|
Cash & Equivalents
|
4.40M | 4.40M | | 0.89M | 0.88M | 4.82M | 3.26M | 1.21M |
|
Cash & Current Investments
|
4.40M | 4.40M | | 0.89M | 0.88M | 4.82M | 3.26M | 1.21M |
|
Receivables - Net
|
-0.54M | -1.24M | | -0.06M | 0.10M | | 0.20M | 0.30M |
|
Receivables - Other
|
-0.30M | -0.67M | 1.25M | 1.20M | -0.48M | 0.07M | 0.07M | 0.07M |
|
Receivables
|
-0.84M | -1.91M | | 1.15M | -0.38M | | 0.27M | 0.37M |
|
Work In Process
|
0.21M | 0.37M | 1.25M | | 0.24M | 0.01M | | |
|
Current Deferred Tax Assets
|
| | 0.08M | 0.08M | 0.08M | 0.12M | 0.03M | |
|
Prepaid Assets
|
-0.60M | 0.21M | 0.79M | 1.05M | -0.05M | 0.64M | 0.62M | 1.22M |
|
Current Assets
|
| | 3.50M | | | 6.18M | 4.79M | 3.45M |
|
Property, Plant & Equipment (Net)
|
| | 0.27M | | | 0.13M | 0.12M | 0.12M |
|
Other Non-Current Assets
|
| | | | | 0.07M | 0.10M | 0.00M |
|
Non-Current Assets
|
| | 0.33M | | | 0.19M | 0.19M | 0.19M |
|
Assets
|
| | 3.83M | 8.57M | 5.11M | 6.38M | 4.98M | 3.64M |
|
Accounts Payables
|
| | 2.78M | | | 2.04M | 2.27M | 1.51M |
|
Payables
|
| | 2.78M | | | 2.04M | 2.27M | 1.51M |
|
Accumulated Expenses
|
| | 0.08M | 0.23M | 0.12M | 0.07M | 0.03M | 0.13M |
|
Other Accumulated Expenses
|
| | 9.92M | 6.31M | 6.18M | 8.95M | 9.17M | 9.40M |
|
Current Leases
|
| | 11.75M | 20.11M | 27.44M | | | |
|
Current Deferred Revenue
|
-0.07M | 0.25M | | | 0.10M | 0.10M | | |
|
Total Current Liabilities
|
| | 15.36M | | | 15.11M | 15.51M | 12.82M |
|
Non-Current Debt
|
| | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M |
|
Convertible Debt
|
| | | 8.50M | 10.91M | | | |
|
Other Non-Current Liabilities
|
| | | | 1.14M | 0.08M | 0.02M | 0.02M |
|
Total Non-Current Liabilities
|
| | | | 26.44M | 15.16M | 15.63M | 12.94M |
|
Total Liabilities
|
| | 15.50M | 20.25M | 27.58M | 15.25M | 15.65M | 12.96M |
|
Total Debt
|
| | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M |
|
Common Equity
|
| | -11.68M | 75.32M | 78.60M | -8.87M | -10.66M | -9.32M |
|
Shareholder's Equity
|
| | -11.68M | -11.68M | -22.47M | -8.87M | -10.66M | -9.32M |
|
Liabilities and Shareholders Equity
|
| | 3.83M | 8.57M | 5.11M | 6.38M | 4.98M | 3.64M |
|
Retained Earnings
|
| | -86.57M | -1.14M | -0.58M | -129.56M | -139.20M | -149.07M |
|
Treasury Shares
|
| | | | | 0.69M | 0.72M | 0.62M |