|
Cash & Equivalents
|
| | | 0.00M | 168.00 | 0.05M | 0.09M | 0.09M | 0.12M | 0.15M | 0.04M | 0.20M | 0.05M | 0.08M | 0.05M | 0.06M | 0.08M | 0.10M | 0.01M | 0.10M | 0.05M | 0.10M | 2.10M | 0.69M | 0.16M | 0.04M | 0.49M | 0.14M | 0.09M | 0.30M | 0.26M | 0.06M | 0.03M | 0.38M | 0.06M | 0.75M | 0.23M | 0.48M | 0.40M | 0.22M |
|
Short-term Investments
|
| | | | | | | 0.11M | 0.00M | 0.00M | 0.04M | | | | | | | | | | | | | | | | | | | | 0.58M | | | | 0.58M | 0.58M | 0.70M | 0.13M | 0.01M | 0.01M |
|
Cash & Current Investments
|
| | | 0.00M | 168.00 | 0.05M | 0.09M | 0.20M | 0.12M | 0.15M | 0.08M | 0.20M | 0.05M | 0.08M | 0.05M | 0.06M | 0.08M | 0.10M | 0.01M | 0.10M | 0.05M | 0.10M | 2.10M | 0.69M | 0.16M | 0.04M | 0.49M | 0.14M | 0.09M | 0.30M | 0.84M | 0.06M | 0.03M | 0.38M | 0.64M | 1.33M | 0.94M | 0.61M | 0.41M | 0.23M |
|
Receivables - Net
|
| | | 0.02M | 0.01M | | | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | 0.13M | 287.00 | |
|
Receivables
|
| | | 0.02M | 0.01M | | | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | 0.13M | 287.00 | |
|
Inventory
|
| | | | | | | | 0.02M | 0.56M | 0.11M | 0.11M | 0.11M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.20M | 0.06M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.25M | 0.26M | 0.01M | 0.02M | 0.01M | 0.01M |
|
Current Assets
|
609.00 | | | 0.02M | 0.01M | 0.05M | | 0.21M | 0.20M | 0.77M | 0.17M | 0.32M | 0.17M | 0.20M | 0.08M | 0.07M | 0.08M | 0.11M | 0.01M | 0.11M | 0.06M | 2.64M | 11.07M | 0.75M | 0.17M | 0.04M | 0.49M | 0.15M | 0.09M | 0.31M | 0.71M | 0.07M | 0.03M | 2.02M | 2.60M | 1.76M | 1.51M | 0.77M | 0.42M | 0.24M |
|
Property, Plant & Equipment (Net)
|
| | | 0.05M | 0.03M | 0.00M | | 0.28M | 0.31M | 0.36M | 0.63M | 1.47M | 1.34M | 1.20M | 1.04M | 1.03M | 0.89M | 0.75M | 0.45M | 3.16M | 0.51M | 0.99M | 3.16M | 3.25M | 10.07M | 10.82M | 13.28M | 15.19M | 14.80M | 12.87M | 5.30M | 4.60M | 4.05M | 3.35M | | 0.76M | 0.37M | 0.18M | 0.04M | 0.05M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.67M | 0.67M | | |
|
Intangibles
|
| | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 0.13M | 0.54M | 0.18M | 0.05M | 0.05M |
|
Goodwill & Intangibles
|
| | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 0.80M | 1.21M | 0.85M | 0.05M | 0.05M |
|
Long-Term Deferred Tax
|
| | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.05M | 0.03M | 0.03M | | 700.00 | 700.00 | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 700.00 | 700.00 | 700.00 | 700.00 | 700.00 | | | 700.00 | 700.00 | 700.00 | 700.00 | 700.00 | 0.08M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 1.34M | 1.67M | 1.30M | 1.13M | 0.39M | 0.31M |
|
Non-Current Assets
|
| | | 0.05M | 0.03M | 0.03M | | 0.28M | 0.31M | 0.37M | 0.66M | 1.49M | 1.35M | 1.22M | 1.04M | 1.04M | 0.91M | 0.76M | 0.54M | 0.45M | 0.64M | 2.51M | 2.30M | 13.97M | 15.99M | 16.11M | 15.79M | 15.80M | 15.50M | 13.78M | 5.88M | 5.66M | 5.41M | 3.93M | 1.34M | 1.67M | 1.30M | 1.13M | 0.39M | 0.31M |
|
Assets
|
609.00 | 0.01M | 0.00M | 0.07M | 0.04M | 0.07M | | 0.49M | 0.51M | 1.14M | 0.83M | 1.81M | 1.52M | 1.42M | 1.12M | 1.11M | 0.99M | 0.86M | 0.55M | 0.56M | 0.69M | 5.15M | 13.36M | 14.72M | 16.16M | 16.15M | 16.28M | 15.95M | 15.59M | 14.09M | 6.59M | 5.73M | 5.45M | 5.95M | 3.94M | 3.44M | 2.82M | 1.89M | 0.81M | 0.55M |
|
Accounts Payables
|
0.03M | | | | 0.01M | 0.02M | | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.08M | 0.10M | 0.08M | 0.15M | 0.03M | 0.03M | 0.10M | 0.11M | 0.06M | 0.09M | 0.13M | 0.18M | 0.29M | 0.34M | 0.25M | 0.58M | 0.13M | 0.98M | 0.96M | 0.15M | 0.12M | 0.10M |
|
Notes Payables
|
| | | | | 0.03M | | 0.12M | 0.12M | 0.12M | 2.00M | 0.09M | 0.13M | 0.16M | 0.46M | 0.60M | 0.53M | 0.44M | 0.25M | 0.01M | 0.05M | 0.03M | 0.02M | 0.01M | | | 0.39M | 0.44M | 0.49M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M |
|
Payables
|
0.03M | | | | 0.01M | 0.05M | | 0.16M | 0.15M | 0.15M | 2.03M | 0.12M | 0.16M | 0.20M | 0.50M | 0.64M | 0.56M | 0.48M | 0.34M | 0.11M | 0.13M | 0.18M | 0.05M | 0.03M | 0.10M | 0.11M | 0.44M | 0.53M | 0.62M | 0.68M | 0.79M | 0.84M | 0.75M | 1.08M | 0.63M | 1.48M | 1.46M | 0.65M | 0.62M | 0.60M |
|
Accumulated Expenses
|
| | | 535.00 | 816.00 | 822.00 | | 0.04M | 0.04M | 0.04M | 0.03M | 0.00M | 0.02M | 0.03M | 0.02M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.07M | 0.19M | 0.33M | 0.46M | 0.60M | 0.74M | 0.90M | 1.53M | 1.44M | 1.65M | 1.85M | 2.06M | 2.13M | 0.03M | 2.13M | 0.07M | 0.09M | 0.06M | 0.08M |
|
Short term Debt
|
| | | 30.00 | 0.01M | 0.13M | | 0.35M | 0.08M | -826.00 | 2.89M | 0.07M | 1.00M | 1.01M | 1.62M | 0.38M | 0.12M | 0.25M | 0.16M | 0.03M | 0.24M | 0.06M | 0.03M | 0.05M | 0.02M | 0.08M | 0.37M | 0.48M | 0.58M | 0.66M | | | | | | | | | | 6.50M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M |
|
Current Deferred Revenue
|
| | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 203.00 | |
|
Total Current Liabilities
|
0.03M | | | 565.00 | 0.02M | 0.18M | | 0.55M | 0.29M | 0.19M | 2.96M | 2.09M | 1.25M | 1.31M | 2.21M | 1.14M | 0.94M | 0.87M | 0.66M | 0.67M | 0.56M | 0.31M | 0.27M | 0.41M | 0.59M | 0.79M | 1.56M | 1.96M | 2.86M | 2.88M | 2.98M | 3.06M | 3.03M | 3.31M | 3.68M | 3.74M | 3.80M | 3.02M | 3.06M | 7.53M |
|
Non-Current Debt
|
| | | | | | | 0.01M | 993.00 | 826.00 | 0.02M | | | | 0.07M | | | | | 0.15M | 0.33M | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | 0.04M | 0.03M | 0.03M | 0.03M | | | 0.09M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | 3.00M | 3.00M | 3.00M | 0.00M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.25M | 0.21M | 0.16M | 0.16M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.11M | 0.08M | 0.10M |
|
Other Non-Current Liabilities
|
| | | | | | | 0.35M | 0.02M | | 2.89M | 1.92M | 1.00M | 1.01M | 2.57M | 0.10M | 0.23M | 0.33M | 0.46M | 0.10M | 0.14M | 0.47M | 0.47M | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | 0.20M | 0.26M | | 0.08M | 0.17M | 0.25M | 0.30M | -0.36M | 1.05M | 0.72M | 0.54M | 0.20M | 0.71M | 0.74M | -0.16M | -0.19M | | | | | | | | | | | | 3.68M | | | | 3.14M | 7.61M |
|
Total Liabilities
|
0.03M | 0.04M | 0.05M | 565.00M | 0.02M | 0.18M | | 0.55M | 0.29M | 0.19M | 2.96M | 2.09M | 1.25M | 1.31M | 2.21M | 1.14M | 0.94M | 0.87M | 0.66M | 0.81M | 0.89M | 0.31M | 0.27M | 0.41M | 0.59M | 0.79M | 5.69M | 6.09M | 6.98M | 7.00M | 7.10M | 7.18M | 7.15M | 7.43M | 3.68M | 3.84M | 3.90M | 3.11M | 3.14M | 7.61M |
|
Total Debt
|
| | | 30.00 | 0.01M | 0.13M | | 0.35M | 0.09M | | 2.91M | 0.07M | 1.00M | 1.01M | 1.69M | 0.38M | 0.12M | 0.25M | 0.16M | 0.18M | 0.57M | 0.06M | 0.03M | 0.05M | 0.02M | 0.08M | 0.37M | 0.48M | 0.58M | 0.66M | | | | | | | | | | 6.50M |
|
Common Equity
|
-0.03M | -0.03M | -0.04M | -0.05M | | -0.11M | | 0.28M | 0.29M | 0.93M | -2.13M | -0.28M | 0.27M | 0.11M | -1.09M | | 0.04M | -0.00M | -0.11M | -0.25M | -0.19M | 0.71M | 8.96M | 10.18M | 11.45M | 11.24M | 10.59M | 9.86M | 8.61M | 7.09M | -0.51M | -1.45M | -1.71M | -1.48M | -3.87M | -4.52M | -5.46M | -5.55M | -6.62M | -7.23M |
|
Shareholder's Equity
|
-0.03M | -0.03M | -0.04M | 0.07M | 0.02M | -0.11M | | 0.28M | 0.29M | 0.93M | -2.13M | -0.28M | 0.27M | 0.11M | -1.09M | | 0.04M | -0.00M | -0.11M | -0.25M | -0.19M | 0.71M | 8.96M | 10.18M | 11.45M | 11.24M | 10.59M | 9.86M | 8.61M | 7.09M | -0.51M | -1.45M | -1.71M | -1.48M | -3.87M | -4.52M | -5.46M | -5.55M | -6.62M | -7.23M |
|
Liabilities and Shareholders Equity
|
609.00 | 0.01M | 0.00M | 0.07M | 0.04M | 0.07M | | 0.49M | 0.51M | 1.14M | 0.83M | 1.81M | 1.52M | 1.42M | 1.12M | 1.11M | 0.99M | 0.86M | 0.55M | 0.56M | 0.69M | 5.15M | 13.36M | 14.72M | 16.16M | 16.15M | 16.28M | 15.95M | 15.59M | 14.09M | 6.59M | 5.73M | 5.45M | 5.95M | 3.94M | 3.44M | 2.82M | 1.89M | 0.81M | 0.55M |
|
Retained Earnings
|
-0.08M | -0.09M | -0.10M | 0.15M | 0.20M | -0.13M | | -5.81M | -6.79M | -6.84M | -11.47M | -13.17M | -12.64M | -13.19M | -20.98M | | -21.11M | -21.56M | -22.06M | -22.45M | -22.65M | -39.69M | -45.08M | -43.86M | -44.51M | -44.72M | -46.19M | -47.29M | -48.69M | -50.75M | -73.10M | -82.34M | -82.91M | -82.68M | -85.07M | -86.28M | -86.96M | 87.55M | -88.67M | -89.33M |
|
Preferred Shares
|
| | | -0.09M | -0.20M | 0.00M | | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 500.00 | 3.00M | 500.00 | 500.00 | 500.00 | 500.00 |
|
Treasury Shares
|
| | | | | | | 170.25M | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | | | | | |