|
Cash & Equivalents
|
0.01M | 0.03M | 0.03M | 0.01M | 0.01M | | | | | | | | | | 0.03M | 0.00M | 0.03M | 0.01M | 0.06M | 0.02M | 0.06M | 0.00M | 0.00M | 0.18M | 0.22M | 0.06M | 0.05M | 0.07M | 0.41M | 0.07M | 0.06M | 0.02M | 0.01M | 0.34M | 0.14M | 0.04M |
|
Cash & Current Investments
|
0.01M | 0.03M | 0.03M | 0.01M | 0.01M | | | | | | | | | | 0.03M | 0.00M | 0.03M | 0.01M | 0.06M | 0.02M | 0.06M | 0.00M | 0.00M | 0.18M | 0.22M | 0.06M | 0.05M | 0.07M | 0.41M | 0.07M | 0.06M | 0.02M | 0.01M | 0.34M | 0.14M | 0.04M |
|
Receivables - Net
|
| | | | | | | | | | | | | | 0.01M | 0.00M | 0.03M | 0.01M | 0.01M | 0.05M | 0.08M | 0.00M | 0.00M | 0.01M | 0.01M | 0.04M | 0.07M | 0.07M | 0.03M | 0.06M | 0.01M | 0.04M | 0.07M | 0.06M | 0.05M | 0.10M |
|
Receivables - Other
|
| | | | 0.00M | 0.00M | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | 0.01M | 0.00M | 0.03M | 0.01M | 0.03M | 0.06M | 0.09M | 0.00M | 0.00M | 0.01M | 0.01M | 0.04M | 0.07M | 0.07M | 0.03M | 0.06M | 0.01M | 0.04M | 0.07M | 0.06M | 0.05M | 0.10M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.02M | 0.16M | 0.25M | 0.25M | 0.42M | 0.40M | 0.42M | 0.16M | 0.11M | 0.08M | 0.08M | 0.09M |
|
Prepaid Assets
|
305.00 | 305.00 | 8.00 | 8.00 | | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.01M | 0.00M | 0.00M | 0.10M | 0.01M | 0.31M | 0.45M | 0.33M | 0.36M | 0.15M | 0.07M | 0.10M | 0.04M | 0.01M | 0.04M | 0.04M | 0.04M | 0.03M | 0.00M | 0.06M | 0.04M |
|
Current Assets
|
| | 0.03M | 0.01M | 0.01M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.02M | 0.07M | 0.02M | 0.21M | 0.08M | 0.46M | 0.45M | 0.36M | 0.60M | 0.40M | 0.33M | 0.47M | 0.43M | 0.87M | 0.56M | 0.53M | 0.25M | 0.23M | 0.48M | 0.33M | 0.27M |
|
Property, Plant & Equipment (Net)
|
| | 0.01M | | | | | | | | | | | | 0.00M | | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.08M | 0.07M | 0.07M | 0.09M | 0.11M | 0.10M | 0.16M | 0.14M | 0.11M | 0.10M | 0.07M | 0.07M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 0.06M | 0.08M | 0.09M | 0.09M | 0.06M | 0.09M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 0.06M | 0.08M | 0.09M | 0.09M | 0.06M | 0.09M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | | |
|
Long-Term Deferred Tax
|
| | -988.00 | | | | | | | -0.02M | | | | 0.02M | | | | 0.13M | | | | 0.40M | | | | 0.79M | | | | 1.46M | | | | 2.04M | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | 0.00M | | | 0.31M | 0.45M | 0.33M | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | 0.01M | 0.01M | | | | | | | | | | | 0.02M | 0.03M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.09M | 0.08M | 0.15M | 0.26M | 0.32M | 0.37M | 0.37M | 0.35M | 0.38M | 0.35M | 0.34M | 0.31M | 0.56M | 0.51M |
|
Assets
|
0.01M | 0.03M | 0.04M | 0.02M | 0.01M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.05M | 0.08M | 0.02M | 0.22M | 0.09M | 0.46M | 0.45M | 0.45M | 0.68M | 0.55M | 0.59M | 0.79M | 0.80M | 1.24M | 0.91M | 0.91M | 0.60M | 0.57M | 0.79M | 0.89M | 0.78M |
|
Accounts Payables
|
| | | | | 0.00M | 828.00 | 650.00 | 0.01M | 0.01M | 0.02M | 0.02M | 0.00M | 0.01M | 0.02M | 0.06M | 0.05M | 0.21M | 0.20M | 0.20M | 0.34M | 0.52M | 0.56M | 0.43M | 0.44M | 0.52M | 0.90M | 0.99M | 1.40M | 1.56M | 1.73M | 1.51M | 1.53M | 1.51M | 1.42M | 1.48M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | 0.42M | 0.49M | 0.41M | 0.70M | 1.21M | | 2.02M | 2.42M | 1.97M | 1.97M | 2.18M | 2.28M | 2.63M | 2.86M | 3.12M |
|
Payables
|
