|
Cash & Equivalents
|
13.00 | 0.06M | 0.00M | 0.00M | 0.00M | 0.00M | 0.36M | 0.11M | 0.39M | 0.01M | 0.05M | 1.23M | 0.24M | 0.07M | 0.08M | 0.08M | 0.02M | 0.05M | 0.07M | 0.03M | 0.01M |
|
Cash & Current Investments
|
13.00 | 0.06M | 0.00M | 0.00M | 0.00M | 0.00M | 0.36M | 0.11M | 0.39M | 0.01M | 0.05M | 1.23M | 0.24M | 0.07M | 0.08M | 0.08M | 0.02M | 0.05M | 0.07M | 0.03M | 0.01M |
|
Receivables - Net
|
| | | | | | | 0.63M | 0.33M | 0.19M | | | | | | | | | 0.01M | | 0.33M |
|
Receivables - Other
|
| | | | 0.70M | 0.12M | | | | 0.43M | | | | | 0.01M | | | | | | 0.00M |
|
Receivables
|
| | | | | | | 0.63M | 0.33M | 0.62M | | | | | | | | | 0.01M | | 0.33M |
|
Inventory
|
| | | | | | | | 1.32M | 2.18M | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.02M | 2.92M | 1.89M | 0.82M | 0.04M | 2.14M | 3.24M | 0.09M | | | | | | | | | | | |
|
Current Assets
|
| | 0.02M | -0.28M | 2.75M | 0.96M | 2.25M | 2.89M | 5.05M | 6.96M | 0.11M | 1.28M | 0.29M | 0.13M | 0.08M | 0.08M | 0.02M | 0.05M | 0.08M | 0.03M | 0.34M |
|
Property, Plant & Equipment (Net)
|
| | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | | 0.38M | 0.77M | 0.87M | 0.94M | 0.99M | 0.99M | 1.13M | 1.47M | 1.40M | 1.32M |
|
Intangibles
|
| | | | | | | | | | | 0.08M | 0.10M | 0.08M | 0.08M | 0.08M | 0.14M | 0.14M | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 0.08M | -0.08M | -0.08M | 0.08M | 0.08M | 0.14M | 0.14M | | | |
|
Other Non-Current Assets
|
| | 0.03M | 0.05M | 0.05M | 1.94M | 1.85M | 0.23M | 0.96M | 0.96M | 0.01M | 0.03M | 0.10M | 0.14M | 0.14M | 0.13M | 0.11M | 0.11M | | | |
|
Non-Current Assets
|
| | 0.05M | 3.64M | 0.07M | 1.96M | 0.16M | 0.25M | 0.28M | 0.33M | 0.01M | 0.49M | 0.97M | 1.08M | 1.31M | 1.34M | 1.23M | 1.34M | 1.56M | 1.48M | 1.39M |
|
Assets
|
| | 0.06M | 3.36M | 2.82M | 2.93M | 2.41M | 3.14M | 5.34M | 7.30M | 0.11M | 1.77M | 1.26M | 1.21M | 1.39M | 1.41M | 1.25M | 1.39M | 1.64M | 1.51M | 1.73M |
|
Accounts Payables
|
| | 0.21M | 0.34M | 1.37M | 1.50M | 0.71M | 2.86M | 4.35M | 1.30M | | 925.00 | 0.02M | 0.00M | 0.02M | 0.02M | 0.14M | 0.26M | 0.43M | 0.41M | 0.72M |
|
Notes Payables
|
| | 0.33M | | | 3.05M | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M |
|
Payables
|
| | 0.54M | 0.34M | 1.37M | 4.55M | 0.71M | 2.86M | 4.35M | 1.30M | | 925.00 | 0.02M | 0.00M | 0.02M | 0.02M | 0.14M | 0.26M | 0.49M | 0.47M | 0.78M |
|
Accumulated Expenses
|
| | 0.01M | 0.03M | 0.08M | 0.02M | 0.03M | 0.09M | 0.09M | 0.16M | 0.01M | 0.03M | 0.04M | 0.05M | 0.05M | 0.06M | 0.03M | 0.04M | 0.04M | 0.05M | 0.06M |
|
Other Accumulated Expenses
|
| | 0.03M | 0.05M | | | | | | | | | | | | | | | 227.00 | 0.00M | |
|
Short term Debt
|
| | | | | | 1.96M | | | 2.84M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | 0.03M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Current Deferred Revenue
|
| | | | | | | | 0.99M | 1.01M | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.55M | 2.17M | 2.73M | 4.57M | 5.29M | 6.98M | 9.28M | 11.15M | 0.63M | 0.88M | 0.87M | 1.13M | 1.63M | 1.73M | 1.99M | 2.50M | 2.71M | 2.46M | 2.77M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | 0.79M |
|
Liabilities from Discontinued Operations
|
| | | | | | 2.62M | | | 7.01M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | 0.06M | 0.15M | 0.14M | 0.07M | 0.11M | 0.10M | 0.08M | 0.07M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 99.00 | 99.00 | 99.00 | 99.00 | 99.00 | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | 0.59M | 0.65M | 0.69M | 0.67M | 0.66M | 0.64M | 0.63M | 0.61M | 0.60M |
|
Total Liabilities
|
| | 0.55M | 2.17M | 2.73M | 4.57M | 5.29M | 6.98M | 9.28M | 11.15M | 1.22M | 1.47M | 1.46M | 1.78M | 2.31M | 2.40M | 2.65M | 3.14M | 3.33M | 3.07M | 3.36M |
|
Total Debt
|
| | | | | | 1.96M | | | 2.84M | | | | | | | | | | | |
|
Common Equity
|
| | -0.49M | | | -1.64M | -2.88M | | | -3.85M | -1.11M | 0.30M | -0.19M | -0.57M | -0.92M | -0.98M | -1.40M | -1.75M | -1.69M | -1.56M | -1.63M |
|
Shareholder's Equity
|
| | -0.49M | 1.19M | 0.09M | | -2.88M | -3.84M | -3.94M | -3.85M | -1.11M | 0.30M | -0.19M | -0.57M | -0.92M | -0.98M | -1.40M | -1.75M | -1.69M | -1.56M | -1.63M |
|
Liabilities and Shareholders Equity
|
| | 0.06M | 3.36M | 2.82M | 2.93M | 2.41M | 3.14M | 5.34M | 7.30M | 0.11M | 1.77M | 1.26M | 1.21M | 1.39M | 1.41M | 1.25M | 1.39M | 1.64M | 1.51M | 1.73M |
|
Treasury Shares
|
| | | | | | -0.18M | -0.04M | | | | | | | | | | | | | |
|
Retained Earnings
|
| | -4.96M | -6.42M | -11.91M | -19.69M | 39.82M | -41.16M | -42.01M | 42.62M | -40.17M | -41.13M | -42.10M | -42.60M | -42.70M | -43.19M | -45.43M | -50.90M | -51.37M | -51.86M | -52.05M |
|
Preferred Shares
|
| | 4.00M | 7.17M | 11.87M | 17.37M | | 37.01M | 38.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |