|
Cash & Equivalents
|
0.02M | 0.00M | 0.04M | 0.01M | 0.00M | 0.00M | 200.00 | 140.00 | 0.02M | 0.06M | 305.00 | | 0.05M | 0.01M | 46.00 | | 0.00M | 0.02M | 0.02M | 0.00M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | | | 0.02M | 0.02M | 0.04M | 0.17M | 0.26M | 0.26M | 0.38M | 0.80M | 0.65M | 0.41M | 0.32M | 0.18M | 3.63M | 2.41M | 1.68M |
|
Cash & Current Investments
|
0.02M | 0.00M | 0.04M | 0.01M | 0.00M | 0.00M | 200.00 | 140.00 | 0.02M | 0.06M | 305.00 | | 0.05M | 0.01M | 46.00 | | 0.00M | 0.02M | 0.02M | 0.00M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | | | 0.02M | 0.02M | 0.04M | 0.17M | 0.26M | 0.26M | 0.38M | 0.80M | 0.65M | 0.41M | 0.32M | 0.18M | 3.63M | 2.41M | 1.68M |
|
Receivables - Net
|
| | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | | | 0.12M | | 0.20M | 0.09M | 0.08M | | | | 0.17M | | 0.30M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | 0.00M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | | | 0.12M | | 0.20M | 0.09M | 0.08M | | | | 0.17M | | 0.30M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.80M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.50M | 0.57M | 0.57M | | | |
|
Prepaid Assets
|
| | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | | | 0.00M | 250.00 | 0.00M | 0.00M | 0.00M | 250.00 | | 0.00M | 0.00M | 0.03M | 0.73M | 0.38M | 0.26M |
|
Current Assets
|
0.02M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.04M | 0.08M | 0.11M | 0.06M | 0.04M | 0.03M | 0.00M | 0.02M | 0.02M | 0.00M | 0.04M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.76M | 0.01M | 0.01M | 0.43M | 0.31M | 0.63M | 0.89M | 0.98M | 0.91M | 0.89M | 0.78M | 4.52M | 3.00M | 3.03M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | 0.06M | 0.06M | | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | 0.01M | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.10M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.10M |
|
Other Non-Current Assets
|
| | | | | | 0.00M | 0.00M | 0.00M | 0.00M | | 0.08M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M |
|
Non-Current Assets
|
0.01M | | | | | | | | 0.06M | 0.06M | | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.14M | 0.13M |
|
Assets
|
0.04M | 0.02M | 0.05M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.09M | 0.06M | 0.04M | 0.08M | 0.13M | 0.07M | 0.05M | 0.03M | 0.00M | 0.02M | 0.02M | 0.00M | 0.04M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.76M | 0.01M | 0.01M | 0.44M | 0.32M | 0.63M | 0.89M | 0.98M | 0.91M | 0.90M | 0.78M | 4.52M | 3.15M | 3.16M |
|
Accounts Payables
|
0.02M | | 0.00M | | 0.01M | 0.00M | 0.00M | 0.01M | 0.08M | 0.03M | 0.01M | 0.05M | 0.03M | 0.07M | 0.08M | 0.07M | | 0.01M | 0.01M | 0.01M | 130.00 | 0.01M | 0.00M | 0.00M | 0.01M | 627.00 | 627.00 | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 698.00 | 0.00M | 0.01M | 0.03M | 0.02M | | | 0.08M | 0.12M | -0.00M | 779.00 | 0.20M | | | | 0.11M | 0.17M | | 0.02M | 0.18M |
|
Notes Payables
|
| | | | | | | | | 295.00 | | 0.23M | 0.06M | 0.12M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.02M | | 0.00M | | 0.01M | 0.00M | 0.00M | 0.01M | 0.08M | 0.03M | 0.01M | 0.28M | 0.09M | 0.19M | 0.21M | 0.07M | | 0.01M | 0.01M | 0.01M | 130.00 | 0.01M | 0.00M | 0.00M | 0.01M | 627.00 | 627.00 | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 698.00 | 0.00M | 0.01M | 0.03M | 0.02M | | | 0.08M | 0.12M | -0.00M | 779.00 | 0.20M | | | | 0.11M | 0.17M | | 0.02M | 0.18M |
|
Accumulated Expenses
|
| | | | | | | 0.02M | | | | 0.05M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.19M | 0.26M | 0.40M | 0.13M | 0.13M | 0.06M | 0.13M | 0.17M | 0.00M | 0.01M | 0.00M |
|
Short term Debt
|
824.00 | 824.00 | 824.00 | 724.00 | 0.01M | 0.01M | | 0.04M | 0.07M | 0.13M | 0.06M | 0.23M | 0.14M | 0.02M | 0.21M | 0.13M | 0.01M | 0.01M | 0.01M | | 0.06M | 0.06M | 0.09M | 0.09M | 0.11M | 0.15M | 0.17M | 0.19M | 0.20M | 0.22M | 0.23M | 0.26M | 0.27M | 0.30M | 0.31M | 0.33M | | 0.08M | 0.11M | 0.19M | 0.21M | 0.25M | 0.29M | 0.28M | 0.28M | 0.03M | 0.03M | 0.00M | 0.00M | 0.00M | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | 0.06M | 0.06M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.02M | 0.03M | 0.05M | 0.04M | 0.05M | 0.06M | 0.06M | 0.02M | 0.01M | 0.02M | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | | | | | | | | | 0.15M |
|
Total Current Liabilities
|
0.02M | | | | 0.01M | 0.02M | 0.00M | 0.07M | 0.15M | 0.17M | 0.08M | 0.30M | | | | 0.46M | 0.01M | 0.02M | 0.02M | 0.01M | 0.06M | 0.06M | 0.09M | 0.09M | 0.12M | 0.16M | 0.17M | 0.19M | 0.21M | 0.22M | 0.24M | 0.27M | 0.28M | 0.30M | 0.31M | 0.34M | 0.03M | 0.10M | 0.16M | 0.66M | 0.29M | 0.37M | 0.69M | 0.60M | 0.92M | 0.19M | 0.24M | 0.12M | 0.20M | 0.19M | 0.01M | 0.10M | 0.39M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.20M | 0.20M | 0.23M | 0.26M | 0.27M | 0.30M | 0.31M | 0.33M | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | -0.01M | -0.01M | 0.00M | 0.02M | 0.03M | 0.05M | 0.05M | 0.05M | 0.04M | 0.00M | 0.00M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.30M | | | | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | 0.06M | 0.10M |
|
Total Liabilities
|
0.02M | 824.00 | 0.00M | 724.00 | 0.01M | 0.02M | 0.00M | 0.07M | 0.15M | 0.17M | 0.08M | 0.30M | 0.23M | 0.34M | 0.42M | 0.46M | 0.01M | 0.02M | 0.02M | 0.01M | 0.06M | 0.06M | 0.09M | 0.09M | 0.12M | 0.16M | 0.17M | 0.19M | 0.21M | 0.22M | 0.24M | 0.27M | 0.28M | 0.30M | 0.31M | 0.34M | 0.03M | 0.10M | 0.16M | 0.66M | 0.29M | 0.37M | 0.69M | 0.60M | 0.92M | 0.19M | 0.24M | 0.12M | 0.20M | 0.19M | 0.01M | 0.16M | 0.44M |
|
Total Debt
|
824.00 | 824.00 | 824.00 | 724.00 | 0.01M | 0.01M | | 0.04M | 0.07M | 0.13M | 0.06M | 0.23M | 0.14M | 0.02M | 0.21M | 0.13M | 0.01M | 0.01M | 0.01M | | 0.06M | 0.06M | 0.09M | 0.09M | 0.11M | 0.15M | 0.17M | 0.37M | 0.40M | 0.42M | 0.46M | 0.52M | 0.54M | 0.60M | 0.62M | 0.67M | | 0.08M | 0.11M | 0.19M | 0.21M | 0.25M | 0.29M | 0.28M | 0.28M | 0.03M | 0.03M | 0.00M | 0.00M | 0.00M | | | |
|
Common Equity
|
0.02M | 0.02M | 0.05M | 0.02M | -0.01M | -0.01M | -0.00M | -0.06M | -0.07M | 0.11M | -0.04M | -0.22M | -0.11M | -0.27M | -0.37M | -0.43M | -0.01M | 0.00M | 835.00 | -0.01M | -0.02M | -0.05M | -0.07M | -0.09M | -0.11M | -0.15M | -0.17M | -0.18M | -0.20M | -0.21M | -0.23M | -0.25M | -0.27M | -0.29M | -0.30M | -0.08M | -0.02M | -0.08M | -0.11M | 0.10M | 0.11M | 0.22M | -0.25M | -0.28M | -0.28M | 0.69M | 0.74M | 0.79M | 0.70M | 0.59M | 4.51M | 2.99M | 2.72M |
|
Shareholder's Equity
|
0.02M | 0.02M | 0.05M | 0.02M | -0.01M | -0.01M | -0.00M | -0.06M | -0.07M | -0.11M | -0.04M | -0.22M | -0.11M | -0.27M | -0.37M | -0.43M | -0.01M | 0.00M | 835.00 | -0.01M | -0.02M | -0.05M | -0.07M | -0.09M | -0.11M | -0.15M | -0.17M | -0.18M | -0.20M | -0.21M | -0.23M | -0.25M | -0.27M | -0.29M | -0.30M | -0.08M | -0.02M | -0.08M | -0.11M | 0.10M | 0.11M | 0.22M | -0.25M | -0.28M | -0.28M | 0.69M | 0.74M | 0.79M | 0.70M | 0.59M | 4.51M | 2.99M | 2.72M |
|
Liabilities and Shareholders Equity
|
0.04M | 0.02M | 0.05M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.09M | 0.06M | 0.04M | 0.08M | 0.13M | 0.07M | 0.05M | 0.03M | 0.00M | 0.02M | 0.02M | 0.00M | 0.04M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.76M | 0.01M | 0.01M | 0.44M | 0.32M | 0.63M | 0.89M | 0.98M | 0.91M | 0.90M | 0.78M | 4.52M | 3.15M | 3.16M |
|
Retained Earnings
|
0.01M | 0.01M | 0.02M | 0.04M | 0.08M | 0.08M | 0.13M | 0.37M | 0.52M | 0.61M | -0.73M | -0.47M | -0.81M | -0.97M | -1.09M | -1.16M | -1.00M | -1.06M | -1.09M | -1.12M | -1.14M | -1.18M | -1.20M | -1.22M | -1.24M | -1.28M | -1.30M | -1.30M | -1.33M | -1.34M | -1.36M | -1.38M | -1.39M | -1.42M | -1.43M | -1.45M | -1.50M | -1.56M | -1.63M | 0.06M | -1.76M | -1.86M | -0.24M | -0.28M | -0.29M | -0.21M | -0.26M | -0.22M | -0.32M | -0.43M | -1.38M | -2.86M | -3.13M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00 | 8.00 | 8.00 | 8.00 | | 8.00 | 8.00 | 8.00 | 8.00 | 8.00 | 8.00 | 8.00 |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 2.30M | | | 2.30M | | | | | | | | | | | | | | | | | |