|
Cash & Equivalents (Quarter)
|
0.08M | 0.07M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.04M | 0.08M | 0.02M | 0.03M | 0.04M | 0.01M | 0.18M | 0.25M | 1.04M | 2.95M | 2.40M | 4.10M | 4.65M | 0.92M | 0.36M | 0.71M | 0.94M | 0.29M | 1.51M | 0.10M | 0.11M | 0.19M | 0.54M | 0.08M | 0.87M | 0.32M | 0.32M | 0.14M |
|
Cash & Current Investments (Quarter)
|
0.08M | 0.07M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.04M | 0.08M | 0.02M | 0.03M | 0.04M | 0.01M | 0.18M | 0.25M | 1.04M | 2.95M | 2.40M | 4.10M | 4.65M | 0.92M | 0.36M | 0.71M | 0.94M | 0.29M | 1.51M | 0.10M | 0.11M | 0.19M | 0.54M | 0.08M | 0.87M | 0.32M | 0.32M | 0.14M |
|
Receivables - Net (Quarter)
|
| 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 755.00 | 0.00M | 0.06M | 0.05M | 0.11M | 0.02M | 0.02M | 0.03M | 0.13M | 0.43M | 0.36M | 0.44M | 0.46M | 0.27M | 0.39M | 0.26M | 0.51M | 0.76M | 0.62M | 0.65M | 1.25M | 1.37M | 0.89M | 0.93M | 1.31M |
|
Receivables (Quarter)
|
| 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 755.00 | 0.00M | 0.06M | 0.05M | 0.11M | 0.02M | 0.02M | 0.03M | 0.13M | 0.43M | 0.36M | 0.44M | 0.46M | 0.27M | 0.39M | 0.26M | 0.51M | 0.76M | 0.62M | 0.65M | 1.25M | 1.37M | 0.89M | 0.93M | 1.31M |
|
Inventory (Quarter)
|
| 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | | | | 0.06M | 0.25M | 0.49M | 1.34M | 1.53M | 1.61M | 1.64M | 1.57M | 1.64M | 1.49M | 1.69M | 2.22M | 2.13M | 1.83M | 2.06M | 1.88M | 1.58M | 1.15M | 1.08M | 1.14M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | 0.01M | | | | | | 0.27M | 0.39M | 0.44M | 0.32M | 0.57M | 0.67M | 0.60M | 0.52M | 0.68M | 0.69M | 0.62M | 0.45M | 0.55M | 0.43M | 0.79M | 0.69M | 0.45M | 0.51M |
|
Current Assets (Quarter)
|
| 0.08M | 0.04M | 0.04M | 0.06M | 0.06M | 0.06M | 0.04M | 0.07M | 0.11M | 0.05M | 0.04M | 0.05M | | | | 1.21M | 3.84M | 3.62M | 7.12M | 7.05M | 3.22M | 3.30M | 3.42M | 3.44M | 2.69M | 4.14M | 3.51M | 3.62M | 3.09M | 4.09M | 4.00M | 5.03M | 3.32M | 2.78M | 3.09M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.05M | | | | 0.03M | 0.05M | 0.06M | 0.07M | 0.14M | 0.21M | 0.32M | 0.31M | 0.32M | 0.30M | 0.33M | 0.30M | 0.27M | 0.28M | 0.26M | 0.26M | 0.26M | 0.26M | 0.24M | 0.22M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Goodwill (Quarter)
|
| 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | 0.07M | 0.07M | 0.07M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | 5.16M | | | | 8.56M | | | | 12.65M | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Non-Current Assets (Quarter)
|
| 0.17M | 0.17M | 0.04M | 0.16M | 0.16M | 0.16M | 0.03M | 0.10M | 0.09M | 0.09M | 0.02M | 0.05M | | | | 0.36M | 1.68M | 1.83M | 2.15M | 2.23M | 2.37M | 2.59M | 2.70M | 2.86M | 3.14M | 3.33M | 3.62M | 3.98M | 4.83M | 5.13M | 5.80M | 5.96M | 6.44M | 6.75M | 6.54M |
|
Assets (Quarter)
|
| 0.25M | 0.21M | 0.08M | 0.22M | 0.21M | 0.21M | 0.08M | 0.16M | 0.20M | 0.13M | 0.05M | 0.10M | | | | 1.57M | 5.52M | 5.45M | 9.27M | 9.28M | 5.58M | 5.88M | 6.12M | 6.30M | 5.83M | 7.47M | 7.14M | 7.60M | 7.93M | 9.22M | 9.80M | 10.99M | 9.76M | 9.53M | 9.63M |
|
Accounts Payables (Quarter)
|
| 0.01M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.03M | 0.14M | 0.03M | 0.02M | 0.01M | 0.30M | | | | 1.37M | 1.17M | 0.84M | 1.76M | 0.97M | 1.07M | 1.42M | 1.17M | 1.34M | 1.34M | 1.28M | 1.54M | 2.03M | 2.01M | 1.88M | 2.50M | 2.12M | 2.65M | 2.60M | 3.21M |
|
Notes Payables (Quarter)
|
| 0.17M | 0.21M | 0.29M | 0.38M | 0.45M | 0.50M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.27M | 0.85M | 0.99M | 0.65M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.15M | 1.24M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | |
|
Payables (Quarter)
|
| 0.19M | 0.23M | 0.32M | 0.42M | 0.49M | 0.55M | 0.06M | 0.17M | 0.06M | 0.06M | 0.03M | 0.57M | 0.85M | 0.99M | 0.65M | 1.38M | 1.17M | 0.84M | 1.76M | 0.97M | 1.07M | 1.57M | 2.41M | 1.34M | 1.34M | 1.28M | 1.54M | 2.04M | 2.01M | 1.88M | 2.50M | 2.12M | 2.65M | 2.60M | 3.21M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | 0.02M | 0.02M | | | | 0.30M | 0.85M | 1.17M | 1.50M | 0.03M | 3.37M | 4.02M | 4.78M | 3.06M | 2.06M | 2.06M | 4.77M | 0.54M | 0.54M | 0.20M | 0.60M | 2.20M | 0.96M | 1.20M | 1.39M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.14M | 0.17M | 0.22M | 0.14M | 0.20M | 0.20M | 0.22M | 0.25M | 0.26M | 0.32M | 0.36M |
|
Short term Debt (Quarter)
|
| 0.00M | 0.00M | 0.01M | 0.03M | 0.02M | 0.02M | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.44M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 13.19M | 0.00M | 23.37M | 25.05M | 0.52M | 0.52M | 1.83M | 6.75M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | 0.01M | | | | 0.04M | 0.10M | 0.09M | 0.25M | 0.25M | 0.25M | 0.25M | 0.11M | 0.25M | 0.24M | 0.24M | 0.23M | 0.24M | 0.23M | 0.23M | 0.23M | 0.20M | 0.22M | 0.25M | 0.25M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | 0.24M | 0.24M | 0.52M | 0.88M | 1.26M | | 0.04M | 0.05M | 2.76M | 4.74M | 5.73M | 3.99M | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.00M | 0.00M | 0.01M | 0.04M | 0.03M | 0.08M | 0.07M | 0.06M | 0.36M | 0.10M | 0.09M | 0.09M | 0.08M | 0.16M |
|
Total Current Liabilities (Quarter)
|
| 0.19M | 0.23M | 0.33M | 0.45M | 0.51M | 0.56M | 0.48M | 0.28M | 0.56M | 0.32M | 0.73M | 0.86M | | | | 4.41M | 10.89M | 6.25M | 7.42M | 4.55M | 2.60M | 3.47M | 4.47M | 15.07M | 24.51M | 28.75M | 16.46M | 21.72M | 28.75M | 37.08M | 41.29M | 7.58M | 7.08M | 9.19M | 17.12M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| 0.09M | 0.08M | 0.08M | 0.08M | 0.01M | 0.08M | 0.00M | 0.05M | | | | | | | | 8.87M | 9.40M | 12.58M | 12.87M | 20.31M | 20.07M | 23.58M | 23.73M | 15.55M | 32.43M | 32.20M | 0.35M | 32.80M | 14.96M | 9.29M | 33.16M | 31.92M | 31.54M | 25.61M | 20.54M |
|
Convertible Debt (Quarter)
|
