|
Cash & Equivalents
|
0.11M | 0.05M | 986.00 | 0.05M | 0.11M | | 0.45M | 0.15M | 0.57M | 0.52M | 0.65M | 1.32M | 0.13M | 0.35M | 0.06M | 0.10M | 0.17M | 0.08M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.05M | 0.03M | 0.03M |
|
Cash & Current Investments
|
0.11M | 0.05M | 986.00 | 0.05M | 0.11M | | 0.45M | 0.15M | 0.57M | 0.52M | 0.65M | 1.32M | 0.13M | 0.35M | 0.06M | 0.10M | 0.17M | 0.08M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.05M | 0.03M | 0.03M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M |
|
Receivables - Other
|
| | | | 0.02M | 0.08M | | | 0.05M | | 0.00M | 0.00M | -0.01M | -0.25M | -0.29M | -0.47M | 0.66M | -0.81M | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M |
|
Prepaid Assets
|
| | | | | | | | | | 0.48M | 0.48M | 0.36M | 0.60M | 0.28M | 0.12M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Current Assets
|
| 0.05M | | 544.00 | 0.19M | | 0.45M | | | | 1.13M | 1.85M | 0.59M | 0.66M | 0.34M | 0.23M | 0.19M | 0.10M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.07M | 0.04M | 0.05M |
|
Property, Plant & Equipment (Net)
|
| | | | 0.01M | | 0.02M | | | | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Intangibles
|
| | | | 0.16M | | 0.36M | | | | 0.44M | 0.44M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.43M | 0.41M | 0.33M | 0.31M | 0.29M | 0.04M | 0.16M | 0.16M | 0.16M |
|
Goodwill & Intangibles
|
| | | | 0.16M | | 0.36M | | | | 0.44M | 0.44M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.43M | 0.41M | 0.33M | 0.31M | 0.29M | 0.04M | 0.16M | 0.16M | 0.16M |
|
Non-Current Assets
|
| | | | 0.18M | | 0.49M | | | | 0.51M | 0.49M | 0.48M | 0.81M | 0.79M | 1.00M | 0.97M | 0.92M | 0.85M | 0.61M | 0.47M | 0.44M | 0.19M | 0.20M | 0.19M | 0.17M |
|
Assets
|
| 0.05M | | 544.00 | 0.37M | | 0.94M | | | | 1.64M | 2.34M | 1.07M | 1.47M | 1.13M | 1.23M | 1.16M | 1.02M | 0.86M | 0.62M | 0.49M | 0.46M | 0.20M | 0.27M | 0.23M | 0.22M |
|
Accounts Payables
|
642.00 | 0.10M | | 0.24M | | | 0.26M | | | | 0.57M | 0.65M | 0.48M | 0.56M | 0.59M | 0.59M | 0.66M | 0.85M | 1.10M | 1.31M | 1.36M | 1.45M | 2.53M | 2.71M | 2.88M | 2.06M |
|
Notes Payables
|
| | | | | | | | | | 0.03M | 0.17M | | | | | | | | | | | 0.27M | 0.26M | 0.37M | 0.37M |
|
Payables
|
642.00 | 0.10M | | 0.24M | | | 0.26M | | | | 0.60M | 0.82M | 0.48M | 0.56M | 0.59M | 0.59M | 0.66M | 0.85M | 1.10M | 1.31M | 1.36M | 1.45M | 2.80M | 2.97M | 3.24M | 2.44M |
|
Accumulated Expenses
|
0.11M | 0.04M | | 0.04M | | | | | | | | | | | | | | | | | | | | | | 1.11M |
|
Short term Debt
|
0.12M | 0.25M | | 0.21M | | | | | | | | | | | | 0.43M | 1.34M | 2.02M | 2.56M | 2.95M | 3.36M | 3.65M | 3.83M | 4.18M | 4.36M | 0.18M |
|
Current Leases
|
| | | | | | 0.07M | | | | 0.05M | 0.03M | 0.01M | 0.33M | 0.07M | 0.06M | 0.04M | 0.02M | 0.08M | 0.12M | | | | 0.01M | 0.01M | 0.01M |
|
Total Current Liabilities
|
| 0.45M | | 0.97M | 0.59M | | 0.49M | | | | 1.12M | 1.32M | 0.71M | 1.37M | 1.23M | 1.24M | 1.34M | 3.69M | 4.34M | 4.99M | 5.33M | 5.70M | 6.70M | 7.22M | 7.68M | 3.79M |
|
Non-Current Debt
|
| | | | | | | | | | 0.14M | | | | | | | | | | | | 0.03M | 0.05M | 0.04M | 0.04M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | 0.45M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 0.12M | | | | | | | | 0.32M | 0.24M | 0.24M | 0.24M | 0.27M | | | | | 0.01M | 0.01M | 0.01M |
|
Total Liabilities
|
| 0.45M | | 0.97M | | | 0.54M | -0.09M | -0.51M | -0.73M | 1.26M | 1.32M | 0.71M | 1.37M | 1.47M | 1.90M | 2.93M | 3.94M | 4.53M | 4.99M | 5.33M | 5.70M | 6.72M | 7.28M | 7.73M | 3.84M |
|
Total Debt
|
0.12M | 0.25M | | 0.21M | | | | | | | 0.14M | | | | | 0.43M | 1.34M | 2.02M | 2.56M | 2.95M | 3.36M | 3.65M | 3.86M | 4.23M | 4.40M | 0.22M |
|
Common Equity
|
| -0.41M | | -0.97M | | | 0.40M | 0.09M | 0.51M | 0.73M | 0.38M | 1.02M | 0.36M | 0.10M | -0.34M | -0.68M | -1.76M | -2.92M | -3.67M | -4.37M | -4.84M | -5.25M | -6.52M | -7.01M | -7.50M | -3.62M |
|
Shareholder's Equity
|
| -0.41M | | -0.97M | -0.22M | | 0.40M | 0.09M | 0.51M | 0.73M | 0.38M | 1.02M | 0.36M | 0.10M | -0.34M | -0.68M | -1.76M | -2.92M | -3.67M | -4.37M | -4.84M | -5.25M | -6.52M | -7.01M | -7.50M | -3.62M |
|
Liabilities and Shareholders Equity
|
| 0.05M | | 544.00 | 0.37M | | 0.94M | | | | 1.64M | 2.34M | 1.07M | 1.47M | 1.13M | 1.23M | 1.16M | 1.02M | 0.86M | 0.62M | 0.49M | 0.46M | 0.20M | 0.27M | 0.23M | 0.22M |
|
Retained Earnings
|
| -4.01M | | 3.02M | -7.34M | | -13.65M | | | | -19.58M | -20.91M | -22.57M | -23.96M | -25.78M | -28.19M | -29.75M | -30.83M | -32.61M | -33.83M | -34.81M | -35.72M | -37.18M | -37.66M | -38.15M | -38.99M |
|
Preferred Shares
|
| 600.00 | | 600.00 | | | 265.00 | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 88.00 |