|
Cash & Equivalents
|
0.04M | 0.02M | 0.01M | 0.42M | 0.04M | 0.08M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | | 0.00M | 0.00M | 0.00M | 0.00M |
|
Cash & Current Investments
|
0.04M | 0.02M | 0.01M | 0.42M | 0.04M | 0.08M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | | 0.00M | 0.00M | 0.00M | 0.00M |
|
Receivables - Net
|
0.04M | 0.15M | | | | | 0.02M | 0.03M | 0.04M | 0.00M | | | | | | | |
|
Receivables - Other
|
0.04M | 0.04M | 44.00 | | 0.05M | | | | | | | | | | | | |
|
Receivables
|
0.08M | 0.19M | 44.00 | | 0.05M | | 0.02M | 0.03M | 0.04M | 0.00M | | | | | | | |
|
Inventory
|
0.01M | 0.00M | 0.02M | 0.02M | 0.02M | 0.03M | | | | | | | | | | | 39.28M |
|
Current Deferred Tax Assets
|
| | | | | | 0.40M | 0.40M | 0.40M | | | | | | | | |
|
Prepaid Assets
|
0.02M | 0.01M | 0.06M | 0.06M | 0.15M | 0.04M | 0.09M | 0.11M | 0.11M | 0.11M | 0.08M | 0.08M | | | | | 1.50M |
|
Current Assets
|
0.11M | 0.23M | 0.09M | 1.01M | 0.74M | 0.72M | 0.54M | 0.55M | 0.57M | 0.53M | 0.12M | 0.13M | | 0.00M | 0.04M | 0.06M | 40.87M |
|
Property, Plant & Equipment (Net)
|
| 339.00 | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | |
|
Intangibles
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | | 0.00M | 0.00M | 476.00 | 216.00 |
|
Goodwill & Intangibles
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | | 0.00M | 0.00M | 476.00 | 216.00 |
|
Other Non-Current Assets
|
| | | | | | 0.50M | 0.39M | 0.29M | 0.19M | 0.02M | | | | | | |
|
Non-Current Assets
|
0.05M | 0.02M | 0.10M | 0.09M | 0.08M | 0.06M | 0.55M | 0.44M | 0.32M | 0.21M | 0.01M | 0.01M | | 0.00M | 0.00M | 476.00 | 216.00 |
|
Assets
|
0.16M | 0.25M | 0.19M | 1.09M | 0.82M | 0.78M | 1.09M | 0.98M | 0.89M | 0.74M | 0.13M | 0.14M | | 0.00M | 0.04M | 0.06M | 40.87M |
|
Accounts Payables
|
0.01M | 0.01M | 0.17M | 0.40M | 0.41M | 0.46M | 0.25M | 0.28M | 0.19M | 0.17M | 0.24M | 0.26M | 0.21M | 0.21M | 0.25M | 0.23M | 0.25M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | 13.24M |
|
Payables
|
0.01M | 0.01M | 0.17M | 0.40M | 0.41M | 0.46M | 0.25M | 0.28M | 0.19M | 0.17M | 0.24M | 0.26M | 0.21M | 0.21M | 0.25M | 0.23M | 13.49M |
|
Short term Debt
|
1.80M | 2.02M | 1.68M | 1.81M | 1.83M | 1.95M | | | | | | | | | | | |
|
Current Leases
|
0.03M | 0.00M | 0.04M | 0.04M | 0.03M | 0.04M | 0.03M | 0.02M | 0.01M | 0.00M | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 0.29M | | | 0.29M | 0.29M | 0.29M | | | | | |
|
Total Current Liabilities
|
1.84M | 2.03M | 1.89M | 2.45M | 2.57M | 2.75M | 2.72M | 2.76M | 2.98M | 2.96M | 3.17M | 3.34M | 0.70M | 1.20M | 1.00M | 1.32M | 38.36M |
|
Operating Leases
|
0.03M | | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | | | | | | | | | | |
|
Total Liabilities
|
1.84M | 2.03M | 1.92M | 2.48M | 2.59M | 2.75M | 2.72M | 2.76M | 2.98M | 2.96M | 3.17M | 3.34M | 0.70M | 1.20M | 1.00M | 1.32M | 38.36M |
|
Total Debt
|
1.80M | 2.02M | 1.68M | 1.81M | 1.83M | 1.95M | | | | | | | | | | | |
|
Common Equity
|
-1.68M | -1.78M | -1.73M | -1.38M | -1.77M | -1.97M | -1.63M | -1.78M | -2.09M | -2.22M | -3.03M | -3.20M | -0.70M | -1.19M | -0.95M | -1.26M | 2.51M |
|
Shareholder's Equity
|
-1.68M | -1.78M | -1.73M | -1.38M | -1.77M | -1.97M | -1.63M | -1.78M | -2.09M | -2.22M | -3.03M | -3.20M | -0.70M | -1.19M | -0.95M | -1.26M | 2.51M |
|
Liabilities and Shareholders Equity
|
0.16M | 0.25M | 0.19M | 1.09M | 0.82M | 0.78M | 1.09M | 0.98M | 0.89M | 0.74M | 0.13M | 0.14M | | 0.00M | 0.04M | 0.06M | 40.87M |
|
Retained Earnings
|
-6.51M | -6.60M | -6.57M | -6.75M | -7.34M | -7.53M | -7.88M | -8.02M | -8.33M | -8.46M | -9.39M | -9.55M | -7.06M | -7.68M | -7.44M | -7.75M | -8.08M |
|
Preferred Shares
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Treasury Shares
|
| | | | | | -0.15M | | | | | | | | | | |