|
Cash & Equivalents
|
| | | | | | | | | | | | | | | | | | | | | | 703.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Cash & Current Investments
|
| | | | | | | | | | | | | | | | | | | | | | 703.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Prepaid Assets
|
833.00 | 0.00M | 0.00M | 0.00M | 833.00 | 0.01M | | | | | | | | | | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | | | | | | |
|
Current Assets
|
833.00 | 0.00M | 0.00M | 0.00M | 833.00 | 0.01M | | | | | | | | | | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M |
|
Assets
|
833.00 | 0.00M | 0.00M | 0.00M | 833.00 | 0.01M | | | | | | | | | | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M |
|
Accounts Payables
|
| 0.01M | 0.01M | 0.00M | | 0.02M | 0.04M | 0.02M | 0.02M | | 0.02M | 0.00M | | 0.01M | 0.04M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.19M | 0.01M | 0.02M | 0.21M | 0.03M | 0.01M | 0.02M | 0.02M |
|
Notes Payables
|
0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | |
|
Payables
|
0.05M | 0.06M | 0.06M | 0.05M | 0.05M | 0.07M | 0.09M | 0.07M | 0.07M | 0.05M | 0.07M | 0.00M | | 0.01M | 0.04M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.19M | 0.01M | 0.02M | 0.21M | 0.03M | 0.01M | 0.02M | 0.02M |
|
Accumulated Expenses
|
| | | | | | | | 0.02M | 0.02M | 0.02M | 0.00M | | 0.01M | 0.04M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.01M | 0.02M | 0.02M |
|
Short term Debt
|
0.05M | 0.06M | 0.12M | 0.15M | 0.11M | 0.13M | 0.13M | 0.17M | 0.19M | 0.20M | 0.28M | | 0.02M | 0.05M | 0.07M | 0.11M | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.10M | 0.12M | 0.19M | 0.20M | 0.16M | 0.19M | 0.22M | 0.24M | 0.26M | 0.27M | 0.34M | 0.00M | 0.02M | 0.06M | 0.11M | 0.11M | 0.12M | 0.15M | 0.17M | 0.19M | 0.20M | 0.22M | 0.23M | 0.25M | 0.26M | 0.27M | 0.28M | 0.29M |
|
Non-Current Debt
|
| | | | | | | | | 0.20M | 0.28M | | 0.02M | 0.05M | 0.07M | 0.11M | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 0.02M | | | | 0.11M | | | | 0.19M | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | |
|
Total Liabilities
|
0.10M | 0.12M | 0.19M | 0.20M | 0.16M | 0.19M | 0.22M | 0.24M | 0.26M | 0.27M | 0.34M | 0.00M | 0.02M | 0.06M | 0.11M | 0.11M | 0.12M | 0.15M | 0.17M | 0.19M | 0.20M | 0.22M | 0.23M | 0.25M | 0.26M | 0.27M | 0.28M | 0.29M |
|
Total Debt
|
0.05M | 0.06M | 0.12M | 0.15M | 0.11M | 0.13M | 0.13M | 0.17M | 0.19M | 0.39M | 0.56M | | 0.03M | 0.10M | 0.14M | 0.22M | | | | | | | | | | | | |
|
Common Equity
|
-0.10M | -0.11M | -0.18M | -0.20M | -0.16M | -0.19M | -0.22M | -0.24M | -0.26M | -0.27M | -0.34M | -0.00M | -0.02M | -0.06M | -0.11M | -0.11M | -0.12M | -0.15M | -0.17M | -0.18M | -0.20M | -0.21M | -0.23M | -0.25M | -0.25M | -0.27M | -0.28M | -0.29M |
|
Shareholder's Equity
|
-0.10M | -0.11M | -0.18M | -0.20M | -0.16M | -0.19M | -0.22M | -0.24M | -0.26M | -0.27M | -0.34M | -0.00M | -0.02M | -0.06M | -0.11M | -0.11M | -0.12M | -0.15M | -0.17M | -0.18M | -0.20M | -0.21M | -0.23M | -0.25M | -0.25M | -0.27M | -0.28M | -0.29M |
|
Liabilities and Shareholders Equity
|
833.00 | 0.00M | 0.00M | 0.00M | 833.00 | 0.01M | | | | | | | | | | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M |
|
Retained Earnings
|
-2.11M | -2.13M | -2.20M | -2.22M | -2.23M | -2.26M | -2.29M | -2.33M | -2.35M | -2.36M | -2.42M | -2.08M | -2.44M | -2.48M | -2.53M | -2.53M | -2.54M | -2.57M | -2.59M | -2.60M | -2.62M | -2.63M | -2.65M | -2.67M | -2.67M | -2.69M | -2.70M | -2.71M |
|
Preferred Shares
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 100.00 | 0.00M | 0.00M | 0.00M | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
|
Treasury Shares
|
| | | | | | | | | | -6.00M | 6.00M | | | | | | | | | | | | | | | | |