|
Cash & Equivalents (Quarter)
|
0.63M | 0.63M | 0.15M | 0.13M | 0.15M | 0.18M | 0.01M | 0.07M | 0.11M | 0.15M | 0.09M | 0.04M | 0.15M | 0.16M | 0.19M | 0.25M | 0.16M | 0.14M | 0.23M | 0.12M | 0.99M | 0.78M | 0.39M | 0.24M | 0.19M | 0.09M | 0.01M | 0.04M | 0.04M | 0.10M | 0.04M | 0.01M |
|
Cash & Current Investments (Quarter)
|
0.63M | 0.63M | 0.15M | 0.13M | 0.15M | 0.18M | 0.01M | 0.07M | 0.11M | 0.15M | 0.09M | 0.04M | 0.15M | 0.16M | 0.19M | 0.25M | 0.16M | 0.14M | 0.23M | 0.12M | 0.99M | 0.78M | 0.39M | 0.24M | 0.19M | 0.09M | 0.01M | 0.04M | 0.04M | 0.10M | 0.04M | 0.01M |
|
Receivables - Net (Quarter)
|
0.87M | | | 1.03M | 1.17M | 1.38M | 1.08M | 1.31M | 1.62M | 0.99M | 1.00M | 0.97M | 0.79M | 0.59M | 0.31M | 0.35M | 0.35M | 0.12M | 0.21M | 0.23M | 0.13M | 0.12M | 0.17M | 0.28M | 0.42M | 0.12M | 0.30M | 0.27M | 0.03M | 0.29M | 0.22M | 0.03M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.02M | | | | | | | | |
|
Receivables (Quarter)
|
0.87M | | | 1.03M | 1.17M | 1.38M | 1.08M | 1.31M | 1.62M | 0.99M | 1.00M | 0.97M | 0.79M | 0.59M | 0.31M | 0.35M | 0.35M | 0.12M | 0.21M | 0.23M | 0.13M | 0.12M | 0.22M | 0.30M | 0.42M | 0.12M | 0.30M | 0.27M | 0.03M | 0.29M | 0.22M | 0.03M |
|
Inventory (Quarter)
|
1.39M | | | 0.51M | 0.68M | 0.63M | 0.33M | 0.27M | 0.53M | 0.31M | 0.15M | 0.09M | 0.12M | 0.24M | 0.47M | 0.05M | 0.04M | 0.04M | 0.11M | 0.04M | 0.06M | 0.07M | 0.12M | 0.10M | 0.09M | 0.09M | 0.08M | 0.06M | 0.18M | 0.13M | 0.23M | 0.10M |
|
Prepaid Assets (Quarter)
|
0.09M | | | 0.04M | 0.06M | 0.12M | 0.04M | 0.26M | 0.19M | 0.12M | 0.09M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.04M | 0.01M | 0.01M | 0.00M | 0.03M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.01M | | 0.02M | 0.04M |
|
Current Assets (Quarter)
|
2.98M | | | 1.72M | 2.06M | 2.31M | 1.47M | 1.91M | 2.45M | 1.57M | 1.34M | 1.12M | 1.06M | 1.00M | 0.98M | 0.68M | 0.59M | 0.30M | 0.56M | 0.40M | 1.21M | 0.98M | 0.68M | 0.63M | 0.70M | 0.31M | 0.40M | 0.40M | 0.37M | 0.53M | 0.50M | 0.30M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | 0.01M | 0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 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 |
|
Goodwill (Quarter)
|
2.41M | | | 2.41M | 2.41M | 2.41M | 2.41M | 2.41M | 2.41M | 2.41M | 2.41M | 2.41M | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
1.05M | | | 0.76M | 0.78M | 0.71M | 0.76M | 0.58M | 0.76M | 0.45M | 0.76M | 0.11M | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
3.46M | | | 3.17M | 3.19M | 3.12M | 3.17M | 2.99M | 3.17M | 2.86M | 3.17M | 2.52M | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | 5.41M | | | | 6.91M | | | | 5.14M | | | | 6.10M | | | | 6.85M | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
4.22M | | | 4.02M | 3.95M | 3.88M | 3.82M | 3.76M | 3.69M | 3.62M | 3.58M | 2.86M | | | | | | | | | 0.12M | 0.12M | 0.12M | 0.12M | | | | | | | | |
|
Non-Current Assets (Quarter)
|
