|
Cash & Equivalents
|
0.39M | 0.39M | 0.37M | 1.20M | 0.03M | 0.00M | 0.00M | 2.96M | 0.82M | 1.55M | 2.58M |
|
Cash & Current Investments
|
0.39M | 0.39M | 0.37M | 1.20M | 0.03M | 0.00M | 0.00M | 2.96M | 0.82M | 1.55M | 2.58M |
|
Receivables - Net
|
0.01M | 0.04M | 0.00M | 0.01M | | | | | 0.22M | 0.65M | 1.25M |
|
Receivables
|
0.01M | 0.04M | 0.00M | 0.01M | | | | | 0.22M | 0.65M | 1.25M |
|
Raw Materials
|
| | | | | | | 0.34M | 0.19M | 0.20M | 2.89M |
|
Finished Goods
|
| | | | | | | 0.04M | | | |
|
Inventory
|
| | | | | | | 0.38M | 0.19M | 0.20M | 2.89M |
|
Prepaid Assets
|
0.13M | 0.01M | | 0.02M | 0.01M | 0.00M | 0.10M | | 0.01M | 0.30M | 0.92M |
|
Current Assets
|
0.28M | 0.44M | 0.38M | 1.22M | 0.04M | 0.00M | 0.10M | 3.34M | 1.24M | 2.69M | 7.64M |
|
Property, Plant & Equipment (Net)
|
0.01M | 0.07M | 0.08M | 0.06M | 0.01M | | | 2.91M | 13.17M | 23.50M | 37.43M |
|
Long-Term Investments
|
| 0.17M | 0.23M | 0.40M | 0.25M | | | | | | |
|
Goodwill
|
| | | 2.97M | | | | 2.50M | | | |
|
Intangibles
|
| | | 0.86M | 0.23M | | | 26.55M | 26.55M | 26.55M | 26.55M |
|
Goodwill & Intangibles
|
| | | 3.83M | 0.23M | | | 25.81M | 22.85M | 26.55M | 26.55M |
|
Other Non-Current Assets
|
0.07M | 0.21M | 0.27M | 1.30M | 0.52M | | | 1.00M | 0.01M | 0.03M | 0.03M |
|
Non-Current Assets
|
0.01M | 0.28M | 0.35M | 1.36M | 0.53M | | | 34.84M | 40.23M | 43.72M | 55.45M |
|
Assets
|
0.37M | 0.72M | 0.72M | 2.57M | 0.57M | 0.00M | 0.10M | 38.18M | 41.47M | 46.41M | 63.09M |
|
Accounts Payables
|
0.03M | 0.11M | 0.38M | 1.26M | 0.96M | 5.46M | 4.95M | 2.77M | 5.04M | 6.10M | 5.89M |
|
Notes Payables
|
| | | 0.80M | 2.50M | 6.99M | 3.19M | 6.46M | | 8.07M | 0.23M |
|
Payables
|
0.03M | 0.11M | 0.38M | 2.05M | 3.45M | 12.44M | 8.14M | 9.23M | 5.04M | 14.17M | 6.13M |
|
Accumulated Expenses
|
0.03M | 0.08M | | 1.60M | 2.99M | 3.72M | 3.86M | 4.00M | 3.95M | 4.09M | 3.95M |
|
Other Accumulated Expenses
|
| | | | | | | | 0.32M | 2.07M | 0.50M |
|
Short term Debt
|
| | 1.30M | 9.49M | 0.93M | 20.24M | 25.48M | 44.02M | 0.32M | | |
|
Current Leases
|
| | | | | | | 0.29M | 2.74M | 0.11M | 0.33M |
|
Current Deferred Revenue
|
| | 0.03M | -0.03M | | | | 0.03M | 0.03M | | |
|
Total Current Liabilities
|
1.15M | 0.19M | 1.71M | 13.95M | 7.41M | 36.87M | 37.72M | 59.47M | 19.01M | 40.49M | 21.10M |
|
Non-Current Debt
|
| | | | 0.03M | 0.17M | 0.06M | 0.02M | 7.00M | 6.25M | 4.26M |
|
Convertible Debt
|
0.16M | 0.21M | 0.11M | 0.80M | | 0.60M | 2.89M | 0.04M | | 4.03M | |
|
Operating Leases
|
| | | | | | | 3.75M | 3.09M | 0.30M | 1.11M |
|
Other Non-Current Liabilities
|
1.10M | | 1.30M | 9.49M | | 20.24M | 89.65M | 3.88M | | | |
|
Total Non-Current Liabilities
|
1.31M | 0.40M | 1.82M | 13.95M | | 16.64M | -51.82M | 57.64M | | | |
|
Total Liabilities
|
1.31M | | 1.82M | 13.95M | 7.41M | 36.87M | 37.83M | 61.53M | 26.13M | 50.87M | 26.13M |
|
Total Debt
|
| | 1.30M | 9.49M | 0.96M | 20.40M | 25.54M | 44.05M | 7.32M | 6.25M | 4.26M |
|
Common Equity
|
-0.95M | 0.32M | -1.10M | -11.38M | -6.84M | -36.87M | -37.73M | -23.35M | 15.34M | -4.45M | 36.95M |
|
Shareholder's Equity
|
-0.95M | 0.32M | -1.10M | -11.38M | -6.84M | -36.87M | -37.73M | -23.35M | 15.34M | -4.45M | 36.95M |
|
Liabilities and Shareholders Equity
|
0.37M | 0.72M | 0.72M | 2.57M | 0.57M | 0.00M | 0.10M | 38.18M | 41.47M | 46.41M | 63.09M |
|
Retained Earnings
|
-3.36M | -11.83M | -29.86M | -74.25M | -80.78M | -189.56M | -301.19M | -298.41M | -362.27M | -395.87M | -496.31M |
|
Preferred Shares
|
| | | | | 1.00 | 1.00 | 1.00 | | | 450.00 |