|
Cash & Equivalents
|
0.01M | 0.01M | 0.00M | 0.00M | 0.04M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.00M | 0.02M |
|
Short-term Investments
|
| | | | 0.65M | 0.61M | 0.79M | 0.42M | 6.52M | 0.62M | | | | |
|
Cash & Current Investments
|
0.01M | 0.01M | 0.00M | 0.00M | 0.69M | 0.63M | 0.80M | 0.42M | 6.53M | 0.62M | 0.01M | 0.02M | 0.00M | 0.02M |
|
Receivables - Net
|
| | 0.30M | | 0.30M | 0.30M | | 0.30M | | | | 0.11M | 0.07M | 0.07M |
|
Receivables
|
| | 0.30M | | 0.30M | 0.30M | | 0.30M | | | | 0.11M | 0.07M | 0.07M |
|
Prepaid Assets
|
| | 0.01M | | | | | | | | | | | 0.01M |
|
Current Assets
|
| | 0.31M | | 0.34M | 0.32M | 0.00M | 0.30M | 0.00M | 0.00M | 0.01M | 0.14M | 0.00M | 0.05M |
|
Goodwill
|
| | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | | | |
|
Intangibles
|
| | | | | | 0.06M | | 0.06M | 0.03M | 0.06M | 0.19M | 0.15M | 0.15M |
|
Goodwill & Intangibles
|
| | | | 0.06M | 0.06M | 0.13M | 0.06M | 0.13M | 0.09M | 0.06M | 0.19M | 0.15M | 0.15M |
|
Non-Current Assets
|
| | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.09M | 0.09M | 0.06M | 0.19M | 0.15M | 0.14M |
|
Assets
|
| | 0.31M | | 0.41M | 0.38M | 0.07M | 0.37M | 0.10M | 0.10M | 0.08M | 0.33M | 0.15M | 0.19M |
|
Accounts Payables
|
| | 0.03M | | 0.09M | 0.08M | 0.09M | 0.09M | 0.08M | 0.13M | 0.14M | 0.21M | 0.17M | 0.17M |
|
Notes Payables
|
| | 0.68M | | 1.21M | 1.24M | | 0.86M | 8.92M | 9.01M | 8.24M | | | |
|
Payables
|
| | 0.71M | | 1.30M | 1.32M | 0.09M | 0.94M | 9.00M | 9.14M | 8.38M | 0.21M | 0.17M | 0.17M |
|
Accumulated Expenses
|
| | 0.93M | | 1.21M | 1.34M | 1.49M | 0.49M | 0.53M | 0.50M | 0.62M | 0.70M | 0.81M | 0.91M |
|
Short term Debt
|
| | 0.54M | | 0.65M | 0.61M | 0.81M | 0.42M | 6.52M | 0.62M | 0.68M | 1.09M | 1.43M | 1.71M |
|
Total Current Liabilities
|
| | 2.66M | | 3.18M | 3.30M | 3.70M | 3.46M | 17.23M | 11.54M | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | 0.15M | 0.09M | 0.09M |
|
Convertible Debt
|
| | | | | 0.23M | 1.24M | | 0.31M | 0.31M | 9.07M | 0.00M | 0.00M | 0.00M |
|
Other Non-Current Liabilities
|
| | 0.54M | | 0.65M | 0.61M | 0.79M | 0.42M | 6.52M | 0.62M | 0.13M | 0.20M | 0.07M | 0.12M |
|
Total Non-Current Liabilities
|
| | 2.13M | | 2.53M | 2.69M | 2.84M | 3.05M | 10.70M | 10.92M | 10.95M | 3.43M | 3.86M | 4.21M |
|
Total Liabilities
|
2.92M | 2.84M | 2.66M | 2.61M | 3.18M | 3.30M | 3.63M | 3.46M | 17.23M | 11.54M | 11.08M | 3.63M | 3.93M | 4.33M |
|
Total Debt
|
| | 0.54M | | 0.65M | 0.61M | 0.81M | 0.42M | 6.52M | 0.62M | 0.68M | 1.24M | 1.52M | 1.81M |
|
Common Equity
|
-2.92M | -2.84M | -2.66M | -2.61M | -2.78M | 25.00M | 3.56M | -3.33M | 17.37M | -11.44M | -11.00M | -3.30M | -3.78M | -4.14M |
|
Shareholder's Equity
|
-2.92M | -2.84M | -2.66M | -2.61M | -2.78M | 25.00M | 3.56M | -3.33M | 17.37M | -11.44M | -11.00M | -3.30M | -3.78M | -4.14M |
|
Liabilities and Shareholders Equity
|
| | 0.31M | | 0.41M | 0.38M | 0.07M | 0.37M | 0.10M | 0.10M | 0.08M | 0.33M | 0.15M | 0.19M |
|
Retained Earnings
|
| | -16.00M | | -16.79M | -17.09M | -17.79M | -17.40M | -32.02M | -26.33M | -26.22M | -18.64M | -19.29M | -19.89M |
|
Preferred Shares
|
| | 990.00 | | 25.00M | 25.00M | 0.03M | 25.00M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Treasury Shares
|
| | | | | | | 2.00M | 2.00M | 2.00M | 2.00M | | | |