|
Cash & Equivalents
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | 0.03M | 442.00 | 0.01M | -275.00 | 38.00 | 442.00 | 642.00 | 501.00 | 0.02M | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 822.00 | 0.04M | 0.03M | 0.02M | 0.05M | 0.00M | 0.05M | 0.06M | 0.02M | 0.05M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 967.00 | 0.02M | 0.05M | 0.02M | 0.00M | 0.01M | 0.04M | 0.05M | 0.01M | 0.03M | 0.03M | 0.00M | 0.01M |
|
Cash & Current Investments
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | 0.03M | 442.00 | 0.01M | -275.00 | 38.00 | 442.00 | 642.00 | 501.00 | 0.02M | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 822.00 | 0.04M | 0.03M | 0.02M | 0.05M | 0.00M | 0.05M | 0.06M | 0.02M | 0.05M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 967.00 | 0.02M | 0.05M | 0.02M | 0.00M | 0.01M | 0.04M | 0.05M | 0.01M | 0.03M | 0.03M | 0.00M | 0.01M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.01M | 0.00M | | | 0.00M | | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | 0.01M | 0.01M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | 50.00 | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.01M | 0.00M | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | 0.01M | 0.01M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | | | | | 0.01M | 725.00 | 0.00M | 0.00M | 0.00M | | | 0.01M | 0.00M | 500.00 | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
0.01M | 0.00M | 0.00M | 64.00 | | | | | | | | | | 0.10M | 0.03M | 0.01M | 0.01M | 38.00 | 442.00 | 642.00 | 551.00 | 0.02M | 0.07M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.03M | 0.03M | 0.08M | 0.01M | 0.05M | 0.07M | 0.04M | 0.07M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 967.00 | 0.02M | 0.05M | 0.02M | 0.00M | 0.01M | 0.04M | 0.05M | 0.01M | 0.03M | 0.03M | 0.01M | 0.02M |
|
Property, Plant & Equipment (Net)
|
| | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.15M | 0.15M |
|
Intangibles
|
| | | | | | | | | | | | | 1.70M | 1.70M | 1.72M | 1.72M | 1.76M | 1.76M | 1.76M | 2.09M | 2.04M | 2.02M | 1.99M | | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | 1.70M | 1.70M | 1.72M | 1.72M | 1.76M | 1.76M | 1.76M | 2.09M | 2.04M | 2.02M | 1.99M | | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | 1.70M | 1.70M | 1.72M | 1.74M | 1.78M | 1.78M | 1.78M | 2.11M | 2.06M | 2.04M | 2.11M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.15M | 0.15M |
|
Non-Current Assets
|
0.01M | 0.01M | 0.01M | 0.01M | | | 0.01M | | 0.01M | | | | | 1.70M | 1.70M | 1.72M | 1.74M | 1.78M | 1.78M | 1.78M | 2.11M | 2.06M | 2.04M | 2.11M | 0.11M | 0.11M | 0.11M | 0.13M | 0.13M | 0.13M | 0.20M | 0.17M | 0.17M | 0.13M | 0.13M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 967.00 | | | | | | | | | | 0.29M | 0.15M | 0.15M |
|
Assets
|
0.01M | 0.01M | 0.01M | 0.01M | | | 0.01M | | 0.01M | | | | | 1.80M | 1.73M | 1.72M | 1.74M | 1.78M | 1.78M | 1.78M | 2.11M | 2.09M | 2.11M | 2.12M | 0.13M | 0.12M | 0.12M | 0.13M | 0.17M | 0.16M | 0.23M | 0.25M | 0.18M | 0.17M | 0.19M | 0.07M | 0.10M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.05M | 967.00 | 0.02M | 0.05M | 0.02M | 0.00M | 0.01M | 0.04M | 0.05M | 0.01M | 0.03M | 0.32M | 0.16M | 0.17M |
|
Accounts Payables
|
0.01M | 500.00 | 0.01M | | 0.02M | 0.02M | 0.06M | 0.08M | 0.10M | 0.18M | 0.20M | 0.23M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.03M | 0.01M | 0.04M | 0.09M | 0.07M | 0.07M | 0.07M | 0.06M | 0.07M | 0.06M | 0.06M | 0.09M | 0.09M | 0.08M | 0.09M | 0.03M | 0.06M | 0.05M | 0.05M | 0.06M | 0.05M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.08M |
|
Notes Payables
|
| | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | 0.04M | 0.02M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | |
|
Payables
|
0.01M | 500.00 | 0.01M | | 0.02M | 0.02M | 0.06M | 0.08M | 0.10M | 0.18M | 0.20M | 0.23M | 0.02M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.08M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.03M | 0.01M | 0.04M | 0.13M | 0.09M | 0.11M | 0.11M | 0.09M | 0.10M | 0.09M | 0.08M | 0.11M | 0.11M | 0.11M | 0.11M | 0.03M | 0.06M | 0.05M | 0.05M | 0.06M | 0.05M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.08M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.08M | 0.11M | 0.15M | 0.16M | 0.13M | 0.23M | 0.33M | 0.33M | 0.69M | 0.68M | 0.64M | 0.62M | 0.62M | 0.62M | 0.44M | 0.42M | 0.40M | 0.40M | 0.35M | 0.34M | 0.33M | 0.33M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.01M | 0.02M | 0.03M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | 0.25M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.11M | 0.11M | 0.12M | 0.13M | 0.13M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.09M | 0.09M | 0.08M | | | | 0.09M | | 0.09M | 0.06M | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.03M | 0.02M | 0.03M | | 0.05M | 0.05M | 0.10M | 0.12M | 0.15M | 0.23M | 0.26M | 0.28M | 0.08M | 0.36M | 0.34M | 0.38M | 0.38M | 0.42M | 0.45M | 0.47M | 0.47M | 0.48M | 0.58M | 0.48M | 0.42M | 0.43M | 0.46M | 0.40M | 0.50M | 0.46M | 0.60M | 0.72M | 0.70M | 0.97M | 0.96M | 0.90M | 0.97M | 0.96M | 0.96M | 0.80M | 0.77M | 0.75M | 0.76M | 0.60M | 0.55M | 0.49M | 0.49M | 0.21M | 0.19M | 0.19M | 0.12M | 0.14M | 0.14M | 0.11M | 0.11M | 0.18M |
|
Non-Current Debt
|
0.02M | 0.02M | 0.04M | 0.00M | 0.03M | 0.01M | 0.01M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.02M | | | 0.02M | | | | | | | | | | | | | | | | 0.01M | | 0.06M | 0.06M | 0.06M | 0.01M | | 0.01M | | | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.04M | 0.04M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.09M | 0.09M | 0.09M | 0.09M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | 1.40M | 1.40M | 1.38M | 1.38M | 1.40M | 1.39M | 1.39M | 1.42M | 1.42M | 1.42M | 1.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 1.40M | 1.40M | 1.38M | 1.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | 0.08M | 0.36M | 0.34M | 0.38M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.25M | 0.27M | 0.31M | 0.35M | 0.46M |
|
Total Liabilities
|
0.03M | 0.02M | 0.03M | | | | 0.10M | 0.12M | 0.15M | 0.23M | 0.26M | 0.28M | 0.08M | 1.76M | 1.74M | 1.75M | 1.76M | 1.81M | 1.84M | 1.86M | 1.89M | 1.90M | 2.00M | 1.90M | 0.42M | 0.43M | 0.46M | 0.49M | 0.50M | 0.46M | 0.60M | 0.81M | 0.78M | 1.05M | 1.04M | 0.90M | 0.97M | 0.96M | 0.96M | 0.80M | 0.77M | 0.75M | 0.76M | 0.60M | 0.55M | 0.49M | 0.49M | 0.29M | 0.27M | 0.28M | 0.27M | 0.29M | 0.31M | 0.35M | 0.39M | 0.46M |
|
Total Debt
|
0.02M | 0.02M | 0.04M | 0.00M | 0.03M | 0.01M | 0.01M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.10M | 0.08M | 0.05M | 0.05M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.11M | 0.11M | 0.12M | 0.13M | 0.13M | 0.12M | 0.11M | 0.12M | 0.11M | 0.17M | 0.17M | 0.17M | 0.12M | 0.11M | 0.12M | 0.11M | 0.09M | 0.09M | 0.08M | 0.09M | 0.09M | 0.09M | 0.17M | 0.09M | 0.17M | 0.15M | 0.04M | 0.04M |
|
Common Equity
|
-0.01M | -0.02M | -0.03M | | | | -0.09M | -0.12M | -0.14M | -0.23M | -0.26M | -0.28M | -0.08M | 0.04M | -0.01M | -0.03M | -0.02M | -0.04M | -0.06M | -0.08M | 0.22M | 0.19M | 0.11M | 0.22M | -0.29M | -0.31M | -0.34M | -0.36M | -0.33M | -0.30M | -0.37M | -0.56M | -0.61M | -0.88M | -0.85M | -0.84M | -0.87M | -0.91M | -0.89M | -0.75M | -0.71M | -0.68M | -0.71M | -0.60M | -0.53M | -0.44M | -0.47M | -0.29M | -0.26M | -0.23M | -0.22M | -0.28M | -0.28M | -0.02M | -0.22M | -0.29M |
|
Shareholder's Equity
|
| | -0.03M | | -0.04M | -0.04M | -0.09M | | | -0.23M | -0.26M | -0.28M | -0.08M | 0.04M | -0.01M | -0.03M | -0.02M | -0.04M | -0.06M | -0.08M | 0.22M | 0.19M | 0.11M | 0.22M | -0.29M | -0.31M | -0.34M | -0.36M | -0.33M | -0.30M | -0.37M | -0.56M | -0.61M | -0.88M | -0.85M | -0.84M | -0.87M | -0.91M | -0.89M | -0.75M | -0.71M | -0.68M | -0.71M | -0.60M | -0.53M | -0.44M | -0.47M | -0.29M | -0.26M | -0.23M | -0.22M | -0.28M | -0.28M | -0.02M | -0.22M | -0.29M |
|
Liabilities and Shareholders Equity
|
0.01M | 0.01M | 0.01M | 0.01M | | | 0.01M | | 0.01M | | | | | 1.80M | 1.73M | 1.72M | 1.74M | 1.78M | 1.78M | 1.78M | 2.11M | 2.09M | 2.11M | 2.12M | 0.13M | 0.12M | 0.12M | 0.13M | 0.17M | 0.16M | 0.23M | 0.25M | 0.18M | 0.17M | 0.19M | 0.07M | 0.10M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.05M | 967.00 | 0.02M | 0.05M | 0.02M | 0.00M | 0.01M | 0.04M | 0.05M | 0.01M | 0.03M | 0.32M | 0.16M | 0.17M |
|
Retained Earnings
|
-0.04M | -0.04M | -0.05M | | -0.07M | -0.07M | -0.12M | -0.15M | -0.17M | -0.26M | -0.28M | -0.31M | -0.08M | -0.34M | -0.39M | -0.43M | -0.41M | -0.44M | -0.46M | 0.48M | -0.86M | -0.92M | -1.01M | -1.00M | -1.55M | -1.57M | -1.61M | -1.62M | -1.72M | -1.86M | -2.06M | -2.39M | -2.50M | -2.83M | -2.89M | -2.96M | -3.02M | -3.06M | -3.09M | -3.00M | -3.04M | -3.06M | -3.10M | -3.24M | -3.30M | -3.32M | -3.36M | -3.43M | -3.46M | -3.50M | -3.54M | -3.62M | -3.65M | -3.72M | -3.92M | -3.99M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | 5.00M | 5.00M | | | | | | | | | |