|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | | 0.39M | | | | | | | 0.01M | 0.01M | 0.02M | 0.03M | | 0.06M |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | 1.53M | 3.68M | 4.93M | 0.94M | | 1.52M | 0.06M | 0.81M | 0.34M | 0.89M | 2.14M | 1.64M | 0.36M | 1.23M | 1.81M | 9.54M | 5.92M | 4.33M | 2.75M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 2.10M | 2.87M | 1.66M | 1.67M | 3.58M | 1.53M | 1.63M | 1.63M | 1.73M | 1.48M | 0.08M | 0.78M | 0.79M | | 0.12M | 0.10M | 0.20M | 0.20M | 0.19M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.27M | 0.27M | 0.19M | 0.15M | 0.17M | 0.04M | 0.18M | 0.13M | 0.07M | 0.03M | 0.08M | 0.06M | 0.03M | 0.09M | 0.12M | | 0.20M | 0.18M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | 2.37M | 3.15M | 1.85M | 1.82M | 3.75M | 1.57M | 1.81M | 1.76M | 1.81M | 1.51M | 0.17M | 0.83M | 0.82M | | 0.24M | 0.10M | 0.39M | 0.38M | 0.19M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.08M | 0.11M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.08M | 0.11M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.13M | 0.28M | 0.28M | 0.46M | 0.30M | 0.30M | 0.10M | 0.83M | 0.53M | 0.36M | 0.03M | 0.22M | 0.13M | 1.35M | 0.70M | 0.73M | 1.28M | 0.18M | 0.98M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.31M | 4.25M | 6.85M | 6.87M | 5.13M | 4.46M | 3.36M | 2.80M | 3.28M | 2.60M | 2.72M | 2.25M | 1.56M | 1.17M | 2.67M | 2.63M | 10.38M | 7.53M | 5.43M | 4.03M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.07M | 0.09M | 0.11M | 0.10M | 0.11M | 0.31M | 0.10M | 0.09M | 0.08M | 0.07M | | 0.05M | 0.04M | 0.07M | 0.14M | 0.13M | 0.14M | 0.23M | 0.15M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.34M | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.79M | 7.59M | 7.59M | 7.59M | 7.59M | 1.13M | 1.13M | 1.13M | 1.13M | | 1.13M | 1.13M | | | | 5.17M | 5.17M | 5.17M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 1.49M | 1.36M | 1.31M | 1.27M | 1.23M | 1.18M | 1.14M | 1.09M | 1.05M | 0.39M | 0.96M | 0.93M | 1.11M | 0.18M | 0.17M | 1.10M | 0.90M | 0.86M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 2.19M | 15.63M | 8.90M | 8.86M | 8.81M | 2.31M | 2.26M | 2.22M | 2.17M | 0.39M | 2.09M | 2.05M | 1.11M | 0.18M | 0.17M | 6.27M | 6.07M | 6.04M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.02M | 0.02M | | 0.02M | 0.02M | 1.47M | 1.66M | 1.68M | 1.00M | 0.67M | 0.27M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 2.61M | 2.57M | 16.49M | 16.09M | 15.70M | 13.25M | 5.18M | 4.01M | 3.65M | 2.54M | 0.39M | 2.20M | 2.14M | 2.65M | 1.97M | 1.99M | 7.41M | 6.98M | 6.45M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | 6.85M | 9.42M | 23.36M | 21.22M | 20.16M | 16.61M | 7.98M | 7.29M | 6.25M | 5.26M | 2.64M | 3.76M | 3.31M | 5.31M | 4.60M | 12.36M | 14.94M | 12.41M | 10.48M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.75M | 0.93M | 0.65M | 0.30M | 1.55M | 0.23M | 0.57M | 0.51M | 0.84M | 0.50M | 0.63M | 0.66M | 0.76M | 1.38M | 1.82M | 1.61M | 1.50M | 1.34M | 1.35M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 1.52M | 0.80M | | | | | | 0.28M | 0.19M | 0.09M | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 2.26M | 1.72M | 0.65M | 0.30M | 1.55M | 0.23M | 0.57M | 0.79M | 1.03M | 0.59M | 0.63M | 0.66M | 0.76M | 1.38M | 1.82M | 1.61M | 1.50M | 