|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.11M | 0.01M | 0.05M | 0.04M | 1.04M | 0.21M | 0.34M | 0.01M | 0.03M | 0.02M | 0.00M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.03M | 0.01M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.11M | 0.01M | 0.05M | 0.04M | 1.04M | 0.21M | 0.34M | 0.01M | 0.03M | 0.02M | 0.00M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.03M | 0.01M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | 0.13M | 0.09M | 0.06M | 0.01M | 0.12M | 0.08M | 0.14M | 0.11M | 0.13M | 0.11M | 0.10M | 0.10M | 0.10M | 0.26M | 0.19M | 0.12M | 0.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.11M | 0.14M | 0.14M | 0.11M | 1.45M | 0.33M | 0.42M | 0.15M | 0.13M | 0.14M | 0.11M | 0.12M | 0.12M | 0.11M | 0.27M | 0.19M | 0.15M | 0.11M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32M | | | | 3.68M | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.11M | 0.21M | 0.24M | 0.24M | 0.21M | 1.55M | 0.54M | 0.63M | 0.36M | 0.34M | 0.35M | 0.32M | 0.32M | 0.33M | 0.31M | 0.48M | 0.40M | 0.36M | 0.31M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.30M | 0.30M | 0.32M | 0.39M | 0.44M | 0.48M | 0.31M | 0.36M | 0.16M | 0.20M | 0.27M | 0.34M | 0.40M | 0.35M | 0.34M | 0.28M | 0.29M | 0.31M | 0.30M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 0.21M | 0.47M | 0.47M | 0.50M | 0.36M | 1.50M | 1.55M | 1.96M | 0.17M | 2.87M | 2.87M | 0.56M | 0.11M | 0.83M | 0.16M | 0.22M | 0.32M | 1.02M | 6.38M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | 0.51M | 0.78M | 0.79M | 0.89M | 0.80M | 1.98M | 1.86M | 2.32M | 0.34M | 3.07M | 3.15M | 0.90M | 0.51M | 1.18M | 0.50M | 0.51M | 0.62M | 1.32M | 6.69M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.02M | 2.31M | 2.40M | 0.19M | 0.51M | 0.34M | 0.56M | 0.00M | 0.41M | 0.10M | 0.18M | 0.00M | 0.99M | 0.63M | 0.81M | 1.07M | 1.19M | 1.48M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.10M | | 0.07M | 0.07M | | | | 0.03M | 0.03M | 0.42M | 0.42M | 0.42M | 0.63M | 0.71M | 0.83M | 0.98M | 1.34M | 1.51M | 1.51M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.94M | 8.03M | 8.36M | 9.17M | 9.71M | 1.51M | 3.05M | 2.79M | 3.58M | 3.37M | 4.21M | 4.75M | 5.35M | 7.13M | 7.48M | 8.54M | 9.51M | 10.69M | 12.21M | 12.70M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.12M | | 0.12M | 0.12M | | | | 0.07M | 0.07M | | | | | | | 0.07M | 0.14M | 0.53M | 0.53M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.96M | 0.19M | 0.57M | 0.19M | 8.99M | | 0.19M | | 2.00M | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.03M | | | | 4.35M | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 0.21M | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04M | 1.13M | 0.81M | 0.57M | 0.47M | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.99M | 9.15M | 9.17M | 9.74M | 10.18M | 1.51M | 3.05M | 2.79M | 3.58M | 3.37M | 4.21M | 4.75M | 5.35M | 7.13M | 7.48M | 8.54M | 9.51M | 10.69M | 12.21M | 12.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.21M | | 0.19M | 0.19M | | | | 0.10M | 0.10M | 0.42M | 0.42M | 0.42M | 0.63M | 0.71M | 0.83M | 1.06M | 1.48M | 2.03M | 2.03M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.96M | -9.04M | -8.96M | -9.49M | -9.94M | -1.30M | -1.50M | -2.26M | -2.96M | -3.02M | -3.87M | -4.40M | -5.03M | -6.81M | -7.15M | -8.23M | -9.03M | -10.30M | -11.86M | -12.39M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.11M | 0.21M | 0.24M | 0.24M | 0.21M | 1.55M | 0.54M | 0.63M | 0.36M | 0.34M | 0.35M | 0.32M | 0.32M | 0.33M | 0.31M | 0.48M | 0.40M | 0.36M | 0.31M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.85M | 6.99M | -16.47M | 7.13M | 7.19M | 16.54M | 13.45M | -19.37M | 13.95M | 17.22M | 17.22M | -21.65M | 17.24M | 17.74M | 17.79M | 18.83M | 19.75M | -30.96M | 23.32M | -36.15M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00 | 5.00 | 5.00 | 5.00 | | | | | | | | | | | | |