|
Cash & Equivalents
|
0.03M | 0.01M | 0.51M | 0.31M | 9.66M | 8.96M | 4.12M | 6.71M | 5.04M | 3.63M | 1.28M | 1.56M | 1.31M | 1.98M | 7.83M | 9.69M | 7.97M | 6.36M |
|
Short-term Investments
|
| | 65.00M | 65.00M | 65.01M | 65.57M | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.03M | 0.01M | 65.51M | 65.32M | 74.67M | 74.54M | 4.12M | 6.71M | 5.04M | 3.63M | 1.28M | 1.56M | 1.31M | 1.98M | 7.83M | 9.69M | 7.97M | 6.36M |
|
Receivables - Net
|
| | 901.00 | | | | | | 0.00M | 350.00 | 0.00M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Receivables
|
| | 901.00 | | | | | | 0.00M | 350.00 | 0.00M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Prepaid Assets
|
| | 0.04M | 0.26M | 0.14M | 0.05M | 1.77M | 1.43M | 1.21M | 0.89M | 1.48M | 1.01M | 0.82M | 0.63M | 0.94M | 0.84M | 0.72M | 0.56M |
|
Current Assets
|
| | 0.80M | 0.64M | 0.19M | 0.23M | 5.89M | 8.14M | 6.25M | 4.52M | 2.77M | 2.59M | 2.14M | 2.63M | 8.79M | 10.54M | 8.70M | 6.93M |
|
Construction in Progress
|
| | | | | | | | | | 0.48M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | 0.03M | 0.04M | 0.57M | 0.59M | 0.72M | 0.71M | 0.67M | 0.64M | 0.62M | 0.74M |
|
Intangibles
|
| | 0.25M | | | | 0.32M | 0.37M | 0.43M | 0.49M | 0.52M | 0.56M | 0.60M | 0.65M | 0.70M | 0.70M | 0.71M | 0.80M |
|
Goodwill & Intangibles
|
| | 0.25M | | | | 0.32M | 0.37M | 0.43M | 0.49M | 0.52M | 0.56M | 0.60M | 0.65M | 0.70M | 0.70M | 0.71M | 0.80M |
|
Long-Term Deferred Tax
|
| | 0.34M | | | | 1.80M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | 0.00M | 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
|
| | 0.30M | 65.00M | 65.01M | 65.57M | 0.36M | 0.41M | 0.50M | 1.44M | 1.70M | 1.74M | 1.86M | 1.85M | 1.82M | 1.75M | 1.69M | 1.86M |
|
Assets
|
| | 1.10M | 65.64M | 65.20M | 65.80M | 6.25M | 8.55M | 6.76M | 5.96M | 4.46M | 4.33M | 4.00M | 4.48M | 10.62M | 12.28M | 10.40M | 8.79M |
|
Accounts Payables
|
| | 0.03M | | | | 1.10M | 0.74M | 0.65M | 0.62M | 0.24M | 0.22M | 0.05M | 0.07M | 0.09M | 0.11M | 0.05M | 0.15M |
|
Notes Payables
|
| | | | | | | 0.32M | 0.92M | 0.97M | | | | | | | | |
|
Payables
|
| | 0.03M | | | | 1.10M | 1.06M | 1.57M | 1.59M | 0.24M | 0.22M | 0.05M | 0.07M | 0.09M | 0.11M | 0.05M | 0.15M |
|
Accumulated Expenses
|
| | | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | 0.43M | | 3.51M | 2.00M | 1.19M | | | | | | | | |
|
Current Leases
|
| | | | | | | | | 0.18M | 0.22M | 0.23M | 0.23M | 0.23M | 0.24M | 0.24M | 0.24M | 0.25M |
|
Current Taxes
|
| | 0.12M | 0.17M | 0.22M | 0.20M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.12M | 0.18M | 0.23M | 0.63M | 1.95M | | | 2.96M | 0.84M | 0.69M | 0.38M | 0.31M | 0.63M | 0.54M | 0.37M | 0.40M |
|
Convertible Debt
|
| | | | | | | 0.32M | 0.92M | 0.97M | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 65.00M | 65.00M | 65.00M | 65.52M | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 0.90M | 0.64M | 0.83M | 0.78M | 0.72M | 0.49M | 0.61M | | |
|
Other Non-Current Liabilities
|
| | | | | | | | 2.00M | 1.19M | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | 1.85M | 0.72M | 0.66M | 0.61M | 0.55M | 0.49M | 0.43M | 0.36M | 0.30M | 0.24M |
|
Total Liabilities
|
-0.02M | -0.02M | 0.03M | 0.18M | 0.23M | 0.63M | 1.95M | 5.13M | 3.85M | 3.68M | 1.50M | 1.29M | 0.92M | 0.80M | 1.06M | 0.90M | 0.67M | 0.64M |
|
Total Debt
|
| | | | | 0.43M | | 3.51M | 2.00M | 1.19M | | | | | | | | |
|
Common Equity
|
0.02M | 0.02M | 1.07M | 0.78M | 9.70M | 9.57M | 4.30M | 3.42M | 2.91M | 2.29M | 2.96M | 3.04M | 3.07M | 3.69M | 9.56M | 11.38M | 9.72M | 8.15M |
|
Shareholder's Equity
|
0.02M | 0.02M | 1.07M | 0.78M | 9.70M | 9.57M | 4.30M | 3.42M | 2.91M | 2.29M | 2.96M | 3.04M | 3.07M | 3.69M | 9.56M | 11.38M | 9.72M | 8.15M |
|
Liabilities and Shareholders Equity
|
| | 1.10M | 65.64M | 65.20M | 65.80M | 6.25M | 8.55M | 6.76M | 5.96M | 4.46M | 4.33M | 4.00M | 4.48M | 10.62M | 12.28M | 10.40M | 8.79M |
|
Retained Earnings
|
| | -1.33M | -0.37M | -0.86M | -0.75M | -5.99M | -7.02M | -11.05M | -12.98M | -14.37M | -18.53M | -19.82M | -21.23M | -22.75M | -24.39M | -26.07M | -27.78M |