| | | | | 0.00M | 828.00 | 650.00 | 0.01M | 0.01M | 0.02M | 0.02M | 0.00M | 0.01M | 0.02M | 0.06M | 0.05M | 0.21M | 0.20M | 0.20M | 0.34M | 0.94M | 1.05M | 0.84M | 1.14M | 1.73M | 0.90M | 3.01M | 3.82M | 3.53M | 3.70M | 3.69M | 3.81M | 4.14M | 4.28M | 4.60M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.02M | 0.03M | 0.04M | 0.06M | 0.09M | 0.12M | 0.30M | 0.22M | 0.27M | 0.28M | 0.31M | 0.38M | 0.43M | 0.50M | 0.45M | 0.50M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | 0.18M | 0.20M | 0.14M | 0.15M | 0.25M | 0.18M | 0.22M | 0.23M | 0.23M | 0.30M | 0.32M | 0.33M | 0.34M | 0.33M | 0.33M |
|
Short term Debt
|
| | 0.00M | | 0.01M | 0.01M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | 0.02M | 0.03M | 0.01M | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.15M | 0.16M |
|
Total Current Liabilities
|
| | 0.00M | | 0.01M | 0.01M | 0.05M | 0.07M | 0.08M | 0.08M | 0.09M | 0.10M | 0.10M | 0.01M | 0.08M | 0.18M | 0.07M | 0.22M | 3.87M | 6.27M | 1.45M | 1.15M | 1.29M | 1.35M | 1.64M | 2.39M | 3.10M | 3.69M | 4.90M | 4.31M | 4.65M | 4.93M | 5.07M | 6.04M | 5.73M | 6.14M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.14M | 0.17M | 0.16M | 0.15M | 0.13M | 0.12M | 0.14M | 0.13M | 0.32M | 0.29M |
|
Non-Current Debt
|
0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | 0.12M | 0.27M | 0.35M | 0.42M | 0.27M | 0.41M | 0.26M | 0.17M | 0.19M | 0.17M | 0.17M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | 12.00 | | | 12.00 | 12.00 | | | | | | | | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | | 1.75M |
|
Operating Leases
|
| | | | | | | | | | | | | | 0.02M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.05M | 0.07M | 0.08M | 0.08M | 0.09M | 0.10M | 0.10M | 0.01M | 0.08M | 0.18M | 0.07M | 0.22M | 3.87M | 6.27M | 1.45M | 1.15M | 1.29M | 1.35M | 1.64M | 2.48M | 3.25M | 3.86M | 5.06M | 4.46M | 4.78M | 5.05M | 5.21M | 6.16M | 6.05M | 6.43M |
|
Total Debt
|
0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
0.01M | 0.03M | 0.03M | 0.02M | -25.00 | -0.01M | -0.03M | -0.05M | -0.06M | -0.06M | -0.07M | -0.08M | -0.09M | 0.01M | -0.03M | -0.14M | 0.02M | -0.42M | -5.63M | -8.15M | -2.97M | -2.67M | -2.82M | -2.65M | -3.06M | -3.86M | -4.99M | -4.97M | -5.74M | -5.46M | -5.79M | -6.36M | -6.56M | -7.29M | -7.07M | -7.57M |
|
Shareholder's Equity
|
0.01M | 0.03M | 0.03M | 0.02M | -25.00 | -0.01M | -0.03M | -0.05M | -0.06M | -0.06M | -0.07M | -0.08M | -0.09M | 0.01M | -0.03M | -0.14M | 0.02M | -0.42M | -5.63M | -8.15M | -2.97M | -2.67M | -2.82M | -2.65M | -3.06M | -3.86M | -4.99M | -4.97M | -5.74M | -5.46M | -5.79M | -6.36M | -6.56M | -7.29M | -7.07M | -7.57M |
|
Liabilities and Shareholders Equity
|
0.01M | 0.03M | 0.04M | 0.02M | 0.01M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.05M | 0.08M | 0.02M | 0.22M | 0.09M | 0.46M | 0.45M | 0.45M | 0.68M | 0.55M | 0.59M | 0.79M | 0.80M | 1.24M | 0.91M | 0.91M | 0.60M | 0.57M | 0.79M | 0.89M | 0.78M |
|
Retained Earnings
|
-0.00M | -0.00M | -0.00M | -0.01M | -0.03M | -0.04M | -0.06M | -0.08M | -0.09M | -0.09M | -0.10M | -0.10M | -0.11M | -0.12M | -0.16M | -0.27M | -0.61M | -0.88M | -19.99M | -23.09M | -29.86M | -30.47M | -30.84M | -32.25M | -33.12M | -34.50M | -35.72M | -36.69M | -37.58M | -39.44M | -40.03M | -40.61M | -41.02M | -43.78M | -44.47M | -45.05M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | 0.19M | 1.00M | 1.75M | 1.75M | 1.75M | 0.17M | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | 100.00 | 0.17M | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.16M | | | | 0.09M | | |