|
Cash & Equivalents (Quarter)
|
0.03M | 0.06M | 0.02M | 0.32M | 0.02M | 0.24M | 0.06M | 0.02M | 0.07M | 0.55M | 0.48M | 0.18M | 0.12M | 0.23M | 0.00M | 0.11M | 0.02M | 0.00M | 0.08M | 0.01M | 0.05M | | 0.17M | 0.02M | 0.06M | 0.05M |
|
Cash & Current Investments (Quarter)
|
0.03M | 0.06M | 0.02M | 0.32M | 0.02M | 0.24M | 0.06M | 0.02M | 0.07M | 0.55M | 0.48M | 0.18M | 0.12M | 0.23M | 0.00M | 0.11M | 0.02M | 0.00M | 0.08M | 0.01M | 0.05M | | 0.17M | 0.02M | 0.06M | 0.05M |
|
Receivables - Net (Quarter)
|
| | | | 0.30M | 0.49M | 0.82M | 0.06M | 0.03M | 0.03M | 0.08M | 0.24M | 0.23M | 0.00M | 0.03M | 0.01M | 0.00M | 0.04M | 0.31M | 0.16M | 0.04M | 0.06M | 0.03M | 0.16M | 0.10M | 0.09M |
|
Receivables - Other (Quarter)
|
| | | 0.03M | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | 0.30M | 0.49M | 0.82M | 0.06M | 0.03M | 0.03M | 0.08M | 0.24M | 0.23M | 0.00M | 0.03M | 0.01M | 0.00M | 0.04M | 0.31M | 0.16M | 0.04M | 0.06M | 0.03M | 0.16M | 0.10M | 0.09M |
|
Inventory (Quarter)
|
| | | | 192.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | 0.00M | 0.00M | 0.02M | 0.01M | 807.00 | 565.00 | 323.00 | 721.00 | 0.03M | 0.03M | | 0.09M | | | 0.65M | 0.03M | 0.05M | 0.05M | | | | | |
|
Current Assets (Quarter)
|
| | | 0.33M | 0.32M | 0.76M | 0.90M | 0.09M | 0.11M | 0.59M | 0.57M | 0.70M | 2.99M | | 0.12M | | | 0.69M | 0.42M | 0.22M | 0.13M | 0.06M | 0.20M | 0.17M | 0.16M | 0.13M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | 0.00M | 0.06M | 0.09M | 0.10M | 0.25M | 0.23M | 0.30M | 0.26M | 0.31M | | 0.43M | | | 0.48M | 0.41M | 0.36M | 0.32M | 0.28M | 0.25M | 0.22M | 0.19M | 0.17M |
|
Goodwill (Quarter)
|
| | | | | | 1.57M | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | 1.79M | 3.34M | 2.65M | 3.46M | 4.73M | 2.70M | 2.26M | 2.24M | 1.04M | 5.23M | | 0.45M | | 5.23M | 5.23M | 8.73M | 3.34M | 8.73M | 8.73M | 8.73M | 8.74M | 8.74M | 8.74M |
|
Goodwill & Intangibles (Quarter)
|
| | | 1.79M | 3.34M | 2.65M | 5.03M | 4.73M | 2.70M | 2.26M | 2.24M | 1.04M | 5.23M | | 0.45M | | 5.23M | 5.23M | 8.73M | 3.34M | 8.73M | 8.73M | 8.73M | 8.74M | 8.74M | 8.74M |
|
Other Non-Current Assets (Quarter)
|
| | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | | 0.05M | | | 0.05M | 0.05M | 0.05M | 0.05M | 2.73M | 0.04M | 0.04M | 0.00M | 2.73M |
|
Non-Current Assets (Quarter)
|
| | | 1.79M | 3.44M | 3.16M | 5.56M | 3.66M | 3.36M | 2.81M | 2.84M | 1.48M | 1.27M | | 4.06M | | | 5.60M | 7.03M | 6.74M | 6.44M | 6.12M | 5.81M | 5.61M | 5.37M | 5.16M |
|
Assets (Quarter)
|
| | | 2.11M | 3.77M | 3.92M | 6.46M | 3.75M | 3.47M | 3.40M | 3.41M | 2.18M | 4.26M | | 4.18M | | | 6.28M | 7.45M | 6.96M | 6.57M | 6.18M | 6.01M | 5.78M | 5.53M | 5.29M |
|
Accounts Payables (Quarter)
|
| | | 0.09M | 0.22M | 0.30M | 0.36M | 0.40M | 0.31M | 0.22M | 0.15M | 0.23M | 0.42M | | 1.03M | | | 1.42M | 3.36M | 4.02M | 4.51M | 5.37M | 3.61M | 3.66M | 3.68M | 6.42M |
|
Notes Payables (Quarter)
|
0.12M | | | 0.16M | 0.38M | 1.53M | 1.31M | 3.21M | 3.16M | 0.43M | 0.28M | 1.40M | 1.80M | | 4.13M | | 3.87M | 2.10M | 5.06M | 3.37M | 3.30M | 0.00M | 3.34M | 3.92M | 4.14M | 3.06M |
|
Payables (Quarter)
|
0.12M | | | 0.25M | 0.59M | 1.83M | 1.67M | 3.61M | 3.47M | 0.64M | 0.44M | 1.63M | 2.22M | | 5.17M | | 3.87M | 3.52M | 8.42M | 7.40M | 7.81M | 5.37M | 6.95M | 7.58M | 7.82M | 9.48M |
|
Accumulated Expenses (Quarter)
|
| | | 0.04M | 0.07M | 0.02M | 0.09M | 0.09M | 0.02M | 0.12M | 0.11M | 0.24M | 0.31M | | 0.55M | | | 0.83M | 1.35M | 0.12M | 0.16M | 1.99M | 2.10M | 2.29M | 2.14M | 2.09M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | 0.11M | | | 0.37M | 0.34M | 0.32M | 0.30M | 0.25M | 0.14M | 0.15M | 0.15M | 0.07M |
|
Short term Debt (Quarter)
|
| | | 0.29M | 0.30M | 0.31M | 2.51M | 2.60M | 10.71M | 1.08M | 0.64M | 0.12M | 0.28M | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | 0.04M | 0.02M | 0.03M | 0.03M | 0.08M | 0.09M | 0.09M | 0.04M | 0.12M | | 0.21M | | | 0.24M | 0.36M | 0.01M | 0.18M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Current Deferred Revenue (Quarter)
|
| | | 0.03M | 0.30M | 0.43M | 0.03M | 0.73M | 1.03M | 1.15M | 0.95M | 1.49M | 1.51M | | 2.49M | | 2.33M | 1.95M | 1.82M | 1.43M | 1.62M | 1.34M | 1.59M | 2.03M | 1.61M | 1.25M |
|
Total Current Liabilities (Quarter)
|
| | | 14.26M | 6.35M | 3.40M | 7.94M | 9.49M | 17.90M | 16.56M | 9.66M | 5.30M | 6.42M | | 8.60M | | | 11.20M | 13.80M | 14.54M | 15.51M | 16.03M | 16.98M | 17.19M | 17.14M | 16.92M |
|
Capital Leases (Quarter)
|
| | | | | 0.04M | 0.06M | 0.05M | 0.16M | 0.13M | 0.11M | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | 0.18M | 0.29M | 0.31M | 0.29M | 0.27M | 0.14M | 0.49M | 0.55M | 1.70M | 1.73M | | 3.10M | | | 1.36M | 1.36M | 1.62M | 1.55M | 1.54M | 1.41M | 1.09M | 1.06M | 1.04M |
|
Convertible Debt (Quarter)
|
| | | 0.16M | 0.32M | | | | | | | 0.10M | 0.10M | | 0.10M | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | 0.22M | 0.11M | 0.06M | 0.05M | 1.16M | 1.07M | | 0.79M | | | 0.33M | 0.20M | 0.12M | 0.09M | 0.13M | 0.71M | 0.62M | 0.49M | 0.81M |
|
Operating Leases (Quarter)
|
| | | | 0.48M | 0.42M | 0.47M | 0.37M | 0.44M | 0.37M | 0.35M | 0.21M | 0.18M | | 0.35M | | 0.34M | 0.24M | 0.36M | 0.27M | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
0.11M | | 0.98M | 12.45M | 4.13M | | | 2.60M | 0.50M | 0.57M | 0.79M | 0.06M | 0.06M | | | | | | | | | 0.25M | 0.14M | 0.15M | 0.15M | |
|
Total Non-Current Liabilities (Quarter)
|
0.12M | | -0.98M | 0.39M | 3.84M | 4.63M | 8.39M | 7.54M | 18.02M | 16.95M | 9.82M | 8.31M | 9.33M | | | | | 13.00M | 15.45M | 16.13M | 17.25M | 17.54M | 18.96M | 18.75M | 18.55M | 18.77M |
|
Total Liabilities (Quarter)
|
| | | 14.42M | 7.97M | 4.63M | 8.39M | 10.15M | 18.52M | 17.52M | 10.62M | 8.36M | 9.39M | 5.76M | 12.95M | 9.16M | 8.54M | 13.00M | 15.45M | 16.13M | 17.25M | 17.79M | 19.10M | 18.90M | 18.70M | 18.77M |
|
Total Debt (Quarter)
|
| | | 0.47M | 0.59M | 0.62M | 2.81M | 2.88M | 10.85M | 1.57M | 1.19M | 1.83M | 2.01M | | 3.10M | | | 1.36M | 1.36M | 1.62M | 1.55M | 1.54M | 1.41M | 1.09M | 1.06M | 1.04M |
|
Common Equity (Quarter)
|
| | | -12.31M | -4.20M | -0.71M | -1.93M | -6.40M | -15.05M | -14.12M | -7.21M | -6.18M | -5.13M | -5.76M | -8.77M | -9.16M | -8.54M | -6.71M | -8.00M | -9.41M | -10.68M | -11.62M | -13.09M | -13.12M | -13.17M | -13.48M |
|
Shareholder's Equity (Quarter)
|
| | | -12.31M | -4.20M | -0.71M | -1.93M | -6.40M | -15.05M | -14.12M | -7.21M | -6.18M | -5.13M | -5.76M | -8.77M | -9.16M | -8.54M | -6.71M | -8.00M | -9.41M | -10.68M | -11.62M | -13.09M | -13.12M | -13.17M | -13.48M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 2.11M | 3.77M | 3.92M | 6.46M | 3.75M | 3.47M | 3.40M | 3.41M | 2.18M | 4.26M | | 4.18M | | | 6.28M | 7.45M | 6.96M | 6.57M | 6.18M | 6.01M | 5.78M | 5.53M | 5.29M |
|
Retained Earnings (Quarter)
|
| | | -21.00M | -14.97M | -13.78M | -16.98M | -21.61M | -31.79M | -34.37M | -35.87M | -43.53M | -45.98M | | -51.41M | | | -54.04M | -55.66M | -57.29M | -58.80M | -60.08M | -61.74M | -62.42M | -62.74M | -63.34M |
|
Preferred Shares (Quarter)
|
| | | 1.00 | 0.00M | 0.00M | 1.00 | 1.00 | 1.00 | 1.00 | 150.00 | 150.00 | 150.00 | | 150.00 | | | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 | 149.00 | 148.00 | 148.00 | 149.00 |
|
Treasury Shares (Quarter)
|
| | | 0.13M | 101.81M | 189.03M | 0.52M | 32.00 | 0.48M | 12.68M | 18.88M | 0.00M | 0.00M | 0.00M | 538.00 | 0.62M | 2.87M | 0.01M | 0.02M | 0.05M | 0.09M | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M |