|
Cash & Equivalents
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 564.00 | 348.00 | 0.00M | 182.00 | 0.01M | 0.01M | 0.00M | 618.00 | 152.00 | 138.00 | 0.01M | 0.00M | 0.00M | 480.00 | 0.05M | 0.10M | 0.08M | 0.48M | 0.10M | 0.13M | 0.04M |
|
Cash & Current Investments
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 564.00 | 348.00 | 0.00M | 182.00 | 0.01M | 0.01M | 0.00M | 618.00 | 152.00 | 138.00 | 0.01M | 0.00M | 0.00M | 480.00 | 0.05M | 0.10M | 0.08M | 0.48M | 0.10M | 0.13M | 0.04M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 2.00M | 2.00M | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 2.00M | 2.00M | |
|
Prepaid Assets
|
0.02M | 0.01M | 0.01M | 0.00M | 0.07M | -0.13M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 0.05M | 0.22M | 0.55M | 0.56M | 0.78M | 0.72M |
|
Current Assets
|
0.02M | 0.02M | 0.02M | 0.02M | 0.14M | | 0.16M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 564.00 | 348.00 | 0.00M | 182.00 | 0.01M | 0.01M | 0.00M | 618.00 | 152.00 | 138.00 | 0.01M | 0.03M | 0.00M | 480.00 | 2.85M | 0.15M | 0.43M | 7.95M | 2.85M | 2.93M | 0.84M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 981.00 | 929.00 | 876.00 | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M |
|
Intangibles
|
0.02M | 0.02M | 0.08M | 0.08M | 0.07M | | 0.07M | 0.19M | 0.19M | 0.19M | 0.05M | 0.19M | 0.13M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | | 0.13M | 0.13M | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.02M | 0.02M | 0.08M | 0.08M | 0.07M | | 0.07M | 0.19M | 0.19M | 0.19M | 0.05M | 0.19M | 0.13M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | | 0.13M | 0.13M | | | | | | | | | | |
|
Other Non-Current Assets
|
0.06M | 0.06M | | | 0.02M | | 1.07M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 10.02M | 10.85M | 13.38M | 13.85M | 15.01M | 15.66M |
|
Non-Current Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | 0.00M | 981.00 | 929.00 | 876.00 | 12.88M | 13.61M | 17.09M | 17.88M | 16.88M | 17.50M |
|
Assets
|
0.11M | 0.10M | 0.10M | 0.10M | 0.24M | | 1.30M | 0.07M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 618.00 | 152.00 | 138.00 | 0.01M | 0.03M | 0.00M | 0.00M | 2.85M | 13.03M | 14.04M | 25.04M | 20.72M | 19.81M | 18.34M |
|
Accounts Payables
|
0.10M | 0.10M | 0.06M | 0.08M | 0.01M | 0.53M | 0.87M | 0.13M | 0.12M | 0.12M | 0.13M | 0.09M | 0.13M | 0.08M | 0.05M | 0.05M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.06M | 0.08M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.06M | 851.00 | 0.00M | | 0.02M | 0.85M | 0.27M | 1.71M | 2.03M | 0.87M | 0.85M |
|
Notes Payables
|
| | | | | | | 0.02M | 0.02M | | 0.02M | | 0.02M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | 4.89M | 4.95M | 5.33M | 18.34M | 17.21M | 16.19M |
|
Payables
|
0.10M | 0.10M | 0.06M | 0.08M | 0.01M | 0.53M | 0.87M | 0.15M | 0.14M | 0.12M | 0.15M | 0.09M | 0.15M | 0.12M | 0.07M | 0.07M | 0.06M | 0.06M | 0.07M | 0.08M | 0.08M | 0.08M | 0.10M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.08M | 851.00 | 0.00M | | 0.02M | 5.74M | 5.23M | 7.04M | 20.36M | 18.08M | 17.04M |
|
Accumulated Expenses
|
| | | | | | | 0.16M | 0.16M | 0.16M | 0.01M | 0.16M | 0.16M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 15.45 | 0.02M | 0.01M | 0.00M | 0.11M | 0.22M | 0.14M | 0.71M | 1.41M | 4.14M | 3.39M | 1.98M | 2.47M |
|
Other Accumulated Expenses
|
| | | | | | 0.01M | | | | 0.16M | | | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.01M | 0.11M | 0.22M | 0.14M | 0.15M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M |
|
Short term Debt
|
0.23M | 0.22M | 0.22M | 0.30M | 0.30M | | 0.22M | | | | | | | 0.04M | 0.02M | 0.02M | | | | | | | 0.00M | | | | 0.01M | | | | 0.04M | | | | | | 4.89M | 4.95M | 5.33M | 15.46M | 2.88M | 2.88M |
|
Total Current Liabilities
|
0.33M | 0.33M | 0.36M | 0.39M | 0.40M | | 1.10M | 0.31M | 0.31M | 0.31M | 0.31M | 0.32M | 0.32M | 0.32M | 0.27M | 0.27M | 0.24M | 0.24M | 0.24M | 0.25M | 0.26M | 0.26M | 0.28M | 0.29M | 0.30M | 0.31M | 0.31M | 0.32M | 0.33M | 0.34M | 0.34M | 0.34M | 0.12M | 0.22M | 0.35M | 0.17M | 5.96M | 10.13M | 13.25M | 25.49M | 26.31M | 25.81M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 2.21M | 13.12M | | | |
|
Non-Current Deffered Revenue
|
-0.08M | -0.05M | | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.77M | | 2.88M | 0.19M | 0.19M | 0.19M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.10M | 5.09M | 16.00M | 25.30M | 26.12M | 25.62M |
|
Total Liabilities
|
| | | | | | | 0.31M | 0.31M | 0.31M | 0.31M | 0.32M | 0.32M | 0.32M | 0.27M | 0.27M | 0.24M | 0.24M | 0.24M | 0.25M | 0.26M | 0.26M | 0.28M | 0.29M | 0.30M | 0.31M | 0.31M | 0.32M | 0.33M | 0.34M | 0.34M | 0.34M | 0.12M | 0.22M | 0.35M | 0.17M | 18.06M | 15.22M | 29.25M | 25.49M | 26.31M | 25.81M |
|
Total Debt
|
0.23M | 0.22M | 0.22M | 0.30M | 0.30M | | 0.22M | | | | | | | 0.04M | 0.02M | 0.02M | | | | | | | 0.00M | | | | 0.01M | | | | 0.04M | | | | | | 6.22M | 7.16M | 18.45M | 15.46M | 2.88M | 2.88M |
|
Common Equity
|
| | | | | | | -0.24M | -0.22M | -0.24M | -0.25M | -0.26M | -0.26M | -0.26M | -0.20M | -0.22M | -0.20M | -0.20M | -0.20M | -0.22M | -0.23M | -0.24M | -0.26M | -0.28M | -0.30M | -0.30M | -0.30M | -0.32M | -0.32M | -0.34M | -0.34M | -0.32M | -4.85M | -0.22M | -0.35M | 2.68M | -5.03M | -1.18M | -4.21M | -4.80M | -6.50M | -7.47M |
|
Shareholder's Equity
|
-0.22M | -0.22M | -0.26M | -0.29M | -0.16M | | 0.20M | -0.24M | -0.22M | -0.24M | -0.25M | -0.26M | -0.26M | -0.26M | -0.20M | -0.22M | -0.20M | -0.20M | -0.20M | -0.22M | -0.23M | -0.24M | -0.26M | -0.28M | -0.30M | -0.30M | -0.30M | -0.32M | -0.32M | -0.34M | -0.34M | -0.32M | -4.85M | -0.22M | -0.35M | 2.68M | -5.03M | -1.18M | -4.21M | -4.80M | -6.50M | -7.47M |
|
Liabilities and Shareholders Equity
|
0.11M | 0.10M | 0.10M | 0.10M | 0.24M | | 1.30M | 0.07M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 618.00 | 152.00 | 138.00 | 0.01M | 0.03M | 0.00M | 0.00M | 2.85M | 13.03M | 14.04M | 25.04M | 20.72M | 19.81M | 18.34M |
|
Retained Earnings
|
-4.62M | -4.76M | -4.89M | -5.01M | -5.18M | | -5.55M | -8.23M | -8.25M | -8.27M | -8.28M | -8.31M | -8.32M | -8.34M | -8.35M | -8.38M | -8.39M | -8.40M | -8.42M | -8.45M | -8.46M | -8.47M | -8.50M | -8.52M | -8.54M | -8.55M | -8.58M | -8.60M | -8.61M | -8.62M | -8.63M | -8.61M | -8.68M | -8.81M | -8.94M | -8.91M | -5.03M | -5.64M | -8.66M | -9.21M | -10.95M | -11.92M |