|
Cash & Equivalents
|
| 0.01M | 0.01M | 0.01M | 576.00 | -112.00 | 0.03M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 195.00 | 0.01M | 0.01M | 0.01M | 0.04M | 256.00 | 213.00 | 0.00M | 235.00 | | |
|
Cash & Current Investments
|
| 0.01M | 0.01M | 0.01M | 576.00 | -112.00 | 0.03M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 195.00 | 0.01M | 0.01M | 0.01M | 0.04M | 256.00 | 213.00 | 0.00M | 235.00 | | |
|
Receivables - Net
|
| | | | 0.02M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | | | | | | 0.01M | 0.01M | 0.03M | 0.01M | 49.00 | 50.00 | 47.00 | 47.00 |
|
Receivables - Other
|
| | | | 0.13M | | | | | | 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Receivables
|
| | | | 0.15M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | | | | | 0.01M | 0.02M | 0.02M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Inventory
|
0.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.00M | 0.18M | -0.11M | -0.06M | 0.01M | 0.01M | 0.01M | 0.07M | 0.07M | 0.07M | 0.00M | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Current Assets
|
1.66M | 1.99M | 1.95M | 2.02M | 0.16M | 0.03M | 0.07M | 0.08M | 0.08M | 0.09M | 0.02M | | | | 0.02M | 0.03M | 0.06M | 0.04M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Goodwill
|
| | | | | | | | | | | | | | 0.09M | 0.00M | 0.00M | 0.00M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | 0.09M | 0.00M | 0.00M | 0.00M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Long-Term Deferred Tax
|
| | | | | | | 0.78M | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
1.01M | 1.00M | 1.00M | 1.00M | 0.10M | 0.08M | 0.08M | 0.07M | 0.08M | 0.07M | | | | | 0.09M | 0.00M | 0.00M | 0.00M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Assets
|
2.67M | 2.99M | 2.95M | 3.02M | 0.26M | 0.11M | 0.15M | 0.16M | 0.16M | 0.17M | 0.02M | | | | 0.11M | 0.04M | 0.06M | 0.04M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M |
|
Accounts Payables
|
0.07M | 0.07M | 0.07M | 0.07M | 0.12M | 0.13M | 0.13M | 0.16M | 0.15M | 0.24M | 0.23M | | | | 0.22M | 0.25M | 0.27M | 0.28M | 0.27M | 0.26M | 0.26M | 0.24M | 0.25M |
|
Notes Payables
|
| | | | | | | | | | 0.53M | | | | 0.53M | 0.55M | 0.47M | 0.47M | 0.47M | 0.08M | 0.47M | 0.47M | 0.08M |
|
Payables
|
0.07M | 0.07M | 0.07M | 0.07M | 0.12M | 0.13M | 0.13M | 0.16M | 0.15M | 0.24M | 0.75M | | | | 0.75M | 0.80M | 0.74M | 0.76M | 0.74M | 0.34M | 0.73M | 0.72M | 0.33M |
|
Accumulated Expenses
|
0.07M | 0.07M | 0.07M | 0.08M | 0.00M | 0.00M | 0.00M | | | | 0.23M | | | | 0.26M | 0.27M | 0.28M | 0.29M | 0.29M | 0.31M | 0.31M | 0.32M | 0.32M |
|
Short term Debt
|
| 0.03M | 0.07M | 0.11M | 0.05M | 0.32M | 0.28M | -0.12M | -0.19M | -0.34M | | | | | | | | | 0.01M | | | | 0.00M |
|
Current Deferred Revenue
|
| | | | 0.15M | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
2.13M | 2.30M | 2.45M | | 0.77M | 0.65M | 0.74M | 0.55M | 0.68M | 0.90M | 1.66M | | | | 1.71M | 1.79M | 1.82M | 1.87M | 1.87M | 1.87M | 1.93M | 1.89M | 1.04M |
|
Non-Current Debt
|
0.70M | 0.16M | 0.24M | | 0.32M | 0.32M | 0.33M | 0.25M | 0.28M | 0.28M | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | 0.02M | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | 0.08M | | 0.08M | 0.08M | 0.08M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | 1.87M | | 1.93M | 1.89M | 1.04M |
|
Total Liabilities
|
2.13M | 2.17M | 2.45M | | 0.77M | 0.65M | 0.74M | 0.74M | 0.82M | 0.90M | 1.66M | 1.65M | 1.62M | 1.69M | 1.79M | 1.79M | 1.82M | 1.87M | 1.95M | 1.96M | 2.01M | 1.97M | 1.12M |
|
Total Debt
|
0.70M | 0.19M | 0.31M | 0.11M | 0.36M | 0.65M | 0.61M | 0.13M | 0.09M | -0.06M | | | | | | | | | 0.01M | | | | 0.00M |
|
Common Equity
|
| | | | -0.51M | -0.54M | -0.60M | -0.58M | -0.66M | -0.74M | -1.64M | -1.65M | -1.62M | -1.69M | -1.69M | -1.75M | -1.76M | -1.83M | -1.83M | -1.85M | -1.91M | -1.87M | -1.01M |
|
Shareholder's Equity
|
0.54M | | | | -0.51M | -0.54M | -0.60M | -0.58M | -0.66M | -0.74M | -1.64M | -1.65M | -1.62M | -1.69M | -1.69M | -1.75M | -1.76M | -1.83M | -1.83M | -1.85M | -1.91M | -1.87M | -1.01M |
|
Liabilities and Shareholders Equity
|
2.67M | 2.99M | 2.95M | 3.02M | 0.26M | 0.11M | 0.15M | 0.16M | 0.16M | 0.17M | 0.02M | | | | 0.11M | 0.04M | 0.06M | 0.04M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M |
|
Retained Earnings
|
-2.19M | | | | -8.88M | -8.91M | -8.98M | -6.92M | -6.99M | -7.08M | -7.78M | | | | -7.96M | -7.99M | -8.03M | -8.06M | -8.11M | -8.15M | -8.18M | -8.26M | -8.14M |
|
Preferred Shares
|
0.04M | | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | -1.00M | -1.00M | -1.00M | | | | | | | | | | | | | | | | |