INTERNATIONAL TOWER HILL MINES LTD (THM)
International Tower Hill Mines Ltd. is a mineral exploration firm dedicated to identifying, acquiring, and advancing mineral properties. The company possesses or holds rights to interests in the Livengood gold project, an expansive site covering roughly 19,546 hectares situated northwest of Fairbanks, Alaska. Established in 1978, the company was initially known as Tower Hill Mines Ltd. until it officially changed its name in March 1991. Its corporate headquarters are located in Vancouver, Canada.
Sector: Metal Mining
Industry: Gold
International Tower Hill Mines Ltd.
NYSE:THMBasic Materials · Gold
-1.52%$1.95
AH Close$1.97+1.05%vs close
AH Close$1.97+1.05%vs close
Mkt Cap$510.19M
Float259.39M
O/S261.64M
Inst Own72.7%
SI1.2%
Dilution
Delisting Issues Timeline
Financials Summary
Revenue$0
Net Income-$4.64M
Total Assets$56.9M
Free Cash Flow-$3.7M
Debt & Equity
Equity 100%
Total Debt$0
Total Equity$56.4M
Shares Outstanding
Short Interest
Split History
No splits on record
Nothing in THM's public trading history: no forward or reverse split has affected the share count.
Balance Sheet Details
Assets$56.9M
Liabilities$498K
Accounts Receivable$0
Accounts Payable$146K
Inventory$0
PP&E (Net)$7K
Goodwill$0
Intangible Assets$0
Income Statement
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 | FY 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-05-31 | 2009-05-31 | 2008-05-31 | 2007-05-31 | 2006-05-31 | 2005-05-31 | 2004-05-31 | 2003-05-31 | 2002-05-31 | 2001-05-31 |
| Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $105 | $105 | $3K | $5K | $8K |
| YoY Growth | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0% | -96.8% | -35.2% | -32.4% | - |
| Cost of Revenue | $0 | $0 | $0 | $0 | $367 | $0 | $2K | $3K | $4K | $5K | $7K | $16K | $22K | $32K | $22K | $453 | $110K | $50K | $46K | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit | $0 | $0 | $0 | $0 | -$367 | $0 | -$2K | -$3K | -$4K | -$5K | -$7K | -$16K | -$22K | -$32K | -$22K | -$453 | -$110K | $0 | $0 | $0 | $105 | $0 | $0 | $0 | $0 |
| Gross Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100.0% | - | - | - | - |
| Research and Development | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Selling, General, and Administrative | $2.63M | $2.29M | $2M | $2.03M | $2.07M | $4.2M | $1.94M | $3.27M | $6.31M | $6.02M | $6.16M | $8.06M | $9.91M | $19.23M | $13.53M | $14.88M | $6.56M | $3.2M | $8.3M | $116K | $116K | $116K | $69K | $47K | $75K |
| Other | $1.9M | $1.5M | $1.49M | $1.42M | $3.84M | $0 | $1.7M | $35K | $22K | $40K | $22K | $0 | $8.24M | $36.04M | $32.58M | $27K | $50K | $46K | $31K | $0 | $0 | $0 | $113K | $0 | $33K |
| Total Operating Expenses | $4.53M | $3.79M | $3.49M | $3.45M | $5.92M | $4.2M | $3.65M | $4.65M | $6.11M | $6.11M | $6.16M | $8.36M | $18.15M | $55.26M | $46.1M | $14.91M | $6.61M | $3.25M | $8.34M | $116K | $116K | $116K | $183K | $47K | $108K |
| Operating Income (EBIT) | -$4.53M | -$3.79M | -$3.49M | -$3.45M | -$5.92M | -$4.2M | -$3.47M | -$4.65M | -$5.86M | -$5.87M | -$6.16M | -$8.06M | -$17.63M | -$55.81M | -$48.35M | -$12.78M | -$4.35M | -$3.25M | -$8.34M | -$116K | -$116K | -$116K | -$179K | -$42K | -$100K |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -110235.6% | -110235.6% | -5408.2% | -825.7% | -1327.0% |
| Interest Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $119K | $27K | $17K | $44K | $57K | $104K | $183K | $592K | $111K | $116K | -$207K | $0 | $0 | -$19K | $0 | $0 | $0 | $0 |
| Interest Income | $74K | $84K | $97K | $6K | $20K | $76K | $165K | $119K | $27K | $17K | $44K | $57K | $104K | $183K | $592K | $111K | $116K | $0 | $232K | $0 | $0 | $0 | $0 | $0 | $8K |
| Other Income (Expense) | -$110K | $190K | $89K | $404K | -$65K | -$318K | -$359K | $458K | -$572K | -$1.32M | $0 | $289K | $7.86M | -$1.04M | $0 | -$2.13M | -$2.37M | $0 | $6.48M | -$7.99M | $397 | $116K | $179K | $42K | $100K |
| Income Before Tax (EBT) | -$4.64M | -$3.6M | -$3.4M | -$3.04M | -$5.98M | -$4.52M | -$3.92M | -$4.19M | -$6.43M | -$7.19M | -$4.81M | -$7.77M | -$9.85M | -$56.64M | -$18.59M | -$14.91M | -$6.72M | -$8.92M | -$2.44M | -$8.11M | -$116K | $0 | $0 | $0 | $0 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $242K | -$1.32M | $651K | $2.19M | -$3.25M | -$1.22M | -$16.64M | $2.7M | -$5.63M | $4.05M | $4.5M | -$1.02M | -$232K | -$316 | $0 | $0 | $0 | $0 | $0 |
| Net Income | -$4.64M | -$3.6M | -$3.4M | -$3.04M | -$5.98M | -$4.52M | -$4.07M | -$4.19M | -$6.43M | -$7.19M | -$4.81M | -$7.77M | -$9.85M | -$56.64M | -$43.31M | -$16.93M | -$8.97M | -$2.43M | -$8.1M | -$116K | -$97K | -$97K | -$179K | -$42K | -$100K |
| Net Income Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -92032.6% | -92032.6% | -5408.2% | -825.7% | -1327.0% |
| Supplementary Data | |||||||||||||||||||||||||
| EPS | -0.02 | -0.02 | -0.02 | -0.01 | -0.03 | -0.02 | -0.02 | -0.02 | -0.04 | -0.06 | -0.04 | -0.08 | -0.10 | -0.62 | -0.50 | -0.28 | -0.20 | -0.06 | -0.30 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | -0.01 |
| Diluted EPS | -0.02 | -0.02 | -0.02 | -0.01 | -0.03 | -0.02 | -0.02 | -0.02 | -0.04 | -0.06 | -0.04 | -0.08 | -0.10 | -0.62 | -0.50 | -0.28 | -0.20 | -0.06 | -0.30 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | -0.01 |
| Weighted Average OS | 207.89M | 199.65M | 195.62M | 195.22M | 194.91M | 189.87M | 187.36M | 181.98M | 162.28M | 116.71M | 116.31M | 99.07M | 98.07M | 91.11M | 86.68M | 59.60M | 59.60M | 45.09M | 27.10M | 12.62M | 9.62M | 9.01M | 9.01M | 9.01M | 8.54M |
| EBITDA | -$4.53M | -$3.79M | -$3.49M | -$3.45M | -$5.92M | -$4.22M | -$3.48M | -$4.67M | -$6.66M | -$7.1M | -$5.38M | -$7.98M | -$9.53M | -$47.42M | -$18.55M | -$12.75M | -$17M | -$8.87M | -$2.39M | -$8.07M | -$116K | -$116K | -$66K | -$42K | -$68K |
| EBITDA Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -109859.2% | -110235.6% | -1991.8% | -825.7% | -894.9% |
Balance Sheet
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 | FY 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2011-05-31 | 2009-05-31 | 2008-05-31 | 2007-05-31 | 2006-05-31 | 2005-05-31 | 2004-05-31 | 2003-05-31 | 2002-05-31 | 2001-05-31 |
| Assets | |||||||||||||||||||||||||
| Current Assets | |||||||||||||||||||||||||
| Cash and Cash Equivalents | $1.35M | $992K | $1.69M | $4.85M | $7.78M | $13.05M | $6.94M | $10.23M | $2.24M | $22.47M | $6.49M | $13.52M | $13.93M | $30.17M | $54.71M | $41.19M | $29.81M | $10.92M | $20.48M | $6K | $6K | $82K | $148K | $194K | $194K |
| Short-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $55K | $180K | $297K | $341K | $104K | $248K | $248K | $9K | $8K | $28K | $27K | $25K | $25K |
| Cash and Short-Term Investments | $1.35M | $992K | $1.69M | $4.85M | $7.78M | $13.05M | $6.94M | $10.23M | $2.24M | $22.47M | $6.49M | $13.52M | $13.98M | $30.35M | $55.01M | $41.53M | $29.91M | $11.17M | $11.17M | $20.48M | $15K | $14K | $109K | $219K | $219K |
| Accounts Receivable | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $12K | $263K | $461K | $190K | $104K | $70K | $25K | $106K | $2K | $17K | $9K | $2K | $10K |
| Inventory | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Current Assets | $160K | $0 | $305K | $153K | $0 | $0 | $0 | $204K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $273K | $153K | $0 | $0 | $0 | $0 | $0 | $22K | $0 | $0 |
| Total Current Assets | $1.51M | $1.14M | $1.99M | $5M | $7.92M | $13.21M | $7.18M | $10.43M | $2.42M | $22.67M | $6.69M | $13.76M | $14.19M | $31.42M | $56.13M | $41.91M | $30.13M | $11.39M | $11.39M | $20.68M | $19K | $33K | $141K | $179K | $230K |
| Long-Term Assets | |||||||||||||||||||||||||
| Property, Plant & Equipment Net | $7K | $55.38M | $55.38M | $55.38M | $55.38M | $55.38M | $55.39M | $55.29M | $55.22M | $55.23M | $55.23M | $55.24M | $55.24M | $55.26M | $53.17M | $51.35M | $30.72M | $23.39M | $12.63M | $936K | $818K | $712K | $800K | $694K | $694K |
| Goodwill | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Intangible Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Deferred Tax Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Assets | $55.38M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $30K | $0 | $0 | $0 | $0 | $0 | $2K | $2K | $2K | $2K | $2K | $2K | $2K |
| Total Long-Term Assets | $55.38M | $55.38M | $55.38M | $55.38M | $55.38M | $55.38M | $55.39M | $55.29M | $55.22M | $55.23M | $55.23M | $55.24M | $55.27M | $55.26M | $53.17M | $51.35M | $30.72M | $23.39M | $12.63M | $938K | $820K | $714K | $802K | $695K | $680K |
| Other Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Assets | $56.9M | $56.52M | $57.38M | $60.38M | $63.3M | $68.59M | $62.57M | $65.72M | $57.65M | $77.9M | $61.92M | $69M | $69.46M | $86.69M | $109.3M | $93.25M | $60.86M | $34.78M | $33.31M | $957K | $853K | $855K | $981K | $925K | $1.02M |
| Liabilities | |||||||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||
| Accounts Payable | $146K | $38K | $93K | $54K | $260K | $199K | $18K | $43K | $82K | $179K | $122K | $270K | $42K | $1.2M | $935K | $0 | $0 | $729K | $729K | $893K | $6K | $12K | $51K | $5K | $9K |
| Short-Term Debt | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Current Income Tax Payable | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Current Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Current Liabilities | -$61K | $0 | $0 | $0 | $0 | $227K | $279K | $172K | $0 | $14.74M | $0 | $0 | $540K | $0 | $5.47M | $1.21M | $355K | $0 | $0 | -$888K | $71K | $38K | -$46K | $6K | $975 |
