|
Receivables - Accured
|
| | | | | | | | | | | | | | | 0.02M | | | 0.15M |
|
Cash & Equivalents
|
0.53M | 0.65M | 0.24M | 0.42M | 0.33M | 0.65M | 1.10M | 1.16M | 0.53M | 0.39M | 0.15M | 0.26M | 0.23M | 0.40M | 0.11M | 4.68M | 1.04M | 0.06M | 44.08M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | 0.02M | 252.00 | 76.00 | |
|
Receivables - Other
|
| | | | | | | -0.03M | -0.03M | | | | | 0.03M | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | 0.02M | 252.00 | 76.00 | |
|
Prepaid Assets
|
| 0.05M | 0.10M | | | | 0.12M | 0.00M | 0.00M | 0.05M | 0.01M | 0.01M | 0.13M | 0.07M | 0.05M | 0.14M | 0.25M | 0.15M | 0.60M |
|
Current Assets
|
| 0.70M | 0.43M | 0.42M | 0.33M | 0.65M | 1.22M | 1.16M | 0.53M | 0.45M | 0.15M | 0.27M | 0.36M | 0.50M | 0.16M | 4.84M | 1.29M | 0.21M | 44.83M |
|
Property, Plant & Equipment (Net)
|
| 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M |
|
Intangibles
|
| 0.00M | 0.00M | | | | | | 0.05M | 0.07M | 0.14M | 0.14M | 0.19M | 0.23M | 0.25M | 0.25M | 0.30M | 0.33M | 0.39M |
|
Goodwill & Intangibles
|
| 0.00M | 0.00M | | | | | | 0.05M | 0.07M | 0.14M | 0.14M | 0.19M | 0.23M | 0.25M | 0.25M | 0.30M | 0.33M | 0.39M |
|
Long-Term Deferred Tax
|
| | | 0.86M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.08M | 0.08M | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| 0.01M | 0.03M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.05M | 0.07M | 0.10M | 0.15M | 0.19M | 0.24M | 0.26M | 0.26M | 1.89M | 2.39M | 6.83M |
|
Assets
|
| 0.71M | 0.46M | 0.43M | 0.33M | 0.66M | 1.23M | 1.16M | 0.58M | 0.52M | 0.26M | 0.42M | 0.55M | 0.73M | 0.42M | 5.10M | 3.18M | 2.60M | 51.66M |
|
Accounts Payables
|
| | | 0.03M | 0.04M | 0.04M | 0.03M | 0.09M | 0.07M | 0.06M | 0.13M | 0.07M | 0.07M | 0.11M | 0.09M | 0.23M | 0.33M | 0.28M | 0.30M |
|
Notes Payables
|
| | | | | | | | | | | | | | 0.14M | | | | 0.50M |
|
Payables
|
| | | 0.03M | 0.04M | 0.04M | 0.03M | 0.09M | 0.07M | 0.06M | 0.13M | 0.07M | 0.07M | 0.11M | 0.23M | 0.23M | 0.33M | 0.28M | 0.80M |
|
Accumulated Expenses
|
| 0.01M | 0.05M | 0.03M | | | | | | | | | | | | 0.10M | 0.06M | 0.50M | 0.08M |
|
Total Current Liabilities
|
| 0.22M | 0.27M | 0.25M | 0.25M | 0.25M | 0.03M | 0.37M | 0.54M | 0.75M | 0.13M | 0.07M | 0.07M | 0.11M | 0.23M | 0.34M | 0.38M | 0.78M | 0.88M |
|
Non-Current Deferred Tax Liability
|
| | | 0.86M | | | | | | | | | | | | | | | |
|
Total Liabilities
|
-0.36M | 0.22M | 0.27M | 0.25M | 0.25M | 0.25M | 0.03M | 0.37M | 0.54M | 0.75M | 0.13M | 0.07M | 0.07M | 0.11M | 0.23M | 0.34M | 0.38M | 0.78M | 0.88M |
|
Common Equity
|
0.36M | 0.49M | 0.19M | 0.18M | 0.08M | 0.40M | 1.19M | 0.79M | 0.04M | -0.23M | 0.13M | 0.35M | 0.48M | 0.62M | 0.19M | 4.77M | 2.80M | 1.82M | 50.78M |
|
Shareholder's Equity
|
0.36M | 0.49M | 0.19M | 0.18M | 0.08M | 0.40M | 1.19M | 0.79M | 0.04M | -0.23M | 0.13M | 0.35M | 0.48M | 0.62M | 0.19M | 4.77M | 2.80M | 1.82M | 50.78M |
|
Liabilities and Shareholders Equity
|
| 0.71M | 0.46M | 0.43M | 0.33M | 0.66M | 1.23M | 1.16M | 0.58M | 0.52M | 0.26M | 0.42M | 0.55M | 0.73M | 0.42M | 5.10M | 3.18M | 2.60M | 51.66M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.26M |
|
Retained Earnings
|
| -0.24M | -0.54M | -0.86M | -1.09M | -1.36M | -1.66M | -2.37M | -3.28M | -4.20M | -5.32M | -5.69M | -6.02M | -6.57M | -7.04M | -9.69M | -11.85M | -13.04M | -23.49M |
|
Preferred Shares
|
| | | | | | 113.00 | 126.00 | 128.00 | 131.00 | 140.00 | 143.00 | 145.00 | 148.00 | 150.00 | 153.00 | 156.00 | 159.00 | 158.00 |
|
Shares Outstanding
|
| 5.75M | 5.75M | 6.04M | 6.12M | 6.32M | 7.11M | 7.11M | 7.13M | 7.29M | 7.51M | 7.66M | 7.72M | 7.74M | 7.75M | 9.40M | 9.48M | 9.68M | 16.54M |