|
Cash & Equivalents
|
0.00M | 0.24M | 0.24M | 0.17M | 0.19M | 0.07M | 0.20M | 0.20M | 0.05M | 0.08M | 0.01M | 0.04M | 0.00M | 0.13M | 5.90M | 5.10M | 3.66M | 1.99M | 1.29M | 0.48M | 0.06M | 0.18M | 0.07M | 0.14M | 0.16M | 0.28M | 0.11M | 0.18M | 0.36M | 0.24M | 0.04M | 0.18M | 0.26M | 0.18M | 0.29M | 0.32M | 0.07M | 0.09M | 0.13M | 0.08M | 0.08M | 0.11M | 0.07M | 0.30M | 0.09M | 0.08M | 0.23M | 0.06M | 0.16M | 0.12M | 0.33M | 0.27M | 0.31M | 1.06M | 0.51M | 0.09M | 0.04M | 0.02M | 0.15M |
|
Short-term Investments
|
| | | | | | | | | | | 0.02M | | | | 0.04M | 0.09M | 0.39M | 0.40M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.07M | 0.02M | 0.03M | 0.07M | 0.03M | 0.03M | 0.02M | | | | | | | | | | |
|
Cash & Current Investments
|
0.00M | 0.24M | 0.24M | 0.17M | 0.19M | 0.07M | 0.20M | 0.20M | 0.05M | 0.08M | 0.01M | 0.05M | 0.00M | 0.13M | 5.90M | 5.14M | 3.75M | 2.38M | 1.68M | 0.53M | 0.10M | 0.22M | 0.11M | 0.18M | 0.20M | 0.30M | 0.14M | 0.20M | 0.39M | 0.26M | 0.07M | 0.20M | 0.29M | 0.20M | 0.31M | 0.38M | 0.09M | 0.12M | 0.15M | 0.10M | 0.10M | 0.13M | 0.15M | 0.32M | 0.12M | 0.15M | 0.25M | 0.08M | 0.18M | 0.12M | 0.33M | 0.27M | 0.31M | 1.06M | 0.51M | 0.09M | 0.04M | 0.02M | 0.15M |
|
Receivables - Net
|
| | 0.02M | 0.03M | 0.03M | 0.07M | 0.05M | 0.08M | 0.05M | 0.05M | 0.02M | 0.04M | 0.06M | 0.05M | 0.09M | 0.12M | 0.13M | 0.18M | 0.08M | 0.01M | 0.02M | 0.02M | 0.10M | 0.10M | 0.11M | 0.17M | 0.16M | 0.27M | 0.45M | 0.24M | 0.20M | 0.17M | 0.25M | -0.07M | 0.19M | 0.18M | 0.28M | 0.28M | 0.17M | 0.24M | 0.13M | 0.21M | 0.19M | 0.21M | 0.33M | 0.26M | 0.25M | 0.34M | 0.30M | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | |
|
Receivables
|
| | 0.02M | 0.03M | 0.03M | 0.07M | 0.05M | 0.08M | 0.05M | 0.05M | 0.02M | 0.04M | 0.06M | 0.05M | 0.09M | 0.12M | 0.13M | 0.18M | 0.08M | 0.01M | 0.02M | 0.02M | 0.10M | 0.10M | 0.11M | 0.17M | 0.16M | 0.27M | 0.45M | 0.24M | 0.20M | 0.17M | 0.25M | -0.07M | 0.19M | 0.18M | 0.28M | 0.28M | 0.17M | 0.24M | 0.13M | 0.21M | 0.19M | 0.21M | 0.33M | 0.26M | 0.25M | 0.34M | 0.30M | | | | | | | | | | |
|
Inventory
|
| | | | 0.12M | 0.05M | 0.02M | 0.05M | 0.12M | 0.13M | 0.15M | 0.16M | 0.16M | 0.16M | 0.20M | 0.29M | 0.21M | 0.20M | 0.21M | 0.19M | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | 0.01M | | 0.01M | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | 0.09M | 0.08M | | | 0.04M | 0.06M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.04M | 0.07M | 0.07M | 0.05M | 0.00M | 0.07M | 0.07M | 0.06M | -0.05M | 0.10M | 0.07M | 0.05M | 0.05M | 0.12M | 0.05M | 0.05M | 0.04M | 0.07M | 0.06M | 0.04M | 0.03M | 0.06M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.32M | 0.23M | 0.29M | 0.05M | 0.04M | 0.04M |
|
Current Assets
|
| | 0.26M | 0.20M | 0.34M | 0.18M | 0.28M | 0.32M | 0.23M | 0.26M | 0.19M | 0.25M | 0.22M | 0.33M | 6.29M | 5.63M | 4.08M | 2.77M | 1.97M | 0.79M | 0.15M | 0.27M | 0.25M | 0.30M | 0.33M | 0.51M | 0.38M | 0.54M | 0.89M | 0.57M | 0.33M | 0.44M | 0.64M | 0.95M | 0.60M | 0.63M | 0.47M | 0.48M | 0.48M | 0.40M | 0.27M | 0.38M | 0.41M | 0.83M | 1.14M | 1.47M | 1.11M | 0.56M | 0.51M | 0.49M | 0.69M | 0.77M | 0.87M | 1.39M | 0.74M | 0.41M | 0.18M | 0.19M | 0.34M |
|
Property, Plant & Equipment (Net)
|
| | | 0.06M | | | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 232.00 | 0.01M | 0.02M | 0.02M | 1.39M | 1.44M | 1.37M | 1.32M | 1.26M | 1.20M | 1.14M | 1.08M | 1.02M | 1.09M | 1.03M | 1.10M | 1.07M | 1.01M | 0.96M | 0.89M | 0.83M | 0.79M | 0.73M | 1.14M | 1.10M | 0.99M | 0.89M | 0.80M | 0.73M | 0.65M | 0.65M | 0.59M | 0.53M | 0.48M | 0.06M | 0.38M | | | | | | 0.02M | 0.03M | 0.03M | 0.03M | 0.08M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.05M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.59M | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | 0.01M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | 0.01M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.59M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | 0.04M | 0.76M | 0.09M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | 0.00M | 0.06M | 0.07M | 0.08M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 1.05M | 0.05M | 0.78M | 1.48M | 1.46M | 1.39M | 1.38M | 1.27M | 1.21M | 1.15M | 1.10M | 1.04M | 1.10M | 1.03M | 1.10M | 1.07M | 1.01M | 0.96M | 0.89M | 0.83M | 0.79M | 0.73M | 1.43M | 1.93M | 1.77M | 1.39M | 1.29M | 1.19M | 1.09M | 1.06M | 0.98M | 0.90M | 0.82M | 0.78M | 0.67M | 0.63M | 0.61M | 0.64M | 0.65M | | 0.02M | 0.08M | 0.08M | 0.07M | 0.11M |
|
Assets
|
4,085.00M | | 0.26M | 0.26M | 0.41M | 0.27M | 0.32M | 0.35M | 0.25M | 0.27M | 0.20M | 0.26M | 0.22M | 0.34M | 7.34M | 5.68M | 4.86M | 4.25M | 3.44M | 2.17M | 1.53M | 1.54M | 1.46M | 1.45M | 1.42M | 1.55M | 1.47M | 1.57M | 1.99M | 1.64M | 1.34M | 1.40M | 1.54M | 1.78M | 1.39M | 1.36M | 1.90M | 2.41M | 2.26M | 1.79M | 1.56M | 1.57M | 1.50M | 1.89M | 2.12M | 2.37M | 1.94M | 1.34M | 1.18M | 1.11M | 1.30M | 1.41M | 1.52M | 1.39M | 0.75M | 0.49M | 0.26M | 0.26M | 0.45M |
|
Accounts Payables
|
0.01M | 0.01M | 0.03M | 0.03M | 0.09M | 0.11M | 0.05M | 0.08M | 0.12M | 0.15M | 0.19M | 0.06M | 0.25M | 0.22M | 0.06M | 0.13M | 0.16M | 0.13M | 0.11M | 0.06M | 0.03M | 0.09M | 0.11M | 0.16M | 0.14M | 0.05M | 0.15M | 0.12M | 0.11M | 0.16M | 0.20M | 0.33M | 0.28M | 0.18M | 0.16M | 0.14M | 0.21M | 0.24M | 0.37M | 0.39M | 0.46M | 0.33M | 0.34M | 0.37M | 0.37M | 0.42M | 0.49M | 0.20M | 0.57M | 0.25M | 0.20M | 0.12M | 0.09M | 0.10M | 0.12M | 0.09M | 0.14M | 0.33M | 0.38M |
|
Notes Payables
|
| | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.67M | 1.23M | 0.68M | 0.47M | 0.46M | 0.41M | 0.39M | 1.05M | 1.27M | 1.70M | 1.73M | 0.67M | 0.79M | 0.67M | 0.67M | 1.39M | 1.41M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.21M |
|
Payables
|
0.01M | 0.01M | 0.03M | 0.03M | 0.09M | 0.11M | 0.05M | 0.08M | 0.12M | 0.15M | 0.19M | 0.06M | 0.25M | 0.32M | 0.06M | 0.13M | 0.16M | 0.13M | 0.11M | 0.06M | 0.03M | 0.09M | 0.11M | 0.16M | 0.14M | 0.05M | 0.15M | 0.12M | 0.11M | 0.16M | 0.20M | 0.33M | 0.28M | 0.18M | 0.16M | 0.34M | 0.88M | 1.47M | 1.05M | 0.86M | 0.92M | 0.74M | 0.73M | 1.42M | 1.64M | 2.12M | 2.22M | 0.87M | 1.36M | 0.91M | 0.87M | 1.51M | 1.50M | 1.18M | 1.20M | 1.16M | 1.22M | 1.41M | 1.59M |
|
Accumulated Expenses
|
| 0.00M | 0.01M | | | | | | | | | | | | | 0.03M | | | | 0.02M | 0.01M | 0.02M | | 0.05M | 0.05M | 0.03M | 0.02M | 0.04M | 0.07M | 0.05M | 0.03M | 0.06M | 0.04M | 0.06M | 0.06M | 0.13M | 0.09M | 0.15M | 0.14M | 0.16M | 0.16M | 0.19M | 0.19M | 0.22M | 0.27M | 0.36M | 0.44M | 0.22M | 0.42M | 0.34M | 0.21M | 0.33M | 0.32M | 0.32M | 0.19M | 0.17M | 0.17M | 0.20M | 0.22M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.01M | 0.14M | 0.01M | 0.02M | 0.02M | 0.01M | | | |
|
Short term Debt
|
| | | 0.21M | 0.21M | 0.22M | 0.32M | 0.33M | 0.21M | 0.18M | 0.20M | 0.29M | 0.30M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.02M | 0.05M | 0.05M | 0.09M | 0.12M | 1.05M | 1.27M | 1.70M | 1.73M | 1.20M | 0.15M | 1.34M | 1.36M | 1.39M | 1.41M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.21M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M |
|
Current Deferred Revenue
|
| | | | 0.09M | 0.13M | 0.15M | 0.17M | 0.19M | 0.27M | 0.18M | 0.23M | 0.21M | 0.26M | 0.11M | 0.04M | 0.06M | 0.12M | 0.17M | 0.07M | 0.00M | | | | | | | | | 0.00M | 0.00M | 525.00 | 0.00M | 500.00 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.23M | 0.24M | 0.40M | 0.45M | 0.57M | 0.62M | 0.62M | 0.74M | 0.72M | 0.80M | 0.80M | 1.17M | 0.16M | 0.19M | 0.22M | 0.26M | 0.29M | 0.16M | 0.05M | 0.12M | 0.11M | 0.21M | 0.19M | 0.08M | 0.17M | 0.16M | 0.18M | 0.33M | 0.23M | 0.38M | 0.32M | 0.24M | 0.22M | 0.47M | 1.27M | 1.91M | 1.49M | 0.77M | 0.85M | 0.79M | 0.83M | 2.01M | 2.46M | 3.07M | 3.30M | 2.95M | 1.97M | 3.48M | 3.26M | 3.12M | 3.09M | 1.52M | 1.41M | 1.39M | 1.47M | 1.73M | 2.19M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.23M | 0.43M | 0.42M | 0.40M | 0.35M | 0.34M | 0.34M | 0.55M | 0.47M | 0.40M | 0.31M | 0.32M | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.44M | 0.45M | 0.70M | 0.70M | 1.25M | 1.25M | 1.24M | 1.20M | 1.16M | 1.16M | 1.31M | 1.27M | 1.70M | 1.73M | 1.37M | 1.32M | 1.34M | 1.36M | 1.39M | 1.41M | 1.08M | 1.08M | 1.08M | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.13M | | | 0.11M | 0.16M | 0.16M | 0.21M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M |
|
Minority Interest
|
| | | | | | | | | | | | | | | -0.34M | -0.34M | -0.34M | -0.34M | -0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | 0.24M | | | | | | | | | | | | | | 0.48M | | 0.56M | 0.47M | 0.37M | 0.31M | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.24M | | 0.51M | 0.40M | 0.38M | 0.35M | 0.33M | 0.31M | 0.28M | 0.25M | 0.23M | 0.20M | | | | | | | 0.03M | 0.02M | 0.01M | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.43M | 0.44M | 0.45M | 0.66M | 1.03M | 1.53M | 1.49M | 1.80M | 1.73M | 1.66M | 1.63M | | | | | | | | | | | | | | | 0.03M | 0.03M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.24M | 0.22M | 0.46M | 0.62M | 0.69M | 1.01M | 2.10M | 2.02M | 1.89M | 1.85M | 0.93M | 0.85M | 0.75M | 0.65M | 0.80M | 1.75M | 0.21M | 0.18M | 0.16M | 0.15M | | | 0.03M | 0.02M | 0.01M | 2.16M |
|
Total Liabilities
|
| | 0.23M | 0.24M | 0.40M | 0.45M | 0.57M | 0.62M | 0.62M | 0.74M | 0.72M | 0.80M | 0.80M | 0.14M | -0.18M | 0.19M | -0.12M | -0.09M | -0.06M | 0.16M | 0.05M | 0.12M | 0.11M | 0.21M | 0.19M | 0.08M | 0.17M | 0.16M | 0.18M | 0.33M | 0.23M | 0.38M | 0.76M | 0.68M | 0.67M | 0.93M | 1.65M | 2.22M | 2.50M | 2.88M | 2.86M | 2.68M | 2.68M | 2.94M | 3.31M | 3.82M | 3.96M | 3.75M | 3.73M | 3.69M | 3.43M | 3.28M | 3.24M | 1.52M | 1.41M | 1.42M | 1.49M | 1.74M | 2.19M |
|
Total Debt
|
| | | 0.21M | 0.21M | 0.22M | 0.32M | 0.33M | 0.21M | 0.18M | 0.20M | 0.29M | 0.30M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.25M | 0.45M | 0.47M | 0.45M | 0.44M | 0.45M | 1.39M | 1.82M | 2.17M | 2.13M | 1.51M | 0.47M | 1.34M | 1.36M | 1.39M | 1.41M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.21M |
