|
Cash & Equivalents
|
227.00 | 489.00 | 0.00M | 177.00 | 0.01M | 0.01M | 294.00 | 588.00 | 93.00 | 21.00 | 0.00M | 0.10M | 0.12M | 0.10M | 0.07M |
|
Short-term Investments
|
| | | | | | | | | | | 1.26M | 1.26M | 1.26M | 1.26M |
|
Cash & Current Investments
|
227.00 | 489.00 | 0.00M | 177.00 | 0.01M | 0.01M | 294.00 | 588.00 | 93.00 | 21.00 | 0.00M | 1.36M | 1.38M | 1.36M | 1.33M |
|
Receivables - Net
|
| | | | | | | | | | | 0.30M | 0.30M | | 0.14M |
|
Receivables - Other
|
| | | | | | | | | | | 8.90M | 16.86M | | |
|
Receivables
|
| | | | | | | | | | | 9.20M | 17.17M | | 0.14M |
|
Inventory
|
| | | | | | | | | | | 0.52M | 0.52M | 0.52M | 0.65M |
|
Prepaid Assets
|
| | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.01M |
|
Current Assets
|
227.00 | 489.00 | 0.00M | 177.00 | 145.00 | 0.01M | 294.00 | 588.00 | 93.00 | 21.00 | 0.00M | 2.18M | 20.40M | 5.51M | 5.67M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | 7.82M | 0.13M | 20.86M | 25.39M |
|
Intangibles
|
| | | | | | | | | | | 1.60M | 1.64M | 1.62M | 1.61M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 1.60M | 1.64M | 1.62M | 1.61M |
|
Other Non-Current Assets
|
| | | | | | | | | | | 14.60M | 19.82M | 14.60M | 14.60M |
|
Non-Current Assets
|
| | | | | | | | | | | 26.87M | 24.30M | 52.05M | 56.00M |
|
Assets
|
227.00 | 489.00 | 0.00M | 177.00 | 145.00 | 0.01M | 294.00 | 588.00 | 93.00 | 21.00 | 0.00M | 29.05M | 44.70M | 57.56M | 61.67M |
|
Accounts Payables
|
0.01M | 0.07M | 0.05M | 0.04M | 0.04M | 0.06M | 0.05M | 0.04M | 0.05M | 0.05M | 0.02M | 6.15M | | | |
|
Notes Payables
|
| 0.02M | 0.02M | 0.03M | | 0.04M | | 0.13M | | | 0.13M | | | | |
|
Payables
|
0.01M | 0.09M | 0.07M | 0.08M | 0.04M | 0.09M | 0.05M | 0.17M | 0.05M | 0.05M | 0.15M | 6.15M | | | |
|
Accumulated Expenses
|
0.25M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.10M | 0.07M | | 0.38M |
|
Other Accumulated Expenses
|
| | | | | | | 0.24M | | | | 0.00M | 0.07M | 0.25M | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | 6.16M | 0.29M |
|
Total Current Liabilities
|
0.26M | 0.34M | 0.32M | 0.29M | 0.33M | 0.34M | 0.33M | 0.29M | 0.29M | 0.30M | 0.27M | 6.23M | 14.37M | 2.22M | 2.38M |
|
Non-Current Debt
|
0.10M | 0.09M | 0.09M | 0.12M | 0.09M | 0.09M | 0.09M | 0.13M | 0.13M | 0.13M | 0.12M | 0.14M | 0.14M | 0.14M | 0.14M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | -3.55M | 6.16M |
|
Minority Interest
|
| | | | | | | | | | | -6.36M | -6.66M | -6.23M | -6.21M |
|
Operating Leases
|
| | | | | | | | | | | 7.89M | | 20.99M | |
|
Total Non-Current Liabilities
|
| | | 0.12M | | | | 0.13M | | | | 0.14M | 0.14M | 23.96M | 28.54M |
|
Total Liabilities
|
0.36M | 0.43M | 0.41M | 0.41M | 0.42M | 0.43M | 0.41M | 0.41M | 0.42M | 0.43M | 0.40M | 6.37M | 14.51M | 26.18M | 30.92M |
|
Total Debt
|
0.10M | 0.09M | 0.09M | 0.12M | 0.09M | 0.09M | 0.09M | 0.13M | 0.13M | 0.13M | 0.12M | 0.14M | 0.14M | 0.14M | 0.14M |
|
Common Equity
|
-0.36M | -0.43M | -0.41M | -0.41M | -0.42M | -0.42M | -0.41M | -0.41M | -0.42M | -0.43M | -0.39M | 29.04M | 36.84M | | 36.96M |
|
Shareholder's Equity
|
-0.36M | -0.43M | -0.41M | -0.41M | -0.42M | -0.42M | -0.41M | -0.41M | -0.42M | -0.43M | -0.39M | 29.04M | 36.84M | 37.61M | 36.96M |
|
Liabilities and Shareholders Equity
|
227.00 | 489.00 | 0.00M | 177.00 | 145.00 | 0.01M | 294.00 | 588.00 | 93.00 | 21.00 | 0.00M | 29.05M | 44.70M | 57.56M | 61.67M |
|
Retained Earnings
|
-321.40M | -321.47M | -9.77M | -9.78M | -9.78M | -9.81M | -10.17M | -10.18M | -10.18M | -10.20M | -10.43M | -10.43M | -2.63M | -10.69M | -10.89M |
|
Preferred Shares
|
| | | | | | | | | | | 200.00 | 200.00 | | 200.00 |