|
Cash & Equivalents
|
| | 0.01M | 95.00 | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | | 0.95M | 0.13M | 0.14M | 0.32M | 0.08M | 0.11M | 0.11M | 0.11M | 0.01M | 0.15M | 0.05M | 301.00 | 0.13M | 0.26M | 0.50M | 0.08M | 0.01M | 0.01M | 0.09M | 0.02M | 0.01M | 0.02M | 0.00M | 0.00M | | 0.01M | 0.01M | 0.02M | 0.02M | 0.06M | 0.03M | 0.00M | 0.02M |
|
Cash & Current Investments
|
| | 0.01M | 95.00 | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | | 0.95M | 0.13M | 0.14M | 0.32M | 0.08M | 0.11M | 0.11M | 0.11M | 0.01M | 0.15M | 0.05M | 301.00 | 0.13M | 0.26M | 0.50M | 0.08M | 0.01M | 0.01M | 0.09M | 0.02M | 0.01M | 0.02M | 0.00M | 0.00M | | 0.01M | 0.01M | 0.02M | 0.02M | 0.06M | 0.03M | 0.00M | 0.02M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | | | 0.05M | 0.04M | 0.05M | 0.05M | 0.04M | 0.06M | 0.05M | 0.06M | 0.04M | 0.10M | 0.10M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | | | 0.05M | 0.04M | 0.05M | 0.05M | 0.04M | 0.06M | 0.05M | 0.06M | 0.04M | 0.10M | 0.10M |
|
Inventory
|
| | | | | | | | | | | | 0.10M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.05M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.04M | 0.05M | 0.08M | 0.05M | 0.05M | 0.05M | | | | 0.01M | 0.04M | 0.03M | 0.02M | 0.04M | 0.03M | 0.04M | 0.03M | 0.04M | 0.04M | 0.06M |
|
Prepaid Assets
|
| | | | | 0.00M | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.00M | 424.00 | 0.06M | 0.09M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M |
|
Current Assets
|
| | 0.01M | 95.00 | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 831.00 | 334.00 | 0.95M | 0.23M | 0.21M | 0.39M | 0.17M | 0.20M | 0.20M | 0.18M | 0.04M | 0.10M | 0.07M | 0.02M | 0.13M | 0.30M | 0.61M | 0.26M | 0.09M | 0.06M | 0.18M | 0.07M | 0.05M | 0.11M | 0.15M | 0.14M | 0.10M | 0.08M | 0.10M | 0.13M | 0.12M | 0.17M | 0.12M | 0.15M | 0.20M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.05M | | 0.04M | | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M |
|
Intangibles
|
| | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 0.60M | | | | 0.84M | | | | 0.96M | | | | 1.19M | | | | | 1.44M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Non-Current Assets
|
| | | 95.00M | | | | | | | | 0.00M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.00M | 0.35M | 0.33M | 0.32M | 0.30M | 0.33M | 0.31M | 0.29M | 0.27M | 0.25M | 0.23M | 0.21M | 0.19M | 0.13M | 0.11M | 0.10M |
|
Assets
|
| | 0.01M | 95.00M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 831.00 | 334.00 | 0.95M | 0.28M | 0.25M | 0.43M | 0.22M | 0.24M | 0.24M | 0.23M | 0.08M | 0.14M | 0.10M | 0.05M | 0.17M | 0.34M | 0.65M | 0.29M | 0.12M | 0.07M | 0.52M | 0.40M | 0.37M | 0.41M | 0.48M | 0.45M | 0.39M | 0.35M | 0.36M | 0.37M | 0.34M | 0.36M | 0.25M | 0.27M | 0.30M |
|
Accounts Payables
|
| | | | | | | | | | | 0.01M | 0.06M | 0.03M | 0.12M | 0.11M | 0.13M | 0.18M | 0.09M | 0.11M | 0.15M | 0.10M | 0.04M | 0.06M | 0.10M | 0.12M | 0.06M | 0.04M | 0.05M | 0.11M | 0.16M | 0.22M | 0.30M | 0.49M | 0.65M | 0.83M | 0.96M | 1.14M | 1.33M | 1.45M | 0.96M | 1.12M | 1.34M | 1.39M |
|
Notes Payables
|
| | | | | | | | | | | | 0.06M | 0.19M | 0.40M | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | | | | 0.12M | 0.10M | 534.00 | 534.00 | 534.00 | 0.03M | | | 0.16M | 0.42M | 0.69M | 0.04M | 0.03M | 0.90M | 0.09M | 0.12M | 0.03M | 0.02M | 0.01M | 0.01M | 0.03M |
|
Payables
|
| | | | | | | | | | | 0.01M | 0.13M | 0.22M | 0.52M | 0.11M | 0.13M | 0.18M | 0.09M | 0.11M | 0.15M | 0.10M | 0.04M | 0.18M | 0.20M | 0.12M | 0.06M | 0.04M | 0.07M | 0.11M | 0.16M | 0.38M | 0.71M | 1.18M | 0.68M | 0.86M | 1.86M | 1.22M | 1.45M | 1.47M | 0.98M | 1.14M | 1.36M | 1.42M |
|
Accumulated Expenses
|
0.01M | 0.01M | | | | 0.00M | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | 111.00 | 236.00 | 361.00 | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.42M | | | | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Short term Debt
|
| | | | | | | | | | | | 0.04M | 0.13M | | 0.46M | 0.61M | 0.73M | | | 0.02M | 0.26M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M | | | | | | | | | | | 0.34M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.04M | 0.06M | 0.05M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | | | | | | | | |
|
Total Current Liabilities
|
0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.20M | 0.38M | 0.52M | 0.57M | 0.74M | 0.91M | 0.09M | 0.11M | 0.17M | 0.35M | 0.54M | 0.68M | 0.70M | 0.62M | 0.56M | 0.54M | 0.15M | 0.24M | 0.30M | 0.52M | 0.87M | 1.25M | 0.76M | 0.93M | 1.08M | 1.35M | 1.57M | 1.73M | 1.12M | 1.24M | 1.49M | 1.87M |
|
Non-Current Debt
|
| 0.06M | 0.08M | 0.08M | 0.10M | 0.03M | 0.03M | 0.04M | 0.05M | 0.05M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.24M | 0.29M | 0.30M | 0.17M |
|
Convertible Debt
|
0.04M | | | | | | | | | | | | 0.28M | 0.32M | 0.07M | 0.08M | 0.54M | 0.54M | 0.54M | 0.54M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.31M | 0.31M | 0.22M | 0.26M | 0.25M | 0.23M | 0.15M | 0.13M | 0.25M | 0.16M | 0.07M | 0.04M | 0.00M | |
|
Total Non-Current Liabilities
|
| 0.06M | 0.08M | 0.08M | 0.10M | 0.03M | 0.03M | 0.04M | 0.05M | 0.05M | 0.06M | | 0.28M | 0.32M | 0.07M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
0.05M | 0.07M | 0.09M | 0.09M | 0.11M | 0.03M | 0.03M | 0.05M | 0.06M | 0.06M | 0.06M | 0.01M | 0.48M | 0.70M | 0.59M | 0.65M | 0.74M | 0.91M | 0.09M | 0.11M | 0.17M | 0.35M | 0.54M | 0.68M | 0.70M | 0.62M | 0.56M | 0.54M | 0.15M | 0.51M | 0.54M | 0.75M | 1.08M | 1.45M | 1.79M | 1.94M | 2.08M | 2.33M | 2.54M | 2.67M | 2.45M | 2.58M | 2.81M | 2.89M |
|
Total Debt
|
| 0.06M | 0.08M | 0.08M | 0.10M | 0.03M | 0.03M | 0.04M | 0.05M | 0.05M | 0.06M | | 0.04M | 0.13M | | 0.46M | 0.61M | 0.73M | | | 0.02M | 0.26M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M | | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.24M | 0.29M | 0.30M | 0.50M |
|
Common Equity
|
| -0.07M | | | -0.10M | | | | | -0.06M | -0.06M | 0.94M | -0.20M | -0.45M | -0.16M | -0.43M | -0.50M | -0.67M | 0.13M | -0.03M | -0.03M | -0.25M | -0.49M | -0.51M | -0.37M | 0.03M | -0.27M | -0.42M | -0.08M | 1.95M | 1.83M | -0.38M | -0.67M | -0.97M | -1.34M | -1.55M | -1.72M | -1.97M | -2.17M | -2.33M | -2.09M | -2.33M | -2.54M | -2.60M |
|
Shareholder's Equity
|
-0.05M | -0.07M | -0.08M | -0.09M | | -0.02M | -0.03M | -0.04M | -0.05M | -0.06M | -0.06M | 0.94M | -0.20M | -0.45M | -0.16M | -0.43M | -0.50M | -0.67M | 0.13M | -0.03M | -0.03M | -0.25M | -0.49M | -0.51M | -0.37M | 0.03M | -0.27M | -0.42M | -0.08M | 1.95M | 1.83M | -0.38M | -0.67M | -0.97M | -1.34M | -1.55M | -1.72M | -1.97M | -2.17M | -2.33M | -2.09M | -2.33M | -2.54M | -2.60M |
|
Liabilities and Shareholders Equity
|
| | 0.01M | 95.00M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 831.00 | 334.00 | 0.95M | 0.28M | 0.25M | 0.43M | 0.22M | 0.24M | 0.24M | 0.23M | 0.08M | 0.14M | 0.10M | 0.05M | 0.17M | 0.34M | 0.65M | 0.29M | 0.12M | 0.07M | 0.52M | 0.40M | 0.37M | 0.41M | 0.48M | 0.45M | 0.39M | 0.35M | 0.36M | 0.37M | 0.34M | 0.36M | 0.25M | 0.27M | 0.30M |
|
Retained Earnings
|
-0.05M | -0.10M | -0.11M | -0.12M | -0.33M | -0.34M | -0.35M | -0.36M | -0.38M | 0.38M | 0.40M | 0.41M | -10.24M | -12.00M | -14.40M | -16.72M | -12.86M | -13.37M | -13.82M | -14.14M | -14.55M | -15.24M | -18.69M | -18.78M | -18.98M | -19.28M | -19.58M | -19.74M | -19.52M | -20.74M | -21.75M | -22.89M | -23.88M | -24.32M | -24.79M | -25.10M | -25.37M | -25.68M | -25.94M | -26.22M | -26.40M | -26.66M | -26.87M | -26.95M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | 1.00 | 1.00 | 1.00 | | | | | | | | | | | | | | | | | | 0.02M | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | -3.00M | -3.00M | | | | | | | | | 0.44M | | | | 0.03M | 0.35M | 0.16M | 0.16M | 1.09M | 1.24M | 1.24M | 1.29M |