|
Cash & Equivalents
|
0.04M | 0.04M | 0.07M | 0.06M | 0.09M | 0.08M | 0.07M | 0.07M | 0.07M | 0.49M | 0.07M | 0.82M | 0.36M | 1.16M | 0.27M | 0.62M | 0.45M | 0.54M | 0.23M | 0.22M | 0.44M | 0.50M | 0.30M |
|
Cash & Current Investments
|
0.04M | 0.04M | 0.07M | 0.06M | 0.09M | 0.08M | 0.07M | 0.07M | 0.07M | 0.49M | 0.07M | 0.82M | 0.36M | 1.16M | 0.27M | 0.62M | 0.45M | 0.54M | 0.23M | 0.22M | 0.44M | 0.50M | 0.30M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | 0.09M | 0.08M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | 0.42M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | 0.09M | 0.50M |
|
Inventory
|
0.05M | | | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 992.00 | | | | | | | | | | | | | | |
|
Prepaid Assets
|
468.00 | | | | 0.01M | 114.00 | 0.00M | 42.00 | 0.01M | 0.01M | 0.06M | 0.05M | 1.19M | 0.86M | 0.62M | 0.29M | 0.80M | 0.52M | 0.68M | 1.54M | 2.42M | 2.27M | 2.12M |
|
Current Assets
|
0.08M | | | 0.07M | 0.11M | 0.08M | 0.07M | 0.07M | 0.08M | 0.50M | 0.13M | 0.85M | 1.55M | 2.02M | 0.90M | 0.91M | 1.25M | 1.07M | 0.92M | 1.77M | 2.86M | 2.77M | 2.84M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 908.00 | 493.00 | | |
|
Goodwill
|
| | | | | | | | | 1.26M | 1.26M | 1.26M | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | 6.89M | 7.08M | 7.54M | 8.17M | 8.28M | 8.40M | 8.53M | 8.65M | 8.76M | 8.89M | 0.53M | 0.88M | 1.00M | 1.03M |
|
Goodwill & Intangibles
|
| | | | | | | | | 8.02M | 8.34M | 8.80M | 8.17M | 8.28M | 8.40M | 8.53M | 8.65M | 8.76M | 8.89M | 0.53M | 0.88M | 1.00M | 1.03M |
|
Other Non-Current Assets
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 8.16M | 8.35M | 8.81M | 13.75M | 14.25M | 10.37M | 9.25M | 8.10M | 7.10M | 0.32M | 0.53M | 0.89M | 1.01M | 1.03M |
|
Non-Current Assets
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 8.16M | 8.35M | 8.81M | 13.75M | 14.25M | 10.37M | 9.25M | 8.10M | 7.10M | 0.32M | 0.53M | 0.89M | 1.01M | 1.03M |
|
Assets
|
0.08M | | | 0.07M | 0.11M | 0.09M | 0.07M | 0.07M | 0.08M | 8.66M | 8.48M | 9.65M | 15.30M | 16.27M | 11.27M | 10.16M | 9.35M | 8.17M | 1.23M | 2.30M | 3.75M | 3.78M | 3.88M |
|
Accounts Payables
|
0.03M | | | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.35M | 0.56M | 0.77M | 1.01M | 1.22M | 1.66M | 1.74M | 1.80M | 1.41M | 1.04M | 1.08M | 1.05M | 1.07M | 1.45M | 1.33M |
|
Notes Payables
|
0.04M | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.04M | 0.07M | 0.03M | 0.03M | 0.85M | 1.31M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.83M | 0.13M | 0.41M |
|
Payables
|
0.06M | | | 0.09M | 0.10M | 0.09M | 0.09M | 0.06M | 0.42M | 0.59M | 0.80M | 1.86M | 2.53M | 1.75M | 1.83M | 1.88M | 1.49M | 1.13M | 1.16M | 1.13M | 1.90M | 1.58M | 1.74M |
|
Other Accumulated Expenses
|
| | | | | | | | 0.02M | | | 0.13M | 0.32M | 0.08M | 0.02M | 0.14M | 0.37M | 0.68M | 0.83M | 1.11M | 1.68M | 2.35M | 3.11M |
|
Short term Debt
|
| | | | | | | 0.04M | 0.17M | 1.21M | 2.00M | 6.96M | 6.86M | 7.39M | 2.13M | 6.47M | 11.27M | 12.93M | 12.54M | 16.21M | 19.59M | 22.49M | 25.68M |
|
Total Current Liabilities
|
0.08M | | | 0.10M | 0.11M | 0.11M | 0.10M | 0.15M | 0.61M | 1.85M | 3.31M | 12.88M | 14.89M | 19.04M | 7.47M | 14.54M | 22.03M | 26.24M | 24.84M | 31.07M | 35.52M | 38.20M | 31.16M |
|
Non-Current Debt
|
| | | | | | | | | | | 0.85M | 0.85M | 0.85M | 0.85M | 0.62M | 0.51M | 0.35M | 0.18M | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 0.01M | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | 11.20M | 11.10M | 187.00M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 0.85M | 0.85M | 0.85M | 0.85M | 0.62M | 0.51M | 0.35M | 0.18M | | 24.32M | 27.10M | -155.84M |
|
Total Liabilities
|
0.08M | 0.01M | 0.02M | 0.10M | 0.11M | 0.11M | 0.10M | 0.15M | 0.61M | 1.85M | 3.31M | 13.73M | 15.74M | 19.89M | 8.32M | 15.16M | 22.54M | 26.58M | 25.02M | 31.07M | 35.52M | 38.20M | 31.16M |
|
Total Debt
|
| | | | | | | 0.04M | 0.17M | 1.21M | 2.00M | 7.81M | 7.71M | 8.24M | 2.98M | 7.10M | 11.79M | 13.27M | 12.72M | 16.21M | 19.59M | 22.49M | 25.68M |
|
Common Equity
|
0.01M | -0.01M | -0.02M | -0.03M | -0.00M | -0.03M | -0.03M | -0.08M | -0.54M | 5.87M | 4.31M | 2.11M | -0.43M | -3.63M | 2.94M | -5.00M | -13.65M | -48.77M | -24.39M | -28.78M | -31.77M | -34.42M | -27.28M |
|
Shareholder's Equity
|
0.01M | -0.01M | -0.02M | -0.03M | -0.00M | -0.03M | -0.03M | -0.08M | -0.54M | 5.87M | 4.31M | 2.11M | -0.43M | -3.63M | 2.94M | -5.00M | -13.65M | -48.77M | -24.39M | -28.78M | -31.77M | -34.42M | -27.28M |
|
Liabilities and Shareholders Equity
|
0.08M | | | 0.07M | 0.11M | 0.09M | 0.07M | 0.07M | 0.08M | 8.66M | 8.48M | 9.65M | 15.30M | 16.27M | 11.27M | 10.16M | 9.35M | 8.17M | 1.23M | 2.30M | 3.75M | 3.78M | 3.88M |
|
Retained Earnings
|
-0.01M | | | -0.04M | -0.06M | -0.08M | -0.92M | -0.97M | -0.78M | -2.93M | -4.64M | -16.53M | -13.12M | -18.18M | -26.97M | -35.26M | -43.50M | -48.77M | -54.64M | -59.72M | -63.13M | -65.84M | -58.84M |
|
Preferred Shares
|
200.00 | | | 200.00 | | 200.00 | | | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |