|
Cash & Equivalents (Quarter)
|
| | | | | | | 0.00M | 0.04M | 0.02M | | | 0.07M | 0.05M | 0.06M | 0.09M | 0.14M | 0.08M | 0.20M | 0.06M | 0.06M | 0.07M | 0.04M | 0.07M | 0.09M | 0.17M | 0.18M | 0.04M | 0.06M | 0.01M | | 44.00 | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | 0.00M | 0.04M | 0.02M | | | 0.07M | 0.05M | 0.06M | 0.09M | 0.14M | 0.08M | 0.20M | 0.06M | 0.06M | 0.07M | 0.04M | 0.07M | 0.09M | 0.17M | 0.18M | 0.04M | 0.06M | 0.01M | | 44.00 | | | | |
|
Receivables - Net (Quarter)
|
0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | | | 0.00M | | | | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.03M | 0.03M | 0.12M | 0.03M | 0.03M | | | | 0.00M | | | |
|
Receivables (Quarter)
|
0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | | | 0.00M | | | | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.03M | 0.03M | 0.12M | 0.03M | 0.03M | | | | 0.00M | | | |
|
Inventory (Quarter)
|
0.13M | 0.13M | 0.13M | 0.12M | 0.11M | 0.12M | 0.11M | | | 0.02M | | | 0.03M | | | | 0.05M | 0.06M | 0.06M | 0.10M | 0.08M | 0.10M | 0.12M | 0.11M | 0.08M | 0.28M | 0.32M | 0.35M | 0.06M | | | | | | | |
|
Prepaid Assets (Quarter)
|
0.00M | 0.02M | 0.04M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | | | 0.13M | | | | 0.08M | 0.15M | 0.05M | 0.07M | 0.04M | 0.05M | 0.05M | 0.03M | 0.02M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Current Assets (Quarter)
|
0.18M | 0.28M | 0.20M | 0.16M | 0.15M | 0.15M | 0.15M | 0.13M | 0.05M | 0.04M | | | 0.23M | | | | 0.27M | 0.21M | 0.33M | 0.24M | 0.19M | 0.23M | 0.25M | 0.25M | 0.22M | 0.53M | 0.65M | 0.45M | 0.17M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Property, Plant & Equipment (Net) (Quarter)
|
0.00M | 0.00M | 0.00M | 0.04M | 0.04M | 0.04M | 0.04M | | | 0.33M | | | 0.68M | | | | 0.75M | 0.75M | 0.72M | 0.74M | 0.71M | 0.69M | | 0.63M | 0.59M | 0.55M | 0.76M | 0.71M | 0.76M | 0.32M | 0.30M | 0.09M | 0.09M | | | |
|
Goodwill (Quarter)
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | 0.73M | | | 0.64M | | | | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
0.15M | 0.16M | 0.16M | 0.13M | 0.13M | 0.12M | 0.12M | | | 0.41M | | | 0.35M | | | | 0.26M | 0.24M | 0.22M | 0.20M | 0.17M | 0.15M | 0.13M | 0.11M | 0.09M | 0.08M | 0.07M | 0.05M | 0.43M | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
0.17M | 0.17M | 0.18M | 0.15M | 0.15M | 0.14M | 0.14M | | | 1.14M | | | 0.99M | | | | 0.90M | 0.88M | 0.86M | 0.84M | 0.82M | 0.79M | 0.77M | 0.75M | 0.09M | 0.08M | 0.07M | 0.05M | 0.43M | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.95M | | | | 1.19M | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | | 0.12M | | 0.01M | | | 0.01M | | | | 0.07M | 0.16M | 0.15M | 0.02M | 0.02M | 0.02M | 0.66M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | | |
|
Non-Current Assets (Quarter)
|
