|
Cash & Equivalents
|
0.25M | 0.25M | 0.06M | 0.03M | 1.12M | 0.26M | 0.04M | 0.00M | 0.18M | 0.49M | 0.66M | 0.22M |
|
Short-term Investments
|
| | | | 2.11M | 2.14M | 2.16M | 2.10M | | | | |
|
Cash & Current Investments
|
0.25M | 0.25M | 0.06M | 0.03M | 3.23M | 2.40M | 2.20M | 2.10M | 0.18M | 0.49M | 0.66M | 0.22M |
|
Receivables - Net
|
0.02M | | | | 0.06M | 0.12M | 0.04M | 0.02M | 0.08M | 0.03M | 0.02M | 0.01M |
|
Receivables - Other
|
0.02M | 650.00 | | | 0.06M | 0.12M | 0.04M | 0.02M | | | | |
|
Receivables
|
0.03M | | | | 0.12M | 0.23M | 0.09M | 0.05M | 0.08M | 0.03M | 0.02M | 0.01M |
|
Prepaid Assets
|
0.02M | | | 0.01M | 0.13M | 0.27M | 0.20M | 0.11M | 0.02M | 0.11M | 0.05M | 0.06M |
|
Current Assets
|
0.30M | | | 0.11M | 3.49M | 2.79M | 2.55M | 0.24M | 0.28M | 0.63M | 0.73M | 0.29M |
|
Property, Plant & Equipment (Net)
|
0.01M | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Intangibles
|
0.04M | | | 1.08M | 0.90M | 0.84M | 0.79M | 0.71M | 0.66M | 0.61M | 0.56M | 0.50M |
|
Goodwill & Intangibles
|
0.04M | | | 1.08M | 0.90M | 0.84M | 0.79M | 0.71M | 0.66M | 0.61M | 0.56M | 0.50M |
|
Long-Term Deferred Tax
|
0.10M | | | 0.10M | 0.07M | 0.08M | | | | | | |
|
Other Non-Current Assets
|
0.01M | | | 0.43M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.12M |
|
Non-Current Assets
|
0.15M | | | 1.81M | 1.22M | 1.16M | 1.02M | 0.92M | 0.83M | 0.77M | 0.69M | 0.74M |
|
Assets
|
0.45M | | | 1.92M | 4.70M | 3.96M | 3.57M | 1.16M | 1.11M | 1.40M | 1.42M | 1.02M |
|
Accounts Payables
|
0.61M | | | 1.70M | 0.80M | 1.25M | 1.33M | 2.01M | 2.25M | 1.50M | 0.68M | 0.79M |
|
Notes Payables
|
1.31M | | | 3.30M | 2.35M | | | 0.28M | 0.28M | | | |
|
Payables
|
1.93M | | | 5.00M | 3.15M | 1.25M | 1.33M | 2.29M | 2.53M | 1.50M | 0.68M | 0.79M |
|
Accumulated Expenses
|
0.51M | | | 1.03M | 0.01M | 0.21M | 0.17M | 0.22M | 0.46M | 0.28M | 0.28M | 0.22M |
|
Other Accumulated Expenses
|
0.51M | | | | 0.18M | 0.04M | 0.04M | 0.07M | 0.01M | | | |
|
Short term Debt
|
0.12M | | | 0.68M | 1.54M | 2.00M | 2.00M | 0.28M | 0.43M | 0.00M | | |
|
Current Leases
|
0.01M | | | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M |
|
Current Deferred Revenue
|
0.04M | | | 0.00M | 0.00M | 0.06M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Total Current Liabilities
|
2.64M | | | 3.50M | 2.82M | 3.60M | 4.39M | 2.60M | 3.27M | 1.88M | 1.06M | 1.09M |
|
Non-Current Debt
|
5.92M | | | 9.80M | | | | | | | | |
|
Operating Leases
|
| | | 0.25M | 0.14M | 0.12M | 0.10M | 0.08M | 0.05M | 0.03M | 0.01M | |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.04M | 0.72M | | |
|
Total Non-Current Liabilities
|
| | | | | | | | 3.29M | 1.19M | | |
|
Total Liabilities
|
8.56M | | | 13.47M | 2.96M | 3.73M | 4.49M | 2.68M | 3.32M | 1.91M | 1.06M | 1.09M |
|
Total Debt
|
6.04M | | | 10.48M | 1.54M | 2.00M | 2.00M | 0.28M | 0.43M | 0.00M | | |
|
Common Equity
|
-8.10M | -9.59M | -10.63M | -11.55M | 1.74M | 0.23M | -0.92M | -1.52M | -2.21M | -0.51M | 0.36M | -0.07M |
|
Shareholder's Equity
|
-8.10M | -9.59M | -10.63M | -11.55M | 1.74M | 0.23M | -0.92M | -1.52M | -2.21M | -0.51M | 0.36M | -0.07M |
|
Liabilities and Shareholders Equity
|
0.45M | | | 1.92M | 4.70M | 3.96M | 3.57M | 1.16M | 1.11M | 1.40M | 1.42M | 1.02M |
|
Retained Earnings
|
-11.48M | | | -14.16M | -17.00M | -19.50M | -20.77M | -22.37M | -25.68M | -26.53M | -27.90M | -28.50M |
|
Treasury Shares
|
| 0.60M | | 0.39M | 0.00M | 1.40M | 0.83M | 0.61M | 0.07M | 0.07M | | |