|
Cash & Equivalents
|
0.03M | 0.16M | 0.01M | 0.02M | 0.03M | 3.46M | 1.55M | 9.60M |
|
Cash & Current Investments
|
0.03M | 0.16M | 0.01M | 0.02M | 0.03M | 3.46M | 1.55M | 9.60M |
|
Receivables - Other
|
0.03M | | | | 0.03M | 0.03M | 0.05M | 0.02M |
|
Prepaid Assets
|
0.03M | | | | 0.02M | 0.02M | 0.23M | 0.10M |
|
Current Assets
|
0.10M | | | | 0.08M | 3.55M | 1.86M | 9.74M |
|
Long-Term Investments
|
| | | | | | | 8.08M |
|
Intangibles
|
| | | | 125.00 | | | |
|
Goodwill & Intangibles
|
| | | | 125.00 | | | |
|
Long-Term Deferred Tax
|
| | | | | 0.11M | | 1.04M |
|
Other Non-Current Assets
|
0.61M | | | | 1.22M | 0.16M | 0.39M | 0.39M |
|
Non-Current Assets
|
0.62M | | | | 1.22M | 0.16M | 0.39M | 8.47M |
|
Assets
|
0.72M | | | | 1.30M | 3.71M | 2.25M | 18.21M |
|
Accounts Payables
|
0.95M | | | | 1.93M | 1.33M | 1.16M | 1.18M |
|
Notes Payables
|
0.25M | | | | 0.30M | 0.13M | 0.00M | 424.00 |
|
Payables
|
1.20M | | | | 2.23M | 1.46M | 1.16M | 1.18M |
|
Accumulated Expenses
|
0.65M | | | | 1.19M | 0.65M | 0.05M | 0.11M |
|
Other Accumulated Expenses
|
238.00 | | | | 0.10M | 0.10M | 0.09M | 0.10M |
|
Short term Debt
|
| 0.04M | | | 0.02M | 0.04M | 0.07M | 0.07M |
|
Total Current Liabilities
|
6.80M | | | | 9.76M | 2.10M | 1.35M | 1.61M |
|
Convertible Debt
|
4.53M | | | | 5.72M | | | |
|
Other Non-Current Liabilities
|
| | | | 0.06M | 0.04M | 0.12M | 0.12M |
|
Total Non-Current Liabilities
|
| | | | 9.70M | 2.06M | 1.24M | 1.49M |
|
Total Liabilities
|
6.80M | 7.07M | 7.53M | 8.22M | 9.76M | 2.10M | 1.35M | 1.61M |
|
Total Debt
|
| 0.04M | | | 0.02M | 0.04M | 0.07M | 0.07M |
|
Common Equity
|
-6.08M | -7.07M | -7.53M | -8.22M | -8.46M | 1.61M | 0.90M | 16.60M |
|
Shareholder's Equity
|
-6.08M | -7.07M | -7.53M | -8.22M | -8.46M | 1.61M | 0.90M | 16.60M |
|
Liabilities and Shareholders Equity
|
0.72M | | | | 1.30M | 3.71M | 2.25M | 18.21M |
|
Retained Earnings
|
-11.36M | | | | -14.65M | -15.72M | -17.42M | -14.88M |
|
Preferred Shares
|
420.00 | | | | 420.00 | | | 1.00 |
|
Treasury Shares
|
| | | | | | | 0.90M |