|
Cash & Equivalents (Quarter)
|
| 0.02M | 0.02M | 0.02M | | | | | | | 0.02M | 0.02M | 0.00M | 0.00M | 755.00 | 0.00M | 0.00M | 0.00M | 0.03M | 0.00M | | 0.04M | 0.04M | 0.00M | -274.00 | | | 0.03M | 261.00 | 0.03M | 0.00M | | 0.05M | 0.00M | 0.01M | 0.00M | 0.12M | 0.01M | 0.01M | 0.00M | | | 0.01M | 0.03M | 0.00M | | 228.00 | 0.01M | 563.00 | | | | 125.00 | 0.01M | 0.00M | 0.00M | 7.00 |
|
Cash & Current Investments (Quarter)
|
| 0.02M | 0.02M | 0.02M | | | | | | | 0.02M | 0.02M | 0.00M | 0.00M | 755.00 | 0.00M | 0.00M | 0.00M | 0.03M | 0.00M | | 0.04M | 0.04M | 0.00M | -274.00 | | | 0.03M | 261.00 | 0.03M | 0.00M | | 0.05M | 0.00M | 0.01M | 0.00M | 0.12M | 0.01M | 0.01M | 0.00M | | | 0.01M | 0.03M | 0.00M | | 228.00 | 0.01M | 563.00 | | | | 125.00 | 0.01M | 0.00M | 0.00M | 7.00 |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.20M | 0.14M | 0.09M | 0.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.20M | 0.14M | 0.09M | 0.10M |
|
Inventory (Quarter)
|
| | | | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | 0.04M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | | | | | | 0.02M |
|
Current Assets (Quarter)
|
| | | | | | | | | | 0.06M | | | | 755.00 | 0.00M | 0.06M | 0.04M | 0.04M | 0.01M | 0.02M | 0.06M | 0.06M | 0.05M | 0.04M | 0.01M | 0.03M | 0.04M | 0.01M | 0.05M | 0.03M | 0.06M | 0.21M | 0.16M | 0.13M | 0.11M | 0.20M | 0.07M | 0.07M | 0.06M | 0.06M | | 0.01M | 0.35M | 0.63M | 0.62M | 0.63M | 0.46M | 0.45M | 0.62M | 0.62M | 0.62M | 0.66M | 0.21M | 0.15M | 0.10M | 0.12M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.22M | 0.22M | 0.21M | 0.20M | 0.19M | 0.18M | 0.16M | 0.15M | 0.14M | 0.12M | 0.24M | 0.10M | 0.09M | 0.08M | 0.07M | 0.24M | 0.05M | 0.03M | 0.02M | 0.01M | 154.00 | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.07M | 0.07M | 0.07M | 0.07M | 0.13M | 0.11M | 0.10M | 0.08M | 0.06M | 0.04M | 0.03M | 0.15M | 0.02M | 0.02M | 0.02M | 0.02M | 4.77M | 4.65M | 4.52M | 4.39M | 5.17M | 4.15M | 10.81M | 10.81M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.07M | 0.07M | 0.07M | 0.07M | 0.13M | 0.11M | 0.10M | 0.08M | 0.06M | 0.04M | 0.03M | 0.15M | 0.02M | 0.02M | 0.02M | 0.02M | 4.77M | 4.65M | 4.52M | 4.39M | 5.17M | 4.15M | 10.81M | 10.81M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | 2.83M | | | | 3.50M | | | | 4.53M | | | | 4.66M | | | | | | | 3.00M | | | | 3.22M | | | | 6.27M | | | | 7.40M | | | | 7.64M | | | | | | 8.04M | | | | | 8.49M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 0.00M | 0.10M | 0.10M | 0.07M | 0.04M | 0.02M | | | 125.00 | | | | | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.23M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.17M | 0.14M | 0.12M | 0.10M | 0.09M | 0.08M | 0.06M | 0.05M | 4.79M | 4.66M | 4.52M | 4.39M | 4.28M | 4.15M | 10.81M | 10.81M |
|
Assets (Quarter)
|
| | 0.02M | 0.02M | | | | | | | 0.06M | | | | 755.00 | 0.01M | 0.06M | 0.04M | 0.05M | 0.01M | 0.02M | 0.06M | 0.06M | 0.05M | 0.04M | 0.01M | 0.03M | 0.04M | 0.01M | 0.05M | 0.03M | 0.29M | 0.45M | 0.49M | 0.43M | 0.38M | 0.45M | 0.36M | 0.33M | 0.30M | 0.26M | 0.17M | 0.15M | 0.47M | 0.72M | 0.71M | 0.70M | 0.52M | 0.50M | 5.42M | 5.28M | 5.15M | 5.05M | 4.49M | 4.30M | 10.91M | 10.93M |
|
Accounts Payables (Quarter)
|
0.89M | | 0.89M | 0.89M | 0.49M | 0.50M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | | | | 0.10M | 0.03M | 0.05M | 0.05M | 0.05M | 0.08M | 0.10M | 0.05M | 0.34M | 0.45M | 0.48M | 0.49M | 0.27M | 0.25M | 0.23M | 0.16M | 0.28M | 0.22M | 0.17M | 0.21M | 0.24M | 0.25M | 0.26M | 0.30M | 0.30M | 0.22M | 0.27M | 0.27M | 0.24M | 0.24M | 0.24M | 0.23M | 0.24M | 0.23M | 0.22M | 0.32M | 0.36M | 0.37M | 0.42M | 0.52M | 0.58M | 0.64M | 0.67M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.06M | 0.17M | 435.00 | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.49M | 0.13M | 0.07M | | 0.07M | 0.07M | 0.36M | 0.08M | 0.43M | 0.08M | 0.78M | 1.22M | 1.24M | 1.27M | 1.04M | 1.19M | 1.32M | 0.05M | 0.05M | 0.05M | | 1.64M | 240.00 | 1.78M |
|
Payables (Quarter)
|
0.89M | | 0.89M | 0.89M | 0.49M | 0.50M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | | | | 0.10M | 0.03M | 0.05M | 0.05M | 0.05M | 0.08M | 0.10M | 0.05M | 0.49M | 0.51M | 0.65M | 0.49M | 0.33M | 0.31M | 0.30M | 0.22M | 0.34M | 0.29M | 0.23M | 0.70M | 0.37M | 0.32M | 0.26M | 0.37M | 0.37M | 0.58M | 0.35M | 0.70M | 0.32M | 1.02M | 1.46M | 1.48M | 1.51M | 1.26M | 1.41M | 1.64M | 0.41M | 0.42M | 0.47M | 0.52M | 2.22M | 0.64M | 2.45M |
|
Accumulated Expenses (Quarter)
|
0.34M | | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.79M | 0.34M | 0.34M | | | | 0.34M | 0.34M | 0.93M | 0.93M | 0.11M | 0.14M | 0.18M | 0.22M | 0.41M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.59M | 0.68M | 0.76M | 0.85M |
|
Short term Debt (Quarter)
|
1.11M | | | | 0.10M | | | | | | 0.08M | | | | 0.09M | 0.08M | 0.09M | 0.09M | 0.12M | 0.10M | 0.10M | 0.28M | 0.04M | | 0.02M | 0.02M | 0.23M | 0.18M | 0.19M | 0.26M | 0.22M | 0.21M | 0.16M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.13M | 0.26M | 0.26M | 0.28M | 0.32M | 0.40M | 0.39M | 1.61M | 0.44M | 1.31M | 1.87M | 1.63M | 2.41M | 1.12M | 1.25M | 1.14M | 2.19M | 1.45M | 0.09M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
3.28M | | 3.34M | 3.39M | 2.99M | 3.03M | 2.63M | 2.63M | 1.87M | 1.88M | 1.99M | | | | 2.97M | 1.98M | 1.67M | 1.73M | 1.31M | 1.26M | 1.38M | 0.82M | 1.37M | 1.68M | 1.50M | 1.51M | 1.54M | 1.50M | 1.54M | 1.72M | 1.80M | 2.18M | 2.46M | 3.36M | 3.03M | 2.26M | 2.42M | 3.14M | 3.10M | 3.09M | | 3.85M | 3.32M | 3.74M | 4.18M | 5.23M | 6.39M | 4.86M | 5.59M | 5.62M | 6.42M | 5.20M | 5.39M | 5.53M | 6.82M | 6.33M | 6.41M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | 0.25M | 0.22M | 0.22M | 0.22M | 0.22M | 0.23M | 0.24M | 0.24M | 0.24M | 0.25M | 0.25M | 0.26M | 0.26M | 0.25M | 0.28M | 0.04M | 0.31M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | 0.19M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.07M | | | | | 0.49M | | | | 0.35M | | | | 0.43M | 0.08M | 0.16M | 0.16M | 1.17M | 1.27M | 0.94M | 1.05M | 1.17M | 1.04M | 1.06M | 1.05M | 1.04M | 1.03M | 1.07M | 1.07M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | -0.43M | -0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | 0.87M | 0.87M | 0.87M | 0.87M | 0.08M | 0.87M | 0.87M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 0.99M | 0.65M | 0.34M | 0.62M | 0.55M | 0.46M | 1.67M | 1.06M | 0.49M | 0.58M | 0.58M | 1.61M | 1.27M | 1.31M | 1.87M | 1.63M | 2.41M | 1.12M | 1.25M | 1.14M | 2.19M | 1.45M | 1.34M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | | | | 2.37M | 2.04M | 1.61M | 2.08M | 2.52M | 2.55M | 2.63M | 2.81M | 2.79M | 2.83M | 3.16M | 3.60M | 3.62M | 5.13M | 3.55M | 3.72M | 3.99M | 4.01M | 4.08M | 4.14M | 4.40M | 4.64M | 4.88M | 5.07M |
|
Total Liabilities (Quarter)
|
3.28M | | 3.34M | 3.34M | 2.99M | 3.03M | 2.63M | 2.63M | 1.87M | 1.88M | 1.99M | | | | 2.97M | 1.98M | 1.67M | 1.73M | 1.31M | 1.26M | 1.38M | 0.82M | 1.37M | 1.68M | 1.50M | 1.51M | 1.54M | 1.50M | 1.54M | 1.72M | 1.80M | 2.18M | 2.46M | 3.36M | 3.03M | 2.26M | 2.42M | 3.14M | 3.10M | 3.09M | 4.48M | 3.85M | 3.32M | 3.74M | 4.18M | 5.23M | 6.39M | 4.86M | 5.59M | 5.62M | 6.42M | 5.20M | 5.39M | 5.53M | 6.82M | 6.33M | 6.41M |
|
Total Debt (Quarter)
|
1.11M | | | | 0.10M | | | | | | 0.08M | | | | 0.09M | 0.08M | 0.09M | 0.09M | 0.12M | 0.10M | 0.10M | 0.28M | 0.04M | | 0.02M | 0.02M | 0.23M | 0.18M | 0.19M | 0.45M | 0.22M | 0.21M | 0.41M | 0.35M | 0.35M | 0.35M | 0.34M | 0.35M | 0.37M | 0.51M | 0.51M | 0.53M | 0.58M | 0.66M | 0.65M | 1.86M | 0.72M | 1.35M | 2.18M | 1.79M | 2.57M | 1.28M | 1.41M | 1.30M | 2.35M | 1.62M | 0.28M |
|
Common Equity (Quarter)
|
-3.28M | | -3.32M | -3.32M | -2.99M | -3.03M | -2.63M | -2.63M | -1.87M | -1.88M | -1.93M | | | | -2.97M | -1.97M | -1.61M | -1.68M | -1.26M | -1.25M | -1.36M | -0.75M | -1.31M | -1.63M | -1.46M | -1.50M | -1.50M | -1.47M | -1.53M | -1.67M | -1.77M | -1.88M | -2.01M | -2.87M | -2.60M | -1.88M | -1.97M | -2.78M | -2.77M | -2.80M | -4.21M | -3.68M | -3.17M | -3.27M | -3.46M | -4.52M | -5.69M | -4.33M | -5.09M | -0.21M | -1.14M | -0.06M | -0.33M | -1.04M | -2.53M | 4.58M | 4.53M |
|
Shareholder's Equity (Quarter)
|
-3.28M | | -3.32M | -3.32M | -2.99M | -3.03M | -2.63M | -2.63M | -1.87M | -1.88M | -1.93M | | | | -2.97M | -1.97M | -1.61M | -1.68M | -1.26M | -1.25M | -1.36M | -0.75M | -1.31M | -1.63M | -1.46M | -1.50M | -1.50M | -1.47M | -1.53M | -1.67M | -1.77M | -1.88M | -2.01M | -2.87M | -2.60M | -1.88M | -1.97M | -2.78M | -2.77M | -2.80M | -4.21M | -3.68M | -3.17M | -3.27M | -3.46M | -4.52M | -5.69M | -4.33M | -5.09M | -0.21M | -1.14M | -0.06M | -0.33M | -1.04M | -2.53M | 4.58M | 4.53M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 0.02M | 0.02M | | | | | | | 0.06M | | | | 755.00 | 0.01M | 0.06M | 0.04M | 0.05M | 0.01M | 0.02M | 0.06M | 0.06M | 0.05M | 0.04M | 0.01M | 0.03M | 0.04M | 0.01M | 0.05M | 0.03M | 0.29M | 0.45M | 0.49M | 0.43M | 0.38M | 0.45M | 0.36M | 0.33M | 0.30M | 0.26M | 0.17M | 0.15M | 0.47M | 0.72M | 0.71M | 0.70M | 0.52M | 0.50M | 5.42M | 5.28M | 5.15M | 5.05M | 4.49M | 4.30M | 10.91M | 10.93M |
|
Retained Earnings (Quarter)
|
-8.64M | | -8.81M | -8.81M | -8.49M | -8.52M | -8.16M | -8.16M | -8.21M | -8.23M | -8.32M | | | | -9.78M | -18.27M | -28.81M | -29.08M | -28.91M | -29.36M | -29.51M | -29.07M | -29.73M | -30.55M | -30.49M | -30.53M | -30.70M | -30.74M | -30.81M | -31.02M | -31.43M | -31.71M | -32.24M | -32.69M | -33.78M | -32.93M | -33.01M | -33.82M | -33.81M | -33.85M | -35.26M | -35.22M | -34.83M | -35.03M | -35.28M | -36.38M | -37.59M | -36.61M | -37.33M | -38.04M | -39.11M | -38.19M | -38.55M | -39.36M | -40.77M | -40.38M | -40.44M |
|
Preferred Shares (Quarter)
|
| | | | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | | | | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | | 200.00 | | 100.00 | 100.00 | 100.00 | 400.00 | 400.00 | 6.00 | 6.00 | 100.00 | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | | | | | | | | | | | | | | | | |