|
Cash & Equivalents
|
738.00 | 0.05M | 0.02M | 0.00M | 0.02M | 0.13M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | |
|
Receivables - Net
|
-0.50M | | | 0.01M | | | | | | | | |
|
Receivables
|
-0.50M | | | 0.01M | | | | | | | | |
|
Prepaid Assets
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 100.00 | 100.00 | 0.00M | 0.01M | 0.01M |
|
Current Assets
|
| 0.06M | 0.02M | 0.02M | 0.03M | 0.14M | 0.02M | 0.01M | 0.02M | 0.03M | 0.02M | 0.01M |
|
Property, Plant & Equipment (Net)
|
| 0.17M | 0.17M | 0.17M | 0.16M | 0.16M | 0.15M | 0.14M | 0.14M | 0.14M | 0.13M | |
|
Intangibles
|
| 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Goodwill & Intangibles
|
| 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Non-Current Assets
|
| 0.20M | 0.19M | 0.19M | 0.19M | 0.18M | 0.20M | 0.19M | 0.18M | 0.18M | 0.17M | 0.52M |
|
Assets
|
| 0.26M | 0.22M | 0.21M | 0.22M | 0.32M | 0.22M | 0.20M | 0.20M | 0.21M | 0.20M | 0.52M |
|
Accounts Payables
|
| | | | 0.10M | 0.03M | 0.02M | 0.04M | 0.06M | 0.07M | 0.07M | 0.08M |
|
Notes Payables
|
0.16M | 0.93M | 0.90M | 0.90M | 1.03M | 1.20M | 1.25M | 1.24M | 0.70M | 1.23M | 0.70M | 0.70M |
|
Payables
|
0.16M | 0.93M | 0.90M | 0.90M | 1.13M | 1.23M | 1.27M | 1.29M | 0.76M | 1.30M | 0.77M | 0.78M |
|
Accumulated Expenses
|
0.02M | 0.06M | 0.05M | 0.08M | 0.03M | 0.03M | 600.00 | 0.00M | 0.05M | 0.00M | 0.18M | 0.22M |
|
Other Accumulated Expenses
|
| | | | | 758.00 | 0.02M | 0.00M | 0.00M | 0.01M | 0.02M | |
|
Short term Debt
|
| 0.04M | 0.04M | 0.05M | 0.08M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | |
|
Current Deferred Revenue
|
| 0.00M | | | | 0.01M | | | 0.01M | 0.01M | | |
|
Total Current Liabilities
|
| 0.11M | 0.13M | 0.20M | 0.34M | 0.16M | 0.10M | 0.86M | 0.99M | 1.38M | 1.54M | 1.79M |
|
Non-Current Debt
|
0.56M | | | | 0.84M | 1.18M | 1.23M | 0.53M | 0.11M | 0.11M | 0.11M | |
|
Total Non-Current Liabilities
|
| 0.89M | 0.89M | 0.88M | 0.84M | 1.18M | 1.23M | 0.53M | 0.46M | 0.11M | 0.11M | |
|
Total Liabilities
|
-22.36M | 1.00M | 1.02M | 1.08M | 1.18M | 1.34M | 1.33M | 1.39M | 1.45M | 1.50M | 1.65M | 1.79M |
|
Total Debt
|
0.56M | 0.04M | 0.04M | 0.05M | 0.92M | 1.20M | 1.25M | 0.54M | 0.13M | 0.12M | 0.12M | |
|
Common Equity
|
22.36M | -0.75M | -0.80M | -0.87M | -0.96M | -1.02M | -1.11M | -1.19M | -1.25M | -1.29M | -1.45M | -1.27M |
|
Shareholder's Equity
|
| -0.75M | -0.80M | -0.87M | -0.96M | -1.02M | -1.11M | -1.19M | -1.25M | -1.29M | -1.45M | -1.27M |
|
Liabilities and Shareholders Equity
|
| 0.26M | 0.22M | 0.21M | 0.22M | 0.32M | 0.22M | 0.20M | 0.20M | 0.21M | 0.20M | 0.52M |
|
Treasury Shares
|
| | 0.01M | 0.01M | 0.01M | | | 0.01M | | | 0.01M | |
|
Retained Earnings
|
-22.36M | -37.17M | -37.28M | -37.40M | -37.56M | -37.70M | -37.86M | -37.92M | -38.03M | -38.11M | -38.52M | -39.50M |
|
Shares Outstanding
|
| 107.85M | 107.85M | 107.85M | 107.85M | 107.85M | 107.85M | 107.85M | 107.85M | 107.85M | 108.35M | 122.27M |