| Total Current Liabilities | $146K | $177K | $235K | $288K | $580K | $493K | $336K | $548K | $429K | $15.08M | $516K | $1.15M | $1.49M | $3.75M | $10.32M | $1.21M | $355K | $729K | $729K | $6K | $76K | $51K | $5K | $10K | $10K |
| Long-Term Liabilities | |||||||||||||||||||||||||
| Long-Term Debt | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Deferred Tax Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Liabilities | $352K | -$0 | $142K | $235K | $0 | $294K | $317K | $0 | $0 | $0 | $13.9M | $14.7M | $14.8M | $22.4M | $20.8M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Long-Term Liabilities | $352K | -$0 | $142K | $235K | $0 | $294K | $317K | $0 | $0 | $0 | $13.9M | $14.7M | $14.8M | $22.4M | $20.8M | $0 | $0 | $729K | $0 | $6K | $12K | $51K | $0 | $0 | $0 |
| Other Liabilities | $0 | $0 | -$142K | -$235K | $0 | -$294K | -$317K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$729K | -$893K | -$6K | -$12K | -$51K | $0 | $0 | $0 |
| Total Liabilities | $498K | $177K | $235K | $288K | $580K | $493K | $336K | $548K | $429K | $15.08M | $14.42M | $15.85M | $16.29M | $26.15M | $31.12M | $1.21M | $355K | $729K | $893K | $6K | $76K | $51K | $5K | $10K | $10K |
| Stockholders' Equity | |||||||||||||||||||||||||
| Preferred Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Common Stock | $294.44M | $291.17M | $288.87M | $288.48M | $288.03M | $288.03M | $278.21M | $277.85M | $265.62M | $265.57M | $243.69M | $243.69M | $236.4M | $236.4M | $207.19M | $0 | $118.43M | $72.33M | $0 | $36.81M | $3.37M | $2.8M | $0 | $0 | $2.29M |
| Retained Earnings | -$277.3M | -$273.16M | -$269.56M | -$266.17M | -$263.13M | -$257.14M | -$252.63M | -$248.8M | -$244.61M | -$238.18M | -$230.98M | -$226.17M | -$218.41M | -$208.55M | -$151.91M | -$43.47M | -$39.45M | -$21.59M | -$10.6M | -$10.6M | -$2.42M | -$2.03M | -$1.78M | -$1.59M | -$1.39M |
| Comprehensive Income & Other | $1.6M | $1.41M | $1.53M | $1.5M | $1.83M | $1.76M | $1.57M | $1.16M | $1.69M | $1.34M | $816K | $2.2M | $3.02M | $4.1M | $3.52M | -$6.93M | -$119K | -$80K | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Stockholders' Equity | $39.25M | $38.34M | $37.84M | $37.78M | $37.82M | $37.21M | $36.64M | $36.12M | $36.21M | $35.42M | $34.8M | $35.64M | $35.18M | $32.69M | $22.91M | $227.33M | $13.06M | $9.76M | $44.65M | $6.21M | -$86 | -$440 | $2.58M | $2.56M | $14K |
| Total Equity | $56.4M | $56.34M | $57.14M | $60.09M | $62.73M | $68.1M | $62.23M | $65.18M | $57.22M | $62.82M | $47.5M | $53.16M | $53.17M | $60.54M | $78.18M | $183.86M | $92.05M | $60.5M | $34.05M | $32.42M | $951K | $776K | $804K | $976K | $915K |
| Minority Interest | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities and Equity | $56.9M | $56.52M | $57.38M | $60.38M | $63.3M | $68.59M | $62.57M | $65.72M | $57.65M | $77.9M | $61.92M | $69M | $69.46M | $86.69M | $109.3M | $185.06M | $92.4M | $61.23M | $34.94M | $32.42M | $1.03M | $827K | $809K | $987K | $925K |
| Supplementary Data | |||||||||||||||||||||||||
| Total Debt | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Debt | -$1.35M | -$992K | -$1.69M | -$4.85M | -$7.78M | -$13.05M | -$6.94M | -$10.23M | -$2.24M | -$22.47M | -$6.49M | -$13.52M | -$13.93M | -$30.17M | -$54.71M | -$41.19M | -$29.81M | -$10.92M | -$20.48M | -$6K | -$6K | -$82K | -$148K | -$194K | -$194K |
Cash Flow Statement
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2011-05-31 | 2009-05-31 | 2008-05-31 | 2007-05-31 | 2006-05-31 | 2005-05-31 | 2004-05-31 | 2003-05-31 | 2002-05-31 |
| Operating Activities | ||||||||||||||||||||||||
| Net Income | -$4.72M | -$3.6M | -$3.4M | -$3.04M | -$5.98M | -$4.52M | -$3.83M | -$4.19M | -$6.43M | -$7.19M | -$4.81M | -$7.77M | -$9.85M | -$56.64M | -$43.31M | -$9.51M | -$13.52M | -$2.43M | -$8.1M | -$116K | -$97K | -$179K | -$42K | -$100K |
| Depreciation & Amortization | $0 | $0 | $0 | $0 | $367 | $8K | $2K | $3K | $4K | $5K | $7K | $16K | $22K | $32K | $22K | $27K | $27K | $46K | $31K | $0 | $0 | $0 | $0 | $0 |
| Deferred Income Tax | $0 | $0 | $0 | $0 | -$513K | -$322K | -$436K | $0 | $0 | $0 | $0 | -$100K | -$3.08M | $1.6M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Stock-Based Compensation | $360K | $614K | $415K | $448K | $535K | $386K | $406K | $604K | $444K | $109K | $540K | $1.29M | $3.56M | $9.21M | $7.65M | $3.33M | $7.26M | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Changes in Working Capital: | ||||||||||||||||||||||||
| Accounts Receivable | -$45K | $5K | -$23K | $6K | $19K | $95K | -$15K | -$99K | $4K | $41K | $116K | $45K | $393K | $175K | -$284K | -$32K | -$48K | $0 | $90K | -$105K | -$29 | -$7K | $0 | $0 |
| Inventory | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Accounts Payable | $0 | -$47K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $75K | -$11K | $0 | -$8K | -$43K | $0 | $0 |
| Other Working Capital | $359K | $134K | -$186K | -$310K | $89K | $142K | -$226K | $173K | $56K | -$123K | -$609K | -$337K | -$2.13M | -$6.73M | $7.68M | $197K | $100K | $25K | -$108K | $0 | -$9K | $0 | $0 | $0 |
| Total Working Capital Change | $314K | $92K | -$209K | -$304K | $107K | $237K | -$241K | $73K | $60K | -$82K | -$494K | -$293K | -$1.74M | -$6.55M | $7.39M | -$345K | $165K | $53K | -$18K | -$71K | -$9K | $22K | $2K | -$3K |
| Other Non-Cash Items | $350K | $0 | $4K | $0 | $513K | $322K | $436K | $20K | $99K | $794K | -$581K | $15K | -$3.74M | -$42K | -$2.37M | -$555K | $731K | $294K | $6.74M | $0 | -$7K | $113K | $0 | $33K |
| Net Cash from Operating | -$3.7M | -$2.89M | -$3.19M | -$2.9M | -$5.34M | -$3.89M | -$3.66M | -$3.49M | -$5.83M | -$6.36M | -$5.34M | -$6.84M | -$14.82M | -$52.4M | -$30.62M | -$7.03M | -$5.34M | -$2.11M | -$1.4M | -$124K | -$130K | -$44K | -$41K | -$70K |
| Investing Activities | ||||||||||||||||||||||||
| Capital Expenditures | $0 | $0 | $0 | $0 | $0 | $0 | -$102K | -$69K | $0 | $0 | $0 | -$30K | $0 | -$2.13M | -$25.32M | -$36.75M | -$11.5M | -$10.23M | -$5.3M | -$3K | -$73K | -$24K | -$28K | -$43K |
| Acquisitions | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $15K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $37K | $0 | $0 | $0 |
| Other Investing Activities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $15 | $0 | $0 | $0 | $30K | -$30K | $4K | $0 | $523K | $0 | $0 | $9K | $18K | $20K | $0 | $0 | $68K |
| Net Cash from Investing | $0 | $0 | $0 | $0 | $0 | $0 | -$102K | -$55K | $0 | $0 | $0 | $0 | -$30K | -$2.12M | -$25.32M | -$36.22M | -$11.5M | -$10.23M | -$5.29M | $14K | -$16K | -$24K | -$28K | $25K |
| Financing Activities | ||||||||||||||||||||||||
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$64K | - | - |
| Common Stock Issuance | $3.88M | $2.53M | $0 | $290K | $0 | $10.3M | $64K | $12.18M | -$55K | $22.02M | $0 | $7.32M | $0 | $29.77M | $221K | $120.88M | $36.54M | $34.78M | $1.22M | $28.03M | $182K | $0 | $0 | $0 |
| Common Stock Repurchases | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$4.36M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Financing Activities | $0 | -$225K | $0 | $0 | $0 | -$481K | $0 | -$111K | -$14.75M | -$147K | $0 | -$25K | $0 | -$554K | $0 | -$4.16M | $0 | -$897K | $16K | -$27.07M | -$73K | $0 | $0 | $0 |
| Net Cash from Financing | $3.88M | $2.3M | $0 | $290K | $0 | $9.82M | $64K | $12.07M | -$14.75M | $21.87M | $0 | $7.29M | $0 | $29.21M | $221K | $112.35M | $36.34M | $33.89M | $1.23M | $109K | $109K | $64K | $0 | $0 |
| Forex Effect | $176K | -$105K | $28K | -$327K | $69K | $182K | $406K | -$539K | $350K | $469K | -$1.69M | -$852K | -$1.39M | $768K | -$4.33M | -$42K | $187K | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Change in Cash | $359K | -$695K | -$3.16M | -$2.93M | -$5.27M | $6.11M | -$3.29M | $7.98M | -$20.22M | $15.97M | -$7.03M | -$404K | -$16.25M | -$24.54M | -$60.05M | $10.4M | $19.84M | -$11.11M | $20.48M | -$922 | -$82K | -$67K | -$69K | -$46K |
| Supplementary Data | ||||||||||||||||||||||||
| Operating Cash Flow | -$3.7M | -$2.89M | -$3.19M | -$2.9M | -$5.34M | -$3.89M | -$3.66M | -$3.49M | -$5.83M | -$6.36M | -$5.34M | -$6.84M | -$14.82M | -$52.4M | -$30.62M | -$5.34M | -$2.73M | -$2.11M | -$1.4M | -$124K | -$130K | -$44K | -$41K | -$70K |
| Capital Expenditure | $0 | $0 | $0 | $4 | $0 | $0 | -$102K | -$69K | $0 | $0 | $0 | -$30K | $0 | -$2.13M | -$25.32M | -$20.56M | -$11.5M | -$10.23M | -$5.3M | -$3K | -$73K | -$24K | -$28K | -$43K |
| Free Cash Flow | -$3.7M | -$2.89M | -$3.19M | -$2.9M | -$5.34M | -$3.89M | -$3.76M | -$3.56M | -$5.83M | -$6.36M | -$5.34M | -$6.87M | -$14.82M | -$54.53M | -$55.94M | -$25.9M | -$14.23M | -$12.34M | -$6.7M | -$128K | -$203K | -$67K | -$69K | -$114K |
| Cash at Beginning | $992K | $1.69M | $4.85M | $7.78M | $13.05M | $6.94M | $10.23M | $2.24M | $22.47M | $6.49M | $13.52M | $13.93M | $30.17M | $54.71M | $114.77M | $30.79M | $9.96M | $22.03M | $6K | $7K | $89K | $149K | $216K | $240K |
| Cash at End | $1.35M | $992K | $1.69M | $4.85M | $7.78M | $13.05M | $6.94M | $10.23M | $2.24M | $22.47M | $6.49M | $13.52M | $13.93M | $30.17M | $54.71M | $41.19M | $29.81M | $10.92M | $20.48M | $6K | $6K | $82K | $148K | $194K |