|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | 0.00M | | | | 0.02M | | | | 0.04M | | | | 0.06M | | | | 0.07M | | | | 0.12M | | | | 0.06M | | | | 0.05M | | | | | | | | | | | |
|
Receivables - Notes (Quarter)
|
| | | 0.16M | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
0.01M | 0.18M | 0.34M | 0.18M | 0.01M | 0.05M | 0.13M | 0.58M | 1.22M | 1.02M | 0.91M | 0.29M | 0.57M | 0.69M | 0.62M | 0.39M | 0.11M | 0.36M | 0.34M | 0.17M | 0.20M | 0.17M | 0.13M | 0.12M | 0.13M | 0.26M | 0.11M | 0.08M | 0.14M | 0.08M | 0.06M | 0.06M | 0.05M | 0.06M | 0.10M | 0.05M | 0.19M | 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)
|
| 1.25M | | 1.78M | 2.31M | 2.88M | 3.19M | 3.33M | 3.42M | 3.21M | 3.43M | 3.58M | 3.59M | 2.66M | 2.53M | 2.63M | 2.56M | 1.29M | 1.37M | 1.33M | 1.32M | 1.30M | 1.60M | 1.64M | 1.54M | 1.40M | 1.39M | 1.36M | 1.27M | 1.08M | 1.10M | 1.15M | 1.10M | 1.04M | 0.84M | 0.78M | 0.59M | 0.48M | 0.39M | 0.33M | 0.28M | 0.23M | 0.12M | 0.05M | 0.05M | 0.03M | 0.00M | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| 1.28M | | 1.78M | 2.31M | 2.88M | 3.19M | 3.33M | 3.42M | 3.21M | 3.43M | 3.58M | 3.59M | 2.66M | 2.53M | 2.63M | 2.56M | 1.29M | 1.37M | 1.33M | 1.32M | 1.30M | 1.60M | 1.64M | 1.54M | 1.40M | 1.39M | 1.36M | 1.27M | 1.08M | 1.10M | 1.15M | 1.10M | 1.04M | 0.84M | 0.78M | 0.59M | 0.48M | 0.39M | 0.33M | 0.28M | 0.23M | 0.12M | 0.05M | 0.08M | 0.03M | 0.00M | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | 0.02M | | | | 0.08M | 0.08M | 0.06M | 0.15M | 0.18M | 0.18M | 0.19M | 0.18M | 0.20M | 0.22M | 0.22M | 0.22M | 0.12M | 0.09M | 0.09M | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| 0.15M | | 0.10M | 0.06M | 0.10M | 0.05M | 0.03M | 0.34M | 0.26M | 0.21M | 0.15M | 0.20M | | 0.09M | 0.07M | 0.55M | 0.34M | 0.30M | 0.25M | 0.21M | 0.16M | 0.16M | 0.04M | 0.02M | 0.01M | 0.04M | 0.03M | 0.02M | 0.01M | 0.04M | 0.03M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | | | | 0.01M | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.26M |
|
Current Assets (Quarter)
|
| 1.61M | | 2.06M | 2.38M | 3.03M | 3.37M | 4.22M | 5.07M | 4.54M | 4.58M | 4.02M | 4.36M | 3.47M | 3.24M | 3.09M | 3.22M | 2.00M | 2.04M | 1.82M | 1.79M | 1.71M | 1.96M | 1.87M | 1.83M | 1.84M | 1.73M | 1.66M | 1.61M | 1.37M | 1.41M | 1.46M | 1.39M | 1.23M | 1.05M | 0.93M | 0.79M | 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)
|
| | | | | | | | | | | | | | | | | 0.04M | | | | 0.08M | 0.07M | 0.07M | 0.08M | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.08M | 0.03M | 0.05M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | 0.17M | | | | 0.17M | | | | 0.17M | | | | 0.17M | | | | 0.17M | | 0.17M | | | | | | | | | | | | | | | | | | | | 22.22M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | 0.05M | | | | 0.01M | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | 22.22M | 22.22M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | 0.22M | 0.22M | 0.22M | 0.21M | 0.21M | 0.20M | 0.20M | 0.19M | 0.19M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | 44.44M | 22.22M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | 2.16M | 2.28M | 2.31M | 2.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | 0.17M | 0.14M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.04M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| 1.72M | | 2.62M | 3.35M | 3.29M | 3.52M | 3.54M | 3.77M | 3.51M | 3.63M | 3.76M | 3.74M | 3.86M | 3.64M | 3.72M | 3.73M | 4.09M | 3.95M | 3.80M | 3.70M | 3.65M | 3.43M | 3.30M | 3.17M | 2.53M | 2.57M | 2.54M | 2.55M | 2.62M | 2.62M | 2.69M | 2.72M | 2.17M | 1.95M | 1.80M | 0.92M | 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)
|
| 3.33M | | 4.68M | 5.73M | 6.32M | 6.89M | 7.75M | 8.84M | 8.05M | 8.21M | 7.78M | 8.10M | 7.32M | 6.89M | 6.82M | 6.95M | 6.09M | 5.99M | 5.61M | 5.50M | 5.36M | 5.40M | 5.17M | 5.00M | 4.37M | 4.29M | 4.20M | 4.15M | 3.99M | 4.03M | 4.14M | 4.12M | 3.40M | 3.00M | 2.74M | 1.71M | 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)
|
| 0.37M | | 0.74M | 0.80M | 0.92M | 0.83M | 0.81M | 0.43M | 0.18M | 0.22M | 0.16M | 0.17M | 0.08M | 0.06M | 0.09M | 0.08M | 0.13M | 0.12M | 0.07M | 0.08M | 0.10M | 0.07M | 0.07M | 0.08M | 0.08M | 0.06M | 0.05M | 0.07M | 0.08M | 0.08M | 0.11M | 0.10M | 0.08M | 0.08M | 0.04M | 0.02M | 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)
|
| | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | 0.86M | 0.66M | 0.55M | 0.49M | 0.47M | 0.45M | 0.43M | 0.40M | 0.40M | | | | | | | | | | |
|
Payables (Quarter)
|
| 0.37M | | 0.74M | 0.80M | 0.92M | 0.88M | 0.81M | 0.43M | 0.18M | 0.22M | 0.16M | 0.17M | 0.08M | 0.06M | 0.09M | 0.08M | 0.13M | 0.12M | 0.07M | 0.08M | 0.10M | 0.07M | 0.07M | 0.08M | 0.08M | 0.06M | 0.05M | 0.07M | 0.08M | 0.08M | 0.11M | 0.10M | 0.17M | 0.08M | 0.04M | 0.02M | 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)
|
| 1.05M | | 1.14M | 1.26M | | 0.38M | 0.40M | 0.36M | 0.37M | 0.86M | 0.48M | 0.25M | 0.16M | 0.10M | 0.55M | | 0.35M | 0.05M | | 0.01M | 0.50M | 0.06M | 0.55M | 1.32M | | 0.03M | 1.35M | 0.01M | 0.23M | 0.20M | 1.38M | 0.02M | 0.00M | | | | | | 0.03M | 0.04M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.94M |
|
Total Current Liabilities (Quarter)
|
| 1.42M | | 1.88M | 2.06M | 2.25M | 1.21M | 1.55M | 1.15M | 0.91M | 1.39M | 0.91M | 0.90M | 0.74M | 0.66M | 0.72M | 0.63M | 0.48M | 0.21M | 0.07M | 0.59M | 0.63M | 0.67M | 0.62M | 1.75M | 1.66M | 1.63M | 1.69M | | 1.66M | 1.61M | 1.70M | 1.73M | 1.74M | 1.73M | 1.67M | 1.33M | 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)
|
| | | | | 0.31M | | 0.50M | 1.30M | 1.33M | 0.89M | 0.96M | 0.98M | | 1.03M | 0.99M | 0.50M | 0.55M | 0.55M | 0.55M | 1.10M | 0.05M | 1.12M | 1.12M | 1.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| 0.14M | | 0.29M | 0.30M | 0.31M | 0.33M | | | 1.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| 1.42M | | 1.88M | 2.06M | 2.25M | 1.26M | | | 0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| 1.56M | | 2.16M | 2.36M | 2.57M | 1.59M | 2.06M | 2.46M | 2.24M | 2.28M | 1.87M | 1.89M | 1.74M | 1.69M | 1.71M | 1.68M | 1.53M | 1.78M | 1.64M | 1.74M | 1.82M | 1.80M | 1.75M | 1.75M | 1.66M | 1.63M | 1.69M | 1.63M | 1.66M | 1.61M | 1.70M | 1.73M | 1.74M | 1.73M | 1.67M | 1.33M | 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)
|
| 1.05M | | 1.14M | 1.26M | 0.31M | 0.38M | 0.90M | 1.67M | 1.70M | 1.75M | 1.44M | 1.24M | 0.16M | 1.13M | 1.54M | 0.50M | 0.90M | 0.60M | 0.55M | 1.11M | 0.55M | 1.18M | 1.68M | 2.65M | | 0.03M | 1.35M | 0.01M | 0.23M | 0.20M | 1.38M | 0.02M | 0.00M | | | | | | 0.03M | 0.04M | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| 1.77M | | 2.52M | 3.37M | 3.75M | 5.30M | 5.70M | 6.38M | 5.81M | 5.93M | 5.91M | 6.21M | 5.59M | 5.19M | 5.11M | 5.27M | 4.56M | 4.21M | 3.97M | 3.75M | 3.53M | 3.60M | 3.42M | 3.25M | 2.71M | 2.67M | 2.51M | 2.53M | 2.33M | 2.42M | 2.44M | 2.39M | 1.66M | 1.27M | 1.07M | 0.38M | 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)
|
| 1.77M | | 2.52M | 3.37M | 3.75M | 5.30M | 5.70M | 6.38M | 5.81M | 5.93M | 5.91M | 6.21M | 5.59M | 5.19M | 5.11M | 5.27M | 4.56M | 4.21M | 3.97M | 3.75M | 3.53M | 3.60M | 3.42M | 3.25M | 2.71M | 2.67M | 2.51M | 2.53M | 2.33M | 2.42M | 2.44M | 2.39M | 1.66M | 1.27M | 1.07M | 0.38M | 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)
|
| 3.33M | | 4.68M | 5.73M | 6.32M | 6.89M | 7.75M | 8.84M | 8.05M | 8.21M | 7.78M | 8.10M | 7.32M | 6.89M | 6.82M | 6.95M | 6.09M | 5.99M | 5.61M | 5.50M | 5.36M | 5.40M | 5.17M | 5.00M | 4.37M | 4.29M | 4.20M | 4.15M | 3.99M | 4.03M | 4.14M | 4.12M | 3.40M | 3.00M | 2.74M | 1.71M | 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)
|
| -13.90M | | -13.30M | -12.57M | -12.59M | -12.11M | -12.49M | -12.39M | -13.02M | -12.97M | -13.07M | -12.94M | -13.64M | -14.12M | -14.28M | -14.67M | -15.34M | -15.68M | -15.93M | -16.15M | -16.39M | -16.34M | -16.43M | -16.61M | -17.15M | -17.20M | -17.36M | -17.35M | -17.56M | -17.47M | -17.44M | -17.50M | -18.23M | -18.62M | -18.82M | -19.51M | -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)
|
| 0.20M | | | | 0.80M | | | | 1.00M | | | | | | | 0.05M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.98M | | | | 0.06M | | 11.48M | 11.58M |
|
Shares Outstanding (Quarter)
|
| 17.40M | | 17.40M | 17.44M | 17.09M | 17.65M | 18.05M | 18.37M | 18.42M | 18.42M | 18.42M | 18.72M | 18.72M | 18.72M | 18.72M | 19.02M | 19.34M | 19.47M | 19.63M | 19.76M | 19.78M | 19.91M | 20.11M | 20.14M | 20.14M | 20.15M | 20.16M | 20.18M | 20.22M | 20.22M | 20.22M | 20.24M | 2.02M | 20.24M | 20.24M | 20.24M | 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 |