00 | 33.00 | | 339.00 | 204.00 | 339.00 | | | | | | | | | | | | | | | | | 0.03M | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.05M | 0.06M | 0.06M |
|
Prepaid Assets
|
| 199.00 | | -0.00M | 654.00 | 1.50M | | | 1.61M | 1.50M | 0.96M | 0.15M | 0.05M | 0.00M | 0.00M | 0.04M | 0.04M | | | | | | | | | 0.01M | 0.00M | 0.00M | | | | | | | |
|
Current Assets
|
| 0.03M | | 0.01M | 0.00M | 1.50M | 0.00M | 0.00M | 1.62M | 1.50M | 1.02M | 0.17M | 0.06M | 0.02M | 0.01M | 0.05M | 0.06M | 0.04M | 548.00 | 0.01M | 0.01M | 0.05M | 0.02M | 0.00M | 0.09M | 0.05M | 0.01M | 0.00M | 0.42M | 0.20M | 0.09M | 0.13M | 0.16M | 0.08M | 0.57M |
|
Property, Plant & Equipment (Net)
|
| 0.11M | | 0.09M | 0.08M | 0.08M | 0.06M | 0.11M | 0.09M | 0.08M | 0.06M | 0.12M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 800.00 | 800.00 | 800.00 | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.26M | 0.26M | 0.25M | 0.25M | 0.07M | 0.06M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.26M | 0.26M | 0.25M | 0.25M | 0.07M | 0.06M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | | |
|
Other Non-Current Assets
|
| 0.02M | | 0.02M | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | 0.01M | | | |
|
Non-Current Assets
|
| 0.13M | | 0.12M | 0.08M | 0.08M | 0.06M | 0.11M | 0.09M | 0.08M | 0.06M | 0.12M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.05M | 0.04M | 0.01M | 800.00 | 800.00 | 800.00 | | | | 0.24M | 0.26M | 0.26M | 0.25M | 0.25M | 0.07M | 0.07M |
|
Assets
|
| 0.16M | | 0.12M | 0.09M | 1.58M | 0.07M | 0.11M | 1.71M | 1.58M | 1.08M | 0.29M | 0.16M | 0.10M | 0.08M | 0.11M | 0.11M | 0.08M | 0.03M | 0.06M | 0.05M | 0.05M | 0.02M | 0.00M | 0.09M | 0.05M | 0.01M | 0.00M | 0.66M | 0.46M | 0.35M | 0.39M | 0.41M | 0.15M | 0.64M |
|
Accounts Payables
|
| 0.01M | | -0.00M | 0.00M | 0.00M | 976.00 | 0.02M | 0.01M | 0.00M | 600.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.10M | 0.10M | 0.20M | 0.28M | 0.27M | 0.27M | 0.27M | 0.04M | 0.04M | 0.05M | 0.68M | 0.29M | 0.33M | 0.25M | 0.28M | 0.34M | 0.42M |
|
Notes Payables
|
| | | | | | | | | 0.09M | | 0.18M | | | | | | | | | | | | | | | | | 2.16M | 1.40M | 1.26M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Payables
|
| 0.01M | | -0.00M | 0.00M | 0.00M | 976.00 | 0.02M | 0.01M | 0.09M | 600.00 | 0.18M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.10M | 0.10M | 0.20M | 0.28M | 0.27M | 0.27M | 0.27M | 0.04M | 0.04M | 0.05M | 2.84M | 1.69M | 1.59M | 0.33M | 0.36M | 0.42M | 0.50M |
|
Accumulated Expenses
|
| 933.00 | | 0.00M | | 0.00M | 0.00M | 0.00M | | | | | | 0.03M | 0.06M | 0.08M | 0.10M | 0.13M | 0.15M | 0.18M | 0.20M | 0.22M | 0.25M | 0.27M | 0.29M | 0.00M | 0.02M | 0.05M | 0.27M | 0.06M | 0.06M | 0.06M | 0.05M | 0.12M | 0.21M |
|
Short term Debt
|
| 0.02M | | 0.02M | 0.03M | 0.03M | 0.02M | 0.12M | 0.15M | 0.16M | 0.44M | 0.32M | 0.18M | 0.00M | 0.00M | 0.11M | 0.19M | 0.17M | 0.18M | 0.44M | 0.58M | 0.29M | 1.15M | 0.57M | 2.81M | 0.32M | 0.33M | 0.33M | 0.08M | 0.08M | 0.08M | 1.30M | 1.29M | 3.85M | 7.84M |
|
Total Current Liabilities
|
| 0.03M | | 0.03M | 0.04M | 0.24M | 0.03M | 0.15M | 0.19M | 0.24M | 0.52M | 0.39M | 0.27M | 0.04M | 0.06M | 0.21M | 0.35M | 0.50M | 0.64M | 0.91M | 1.27M | 1.90M | 2.09M | 1.54M | 3.74M | 1.03M | 1.07M | 1.16M | 3.83M | 2.62M | | 1.67M | 1.69M | 4.31M | 8.39M |
|
Convertible Debt
|
| | | | | | | | | 0.06M | 0.04M | | | 454.00 | | 0.11M | 0.19M | 0.17M | 0.14M | | | 0.01M | | | | | | | | | | 4.16M | 4.21M | 3.85M | 7.84M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M |
|
Other Non-Current Liabilities
|
| | | | | 0.16M | | 0.06M | 0.07M | 0.01M | 0.04M | 0.10M | 0.10M | 0.14M | | | | 0.09M | | 0.44M | 0.58M | 1.02M | 1.15M | 0.57M | 0.30M | 0.58M | 0.58M | 0.62M | 0.03M | 0.03M | 0.03M | | | | |
|
Total Non-Current Liabilities
|
| | | | | 0.08M | | 0.09M | 0.12M | 0.23M | 0.49M | 0.29M | 0.17M | -0.10M | | | | 0.41M | | 0.47M | 0.69M | 0.89M | 0.94M | 0.97M | 3.44M | 0.45M | 0.48M | 0.54M | 3.79M | 2.58M | 2.50M | 2.86M | 2.92M | | |
|
Total Liabilities
|
| 0.03M | | 0.03M | 0.04M | 0.24M | 0.03M | 0.15M | 0.19M | 0.24M | 0.52M | 0.39M | 0.27M | 0.04M | 0.06M | 0.21M | 0.35M | 0.50M | 0.64M | 0.91M | 1.27M | 1.90M | 2.09M | 1.54M | 3.74M | 1.03M | 1.07M | 1.16M | 3.83M | 2.62M | 2.53M | 4.53M | 4.60M | 4.31M | 8.39M |
|
Total Debt
|
| 0.02M | | 0.02M | 0.03M | 0.03M | 0.02M | 0.12M | 0.15M | 0.16M | 0.44M | 0.32M | 0.18M | 0.00M | 0.00M | 0.11M | 0.19M | 0.17M | 0.18M | 0.44M | 0.58M | 0.29M | 1.15M | 0.57M | 2.81M | 0.32M | 0.33M | 0.33M | 0.08M | 0.08M | 0.08M | 1.30M | 1.29M | 3.85M | 7.84M |
|
Common Equity
|
| 0.13M | | 0.10M | 0.05M | 0.05M | 0.04M | -0.04M | 1.52M | 1.34M | 0.56M | -0.10M | -0.11M | 0.06M | 0.02M | -0.10M | -0.24M | -0.42M | -0.62M | -0.86M | -1.22M | -1.85M | -2.07M | -1.54M | -3.65M | -0.98M | -1.05M | -1.16M | -3.17M | -2.16M | -2.18M | -4.14M | -4.19M | -4.16M | -7.76M |
|
Shareholder's Equity
|
| 0.13M | | 0.10M | 0.05M | 0.05M | 0.04M | -0.04M | 1.52M | 1.34M | 0.56M | -0.10M | -0.11M | 0.06M | 0.02M | -0.10M | -0.24M | -0.42M | -0.62M | -0.86M | -1.22M | -1.85M | -2.07M | -1.54M | -3.65M | -0.98M | -1.05M | -1.16M | -3.17M | -2.16M | -2.18M | -4.14M | -4.19M | -4.16M | -7.76M |
|
Liabilities and Shareholders Equity
|
| 0.16M | | 0.12M | 0.09M | 1.58M | 0.07M | 0.11M | 1.71M | 1.58M | 1.08M | 0.29M | 0.16M | 0.10M | 0.08M | 0.11M | 0.11M | 0.08M | 0.03M | 0.06M | 0.05M | 0.05M | 0.02M | 0.00M | 0.09M | 0.05M | 0.01M | 0.00M | 0.66M | 0.46M | 0.35M | 0.39M | 0.41M | 0.15M | 0.64M |
|
Retained Earnings
|
| 0.02M | | 0.05M | 0.10M | -1.14M | -0.15M | -0.22M | -0.43M | -1.14M | -2.43M | -3.37M | -3.58M | -4.08M | -4.13M | -4.26M | -4.41M | -4.78M | -5.19M | -5.73M | -6.12M | -6.78M | -6.99M | -6.59M | -9.48M | -7.84M | -7.93M | -8.17M | -7.57M | -7.39M | -7.90M | -10.36M | -10.52M | -10.53M | -15.21M |
|
Preferred Shares
|
| 500.00 | | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 975.00 | 975.00 | 975.00 | | | | | | | |