|
Cash & Equivalents
|
0.01M | 0.07M | 0.12M | 0.07M | 0.03M | 0.04M | 0.02M | 0.08M | 0.35M | 1.78M | 0.92M | 5.80M | 0.11M | 0.06M | 0.09M | 0.12M | 0.02M | 0.01M | 0.02M | 0.05M | 0.04M | 0.09M | 0.05M |
|
Short-term Investments
|
| | 0.01M | 0.01M | 0.11M | | 0.06M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.01M | 0.07M | 0.14M | 0.08M | 0.14M | 0.04M | 0.08M | 0.08M | 0.35M | 1.78M | 0.92M | 5.80M | 0.11M | 0.06M | 0.09M | 0.12M | 0.02M | 0.01M | 0.02M | 0.05M | 0.04M | 0.09M | 0.05M |
|
Receivables - Net
|
| | | | | | | 0.32M | | 0.27M | 0.58M | 0.42M | 1.54M | 0.41M | 0.23M | 0.12M | 0.19M | 0.29M | 0.02M | 0.02M | | 106.00 | |
|
Receivables - Other
|
| | | | | | | 0.16M | | 1.50M | 2.34M | 1.04M | 0.59M | 2.33M | 0.00M | | 0.03M | 0.03M | | 0.20M | | | |
|
Receivables
|
| | | | | | | 0.48M | | 1.77M | 2.92M | 1.46M | 2.14M | 2.74M | 0.23M | 0.12M | 0.21M | 0.32M | 0.02M | 0.22M | | 106.00 | |
|
Inventory
|
| | | | | | | 1.88M | | 1.95M | 1.70M | 0.91M | 0.56M | 0.47M | 2.39M | 0.02M | 0.07M | | 0.03M | 0.02M | 0.09M | 0.09M | 0.09M |
|
Prepaid Assets
|
| | | | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | | 0.10M | 0.07M | | 0.01M | 0.01M | | | 0.01M | 0.07M | 0.06M | 0.03M |
|
Current Assets
|
| | 0.14M | 0.08M | 0.15M | 0.15M | 0.19M | 2.44M | 0.04M | 5.51M | 5.55M | 7.17M | 2.93M | 1.00M | 5.06M | 0.27M | 0.32M | | 0.08M | 0.11M | 0.19M | 1.24M | 0.17M |
|
Property, Plant & Equipment (Net)
|
| | 0.18M | 0.17M | 0.08M | 0.11M | 0.11M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.03M | 980.00 | 900.00 | 820.00 | 740.00 |
|
Other Non-Current Assets
|
| | | | | | | 0.01M | | 0.10M | 0.09M | 0.08M | 0.01M | 0.01M | 0.06M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Non-Current Assets
|
| | 0.18M | 0.17M | 0.08M | 0.07M | 0.07M | 0.24M | 0.05M | 0.29M | 0.24M | 0.20M | 0.10M | 0.07M | 0.09M | 0.04M | 0.04M | | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Assets
|
| | 0.31M | 0.25M | 0.23M | 0.23M | 0.26M | 2.67M | 0.09M | 5.80M | 5.79M | 7.37M | 3.04M | 1.07M | 5.14M | 0.31M | 0.36M | | 0.12M | 0.12M | 0.20M | 1.25M | 0.18M |
|
Accounts Payables
|
| | 0.02M | 0.02M | 0.01M | 0.08M | 0.08M | 0.22M | 0.02M | 1.55M | 2.25M | 7.64M | 4.31M | 7.42M | 13.42M | 7.32M | 7.81M | | 5.15M | 6.02M | 3.46M | 3.22M | 2.55M |
|
Notes Payables
|
| | | | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.28M | 0.32M | 9.18M | 9.68M | 9.68M | 5.95M | 5.15M | 5.15M | | 5.14M | 5.14M | 2.82M | 2.82M | 2.82M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | 0.20M | |
|
Payables
|
| | 0.02M | 0.02M | 0.04M | 0.11M | 0.11M | 0.27M | 0.06M | 1.82M | 2.56M | 16.81M | 13.98M | 17.10M | 19.37M | 12.47M | 12.97M | | 10.30M | 11.17M | 6.28M | 6.25M | 5.37M |
