|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | 0.06M | | | | 0.05M | | | | | | | | | | | |
|
Receivables - Notes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.09M | 0.06M | 0.04M | 0.05M | 0.02M | 0.02M | 0.98M | 1.17M | 0.44M | 0.32M | 0.20M | 0.06M | 0.15M | 0.07M | 0.15M | 0.24M | 1.05M | 0.30M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.39M | 0.33M | 0.28M | 0.23M | 0.12M | 0.05M | 0.05M | 0.03M | 0.00M | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.39M | 0.33M | 0.28M | 0.23M | 0.12M | 0.05M | 0.08M | 0.03M | 0.00M | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | | | | 0.01M | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.26M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.51M | 0.42M | 0.34M | 0.27M | 0.17M | 0.07M | 0.07M | 0.98M | 1.17M | 0.44M | 0.32M | 0.21M | 0.07M | 0.16M | 0.08M | 0.16M | 0.24M | 1.15M | 0.73M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.22M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | 22.22M | 22.22M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | 44.44M | 22.22M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.40M | 0.19M | 0.08M | 0.01M | 0.01M | 0.00M | | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | 22.22M | 22.22M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 0.91M | 0.61M | 0.42M | 0.28M | 0.18M | 0.08M | 0.07M | 1.01M | 1.20M | 0.48M | 0.36M | 0.21M | 0.07M | 0.16M | 0.08M | 0.16M | 0.24M | 23.37M | 22.95M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | 0.01M | 0.01M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.10M | 0.03M | 0.02M | 0.01M | 0.03M | 0.00M | 0.02M | 0.04M | 0.05M | 0.94M | 0.21M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 0.66M | 0.55M | 0.49M | 0.47M | 0.45M | 0.43M | 0.40M | 0.40M | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.90M | 0.66M | 0.55M | 0.53M | 0.50M | 0.47M | 0.44M | 0.41M | 0.49M | 0.03M | 0.02M | 0.01M | 0.03M | 0.00M | 0.02M | 0.04M | 0.05M | 0.94M | 0.21M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.94M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 0.90M | 0.70M | 0.59M | 0.53M | 0.50M | 0.47M | 0.44M | 0.01M | 0.49M | 0.03M | 0.02M | 0.01M | 0.03M | 0.00M | 0.02M | 0.04M | 0.05M | 1.12M | 1.15M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 0.90M | 0.73M | 0.62M | 0.26M | 0.50M | 0.47M | 0.44M | 0.01M | 0.49M | 0.03M | 0.02M | 0.01M | 0.03M | 0.00M | 0.02M | 0.04M | 0.05M | 1.12M | 1.15M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.01M | -0.12M | -0.20M | 0.02M | -0.31M | -0.39M | -0.37M | 1.00M | 0.71M | 0.45M | 0.34M | 0.20M | 0.05M | 0.16M | 0.06M | 0.13M | 0.19M | 22.25M | 21.79M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.01M | -0.12M | -0.20M | 19.87M | -0.31M | -0.39M | -0.37M | 1.00M | 0.71M | 0.45M | 0.34M | 0.20M | 0.05M | 0.16M | 0.06M | 0.13M | 0.19M | 22.25M | 21.79M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 0.91M | 0.61M | 0.42M | 0.28M | 0.18M | 0.08M | 0.07M | 1.01M | 1.20M | 0.48M | 0.36M | 0.21M | 0.07M | 0.16M | 0.08M | 0.16M | 0.24M | 23.37M | 22.95M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.84M | -19.88M | -20.01M | -20.09M | -20.14M | -20.20M | -20.28M | -20.26M | -0.28M | -0.51M | -0.78M | -1.02M | -1.10M | -1.33M | -1.55M | -1.69M | -2.02M | -2.20M | -3.00M | -4.00M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.98M | | | | 0.06M | | 11.48M | 11.58M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.24M | 20.24M | 20.24M | 20.24M | 20.24M | 20.24M | 20.24M | 20.24M | 20.24M | 0.10 | 514.01M | 515.26M | 3.68M | 464.53M | 476.18M | 477.17M | 3.46M | 3.49M | 5.10M | 5.12M |