|
Cash & Equivalents
|
0.02M | 0.01M | 155.00 | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.02M | 0.07M | 0.07M | 0.08M | 0.06M | 0.04M | 0.02M | 0.03M | 0.01M | 0.04M | 0.15M | 0.06M | 0.02M | 235.00 | 0.04M | 0.14M | 0.04M | 0.21M | 0.06M |
|
Short-term Investments
|
| 0.00M | 0.00M | 772.00 | 412.00 | 63.00 | 391.00 | 444.00 | 0.00M | 761.00 | 338.00 | 190.00 | 169.00 | 63.00 | 32.00 | 42.00 | 32.00 | 21.00 | 11.00 | | | | | | | | |
|
Cash & Current Investments
|
0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.03M | 0.07M | 0.07M | 0.08M | 0.06M | 0.04M | 0.02M | 0.03M | 0.01M | 0.04M | 0.15M | 0.06M | 0.02M | 235.00 | 0.04M | 0.14M | 0.04M | 0.21M | 0.06M |
|
Receivables - Net
|
| | | | 179.00 | | | | | | | | | | | | | | | | | | | | | 59.00 | 59.00 |
|
Receivables - Other
|
| | 180.00 | | | | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M |
|
Receivables
|
| | | | 179.00 | | | | | | | | | | | | | | | | | | | 0.00M | | 0.00M | 0.00M |
|
Inventory
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | | 0.02M | 0.04M | 0.04M | 0.04M |
|
Prepaid Assets
|
| | | | | | | | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | 0.01M | | | | 0.10M | 0.03M | | |
|
Current Assets
|
| 0.02M | 0.01M | 0.02M | 0.03M | 0.02M | 0.03M | 0.02M | 0.04M | 0.08M | 0.08M | 0.09M | 0.06M | 0.06M | 0.03M | 0.03M | 0.01M | 0.05M | 0.16M | 0.09M | 0.04M | 0.01M | 0.05M | 0.26M | 0.11M | 0.26M | 0.11M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M |
|
Intangibles
|
| | | | | | | | 0.08M | 0.06M | 0.10M | 0.06M | 0.03M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.19M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | | | |
|
Goodwill & Intangibles
|
| | | | | | | | 0.08M | 0.06M | 0.10M | 0.06M | 0.03M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.19M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Non-Current Assets
|
| | | | | | | | 0.08M | 0.06M | 0.10M | 0.06M | 0.03M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.17M | 0.02M | 0.02M | | | | | 0.02M | 0.02M |
|
Assets
|
| 0.02M | 0.01M | 0.02M | 0.03M | 0.02M | 0.03M | 0.02M | 0.12M | 0.14M | 0.18M | 0.15M | 0.09M | 0.07M | 0.03M | 0.04M | 0.01M | 0.05M | 0.33M | 0.10M | 0.06M | 0.01M | 0.05M | 0.26M | 0.11M | 0.27M | 0.12M |
|
Accounts Payables
|
| 0.03M | 0.04M | 0.03M | 0.05M | 0.07M | 0.07M | 0.09M | 0.06M | 0.08M | 0.19M | 0.25M | 0.32M | 0.39M | 0.40M | 0.41M | 0.41M | 0.42M | 0.43M | 0.44M | 0.45M | 0.46M | 0.47M | 0.18M | 0.20M | 0.20M | 0.23M |
|
Notes Payables
|
| 0.15M | 0.20M | 0.31M | 0.39M | 0.35M | 0.39M | 0.41M | 0.39M | 0.48M | 0.45M | 0.40M | 0.41M | 0.44M | 0.42M | 0.38M | 0.35M | 0.32M | 0.33M | 0.32M | 0.31M | 0.31M | 0.03M | 0.31M | 0.31M | 0.31M | 0.36M |
|
Payables
|
| 0.18M | 0.24M | 0.34M | 0.44M | 0.42M | 0.46M | 0.49M | 0.45M | 0.56M | 0.64M | 0.65M | 0.73M | 0.83M | 0.82M | 0.79M | 0.76M | 0.74M | 0.76M | 0.77M | 0.77M | 0.77M | 0.51M | 0.49M | 0.51M | 0.52M | 0.59M |
|
Accumulated Expenses
|
| | 0.03M | 0.01M | 0.01M | 0.01M | 0.03M | 0.05M | 0.01M | | 0.06M | 0.01M | 0.07M | 0.00M | 0.00M | 0.10M | 0.00M | 0.00M | 0.13M | 0.14M | 0.15M | 0.15M | 0.16M | 0.17M | 0.18M | 0.19M | 0.20M |