0.17M | 0.18M | 0.19M | 0.20M | 0.19M | 0.19M | 0.18M | 0.10M | | 1.50M | | | 1.75M | | | | 1.74M | 1.81M | 1.74M | 1.59M | 1.54M | 1.50M | 1.46M | 1.40M | 0.69M | 0.64M | 0.84M | 0.78M | 0.77M | 0.33M | 0.31M | 0.09M | 0.09M | 0.06M | 0.06M | 0.06M |
|
Assets (Quarter)
|
0.36M | 0.46M | 0.39M | 0.35M | 0.34M | 0.34M | 0.33M | 0.23M | 0.05M | 1.54M | | | 1.98M | | | | 2.01M | 2.01M | 2.07M | 1.84M | 1.74M | 1.73M | 1.70M | 1.65M | 0.91M | 1.16M | 1.49M | 1.22M | 0.94M | 0.35M | 0.31M | 0.10M | 0.10M | 0.07M | 0.07M | 0.07M |
|
Accounts Payables (Quarter)
|
0.07M | 0.06M | 0.07M | 0.02M | 0.08M | 0.12M | 0.14M | 0.04M | 0.01M | 0.14M | | | 0.19M | | | | 0.25M | 0.32M | 0.34M | 0.40M | 0.43M | 0.45M | 0.61M | 0.63M | 0.46M | 0.58M | 0.46M | 0.45M | 0.69M | 0.10M | 0.10M | 0.10M | 0.28M | 0.35M | 0.33M | 0.32M |
|
Notes Payables (Quarter)
|
| | 0.09M | 0.22M | 0.21M | 0.31M | 0.28M | 0.28M | 0.27M | 0.12M | | 0.06M | 0.30M | | | | 0.74M | 0.75M | 0.73M | 0.73M | 0.08M | 0.66M | 1.39M | 1.36M | 0.02M | 0.43M | 0.08M | 0.95M | 0.03M | 0.06M | 0.06M | 0.06M | 0.10M | 3.94M | 3.94M | 3.94M |
|
Payables (Quarter)
|
0.07M | 0.06M | 0.16M | 0.25M | 0.29M | 0.43M | 0.42M | 0.32M | 0.28M | 0.27M | | 0.06M | 0.49M | | | | 1.00M | 1.08M | 1.08M | 1.13M | 0.51M | 1.11M | 2.00M | 1.99M | 0.48M | 1.00M | 0.54M | 1.39M | 0.73M | 0.17M | 0.17M | 0.17M | 0.38M | 4.29M | 4.27M | 4.26M |
|
Accumulated Expenses (Quarter)
|
0.03M | 0.06M | 0.07M | 0.03M | 0.09M | 0.09M | 0.11M | 0.06M | 0.13M | 0.14M | | | 0.12M | | | | 0.12M | 0.15M | 0.16M | 0.16M | 0.11M | 0.27M | 0.11M | 0.10M | 0.09M | 0.43M | 0.52M | 0.64M | 0.24M | 0.06M | 0.06M | 0.06M | 0.40M | 0.38M | 1.50M | 1.65M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.06M | 0.05M | | | | 0.22M | | 0.05M | 0.07M | | 0.08M | 0.08M | 0.12M | 0.12M | 0.12M | | |
|
Short term Debt (Quarter)
|
| 0.21M | 0.21M | | | | | | | 0.12M | | | 0.32M | | | | 0.37M | | | | 0.36M | 0.38M | 0.39M | 0.40M | 0.44M | 0.42M | 0.42M | 0.42M | 0.03M | 0.07M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.09M |
|
Current Leases (Quarter)
|
| | | | | | | | | 0.06M | | | 0.12M | | | | 0.09M | 0.10M | 0.06M | 0.13M | 0.26M | 0.26M | 0.26M | 0.15M | 0.15M | 0.15M | 0.21M | 0.24M | 0.22M | 0.07M | 0.07M | 0.09M | 0.10M | | | |
|
Total Current Liabilities (Quarter)
|
0.10M | 0.33M | 0.44M | 0.39M | 0.63M | 0.78M | 0.81M | 0.82M | 0.69M | 1.01M | | | 2.07M | | | | 3.18M | 3.29M | 2.59M | 3.12M | 3.77M | 4.11M | 5.39M | 5.64M | 4.87M | 5.94M | 3.79M | 4.32M | 6.09M | 6.08M | 5.88M | 6.05M | 6.89M | 7.10M | 7.30M | 7.47M |
|
Capital Leases (Quarter)
|
| | | | | | | | | 0.17M | | | 0.28M | | | | 0.21M | 0.20M | 0.20M | 0.13M | 0.26M | | | | | | 0.15M | 0.13M | 0.15M | 0.13M | 0.12M | 0.10M | 0.08M | | | |
|
Non-Current Debt (Quarter)
|
