|
Cash & Equivalents
|
0.99M | 0.34M | 0.34M | 0.89M | 0.06M | 0.03M | 339.20M | 3.51M | 1.00M | 1.00M | 4.75M |
|
Short-term Investments
|
| | | 0.04M | | | 0.06M | | | | |
|
Cash & Current Investments
|
0.99M | 0.34M | 0.34M | 0.93M | 0.06M | 0.03M | 339.26M | 3.51M | 1.00M | 1.00M | 4.75M |
|
Receivables - Net
|
| | | | | | | 0.87M | 0.99M | 0.70M | 0.17M |
|
Receivables
|
| | | | | | | 0.87M | 0.99M | 0.70M | 0.17M |
|
Inventory
|
| | | 0.23M | | | 2.98M | 1.76M | 1.59M | 0.35M | 1.00M |
|
Prepaid Assets
|
0.26M | 0.17M | 0.09M | 3.50M | 0.19M | 0.14M | 2.92M | 2.59M | 1.50M | 1.17M | 1.35M |
|
Current Assets
|
1.25M | 0.51M | 0.17M | 4.67M | 0.25M | 0.17M | 12.41M | 8.73M | 5.07M | 3.18M | 7.26M |
|
Property, Plant & Equipment (Net)
|
| | | | | | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M |
|
Long-Term Investments
|
21.47M | 21.92M | 22.28M | 6.22M | 6.27M | 6.37M | | | | | |
|
Other Non-Current Assets
|
| | | 16.23M | | | 3.51M | 3.47M | 3.49M | 3.46M | 3.41M |
|
Non-Current Assets
|
21.47M | 21.92M | 22.28M | 19.60M | 6.27M | 6.37M | 3.51M | 3.50M | 3.69M | 3.63M | 3.87M |
|
Assets
|
22.72M | 22.43M | 22.44M | 24.27M | 6.52M | 6.53M | 15.92M | 12.23M | 8.76M | 6.81M | 11.13M |
|
Accounts Payables
|
| | | 1.79M | 1.31M | 1.56M | 2.54M | 0.41M | 0.78M | 2.47M | 2.28M |
|
Notes Payables
|
0.11M | 1.30M | 1.30M | 15.60M | 1.48M | 2.05M | | | | | |
|
Payables
|
0.11M | 1.30M | 1.30M | 17.40M | 2.80M | 3.60M | 2.54M | 0.41M | 0.78M | 2.47M | 2.28M |
|
Accumulated Expenses
|
0.40M | 0.31M | 1.03M | 1.05M | | | 0.41M | 3.50M | 3.63M | 3.32M | 5.38M |
|
Other Accumulated Expenses
|
| | | 0.03M | | | 0.49M | | | | |
|
Current Leases
|
| | | 0.36M | | | | | | | |
|
Current Taxes
|
0.78M | 0.36M | 0.40M | | 0.46M | 0.01M | | 2.92M | 2.81M | 2.92M | 2.92M |
|
Total Current Liabilities
|
1.35M | 2.10M | 2.85M | 27.29M | 6.71M | 7.13M | 5.85M | 6.84M | 7.22M | 8.71M | 10.59M |
|
Non-Current Debt
|
| | | 13.34M | | | 13.28M | 13.19M | 13.10M | 13.01M | 12.91M |
|
Convertible Debt
|
| | | 15.60M | | | | | | | |
|
Non-Current Deffered Revenue
|
10.06M | 10.06M | 10.06M | 10.06M | 10.06M | 10.06M | | | | | |
|
Preferred Stock Liabilities
|
21.58M | 21.95M | 22.26M | 93.89M | 6.27M | 6.36M | | | | | |
|
Operating Leases
|
| | | 2.09M | | | | | | | |
|
Other Non-Current Liabilities
|
0.73M | 0.44M | 0.58M | | 2.92M | 2.19M | 0.89M | 0.42M | 0.05M | | |
|
Total Non-Current Liabilities
|
12.40M | 12.16M | 12.91M | 42.93M | 16.77M | 17.19M | 20.20M | 20.42M | 21.14M | 21.97M | 23.88M |
|
Total Liabilities
|
13.13M | 12.60M | 13.50M | 42.93M | 19.69M | 19.38M | 21.09M | 20.84M | 21.20M | 21.97M | 23.88M |
|
Total Debt
|
| | | 13.34M | | | 13.28M | 13.19M | 13.10M | 13.01M | 12.91M |
|
Common Equity
|
-12.00M | -12.12M | -367.90M | -112.54M | -19.43M | -19.20M | -5.17M | -8.61M | -12.44M | -15.16M | -12.75M |
|
Shareholder's Equity
|
-12.00M | -12.12M | -367.90M | -112.54M | -19.43M | -19.20M | -5.17M | -8.61M | -12.44M | -15.16M | -12.75M |
|
Liabilities and Shareholders Equity
|
22.72M | 22.43M | 22.44M | 24.27M | 6.52M | 6.53M | 15.92M | 12.23M | 8.76M | 6.81M | 11.13M |
|
Retained Earnings
|
-12.00M | -12.12M | -13.32M | -396.41M | -19.44M | -19.20M | -455.54M | -461.80M | -467.80M | -472.34M | -479.82M |
|
Treasury Shares
|
| | | 1.12M | | | | 0.04M | 0.04M | 0.06M | 0.05M |