|
Cash & Equivalents
|
990.00 | 990.00 | 45.00 | 900.00 | 835.00 | 810.00 | 765.00 | 802.00 | 527.00 | 702.00 | 765.00 | 765.00 | 0.01M | 0.02M | 0.00M | 0.03M | 912.00 | 834.00 | | | 2.05M |
|
Cash & Current Investments
|
990.00 | 990.00 | 45.00 | 900.00 | 835.00 | 810.00 | 765.00 | 802.00 | 527.00 | 702.00 | 765.00 | 765.00 | 0.01M | 0.02M | 0.00M | 0.03M | 912.00 | 834.00 | | | 2.05M |
|
Receivables - Other
|
| 900.00 | 900.00 | 900.00 | 855.00 | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | 0.06M |
|
Current Assets
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.07M | 0.05M | 0.08M | 0.05M | 0.05M | | | 0.06M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | 0.86M |
|
Intangibles
|
| | | | 270.00M | 270.45M | 270.45M | 270.45M | 270.45M | 270.45M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | 270.00M | 270.45M | 270.45M | 270.45M | 270.45M | 270.45M | | | | | | | | | | | 0.86M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | 2.05M |
|
Non-Current Assets
|
| | | | 300.52M | 300.45M | 300.45M | 300.45M | 300.45M | 300.45M | | | | | | | | | | | 10.01M |
|
Assets
|
| 0.00M | 0.00M | 0.00M | 300.52M | 300.49M | 300.49M | 300.50M | 300.50M | 300.50M | 0.05M | 0.05M | 0.07M | 0.07M | 0.05M | 0.08M | 0.05M | 0.05M | | | 10.07M |
|
Accounts Payables
|
| | | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M |
|
Notes Payables
|
| | | | 300.00M | 300.00M | 300.00M | 300.00M | 300.00M | 300.01M | 0.01M | 0.01M | 0.06M | 0.01M | 0.06M | | | 0.01M | 0.06M | 0.06M | 0.02M |
|
Payables
|
| | | | 300.00M | 300.00M | 300.00M | 300.00M | 300.01M | 300.01M | 0.01M | 0.01M | 0.06M | 0.01M | 0.06M | 0.00M | 0.00M | 0.02M | 0.06M | 0.07M | 0.03M |
|
Short term Debt
|
| | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.08M | | | | | | | 0.04M | | | 0.04M |
|
Current Taxes
|
| | | | | 0.00M | | | | 0.00M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | | | | |
|
Total Current Liabilities
|
| | | | 300.00M | 300.05M | 300.05M | 300.05M | 300.05M | 300.06M | 0.10M | 0.13M | 0.27M | 0.07M | 0.08M | 0.22M | 0.08M | 0.07M | 0.07M | 0.08M | 7.44M |
|
Non-Current Debt
|
| | | | | | | | | 0.04M | | | 0.04M | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | 0.01M |
|
Total Non-Current Liabilities
|
| | | | 300.00M | 300.05M | | 300.05M | 300.05M | 300.06M | 0.10M | 0.13M | 0.27M | 0.07M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.08M | 7.43M |
|
Total Liabilities
|
-0.27M | | | | 300.00M | 300.05M | 300.05M | 300.05M | 300.05M | 300.06M | 0.10M | 0.13M | 0.27M | 0.07M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.08M | 7.44M |
|
Total Debt
|
| | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.09M | 0.08M | | 0.04M | | | | | 0.04M | | | 0.04M |
|
Common Equity
|
0.27M | 0.03M | 0.00M | 0.00M | 401.00 | 0.45M | 0.45M | 0.45M | 0.45M | 0.44M | -0.05M | -0.08M | -0.20M | -0.01M | -0.03M | -0.00M | -0.03M | -0.02M | -0.07M | -0.08M | 2.64M |
|
Shareholder's Equity
|
0.27M | 0.03M | 0.00M | 0.00M | 401.00 | 0.45M | 0.45M | 0.45M | 0.45M | 0.44M | -0.05M | -0.08M | -0.20M | -0.01M | -0.03M | -0.00M | -0.03M | -0.02M | -0.07M | -0.08M | 2.64M |
|
Liabilities and Shareholders Equity
|
| 0.00M | 0.00M | 0.00M | 300.52M | 300.49M | 300.49M | 300.50M | 300.50M | 300.50M | 0.05M | 0.05M | 0.07M | 0.07M | 0.05M | 0.08M | 0.05M | 0.05M | | | 10.07M |
|
Retained Earnings
|
| -39.26M | -39.26M | -39.26M | -39.26M | -39.27M | -39.27M | -39.27M | -39.27M | -39.28M | -39.29M | -39.32M | -39.41M | -39.45M | -39.53M | -39.66M | -39.74M | -39.78M | -39.83M | -39.84M | -39.84M |
|
Preferred Shares
|
| 0.01M | 250.00 | 250.00 | 0.01M | 125.00 | 0.21M | 0.21M | 0.21M | 125.00 | 125.00 | | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 | |