|
Cash & Equivalents
|
0.29M | 0.24M | 0.21M | 0.41M | 0.34M | 0.29M | 0.21M | 0.14M | 0.11M | 0.08M | 0.07M | 0.07M | 0.06M | 0.04M | 0.01M | 0.01M |
|
Cash & Current Investments
|
0.29M | 0.24M | 0.21M | 0.41M | 0.34M | 0.29M | 0.21M | 0.14M | 0.11M | 0.08M | 0.07M | 0.07M | 0.06M | 0.04M | 0.01M | 0.01M |
|
Prepaid Assets
|
| | | | 96.00 | 96.00 | 96.00 | 96.00 | 96.00 | 0.05M | | | | | | |
|
Current Assets
|
| 0.25M | 0.24M | 0.47M | 0.42M | 0.31M | 0.21M | 0.15M | 0.12M | 0.14M | 0.07M | 0.07M | 0.06M | 0.04M | 0.01M | 0.01M |
|
Property, Plant & Equipment (Net)
|
| 0.52M | 0.53M | 0.54M | 0.53M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.14M | 0.14M | 0.12M | 0.12M | 0.05M | 0.10M |
|
Long-Term Deferred Tax
|
| 0.05M | 0.06M | 0.09M | 0.13M | 0.15M | 0.18M | 0.20M | 0.22M | | 0.35M | | | | 0.48M | 0.50M |
|
Other Non-Current Assets
|
| 96.00 | 96.00 | 96.00 | 0.00M | 0.00M | | 0.08M | 0.08M | 106.00 | 103.00 | 136.00 | 38.00 | 24.00 | 37.00 | 165.00 |
|
Non-Current Assets
|
| 0.62M | 0.66M | 0.67M | 0.68M | 0.69M | 0.70M | 0.78M | 0.78M | 0.70M | 0.29M | 0.29M | 0.28M | 0.27M | 0.12M | 0.12M |
|
Assets
|
| 0.87M | 0.90M | 1.14M | 1.10M | 1.00M | 0.92M | 0.93M | 0.90M | 0.84M | 0.37M | 0.37M | 0.33M | 0.32M | 0.13M | 0.13M |
|
Accounts Payables
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.06M | | 340.00 | 0.01M | 0.03M | 0.03M | 0.04M | 0.03M | 0.04M | 0.03M | 0.04M |
|
Notes Payables
|
| 0.23M | 0.22M | 0.21M | 0.19M | 0.18M | 0.17M | 0.17M | 0.17M | 0.16M | 0.16M | 0.15M | 0.14M | 0.14M | 0.13M | |
|
Payables
|
| 0.23M | 0.22M | 0.21M | 0.19M | 0.24M | 0.17M | 0.17M | 0.17M | 0.19M | 0.19M | 0.19M | 0.18M | 0.17M | 0.16M | 0.04M |
|
Accumulated Expenses
|
| 0.03M | 0.05M | 0.08M | 0.12M | 0.12M | 0.03M | 0.16M | 0.20M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.02M | 0.04M | 0.08M | 0.08M | 0.09M | 0.08M |
|
Total Current Liabilities
|
| 0.04M | 0.06M | 0.16M | 0.13M | 0.12M | 0.14M | 0.16M | 0.20M | 0.26M | 0.53M | 0.60M | 0.67M | 0.72M | 0.75M | 0.59M |
|
Non-Current Debt
|
| | | | | | 0.17M | | | | | | | | | |
|
Convertible Debt
|
| | 0.22M | 0.21M | 0.19M | 0.18M | | 0.17M | 0.17M | 0.16M | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | 0.20M | 0.21M | 0.21M | 0.21M | | | | | | |
|
Total Liabilities
|
-0.65M | 0.27M | 0.29M | 0.39M | 0.34M | 0.33M | 0.35M | 0.36M | 0.41M | 0.47M | 0.53M | 0.60M | 0.67M | 0.72M | 0.75M | 0.59M |
|
Total Debt
|
| | | | | | 0.17M | | | | | | | | | |
|
Common Equity
|
0.65M | 0.60M | 0.61M | 0.75M | 0.75M | 0.67M | 0.57M | 0.57M | 0.49M | 0.37M | -0.17M | -0.23M | -0.33M | -0.40M | -0.62M | -0.46M |
|
Shareholder's Equity
|
0.65M | 0.60M | 0.61M | 0.75M | 0.75M | 0.67M | 0.57M | 0.57M | 0.49M | 0.37M | -0.17M | -0.23M | -0.33M | -0.40M | -0.62M | -0.46M |
|
Liabilities and Shareholders Equity
|
| 0.87M | 0.90M | 1.14M | 1.10M | 1.00M | 0.92M | 0.93M | 0.90M | 0.84M | 0.37M | 0.37M | 0.33M | 0.32M | 0.13M | 0.13M |
|
Retained Earnings
|
| -0.22M | -0.31M | -0.44M | -0.60M | -0.74M | -0.84M | -0.95M | -1.04M | -1.16M | -1.71M | -1.78M | -2.00M | -2.06M | -2.31M | -2.38M |
|
Preferred Shares
|
| 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 | 500.00 |