|
Cash & Equivalents
|
0.02M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.03M | 0.04M | 0.01M | 0.04M | 0.00M | 0.04M | 0.01M | 0.01M | 0.03M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.03M | 0.01M | 0.03M | | | | 0.40M | | 0.38M | 0.23M | 0.47M | 0.28M | 0.39M | 0.43M | 0.52M | 0.82M | 0.67M | 0.79M | 0.85M | 0.69M | 0.72M | 0.78M | 1.12M | 1.27M |
|
Cash & Current Investments
|
0.02M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.03M | 0.04M | 0.01M | 0.04M | 0.00M | 0.04M | 0.01M | 0.01M | 0.03M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.03M | 0.01M | 0.03M | | | | 0.40M | | 0.38M | 0.23M | 0.47M | 0.28M | 0.39M | 0.43M | 0.52M | 0.82M | 0.67M | 0.79M | 0.85M | 0.69M | 0.72M | 0.78M | 1.12M | 1.27M |
|
Receivables - Net
|
0.00M | 0.01M | 0.00M | | 975.00 | | 0.01M | 0.06M | 0.03M | 0.18M | | | 0.00M | 0.01M | 0.00M | 505.00 | 0.05M | | 0.02M | | 0.01M | 803.00 | 0.03M | 0.02M | 0.01M | 0.08M | 0.10M | 0.08M | 0.16M | 0.16M | 0.16M | 0.20M | 0.32M | 0.27M | 0.29M | 0.46M | 0.54M | 0.56M | 0.53M | 0.61M | 0.55M | 0.48M | 0.61M | 0.41M | 0.23M | 0.30M | 0.33M | 0.16M | 0.21M | 0.15M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | 0.23M | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | | | | | |
|
Receivables
|
0.00M | 0.01M | 0.00M | | 975.00 | | 0.01M | 0.06M | 0.03M | 0.18M | | | 0.00M | 0.01M | 0.00M | 505.00 | 0.05M | | 0.26M | | 0.01M | 803.00 | 0.03M | 0.02M | 0.01M | 0.08M | 0.10M | 0.08M | 0.16M | 0.18M | 0.17M | 0.22M | 0.37M | 0.32M | 0.34M | 0.51M | 0.59M | 0.62M | 0.53M | 0.61M | 0.55M | 0.48M | 0.62M | 0.41M | 0.24M | 0.30M | 0.33M | 0.16M | 0.21M | 0.15M |
|
Inventory
|
-0.02M | 0.04M | 0.04M | 0.01M | -0.03M | 0.05M | 0.05M | 0.07M | -0.01M | 0.06M | 0.05M | 0.00M | 0.01M | 0.05M | 0.03M | 0.00M | 0.49M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | -0.01M | 0.00M | -681.00 | -0.01M | 0.03M | 0.00M | 0.02M | | | | 0.01M | | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.13M | 0.04M | 0.04M | 0.03M | 0.03M | 0.10M | 0.10M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.44M | 0.01M | -0.03M | -0.02M | -0.01M | -0.01M | 0.03M | 0.01M | 0.02M | 0.02M | 0.01M | 0.04M | -0.01M | 0.05M | 0.29M | 0.02M | 5.17M | 0.27M | 0.07M | 0.04M | 0.01M | 0.01M | -0.02M | -0.01M | 0.01M | | 0.01M | 0.01M | 0.00M | | | | 0.05M | | 0.04M | 0.03M | 0.05M | 0.04M | 0.03M | 0.09M | 0.07M | 0.09M | 0.10M | 0.07M | 0.08M | 0.08M | 0.08M | 0.15M | 0.09M | 0.12M |
|
Current Assets
|
0.36M | 0.06M | 0.08M | 0.09M | 0.11M | 0.08M | 0.11M | 0.23M | 0.37M | 0.30M | 0.09M | 0.12M | 0.15M | 0.10M | 0.37M | 0.06M | 5.84M | 0.31M | 0.13M | 0.11M | 0.04M | 0.04M | 0.09M | 0.05M | | | 0.16M | 0.11M | 0.23M | | | | 0.78M | | 0.73M | 0.73M | 1.08M | 0.91M | 0.97M | 1.15M | 1.16M | 1.47M | 1.42M | 1.40M | 1.20M | 1.10M | 1.17M | 1.12M | 1.53M | 1.64M |
|
Property, Plant & Equipment (Net)
|
0.10M | 0.10M | 0.09M | 0.09M | 0.07M | 0.07M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 794.00 | | | | | | | | | | | | | | | | | 0.01M | | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.12M | 0.17M | 0.14M | 0.04M | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.12M | 0.17M | 0.14M | 0.04M | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62M | | | | 3.51M | | | | 3.49M | | | | 3.55M | | | | 3.59M | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.01M | 0.01M | 0.01M | | | | 0.04M | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | 0.05M | 0.05M | | | | | | |
|
Non-Current Assets
|
0.10M | 0.10M | 0.09M | 0.09M | 0.07M | 0.07M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 794.00 | | | | | | | 0.60M | 0.25M | | | 0.21M | 0.18M | 0.12M | | | | 0.06M | | 0.07M | 0.07M | 0.07M | 0.07M | 0.11M | 0.11M | 0.14M | 0.16M | 0.26M | 0.25M | 0.10M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M |
|
Assets
|
0.46M | 0.16M | 0.17M | 0.17M | 0.19M | 0.15M | 0.14M | 0.25M | 0.39M | 0.31M | 0.11M | 0.13M | 0.16M | 0.11M | 0.37M | 0.06M | 5.84M | 0.31M | 0.13M | 0.11M | 0.04M | 0.04M | 0.69M | 0.30M | | | 0.37M | 0.29M | 0.36M | | | | 0.84M | | 0.80M | 0.79M | 1.15M | 0.98M | 1.09M | 1.26M | 1.30M | 1.63M | 1.68M | 1.65M | 1.30M | 1.18M | 1.25M | 1.19M | 1.61M | 1.71M |
|
Accounts Payables
|
0.41M | 0.15M | 0.28M | 0.05M | 0.22M | 0.00M | 0.24M | 0.24M | 0.23M | 0.06M | 0.33M | 0.42M | 0.54M | 0.21M | 0.68M | 0.44M | 3.98M | 0.42M | 0.44M | 0.36M | 0.36M | 0.37M | -0.04M | 0.43M | 0.00M | -0.02M | 0.46M | 0.48M | 0.02M | | | | 0.16M | | 0.15M | 0.12M | 0.08M | 0.11M | 0.08M | 0.09M | 0.09M | 0.05M | 0.04M | 0.13M | 0.12M | 0.10M | 0.19M | 0.14M | 0.17M | 0.13M |
|
Notes Payables
|
0.00M | 0.03M | 0.14M | 576.00 | 0.12M | 0.12M | 0.12M | 783.00 | 0.12M | 0.12M | 0.17M | 0.17M | 0.33M | 0.29M | 0.29M | 0.17M | 3.06M | 0.33M | 0.33M | 0.18M | 0.18M | 0.18M | 756.00 | | | | 0.02M | -0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.41M | 0.18M | 0.42M | 0.05M | 0.34M | 0.12M | 0.37M | 0.24M | 0.35M | 0.18M | 0.50M | 0.59M | 0.86M | 0.50M | 0.96M | 0.61M | 7.04M | 0.75M | 0.77M | 0.54M | 0.55M | 0.55M | -0.04M | 0.43M | 0.00M | -0.02M | 0.48M | 0.47M | 0.04M | | | | 0.16M | | 0.15M | 0.12M | 0.08M | 0.11M | 0.08M | 0.09M | 0.09M | 0.05M | 0.04M | 0.13M | 0.12M | 0.10M | 0.19M | 0.14M | 0.17M | 0.13M |
|
Accumulated Expenses
|
0.11M | 0.06M | 0.22M | 0.18M | 0.06M | 0.06M | 0.08M | 0.11M | 0.14M | 0.06M | 0.15M | 0.10M | 0.18M | 0.31M | 0.20M | 0.22M | 0.04M | 0.21M | 0.24M | 0.26M | 0.26M | 0.27M | 0.13M | 0.04M | 0.02M | -0.00M | 0.03M | 0.04M | 0.10M | | | | | | | | | | | | | | | | 0.01M | | | | | |
|
Short term Debt
|
| | | | | | | | | | | 0.06M | 0.08M | 0.06M | 0.14M | 0.22M | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | | | | | |
|
Current Deferred Revenue
|
0.40M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.05M | 0.03M | 0.03M | 0.26M | 0.03M | 0.04M | 0.03M | 0.02M | 0.02M | 0.05M | 0.05M | | | 0.32M | 0.32M | 0.41M | | | | 1.13M | | 0.79M | 0.67M | 1.13M | 0.90M | 0.92M | 1.08M | 1.18M | 1.53M | 1.58M | 1.48M | 1.37M | 1.33M | 1.34M | 1.39M | 1.79M | 1.75M |
|
Total Current Liabilities
|
0.96M | 0.58M | 0.66M | 0.63M | 0.42M | 0.46M | 0.45M | 0.50M | 0.52M | 0.62M | 0.67M | 0.92M | 1.31M | 1.23M | 1.71M | 1.14M | 9.50M | 0.99M | 1.06M | 0.85M | 0.84M | 0.85M | 0.70M | 0.52M | | | 0.84M | 1.01M | 1.24M | | | | 1.14M | | 0.94M | 0.79M | 1.09M | 0.91M | 0.94M | 1.11M | 1.22M | 1.53M | 1.58M | 1.58M | 1.50M | | | | | |
