|
Cash & Equivalents
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.05M | 0.00M | 959.00 | 0.01M | 0.00M | 0.02M | 0.01M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 760.00 |
|
Cash & Current Investments
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.05M | 0.00M | 959.00 | 0.01M | 0.00M | 0.02M | 0.01M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 760.00 |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | 9.00 | | | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Receivables - Other
|
| | | 0.03M | | | | | | | | | | | | 123.00 | 203.00 | 401.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | 0.00M | | | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M |
|
Prepaid Assets
|
| | | 756.00 | 550.00 | 344.00 | 138.00 | | 0.00M | | 0.00M | 0.01M | 0.01M | | | | 0.01M | | 105.00 | | | | | | 0.01M | 0.00M |
|
Current Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.05M | 0.01M | 0.01M | 0.06M | 0.21M | 0.23M | 0.22M | 0.25M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M |
|
Intangibles
|
| | | | | | | | | | | | | | 0.26M | 0.26M | 0.26M | 0.26M | 0.25M | 0.24M | 0.23M | 0.22M | 0.21M | 0.20M | 0.19M | 0.18M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | 0.26M | 0.26M | 0.26M | 0.26M | 0.25M | 0.24M | 0.23M | 0.22M | 0.21M | 0.20M | 0.19M | 0.18M |
|
Long-Term Deferred Tax
|
| | | -0.02M | | | | -0.02M | | | | | | | 0.12M | | | | 0.23M | | | | 0.38M | | | |
|
Non-Current Assets
|
| | | 0.00M | | 0.00M | 0.00M | | | | | | | | 0.26M | 0.26M | 0.26M | 0.26M | 0.25M | 0.24M | 0.23M | 0.22M | 0.21M | 0.20M | 0.19M | 0.18M |
|
Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.05M | 0.27M | 0.27M | 0.32M | 0.47M | 0.48M | 0.46M | 0.48M | 0.48M | 0.47M | 0.46M | 0.46M | 0.44M |
|
Accounts Payables
|
0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.04M | 0.10M | 0.06M | 0.07M | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.05M |
|
Notes Payables
|
| | | | | | | | | | | | | 0.18M | 0.03M | 0.35M | 0.57M | 0.65M | 0.74M | 0.03M | 0.03M | 0.03M | 1.37M | 1.40M | 1.45M | 1.48M |
|
Payables
|
0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.20M | 0.07M | 0.45M | 0.63M | 0.72M | 0.82M | 0.09M | 0.09M | 0.09M | 1.43M | 1.45M | 1.51M | 1.53M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | 0.01M | 0.01M | 0.02M | 0.03M | 0.04M | 0.05M | 0.06M | 0.07M | 0.09M | 0.11M | 0.13M | 0.15M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.06M | 0.06M | 0.07M | 0.06M | 0.07M |
|
Short term Debt
|
0.01M | 0.02M | 0.02M | 0.03M | | 0.01M | 0.02M | 0.06M | 0.06M | 0.07M | 0.08M | 0.02M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 500.00 | 400.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.02M | 0.03M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.07M | 0.08M | 0.08M | 0.09M | 0.04M | 0.07M | 0.28M | 0.39M | 0.55M | 0.73M | 0.84M | 0.95M | 0.97M | 1.04M | 1.29M | 1.60M | 1.65M | 1.73M | 1.78M |
|
Convertible Debt
|
| | | | | | | | | | | | | 0.18M | 0.27M | 0.35M | 0.57M | 0.65M | 0.74M | 0.77M | 0.83M | 1.07M | 1.37M | 1.37M | 1.45M | 1.48M |
|
Total Liabilities
|
0.02M | 0.03M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.07M | 0.08M | 0.08M | 0.09M | 0.04M | 0.07M | 0.28M | 0.39M | 0.55M | 0.73M | 0.84M | 0.95M | 0.97M | 1.04M | 1.29M | 1.60M | 1.65M | 1.73M | 1.78M |
|
Total Debt
|
0.01M | 0.02M | 0.02M | 0.03M | | 0.01M | 0.02M | 0.06M | 0.06M | 0.07M | 0.08M | 0.02M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | |
|
Common Equity
|
-0.02M | -0.03M | -0.03M | -0.04M | -0.04M | -0.05M | -0.06M | -0.07M | -0.07M | -0.08M | -0.09M | -0.03M | -0.06M | -0.24M | -0.12M | -0.28M | -0.42M | -0.37M | -0.46M | -0.51M | -0.56M | -0.81M | -1.13M | -1.20M | -1.27M | -1.33M |
|
Shareholder's Equity
|
-0.02M | -0.03M | -0.03M | -0.04M | -0.04M | -0.05M | -0.06M | -0.07M | -0.07M | -0.08M | -0.09M | -0.03M | -0.06M | -0.24M | -0.12M | -0.28M | -0.42M | -0.37M | -0.46M | -0.51M | -0.56M | -0.81M | -1.13M | -1.20M | -1.27M | -1.33M |
|
Liabilities and Shareholders Equity
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.05M | 0.27M | 0.27M | 0.32M | 0.47M | 0.48M | 0.46M | 0.48M | 0.48M | 0.47M | 0.46M | 0.46M | 0.44M |
|
Retained Earnings
|
-0.07M | -0.08M | -0.08M | -0.09M | -0.09M | -0.10M | -0.11M | -0.12M | -0.12M | -0.13M | -0.14M | -0.22M | -0.24M | -0.42M | -0.56M | -0.71M | -0.89M | -1.01M | -1.10M | -1.15M | -1.22M | -1.48M | -1.80M | -1.83M | -1.91M | -1.98M |