|
Cash & Equivalents
|
0.36M | 0.38M | 0.41M | 0.01M | 0.03M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 12.00 | 12.00 | 0.03 | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Cash & Current Investments
|
0.36M | 0.38M | 0.41M | 0.01M | 0.03M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 12.00 | 12.00 | 0.03 | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Receivables - Net
|
0.00M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | 1.83M | 1.85M | 0.18M | 0.15M | 0.16M | 0.17M | 0.19M | 0.22M | 0.24M | 0.26M | 0.27M | 0.27M | 0.28M | 0.29M | 0.30M | | | | | | | | |
|
Receivables
|
0.00M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.03M | 0.18M | 0.27M | | | | | | 0.02M | 0.01M | 0.01M | 0.00M | 205.00 | 0.00M | 0.00M | -181.00 | 0.00M | 0.00M | 0.08M | 0.01M | 0.08M | 0.08M | 0.08M | 0.01M | 0.01M | 0.08M |
|
Current Assets
|
| | | 1.83M | 1.88M | 0.18M | 0.16M | 0.16M | 0.20M | 0.21M | 0.12M | 0.24M | 0.28M | 0.31M | 0.11M | 0.29M | 0.31M | 0.32M | 0.10M | 0.11M | 0.08M | 0.09M | 0.10M | 0.06M | 0.05M | 0.02M |
|
Land & Improvements
|
| | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.04M | 0.04M | | | | |
|
Intangibles
|
1.68M | 1.79M | 1.76M | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
|
Goodwill & Intangibles
|
1.68M | 1.79M | 1.76M | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
|
Other Non-Current Assets
|
| | | | | | | | | | 0.04M | | | | 0.04M | | | | | | | | | | | |
|
Non-Current Assets
|
| | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.15M | 0.15M | 0.16M | 0.18M | 0.04M | 0.02M | 1.00 | 1.00 |
|
Assets
|
0.04M | 0.04M | 0.04M | 1.88M | 1.93M | 0.22M | 0.20M | 0.20M | 0.24M | 0.25M | 0.17M | 0.29M | 0.33M | 0.36M | 0.15M | 0.33M | 0.35M | 0.37M | 0.24M | 0.26M | 0.24M | 0.27M | 0.13M | 0.08M | 0.05M | 0.02M |
|
Accounts Payables
|
-0.02M | -0.41M | 0.59M | 0.06M | 488.00 | 0.07M | 0.07M | 0.07M | 0.07M | 0.03M | 0.11M | -0.01M | 0.01M | -959.00 | 0.12M | 0.11M | 0.01M | -0.00M | 0.11M | -0.01M | 0.01M | 0.02M | 0.16M | 0.01M | 0.03M | 0.04M |
|
Notes Payables
|
| | | | | | | | | | 4.93M | | | | 5.33M | | | | | | | | | | | |
|
Payables
|
-0.02M | -0.41M | 0.59M | 0.06M | 488.00 | 0.07M | 0.07M | 0.07M | 0.07M | 0.03M | 5.04M | -0.01M | 0.01M | -959.00 | 5.44M | 0.11M | 0.01M | -0.00M | 0.11M | -0.01M | 0.01M | 0.02M | 0.16M | 0.01M | 0.03M | 0.04M |
|
Accumulated Expenses
|
| | -0.29M | 1.86M | 1.93M | 2.07M | 2.96M | 2.36M | | 3.67M | 4.10M | 4.17M | 4.42M | 4.70M | 5.63M | 5.95M | 6.28M | 0.00M | 0.01M | 0.02M | 0.02M | 0.03M | 0.04M | 0.05M | 0.05M | 0.06M |
|
Short term Debt
|
0.24M | 0.22M | 0.20M | 3.89M | 3.91M | 0.05M | 0.06M | 0.09M | 0.10M | 0.11M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.08M |
|
Total Current Liabilities
|
| | | 8.32M | 5.90M | 2.19M | 3.10M | 2.52M | 3.59M | 8.59M | 9.19M | 9.03M | 9.30M | 9.57M | 11.12M | 6.10M | 6.45M | 0.16M | 0.17M | 0.17M | 0.20M | 0.21M | 0.24M | 0.26M | 0.29M | 0.34M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | 0.10M | | 0.12M | 0.14M | 0.04M | | | |
|
Non-Current Debt
|
0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
0.13M | 0.14M | 0.15M | | | | 4.71M | | | | 4.93M | | | | 5.33M | | | | 0.21M | | | | 0.21M | | | |
|
Operating Leases
|
8.00M | 15.40M | 16.39M | | | | | | | | | | | | | | | | 0.10M | | 0.12M | 0.14M | 0.04M | | | |
|
Total Non-Current Liabilities
|
| | | | 2.51M | 4.71M | 4.71M | 4.71M | 4.71M | | | | | | | 5.33M | 5.33M | 0.20M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M |
|
Total Liabilities
|
| | | 8.32M | 8.41M | 6.90M | 7.81M | 7.23M | 8.31M | 8.59M | 9.19M | 9.03M | 9.30M | 9.57M | 11.12M | 11.43M | 11.78M | 0.36M | 0.38M | 0.38M | 0.40M | 0.42M | 0.46M | 0.48M | 0.50M | 0.56M |
|
Total Debt
|
0.24M | 0.22M | 0.20M | 3.89M | 3.91M | 0.05M | 0.06M | 0.09M | 0.10M | 0.11M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.08M |
|
Common Equity
|
| | | -6.45M | -6.49M | -6.68M | -7.61M | -7.03M | -8.07M | -8.34M | -9.02M | -8.74M | -8.97M | -9.21M | -10.96M | -11.10M | -11.43M | | -0.14M | -0.12M | -0.17M | -0.15M | -0.32M | -0.40M | -0.45M | -0.54M |
|
Shareholder's Equity
|
41.10M | 14.43M | 47.50M | 1.88M | 1.93M | 0.22M | -7.61M | 0.20M | 0.24M | 0.25M | -9.02M | 0.29M | | | -10.96M | | 0.35M | 0.00M | -0.14M | | 0.24M | 0.27M | 0.13M | 0.08M | | |
|
Liabilities and Shareholders Equity
|
0.04M | 0.04M | 0.04M | 1.88M | 1.93M | 0.22M | 0.20M | 0.20M | 0.24M | 0.25M | 0.17M | 0.29M | 0.33M | 0.36M | 0.15M | 0.33M | 0.35M | 0.37M | 0.24M | 0.26M | 0.24M | 0.27M | 0.13M | 0.08M | 0.05M | 0.02M |
|
Retained Earnings
|
-50.60M | 0.56M | -59.89M | -88.50M | -88.67M | -89.52M | | -92.83M | | -95.09M | -95.87M | -96.86M | -97.29M | -97.72M | -103.84M | -101.86M | -102.35M | -102.49M | -103.84M | -103.98M | -104.17M | -104.32M | -105.92M | -106.08M | -106.30M | -106.45M |