|
Cash & Equivalents
|
0.06M | 5.42M | 5.46M | 3.86M | 2.62M | 7.01M | 5.61M | 4.24M |
|
Cash & Current Investments
|
0.06M | 5.42M | 5.46M | 3.86M | 2.62M | 7.01M | 5.61M | 4.24M |
|
Prepaid Assets
|
0.01M | 0.81M | 0.58M | 0.35M | 0.15M | 0.63M | 0.46M | 0.36M |
|
Current Assets
|
0.07M | 6.23M | 6.04M | 4.21M | 2.77M | 7.64M | 6.07M | 4.60M |
|
Property, Plant & Equipment (Net)
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Non-Current Assets
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Assets
|
0.08M | 6.23M | 6.04M | 4.21M | 2.78M | 7.65M | 6.08M | 4.60M |
|
Accounts Payables
|
0.54M | 0.64M | 0.49M | 0.11M | 0.10M | 0.15M | 0.08M | 0.09M |
|
Notes Payables
|
0.25M | 0.63M | 0.42M | 0.21M | | 0.51M | 0.34M | 0.17M |
|
Payables
|
0.80M | 1.27M | 0.91M | 0.32M | 0.10M | 0.66M | 0.42M | 0.26M |
|
Accumulated Expenses
|
0.98M | 0.31M | 0.20M | 0.12M | 0.08M | 0.18M | 0.27M | 0.52M |
|
Other Accumulated Expenses
|
0.13M | 0.10M | 0.10M | | 0.00M | | | |
|
Short term Debt
|
1.32M | 0.63M | 0.42M | 0.21M | | 0.51M | 0.34M | 0.17M |
|
Current Deferred Revenue
|
0.03M | 0.03M | 0.03M | | | | | |
|
Total Current Liabilities
|
3.14M | 1.61M | 1.14M | 0.45M | 0.18M | 0.84M | 0.69M | 0.78M |
|
Convertible Debt
|
1.02M | | | | | | | |
|
Total Liabilities
|
3.14M | 1.61M | 1.14M | 0.45M | 0.18M | 0.84M | 0.69M | 0.78M |
|
Total Debt
|
1.32M | 0.63M | 0.42M | 0.21M | | 0.51M | 0.34M | 0.17M |
|
Common Equity
|
-3.06M | 4.62M | 4.90M | 3.77M | 2.59M | 6.80M | 5.39M | 3.82M |
|
Shareholder's Equity
|
-3.06M | 4.62M | 4.90M | 3.77M | 2.59M | 6.80M | 5.39M | 3.82M |
|
Liabilities and Shareholders Equity
|
0.08M | 6.23M | 6.04M | 4.21M | 2.78M | 7.65M | 6.08M | 4.60M |
|
Retained Earnings
|
-4.40M | -5.72M | -7.21M | -8.46M | -9.75M | -11.68M | -13.29M | -15.05M |
|
Preferred Shares
|
1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |