|
Cash & Equivalents
|
0.54M | 0.60M | 0.60M | 0.54M | 0.40M | 0.31M | 0.50M | 0.08M | 0.11M | 0.56M | 0.58M | 0.24M | 0.21M | 0.07M | 0.05M | 0.13M | 0.14M | 0.08M | 0.07M | 0.16M | 0.13M | 0.09M | 0.11M | 0.16M | 0.09M | 0.08M | 0.10M | 0.14M | 0.05M | 0.17M | 0.18M | 0.15M | 0.04M | 0.09M | 0.03M | 0.05M | 0.07M | 0.07M | 0.08M | 0.09M | 0.09M | 0.04M |
|
Cash & Current Investments
|
0.54M | 0.60M | 0.60M | 0.54M | 0.40M | 0.31M | 0.50M | 0.08M | 0.11M | 0.56M | 0.58M | 0.24M | 0.21M | 0.07M | 0.05M | 0.13M | 0.14M | 0.08M | 0.07M | 0.16M | 0.13M | 0.09M | 0.11M | 0.16M | 0.09M | 0.08M | 0.10M | 0.14M | 0.05M | 0.17M | 0.18M | 0.15M | 0.04M | 0.09M | 0.03M | 0.05M | 0.07M | 0.07M | 0.08M | 0.09M | 0.09M | 0.04M |
|
Receivables - Net
|
0.02M | 0.01M | 0.03M | | 0.01M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.03M | 0.11M | 0.06M | 0.13M | 0.04M | 0.07M | 0.08M | 0.07M | 0.08M | 0.04M | 0.00M | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 0.05M | 0.07M | 0.06M | 0.04M | 0.05M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.03M | 0.03M | 0.01M | 0.02M |
|
Receivables
|
0.02M | 0.01M | 0.03M | | 0.01M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.03M | 0.11M | 0.06M | 0.13M | 0.04M | 0.07M | 0.08M | 0.07M | 0.08M | 0.04M | 0.00M | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 0.05M | 0.07M | 0.06M | 0.04M | 0.05M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.03M | 0.03M | 0.01M | 0.02M |
|
Prepaid Assets
|
| 0.02M | | | | 0.03M | 0.09M | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
0.56M | 0.63M | 0.63M | 0.54M | 0.42M | 0.32M | 0.55M | 0.19M | 0.22M | 0.87M | 0.74M | 0.35M | 0.28M | 0.23M | 0.13M | 0.20M | 0.22M | 0.15M | 0.15M | 0.20M | 0.13M | 0.11M | 0.13M | 0.19M | 0.13M | 0.12M | 0.15M | 0.21M | 0.11M | 0.21M | 0.23M | 0.18M | 0.08M | 0.13M | 0.06M | 0.07M | 0.09M | 0.09M | 0.11M | 0.11M | 0.10M | 0.06M |
|
Property, Plant & Equipment (Net)
|
0.47M | 0.47M | 0.46M | 0.97M | 0.91M | 0.91M | 0.90M | 0.90M | 0.90M | 0.89M | 0.89M | 2.65M | 2.63M | 2.62M | 2.61M | 2.46M | 2.41M | 2.62M | 2.56M | 0.66M | 0.60M | 0.55M | 0.52M | 0.22M | 0.18M | 0.18M | 0.16M | 0.18M | 0.18M | 0.17M | 0.17M | 0.16M | 0.15M | 0.15M | 0.14M | 0.39M | 0.36M | 0.32M | 0.31M | 0.25M | 0.22M | 0.20M |
|
Other Non-Current Assets
|
| | | | | 0.03M | 0.06M | 0.10M | 0.10M | 0.30M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
0.47M | 0.47M | 0.49M | 0.99M | 0.94M | 0.96M | 0.98M | 0.92M | 0.91M | 0.91M | 0.90M | 2.66M | 2.64M | 2.63M | 2.61M | 2.46M | 2.41M | 2.62M | 2.56M | 0.66M | 0.60M | 0.55M | 0.52M | 0.22M | 0.18M | 0.18M | 0.16M | 0.18M | 0.18M | 0.17M | 0.17M | 0.16M | 0.15M | 0.15M | 0.14M | 0.39M | 0.36M | 0.32M | 0.31M | 0.25M | 0.22M | 0.20M |
|
Assets
|
1.03M | 1.10M | 1.11M | 1.54M | 1.35M | 1.28M | 1.53M | 1.11M | 1.13M | 1.78M | 1.64M | 3.01M | 2.93M | 2.86M | 2.74M | 2.66M | 2.64M | 2.77M | 2.70M | 0.85M | 0.72M | 0.66M | 0.65M | 0.41M | 0.31M | 0.30M | 0.31M | 0.39M | 0.29M | 0.38M | 0.40M | 0.34M | 0.23M | 0.27M | 0.20M | 0.46M | 0.46M | 0.40M | 0.42M | 0.36M | 0.32M | 0.25M |
|
Accounts Payables
|
| | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.04M | 0.08M | 0.06M | 0.03M | 0.03M | 0.04M | 0.11M | 0.13M | 0.09M | 0.10M | 0.12M | 0.11M | 0.17M | 0.17M | 0.14M | 0.18M | 0.14M | 0.14M | 0.10M | 0.11M | 0.13M | 0.17M | 0.09M | 0.12M | 0.12M | 0.14M | 0.10M | 0.12M | 0.13M | 0.14M | 0.13M |
|
Notes Payables
|
| | | | | | | 0.05M | | 0.75M | | | | | | | | | | | | | | 3.20M | 3.05M | 3.40M | 3.50M | 3.60M | 3.60M | | | 3.90M | 3.90M | 4.10M | 4.10M | 4.20M | 4.30M | 4.40M | 3.20M | 3.30M | 3.40M | 3.50M |
|
Payables
|
| | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.00M | 0.75M | 0.00M | 0.04M | 0.08M | 0.06M | 0.03M | 0.03M | 0.04M | 0.11M | 0.13M | 0.09M | 0.10M | 0.12M | 0.11M | 3.37M | 3.22M | 3.54M | 3.68M | 3.74M | 3.74M | 0.10M | 0.11M | 4.03M | 4.07M | 4.19M | 4.22M | 4.32M | 4.44M | 4.50M | 3.32M | 3.43M | 3.54M | 3.63M |
|
Short term Debt
|
| | 0.00M | 0.54M | 0.44M | 0.42M | 0.40M | 0.38M | 0.36M | | 0.75M | 0.02M | 0.03M | 0.04M | 0.06M | 0.07M | 0.08M | 0.10M | 0.12M | 0.14M | 0.16M | 0.19M | 0.21M | 0.23M | 0.26M | 0.29M | 0.31M | | | | 0.43M | | | | | | | | | | | |
|
Total Current Liabilities
|
0.00M | 0.00M | 0.01M | 0.55M | 0.45M | 0.44M | 0.41M | 0.44M | 0.65M | 0.78M | 0.79M | 0.06M | 0.11M | 0.10M | 0.09M | 0.10M | 0.12M | 0.21M | 0.25M | 0.24M | 0.27M | 0.30M | 0.32M | 0.41M | 3.48M | 3.83M | 3.99M | 0.14M | 0.14M | 0.10M | 4.34M | 0.13M | 0.17M | 0.09M | 0.12M | 0.12M | 0.14M | 0.10M | 0.12M | 0.13M | 0.14M | 0.13M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 3.20M | | | 3.50M | 3.60M | 3.60M | 3.70M | | 3.90M | 3.90M | 4.10M | 4.10M | 4.20M | 4.30M | 4.40M | 3.20M | 3.30M | 3.40M | 3.50M |
|
Convertible Debt
|
| | | | | | | | | | | 1.55M | 1.55M | 1.65M | 1.65M | 1.85M | 2.05M | 2.40M | 2.50M | 2.70M | 2.80M | 2.90M | 3.10M | 3.20M | 0.25M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.07M | 0.08M | 0.08M | 0.10M | 0.10M | 0.08M | 0.09M | 0.09M | 0.11M | 0.40M | 0.14M | 0.15M | 0.14M | 0.16M | 0.17M | 0.49M | 0.50M | 0.47M | 0.48M | 0.40M | 0.38M | 0.35M |
|
Total Non-Current Liabilities
|
