|
Cash & Equivalents
|
0.17M | 0.06M | 0.21M | 0.10M | 0.25M | 0.09M | 0.08M | 0.04M | 0.05M | 0.04M | 0.02M | 0.19M | 0.06M | 0.03M | 0.01M | 0.85M | 0.46M | 0.17M | 2.61M | 2.14M | 1.57M | 0.76M | 0.14M | 0.21M | 0.49M | 0.67M | 0.39M | 0.44M | 1.72M | 1.44M | 1.01M | 0.63M | 0.42M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.49M | 4.75M |
|
Cash & Current Investments
|
0.17M | 0.06M | 0.21M | 0.10M | 0.25M | 0.09M | 0.08M | 0.04M | 0.05M | 0.04M | 0.02M | 0.19M | 0.06M | 0.03M | 0.01M | 0.85M | 0.46M | 0.17M | 2.61M | 2.14M | 1.57M | 0.76M | 0.14M | 0.21M | 0.49M | 0.67M | 0.39M | 0.44M | 1.72M | 1.44M | 1.01M | 7.12M | 5.16M |
|
Receivables - Net
|
| | | | | | | | | | -0.00M | -200.00 | | | -0.01M | | | 0.03M | | | | | 0.00M | | | | | | | | 0.23M | | |
|
Receivables - Other
|
| | | | | | | | | | | 200.00 | 200.00 | | 0.01M | | | 0.01M | | | 0.14M | 0.18M | 0.12M | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | -0.00M | | | | 200.00 | | | 0.04M | | | 0.14M | 0.18M | 0.13M | | | | | | | | 0.23M | | |
|
Inventory
|
| | 0.01M | 0.00M | | 0.03M | 0.04M | 0.00M | | | | | | | | 0.03M | | 0.08M | 0.13M | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.02M | | | | | | | | | | | | | | | 0.56M | | 0.77M | 1.20M | 0.41M | 0.15M | 0.03M | 0.03M | 0.12M | 0.12M | 0.99M | 0.64M | 0.52M | 0.63M | 0.42M | 0.47M | 0.35M | 0.25M |
|
Current Assets
|
0.19M | 0.06M | 0.25M | 0.10M | 0.25M | 0.12M | 0.12M | 0.04M | 0.05M | 0.04M | 0.02M | 0.19M | 0.06M | 0.03M | 0.02M | 1.44M | | 1.10M | 3.95M | 2.55M | 1.72M | 0.79M | 0.18M | 0.33M | 0.60M | 1.66M | 1.03M | 0.96M | 2.35M | 1.98M | 1.48M | 7.49M | 5.43M |
|
Property, Plant & Equipment (Net)
|
| 206.00 | 0.01M | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.00M | 0.14M | | 0.17M | 0.16M | 0.15M | 0.13M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M |
|
Long-Term Investments
|
| | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
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 | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
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 | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | | | 0.05M | | | | | | | | 0.56M | 0.46M | 0.35M | 0.25M | 0.14M | 0.04M | 0.01M | 0.01M |
|
Non-Current Assets
|
0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | 0.14M | | 0.17M | 0.16M | 0.15M | 0.13M | 0.12M | 0.11M | 0.10M | 0.09M | 0.64M | 0.52M | 0.41M | 0.31M | 0.19M | 0.08M | 0.03M | 0.02M |
|
Assets
|
0.21M | 0.08M | 0.27M | 0.12M | 0.29M | 0.15M | 0.16M | 0.10M | 0.11M | 0.10M | 0.08M | 0.25M | 0.11M | 0.06M | 0.06M | 1.58M | | 1.27M | 4.11M | 2.70M | 1.85M | 0.91M | 0.29M | 0.43M | 0.69M | 2.30M | 1.55M | 1.37M | 2.65M | 2.18M | 1.56M | 7.53M | 5.45M |
|
Accounts Payables
|
