|
Cash & Equivalents
|
| 2.95M | 1.24M | 0.74M | 0.02M | 0.49M | 0.07M | 0.06M | 0.08M | 0.10M | 0.48M |
|
Short-term Investments
|
| | | 0.02M | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Cash & Current Investments
|
| 2.95M | 1.24M | 0.76M | 0.02M | 0.49M | 0.09M | 0.08M | 0.09M | 0.12M | 0.50M |
|
Inventory
|
| 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | -0.02M | | | |
|
Prepaid Assets
|
| | | 0.06M | | 0.01M | | | 0.08M | | 0.10M |
|
Current Assets
|
| 3.02M | 1.34M | 0.84M | 0.09M | 0.52M | 0.10M | 0.08M | 0.18M | 0.12M | 0.60M |
|
Property, Plant & Equipment (Net)
|
| 0.11M | 0.10M | 0.10M | 0.09M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Intangibles
|
| | | | | 14.61M | 14.61M | 15.23M | 21.53M | 20.69M | 15.92M |
|
Goodwill & Intangibles
|
| | | | | 14.61M | 14.61M | 15.23M | 21.53M | 20.69M | 15.92M |
|
Other Non-Current Assets
|
| 0.16M | 0.15M | 0.02M | 0.12M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Non-Current Assets
|
| 0.27M | 0.25M | 0.22M | 0.21M | 14.72M | 14.69M | 15.29M | 21.58M | 20.72M | 15.93M |
|
Assets
|
| 3.30M | 1.60M | 1.05M | 0.30M | 15.24M | 14.79M | 15.37M | 21.75M | 20.84M | 16.53M |
|
Accounts Payables
|
| 0.13M | 0.09M | 0.14M | 1.02M | 0.72M | 0.71M | 0.84M | 1.18M | 0.77M | 0.53M |
|
Notes Payables
|
| | | | 0.09M | | | 0.15M | | 0.50M | 0.10M |
|
Payables
|
| 0.13M | 0.09M | 0.14M | 1.10M | 0.72M | 0.71M | 0.99M | 1.18M | 1.27M | 0.63M |
|
Accumulated Expenses
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | | | 0.00M | 0.00M |
|
Other Accumulated Expenses
|
| | | | | 0.40M | 0.38M | 0.37M | 0.25M | 0.16M | 0.16M |
|
Current Leases
|
| 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.06M | 0.05M | 0.03M | 0.01M |
|
Total Current Liabilities
|
| 0.20M | 0.16M | 0.21M | 1.21M | 1.38M | 1.39M | 1.43M | 1.50M | 1.60M | 0.80M |
|
Minority Interest
|
| | | | -36.00 | -376.00 | -837.00 | -0.00M | -0.00M | -0.00M | -0.00M |
|
Operating Leases
|
| 0.16M | 0.14M | 0.06M | 0.11M | 0.10M | 0.08M | 0.06M | 0.05M | 0.03M | 0.01M |
|
Total Non-Current Liabilities
|
| 0.10M | 0.08M | 0.06M | 0.05M | 0.03M | 0.01M | | | | |
|
Total Liabilities
|
| 0.29M | 0.24M | 0.28M | 1.26M | 1.41M | 1.40M | 1.43M | 1.50M | 1.60M | 0.80M |
|
Common Equity
|
| 3.00M | 1.35M | 0.77M | -0.96M | 13.83M | 13.39M | 13.95M | 20.25M | 19.24M | 15.73M |
|
Shareholder's Equity
|
| 3.00M | 1.35M | 0.77M | -0.96M | 13.83M | 13.39M | 13.95M | 20.25M | 19.24M | 15.73M |
|
Liabilities and Shareholders Equity
|
| 3.30M | 1.60M | 1.05M | 0.30M | 15.24M | 14.79M | 15.37M | 21.75M | 20.84M | 16.53M |
|
Retained Earnings
|
| -6.86M | -8.66M | -11.23M | -13.60M | -15.99M | -17.99M | -20.81M | -25.94M | -31.65M | -37.88M |
|
Preferred Shares
|
| | | | | 98.00 | 98.00 | 98.00 | 98.00 | 98.00 | 98.00 |
|
Treasury Shares
|
1.25M | 1.06M | 1.06M | 1.34M | 1.39M | | | | | | |