|
Accumulated Expenses
|
| | | | | | | | | | | 0.34M | 0.57M | 0.80M | 1.51M | 0.53M | | | 0.94M | 1.04M | 0.23M | 0.25M | 0.12M |
|
Other Accumulated Expenses
|
| | | | 0.07M | | 0.07M | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 0.03M | | 3.52M | 3.72M | 9.18M | 9.68M | 9.68M | 9.68M | 5.14M | | | 5.14M | 0.24M | 0.32M | 0.32M | 0.27M |
|
Current Leases
|
| | | | | | | 0.13M | | 0.14M | 0.13M | 0.09M | 0.06M | 0.02M | | | | | | | | | |
|
Current Taxes
|
| | | | | | | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | 0.01M | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.02M | 0.02M | 0.14M | 0.15M | 0.21M | 0.71M | 0.06M | 6.29M | 9.35M | 24.48M | 23.82M | 24.79M | 31.10M | 13.18M | 14.31M | | 12.24M | 13.19M | 4.21M | 5.30M | 3.17M |
|
Non-Current Debt
|
| | | | | | | 0.05M | | 0.20M | 3.72M | 4.46M | | | | | | | 0.34M | 0.24M | 0.32M | 0.24M | 0.21M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | 16.97M | | | 1.74M | 1.74M | 33.05M | 33.05M | 1.74M |
|
Operating Leases
|
| | | | | | | 0.09M | | 0.16M | 0.13M | 0.09M | 0.06M | 0.02M | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | 0.04M | 1.00M | 4.87M | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | 6.52M | 8.35M | 19.60M | | | | | | | | | | | |
|
Total Liabilities
|
| | 0.02M | 0.02M | 0.14M | 0.15M | 0.21M | 0.82M | 0.06M | 6.56M | 9.35M | 24.48M | 23.82M | 24.79M | 31.10M | 13.18M | 14.31M | 31.58M | 12.24M | 13.19M | 4.21M | 5.30M | 3.17M |
|
Total Debt
|
| | | | | | | 0.08M | | 3.72M | 7.44M | 13.64M | 9.68M | 9.68M | 9.68M | 5.14M | | | 5.49M | 0.48M | 0.63M | 0.56M | 0.48M |
|
Common Equity
|
| | 0.30M | 0.23M | 0.09M | 0.08M | 0.06M | -0.06M | 0.29M | -4.63M | -5.56M | -17.10M | -20.79M | -23.73M | -30.40M | -29.84M | -30.92M | -31.58M | -13.86M | -14.81M | -38.79M | -38.84M | -4.73M |
|
Shareholder's Equity
|
| | 0.30M | 0.23M | 0.09M | 0.08M | 0.06M | -0.06M | 0.29M | -4.63M | -5.56M | -17.10M | -20.79M | -23.73M | -30.40M | -29.84M | -30.92M | -31.58M | -13.86M | -14.81M | -38.79M | -38.84M | -4.73M |
|
Liabilities and Shareholders Equity
|
| | 0.31M | 0.25M | 0.23M | 0.23M | 0.26M | 2.67M | 0.09M | 5.80M | 5.79M | 7.37M | 3.04M | 1.07M | 5.14M | 0.31M | 0.36M | | 0.12M | 0.12M | 0.20M | 1.25M | 0.18M |
|
Retained Earnings
|
| | -35.38M | -35.44M | -35.58M | -35.67M | -35.70M | 0.00M | -35.72M | -5.72M | -8.53M | -20.76M | -24.45M | -28.52M | -35.20M | -34.64M | -27.22M | | -37.09M | -38.84M | -73.50M | -78.10M | -81.13M |
|
Preferred Shares
|
| | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 0.00M | | 50.00 | 50.00 | 3.62M | 3.62M | 10.13M |