0.00M | 0.00M | 0.01M | 0.55M | 0.45M | 0.44M | 0.41M | 0.44M | 0.65M | 0.78M | 0.79M | 1.61M | 1.66M | 1.75M | 1.74M | 1.95M | 2.17M | 2.61M | 2.75M | 2.94M | 3.07M | 3.20M | 3.42M | 3.61M | 3.73M | 3.83M | 3.99M | 4.08M | 4.11M | 3.92M | 4.34M | 4.48M | 4.55M | 4.71M | 4.77M | 4.91M | 5.06M | 5.16M | 3.93M | 4.07M | 4.21M | 4.33M |
|
Total Liabilities
|
0.01M | 0.01M | 0.02M | 0.56M | 0.46M | 0.45M | 0.41M | 0.45M | 0.66M | 0.79M | 0.80M | 1.69M | 1.75M | 1.84M | 1.83M | 2.04M | 2.26M | 2.69M | 2.84M | 3.04M | 3.14M | 3.28M | 3.50M | 3.70M | 3.83M | 3.91M | 4.08M | 4.17M | 4.22M | 4.32M | 4.48M | 4.63M | 4.70M | 4.87M | 4.94M | 5.39M | 5.56M | 5.62M | 4.41M | 4.47M | 4.59M | 4.68M |
|
Total Debt
|
| | 0.00M | 0.54M | 0.44M | 0.42M | 0.40M | 0.38M | 0.36M | | 0.75M | 0.02M | 0.03M | 0.04M | 0.06M | 0.07M | 0.08M | 0.10M | 0.12M | 0.14M | 0.16M | 0.19M | 0.21M | 3.43M | 0.26M | 0.29M | 3.81M | 3.60M | 3.60M | 3.70M | 0.43M | 3.90M | 3.90M | 4.10M | 4.10M | 4.20M | 4.30M | 4.40M | 3.20M | 3.30M | 3.40M | 3.50M |
|
Common Equity
|
1.02M | 1.09M | 1.09M | 0.97M | 0.89M | 0.83M | 1.09M | 0.65M | 0.47M | 0.98M | 0.84M | 1.32M | 1.17M | 1.02M | 0.91M | 0.62M | 0.38M | 0.08M | -0.14M | -2.18M | -2.42M | -2.62M | -2.85M | -3.29M | -3.52M | -3.61M | -3.77M | -3.79M | -3.93M | -3.94M | -4.08M | -4.29M | -4.47M | -4.60M | -4.74M | -4.93M | -5.10M | -5.22M | -3.99M | -4.11M | -4.27M | -4.43M |
|
Shareholder's Equity
|
1.02M | 1.09M | 1.09M | 0.97M | 0.89M | 0.83M | 1.09M | 0.65M | 0.47M | 0.98M | 0.84M | 1.32M | 1.17M | 1.02M | 0.91M | 0.62M | 0.38M | 0.08M | -0.14M | -2.18M | -2.42M | -2.62M | -2.85M | -3.29M | -3.52M | -3.61M | -3.77M | -3.79M | -3.93M | -3.94M | -4.08M | -4.29M | -4.47M | -4.60M | -4.74M | -4.93M | -5.10M | -5.22M | -3.99M | -4.11M | -4.27M | -4.43M |
|
Liabilities and Shareholders Equity
|
1.03M | 1.10M | 1.11M | 1.54M | 1.35M | 1.28M | 1.53M | 1.11M | 1.13M | 1.78M | 1.64M | 3.01M | 2.93M | 2.86M | 2.74M | 2.66M | 2.64M | 2.77M | 2.70M | 0.85M | 0.72M | 0.66M | 0.65M | 0.41M | 0.31M | 0.30M | 0.31M | 0.39M | 0.29M | 0.38M | 0.40M | 0.34M | 0.23M | 0.27M | 0.20M | 0.46M | 0.46M | 0.40M | 0.42M | 0.36M | 0.32M | 0.25M |
|
Retained Earnings
|
0.34M | 0.28M | 0.29M | -0.44M | -0.65M | -1.01M | -1.43M | -2.19M | -2.49M | -2.76M | -4.69M | -4.74M | -4.94M | -5.15M | -5.31M | -5.66M | -5.95M | -6.28M | -6.51M | -8.56M | -8.79M | -9.00M | -9.23M | -9.66M | -9.90M | -9.99M | -10.15M | -10.16M | -10.30M | -10.32M | -10.46M | -10.67M | -10.85M | -10.97M | -11.12M | -11.31M | -11.48M | -11.60M | -11.76M | -11.87M | -12.04M | -12.19M |
|
Preferred Shares
|
| | | | | | | | | | | 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 | 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 | 0.00M |
|
Treasury Shares
|
| | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |