|
Cash & Equivalents
|
17.00 | | | | 0.02M | | | | 0.01M | 0.03M | 0.04M | 0.12M | 0.01M | 0.07M | 0.33M | 0.11M | 0.02M | 0.01M | 0.02M | 0.13M | 0.06M | 0.35M | 0.27M | 0.11M | 0.05M | 0.12M | 0.02M | 0.03M | 0.02M | 0.06M | 0.04M | 0.03M | 0.02M | 0.01M | 0.02M | 0.01M | 0.10M | 0.06M | 0.02M | 0.08M | 0.04M | 0.02M | 0.03M | 0.01M |
|
Cash & Current Investments
|
17.00 | | | | 0.02M | | | | 0.01M | 0.03M | 0.04M | 0.12M | 0.01M | 0.07M | 0.33M | 0.11M | 0.02M | 0.01M | 0.02M | 0.13M | 0.06M | 0.35M | 0.27M | 0.11M | 0.05M | 0.12M | 0.02M | 0.03M | 0.02M | 0.06M | 0.04M | 0.03M | 0.02M | 0.01M | 0.02M | 0.01M | 0.10M | 0.06M | 0.02M | 0.08M | 0.04M | 0.02M | 0.03M | 0.01M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | 0.00M | | | 0.00M | 0.01M | 0.02M | 0.03M | 0.03M | 0.01M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | 0.03M | | | 0.07M | 0.02M | 0.03M | 0.12M | 0.03M | 0.02M | 0.01M | 0.03M | 0.06M | 0.02M | 0.05M | 0.04M | 0.06M | 0.06M | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 260.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M |
|
Current Assets
|
17.00 | | | | 0.02M | | | | | 0.06M | | | 0.08M | 0.10M | 0.38M | 0.26M | 0.08M | 0.05M | 0.09M | 0.22M | 0.19M | 0.45M | 0.40M | 0.22M | 0.16M | 0.24M | 0.10M | 0.10M | 0.05M | 0.10M | 0.07M | 0.05M | 0.04M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | 0.21M | | | 0.26M | 0.19M | 0.15M | 0.12M | 0.08M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 611.00 | 402.00 | 205.00 | | | | | | | | | | | | |
|
Non-Current Assets
|
| | | | | | | | | 0.21M | | | 0.26M | 0.19M | 0.15M | 0.12M | 0.08M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 611.00 | 402.00 | 205.00 | | | | | | | | | | | | |
|
Assets
|
17.00 | 17.00 | 17.00 | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | | 0.27M | | | 0.33M | 0.29M | 0.53M | 0.38M | 0.16M | 0.05M | 0.10M | 0.22M | 0.19M | 0.45M | 0.40M | 0.22M | 0.16M | 0.24M | 0.10M | 0.10M | 0.05M | 0.10M | 0.07M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.10M | 0.06M | 0.02M | 0.08M | 0.05M | 0.02M | 0.04M | 0.02M |
|
Accounts Payables
|
0.00M | 0.00M | 0.00M | 0.01M | | | 100.00 | 100.00 | | 0.38M | | | 0.45M | 0.45M | 0.49M | 0.51M | 0.54M | 0.77M | 0.67M | 0.71M | 0.73M | 0.87M | 0.93M | 0.97M | 0.91M | 0.39M | 0.39M | 0.45M | 0.43M | 0.40M | 0.42M | 0.42M | 0.44M | 0.44M | 0.42M | 0.41M | 0.41M | 0.37M | 0.65M | 0.28M | 0.29M | 0.31M | 0.32M | 0.31M |
|
Notes Payables
|
| | | | | | | | | 0.95M | | | 0.28M | 0.54M | 0.57M | 0.10M | 0.10M | 0.17M | 0.19M | 0.48M | 0.51M | 0.16M | 0.36M | 0.42M | 0.50M | 0.59M | 0.65M | 0.76M | 0.11M | 0.38M | 0.47M | 0.56M | 0.11M | 0.11M | 0.11M | 0.14M | 0.17M | 0.17M | 0.05M | | | | | |
|
Payables
|
0.00M | 0.00M | 0.00M | 0.01M | | | 100.00 | 100.00 | | 1.34M | | | 0.74M | 0.99M | 1.06M | 0.61M | 0.64M | 0.94M | 0.86M | 1.18M | 1.25M | 1.03M | 1.29M | 1.40M | 1.41M | 0.98M | 1.04M | 1.21M | 0.54M | 0.77M | 0.89M | 0.98M | 0.55M | 0.55M | 0.53M | 0.55M | 0.57M | 0.54M | 0.70M | 0.28M | 0.29M | 0.31M | 0.32M | 0.31M |
|
Accumulated Expenses
|
| | | | | | | | | 0.04M | | | 0.01M | 0.08M | 0.03M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.01M | 0.03M | 0.03M | 0.01M | 0.00M | 0.04M | 0.03M | 0.00M | 0.00M | 0.03M | 0.03M | 0.03M | 0.02M | 0.04M | 0.04M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M |
|
Short term Debt
|
| 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.31M | | | 0.33M | 0.34M | 0.36M | 0.25M | 0.30M | 0.35M | 0.36M | 0.37M | 0.38M | 0.24M | 0.24M | 0.24M | 0.23M | 0.71M | 0.73M | 0.78M | 0.82M | 0.85M | 0.89M | 0.91M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 0.03M | 0.05M | 0.11M | 0.11M | 0.05M | 0.05M | 0.30M | 0.30M | 0.31M | 0.32M | 0.31M | 0.05M | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | 1.68M | | | 1.11M | 1.46M | 1.56M | 0.98M | 1.00M | 1.37M | 1.53M | 1.86M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | 0.31M | | | 0.33M | 0.34M | 0.36M | 0.25M | 0.30M | 0.35M | 0.36M | 0.37M | 0.38M | 0.24M | 0.24M | 0.24M | 0.23M | 0.71M | 0.73M | 0.78M | 0.82M | 0.85M | 0.89M | 0.91M | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 0.37M | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | 1.96M | 1.24M | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 1.20M | 1.68M | 1.64M | 0.50M | 1.11M | 1.46M | 1.56M | 0.98M | 1.00M | 1.37M | 1.53M | 1.86M | 1.96M | 1.61M | 1.87M | 1.69M | 1.68M | 1.73M | 1.78M | 1.99M | 1.63M | 1.66M | 1.78M | 1.89M | 2.05M | 2.13M | 2.22M | 2.32M | 2.49M | 2.53M | 2.55M | 0.79M | 0.87M | 0.93M | 1.02M | 1.09M |
|
Total Debt
|
| 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.62M | | | 0.66M | 0.69M | 0.72M | 0.51M | 0.60M | 0.70M | 0.72M | 0.74M | 0.77M | 0.47M | 0.48M | 0.48M | 0.47M | 1.42M | 1.47M | 1.55M | 1.64M | 1.70M | 1.78M | 1.82M | | | | | | | | | | | | |
|
Common Equity
|
-0.00M | -0.01M | -0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -368.00 | -1.20M | -1.41M | -1.64M | -0.50M | -0.77M | -1.17M | -1.03M | -0.61M | -0.84M | -1.32M | -1.44M | -1.64M | -1.77M | -1.16M | -1.47M | -1.47M | -1.52M | -1.49M | -1.68M | -1.89M | -1.58M | -1.55M | -1.71M | -1.84M | -2.01M | -2.10M | -2.20M | -2.30M | -2.39M | -2.47M | -2.53M | -0.71M | -0.83M | -0.91M | -0.98M | -1.07M |
|
Shareholder's Equity
|
-0.00M | -0.01M | -0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -368.00 | -1.20M | -1.41M | -1.64M | -0.50M | -0.77M | -1.17M | -1.03M | -0.61M | -0.84M | -1.32M | -1.44M | -1.64M | -1.77M | -1.16M | -1.47M | -1.47M | -1.52M | -1.49M | -1.68M | -1.89M | -1.58M | -1.55M | -1.71M | -1.84M | -2.01M | -2.10M | -2.20M | -2.30M | -2.39M | -2.47M | -2.53M | -0.71M | -0.83M | -0.91M | -0.98M | -1.07M |
|
Liabilities and Shareholders Equity
|
17.00 | 17.00 | 17.00 | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | | 0.27M | | | 0.33M | 0.29M | 0.53M | 0.38M | 0.16M | 0.05M | 0.10M | 0.22M | 0.19M | 0.45M | 0.40M | 0.22M | 0.16M | 0.24M | 0.10M | 0.10M | 0.05M | 0.10M | 0.07M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.10M | 0.06M | 0.02M | 0.08M | 0.05M | 0.02M | 0.04M | 0.02M |
|
Retained Earnings
|
0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | | -3.25M | | | -4.90M | -4.50M | -5.34M | -5.52M | -5.81M | -6.29M | -6.42M | -6.81M | -6.96M | -7.20M | -7.51M | -7.87M | -8.05M | -8.25M | -8.44M | -8.62M | -8.96M | -9.20M | -9.38M | -9.50M | -9.66M | -9.81M | -9.96M | -10.07M | -10.15M | -10.23M | -10.29M | -10.17M | -10.30M | -10.36M | -10.50M | -10.64M |