|
Cash & Equivalents
|
0.01M | 0.03M | 0.00M | 0.03M | 532.00 | 533.00 | 115.00 | 533.00 | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | 751.00 | 572.00 | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.03M |
|
Cash & Current Investments
|
0.01M | 0.03M | 0.00M | 0.03M | 532.00 | 533.00 | 115.00 | 533.00 | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | 751.00 | 572.00 | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.03M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | 0.37M | 0.09M | 0.06M | 0.07M | 0.13M | 0.13M | 0.06M | 0.14M | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | 0.37M | 0.09M | 0.06M | 0.07M | 0.13M | 0.13M | 0.06M | 0.14M | | | | |
|
Finished Goods
|
| -0.01M | | | | 94.00 | -94.00 | 94.00 | -94.00 | -94.00 | 94.00 | 94.00 | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | |
|
Current Assets
|
| | | 533.00 | 54.00 | 0.00M | 209.00 | 0.01M | 0.01M | 105.00 | | | | | | | | 0.38M | 0.09M | 0.07M | 0.08M | 0.14M | 0.13M | 0.07M | 0.15M | | 0.00M | 0.00M | 0.03M |
|
Property, Plant & Equipment (Net)
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | 0.42M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 14.05M | 5.03M | 6.76M | 12.09M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | 2.79M | | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 1.77M | 1.77M | 1.77M | 1.77M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | 3.04M | 0.25M | 2.43M | 2.43M | 2.43M | 2.43M | 2.43M | 2.43M | 2.02M | 2.02M | 2.02M | 2.02M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | 2.74M | 0.54M | 0.53M | 0.52M | 0.51M | 0.50M | 0.49M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Non-Current Assets
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | 0.26M | 0.26M | 0.15M | 3.70M | 3.65M | 3.64M | 3.63M | 3.66M | 3.64M | 3.63M | 3.62M | 16.21M | 7.18M | 8.90M | 14.73M |
|
Assets
|
| | | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | | | | | 0.26M | 0.26M | 0.15M | 4.08M | 3.74M | 3.71M | 3.71M | 3.80M | 3.78M | 3.70M | 3.77M | 16.21M | 7.18M | 8.90M | 14.76M |
|
Accounts Payables
|
| | | 0.01M | 140.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | | | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 1.19M | 0.95M | 1.09M | 1.17M | 0.99M | 0.62M | 0.59M | 0.69M | 0.52M | 0.53M | 0.51M | 0.50M |
|
Notes Payables
|
| | | 0.03M | 0.03M | 0.03M | | 12.00 | 0.03M | 0.03M | 12.00 | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Payables
|
| | | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.04M | 0.04M | 12.00 | | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 1.21M | 0.97M | 1.12M | 1.19M | 1.01M | 0.64M | 0.61M | 0.71M | 0.54M | 0.55M | 0.53M | 0.52M |
|
Accumulated Expenses
|
| | | 0.00M | 0.00M | | 0.01M | | | | -0.01M | 0.03M | -0.00M | -0.02M | -0.02M | -0.01M | 0.01M | 0.43M | 0.46M | 0.49M | 0.21M | 0.55M | 0.53M | 0.56M | 0.58M | 0.60M | 0.63M | 0.65M | 0.68M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.01M | 0.04M | 0.03M | 0.01M | 0.02M | 0.02M | 0.03M | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.32M | 0.32M | 0.32M | 0.32M | 0.88M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | 0.39M | 0.35M | 0.25M | 0.52M | 0.15M | 0.44M | 0.33M | 0.24M | 0.60M | | | |
|
Total Current Liabilities
|
| | | 0.04M | 0.03M | 0.04M | 0.05M | 0.05M | 0.06M | 0.05M | 0.02M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.07M | 2.03M | 1.78M | 1.85M | 1.91M | 1.71M | 1.61M | 1.50M | 1.85M | 1.46M | 1.49M | 1.49M | 2.08M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 1.76M | 1.67M | 1.60M | 1.59M | 1.93M | 1.96M | 1.97M | 1.60M | 1.02M | 1.02M | 1.05M | 1.04M |
|
Convertible Debt
|
| | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | -0.11M | | -0.11M | | -0.11M | -0.11M | -0.11M | -0.11M | -0.11M | -0.11M | -0.11M | -0.11M | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 0.04M | 0.03M | | 0.05M | | | | | 0.05M | | | 0.06M | 0.06M | | 3.78M | 3.45M | 3.45M | 3.50M | 3.64M | 3.57M | 3.47M | 3.45M | 2.48M | 2.51M | 2.54M | 3.12M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | 1.78M | 1.69M | 1.62M | 1.61M | 1.95M | 1.98M | 1.99M | 1.92M | 1.34M | 1.34M | 1.36M | 1.92M |
|
Common Equity
|
| | | -0.02M | -0.02M | | -0.03M | | | | | -0.05M | | | 0.20M | 0.20M | | 0.30M | 0.29M | 0.25M | 0.22M | 0.16M | 0.21M | 0.23M | 0.31M | 13.73M | 4.67M | 6.36M | 11.64M |
|
Shareholder's Equity
|
| | | -0.02M | -0.02M | -0.02M | -0.03M | -0.03M | -0.04M | -0.04M | -0.02M | -0.05M | -0.05M | -0.05M | | 0.20M | 0.08M | 0.30M | 0.29M | 0.25M | 0.22M | 0.16M | 0.21M | 0.23M | 0.31M | 13.73M | 4.67M | 6.36M | 11.64M |
|
Liabilities and Shareholders Equity
|
| | | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | | | | | 0.26M | 0.26M | 0.15M | 4.08M | 3.74M | 3.71M | 3.71M | 3.80M | 3.78M | 3.70M | 3.77M | 16.21M | 7.18M | 8.90M | 14.76M |
|
Retained Earnings
|
| | | -0.17M | 0.21M | -0.21M | 0.22M | -0.23M | -0.23M | -0.24M | -0.26M | -0.29M | -0.30M | -0.30M | -0.30M | -0.30M | -0.30M | -2.32M | -2.33M | -2.36M | -2.40M | -2.38M | -2.36M | -2.36M | -2.28M | 11.14M | 2.08M | 3.61M | 8.89M |
|
Preferred Shares
|
| | | 0.00M | -0.11M | | 0.00M | | | | | | | | | | | 0.37M | 0.37M | 0.37M | 0.37M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M |