|
Cash & Equivalents
|
0.00M | 0.23M | 0.20M | 0.03M | 0.04M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.13M | 0.00M | 0.04M |
|
Cash & Current Investments
|
0.00M | 0.23M | 0.20M | 0.03M | 0.04M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.13M | 0.00M | 0.04M |
|
Receivables - Net
|
| 0.03M | | 0.02M | | | | | | 0.00M | 0.00M | 0.00M | |
|
Receivables
|
| 0.03M | | 0.02M | | | | | | 0.00M | 0.00M | 0.00M | |
|
Inventory
|
| | | | | 0.00M | | | 0.14M | 0.07M | 0.07M | 0.07M | 0.16M |
|
Prepaid Assets
|
| 0.01M | | 0.00M | | | | | | | 9.25M | 0.01M | |
|
Current Assets
|
| 0.26M | | 0.13M | 0.13M | 0.01M | 244.00 | 294.00 | 0.16M | 0.08M | 0.20M | 0.09M | 0.20M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M |
|
Intangibles
|
| | | | | | | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M |
|
Goodwill & Intangibles
|
| | | | | | | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M |
|
Other Non-Current Assets
|
| | | | | 0.09M | | | 10.05M | 9.79M | 9.54M | 9.28M | 9.02M |
|
Non-Current Assets
|
| | | | | 0.09M | | | 10.14M | 9.87M | 9.61M | 9.34M | 9.07M |
|
Assets
|
| 0.26M | | 0.13M | 0.13M | 0.11M | 244.00 | 294.00 | 10.30M | 9.95M | 9.81M | 9.43M | 9.27M |
|
Accounts Payables
|
| 0.01M | | 0.01M | 0.01M | 0.04M | 0.03M | 0.02M | 0.09M | 0.16M | 0.12M | 0.17M | 0.27M |
|
Notes Payables
|
| 0.07M | | 0.01M | 0.00M | 0.03M | 0.05M | | 0.03M | 1.14M | 1.30M | 0.60M | 0.99M |
|
Payables
|
| 0.07M | | 0.01M | 0.01M | 0.07M | 0.08M | 0.02M | 0.12M | 1.30M | 1.42M | 0.77M | 1.27M |
|
Other Accumulated Expenses
|
| | | | | 0.03M | | 0.08M | 0.83M | | 0.01M | 0.04M | 0.01M |
|
Short term Debt
|
| | | | | 0.03M | | | 0.03M | | | | |
|
Current Leases
|
| | | | | 0.03M | | | | 0.03M | 0.03M | 0.03M | 0.02M |
|
Current Deferred Revenue
|
| | | | | | | | | | 0.20M | 0.20M | 0.20M |
|
Total Current Liabilities
|
| 0.07M | | 0.01M | 0.01M | 0.10M | 0.08M | 0.10M | 0.95M | 1.34M | 1.66M | 1.04M | 1.50M |
|
Operating Leases
|
| | | | | 0.05M | | | 0.02M | 0.01M | 0.01M | | |
|
Other Non-Current Liabilities
|
| | | | | 0.00M | 0.05M | 0.08M | 0.83M | | | | |
|
Total Non-Current Liabilities
|
| | | | | 0.05M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | | |
|
Total Liabilities
|
0.07M | 0.07M | -0.21M | 0.01M | 0.01M | 0.15M | 0.08M | 0.10M | 0.98M | 1.35M | 1.67M | 1.04M | 1.50M |
|
Total Debt
|
| | | | | 0.03M | | | 0.03M | | | | |
|
Common Equity
|
-0.07M | 0.19M | 0.21M | 0.12M | 0.02M | -0.04M | -0.21M | -0.40M | 9.32M | 8.60M | 8.14M | 8.40M | 7.77M |
|
Shareholder's Equity
|
-0.07M | 0.19M | 0.21M | 0.12M | 0.02M | -0.04M | -0.21M | -0.40M | 9.32M | 8.60M | 8.14M | 8.40M | 7.77M |
|
Liabilities and Shareholders Equity
|
| 0.26M | | 0.13M | 0.13M | 0.11M | 244.00 | 294.00 | 10.30M | 9.95M | 9.81M | 9.43M | 9.27M |
|
Retained Earnings
|
| -0.98M | | -1.16M | -1.27M | -1.57M | -1.47M | -1.49M | -2.19M | -2.91M | -3.37M | -3.97M | -4.62M |
|
Preferred Shares
|
| 500.00 | | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | | | | | |