|
Cash & Equivalents
|
0.03M | 0.02M | 0.04M | 0.03M | 0.02M | 0.56M | 0.47M | 1.50M | 1.34M | 0.85M | 0.08M | 0.32M | 0.26M | 0.35M |
|
Cash & Current Investments
|
0.03M | 0.02M | 0.04M | 0.03M | 0.02M | 0.56M | 0.47M | 1.50M | 1.34M | 0.85M | 0.08M | 0.32M | 0.26M | 0.35M |
|
Receivables - Net
|
0.13M | | 0.21M | | | 0.93M | 1.00M | 0.65M | 1.25M | 1.79M | 4.02M | 5.98M | 8.78M | 12.80M |
|
Receivables
|
0.13M | | 0.21M | | | 0.93M | 1.00M | 0.65M | 1.25M | 1.79M | 4.02M | 5.98M | 8.78M | 12.80M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | 0.01M | 0.01M | 0.02M |
|
Prepaid Assets
|
0.88M | | 0.00M | | | | 269.00 | 269.00 | 269.00 | 269.00 | 269.00 | 269.00 | 269.00 | 269.00 |
|
Current Assets
|
1.04M | | 0.25M | | | 1.49M | 1.48M | 2.16M | 2.59M | 2.64M | 4.10M | 6.33M | 9.10M | 13.25M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.02M |
|
Goodwill
|
2.01M | | 2.01M | | | 2.01M | 2.01M | 2.01M | 2.01M | | | | | |
|
Intangibles
|
0.41M | | 0.19M | | | 0.03M | 0.10M | | | | 0.10M | | | |
|
Goodwill & Intangibles
|
2.42M | | 2.20M | | | 2.04M | 2.11M | 2.01M | 2.01M | | 0.10M | | | |
|
Other Non-Current Assets
|
| | 0.00M | | | 0.00M | | | | | | | | |
|
Non-Current Assets
|
2.42M | | 2.20M | | | 2.04M | | 2.01M | 2.01M | 0.06M | 0.01M | 0.01M | 0.01M | 0.02M |
|
Assets
|
3.46M | | 2.45M | | | 3.53M | 1.48M | 4.17M | 4.60M | 2.70M | 4.11M | 6.34M | 9.12M | 13.27M |
|
Accounts Payables
|
1.15M | | 1.54M | | | 1.83M | 1.91M | 0.13M | 0.12M | 0.13M | 2.13M | 2.23M | 2.31M | 4.22M |
|
Notes Payables
|
| | | | | | | | 0.24M | 0.30M | 0.40M | 0.53M | 0.59M | 1.00M |
|
Payables
|
1.15M | | 1.54M | | | 1.83M | 1.91M | 0.13M | 0.36M | 0.43M | 2.53M | 2.76M | 2.90M | 5.21M |
|
Accumulated Expenses
|
| | | | | | 1.78M | 1.90M | 0.00M | 0.02M | 0.01M | 0.02M | 0.03M | 0.04M |
|
Current Deferred Revenue
|
| | | | | | 0.15M | | | | | | | |
|
Total Current Liabilities
|
1.34M | | 1.74M | | | 1.96M | 2.13M | 2.03M | 2.31M | 2.50M | 2.54M | 2.78M | 2.93M | 5.25M |
|
Non-Current Debt
|
0.04M | | 0.04M | | | 0.04M | | | 0.50M | 0.40M | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.00M | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | 2.81M | | | | | |
|
Total Liabilities
|
1.38M | | 1.78M | | | 2.00M | 2.13M | 2.03M | 2.82M | 2.90M | 2.54M | 2.78M | 2.93M | 5.25M |
|
Total Debt
|
0.04M | | 0.04M | | | 0.04M | | | 0.50M | 0.40M | | | | |
|
Common Equity
|
2.08M | 2.32M | 1.37M | 0.56M | 1.04M | -0.48M | -0.65M | -0.46M | -0.82M | -0.21M | 1.57M | 3.56M | 6.19M | 8.01M |
|
Shareholder's Equity
|
2.08M | 2.32M | 1.37M | 0.56M | 1.04M | -0.48M | -0.65M | -0.46M | -0.82M | -0.21M | 1.57M | 3.56M | 6.19M | 8.01M |
|
Liabilities and Shareholders Equity
|
3.46M | | 2.45M | | | 3.53M | 1.48M | 4.17M | 4.60M | 2.70M | 4.11M | 6.34M | 9.12M | 13.27M |
|
Retained Earnings
|
-14.54M | | -18.13M | | | -17.27M | -24.72M | -23.99M | -24.35M | -29.82M | -28.47M | -26.47M | -23.85M | -22.02M |