|
Cash & Equivalents
|
0.04M | 0.09M | 0.01M | 0.04M | 0.09M | 0.11M | 0.04M | 0.05M | 0.16M | 0.04M | 0.29M | 0.18M | 0.20M | 0.12M | 0.10M |
|
Cash & Current Investments
|
0.04M | 0.09M | 0.01M | 0.04M | 0.09M | 0.11M | 0.04M | 0.05M | 0.16M | 0.04M | 0.29M | 0.18M | 0.20M | 0.12M | 0.10M |
|
Receivables - Net
|
| 0.00M | | 0.03M | 0.04M | 0.02M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | 0.01M |
|
Receivables
|
| 0.00M | | 0.03M | 0.04M | 0.02M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | 0.01M |
|
Prepaid Assets
|
| 0.00M | 0.00M | 0.16M | 0.01M | 0.01M | 0.06M | 0.25M | 0.10M | 0.12M | 0.16M | 0.55M | 0.15M | 0.55M | 0.55M |
|
Current Assets
|
| 0.03M | 0.02M | 0.22M | 0.15M | 0.15M | 0.12M | 0.13M | 0.27M | 0.18M | 0.47M | 0.30M | 0.33M | 0.30M | 0.29M |
|
Long-Term Investments
|
| | | | | | 800.00 | 1.20M | 0.01M | 0.01M | 0.01M | 14.42M | 14.42M | 13.72M | 13.72M |
|
Goodwill
|
| 1.02M | 1.02M | | | | | | | | | | | | |
|
Intangibles
|
| 1.01M | 1.01M | 1.01M | 1.01M | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 2.04M | 2.04M | | 1.01M | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Non-Current Assets
|
| 1.99M | 1.91M | | | 0.00M | 0.00M | 1.20M | 0.01M | 0.01M | 0.01M | 14.42M | 14.42M | 13.73M | 13.73M |
|
Assets
|
| 2.03M | 1.92M | 0.22M | 0.15M | 0.15M | 0.13M | 1.33M | 0.28M | 0.19M | 0.48M | 14.73M | 14.75M | 14.02M | 14.01M |
|
Accounts Payables
|
0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.06M | 0.04M | 0.08M | 0.07M | 0.00M | 0.00M | 0.00M | | 0.01M | 0.02M |
|
Notes Payables
|
0.24M | 0.36M | 0.42M | | 0.05M | 0.06M | 0.04M | 0.02M | | | | | 0.07M | 0.08M | 0.16M |
|
Payables
|
0.26M | 0.38M | 0.44M | 0.02M | 0.08M | 0.13M | 0.08M | 0.10M | 0.07M | 0.00M | 0.00M | 0.00M | 0.07M | 0.08M | 0.18M |
|
Accumulated Expenses
|
| 0.03M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.05M | 0.05M | 0.06M | 0.06M | 0.18M | 0.13M | 0.09M | 0.16M |
|
Short term Debt
|
| | | | 0.05M | 0.06M | 0.04M | 0.02M | | | | 0.68M | 0.67M | 0.67M | 0.68M |
|
Current Deferred Revenue
|
| | | | | | 0.04M | | | | | | | | |
|
Total Current Liabilities
|
0.26M | 0.41M | 0.45M | 0.71M | 0.83M | 0.95M | 0.99M | 1.03M | 0.99M | 0.95M | 1.28M | 1.41M | 1.47M | 1.45M | 1.68M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 0.05M | 0.05M | 0.11M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 1.51M | 1.52M | 1.50M | 1.67M |
|
Total Liabilities
|
0.26M | 0.41M | 0.45M | 0.71M | 0.83M | 0.95M | 0.99M | 1.03M | 0.99M | 0.95M | 1.28M | 1.51M | 1.57M | 1.55M | 1.78M |
|
Total Debt
|
| | | | 0.05M | 0.06M | 0.04M | 0.02M | | | | 0.68M | 0.67M | 0.67M | 0.68M |
|
Common Equity
|
-0.26M | 1.62M | 1.47M | -0.49M | -0.68M | -0.80M | -0.86M | 0.30M | 14.17M | 13.97M | 13.61M | 13.22M | 13.18M | 12.48M | 12.23M |
|
Shareholder's Equity
|
-0.26M | 1.62M | 1.47M | -0.49M | -0.68M | -0.80M | -0.86M | 0.30M | 14.17M | 13.97M | 13.61M | 13.22M | 13.18M | 12.48M | 12.23M |
|
Liabilities and Shareholders Equity
|
| 2.03M | 1.92M | 0.22M | 0.15M | 0.15M | 0.13M | 1.33M | 0.28M | 0.19M | 0.48M | 14.73M | 14.75M | 14.02M | 14.01M |
|
Retained Earnings
|
-101.64M | -101.74M | -101.89M | -103.85M | -104.50M | -104.62M | -104.68M | -104.72M | -104.73M | -104.78M | -104.82M | -105.80M | -105.95M | -106.72M | -107.03M |
|
Preferred Shares
|
0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.22M | 0.23M | 0.22M | 0.23M | 0.23M | 0.23M | 0.23M |
|
Treasury Shares
|
| | | | | | | | | | | 0.39M | | 0.46M | 0.46M |