| 0.10M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.28M | 0.58M | 0.57M | 0.28M | 0.04M | 0.93M | 6.76M | 5.94M | 0.10M | 0.89M | 0.83M | 0.00M | 0.00M | 0.00M | 0.00M | 0.75M | 0.75M | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | 0.40M | 0.41M | 0.45M | 0.88M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | 0.05M | 1.20M | 1.28M | 1.31M | 1.31M | 1.03M | 1.25M | 1.12M | 0.95M | 1.17M | 1.14M | 0.88M | 0.89M | 0.86M | 0.84M | 0.81M | 0.81M | 0.81M | 0.75M | 0.96M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | 0.03M | 0.05M | | | | | | | | | | | | 0.54M | 0.39M | 0.67M | 0.76M | | | | | 2.20M | | | 1.39M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | 0.77M | 0.97M | | | | | | | | | | | | 37.60M | 39.52M | 40.75M | 42.56M | | | | | 58.31M | | | 56.94M |
|
Total Liabilities (Quarter)
|
| 0.39M | 0.36M | 0.45M | 0.57M | 0.62M | 0.68M | 0.76M | 0.61M | 0.85M | 0.61M | 0.80M | 1.01M | 18.80M | 24.35M | 18.62M | 16.11M | 24.87M | 23.71M | 25.37M | 30.26M | 29.59M | 34.60M | 36.61M | 38.14M | 39.91M | 41.42M | 43.33M | 47.80M | 53.58M | 54.69M | 56.81M | 60.51M | 59.86M | 56.41M | 58.33M |
|
Total Debt (Quarter)
|
| 0.09M | 0.09M | 0.09M | 0.11M | 0.03M | 0.09M | 0.00M | 0.05M | | | | | | | | 8.87M | 9.40M | 12.58M | 13.31M | 20.32M | 20.07M | 23.59M | 23.73M | 15.56M | 32.43M | 32.20M | 0.35M | 45.99M | 14.96M | 32.66M | 58.22M | 32.44M | 32.06M | 27.43M | 27.28M |
|
Common Equity (Quarter)
|
| -0.14M | -0.15M | -0.37M | -0.35M | -0.41M | -0.46M | -0.68M | -0.45M | -0.65M | -0.47M | -0.75M | -0.91M | -18.80M | -24.35M | -18.62M | -14.54M | -19.35M | -18.26M | -16.10M | -20.98M | -24.00M | -28.72M | -30.50M | -31.84M | -34.08M | -33.95M | -36.19M | -40.20M | -45.91M | -45.47M | -47.02M | -49.93M | -50.51M | -47.33M | -49.58M |
|
Shareholder's Equity (Quarter)
|
| -0.14M | -0.15M | -0.37M | -0.35M | -0.41M | -0.46M | -0.68M | -0.45M | -0.65M | -0.47M | -0.75M | -0.91M | -18.80M | -24.35M | -18.62M | -14.54M | -19.35M | -18.26M | -16.10M | -20.98M | -24.00M | -28.72M | -30.50M | -31.84M | -34.08M | -33.95M | -36.19M | -40.20M | -45.91M | -45.47M | -47.02M | -49.93M | -50.51M | -47.33M | -49.58M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 0.25M | 0.21M | 0.08M | 0.22M | 0.21M | 0.21M | 0.08M | 0.16M | 0.20M | 0.13M | 0.05M | 0.10M | | | | 1.57M | 5.52M | 5.45M | 9.27M | 9.28M | 5.58M | 5.88M | 6.12M | 6.30M | 5.83M | 7.47M | 7.14M | 7.60M | 7.93M | 9.22M | 9.80M | 10.99M | 9.76M | 9.53M | 9.63M |
|
Retained Earnings (Quarter)
|
| -3.95M | -4.03M | -4.25M | -4.23M | -4.29M | -4.34M | -4.56M | -4.59M | -4.81M | -5.05M | -5.33M | -5.63M | | | | -31.52M | -67.43M | -72.26M | -79.78M | -94.14M | -98.82M | -102.99M | -107.07M | -112.25M | -116.81M | -121.57M | -125.54M | -132.96M | -141.36M | -145.69M | -149.39M | -156.50M | -161.09M | -160.36M | -165.09M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | 0.00M | | | | 0.17M | 0.17M | 0.17M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | 1.90M | | | | | | | | | | | | | | | | | | | |