0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.05M | | 0.05M | 0.14M | 0.14M | 0.14M | 0.18M | 0.28M | 0.25M | 0.68M | 0.55M | 0.55M | 0.52M | 0.58M | 0.52M | 0.65M | 0.61M | 0.64M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 0.05M | | | | | | | | 0.06M | 0.61M | 0.04M | 0.04M | 0.04M | 1.31M | 1.44M | | 0.31M | 0.31M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Payables
|
0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.10M | | 0.07M | 0.17M | 0.17M | 0.17M | 0.21M | 0.32M | 0.35M | 1.32M | 0.62M | 0.63M | 0.60M | 1.92M | 2.00M | 0.69M | 0.95M | 0.98M |
|
Short term Debt
|
| | | 0.29M | | | | 0.66M | 0.77M | 0.90M | 0.99M | 0.47M | 0.12M | 0.34M | 0.44M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 780.00 | | 0.03M | 0.02M | 0.01M | 0.00M | | | 0.00M | 0.00M | 0.00M | 416.00 | |
|
Total Current Liabilities
|
| | | | | | | | | | | | | | | | | 0.41M | | | 0.48M | 0.45M | | 0.70M | 1.83M | 2.56M | 2.65M | 3.04M | 2.55M | 2.41M | 2.52M | 1.35M | 1.41M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.65M | 1.22M | 0.04M | 0.52M | 1.91M | 1.44M | 1.44M | 0.31M | 0.31M |
|
Total Liabilities
|
0.07M | 0.11M | 0.20M | 0.31M | 0.41M | 0.49M | 0.60M | 0.68M | 0.79M | 0.91M | 1.00M | 0.48M | 0.12M | 0.34M | 0.46M | 0.58M | -1.90M | 0.41M | 0.28M | 0.28M | 0.48M | 0.45M | 0.52M | 0.72M | 1.87M | 2.56M | 2.65M | 3.04M | 2.55M | 2.41M | 2.52M | 1.35M | 1.41M |
|
Total Debt
|
| | | 0.29M | | | | 0.66M | 0.77M | 0.90M | 0.99M | 0.47M | 0.12M | 0.34M | 0.44M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
0.14M | -0.03M | 0.06M | -0.03M | -0.12M | -0.34M | -0.44M | -0.59M | -0.68M | -0.80M | -0.92M | -0.23M | -0.01M | -0.28M | -0.40M | 1.00M | 1.90M | 0.87M | 3.82M | 2.42M | 1.37M | 0.46M | -0.23M | -0.28M | -1.17M | -0.26M | -1.10M | -1.67M | 0.11M | -0.24M | -0.96M | 6.17M | 4.04M |
|
Shareholder's Equity
|
0.14M | -0.03M | 0.06M | -0.03M | -0.12M | -0.34M | -0.44M | -0.59M | -0.68M | -0.80M | -0.92M | -0.23M | -0.01M | -0.28M | -0.40M | 1.00M | 1.90M | 0.87M | 3.82M | 2.42M | 1.37M | 0.46M | -0.23M | -0.28M | -1.17M | -0.26M | -1.10M | -1.67M | 0.11M | -0.24M | -0.96M | 6.17M | 4.04M |
|
Liabilities and Shareholders Equity
|
0.21M | 0.08M | 0.27M | 0.12M | 0.29M | 0.15M | 0.16M | 0.10M | 0.11M | 0.10M | 0.08M | 0.25M | 0.11M | 0.06M | 0.06M | 1.58M | | 1.27M | 4.11M | 2.70M | 1.85M | 0.91M | 0.29M | 0.43M | 0.69M | 2.30M | 1.55M | 1.37M | 2.65M | 2.18M | 1.56M | 7.53M | 5.45M |
|
Retained Earnings
|
-0.97M | -1.16M | -1.33M | -1.60M | -1.92M | -2.77M | -2.99M | -3.31M | -3.63M | -4.00M | -4.17M | -5.57M | -5.78M | -6.18M | -7.33M | -20.18M | | -22.77M | -23.94M | -25.47M | -26.64M | -27.88M | -28.98M | -29.64M | -30.94M | -32.60M | -33.66M | -34.65M | -36.10M | -36.87M | -37.59M | -31.37M | -33.50M |
|
Preferred Shares
|
| | | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 933.00 | 933.00 | 0.48M | 933.00 | 933.00 | 0.66M | 600.00 | | 0.01M | | 600.00 | 600.00 | 50.00 | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | 0.20M | 0.20M | 10.00M | 10.00M | 10.00M |