0.20M | | | 0.21M | | | | | | | | | | | | 0.39M | 0.37M | 0.37M | 0.37M | 0.35M | 1.37M | 1.40M | 1.42M | 1.43M | 0.05M | 0.02M | 0.02M | 0.02M | 1.11M | 0.92M | 1.54M | 1.62M | 1.09M | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | 0.11M | | | | | 0.18M | 0.26M | 0.74M | 0.86M | 1.08M | 1.31M | 0.59M | 0.95M | 2.20M | 2.22M | 2.30M | 2.12M | | 0.04M | 0.04M | 0.04M | 1.09M | 1.08M | 1.11M | 1.15M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | 0.11M | | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
597.00 | | | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | 0.21M | 0.00M | 0.00M | 0.31M | | 0.27M | 0.01M | 0.31M | 0.28M | 0.22M | 0.21M | 0.00M | 0.19M | 0.18M | 0.19M | 0.12M | 0.14M | 0.15M | 0.16M | 0.13M | 0.07M | 0.01M | 206.00 | 0.01M | 0.01M | 0.01M | 0.09M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | 0.75M | -0.00M | -0.00M | 0.84M | | -0.27M | -0.01M | 0.52M | 0.85M | 1.54M | 1.55M | 1.27M | 1.50M | 0.76M | 1.15M | 2.32M | 2.38M | 2.62M | 2.43M | 1.42M | 1.43M | 1.69M | 1.73M | 1.18M | 1.15M | 1.17M | 1.28M |
|
Total Liabilities (Quarter)
|
0.31M | 0.33M | 0.44M | 0.60M | 0.63M | 0.78M | 0.81M | 0.82M | 0.69M | 1.77M | | | 2.91M | | | | 3.70M | 4.15M | 4.12M | 4.67M | 5.04M | 5.60M | 6.16M | 6.79M | 7.20M | 8.32M | 6.41M | 6.75M | 7.52M | 7.51M | 7.56M | 7.78M | 8.07M | 8.25M | 8.47M | 8.75M |
|
Total Debt (Quarter)
|
0.20M | 0.21M | 0.21M | 0.21M | | | | | | 0.12M | | | 0.32M | | | 0.39M | 0.74M | 0.37M | 0.37M | 0.35M | 1.73M | 1.78M | 1.81M | 1.84M | 0.49M | 0.44M | 0.44M | 0.44M | 1.14M | 1.00M | 1.57M | 1.64M | 1.10M | 0.01M | 0.01M | 0.09M |
|
Common Equity (Quarter)
|
0.05M | 0.13M | -0.04M | -0.25M | -0.29M | -0.44M | -0.48M | -0.59M | -0.64M | -0.23M | | | -0.93M | | | | -1.70M | -2.14M | -2.05M | -2.84M | -3.30M | -3.87M | -4.45M | -5.13M | -6.29M | -7.16M | -4.92M | -5.53M | -6.58M | -7.16M | -7.25M | -7.68M | -7.96M | -8.18M | -8.40M | -8.68M |
|
Shareholder's Equity (Quarter)
|
0.05M | 0.13M | -0.04M | -0.25M | -0.29M | -0.44M | -0.48M | -0.59M | -0.64M | -0.23M | | | -0.93M | | | | -1.70M | -2.14M | -2.05M | -2.84M | -3.30M | -3.87M | -4.45M | -5.13M | -6.29M | -7.16M | -4.92M | -5.53M | -6.58M | -7.16M | -7.25M | -7.68M | -7.96M | -8.18M | -8.40M | -8.68M |
|
Liabilities and Shareholders Equity (Quarter)
|
0.36M | 0.46M | 0.39M | 0.35M | 0.34M | 0.34M | 0.33M | 0.23M | 0.05M | 1.54M | | | 1.98M | | | | 2.01M | 2.01M | 2.07M | 1.84M | 1.74M | 1.73M | 1.70M | 1.65M | 0.91M | 1.16M | 1.49M | 1.22M | 0.94M | 0.35M | 0.31M | 0.10M | 0.10M | 0.07M | 0.07M | 0.07M |
|
Retained Earnings (Quarter)
|
-0.39M | -0.57M | -0.74M | -0.96M | -1.03M | -1.19M | -1.27M | -1.39M | -1.45M | -2.36M | | | -3.78M | | | | -5.83M | -6.32M | -6.89M | -7.84M | -8.43M | -9.07M | -9.73M | -10.43M | -11.62M | -12.53M | -10.57M | -11.19M | -12.30M | -13.06M | -13.37M | -13.90M | -14.20M | -14.42M | -14.64M | -14.92M |