|
Cash & Equivalents
|
0.00M | 0.13M | 0.14M | 0.05M | 0.05M | 0.08M | 0.00M | 0.06M | 0.10M | 0.02M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 2.41M | 1.92M | 1.55M | 1.21M | 0.93M | 0.60M | 0.30M | 0.22M | 0.30M | 0.16M | 0.03M | 0.01M | 0.01M | 0.00M | 0.01M | 0.02M |
|
Cash & Current Investments
|
0.00M | 0.13M | 0.14M | 0.05M | 0.05M | 0.08M | 0.00M | 0.06M | 0.10M | 0.02M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 2.41M | 1.92M | 1.55M | 1.21M | 0.93M | 0.60M | 0.30M | 0.22M | 0.30M | 0.16M | 0.03M | 0.01M | 0.01M | 0.00M | 0.01M | 0.02M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | 118.00 | 147.00 | 174.00 | | | | |
|
Receivables - Other
|
0.35M | 0.26M | 0.08M | 0.01M | | | | 700.00 | 700.00 | | | | | | | | | | | | | | | | | | | | 450.00 | 125.00 | 147.00 | 147.00 | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 147.00 | 118.00 | 147.00 | 174.00 | | | | |
|
Prepaid Assets
|
| | | | | 0.04M | | | 0.00M | 0.03M | 0.02M | 0.01M | 0.00M | 0.03M | 0.02M | 0.01M | | 0.02M | 0.02M | 0.01M | | | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.00M | 0.01M | 0.09M | 0.06M | 0.04M | 0.02M | 0.08M | 0.05M | 0.03M | 0.02M |
|
Current Assets
|
| | | 0.06M | 0.08M | 0.12M | 0.00M | 0.06M | 0.10M | 0.05M | 0.03M | 0.02M | 0.01M | 0.03M | 0.02M | 0.01M | 0.00M | 0.03M | 0.02M | 0.01M | 0.00M | 0.01M | 0.02M | 2.42M | 1.94M | 1.58M | 1.23M | 0.94M | 0.62M | 0.31M | 0.24M | 0.40M | 0.22M | 0.07M | 0.03M | 0.09M | 0.06M | 0.03M | 0.04M |
|
Property, Plant & Equipment (Net)
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.15M | 0.15M | 0.13M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 478.00 | 383.00 | | | | | | | | |
|
Intangibles
|
| | | 0.99M | 0.93M | 0.87M | 0.81M | 0.75M | 0.69M | 0.63M | 0.57M | 0.45M | 0.33M | 0.21M | 0.09M | | | | | | | 0.05M | 0.32M | 0.30M | | | | | | | | 0.08M | 0.11M | 0.11M | 0.11M | 0.11M | | | |
|
Goodwill & Intangibles
|
| | | 0.99M | 0.93M | 0.87M | 0.81M | 0.75M | 0.69M | 0.63M | 0.57M | 0.45M | 0.33M | 0.21M | 0.09M | | | | | | | 0.05M | 0.32M | 0.30M | | | | | | | | 0.08M | 0.11M | 0.11M | 0.11M | 0.11M | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | 0.05M | 0.32M | 0.30M | 0.28M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.00M | 0.00M | 0.01M | | | | | |
|
Non-Current Assets
|
| | | 0.99M | 0.93M | 0.88M | 0.82M | 0.76M | 0.84M | 0.78M | 0.72M | 0.48M | 0.34M | 0.22M | 0.10M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.06M | 0.33M | 0.31M | 0.28M | 0.11M | 0.12M | 0.11M | 0.12M | 0.11M | 0.11M | 0.09M | 0.11M | 0.11M | 0.09M | | | | |
|
Assets
|
| | | 1.06M | 1.02M | 1.00M | 0.83M | 0.82M | 0.95M | 0.82M | 0.75M | 0.50M | 0.35M | 0.25M | 0.12M | 0.02M | 0.01M | 0.03M | 0.03M | 0.02M | 0.01M | 0.06M | 0.34M | 2.73M | 2.23M | 1.69M | 1.34M | 1.06M | 0.73M | 0.43M | 0.35M | 0.48M | 0.33M | 0.18M | 0.13M | 0.09M | 0.06M | 0.03M | 0.04M |
|
Accounts Payables
|
| | | 0.12M | 0.12M | 0.14M | 0.13M | 0.11M | 0.12M | 0.11M | 0.16M | 0.11M | 0.11M | 0.12M | 0.13M | 0.13M | 0.14M | 0.15M | 0.16M | 0.16M | 0.17M | 0.20M | 0.26M | 0.30M | 0.27M | 0.45M | 0.39M | 0.43M | 0.40M | 0.38M | 0.53M | 0.42M | 0.57M | 0.72M | 0.85M | 0.97M | 0.98M | 1.02M | 1.09M |
|
Notes Payables
|
| | | 0.06M | 0.29M | 0.20M | 0.18M | 0.84M | 0.12M | 0.11M | 0.05M | 1.32M | 1.42M | 1.55M | 1.65M | 1.74M | 1.83M | 1.96M | 2.06M | 2.15M | 2.24M | 2.37M | 2.68M | 0.01M | | | | | | | | | | | | | | | |
|
Payables
|
| | | 0.17M | 0.41M | 0.34M | 0.31M | 0.94M | 0.24M | 0.22M | 0.21M | 1.43M | 1.54M | 1.67M | 1.78M | 1.87M | 1.97M | 2.11M | 2.22M | 2.31M | 2.41M | 2.57M | 2.94M | 0.31M | 0.27M | 0.45M | 0.39M | 0.43M | 0.40M | 0.38M | 0.53M | 0.42M | 0.57M | 0.72M | 0.85M | 0.97M | 0.98M | 1.02M | 1.09M |
|
Accumulated Expenses
|
| | | | | 0.02M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.23M | 0.15M | 0.45M | 0.16M | 0.57M | 0.33M | 0.27M | 0.58M | 0.57M | 0.51M | 0.53M | 0.66M | 0.78M | 0.75M | 1.19M | 0.99M | 1.30M | 1.07M | 4.40M | 16.51M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 0.48M | 0.76M | 1.42M | 1.17M | 1.71M | 1.44M | 0.94M | 2.03M | 2.12M | 2.16M | 2.31M | 2.55M | 2.76M | 2.84M | 3.42M | 3.31M | 3.65M | 3.51M | 6.98M | 19.46M | 0.31M | 0.27M | 0.45M | 0.39M | 0.43M | 0.40M | 0.38M | 0.53M | 0.52M | 0.72M | 0.81M | 0.92M | 0.98M | 1.01M | 1.04M | 1.10M |
|
Non-Current Debt
|
| | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | 0.15M | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | |
|
Other Non-Current Liabilities
|
| | 0.23M | 0.23M | 0.23M | 0.57M | 0.16M | 0.57M | 0.33M | 0.27M | | | | | | | | | | | | | | 333.00 | 333.00 | 333.00 | 333.00 | 333.00 | 333.00 | 333.00 | 333.00 | 333.00 | 333.00 | 333.00 | 333.00 | | | | |
|
Total Non-Current Liabilities
|
| | -0.23M | 0.16M | 0.01M | 0.85M | 1.01M | 1.14M | 1.11M | 1.29M | | | | | | | | | | | | | | 0.31M | 0.27M | 0.45M | 0.39M | 0.43M | 0.40M | 0.38M | 0.53M | 0.52M | 0.72M | 0.81M | 0.92M | | | | |
|
Total Liabilities
|
| | | 0.64M | 0.78M | 1.42M | 1.17M | 1.71M | 1.44M | 1.56M | 2.03M | 2.12M | 2.16M | 2.31M | 2.55M | 2.76M | 2.84M | 3.42M | 3.31M | 3.65M | 3.51M | 6.98M | 19.46M | 0.31M | 0.27M | 0.45M | 0.39M | 0.43M | 0.40M | 0.38M | 0.53M | 0.52M | 0.72M | 0.81M | 0.92M | 0.98M | 1.01M | 1.04M | 1.10M |
|
Total Debt
|
| | | 0.24M | 0.15M | 0.45M | 0.16M | 0.57M | 0.33M | 0.27M | 0.58M | 0.57M | 0.51M | 0.53M | 0.66M | 0.78M | 0.75M | 1.19M | 0.99M | 1.30M | 1.07M | 4.40M | 16.51M | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 0.42M | 0.24M | -0.41M | -0.35M | -0.89M | -0.49M | -0.73M | -1.28M | -1.62M | -1.81M | -2.06M | -2.43M | -2.75M | -2.83M | -3.38M | -3.28M | -3.63M | -3.50M | -6.92M | -19.12M | 2.42M | 1.95M | 1.24M | 0.95M | 0.63M | 0.34M | 0.05M | -0.18M | -0.04M | -0.38M | -0.63M | -0.79M | -0.89M | -0.95M | -1.01M | -1.06M |
|
Shareholder's Equity
|
| | | 0.42M | 0.24M | -0.41M | -0.35M | -0.89M | -0.49M | -0.73M | -1.28M | -1.62M | -1.81M | -2.06M | -2.43M | -2.75M | -2.83M | -3.38M | -3.28M | -3.63M | -3.50M | -6.92M | -19.12M | 2.42M | 1.95M | 1.24M | 0.95M | 0.63M | 0.34M | 0.05M | -0.18M | -0.04M | -0.38M | -0.63M | -0.79M | -0.89M | -0.95M | -1.01M | -1.06M |
|
Liabilities and Shareholders Equity
|
| | | 1.06M | 1.02M | 1.00M | 0.83M | 0.82M | 0.95M | 0.82M | 0.75M | 0.50M | 0.35M | 0.25M | 0.12M | 0.02M | 0.01M | 0.03M | 0.03M | 0.02M | 0.01M | 0.06M | 0.34M | 2.73M | 2.23M | 1.69M | 1.34M | 1.06M | 0.73M | 0.43M | 0.35M | 0.48M | 0.33M | 0.18M | 0.13M | 0.09M | 0.06M | 0.03M | 0.04M |
|
Retained Earnings
|
| | | -3.51M | -3.69M | -4.27M | -4.24M | -4.89M | -4.86M | -5.13M | -5.64M | -5.88M | -6.08M | -6.33M | -6.70M | -7.01M | -7.10M | -7.65M | -7.56M | -7.98M | -7.85M | -11.29M | -23.61M | -7.64M | -8.11M | -8.82M | -9.30M | -9.75M | -10.12M | -10.45M | -10.73M | -10.61M | -10.97M | -11.29M | -11.47M | -11.57M | -11.66M | -11.71M | -11.76M |
|
Preferred Shares
|
| | | 162.00 | 0.16M | 163.00 | 165.00 | 165.00 | 107.00 | 107.00 | 107.00 | 69.00 | 69.00 | 69.00 | 69.00 | 69.00 | 69.00 | 69.00 | 69.00 | 69.00 | 51.00 | 21.00 | 19.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 |