|
Cash & Equivalents
|
| 16.06M | 11.15M | 5.23M | 3.42M | 2.08M | 2.60M | 0.48M | 0.76M | 0.34M | 0.11M | 0.19M | 0.12M | 0.16M | 0.48M | 0.31M | 0.30M |
|
Short-term Investments
|
| | | | | | | | 0.10M | 0.10M | 0.05M | 0.05M | 0.05M | | 0.03M | 0.07M | |
|
Cash & Current Investments
|
| 16.06M | 11.15M | 5.23M | 3.42M | 2.08M | 2.60M | 0.48M | 0.86M | 0.44M | 0.16M | 0.24M | 0.17M | 0.16M | 0.51M | 0.38M | 0.30M |
|
Receivables - Net
|
0.24M | 0.21M | 0.25M | | | 0.26M | 0.23M | 0.13M | 0.43M | 0.17M | 0.05M | 0.04M | 0.05M | 3.50M | 0.05M | 0.00M | 0.15M |
|
Receivables - Other
|
| 0.38M | 0.68M | 0.57M | 0.21M | 0.10M | | | | | | | | 0.04M | | | |
|
Receivables
|
0.24M | 0.58M | 0.94M | 0.57M | 0.21M | 0.36M | 0.23M | 0.13M | 0.43M | 0.17M | 0.05M | 0.04M | 0.05M | 3.54M | 0.05M | 0.00M | 0.15M |
|
Finished Goods
|
| 0.14M | 0.76M | | | 3.68M | | | 0.74M | 0.34M | | | | | | | |
|
Inventory
|
| 0.16M | 0.79M | 3.77M | 3.93M | 3.70M | 3.47M | 1.50M | 0.74M | 0.34M | 0.17M | 0.10M | 0.23M | 0.21M | 0.20M | 0.18M | 0.17M |
|
Current Deferred Tax Assets
|
| | | | | 0.07M | | | | | | | | | | | |
|
Prepaid Assets
|
| 2.14M | 3.55M | 2.35M | 2.05M | 0.96M | 1.64M | 1.19M | 0.57M | 0.04M | 0.03M | 0.02M | 0.08M | 0.03M | 0.51M | 0.82M | 0.57M |
|
Current Assets
|
| 18.26M | 15.81M | 12.29M | 9.17M | 7.91M | 7.36M | 3.30M | 2.61M | 0.89M | 0.38M | 0.36M | 0.48M | 4.41M | 1.71M | 1.31M | 1.29M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M |
|
Long-Term Investments
|
| | | | | | | | | 0.50M | 0.50M | 0.50M | 0.50M | 0.47M | 0.46M | | |
|
Goodwill
|
| | | | | | | | | | | | | | 98.04M | 97.61M | 97.17M |
|
Intangibles
|
| 0.00M | 0.00M | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 0.00M | 0.00M | | | | | | | | | | | | 98.04M | 97.61M | 97.17M |
|
Long-Term Deferred Tax
|
| 0.00M | 0.01M | | | | | | | 0.41M | | | | 0.28M | | | |
|
Other Non-Current Assets
|
| 0.99M | 0.91M | 0.83M | 0.76M | 0.68M | 0.60M | 0.52M | 0.10M | 0.50M | 0.05M | 0.05M | | | | | |
|
Non-Current Assets
|
| 1.00M | 0.92M | 0.83M | 0.86M | 0.68M | 0.60M | 0.52M | | 0.50M | 0.50M | 0.50M | 0.50M | | 98.05M | 97.62M | 97.17M |
|
Assets
|
| 19.25M | 16.73M | 13.13M | 10.02M | 8.59M | 7.96M | 3.82M | 2.61M | 1.39M | 0.88M | 0.86M | 0.98M | 4.41M | 99.76M | 98.93M | 98.46M |
|
Accounts Payables
|
| 0.42M | 0.60M | 0.47M | 0.49M | 0.59M | 0.78M | 0.67M | 0.55M | 0.51M | 1.10M | 1.11M | 1.16M | 1.11M | 7.19M | 9.59M | 7.95M |
|
Notes Payables
|
| 0.20M | 0.17M | 0.31M | 0.11M | | | | | | 0.01M | | 0.20M | 0.43M | 5.20M | 5.49M | 5.70M |
|
Payables
|
| 0.62M | 0.77M | 0.78M | 0.60M | 0.59M | 0.78M | 0.67M | 0.55M | 0.51M | 1.12M | 1.11M | 1.36M | 1.54M | 12.39M | 15.08M | 13.66M |
|
Accumulated Expenses
|
| 0.42M | 0.31M | 0.73M | 0.56M | 0.42M | 0.53M | 0.57M | 0.67M | 0.81M | 0.85M | 1.01M | 1.13M | 0.60M | 2.42M | 2.50M | 2.54M |
|
Other Accumulated Expenses
|
| | | | | 0.08M | | | 0.01M | 0.31M | 0.00M | 0.03M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M |
|
Current Taxes
|
| | 0.41M | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.01M | 0.06M | 0.01M | 0.02M | 0.01M | 925.00 | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 4.30M | 4.14M | 2.83M |
|
Total Current Liabilities
|
| 2.18M | 2.12M | 2.45M | 1.88M | 2.97M | 1.55M | 1.46M | 1.53M | 2.22M | 2.86M | 3.03M | 3.38M | 2.93M | 24.84M | 28.30M | 27.28M |
|
Convertible Debt
|
| | | | | | | | | | | | 0.36M | 0.60M | 0.60M | | |
|
Total Liabilities
|
| 2.18M | 2.12M | 2.45M | 1.88M | 2.97M | 1.55M | 1.46M | 1.53M | 2.22M | 2.86M | 3.03M | 3.38M | 2.93M | 24.84M | 28.30M | 27.28M |
|
Common Equity
|
| 17.08M | 14.61M | 10.67M | 8.14M | 5.61M | 6.41M | 2.36M | 1.08M | -0.83M | -1.98M | -2.17M | -2.40M | 1.48M | 74.92M | 70.63M | 71.18M |
|
Shareholder's Equity
|
| 17.08M | 14.61M | 10.67M | 8.14M | 5.61M | 6.41M | 2.36M | 1.08M | -0.83M | -1.98M | -2.17M | -2.40M | 1.48M | 74.92M | 70.63M | 71.18M |
|
Liabilities and Shareholders Equity
|
| 19.25M | 16.73M | 13.13M | 10.02M | 8.59M | 7.96M | 3.82M | 2.61M | 1.39M | 0.88M | 0.86M | 0.98M | 4.41M | 99.76M | 98.93M | 98.46M |
|
Retained Earnings
|
| -0.62M | -4.90M | -9.46M | -12.02M | -15.82M | -17.83M | -22.25M | -24.40M | -26.48M | -27.72M | -28.62M | -28.99M | -29.16M | -31.30M | -36.41M | -41.58M |
|
Preferred Shares
|
| | | | | | | | 8.00 | 10.00 | 10.00 | 10.00 | 10.00 | 9.00 | 9.00 | 7.00 | 5.00 |
|
Treasury Shares
|
| 0.38M | 0.29M | | | 1.03M | 0.50M | 0.00M | | 1.03M | 3.55M | 1.03M | 1.03M | | | | |