|
Cash & Equivalents
|
0.11M | 0.51M | 0.23M | 0.50M | 0.58M | 0.58M | 0.50M | 0.35M | 0.39M | 1.32M | 0.34M | 0.27M | 0.06M | 0.00M | 1.30M | 1.80M | 3.51M | 1.98M |
|
Short-term Investments
|
| | | | | | | 1.61M | 2.58M | 0.92M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Cash & Current Investments
|
0.11M | 0.51M | 0.23M | 0.50M | 0.58M | 0.58M | 0.50M | 1.97M | 2.98M | 2.24M | 0.34M | 0.27M | 0.07M | 0.01M | 1.31M | 1.81M | 3.52M | 1.99M |
|
Receivables - Net
|
0.05M | -0.08M | 0.25M | 0.28M | 0.17M | 0.27M | 0.51M | | 0.39M | 0.55M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Receivables - Other
|
| | | 0.07M | 0.06M | 0.06M | 0.11M | 0.25M | 0.25M | 0.25M | 0.25M | | | | | | | 0.15M |
|
Receivables
|
0.05M | -0.08M | 0.25M | 0.35M | 0.23M | 0.33M | 0.62M | | 0.64M | 0.80M | 0.32M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.22M |
|
Inventory
|
430.00 | 0.00M | 0.00M | 0.00M | 0.01M | 0.05M | 0.05M | | | | | | | | | | | 0.01M |
|
Prepaid Assets
|
0.03M | 0.73M | 0.75M | 0.35M | 0.34M | 0.42M | | 0.22M | 1.31M | 1.47M | 0.37M | 0.65M | 0.45M | 0.42M | 1.96M | 4.16M | 4.11M | 4.07M |
|
Current Assets
|
1.11M | 1.41M | 1.24M | 0.86M | 1.17M | 1.16M | 1.10M | 1.57M | 2.09M | 3.35M | 0.85M | 1.05M | 0.60M | 0.51M | 3.42M | 7.81M | 7.74M | 6.31M |
|
Property, Plant & Equipment (Net)
|
1.15M | 1.23M | 1.48M | 1.71M | 1.65M | 1.57M | 1.52M | 0.24M | 1.37M | 1.30M | 4.88M | 4.97M | 4.94M | 4.93M | 4.79M | 5.03M | 7.33M | 7.95M |
|
Goodwill
|
| | | | | | | | 5.90M | 5.90M | 4.85M | 4.85M | 4.85M | 4.85M | 4.85M | 4.85M | 4.85M | 4.85M |
|
Goodwill & Intangibles
|
| | | | | | | | 5.90M | 5.90M | 4.85M | 4.85M | 4.85M | 4.85M | 4.85M | 4.85M | 4.85M | 4.85M |
|
Other Non-Current Assets
|
| | -0.49M | | | | 0.02M | | 0.34M | 0.34M | | | | | 0.42M | 0.63M | 0.69M | 1.40M |
|
Non-Current Assets
|
1.15M | 1.23M | 1.48M | 2.06M | 1.65M | 1.57M | 2.00M | 0.24M | 7.27M | 7.19M | 9.74M | 9.82M | 9.79M | 9.78M | 9.65M | 9.88M | 13.96M | 14.54M |
|
Assets
|
2.25M | 2.65M | 2.72M | 2.91M | 2.81M | 2.73M | 3.10M | 1.81M | 9.36M | 10.54M | 10.59M | 10.87M | 10.39M | 10.29M | 13.07M | 17.70M | 21.69M | 20.85M |
|
Accounts Payables
|
-0.05M | 0.16M | 0.18M | 0.23M | | | | 0.33M | 0.37M | 0.45M | 0.76M | 0.89M | 1.11M | 1.41M | 1.04M | 1.25M | 1.91M | 1.34M |
|
Notes Payables
|
0.97M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | | 0.53M | 1.04M | 1.23M | 2.78M | 3.77M | 4.44M | 4.43M | 6.04M | 6.14M | 6.26M | 6.25M |
|
Payables
|
0.92M | 1.30M | 1.32M | 1.37M | 1.14M | 1.14M | | 0.86M | 1.41M | 1.68M | 3.54M | 4.66M | 5.55M | 5.85M | 7.09M | 7.39M | 8.18M | 7.59M |
|
Accumulated Expenses
|
| | | | | | | 0.63M | 1.11M | 0.99M | 0.55M | 0.63M | 0.70M | 0.78M | 2.28M | 2.48M | 2.96M | 3.38M |
|
Short term Debt
|
| | | 0.19M | 0.24M | | | 1.61M | 2.58M | 0.92M | 0.60M | 0.50M | 0.48M | 0.25M | 2.07M | 3.74M | 1.56M | 1.09M |
|
Current Leases
|
| | | | | | | | | | | | | | 0.01M | | | |
|
Current Taxes
|
-0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.02M | 0.03M | | | | | | | | | | | |
|
Current Deferred Revenue
|
-0.01M | -0.01M | -0.00M | 0.01M | 0.03M | 0.01M | 0.01M | | | | | | | | | | | |
|
Total Current Liabilities
|
0.23M | 0.51M | 0.52M | 0.64M | 0.60M | 0.26M | 0.35M | 3.59M | 11.43M | 9.61M | 11.28M | 12.63M | 13.68M | 14.19M | 18.45M | 21.10M | 21.04M | 21.24M |
|
Non-Current Debt
|
| | | | | | | | 0.93M | 0.77M | 0.78M | 0.81M | 0.81M | 0.82M | 0.78M | 0.85M | 0.89M | 0.88M |
|
Convertible Debt
|
| | | | | | | | | | 4.48M | | 5.59M | 5.22M | 6.25M | 6.15M | 6.52M | 6.99M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | 1.80M | 1.80M | 1.80M | | | | | 0.28M |
|
Minority Interest
|
| | | | | | | | -0.03M | 0.02M | 1.80M | 1.40M | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Operating Leases
|
| | | | | | | | | | | | | | 0.04M | | | |
|
Other Non-Current Liabilities
|
0.20M | 0.20M | 0.20M | 0.24M | 0.24M | 0.24M | 0.24M | 1.61M | 2.58M | 0.92M | 0.60M | 0.50M | 0.48M | 0.25M | 2.07M | 3.74M | 1.56M | 1.09M |
|
Total Non-Current Liabilities
|
1.00M | 1.45M | 1.46M | 1.55M | 1.50M | 1.16M | 1.26M | 1.98M | 8.85M | 10.43M | 12.43M | 13.88M | 14.95M | 15.69M | 22.90M | 28.85M | 34.46M | 35.22M |
|
Total Liabilities
|
1.20M | 1.66M | 1.66M | 1.78M | 1.74M | 1.40M | 1.50M | 3.59M | 11.43M | 11.36M | 13.03M | 14.38M | 15.43M | 15.94M | 24.97M | 32.59M | 36.02M | 36.32M |
|
Total Debt
|
| | | 0.19M | 0.24M | | | 1.61M | 3.51M | 1.69M | 1.38M | 1.31M | 1.29M | 1.07M | 2.85M | 4.59M | 2.45M | 1.97M |
|
Common Equity
|
| | | 1.13M | | | | -3.58M | -3.87M | -2.62M | -4.24M | -5.30M | -5.05M | -5.65M | -11.90M | -14.89M | -14.33M | -15.75M |
|
Shareholder's Equity
|
1.05M | 0.99M | 1.05M | 1.13M | 1.07M | 1.33M | 1.61M | -3.58M | -3.87M | -2.62M | -4.24M | -5.30M | -5.05M | -5.65M | -11.90M | -14.89M | -14.33M | -15.75M |
|
Liabilities and Shareholders Equity
|
2.25M | 2.65M | 2.72M | 2.91M | 2.81M | 2.73M | 3.10M | 1.81M | 9.36M | 10.54M | 10.59M | 10.87M | 10.39M | 10.29M | 13.07M | 17.70M | 21.69M | 20.85M |
|
Retained Earnings
|
0.47M | 0.59M | 0.65M | 0.69M | 0.63M | 0.87M | 1.11M | -23.26M | -25.99M | -27.02M | -34.83M | -37.00M | -38.82M | -40.37M | -48.84M | -52.07M | -52.49M | -54.31M |
|
Preferred Shares
|
| | | | | | | 1.80M | 1.80M | 1.80M | 0.00M | 0.00M | 1.80M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Treasury Shares
|
| | | | | | | | | | | | | | 14.57M | | | |
|
Tangible Book Value
|
| | | | | 15.00M | | | | | | | | | | | | |