|
Cash & Equivalents
|
0.31M | 0.12M | 0.64M | 0.34M | 0.03M | 0.17M | 0.02M | 0.05M | 0.01M | 0.01M | 0.05M | 0.00M | 0.01M | 0.04M | 0.00M | | 0.01M | 0.03M |
|
Cash & Current Investments
|
0.31M | 0.12M | 0.64M | 0.34M | 0.03M | 0.17M | 0.02M | 0.05M | 0.01M | 0.01M | 0.05M | 0.00M | 0.01M | 0.04M | 0.00M | | 0.01M | 0.03M |
|
Receivables - Net
|
| | | | | 0.01M | 0.01M | | 0.04M | 0.08M | 0.00M | | | | | | | |
|
Receivables - Other
|
| -0.20M | -0.00M | -0.00M | -0.00M | -0.00M | | | | | | | | | | | | |
|
Receivables
|
| | | | | 0.01M | 0.01M | | 0.04M | 0.08M | 0.00M | | | | | | | |
|
Prepaid Assets
|
| | 0.01M | 0.02M | 0.01M | 0.40M | 0.00M | 0.11M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M |
|
Current Assets
|
| 0.12M | 0.64M | 0.36M | 0.04M | 0.58M | 0.03M | 0.16M | 0.06M | 0.09M | 0.06M | 0.01M | 0.01M | 0.04M | 0.01M | 0.02M | 0.02M | 0.04M |
|
Property, Plant & Equipment (Net)
|
| 0.05M | 0.07M | 0.08M | 0.07M | 0.07M | 0.01M | 0.07M | 0.07M | 0.06M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 770.00 | 582.00 | 442.00 |
|
Intangibles
|
| | | | | | 0.06M | | | | 0.01M | 0.01M | 0.01M | 0.00M | 1.55M | 1.55M | 1.55M | 1.55M |
|
Goodwill & Intangibles
|
| | | | | | 0.06M | | | | 0.01M | 0.01M | 0.01M | 0.00M | 1.55M | 1.55M | 1.55M | 1.55M |
|
Long-Term Deferred Tax
|
| | 0.64M | | | | 1.21M | | | | | | | | | | | |
|
Non-Current Assets
|
| 0.12M | 0.07M | 0.17M | 0.16M | 0.15M | 0.13M | 0.12M | 0.11M | 0.10M | 0.03M | 0.01M | 0.01M | 0.01M | 1.55M | 1.55M | 1.55M | 1.55M |
|
Assets
|
| 0.24M | 0.72M | 0.54M | 0.20M | 0.73M | 0.16M | 0.28M | 0.17M | 0.19M | 0.09M | 0.02M | 0.02M | 0.05M | 1.56M | 1.57M | 1.57M | 1.59M |
|
Accounts Payables
|
| 0.01M | 0.02M | 0.07M | 0.00M | 0.07M | 0.10M | 0.09M | 0.23M | 0.10M | 0.04M | 0.09M | 0.10M | 0.16M | 0.17M | 0.23M | 0.25M | 0.20M |
|
Notes Payables
|
| | | | | | | 0.10M | 0.09M | 0.12M | 0.24M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.24M |
|
Payables
|
| 0.01M | 0.02M | 0.07M | 0.00M | 0.07M | 0.10M | 0.19M | 0.33M | 0.22M | 0.28M | 0.30M | 0.31M | 0.37M | 0.38M | 0.44M | 0.46M | 0.44M |
|
Accumulated Expenses
|
| 0.04M | 0.07M | 0.03M | 0.06M | 0.02M | 0.04M | 0.03M | 0.04M | 0.04M | 0.17M | 0.11M | 0.11M | 0.11M | 0.23M | 0.25M | 0.33M | 0.28M |
|
Short term Debt
|
| | | | 0.07M | 0.03M | | | 0.20M | 0.17M | | | | | | | | |
|
Current Leases
|
| | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 0.01M | | | | 0.05M | | | | | | | |
|
Total Current Liabilities
|
| 0.05M | 0.09M | 0.14M | 0.19M | 0.17M | 0.38M | 0.65M | 1.01M | 0.87M | 0.98M | 0.87M | 0.90M | 0.97M | 1.18M | 1.27M | 1.32M | 1.28M |
|
Non-Current Debt
|
| 1.00M | 1.00M | 1.00M | 1.00M | 0.99M | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | 0.27M | | | | 0.22M | 0.22M | 0.22M | 0.25M |
|
Operating Leases
|
| | | 0.10M | 0.04M | 0.03M | 0.06M | 0.01M | | | 0.02M | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | 1.02M | | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | |
|
Total Liabilities
|
0.62M | 1.05M | 1.09M | 1.20M | 1.23M | 1.19M | 1.41M | 1.66M | 2.01M | 1.87M | 1.98M | 1.87M | 1.90M | 1.97M | 2.18M | 2.27M | 2.32M | 2.28M |
|
Total Debt
|
| 1.00M | 1.00M | 1.00M | 1.07M | 1.02M | | | 0.20M | 0.17M | | | | | | | | |
|
Common Equity
|
-0.62M | -0.81M | -0.38M | -0.66M | -1.04M | -0.46M | -1.25M | -1.38M | -1.84M | -1.69M | -1.89M | -1.85M | -1.88M | -1.92M | -0.62M | -0.70M | -0.75M | -0.69M |
|
Shareholder's Equity
|
-0.62M | -0.81M | -0.38M | -0.66M | -1.04M | -0.46M | -1.25M | -1.38M | -1.84M | -1.69M | -1.89M | -1.85M | -1.88M | -1.92M | -0.62M | -0.70M | -0.75M | -0.69M |
|
Liabilities and Shareholders Equity
|
| 0.24M | 0.72M | 0.54M | 0.20M | 0.73M | 0.16M | 0.28M | 0.17M | 0.19M | 0.09M | 0.02M | 0.02M | 0.05M | 1.56M | 1.57M | 1.57M | 1.59M |
|
Retained Earnings
|
| -1.70M | -2.46M | -3.79M | -4.16M | -5.96M | -6.40M | -7.27M | -7.73M | -7.68M | -7.47M | -7.50M | -7.55M | -7.78M | -8.08M | -8.22M | -8.30M | -8.37M |
|
Preferred Shares
|
| 0.65M | 0.65M | 0.65M | 0.65M | 1.40M | 0.45M | 1.40M | 1.40M | 1.40M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M |