|
Cash & Equivalents
|
1.37M | 1.22M | 0.64M | 0.45M | 3.86M | 2.26M | 2.74M | 3.09M | 1.29M | 1.26M | | 1.33M | | 0.14M | 0.09M | 0.02M | 0.02M | 0.07M | 0.04M | 0.00M | 747.00 | 12.00 | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.00M | 0.00M | 0.00M | 0.10M | 0.05M | 0.04M |
|
Cash & Current Investments
|
1.37M | 1.22M | 0.64M | 0.45M | 3.86M | 2.26M | 2.74M | 3.09M | 1.29M | 1.26M | | 1.33M | | 0.14M | 0.09M | 0.02M | 0.02M | 0.07M | 0.04M | 0.00M | 747.00 | 12.00 | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.00M | 0.00M | 0.00M | 0.10M | 0.05M | 0.04M |
|
Receivables - Net
|
| | | 0.26M | 0.36M | 0.39M | 0.52M | 0.62M | 1.02M | 0.09M | 0.52M | 0.37M | 0.34M | 0.31M | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.00M | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.01M | | | | | | | | 0.00M | | | | 0.09M | 0.01M | 0.02M | 0.02M |
|
Receivables
|
| | | 0.26M | 0.36M | 0.39M | 0.52M | 0.62M | 1.02M | 0.09M | 0.52M | 0.37M | 0.34M | 0.31M | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.01M | | | 0.00M | | | | |
|
Prepaid Assets
|
| | | 0.00M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M | | 0.02M | | 0.03M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Current Assets
|
| | | 0.71M | 4.25M | 2.67M | 3.27M | 3.71M | 2.31M | 1.82M | | 1.72M | | 0.48M | 0.09M | 0.03M | 0.03M | 0.09M | 0.06M | 0.02M | 0.01M | 12.00 | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.04M | 0.01M | 0.01M | 0.01M | 0.11M | 0.06M | 0.05M |
|
Property, Plant & Equipment (Net)
|
| | | 3.96M | 5.02M | 6.35M | 7.76M | 9.61M | 10.27M | 10.76M | | 6.47M | | 5.58M | 0.04M | 0.04M | | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 937.00 | 904.00 | 780.00 | 706.00 | 0.03M | 0.02M | 0.02M | 0.02M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 976.00 | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | 0.03M | 0.03M | | | | | | | | 975.00 | 1.00 | 975.00 | 1.00 | 975.00 | 975.00 | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | 0.03M | 0.03M | | | | | | | | 975.00 | 1.00 | 975.00 | 1.00 | 975.00 | 975.00 | | | | | |
|
Other Non-Current Assets
|
| | | 0.53M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | -0.03M | | 0.01M | | 0.01M | 0.03M | 0.03M | | 0.06M | 0.05M | 0.04M | 0.04M | 0.01M | | | 0.00M | | | | | | | | 0.02M | 0.16M | 0.19M | 0.19M |
|
Non-Current Assets
|
| | | 4.83M | 5.32M | 6.60M | 8.37M | 10.50M | 11.06M | 11.46M | | 7.04M | | 5.97M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.01M | | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.29M | 0.33M | 0.34M | 0.34M |
|
Assets
|
| | | 5.55M | 9.56M | 9.27M | 11.64M | 14.22M | 13.37M | 13.28M | | 8.76M | | 6.45M | 0.16M | 0.09M | 0.09M | 0.15M | 0.11M | 0.06M | 0.06M | 0.01M | | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.04M | 0.01M | 0.01M | 0.31M | 0.44M | 0.41M | 0.39M |
|
Accounts Payables
|
| | | 0.18M | 0.58M | 0.23M | 0.28M | 0.41M | 0.02M | 0.07M | | 0.11M | | 0.00M | 0.11M | 0.12M | 0.38M | 0.40M | 0.45M | 0.51M | 0.61M | 0.65M | | 0.76M | 0.85M | 2.45M | 2.49M | 2.55M | 1.27M | 2.72M | 2.78M | 1.12M | 1.30M | 1.24M | 1.30M | 1.60M |
|
Notes Payables
|
| | | 2.33M | 2.58M | 2.80M | 4.40M | 7.62M | 7.66M | 7.71M | | 7.81M | | 7.93M | 0.09M | 0.09M | 0.07M | 0.10M | 0.10M | 0.11M | 0.12M | 0.12M | | 0.24M | 0.14M | 0.10M | 0.10M | 0.10M | 0.06M | 0.16M | 0.16M | 0.06M | 0.32M | 0.30M | 0.30M | 0.31M |
|
Payables
|
