|
Cash & Equivalents
|
0.00M | 0.00M | 0.00M | 0.00M | 871.00 | 358.00 | 567.00 | 450.00 | 478.00 | 395.00 | 278.00 | 161.00 | 44.00 | 152.00 | 84.00 | 92.00 | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Cash & Current Investments
|
0.00M | 0.00M | 0.00M | 0.00M | 871.00 | 358.00 | 567.00 | 450.00 | 478.00 | 395.00 | 278.00 | 161.00 | 44.00 | 152.00 | 84.00 | 92.00 | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | 0.03M | 0.05M | 0.07M | 0.03M | 0.04M | 0.06M | 0.08M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.04M | 0.00M |
|
Receivables
|
| | | | | | | | | | | | | | | | 0.03M | 0.05M | 0.07M | 0.03M | 0.04M | 0.06M | 0.08M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.05M | 0.06M | 0.02M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | 0.02M | | | | | 0.02M | 0.03M | 0.02M | 0.01M | 0.02M | 0.00M | | | | | | |
|
Current Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 871.00 | 358.00 | 567.00 | 450.00 | 478.00 | 395.00 | 278.00 | 161.00 | 44.00 | 152.00 | 84.00 | 0.02M | 0.05M | 0.07M | 0.08M | 0.05M | 0.10M | 0.11M | 0.11M | 0.04M | 0.05M | 0.03M | 0.03M | 0.03M | 0.04M | 0.06M | 0.07M | 0.03M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | 0.01M | 0.17M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 983.00 | 355.00 |
|
Intangibles
|
| | | | | | | | | | | | | | | | 0.10M | 0.17M | 0.20M | 0.19M | 0.23M | 0.23M | 0.23M | 0.25M | 0.25M | 0.25M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | 0.10M | 0.17M | 0.20M | 0.19M | 0.23M | 0.23M | 0.23M | 0.25M | 0.25M | 0.25M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | 0.11M | 0.18M | 0.22M | 0.20M | 0.18M | 0.16M | 0.14M | 0.14M | 0.11M | 0.09M | 0.09M | 0.06M | 0.04M | 0.02M | 0.02M | 0.01M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | 0.11M | 0.18M | 0.22M | 0.20M | 0.18M | 0.16M | 0.14M | 0.14M | 0.11M | 0.09M | 0.09M | 0.06M | 0.04M | 0.02M | 0.02M | 0.01M |
|
Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 871.00 | 358.00 | 567.00 | 450.00 | 478.00 | 395.00 | 278.00 | 161.00 | 44.00 | 152.00 | 84.00 | 0.02M | 0.16M | 0.25M | 0.30M | 0.25M | 0.29M | 0.27M | 0.26M | 0.18M | 0.16M | 0.13M | 0.12M | 0.10M | 0.09M | 0.08M | 0.09M | 0.05M |
|
Accounts Payables
|
428.00 | 678.00 | 898.00 | 0.00M | 797.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 99.00 | 396.00 | 0.00M | 0.11M | 0.19M | 0.09M | 0.14M | 0.25M | 0.23M | 0.23M | 0.24M | 0.27M | 0.29M | 0.29M | 0.27M | 0.29M | 0.32M | 0.31M | 0.33M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | 0.12M | 0.15M | 0.16M | 0.16M | 0.19M | 0.16M | 0.20M | 0.20M | 0.20M | 0.20M | 0.22M | 0.27M | 0.34M | 0.35M |
|
Payables
|
428.00 | 678.00 | 898.00 | 0.00M | 797.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 99.00 | 396.00 | 0.00M | 0.11M | 0.19M | 0.21M | 0.28M | 0.41M | 0.39M | 0.42M | 0.41M | 0.47M | 0.49M | 0.49M | 0.47M | 0.52M | 0.59M | 0.66M | 0.68M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | 0.07M | | 0.04M | 0.04M | 0.01M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 0.05M | 0.05M | 0.06M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | |
|
Short term Debt
|
0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.05M | 0.05M | 0.06M | 0.06M | 0.07M | 0.08M | 0.08M | 0.10M | 0.11M | 0.12M | 0.13M | 0.30M | 0.30M | 0.30M | 0.30M | 0.00M | 0.32M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | 0.07M | | | | 0.05M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.01M | 0.01M | | | | | | | | |
|
Total Current Liabilities
|
0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.08M | 0.10M | 0.11M | 0.12M | 0.13M | 0.47M | 0.55M | 0.55M | 0.62M | 0.79M | 0.79M | 0.78M | 0.76M | 0.80M | 0.86M | 0.93M | 0.91M | 0.97M | 1.03M | 1.08M | 1.08M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 0.16M | | | 0.16M | 0.16M | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 0.16M | 0.16M | 0.16M | 0.62M | 0.16M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M |
|
Total Liabilities
|
0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.08M | 0.10M | 0.11M | 0.12M | 0.13M | 0.63M | 0.70M | 0.71M | 0.78M | 0.95M | 0.95M | 0.94M | 0.91M | 0.96M | 1.01M | 1.09M | 1.07M | 1.13M | 1.19M | 1.24M | 1.24M |
|
Total Debt
|
0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.05M | 0.05M | 0.06M | 0.06M | 0.07M | 0.08M | 0.08M | 0.10M | 0.11M | 0.12M | 0.13M | 0.30M | 0.30M | 0.30M | 0.30M | 0.15M | 0.47M | 0.16M | 0.16M | 0.16M | 0.16M | 0.15M | 0.16M | 0.16M | 0.01M | 0.01M | 0.01M |
|
Common Equity
|
-0.02M | -0.02M | -0.02M | -0.02M | -0.04M | -0.05M | -0.05M | -0.06M | -0.06M | -0.07M | -0.08M | -0.08M | -0.10M | -0.11M | -0.12M | -0.11M | -0.47M | -0.45M | -0.41M | -0.53M | -0.66M | -0.68M | -0.68M | -0.73M | -0.79M | -0.88M | -0.97M | -0.98M | -1.05M | -1.10M | -1.15M | -1.20M |
|
Shareholder's Equity
|
-0.02M | -0.02M | -0.02M | -0.02M | -0.04M | -0.05M | -0.05M | -0.06M | -0.06M | -0.07M | -0.08M | -0.08M | -0.10M | -0.11M | -0.12M | -0.11M | -0.47M | -0.45M | -0.41M | -0.53M | -0.66M | -0.68M | -0.68M | -0.73M | -0.79M | -0.88M | -0.97M | -0.98M | -1.05M | -1.10M | -1.15M | -1.20M |
|
Liabilities and Shareholders Equity
|
0.00M | 0.00M | 0.00M | 0.00M | 871.00 | 358.00 | 567.00 | 450.00 | 478.00 | 395.00 | 278.00 | 161.00 | 44.00 | 152.00 | 84.00 | 0.02M | 0.16M | 0.25M | 0.30M | 0.25M | 0.29M | 0.27M | 0.26M | 0.18M | 0.16M | 0.13M | 0.12M | 0.10M | 0.09M | 0.08M | 0.09M | 0.05M |
|
Retained Earnings
|
-0.02M | -0.03M | -0.04M | -0.04M | -0.06M | -0.07M | -0.07M | -0.08M | -0.08M | -0.09M | -0.09M | -0.10M | -0.11M | -0.12M | -0.14M | -0.15M | -0.51M | -0.49M | -0.61M | -0.72M | -0.91M | -0.93M | -0.96M | -1.01M | -1.17M | -1.26M | -1.34M | -1.35M | -1.42M | -1.48M | -1.66M | -1.70M |