|
Cash & Equivalents
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.08M | 0.07M | -0.03M | -0.01M | 5.00 | | | | | | | | | | 0.04M | 0.01M | 199.00 | 0.00M | 0.01M | 44.00 | 0.03M | 0.03M | 0.00M | 50.00 | 0.00M | 305.00 | 0.00M |
|
Short-term Investments
|
| | | | | | | | | | | 0.06M | 0.03M | -0.07M | 0.07M | 0.06M | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.08M | 0.12M | 0.01M | -0.08M | 0.07M | 0.06M | | | | | | | | | 0.04M | 0.01M | 199.00 | 0.00M | 0.01M | 44.00 | 0.03M | 0.03M | 0.00M | 50.00 | 0.00M | 305.00 | 0.00M |
|
Receivables - Net
|
| | | | | | | | | | 0.00M | 0.04M | -0.06M | -0.06M | 0.08M | 0.02M | | | | | 0.01M | 0.00M | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | 0.20M | | | | 0.42M | | | 0.25M | | 0.01M | 0.03M | 0.00M | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | 0.20M | 0.04M | -0.06M | -0.06M | 0.49M | 0.02M | | 0.25M | | | 0.04M | 0.01M | | | | | | | | | | | | | | | |
|
Raw Materials
|
| | | | | | 0.01M | | 0.01M | | | | | | 0.06M | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 0.01M | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.00M | 0.00M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.08M | 0.06M | -0.03M | -0.02M | 0.06M | 0.04M | 0.05M | 0.05M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | -0.01M | -0.01M | -0.01M | -0.01M | 0.01M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.00M | 0.00M | 823.00 | 463.00 | 103.00 | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 450.00 | 450.00 | 450.00 | 450.00 | 0.01M | 0.01M | | | | | 0.00M | 0.00M | 0.00M | | 0.17M | 0.15M | 0.13M | 0.12M | 0.10M | 0.09M | 0.07M |
|
Current Assets
|
0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.17M | 0.16M | -0.12M | -0.08M | 0.16M | 0.07M | 0.05M | 0.05M | 0.00M | 0.00M | 0.01M | 0.01M | | | 0.04M | 0.01M | 0.00M | 0.00M | 0.01M | 44.00 | 0.20M | 0.17M | 0.14M | 0.12M | 0.11M | 0.09M | 0.08M |
|
Property, Plant & Equipment (Net)
|
| 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | | 0.20M | -0.17M | -0.16M | 0.09M | 0.13M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Long-Term Investments
|
| | | | | | | | | | 0.00M | 0.14M | 0.14M | 0.08M | -0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | 0.07M | 0.07M | -0.07M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | 0.07M | 0.07M | -0.07M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | -0.01M | | | | -0.01M | | | | | | | | | | | | 0.18M | | | | 0.15M | 0.17M | 0.18M | 0.21M | 0.21M | 0.22M | 0.22M | | 0.31M | | | | 0.37M | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
0.02M | 0.03M | 0.04M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | -0.11M | 0.35M | 0.57M | -0.24M | 0.23M | 0.21M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.03M | 0.03M | 0.36M | 0.34M | 0.32M | 0.29M | 0.53M | 0.70M | 0.66M | 0.62M | 0.57M | 0.53M | 0.48M | 0.43M |
|
Assets
|
0.00M | 0.02M | 0.02M | 0.04M | 0.05M | 0.02M | -0.01M | 0.01M | 0.01M | -0.02M | 0.07M | 0.52M | 0.45M | -0.33M | 0.38M | 0.29M | 0.06M | 0.06M | 0.01M | 0.01M | 0.02M | 0.01M | | 0.03M | 0.07M | 0.36M | 0.35M | 0.32M | 0.30M | 0.53M | 0.90M | 0.83M | 0.75M | 0.69M | 0.64M | 0.57M | 0.51M |
|
Accounts Payables
|
280.00 | | | 0.00M | | 240.00 | | 0.01M | | | 0.05M | 0.07M | 0.09M | 0.10M | 0.11M | 0.12M | 0.05M | 0.05M | | 0.00M | | | 883.00 | 0.03M | 0.02M | 0.00M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.03M | 0.02M | 0.01M | 0.02M | 0.01M |
|
Notes Payables
|
| | | | | | | | | | | | | | 0.05M | 0.07M | | 0.04M | 0.07M | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.05M | 0.14M | 0.14M | 0.05M | 0.08M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Payables
|
280.00 | | | 0.00M | | 240.00 | | 0.01M | | | 0.05M | 0.07M | 0.09M | 0.10M | 0.15M | 0.19M | 0.05M | 0.09M | 0.07M | 0.00M | | | 0.14M | 0.17M | 0.16M | 0.14M | 0.06M | 0.16M | 0.14M | 0.06M | 0.09M | 0.06M | 0.08M | 0.07M | 0.06M | 0.07M | 0.06M |
|
Accumulated Expenses
|
0.01M | 0.01M | 0.03M | 0.03M | | | 0.04M | 0.04M | 0.04M | 0.05M | 0.25M | 0.35M | 0.39M | 0.44M | 0.04M | 0.42M | 0.08M | 0.10M | 0.10M | 0.14M | 0.17M | 0.21M | 0.14M | | 675.00 | 0.00M | 0.01M | 0.01M | 0.06M | 0.02M | 0.03M | 0.01M | 0.03M | 0.04M | 0.06M | 0.07M | 0.09M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.00M | 0.14M | 0.14M | 0.08M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 0.03M | | 0.03M | 0.03M | | | | | | | | | 0.00M | | | | 0.03M | 0.01M | 0.01M | 0.01M | | 0.06M | 0.00M | | 0.09M | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Current Leases
|
| | | | | | | | | | | | | | 0.07M | | | | | | | | | | | 0.10M | 0.15M | 0.19M | 0.18M | 0.19M | 0.13M | 0.07M | 0.09M | 0.10M | 0.11M | 0.11M | 0.11M |
|
Total Current Liabilities
|
0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.05M | 0.31M | 0.49M | 0.56M | 0.63M | 0.70M | 0.77M | 0.18M | 0.26M | 0.19M | 0.26M | 0.31M | 0.32M | 0.27M | 0.23M | 0.16M | 0.27M | 0.33M | 0.39M | 0.42M | 0.41M | 0.38M | 0.24M | 0.28M | 0.31M | 0.33M | 0.36M | 0.39M |
|
Non-Current Debt
|
| | | | | | 0.02M | | | | 0.09M | 0.09M | 0.08M | 0.08M | -0.14M | 0.13M | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.54M | 1.82M | 2.45M | 2.34M | 2.23M | 2.11M | 2.00M | 1.88M |
|
Operating Leases
|
| | | | | | | | | | | | | | 0.14M | | | | | | | | | | | 0.34M | 0.36M | 0.36M | 0.33M | 0.24M | 0.17M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M |
|
Other Non-Current Liabilities
|
| | | | | | 0.04M | | | | 0.31M | 0.62M | 0.70M | 0.72M | 0.77M | 0.84M | 0.18M | 0.26M | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.02M | -0.11M | -0.25M | -0.33M | 0.07M | -1.39M | -0.31M | -0.47M | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
0.02M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.33M | 0.52M | 0.45M | 0.39M | 0.77M | -0.55M | -0.12M | -0.21M | 0.19M | 0.26M | 0.31M | 0.32M | 0.27M | 0.23M | 0.30M | 0.63M | 0.68M | 0.70M | 0.70M | 1.00M | 2.24M | 2.71M | 2.63M | 2.54M | 2.44M | 2.36M | 2.28M |
|
Total Debt
|
| | 0.03M | | 0.03M | 0.03M | 0.02M | | | | 0.09M | 0.09M | 0.08M | 0.08M | -0.14M | 0.13M | | | 0.03M | 0.01M | 0.01M | 0.01M | | 0.06M | 0.00M | | 0.09M | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Common Equity
|
0.01M | 0.02M | 0.01M | 0.00M | 0.00M | -0.00M | -0.01M | -0.02M | -0.02M | -0.02M | 0.02M | -0.11M | -0.25M | -0.33M | -0.39M | -0.55M | -0.12M | -0.21M | -0.19M | -0.25M | | -0.31M | -0.27M | -0.20M | -0.23M | -0.27M | -0.33M | -0.38M | -0.41M | -0.48M | -1.35M | -1.88M | -1.88M | -1.85M | -1.80M | -1.79M | -1.77M |
|
Shareholder's Equity
|
0.01M | 0.02M | 0.01M | 0.00M | 0.00M | -0.00M | -0.01M | -0.02M | -0.02M | -0.02M | 0.02M | -0.11M | -0.25M | -0.33M | -0.39M | -0.55M | -0.12M | -0.21M | -0.19M | -0.25M | | -0.31M | -0.27M | -0.20M | -0.23M | -0.27M | -0.33M | -0.38M | -0.41M | -0.48M | -1.35M | -1.88M | -1.88M | -1.85M | -1.80M | -1.79M | -1.77M |
|
Liabilities and Shareholders Equity
|
0.00M | 0.02M | 0.02M | 0.04M | 0.05M | 0.02M | -0.01M | 0.01M | 0.01M | -0.02M | 0.07M | 0.52M | 0.45M | -0.33M | 0.38M | 0.29M | 0.06M | 0.06M | 0.01M | 0.01M | 0.02M | 0.01M | | 0.03M | 0.07M | 0.36M | 0.35M | 0.32M | 0.30M | 0.53M | 0.90M | 0.83M | 0.75M | 0.69M | 0.64M | 0.57M | 0.51M |
|
Retained Earnings
|
-0.00M | -0.01M | -0.03M | -0.03M | -0.03M | -0.04M | -0.04M | -0.05M | -0.06M | -0.06M | -0.07M | -0.19M | -0.34M | -0.40M | -0.46M | -0.62M | -0.72M | -0.80M | -0.87M | -1.00M | -1.08M | 1.12M | -1.06M | -1.16M | -1.19M | -1.35M | -1.41M | -1.48M | -1.53M | -1.60M | -2.60M | -3.14M | -3.13M | -3.10M | -3.06M | -3.04M | -3.02M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | 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 | | |
|
Treasury Shares
|
| | | | | | | | | | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | |