|
Cash & Equivalents
|
13.50M | 11.41M | 9.80M | 8.30M | 4.51M | 2.82M | 2.50M | 0.80M | 0.80M | 1.11M | 0.44M | 0.80M | 7.70M |
|
Cash & Current Investments
|
13.50M | 11.41M | 9.80M | 8.30M | 4.51M | 2.82M | 2.50M | 0.80M | 0.80M | 1.11M | 0.44M | 0.80M | 7.70M |
|
Receivables - Net
|
0.01M | 0.01M | 0.01M | 0.09M | 1.11M | 0.81M | 1.12M | 1.60M | 1.33M | 1.14M | 0.96M | 0.42M | 0.45M |
|
Receivables - Other
|
| 0.01M | | | 0.00M | 0.03M | 0.06M | 0.12M | 0.05M | 0.03M | 0.02M | 0.02M | 0.03M |
|
Receivables
|
0.01M | 0.02M | 0.01M | 0.09M | 1.11M | 0.84M | 1.18M | 1.71M | 1.38M | 1.17M | 0.98M | 0.44M | 0.48M |
|
Inventory
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M |
|
Prepaid Assets
|
0.54M | 0.53M | 0.44M | 0.28M | 0.38M | 0.32M | 0.34M | 0.25M | 0.44M | 0.42M | 0.42M | 0.40M | 0.46M |
|
Current Assets
|
14.05M | 11.96M | 10.23M | 8.66M | 6.01M | 3.97M | 3.93M | 2.68M | 2.55M | 2.70M | 1.86M | 1.67M | 8.61M |
|
Property, Plant & Equipment (Net)
|
0.00M | 0.21M | 0.23M | 0.21M | 0.51M | 0.46M | 0.46M | 0.45M | 0.42M | 0.38M | 0.38M | 0.35M | 0.30M |
|
Goodwill
|
| | | | 1.15M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M |
|
Intangibles
|
| | | | 2.00M | 0.83M | 2.25M | 2.30M | 2.25M | 0.78M | 0.76M | 0.75M | 0.73M |
|
Goodwill & Intangibles
|
| | | | 3.15M | 2.24M | 3.66M | 3.70M | 3.66M | 2.18M | 2.17M | 2.15M | 2.14M |
|
Other Non-Current Assets
|
0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M |
|
Non-Current Assets
|
0.01M | 0.22M | 0.23M | 0.21M | 4.18M | 4.25M | 4.12M | 3.98M | 4.00M | 3.82M | 3.68M | 3.08M | 2.93M |
|
Assets
|
14.06M | 12.18M | 10.46M | 8.87M | 10.19M | 8.22M | 8.05M | 6.66M | 6.55M | 6.51M | 5.55M | 4.75M | 11.55M |
|
Accounts Payables
|
0.15M | 0.35M | 0.15M | 0.17M | 0.83M | 0.60M | 0.38M | 0.85M | 0.78M | 0.99M | 1.38M | 1.17M | 0.94M |
|
Notes Payables
|
0.33M | | | | | | 0.00M | 0.00M | 0.27M | 0.17M | 0.10M | 0.03M | 0.14M |
|
Payables
|
0.47M | 0.35M | 0.15M | 0.17M | 0.83M | 0.60M | 0.39M | 0.85M | 1.05M | 1.16M | 1.49M | 1.20M | 1.08M |
|
Accumulated Expenses
|
1.60M | 0.54M | 0.48M | 0.52M | 0.64M | 1.15M | 0.88M | 0.97M | 0.90M | 1.40M | 1.37M | 1.05M | 0.98M |
|
Other Accumulated Expenses
|
0.00M | 0.01M | 0.01M | 0.01M | | 0.02M | 0.01M | 0.00M | 0.04M | 0.06M | 0.04M | 0.11M | 0.03M |
|
Short term Debt
|
0.50M | 0.25M | 0.17M | 0.04M | | | | | | | | | |
|
Current Leases
|
| | | | 0.36M | 0.37M | 0.37M | 0.38M | 0.39M | 0.40M | 0.40M | 0.18M | 0.14M |
|
Current Deferred Revenue
|
| | | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M |
|
Total Current Liabilities
|
1.46M | 1.14M | 0.80M | 0.78M | 1.96M | 2.25M | 1.77M | 2.33M | 2.49M | 3.10M | 3.42M | 2.59M | 2.36M |
|
Capital Leases
|
| | | | 0.93M | 0.84M | 0.74M | 0.64M | 0.54M | 0.44M | 0.34M | 0.00M | 0.00M |
|
Non-Current Debt
|
| | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | 0.05M | 0.04M |
|
Convertible Debt
|
2.60M | 0.33M | | | | | | | | | | | |
|
Operating Leases
|
| | | | 0.40M | 0.38M | 0.35M | 0.33M | 0.50M | 0.47M | 0.44M | 0.41M | 0.38M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 3.97M | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 2.91M | |
|
Total Liabilities
|
1.46M | 1.14M | 0.80M | 0.78M | 3.20M | 3.37M | 2.79M | 3.22M | 3.43M | 3.91M | 4.11M | 6.89M | 2.64M |
|
Total Debt
|
0.50M | 0.25M | 0.17M | 0.04M | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | 0.05M | 0.04M |
|
Common Equity
|
12.60M | 11.04M | 9.67M | 8.10M | 6.99M | 4.86M | 5.26M | 3.43M | 3.12M | 2.60M | 1.44M | -2.14M | 8.90M |
|
Shareholder's Equity
|
12.60M | 11.04M | 9.67M | 8.10M | 6.99M | 4.86M | 5.26M | 3.43M | 3.12M | 2.60M | 1.44M | -2.14M | 8.90M |
|
Liabilities and Shareholders Equity
|
14.06M | 12.18M | 10.46M | 8.87M | 10.19M | 8.22M | 8.05M | 6.66M | 6.55M | 6.51M | 5.55M | 4.75M | 11.55M |
|
Retained Earnings
|
-35.00M | -36.67M | -38.20M | -39.94M | -42.23M | -44.60M | -46.60M | -48.70M | -50.70M | -53.64M | -56.30M | -60.40M | -65.42M |
|
Preferred Shares
|
| | | | | | | | | | | | 1.00 |
|
Treasury Shares
|
| 0.11M | | | | 0.54M | 0.89M | 0.96M | 1.23M | 0.04M | 1.57M | 1.56M | 0.05M |