|
Cash & Equivalents
|
0.01M | 0.00M | 0.02M | 0.02M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.02M | 0.00M | 0.06M | 0.01M | 0.00M | | | |
|
Cash & Current Investments
|
0.01M | 0.00M | 0.02M | 0.02M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.02M | 0.00M | 0.06M | 0.01M | 0.00M | | | |
|
Receivables - Net
|
| | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.01M | 0.04M |
|
Receivables
|
| | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.01M | 0.04M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | 0.02M | 0.01M | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | 0.10M | |
|
Current Assets
|
| 0.00M | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.09M | 0.06M | 0.04M | 0.03M | 0.11M | 0.04M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | 0.01M | 0.09M | 0.10M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M |
|
Other Non-Current Assets
|
| | | | | | | | | | | 0.01M | | | | | |
|
Non-Current Assets
|
| | | | | | | | | 0.01M | 0.09M | 0.10M | 0.09M | 0.15M | 0.14M | 0.13M | 0.11M |
|
Assets
|
| 0.00M | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.03M | 0.11M | 0.19M | 0.15M | 0.19M | 0.17M | 0.23M | 0.15M |
|
Accounts Payables
|
| | | | | 0.01M | 0.01M | 0.01M | 0.00M | | 0.02M | 0.02M | 0.10M | 0.16M | 0.22M | 0.34M | 0.37M |
|
Notes Payables
|
| 0.03M | | | 0.09M | | | | | | | 0.15M | 0.15M | 0.23M | 0.30M | 0.31M | 0.25M |
|
Payables
|
| 0.03M | | | 0.09M | 0.01M | 0.01M | 0.01M | 0.00M | | 0.02M | 0.17M | 0.25M | 0.39M | 0.51M | 0.65M | 0.62M |
|
Accumulated Expenses
|
| 0.03M | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.01M | 755.00 | 0.24M | 0.03M | 1.48M | 0.42M | 0.16M | 0.07M |
|
Current Leases
|
| | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M |
|
Total Current Liabilities
|
| 0.07M | | | 0.14M | 0.16M | 0.18M | 0.20M | 0.23M | 0.23M | 0.25M | 0.58M | 0.49M | 2.16M | 1.30M | 1.27M | 0.97M |
|
Convertible Debt
|
| | | | | | | | | 0.18M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 0.08M | | 0.07M | 0.07M | 0.07M | 0.06M |
|
Total Liabilities
|
0.06M | 0.07M | 0.07M | 0.08M | 0.14M | 0.16M | 0.18M | 0.20M | 0.23M | 0.23M | 0.25M | 0.58M | 0.49M | 2.21M | 1.35M | 1.31M | 1.00M |
|
Common Equity
|
-0.06M | -0.06M | -0.07M | -0.08M | -0.13M | -0.16M | -0.16M | -0.19M | -0.22M | -0.20M | -0.14M | -0.39M | -0.34M | -2.02M | -1.18M | -1.08M | -0.85M |
|
Shareholder's Equity
|
-0.06M | -0.06M | -0.07M | -0.08M | -0.13M | -0.16M | -0.16M | -0.19M | -0.22M | -0.20M | -0.14M | -0.39M | -0.34M | -2.02M | -1.18M | -1.08M | -0.85M |
|
Liabilities and Shareholders Equity
|
| 0.00M | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.03M | 0.11M | 0.19M | 0.15M | 0.19M | 0.17M | 0.23M | 0.15M |
|
Retained Earnings
|
| -0.86M | | | -0.93M | -0.96M | -0.96M | -0.99M | -1.02M | -1.12M | -1.32M | -1.77M | -2.83M | -5.01M | -5.24M | -6.26M | -6.46M |