|
Cash & Equivalents
|
| | | | 125.00 | | | | | | 0.01M | 0.04M | 522.00 | 522.00 | 522.00 | 0.19M |
|
Cash & Current Investments
|
| | | | 125.00 | | | | | | 0.01M | 0.04M | 522.00 | 522.00 | 522.00 | 0.19M |
|
Prepaid Assets
|
| | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | | | | |
|
Current Assets
|
| | | | | | | | | | | | 522.00 | | | 0.19M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 0.64M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | 0.18M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | 0.83M |
|
Assets
|
| | | | 125.00 | | | | 0.01M | 0.01M | 0.01M | 0.05M | 522.00 | 522.00 | 0.29M | 1.01M |
|
Accounts Payables
|
| | | | | | | | 0.01M | | 0.01M | 0.01M | 0.02M | 0.01M | | 0.16M |
|
Notes Payables
|
| | | | | | | | | | | | | 0.27M | | 0.08M |
|
Payables
|
| | | | | | | | 0.01M | | 0.01M | 0.01M | 0.02M | 0.28M | | 0.24M |
|
Accumulated Expenses
|
| | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.03M | | 0.01M | 0.17M |
|
Short term Debt
|
0.01M | 0.01M | 0.02M | 0.02M | 0.02M | | | 560.00 | 0.01M | 0.02M | 0.03M | 0.18M | 0.19M | | | |
|
Total Current Liabilities
|
0.01M | 0.01M | 0.02M | | | | | | | | | | 0.15M | | | 0.56M |
|
Convertible Debt
|
| | | | | | | | | | | | 0.10M | | | 1.08M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | 0.05M | | | 1.29M |
|
Total Liabilities
|
0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.00M | 0.01M | 0.01M | 0.02M | 0.03M | 0.04M | 0.20M | 0.20M | 0.28M | 0.62M | 1.86M |
|
Total Debt
|
0.01M | 0.01M | 0.02M | 0.02M | 0.02M | | | 560.00 | 0.01M | 0.02M | 0.03M | 0.18M | 0.19M | | | |
|
Common Equity
|
-0.01M | -0.01M | -0.02M | -0.02M | -0.02M | -0.00M | -0.01M | -0.01M | -0.02M | -0.03M | -0.03M | -0.15M | -0.20M | -0.28M | -0.33M | -0.84M |
|
Shareholder's Equity
|
-0.01M | -0.01M | -0.02M | -0.02M | -0.02M | -0.00M | -0.01M | -0.01M | -0.02M | -0.03M | -0.03M | -0.15M | -0.20M | -0.28M | -0.33M | -0.84M |
|
Liabilities and Shareholders Equity
|
| | | | 125.00 | | | | 0.01M | 0.01M | 0.01M | 0.05M | 522.00 | 522.00 | 0.29M | 1.01M |
|
Retained Earnings
|
-2.64M | -2.64M | -2.68M | -2.68M | -2.68M | -2.68M | -2.72M | -2.72M | -2.74M | -2.74M | -2.75M | -2.87M | -2.92M | -3.00M | -3.05M | -3.56M |