|
Other Accumulated Expenses
|
| | | 809.00 | 0.00M | 0.00M | 0.00M | | | | | | | | | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.15M | 0.00M | 0.00M | 0.00M |
|
Short term Debt
|
| 0.55M | 0.51M | 0.46M | 0.51M | 0.00M | 0.75M | 0.83M | 0.66M | 0.88M | 0.72M | 0.56M | 0.73M | 0.72M | 0.79M | 0.69M | 0.87M | 0.93M | 0.71M | 0.98M | 1.08M | 1.12M | 1.03M | 1.05M | 0.99M | 0.86M | 0.97M |
|
Total Current Liabilities
|
| 0.74M | 0.79M | 0.86M | 1.01M | 1.35M | 1.29M | 1.40M | 1.16M | 1.49M | 1.39M | 1.24M | 1.49M | 1.56M | 1.63M | 1.49M | 1.64M | 1.73M | 1.48M | 1.75M | 1.86M | 1.93M | 1.85M | 1.73M | 1.68M | 1.41M | 1.59M |
|
Convertible Debt
|
| 0.17M | 0.20M | 0.31M | | 0.35M | 0.39M | 0.41M | 0.39M | 0.48M | 0.45M | 0.40M | 0.41M | 0.44M | 0.42M | 0.38M | 0.35M | 0.32M | 0.33M | 0.32M | 0.32M | 0.31M | 0.31M | | | | |
|
Other Non-Current Liabilities
|
| | 0.51M | 0.46M | 0.51M | 0.85M | 0.75M | 0.83M | 0.66M | 0.88M | 0.72M | 0.56M | 0.73M | | | 0.69M | | | | 0.98M | | | | 1.05M | 0.99M | 0.86M | 0.97M |
|
Total Non-Current Liabilities
|
| | 0.28M | 0.40M | 0.50M | 0.50M | 0.53M | 0.57M | 0.50M | 0.61M | 0.67M | 0.68M | 0.75M | | | 0.80M | | | | 0.77M | | | | 0.67M | 0.69M | 0.55M | 0.62M |
|
Total Liabilities
|
0.58M | 0.76M | 0.79M | 0.86M | 1.01M | 1.35M | 1.29M | 1.40M | 1.16M | 1.49M | 1.39M | 1.24M | 1.49M | 1.56M | 1.63M | 1.49M | 1.64M | 1.73M | 1.48M | 1.75M | 1.86M | 1.93M | 1.85M | 1.73M | 1.68M | 1.41M | 1.59M |
|
Total Debt
|
| 0.55M | 0.51M | 0.46M | 0.51M | 0.00M | 0.75M | 0.83M | 0.66M | 0.88M | 0.72M | 0.56M | 0.73M | 0.72M | 0.79M | 0.69M | 0.87M | 0.93M | 0.71M | 0.98M | 1.08M | 1.12M | 1.03M | 1.05M | 0.99M | 0.86M | 0.97M |
|
Common Equity
|
-0.58M | -0.74M | -0.77M | -0.84M | -0.98M | -1.32M | -1.25M | -1.38M | -1.04M | -1.35M | -1.21M | -1.09M | -1.40M | -1.49M | -1.60M | -1.45M | -1.63M | -1.68M | -1.15M | -1.65M | -1.80M | -1.92M | -1.81M | -1.46M | -1.57M | -1.14M | -1.47M |
|
Shareholder's Equity
|
-0.58M | -0.74M | -0.77M | -0.84M | -0.98M | -1.32M | -1.25M | -1.38M | -1.04M | -1.35M | -1.21M | -1.09M | -1.40M | -1.49M | -1.60M | -1.45M | -1.63M | -1.68M | -1.15M | -1.65M | -1.80M | -1.92M | -1.81M | -1.46M | -1.57M | -1.14M | -1.47M |
|
Liabilities and Shareholders Equity
|
| 0.02M | 0.01M | 0.02M | 0.03M | 0.02M | 0.03M | 0.02M | 0.12M | 0.14M | 0.18M | 0.15M | 0.09M | 0.07M | 0.03M | 0.04M | 0.01M | 0.05M | 0.33M | 0.10M | 0.06M | 0.01M | 0.05M | 0.26M | 0.11M | 0.27M | 0.12M |
|
Retained Earnings
|
| -4.61M | -4.66M | -4.76M | -5.00M | -5.43M | -5.44M | -5.61M | -6.10M | -6.41M | -6.44M | -6.66M | -7.02M | -7.25M | -7.52M | -7.55M | -7.84M | -7.98M | -8.00M | -8.26M | -8.57M | -8.75M | -8.79M | -9.16M | -9.36M | -9.52M | -9.90M |
|
Preferred Shares
|
| | | | | | | | | 110.00 | 160.00 | 160.00 | 160.00 | 160.00 | 160.00 | 160.00 | 160.00 | 160.00 | 285.00 | 1.00 | 335.00 | 335.00 | 400.00 | 100.00 | 100.00 | 100.00 | 100.00 |
|
Treasury Shares
|
| | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | |