|
Cash & Equivalents
|
0.00M | 0.25M | 0.12M | 0.01M | 0.04M | 0.06M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 85.00 | 430.00 | 0.05M | 0.18M | 0.40M | 0.20M | 0.62M | 0.21M | 1.13M | 0.20M | 0.32M | 0.02M | 0.22M | 0.04M | 0.04M | 0.14M |
|
Cash & Current Investments
|
0.00M | 0.25M | 0.12M | 0.01M | 0.04M | 0.06M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 85.00 | 430.00 | 0.05M | 0.18M | 0.40M | 0.20M | 0.62M | 0.21M | 1.13M | 0.20M | 0.32M | 0.02M | 0.22M | 0.04M | 0.04M | 0.14M |
|
Receivables - Net
|
| | 0.00M | 0.02M | 0.02M | | | 150.00 | 150.00 | 150.00 | 150.00 | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.07M | 0.07M |
|
Receivables - Other
|
| | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.00M | 0.02M | 0.02M | | | 150.00 | 150.00 | 150.00 | 0.03M | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.07M | 0.07M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.09M | 0.09M | 0.01M | 0.02M |
|
Current Assets
|
0.00M | 0.25M | 0.12M | 0.02M | 0.06M | 0.06M | 0.04M | 0.03M | 150.00 | 150.00 | 150.00 | | 85.00 | 430.00 | 0.05M | | 0.40M | | | 0.23M | 1.14M | 0.22M | 0.34M | 0.05M | 0.31M | 0.18M | 0.12M | 0.23M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 0.11M | | 0.08M | 0.07M | 0.05M | 0.04M | | | | | | | | | | | | | | | |
|
Intangibles
|
0.50M | 0.54M | 0.27M | 0.14M | 0.13M | 0.13M | 0.12M | 0.10M | 0.09M | 0.07M | 0.06M | 0.05M | | 0.02M | 0.00M | | 1.08M | | | 0.78M | | | | | | | | |
|
Goodwill & Intangibles
|
0.50M | 0.54M | 0.27M | 0.14M | 0.13M | 0.13M | 0.12M | 0.10M | 0.09M | 0.07M | 0.06M | 0.05M | | 0.02M | 0.00M | | 1.08M | | | 0.78M | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.00M | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
-0.00M | -0.25M | -0.12M | -0.02M | -0.06M | -0.06M | -0.04M | 0.13M | -150.00 | 0.10M | 0.07M | | 0.04M | 0.03M | 0.01M | | 1.08M | | | 0.78M | | | | | | | | |
|
Assets
|
| | | | | | | 0.16M | | 0.10M | 0.07M | 0.05M | 0.04M | 0.03M | 0.06M | | 1.48M | | | 1.01M | 1.14M | 0.22M | 0.34M | 0.05M | 0.31M | 0.18M | 0.12M | 0.23M |
|
Accounts Payables
|
0.06M | 0.13M | 0.08M | 0.15M | 0.31M | 0.44M | 0.27M | 0.30M | 0.31M | 0.31M | 0.34M | 0.35M | 0.33M | 0.26M | 0.22M | | 0.38M | | | 0.47M | 0.52M | 0.42M | 0.48M | 0.58M | 0.59M | 0.77M | 0.70M | 0.89M |
|
Notes Payables
|
| | | | | | | | 0.03M | 0.04M | 0.06M | 700.00 | | | | | 0.22M | | | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.65M | 0.84M | 0.84M | 0.94M |
|
Payables
|
0.06M | 0.13M | 0.08M | 0.15M | 0.31M | 0.44M | 0.27M | 0.30M | 0.34M | 0.35M | 0.40M | 0.35M | 0.33M | 0.26M | 0.22M | | 0.60M | | | 0.69M | 0.74M | 0.64M | 0.70M | 0.81M | 1.24M | 1.61M | 1.54M | 1.83M |
|
Accumulated Expenses
|