| | | 2.51M | 3.16M | 3.03M | 4.68M | 8.03M | 7.68M | 7.78M | | 7.93M | | 7.93M | 0.20M | 0.21M | 0.45M | 0.50M | 0.55M | 0.62M | 0.73M | 0.77M | | 1.00M | 0.98M | 2.55M | 2.59M | 2.65M | 1.33M | 2.87M | 2.94M | 1.18M | 1.62M | 1.53M | 1.60M | 1.91M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | 0.06M | 0.11M | 0.18M | 0.11M | 0.14M | 0.11M | 0.13M | 0.13M | | 0.14M | 0.15M | 0.17M | 0.17M | 0.18M | 0.18M | 0.05M | 0.00M | 0.21M | 0.22M | 0.22M | 0.24M | 0.26M |
|
Other Accumulated Expenses
|
| | | 0.08M | 0.11M | 0.13M | 0.03M | 0.34M | 0.37M | -0.14M | | 0.32M | | 0.33M | | | | | | | | | | | | | | | 1.76M | | | | 0.85M | 1.51M | 1.92M | 2.21M |
|
Short term Debt
|
| | | | 0.68M | 0.34M | 0.01M | 564.00 | | | | | | | | 0.04M | | 0.46M | 0.49M | 0.47M | 0.58M | 0.72M | | 0.72M | 0.86M | 1.51M | 1.58M | 1.84M | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.05M | 0.05M |
|
Current Taxes
|
| | | | | | | | | | | | | | 0.37M | 0.49M | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 0.26M | 3.95M | 3.50M | 1.55M | 1.01M | 0.39M | 0.46M | | 0.44M | | 8.40M | 0.80M | 0.94M | 0.82M | 1.13M | 1.23M | 1.27M | 1.50M | 1.68M | | 1.93M | 2.08M | 4.32M | 4.44M | 4.78M | 5.00M | 5.43M | 5.64M | 2.37M | 3.03M | 3.71M | 4.28M | 4.86M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 0.46M | 0.49M | 0.47M | 0.58M | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | 8.25M | | 0.01M | 0.03M | 0.10M | 0.14M | 0.14M | 0.17M | 0.17M | | 0.29M | 0.14M | 0.10M | 0.10M | 0.10M | 0.10M | 0.05M | 0.10M | 0.10M | 0.10M | 0.16M | 0.18M | 0.18M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -185.00 | -290.00 | -584.00 | -613.00 |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.09M | 0.08M | 0.07M |
|
Other Non-Current Liabilities
|
| | | 0.72M | 0.37M | 0.30M | 0.33M | 0.58M | 0.19M | 0.12M | | 0.18M | | 0.19M | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 4.19M | 5.03M | 4.53M | 7.12M | 10.37M | 9.70M | 9.70M | | 8.71M | | 8.80M | | | | 1.13M | | | | 1.68M | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 4.91M | 5.39M | 4.83M | 7.45M | 10.95M | 9.89M | 9.81M | | 8.89M | | 8.99M | 0.80M | 0.94M | 0.82M | 1.13M | 1.23M | 1.27M | 1.50M | 1.68M | 1.90M | 1.93M | 2.08M | 4.32M | 4.44M | 4.78M | 5.00M | 5.43M | 5.64M | 2.37M | 3.14M | 3.80M | 4.36M | 4.93M |
|
Total Debt
|
| | | | 0.68M | 0.34M | 0.01M | 564.00 | | | | | | | | 0.04M | | 0.91M | 0.97M | 0.95M | 1.16M | 0.72M | | 0.72M | 0.86M | 1.51M | 1.58M | 1.84M | | | | | | | | |
|
Common Equity
|
| | | 0.64M | 4.17M | 4.44M | 4.19M | 3.27M | 3.48M | 3.47M | | 3.27M | | -2.55M | -0.64M | -0.85M | -0.73M | -0.98M | -1.12M | -1.21M | -1.44M | -1.67M | -1.90M | -1.90M | -2.06M | -4.29M | -4.41M | -4.75M | -4.98M | -5.39M | -5.62M | -2.36M | -2.84M | -3.36M | -3.95M | -4.54M |
|
Shareholder's Equity
|
| | | 0.64M | 4.17M | 4.44M | 4.19M | 3.27M | 3.48M | 3.47M | | 3.27M | | -2.55M | -0.64M | -0.85M | -0.73M | -0.98M | -1.12M | -1.21M | -1.44M | -1.67M | -1.90M | -1.90M | -2.06M | -4.29M | -4.41M | -4.75M | -4.98M | -5.39M | -5.62M | -2.36M | -2.84M | -3.36M | -3.95M | -4.54M |
|
Liabilities and Shareholders Equity
|
| | | 5.55M | 9.56M | 9.27M | 11.64M | 14.22M | 13.37M | 13.28M | | 8.76M | | 6.45M | 0.16M | 0.09M | 0.09M | 0.15M | 0.11M | 0.06M | 0.06M | 0.01M | | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.04M | 0.01M | 0.01M | 0.31M | 0.44M | 0.41M | 0.39M |
|
Retained Earnings
|
| | | -1.23M | -1.21M | -0.96M | -1.28M | -2.25M | -2.04M | -2.05M | | -5.65M | | -8.07M | -9.16M | -9.40M | -9.84M | -10.13M | -10.37M | -10.55M | -11.03M | -11.24M | | -11.87M | -16.23M | -67.25M | -67.45M | -67.84M | -68.38M | 0.20M | 0.28M | -69.54M | -71.02M | -72.06M | -72.70M | -73.58M |