|
Cash & Equivalents
|
0.31M | 5.94M | 4.19M | 2.74M | 2.75M | 4.47M | 2.94M | 1.31M | 0.72M | 5.63M |
|
Cash & Current Investments
|
0.31M | 5.94M | 4.19M | 2.74M | 2.75M | 4.47M | 2.94M | 1.31M | 0.72M | 5.63M |
|
Receivables - Net
|
| 0.03M | 0.03M | 0.03M | 0.03M | | | | | |
|
Receivables
|
| 0.03M | 0.03M | 0.03M | 0.03M | | | | | |
|
Prepaid Assets
|
| 0.14M | 0.15M | 0.06M | 0.17M | 0.16M | 0.12M | 0.12M | 0.12M | 0.35M |
|
Current Assets
|
| 6.11M | 4.36M | 2.84M | 2.95M | 4.63M | 3.06M | 1.42M | 0.84M | 5.98M |
|
Property, Plant & Equipment (Net)
|
| 0.02M | 0.02M | 0.03M | 0.02M | 0.19M | 0.35M | 0.34M | 0.33M | 0.43M |
|
Intangibles
|
| 1.05M | 1.02M | 0.67M | 0.65M | 0.63M | 0.61M | | | |
|
Goodwill & Intangibles
|
| 1.05M | 1.02M | 0.67M | 0.65M | 0.63M | 0.61M | | | |
|
Other Non-Current Assets
|
| | | 0.03M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.03M |
|
Non-Current Assets
|
| 1.10M | 1.07M | 0.72M | 2.54M | 2.62M | 2.69M | 2.01M | 1.93M | 1.07M |
|
Assets
|
| 7.21M | 5.44M | 3.56M | 5.49M | 7.25M | 5.75M | 3.43M | 2.77M | 7.04M |
|
Accounts Payables
|
| 1.36M | 1.22M | 1.08M | 1.10M | 1.20M | 1.21M | 1.22M | 1.40M | 0.97M |
|
Notes Payables
|
| | | | | | | | | 0.31M |
|
Payables
|
| 1.36M | 1.22M | 1.08M | 1.10M | 1.20M | 1.21M | 1.22M | 1.40M | 1.29M |
|
Accumulated Expenses
|
| 1.18M | 0.64M | 0.41M | 0.44M | 0.38M | 0.50M | 0.33M | 0.36M | 0.29M |
|
Short term Debt
|
| | | | | | | | 0.20M | |
|
Current Leases
|
| | | | 0.27M | 0.27M | 0.27M | 0.29M | 0.26M | 0.31M |
|
Current Deferred Revenue
|
| 0.05M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Total Current Liabilities
|
| | | 1.52M | 1.84M | 1.88M | 2.02M | 1.88M | 2.25M | 1.92M |
|
Operating Leases
|
| | | | 1.06M | 0.99M | 0.92M | 0.57M | 0.79M | 0.64M |
|
Total Liabilities
|
15.74M | 2.60M | 1.89M | 1.52M | 2.62M | 2.60M | 2.67M | 2.44M | 2.78M | 2.25M |
|
Total Debt
|
| | | | | | | | 0.20M | |
|
Common Equity
|
-15.74M | 4.61M | 3.54M | 2.04M | 2.87M | 4.65M | 3.08M | 0.99M | -0.01M | 4.79M |
|
Shareholder's Equity
|
-15.74M | 4.61M | 3.54M | 2.04M | 2.87M | 4.65M | 3.08M | 0.99M | -0.01M | 4.79M |
|
Liabilities and Shareholders Equity
|
| 7.21M | 5.44M | 3.56M | 5.49M | 7.25M | 5.75M | 3.43M | 2.77M | 7.04M |
|
Retained Earnings
|
| -45.31M | -46.78M | -48.56M | -50.14M | -52.08M | -53.90M | -56.19M | -57.35M | -60.95M |
|
Preferred Shares
|
| | | | | | | | | 42.00 |
|
Treasury Shares
|
| | | | | | | 0.01M | | |