|
Common Equity
|
| | 0.03M | 0.02M | 0.01M | -0.18M | -0.25M | -0.27M | -0.36M | -0.47M | -0.52M | -0.55M | -0.58M | 0.20M | 7.52M | 5.49M | 4.99M | 4.34M | 3.50M | 2.02M | 1.48M | 1.42M | 1.36M | 1.23M | 1.23M | 1.46M | 1.30M | 1.41M | 1.82M | 1.31M | 1.11M | 1.01M | 0.78M | 1.10M | 0.72M | 0.43M | 0.25M | 0.19M | -0.24M | -1.09M | -1.31M | -1.11M | -1.18M | -1.05M | -1.52M | -1.79M | -2.35M | -2.74M | -2.88M | -2.91M | -2.47M | -2.21M | -2.05M | -2.05M | -0.99M | -1.26M | -1.56M | -1.82M | -2.07M |
|
Shareholder's Equity
|
-0.01M | | 0.03M | 0.02M | 0.01M | -0.18M | -0.25M | -0.27M | -0.36M | -0.47M | -0.52M | -0.55M | -0.58M | 0.20M | 7.52M | 5.49M | 4.99M | 4.34M | 3.50M | 2.02M | 1.48M | 1.42M | 1.36M | 1.23M | 1.23M | 1.46M | 1.30M | 1.41M | 1.82M | 1.31M | 1.11M | 1.01M | 0.78M | 1.10M | 0.72M | 0.43M | 0.25M | 0.19M | -0.24M | -1.09M | -1.31M | -1.11M | -1.18M | -1.05M | -1.52M | -1.79M | -2.35M | -2.74M | -2.88M | -2.91M | -2.47M | -2.21M | -2.05M | -2.05M | -0.99M | -1.26M | -1.56M | -1.82M | -2.07M |
|
Liabilities and Shareholders Equity
|
4,085.00M | | 0.26M | 0.26M | 0.41M | 0.27M | 0.32M | 0.35M | 0.25M | 0.27M | 0.20M | 0.26M | 0.22M | 0.34M | 7.34M | 5.68M | 4.86M | 4.25M | 3.44M | 2.17M | 1.53M | 1.54M | 1.46M | 1.45M | 1.42M | 1.55M | 1.47M | 1.57M | 1.99M | 1.64M | 1.34M | 1.40M | 1.54M | 1.78M | 1.39M | 1.36M | 1.90M | 2.41M | 2.26M | 1.79M | 1.56M | 1.57M | 1.50M | 1.89M | 2.12M | 2.37M | 1.94M | 1.34M | 1.18M | 1.11M | 1.30M | 1.41M | 1.52M | 1.39M | 0.75M | 0.49M | 0.26M | 0.26M | 0.45M |
|
Retained Earnings
|
-0.01M | | -0.01M | -0.03M | -0.03M | -0.24M | -0.34M | -0.35M | -0.46M | -0.56M | -0.62M | -0.68M | -0.72M | -0.98M | -1.64M | -3.52M | -5.22M | -5.93M | -6.70M | -7.85M | -8.47M | -8.91M | -10.01M | -10.43M | -10.56M | -10.78M | -11.19M | -11.50M | -11.68M | -12.38M | -12.88M | -13.15M | -13.61M | -14.06M | -14.55M | -14.96M | -15.18M | -15.79M | -16.31M | -17.27M | -17.66M | -17.64M | -17.81M | -17.95M | -18.24M | -18.62M | -19.19M | -20.01M | -20.25M | -20.32M | -20.02M | -19.76M | -19.61M | -19.37M | -20.08M | -20.55M | -21.89M | -22.53M | -23.09M |
|
Preferred Shares
|
| | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | 0.07M | | 0.50M | | | | 4.19M | 4.19M | | | 5.94M | | | | 0.20M | | | | | | | | | | | | | | | | | | -0.00M | | -0.00M | | | | | | | |