|
Cash & Equivalents
|
| 0.10M | 0.02M | | | 0.08M | 0.00M | 0.15M | 0.25M | 0.02M | 0.28M | 15.54M |
|
Receivables - Net
|
| | | 0.00M | | | 256.00 | | 0.02M | 0.00M | -91.00 | 0.05M |
|
Receivables - Other
|
| 0.04M | 0.12M | 0.16M | 0.16M | | | | | | | |
|
Receivables
|
| | | 0.16M | | | 256.00 | | 0.02M | 0.00M | -91.00 | 0.05M |
|
Raw Materials
|
| | | | | | | | | | | 0.32M |
|
Work In Process
|
| | | | | | | | | | | 0.32M |
|
Inventory
|
| 0.15M | 0.21M | 0.15M | | 0.04M | 0.03M | 0.02M | 0.01M | | | 0.49M |
|
Prepaid Assets
|
0.00M | 0.04M | 0.07M | 0.05M | | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | 0.13M |
|
Current Assets
|
0.00M | 0.34M | 0.54M | 0.26M | | 0.16M | 0.06M | 0.19M | 0.31M | 0.06M | 0.33M | 16.24M |
|
Property, Plant & Equipment (Net)
|
| 0.43M | 0.52M | 0.36M | | 0.37M | 0.24M | 0.17M | 0.09M | 0.05M | 4.73M | 38.86M |
|
Long-Term Investments
|
| | 0.16M | | | | | | | 0.15M | 0.15M | |
|
Intangibles
|
| 0.14M | 0.12M | 0.51M | | 0.62M | 0.53M | 0.51M | 0.41M | 1.30M | 0.01M | 0.40M |
|
Goodwill & Intangibles
|
| 0.14M | 0.12M | 0.51M | | 0.62M | 0.53M | 0.51M | 0.41M | 1.30M | 0.01M | 0.40M |
|
Other Non-Current Assets
|
| | | | | | | | | | | 0.15M |
|
Non-Current Assets
|
| 0.57M | 0.81M | 0.87M | | 1.14M | 0.92M | 0.83M | 0.65M | 1.51M | 4.74M | 41.61M |
|
Assets
|
0.00M | 0.91M | 1.35M | 1.13M | | 1.29M | 0.99M | 1.03M | 0.95M | 1.56M | 5.07M | 57.85M |
|
Accounts Payables
|
0.00M | 0.09M | | | | | | | 0.65M | 0.99M | 3.47M | 5.00M |
|
Notes Payables
|
| 0.07M | 0.25M | 0.49M | | 0.67M | 0.87M | 0.82M | 0.87M | 0.01M | 0.02M | |
|
Payables
|
0.00M | 0.16M | 0.25M | 0.49M | | 0.67M | 0.87M | 0.82M | 1.52M | 1.00M | 3.50M | 5.00M |
|
Accumulated Expenses
|
| 0.17M | 0.53M | 0.47M | | 0.41M | 0.53M | 0.65M | 0.12M | 0.11M | | 0.16M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.06M | 0.01M |
|
Short term Debt
|
| | 1.51M | 0.28M | | | 0.23M | 0.21M | 0.24M | | | 0.46M |
|
Current Leases
|
| | | | | | | | | | | 0.13M |
|
Current Taxes
|
| | | | | | | | | | | 0.06M |
|
Current Deferred Revenue
|
| | 0.29M | | | | | | | | | |
|
Total Current Liabilities
|
0.01M | 0.24M | 3.06M | 1.40M | | 1.61M | 2.07M | 2.15M | 2.33M | 1.00M | 3.53M | 5.69M |
|
Convertible Debt
|
| 0.07M | 0.72M | 0.12M | 0.20M | 0.14M | 0.13M | 0.28M | 0.28M | | | 9.89M |
|
Non-Current Deffered Revenue
|
| | 0.25M | | | | | | | | | 20.00M |
|
Minority Interest
|
| 0.41M | | 0.13M | | 1.39M | 1.37M | 1.45M | 1.98M | 1.55M | -0.21M | 0.75M |
|
Operating Leases
|
| | | | | | | | | | | 0.45M |
|
Other Non-Current Liabilities
|
| 0.13M | 0.22M | 0.28M | | 0.20M | 0.19M | 0.19M | 0.12M | 0.11M | 0.08M | 0.03M |
|
Total Non-Current Liabilities
|
| 0.11M | 3.09M | 1.24M | | 1.61M | 2.07M | 2.15M | 2.33M | 1.00M | 3.53M | 35.81M |
|
Total Liabilities
|
0.01M | 0.24M | 3.31M | 1.52M | | 1.81M | 2.26M | 2.35M | 2.45M | 1.11M | 3.61M | 35.84M |
|
Total Debt
|
| | 1.51M | 0.28M | | | 0.23M | 0.21M | 0.24M | | | 0.46M |
|
Common Equity
|
-0.00M | 0.67M | -1.96M | -0.39M | -0.01M | -0.52M | -1.27M | -1.32M | -3.47M | -1.09M | 1.67M | 22.01M |
|
Shareholder's Equity
|
-0.00M | 0.67M | -1.96M | -0.39M | -0.01M | -0.52M | -1.27M | -1.32M | -3.47M | -1.09M | 1.67M | 22.01M |
|
Liabilities and Shareholders Equity
|
0.00M | 0.91M | 1.35M | 1.13M | | 1.29M | 0.99M | 1.03M | 0.95M | 1.56M | 5.07M | 57.85M |
|
Retained Earnings
|
-0.03M | -38.98M | -42.42M | -44.24M | | -47.52M | -49.18M | -51.04M | -52.19M | -54.96M | -60.39M | -144.41M |
|
Preferred Shares
|
| | 1.00 | 1.56M | | 1.00 | 1.00 | 1.00 | 1.00 | 214.00 | 214.00 | 1.00 |
|
Treasury Shares
|
| | | | | | | | | | | 0.57M |
|
Shares Outstanding
|
| 74.64M | 0.24M | | | 121.27M | 332.26M | 1,132.44M | 2.66M | 4.15M | 5.11M | 16.01M |