0.00M | 110.00 | 0.01M | 0.01M | 0.01M | 0.00M | 0.04M | 0.02M | 0.01M | 0.01M | 0.02M | 0.11M | 0.05M | 0.06M | 0.08M | | 0.44M | | | 0.67M | 0.28M | 0.26M | 0.35M | 0.47M | 0.02M | 0.06M | 0.07M | 0.11M |
|
Other Accumulated Expenses
|
| | | 0.04M | | | | 0.03M | | | | 0.02M | | | | | 0.01M | | | 0.10M | 0.00M | 0.03M | 0.02M | 0.04M | 0.04M | | 0.14M | 0.29M |
|
Short term Debt
|
| 0.43M | 0.19M | 0.10M | 0.18M | 0.12M | 0.15M | 0.11M | 0.18M | 0.06M | 0.09M | 0.17M | 0.04M | 0.08M | 0.18M | | | | | | | | 0.44M | 0.55M | 0.54M | 0.55M | 0.44M | 0.52M |
|
Current Taxes
|
| | | 0.08M | | | | 0.51M | 0.63M | 0.63M | 0.69M | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.04M | 0.11M | 0.12M | 0.07M | 0.02M | 0.00M | | 0.01M | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.70M | 0.61M | 0.52M | 0.41M |
|
Total Current Liabilities
|
0.06M | 0.55M | 0.32M | 0.47M | 0.62M | 0.63M | 0.86M | 1.00M | 1.43M | 1.05M | 1.19M | 1.83M | 1.62M | 1.24M | 1.37M | | 1.04M | | | 1.36M | 1.03M | 0.91M | 1.54M | 1.86M | 3.00M | 3.73M | 3.50M | 4.31M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | 4.02M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 0.40M | 0.40M | -0.33M | | | | | | | | | | | 0.07M | 0.15M | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 1.43M | 1.22M | 1.57M | | | | | | | | | | | 2.93M | 3.58M | | |
|
Total Liabilities
|
| | | | | | | 1.00M | | 1.05M | 1.19M | 1.83M | 1.62M | 1.24M | 1.37M | 3.59M | 1.04M | 3.93M | 5.63M | 1.36M | 1.03M | 0.91M | 1.54M | 1.86M | 3.00M | 3.73M | 3.50M | 4.31M |
|
Total Debt
|
| 0.43M | 0.19M | 0.10M | 0.18M | 0.12M | 0.15M | 0.11M | 0.18M | 0.06M | 0.09M | 0.17M | 0.04M | 0.08M | 0.18M | | | | | | | | 0.44M | 0.55M | 0.54M | 0.55M | 0.44M | 0.52M |
|
Common Equity
|
| | | | | | | -0.84M | | -0.94M | -1.12M | -1.77M | -1.58M | -1.22M | -1.31M | -3.59M | -3.58M | -3.93M | -5.63M | -0.36M | 0.12M | -0.69M | -1.20M | -1.82M | -2.68M | -3.56M | -3.37M | -4.08M |
|
Shareholder's Equity
|
0.44M | 0.23M | 2.79M | 2.30M | 1.94M | 1.69M | 1.20M | -0.84M | -1.31M | -0.94M | -1.12M | -1.77M | -1.58M | -1.22M | -1.31M | -3.59M | -3.58M | -3.93M | -5.63M | -0.36M | 0.12M | -0.69M | -1.20M | -1.82M | -2.68M | -3.56M | -3.37M | -4.08M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 0.16M | | 0.10M | 0.07M | 0.05M | 0.04M | 0.03M | 0.06M | | 1.48M | | | 1.01M | 1.14M | 0.22M | 0.34M | 0.05M | 0.31M | 0.18M | 0.12M | 0.23M |
|
Retained Earnings
|
-1.06M | -1.22M | -1.88M | -2.57M | -3.42M | -4.28M | -5.44M | -8.02M | -8.92M | -9.42M | -9.89M | -12.00M | -12.21M | -12.52M | -12.85M | | -27.76M | | | -32.28M | -33.91M | -34.85M | -35.92M | -36.85M | -39.52M | -40.47M | -40.94M | -41.77M |
|
Preferred Shares
|
1.48M | 1.43M | 4.62M | 4.82M | 5.29M | 5.90M | 6.56M | 7.10M | 7.54M | 0.00M | 8.65M | 0.00M | 0.00M | 0.00M | 0.00M | | 2.00 | | | 862.00 | 862.00 | 862.00 | 862.00 | 862.00 | 862.00 | 862.00 | 862.00 | 862.00 |