|
Cash & Equivalents
|
0.01M | 0.01M | 0.01M | 0.01M | 970.00 | 824.00 | 346.00 | | | 0.00M | 0.06M | 0.00M | 0.00M | | 0.21M | | | | | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.03M |
|
Cash & Current Investments
|
0.01M | 0.01M | 0.01M | 0.01M | 970.00 | 824.00 | 346.00 | | | 0.00M | 0.06M | 0.00M | 0.00M | | 0.21M | | | | | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.03M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | 0.07M | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | 0.07M | | | | | |
|
Prepaid Assets
|
| | 0.00M | 950.00 | 380.00 | | | | | | 0.00M | | | | | | | | | | | | 0.00M | | 0.01M |
|
Current Assets
|
0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 824.00 | 346.00 | | | 0.00M | 0.06M | 0.00M | 0.00M | | 0.21M | | | | 0.05M | 0.11M | 0.01M | 0.02M | 0.02M | 0.03M | 0.05M |
|
Property, Plant & Equipment (Net)
|
0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | 0.06M | 0.05M | 0.02M | 0.02M | 0.02M | 0.16M | 0.16M | 0.15M | 0.15M | 0.14M | | | | | | |
|
Intangibles
|
| | | 0.02M | | | | | | | | | | | | | | | | 1.61M | 1.61M | 1.61M | | 0.01M | 0.01M |
|
Goodwill & Intangibles
|
| | | 0.02M | | | | | | | | | | | | | | | | 1.61M | 1.61M | 1.61M | | 0.01M | 0.01M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | 0.90M | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.14M | 0.00M | 0.00M | 1.62M | | 0.00M | 0.01M |
|
Non-Current Assets
|
0.01M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | | | 0.06M | 0.05M | 0.02M | 0.02M | | 0.16M | | | | 1.76M | 3.05M | 1.62M | 1.62M | | 0.11M | 0.09M |
|
Assets
|
0.00M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | | | 0.06M | 0.12M | 0.02M | 0.02M | 0.02M | 0.37M | 0.16M | 0.15M | 0.15M | 1.81M | 3.16M | 1.63M | 1.63M | 0.02M | 0.14M | 0.14M |
|
Accounts Payables
|
190.00 | 190.00 | | 0.01M | 0.01M | 0.00M | 760.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | 0.03M | 0.01M | 0.02M | 0.03M | 0.04M | 0.02M | 0.02M | 0.08M | 0.01M | 0.03M | 0.03M | 0.01M |
|
Notes Payables
|
0.01M | 0.01M | | 0.01M | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.80M | 0.77M | 0.77M | 0.58M | 0.56M | 0.56M | 0.48M | 0.48M | 0.47M | 0.50M | 0.64M | 0.81M | 1.09M | 1.38M |
|
Payables
|
0.01M | 0.01M | | 0.02M | 0.01M | 0.00M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.83M | 0.81M | 0.80M | 0.60M | 0.58M | 0.59M | 0.52M | 0.50M | 0.50M | 0.57M | 0.65M | 0.83M | 1.11M | 1.39M |
|
Accumulated Expenses
|
663.00 | 0.01M | | 0.01M | | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.09M | 0.11M | 0.13M | 0.40M | 0.32M | 0.34M | 0.30M | 0.29M | | | | | | |
|
Short term Debt
|
663.00 | | 0.01M | 0.01M | 0.01M | | | 0.02M | 0.02M | 0.06M | 0.06M | 0.05M | 0.06M | 0.06M | 0.11M | 0.06M | 0.06M | 0.07M | 0.17M | 0.11M | 0.11M | 0.11M | 0.02M | 0.02M | 0.02M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.03M | 0.03M |
|
Total Current Liabilities
|
0.01M | 0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 0.03M | 0.05M | 0.05M | 0.08M | 0.08M | 0.99M | 1.01M | 1.00M | 1.17M | 1.02M | 1.10M | 1.02M | 1.05M | 1.08M | 1.00M | 1.05M | 1.16M | 1.51M | 1.83M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 1.14M | | | | 0.07M | 0.06M |
|
Total Non-Current Liabilities
|
0.01M | 0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 0.03M | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
0.01M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.05M | 0.05M | 0.08M | 0.08M | 0.99M | 1.01M | 1.00M | 1.17M | 1.02M | 1.10M | 1.02M | 1.05M | 2.22M | 1.00M | 1.05M | 1.16M | 1.58M | 1.89M |
|
Total Debt
|
663.00 | | 0.01M | 0.01M | 0.01M | | | 0.02M | 0.02M | 0.06M | 0.06M | 0.05M | 0.06M | 0.06M | 0.11M | 0.06M | 0.06M | 0.07M | 0.17M | 0.11M | 0.11M | 0.11M | 0.02M | 0.02M | 0.02M |
|
Common Equity
|
0.00M | -493.00 | 0.02M | 0.00M | 0.01M | 0.00M | -0.01M | -0.05M | -0.05M | -0.02M | 0.04M | -0.97M | -0.99M | -0.98M | -0.80M | -0.86M | -0.95M | -0.87M | 0.77M | 0.94M | 0.63M | 0.58M | -1.15M | -1.45M | -1.74M |
|
Shareholder's Equity
|
0.00M | -493.00 | 0.02M | 0.00M | 0.01M | 0.00M | -0.01M | -0.05M | -0.05M | -0.02M | 0.04M | -0.97M | -0.99M | -0.98M | -0.80M | -0.86M | -0.95M | -0.87M | 0.77M | 0.94M | 0.63M | 0.58M | -1.15M | -1.45M | -1.74M |
|
Liabilities and Shareholders Equity
|
0.00M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | | | 0.06M | 0.12M | 0.02M | 0.02M | 0.02M | 0.37M | 0.16M | 0.15M | 0.15M | 1.81M | 3.16M | 1.63M | 1.63M | 0.02M | 0.14M | 0.14M |
|
Retained Earnings
|
-814.00 | -0.00M | -0.02M | -0.04M | -0.04M | -0.04M | -0.05M | -0.09M | -0.09M | -0.21M | -0.36M | -3.48M | -3.68M | -3.70M | -4.28M | -4.53M | -4.70M | -4.78M | -4.99M | -5.42M | -5.88M | -6.52M | -8.45M | -9.15M | -10.05M |
|
Treasury Shares
|
| | | | | | | | | | | | 2.14M | 2.14M | 7.18M | 15.68M | 6.89M | 6.89M | 6.89M | 8.78M | 21.43M | 17.21M | | | |