1.34M | 1.35M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.26M | 0.00M | 0.52M | 0.25M | 0.72M | 0.23M | 0.13M | 0.54M | 0.02M | 0.60M | 1.90M | 0.54M | | 1.15M | 1.63M | 1.16M | 0.53M | 0.66M | 0.77M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.11M | 0.08M | 0.20M | 0.82M | 0.56M | 0.68M | 0.28M | 0.43M | 0.51M | 0.22M | 0.27M | 0.17M | 0.23M | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.40M | 0.40M | | | | | 0.42M | 1.00M | 1.00M | 0.50M | | 0.50M | 0.30M | | 0.69M | | 0.48M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.04M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.21M | 0.22M | 0.22M | 0.16M | 0.08M | 0.04M | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.11M | 0.08M | 0.19M | 0.15M | 0.17M | 0.04M | 0.18M | 0.13M | 0.07M | 0.03M | | 0.09M | | | 0.01M | | 0.33M | 0.24M | 0.25M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | 3.07M | 3.12M | 1.98M | 2.32M | 3.45M | 2.08M | 3.89M | 4.61M | 3.38M | 2.18M | 2.53M | 2.04M | 1.91M | 2.54M | 4.98M | 7.18M | 2.79M | 2.72M | 2.82M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.66M | 0.40M | | | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | 0.02M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.27M | 0.26M | 0.51M | 0.46M | 0.61M | 0.35M | 0.30M | 0.46M | 0.19M | 0.35M | 0.14M | | 0.04M | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 0.44M | 0.22M | 0.15M | 0.06M | 0.06M | 0.06M | 0.06M | 0.02M | 0.02M | 0.02M | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 2.30M | 1.37M | 1.39M | | | | | | | | | 0.83M | | | | 0.48M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | 3.22M | 4.08M | 2.58M | 4.25M | | | | | | | | 4.15M | | | | 2.36M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | 4.01M | 3.78M | 5.92M | 5.52M | 5.45M | 3.98M | 4.25M | 4.92M | 3.63M | 2.38M | 2.53M | 2.06M | 1.93M | 2.54M | 4.98M | 7.18M | 2.84M | 2.75M | 2.84M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 1.06M | 0.80M | | | | | 0.42M | 1.00M | 1.00M | 0.50M | | 0.50M | 0.30M | | 0.69M | | 0.48M | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41M | 2.85M | 5.64M | 17.44M | 15.70M | 14.71M | 12.63M | -2.23M | 2.37M | -1.73M | -1.03M | 0.11M | -0.01M | -1.22M | -2.77M | -0.38M | 5.18M | 12.10M | 9.66M | 7.64M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41M | 2.85M | 5.64M | 17.44M | 15.70M | 14.71M | 12.63M | -2.23M | 2.37M | -1.73M | -1.03M | 0.11M | -0.01M | -1.22M | -2.77M | -0.38M | 5.18M | 12.10M | 9.66M | 7.64M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | 6.85M | 9.42M | 23.36M | 21.22M | 20.16M | 16.61M | 7.98M | 7.29M | 6.25M | 5.26M | 2.64M | 3.76M | 3.31M | 5.31M | 4.60M | 12.36M | 14.94M | 12.41M | 10.48M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.67M | 0.17M | 1.67M | 1.67M | 0.17M | 0.06M | 0.17M | 0.06M | | | 0.03M | 0.02M | 0.40M | 0.17M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.03M | -11.99M | -12.09M | -13.44M | -15.52M | -17.04M | -21.74M | -31.19M | -32.54M | -32.31M | -32.46M | -76.62M | -33.90M | -34.29M | -83.30M | -87.08M | -104.42M | -106.26M | -108.90M | -111.61M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.26M | 12.05M | 15.15M | 1.89M | 1.90M | 1.90M | 2.08M | | 0.70M | 0.61M | 3.38M | -1.52M | 5.19M | 0.25M | 8.48M | | 11.68M | 13.30M | 13.53M | 13.96M |