4.22M | | | 4.02M | 3.95M | 3.88M | 3.82M | 3.76M | 3.70M | 3.63M | 3.58M | 2.86M | 0.02M | 0.02M | 0.01M | 0.16M | 0.15M | 0.13M | 0.12M | 0.10M | 0.25M | 0.24M | 0.23M | 0.21M | 0.04M | 0.02M | 0.01M | 0.14M | 0.13M | 0.12M | 0.11M | 0.10M |
|
Assets (Quarter)
|
7.20M | | | 5.74M | 6.01M | 6.19M | 5.28M | 5.67M | 6.15M | 5.20M | 4.92M | 3.98M | 1.08M | 1.01M | 0.99M | 0.84M | 0.74M | 0.44M | 0.67M | 0.50M | 1.46M | 1.22M | 0.91M | 0.84M | 0.74M | 0.33M | 0.41M | 0.54M | 0.50M | 0.65M | 0.60M | 0.40M |
|
Accounts Payables (Quarter)
|
2.36M | | | 2.83M | 0.06M | 0.07M | 2.40M | 3.28M | 4.11M | 3.47M | 3.27M | 3.35M | 3.16M | 3.34M | 0.14M | 0.07M | 2.83M | 2.64M | 0.21M | 0.04M | 2.67M | 2.71M | 2.67M | 2.70M | 2.73M | 2.61M | 2.72M | 2.67M | 2.22M | 2.34M | 2.54M | 2.25M |
|
Notes Payables (Quarter)
|
0.90M | | | 0.12M | 3.78M | 4.58M | 0.90M | 0.90M | 0.51M | 0.90M | 0.90M | 1.40M | 0.90M | 0.23M | 0.90M | 0.90M | 0.99M | 0.90M | 0.02M | 0.88M | 0.87M | 0.86M | 0.85M | 0.85M | 0.01M | 0.83M | 0.83M | 0.83M | 0.83M | 0.11M | 0.06M | 0.09M |
|
Payables (Quarter)
|
3.26M | | | 2.95M | 3.84M | 4.65M | 3.30M | 4.18M | 4.63M | 4.37M | 4.17M | 4.75M | 4.06M | 3.57M | 1.04M | 0.97M | 3.82M | 3.54M | 0.22M | 0.92M | 3.54M | 3.57M | 3.52M | 3.55M | 2.74M | 3.45M | 3.55M | 3.50M | 3.05M | 2.45M | 2.60M | 2.34M |
|
Accumulated Expenses (Quarter)
|
0.24M | | | 0.01M | 0.09M | 0.09M | 1.18M | 1.35M | 2.05M | 0.97M | 1.27M | 1.57M | 0.00M | 0.62M | 0.00M | 3.22M | 0.00M | 3.91M | 4.03M | 4.32M | 378.00 | 4.57M | 983.00 | 5.00M | 0.01M | 0.09M | 5.88M | 0.09M | 3.53M | 0.09M | 0.01M | 0.02M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | 0.09M | 0.10M | 0.06M | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
0.05M | | | 0.01M | 0.05M | 0.10M | 0.12M | 0.05M | 0.26M | 0.20M | 0.19M | 0.04M | 0.04M | 0.13M | 0.13M | 0.13M | 0.04M | 0.04M | 0.04M | 0.13M | 0.13M | | 0.11M | 0.13M | 0.22M | | | 0.02M | 0.04M | 0.45M | 0.81M | 0.76M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.03M | 0.02M | 0.01M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M |
|
Current Taxes (Quarter)
|
50.00 | | | 100.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
6.39M | | | 11.17M | 12.42M | 13.70M | 14.49M | 15.06M | 14.62M | 8.08M | 7.47M | 8.02M | 14.70M | 15.19M | 15.99M | 16.15M | 16.81M | 16.06M | 16.06M | 16.29M | 15.91M | 16.07M | 15.99M | 16.30M | 16.50M | 16.68M | 17.46M | 18.47M | 8.35M | 8.95M | 9.84M | 10.13M |
|
Non-Current Debt (Quarter)
|
1.36M | | | | | | | | 0.90M | 5.70M | 0.47M | 6.27M | 0.43M | 0.41M | 0.15M | 2.69M | 1.79M | 1.79M | 0.30M | 0.30M | 0.30M | 0.30M | 0.29M | 0.13M | 0.13M | 0.13M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M |
|
Convertible Debt (Quarter)
|
0.90M | | | 3.60M | | | | | 0.69M | 0.00M | 0.00M | 0.00M | 0.05M | 0.69M | 697.00 | 2.76M | 1.79M | 1.79M | | | 0.20M | | | | 0.01M | | 0.10M | 5.93M | 8.70M | 0.18M | 8.79M | 8.83M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.72M | 0.76M | 0.46M | 0.46M | 0.48M | 0.50M | 0.49M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | 0.16M | 0.16M | 0.07M | 0.06M | 0.16M | 0.03M | 0.02M | 0.16M | 0.16M | 0.16M | | | 0.10M | 0.09M | 0.07M | 0.06M | 0.05M |
|
Other Non-Current Liabilities (Quarter)
|
0.85M | | | 0.06M | 0.85M | 0.85M | 0.85M | 0.85M | 0.26M | 0.20M | 0.19M | 0.36M | 0.13M | 0.13M | 0.12M | 0.12M | 0.13M | 0.13M | 0.14M | 0.13M | 0.13M | 0.13M | 0.11M | 0.13M | | | | | | | 0.45M | 0.45M |
|
Total Non-Current Liabilities (Quarter)
|
1.54M | | | 11.17M | | 12.85M | 13.64M | 14.21M | 0.69M | 6.83M | 7.54M | 7.58M | 1.28M | 1.26M | 1.22M | 2.79M | 1.88M | 1.22M | 0.37M | 0.35M | 0.34M | 0.32M | 0.30M | 0.13M | 0.13M | 0.13M | 0.15M | 0.25M | 8.94M | 8.97M | 9.00M | 9.02M |
|
Total Liabilities (Quarter)
|
7.94M | | | 11.23M | 12.42M | 13.70M | 14.49M | 15.06M | 15.31M | 14.91M | 15.01M | 15.59M | 15.98M | 16.45M | 17.21M | 18.94M | 18.69M | 17.29M | 16.42M | 16.65M | 16.25M | 16.39M | 16.29M | 16.43M | 16.63M | 16.80M | 17.61M | 18.73M | 17.29M | 17.92M | 18.84M | 19.16M |
|
Total Debt (Quarter)
|
1.41M | | | 0.01M | 0.05M | 0.10M | 0.12M | 0.05M | 1.16M | 5.89M | 0.66M | 6.31M | 0.47M | 0.53M | 0.28M | 2.82M | 1.83M | 1.83M | 0.34M | 0.43M | 0.43M | 0.30M | 0.40M | 0.26M | 0.35M | 0.13M | 0.15M | 0.17M | 0.18M | 0.60M | 0.96M | 0.90M |
|
Common Equity (Quarter)
|
-0.74M | | | -5.50M | -6.41M | -7.50M | -9.20M | -9.38M | -9.16M | -9.71M | -10.09M | -11.81M | -14.90M | -15.44M | -16.22M | -18.10M | -17.94M | -16.85M | -15.75M | -16.14M | -14.80M | -15.18M | -15.38M | -15.59M | -16.58M | -17.20M | -17.96M | -18.64M | -17.26M | -17.75M | -18.74M | -19.25M |
|
Shareholder's Equity (Quarter)
|
-0.74M | | | -5.50M | -6.41M | -7.50M | -9.20M | -9.38M | -9.16M | -9.71M | -10.09M | -11.81M | -14.90M | -15.44M | -16.22M | -18.10M | -17.94M | -16.85M | -15.75M | -16.14M | -14.80M | -15.18M | -15.38M | -15.59M | -16.58M | -17.20M | -17.96M | -18.64M | -17.26M | -17.75M | -18.74M | -19.25M |
|
Liabilities and Shareholders Equity (Quarter)
|
7.20M | | | 5.74M | 6.01M | 6.19M | 5.28M | 5.67M | 6.15M | 5.20M | 4.92M | 3.98M | 1.08M | 1.01M | 0.99M | 0.84M | 0.74M | 0.44M | 0.67M | 0.50M | 1.46M | 1.22M | 0.91M | 0.84M | 0.74M | 0.33M | 0.41M | 0.54M | 0.50M | 0.65M | 0.60M | 0.40M |
|
Retained Earnings (Quarter)
|
-6.03M | | | -12.58M | -13.86M | -15.16M | -16.88M | -17.65M | -19.63M | -20.70M | -21.71M | -23.36M | -26.75M | -27.41M | -28.27M | -30.48M | -31.07M | -31.05M | -31.26M | -32.23M | -32.96M | -33.81M | -34.53M | -34.99M | -35.63M | -36.41M | -37.24M | -37.89M | -37.86M | -38.33M | -39.28M | -39.85M |
|
Treasury Shares (Quarter)
|
0.50M | | | | 0.50M | 0.60M | 0.60M | 0.60M | 0.07M | 136.58M | 299.94M | 1,198.27M | 25.48M | 1.20M | 9.98M | 47.91M | 25.48M | 63.04M | 11.86M | 17.61M | 2.24M | 119.78M | | | 2,240.00M | 2,240.00M | | 2.24M | 2.24M | 2.24M | 2.24M | 2.24M |