|
Accumulated Depreciation
|
| 0.29M | | 0.35M | 0.37M | 0.40M | | | | | | | |
|
Cash & Equivalents
|
| 3.49M | | 6.29M | 4.40M | 1.80M | 3.00M | 0.80M | 7.26M | 4.55M | 3.21M | 1.05M | 1.40M |
|
Receivables - Net
|
| 0.17M | | 0.45M | | 0.09M | 0.00M | 0.00M | | 233.00 | | | |
|
Receivables - Other
|
| 0.17M | | 0.44M | | 0.09M | | | | | | | |
|
Receivables
|
| 0.35M | | 0.89M | | 0.18M | 0.00M | 0.00M | | 233.00 | | | |
|
Prepaid Assets
|
| 0.16M | | 0.05M | 0.41M | 0.45M | 0.38M | 0.38M | 0.36M | 0.57M | 0.56M | 0.68M | 0.81M |
|
Current Assets
|
| 4.14M | | 6.84M | 4.86M | 2.54M | 3.53M | 1.34M | 7.63M | 5.23M | 3.87M | 1.80M | 2.23M |
|
Property, Plant & Equipment (Net)
|
| 0.85M | | 0.80M | 0.74M | 0.71M | 0.68M | 0.66M | 0.64M | 0.65M | 0.62M | 0.60M | 0.58M |
|
Intangibles
|
| 0.23M | | 0.25M | 0.25M | 0.21M | 0.22M | 0.22M | 0.25M | 0.25M | 0.24M | 0.26M | 0.27M |
|
Goodwill & Intangibles
|
| 0.23M | | 0.25M | 0.25M | 0.21M | 0.22M | 0.22M | 0.25M | 0.25M | 0.24M | 0.26M | 0.27M |
|
Other Non-Current Assets
|
| 0.80M | | 2.19M | 1.89M | 0.74M | 0.82M | 0.88M | 0.54M | 0.59M | 0.62M | 0.64M | 0.68M |
|
Non-Current Assets
|
| 3.03M | | 2.99M | 2.63M | 2.58M | 2.54M | 2.55M | 2.14M | 2.13M | 2.04M | 2.16M | 2.07M |
|
Assets
|
| 7.17M | | 9.83M | 7.49M | 5.12M | 6.07M | 3.88M | 9.78M | 7.36M | 5.91M | 3.96M | 4.30M |
|
Accounts Payables
|
| 0.78M | | 0.36M | 0.42M | 0.90M | 0.58M | 1.00M | 0.59M | 0.49M | 0.56M | 0.64M | 0.72M |
|
Payables
|
| 0.78M | | 0.36M | 0.42M | 0.90M | 0.58M | 1.00M | 0.59M | 0.49M | 0.56M | 0.64M | 0.72M |
|
Accumulated Expenses
|
| 0.99M | | 0.77M | 0.72M | 0.38M | 0.35M | 0.43M | 0.49M | 0.60M | 0.47M | 0.51M | 0.51M |
|
Other Accumulated Expenses
|
| 0.03M | | 0.00M | 0.00M | 0.02M | | | | | | | |
|
Current Leases
|
| 0.29M | | 0.30M | 0.30M | 0.31M | 0.31M | 0.29M | 0.28M | 0.26M | 0.24M | 0.29M | 0.27M |
|
Current Taxes
|
| | | | | | | | | 0.01M | | | |
|
Current Deferred Revenue
|
| 0.16M | | 0.31M | | | | | | | | | |
|
Total Current Liabilities
|
| 2.22M | | 1.74M | 1.45M | 1.60M | 1.26M | 1.74M | 1.37M | 1.38M | 1.28M | 1.45M | 1.81M |
|
Capital Leases
|
| | | | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | |
|
Convertible Debt
|
| 6.60M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | |
|
Preferred Stock Liabilities
|
| 16.32M | | | | | | | | | | | |
|
Operating Leases
|
| 0.84M | | 0.99M | 0.91M | 0.54M | 0.77M | 0.69M | 0.61M | 0.27M | 0.45M | 0.56M | 0.49M |
|
Other Non-Current Liabilities
|
| 0.07M | | 0.16M | 0.06M | 0.04M | 0.01M | 0.00M | 457.00 | 381.00 | 238.00 | 184.00 | 51.00 |
|
Total Non-Current Liabilities
|
| 9.66M | | 2.43M | 2.10M | 2.17M | 1.74M | 2.15M | 1.72M | 1.66M | 1.50M | 1.73M | 2.02M |
|
Total Liabilities
|
| 9.73M | | 2.59M | 2.16M | 2.20M | 1.74M | 2.16M | 1.72M | 1.66M | 1.50M | 1.73M | 2.02M |
|
Common Equity
|
| -36.26M | | 7.24M | 5.33M | 2.91M | 4.32M | 1.73M | 8.06M | 5.70M | 4.41M | 2.23M | 2.28M |
|
Shareholder's Equity
|
| -36.26M | | 7.24M | 5.33M | 2.91M | 4.32M | 1.73M | 8.06M | 5.70M | 4.41M | 2.23M | 2.28M |
|
Liabilities and Shareholders Equity
|
| 7.17M | | 9.83M | 7.49M | 5.12M | 6.07M | 3.88M | 9.78M | 7.36M | 5.91M | 3.96M | 4.30M |
|
Retained Earnings
|
| -37.31M | | -44.20M | -46.14M | -48.60M | -51.53M | -54.20M | -55.20M | -57.57M | -60.63M | -63.52M | -66.30M |
|
Shares Outstanding
|
0.21M | 1.04M | 1.04M | 12.10M | 12.10M | 12.10M | 28.80M | | | | | | |