|
Cash & Equivalents
|
0.01M | 0.00M | 0.01M | 0.03M | 0.01M | 6.85M | 3.29M | 0.89M | 0.42M | 4.10M | 3.77M | 0.88M | 0.10M | 0.09M | 0.06M | 0.04M | 0.10M | 0.07M | 0.04M | 0.20M | 0.19M | 0.13M | 0.14M | 0.13M | 0.14M | 0.08M | 0.14M | 0.05M | 0.03M | 0.07M | 0.04M | 0.02M | 0.03M | 0.06M | 0.04M | 0.04M | 0.07M | 0.02M | 0.04M | 0.01M | 0.02M | 0.02M |
|
Cash & Current Investments
|
0.01M | 0.00M | 0.01M | 0.03M | 0.01M | 6.85M | 3.29M | 0.89M | 0.42M | 4.10M | 3.77M | 0.88M | 0.10M | 0.09M | 0.06M | 0.04M | 0.10M | 0.07M | 0.04M | 0.20M | 0.19M | 0.13M | 0.14M | 0.13M | 0.14M | 0.08M | 0.14M | 0.05M | 0.03M | 0.07M | 0.04M | 0.02M | 0.03M | 0.06M | 0.04M | 0.04M | 0.07M | 0.02M | 0.04M | 0.01M | 0.02M | 0.02M |
|
Receivables - Net
|
| | | | | | 0.02M | | | | | | | | | 0.05M | | | | 0.05M | | | | | | 0.05M | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.00 | 167.00 | 168.00 | 168.00 | 168.00 |
|
Receivables
|
| | | | | | 0.04M | | | | | | | | | 0.05M | | | | 0.05M | | | | | | 0.05M | | | | | | | | | | | | 167.00 | 167.00 | 168.00 | 168.00 | 168.00 |
|
Prepaid Assets
|
199.00 | | 199.00 | 199.00 | 0.01M | 0.01M | 1.17M | 1.01M | 1.00M | | 1.02M | 1.00M | 0.08M | 0.02M | | | | | 0.02M | 0.02M | 0.01M | 0.00M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M |
|
Current Assets
|
| | | | 0.02M | 6.85M | 6.43M | 5.83M | 5.34M | 5.10M | 4.79M | 0.89M | 0.18M | 0.11M | 0.06M | 0.09M | 0.10M | 0.07M | 0.07M | 0.27M | 0.20M | 0.13M | 0.17M | 0.15M | 0.16M | 0.14M | 0.14M | 0.06M | 0.05M | 0.08M | 0.04M | 0.04M | 0.04M | 0.07M | 0.04M | 0.06M | 0.09M | 0.03M | 0.05M | 0.03M | 0.03M | 0.03M |
|
Property, Plant & Equipment (Net)
|
0.00M | | 0.00M | 0.00M | 0.00M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 910.00 | 455.00 | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | 0.02M | 0.13M | 0.22M | 0.32M | 0.37M | 0.45M | 1.21M | 1.48M | 1.59M | 1.58 | | 1.56 | 1.57 | 1.22 | 1.20M | 1.22M | 1.24M | 1.23M | 1.22M | 1.50M | 1.22M | 1.28M | 1.33M | 1.36M | 1.39M | 1.43M | 1.46M | 1.49M | 1.51M | 1.51M | 1.51M | 1.50M | 1.52M | 1.58M | 1.60M | 1.58M | |
|
Other Non-Current Assets
|
| | | | | | | | | 1.00M | 1.00M | 1.25M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | | | 0.00M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 1.26M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.06M | 1.05M | 1.04M | 1.04M | 1.03M | 1.02M | 1.01M | 0.01M | 0.00M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | | | | | | |
|
Assets
|
0.02M | | 0.01M | 0.03M | 0.02M | 6.85M | 6.44M | 5.84M | 5.36M | 5.11M | 4.80M | 2.15M | 1.19M | 1.12M | 1.07M | 1.10M | 1.11M | 1.13M | 1.12M | 1.31M | 1.24M | 1.16M | 1.19M | 1.16M | 0.17M | 0.15M | 0.22M | 0.13M | 0.11M | 0.13M | 0.09M | 0.08M | 0.07M | 0.09M | 0.06M | 0.07M | 0.09M | 0.03M | 0.05M | 0.03M | 0.03M | 0.03M |
|
Accounts Payables
|
0.01M | | 0.01M | 0.01M | 0.03M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M |
|
Notes Payables
|
| | | | | 6.87M | 6.87M | 6.87M | 6.87M | 6.87M | 6.87M | | | | | | | | | | | | | | | | | | | | 0.20M | 0.25M | | | | | | | | | | |
|
Payables
|
0.01M | | 0.01M | 0.01M | 0.03M | 6.87M | 6.87M | 6.87M | 6.87M | 6.87M | 6.87M | | | | | | | | | | | | | | | | | | | | 0.20M | 0.25M | | | | | | | | | | 0.00M |
|
Accumulated Expenses
|
| | | | | | 0.01M | | | | 0.04M | 0.05M | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 382.00 | 760.00 | 0.00M | | | | 33.00 | 480.00 | 0.00M | 0.00M |
|
Other Accumulated Expenses
|
| | | | | | 0.06M | 0.01M | 0.01M | 0.01M | 735.00 | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.03M | 0.00M | 0.00M | 0.03M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 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 | 0.30M | 0.32M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | | | | | |
|
Current Deferred Revenue
|
| | | | 0.01M | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | 0.04M | 6.87M | 6.96M | | 6.88M | | 6.92M | 0.06M | 0.01M | | | | 0.01M | 0.03M | 0.03M | 0.08M | 0.08M | 0.08M | 0.07M | 0.02M | 0.03M | 0.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.25M | 0.30M | 0.09M | 0.18M | 0.17M | 0.16M | 0.15M | 0.15M | 0.21M | 0.23M | 0.32M | 0.35M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.14M | 0.14M | 0.20M | 0.22M | 0.09M | 0.09M |
|
Convertible Debt
|
| | | | | | | | | | | 6.87M | | | | | | | | | | | | | | | 0.20M | 0.25M | 0.35M | 0.50M | 0.60M | 0.70M | 0.05M | 0.05M | 0.05M | | | | 0.04M | 0.07M | 0.07M | 0.07M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.04M | 0.00M | 0.02M | 0.02M | 0.01M | | | 0.07M | 0.07M | 0.03M | 0.05M | 0.05M | 0.04M | 0.01M | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.35M | 0.40M | 0.49M | 0.63M | 0.52M | 0.56M | 0.16M | 0.15M | 0.15M | 0.10M | 0.10M | 0.10M | 0.13M | 0.17M | | |
|
Total Liabilities
|
0.03M | | 0.03M | 0.03M | 0.04M | 6.87M | 6.96M | 6.88M | 6.88M | 6.88M | 6.92M | 6.93M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.06M | 0.05M | 0.20M | 0.19M | 0.19M | 0.18M | 0.13M | 0.14M | 0.11M | 0.39M | 0.44M | 0.53M | 0.67M | 0.77M | 0.86M | 0.25M | 0.33M | 0.32M | 0.26M | 0.25M | 0.25M | 0.34M | 0.40M | 0.49M | 0.51M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | 0.15M | 0.16M | 0.16M | 0.16M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.14M | 0.14M | 0.20M | 0.22M | 0.39M | 0.41M |
|
Common Equity
|
-0.01M | | -0.02M | -0.00M | -0.02M | -0.02M | -0.52M | -1.04M | -1.52M | -1.76M | -2.11M | -4.78M | 1.18M | 1.12M | 1.07M | 1.10M | 1.10M | 1.07M | 1.06M | 1.12M | 1.05M | 0.97M | 1.02M | 1.04M | 0.02M | 0.03M | -0.18M | -0.31M | -0.42M | -0.54M | -0.68M | -0.79M | -0.18M | -0.24M | -0.26M | -0.19M | -0.17M | -0.22M | -0.30M | -0.37M | -0.45M | -0.48M |
|
Shareholder's Equity
|
-0.01M | | -0.02M | -0.00M | -0.02M | -0.02M | -0.52M | -1.04M | -1.52M | -1.76M | -2.11M | -4.78M | 1.18M | 1.12M | 1.07M | 1.10M | 1.10M | 1.07M | 1.06M | 1.12M | 1.05M | 0.97M | 1.02M | 1.04M | 0.02M | 0.03M | -0.18M | -0.31M | -0.42M | -0.54M | -0.68M | -0.79M | -0.18M | -0.24M | -0.26M | -0.19M | -0.17M | -0.22M | -0.30M | -0.37M | -0.45M | -0.48M |
|
Liabilities and Shareholders Equity
|
0.02M | | 0.01M | 0.03M | 0.02M | 6.85M | 6.44M | 5.84M | 5.36M | 5.11M | 4.80M | 2.15M | 1.19M | 1.12M | 1.07M | 1.10M | 1.11M | 1.13M | 1.12M | 1.31M | 1.24M | 1.16M | 1.19M | 1.16M | 0.17M | 0.15M | 0.22M | 0.13M | 0.11M | 0.13M | 0.09M | 0.08M | 0.07M | 0.09M | 0.06M | 0.07M | 0.09M | 0.03M | 0.05M | 0.03M | 0.03M | 0.03M |
|
Retained Earnings
|
-0.01M | | -0.02M | -0.04M | -0.06M | -0.09M | -0.61M | -1.13M | -1.61M | -1.85M | -2.21M | -4.87M | -5.83M | -5.90M | -5.95M | -5.92M | -5.91M | -5.94M | -5.95M | -5.90M | -5.97M | -6.05M | -6.00M | -5.98M | -6.99M | -6.98M | -7.19M | -7.32M | -7.43M | -7.56M | -7.69M | -7.80M | -7.91M | -7.97M | -7.99M | -7.97M | -7.95M | -8.00M | -8.08M | -8.15M | -8.23M | -8.27M |