|
Cash & Equivalents
|
| 0.00M | 0.02M | 0.02M | 0.02M | 0.00M | 374.00 | 0.00M | 0.10M | 0.07M | 0.02M | 0.02M | 0.03M | 0.01M | 0.03M | 0.04M | 0.02M | 0.09M | 0.14M | 0.33M | 0.66M | 1.03M | 1.30M | 1.14M |
|
Cash & Current Investments
|
| 0.00M | 0.02M | 0.02M | 0.02M | 0.00M | 374.00 | 0.00M | 0.10M | 0.07M | 0.02M | 0.02M | 0.03M | 0.01M | 0.03M | 0.04M | 0.02M | 0.09M | 0.14M | 0.33M | 0.66M | 1.03M | 1.30M | 1.14M |
|
Receivables - Net
|
| | | | | | | | | | | | | 0.00M | 0.02M | 0.02M | 0.04M | 0.02M | 0.03M | 0.03M | 0.10M | 0.09M | 0.39M | 0.06M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | 0.02M | | | |
|
Receivables
|
| | | | | | | | | | | | | 0.00M | 0.02M | 0.02M | 0.04M | 0.02M | 0.03M | 0.03M | 0.12M | 0.09M | 0.39M | 0.06M |
|
Inventory
|
| | | | | | | | | | | | | 0.01M | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M | 0.22M | 0.25M | 0.76M |
|
Prepaid Assets
|
| | | | | | | 0.00M | | | | | | | 0.00M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.05M | 0.03M |
|
Current Assets
|
| | | 0.02M | | | | 0.01M | | 0.07M | 0.02M | 0.02M | 0.03M | 0.03M | 0.06M | 0.10M | 0.09M | 0.15M | 0.21M | 0.41M | 0.85M | 1.34M | 1.99M | 1.99M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.06M | 0.07M | 0.07M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.06M | 0.07M | 0.07M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.06M | 0.07M | 0.07M |
|
Assets
|
0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.00M | 374.00 | 0.01M | 0.10M | 0.07M | 0.02M | 0.02M | 0.03M | 0.03M | 0.06M | 0.10M | 0.09M | 0.15M | 0.21M | 0.42M | 0.87M | 1.39M | 2.06M | 2.07M |
|
Accounts Payables
|
| 0.00M | 760.00 | 760.00 | 760.00 | 760.00 | 760.00 | | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.02M | 901.00 | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M |
|
Notes Payables
|
| | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | |
|
Payables
|
| 0.00M | 760.00 | 760.00 | 760.00 | 760.00 | 760.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.02M | 901.00 | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M |
|
Accumulated Expenses
|
| | | | 0.01M | | | 450.00 | 450.00 | 450.00 | 450.00 | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.01M |
|
Other Accumulated Expenses
|
| | | | | | | | 625.00 | 404.00 | | | | 0.10M | 0.12M | 0.08M | 0.09M | 0.03M | 0.02M | 0.03M | | 0.05M | 0.05M | 0.23M |
|
Short term Debt
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | 0.00M | | | | 0.02M | 0.05M | 0.25M | 0.11M |
|
Non-Current Debt
|
| | | 760.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 0.10M | 0.12M | 0.08M | 0.09M | 0.03M | 0.02M | 0.03M | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | 0.02M | 901.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | |
|
Total Liabilities
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.00M | 0.12M | 0.12M | 0.09M | 0.10M | 0.04M | 0.02M | 0.05M | 0.04M | 0.13M | 0.34M | 0.36M |
|
Total Debt
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.00M | 0.00M | | | | | | | | | | | | | |
|
Common Equity
|
0.00M | -26.00 | -0.02M | 0.01M | 0.01M | -0.01M | -0.01M | -0.01M | 0.07M | 0.06M | 0.01M | 0.01M | 0.03M | -0.09M | -0.05M | 0.01M | -0.01M | 0.11M | 0.19M | 0.37M | 0.84M | 1.26M | 1.72M | 1.71M |
|
Shareholder's Equity
|
0.00M | -26.00 | -0.02M | 0.01M | 0.01M | -0.01M | -0.01M | -0.01M | 0.07M | 0.06M | 0.01M | 0.01M | 0.03M | -0.09M | -0.05M | 0.01M | -0.01M | 0.11M | 0.19M | 0.37M | 0.84M | 1.26M | 1.72M | 1.71M |
|
Liabilities and Shareholders Equity
|
0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.00M | 374.00 | 0.01M | 0.10M | 0.07M | 0.02M | 0.02M | 0.03M | 0.03M | 0.06M | 0.10M | 0.09M | 0.15M | 0.21M | 0.42M | 0.87M | 1.39M | 2.06M | 2.07M |
|
Retained Earnings
|
-900.00 | -0.00M | -0.01M | -0.01M | -0.01M | -0.03M | -0.03M | -0.03M | -0.05M | -0.07M | -0.11M | -0.12M | -0.15M | -0.25M | -0.33M | -0.39M | -0.43M | -0.48M | -0.41M | -0.35M | -0.34M | 0.09M | 0.54M | 0.53M |
|
Preferred Shares
|
| | | | | | | | 10.00 | 10.00 | 10.00 | 10.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 |