|
Non-Current Debt
|
| | | | | | 0.03M | | | 0.07M | 0.12M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | 0.09M | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.18M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | 0.06M | 0.06M | 0.11M | | | | 0.15M | | 0.14M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.07M | 0.05M | 0.04M | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | | | | | |
|
Total Non-Current Liabilities
|
| | 0.01M | | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.09M | 0.13M | 0.21M | 0.04M | 0.03M | 0.03M | | | | 0.01M | | | | 0.00M | 0.14M | | | 0.18M | 0.06M | 0.11M | | | | 0.15M | | 0.14M | 0.12M | 0.11M | 0.10M | 0.11M | 0.10M | 0.08M | 0.07M | 0.05M | 0.04M | | | | | | |
|
Total Liabilities
|
0.97M | 0.59M | 0.67M | 0.64M | 0.45M | 0.48M | 0.48M | 0.54M | 0.55M | 0.71M | 0.80M | 1.13M | 1.35M | 1.26M | 1.73M | 1.17M | 9.68M | 1.01M | 1.07M | 0.85M | 0.85M | 0.85M | 0.70M | 0.65M | | | 1.03M | 1.07M | 1.35M | | | | 1.29M | | 1.08M | 0.91M | 1.20M | 1.01M | 1.05M | 1.21M | 1.29M | 1.60M | 1.63M | 1.62M | 1.50M | 1.43M | 1.53M | 1.52M | 1.96M | 1.87M |
|
Total Debt
|
| | | | | | 0.03M | | | 0.07M | 0.12M | 0.22M | 0.08M | 0.06M | 0.14M | 0.22M | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-0.51M | -0.44M | -0.49M | -0.47M | -0.26M | -0.34M | -0.34M | -0.29M | -0.16M | -0.40M | -0.70M | -1.00M | -1.19M | -1.15M | 8.94M | -1.11M | -3.84M | -0.70M | -0.94M | -0.74M | -0.81M | -0.81M | -0.02M | | | | | | | | | | -0.45M | | -0.29M | -0.12M | -0.05M | -0.03M | 0.04M | 0.05M | 0.01M | 0.02M | 0.04M | 0.03M | -0.20M | -0.25M | -0.28M | -0.33M | -0.36M | -0.16M |
|
Shareholder's Equity
|
| | -0.49M | | | | -0.34M | | | -0.40M | -0.70M | -1.00M | -1.19M | -1.15M | -1.36M | -1.11M | -3.84M | -0.70M | -0.94M | -0.74M | -0.81M | -0.81M | | -0.35M | | | -0.66M | -0.78M | -1.00M | | | | -0.45M | | -0.29M | -0.12M | -0.05M | -0.03M | 0.04M | 0.05M | 0.01M | 0.02M | 0.04M | 0.03M | -0.20M | -0.25M | -0.28M | -0.33M | -0.36M | -0.16M |
|
Liabilities and Shareholders Equity
|
0.46M | 0.16M | 0.17M | 0.17M | 0.19M | 0.15M | 0.14M | 0.25M | 0.39M | 0.31M | 0.11M | 0.13M | 0.16M | 0.11M | 0.37M | 0.06M | 5.84M | 0.31M | 0.13M | 0.11M | 0.04M | 0.04M | 0.69M | 0.30M | | | 0.37M | 0.29M | 0.36M | | | | 0.84M | | 0.80M | 0.79M | 1.15M | 0.98M | 1.09M | 1.26M | 1.30M | 1.63M | 1.68M | 1.65M | 1.30M | 1.18M | 1.25M | 1.19M | 1.61M | 1.71M |
|
Retained Earnings
|
-5.19M | -5.20M | -5.40M | -5.60M | -5.89M | -6.18M | -6.48M | -6.68M | -6.95M | -7.27M | -7.69M | -8.00M | -8.21M | -8.46M | -8.94M | -10.89M | -111.89M | -11.51M | -11.80M | -11.91M | -11.98M | -12.04M | -14.24M | -14.65M | | | -15.51M | -15.63M | -15.85M | | | | -15.69M | | -15.53M | -15.36M | -15.29M | -15.28M | -15.20M | -15.19M | -15.24M | -15.22M | -15.20M | -15.21M | -15.44M | -15.49M | -15.52M | -15.57M | -15.60M | -15.40M |
|
Preferred Shares
|
| | | | | | 250.00 | | | 0.00M | 11.00 | 0.00M | 0.00M | 0.00M | 11.00 | 15.00 | 310.00 | 25.00 | 25.00 | 26.00 | 25.00 | 23.00 | | | | | | | | | | | 34.00 | | 34.00 | 34.00 | 34.00 | 33.00 | 33.00 | 32.00 | 32.00 | 32.00 | 32.00 | 32.00 | 32.00 | 32.00 | 32.00 | 32.00 | 32.00 | 32.00 |