|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.20M | 0.19M | 0.11M | 0.13M | 0.11M | 0.03M | 0.02M | 1.05M | 1.74M | 0.08M | 0.15M | 0.23M | 0.26M | 0.37M | 0.30M | 1.80M | 0.10M | 0.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.12M | 0.05M | 0.05M | 0.03M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.33M | 0.24M | 0.16M | 0.15M | 0.11M | 0.05M | 0.04M | 1.07M | 1.76M | 0.10M | 0.17M | 0.25M | 0.26M | 0.37M | 0.30M | 1.80M | 0.10M | 0.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.07M | 0.48M | 0.14M | 0.36M | 0.05M | 0.05M | 0.03M | 0.02M | 0.04M | 0.71M | 0.94M | 1.74M | 1.70M | 2.36M | 1.53M | 1.72M | 1.35M | 0.82M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.07M | 0.48M | 0.14M | 0.36M | 0.05M | 0.05M | 0.03M | 0.02M | 0.04M | 0.71M | 0.94M | 1.74M | 1.70M | 2.36M | 1.53M | 1.72M | 1.35M | 0.82M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.26M | 0.16M | 0.10M | 0.06M | 0.02M | | | | 1.86M | 1.80M | 1.68M | 1.86M | 4.24M | 3.38M | 2.19M | 0.99M | 1.84M | 0.52M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.14M | 0.12M | 0.12M | 0.10M | 0.10M | | | | 0.07M | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 1.20M | 0.65M | 0.76M | 0.38M | 0.30M | 0.06M | 0.06M | 1.10M | 4.41M | 2.84M | 3.59M | 3.81M | 6.86M | 5.28M | 4.22M | 4.14M | 2.77M | 0.80M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 5.47M | 5.14M | 4.77M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.16M | 0.16M | 0.15M | 0.16M | 0.17M | 0.17M | 0.21M | 0.25M | 0.35M | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.26M | | | | | | | | 8.68M | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.33M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.26M | | | | | | | | 8.68M | | | | | | | | 0.02M | 0.33M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.71M | | | | 10.54M | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.30M | 0.01M | 0.01M | 0.01M | 0.30M | 0.30M | 0.30M | 0.30M | 0.08M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 15.71M | 6.69M | 5.63M | 6.47M | 5.87M | 0.87M | 0.86M | 1.48M | 15.99M | 5.46M | 6.06M | 6.14M | 9.05M | 3.40M | 3.16M | 2.93M | 2.76M | 0.43M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 16.90M | 6.69M | 6.39M | 6.47M | 5.87M | 0.87M | 0.86M | 1.48M | 15.99M | 5.46M | 6.06M | 6.14M | 9.05M | 8.67M | 7.37M | 7.06M | 5.53M | 1.23M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 1.70M | 2.00M | 2.85M | 2.41M | 2.54M | 2.36M | 2.32M | 2.32M | 2.49M | 3.02M | 4.07M | 4.44M | 5.79M | 7.50M | 8.69M | 10.91M | 9.59M | 2.92M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 2.04M | 2.22M | 2.22M | 1.75M | 1.37M | 3.09M | 3.09M | 3.79M | 3.85M | 7.27M | 7.24M | 7.36M | 7.50M | 7.51M | 7.48M | 7.46M | 7.43M | 3.39M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 3.75M | 4.22M | 5.07M | 4.16M | 3.91M | 5.45M | 5.40M | 6.11M | 6.34M | 10.29M | 11.32M | 11.80M | 13.30M | 15.01M | 16.17M | 18.36M | 17.02M | 6.31M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | 1.68M | 1.90M | 1.88M | 2.12M | 2.34M | 2.66M | 2.44M | 3.32M | 3.83M | 4.71M | 5.53M | 6.24M | 6.59M | 7.05M | 6.98M | 7.15M | 3.43M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.44M | 0.50M | 0.54M | | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.04M | 0.04M | 0.02M | 0.03M | 0.03M | 0.01M | 0.01M | 0.02M | 0.01M | 0.48M | 0.01M | 0.24M | 0.22M | 0.12M | 0.03M | 0.11M | 0.11M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 5.99M | 7.30M | 8.43M | 6.87M | 7.15M | 8.86M | 8.92M | 9.46M | 12.45M | 17.21M | 18.43M | 19.75M | 21.72M | 24.52M | 26.06M | 28.28M | 27.12M | 24.77M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 2.07M | 1.32M | 0.90M | 1.63M | 1.89M | 0.98M | 0.98M | 0.75M | 4.07M | 0.13M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | 0.06M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | | | | | 13.32M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.51M | 0.48M | 0.40M | 0.34M | 0.28M | 0.20M | 0.15M | 0.22M | 1.72M | 2.03M | 1.57M | 1.58M | 0.19M | 1.87M | 1.59M | 1.29M | 1.01M | 0.05M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 2.57M | 8.57M | 9.09M | 9.73M | 9.06M | 9.33M | 10.04M | 10.05M | 10.43M | 18.24M | 18.89M | 20.13M | 21.46M | 23.46M | 26.50M | 27.77M | 29.69M | 28.24M | 24.94M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 2.07M | 1.81M | 1.34M | 2.13M | 2.43M | 0.98M | 0.98M | 0.75M | 5.07M | 1.13M | 1.13M | 1.13M | 1.13M | 1.12M | 1.12M | 1.12M | 1.12M | 1.11M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.74M | -1.86M | 8.33M | -2.40M | -3.34M | -2.59M | -3.45M | -9.17M | -9.18M | -8.95M | -2.25M | -13.43M | -14.07M | -15.32M | -14.41M | -17.83M | -20.39M | -22.63M | -22.72M | -23.71M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.74M | -1.86M | 8.33M | -2.40M | -3.34M | -2.59M | -3.45M | -9.17M | -9.18M | -8.95M | -2.25M | -13.43M | -14.07M | -15.32M | -14.41M | -17.83M | -20.39M | -22.63M | -22.72M | -23.71M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 16.90M | 6.69M | 6.39M | 6.47M | 5.87M | 0.87M | 0.86M | 1.48M | 15.99M | 5.46M | 6.06M | 6.14M | 9.05M | 8.67M | 7.37M | 7.06M | 5.53M | 1.23M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.13M | -37.58M | -48.83M | -50.20M | -51.72M | -52.90M | -59.00M | -59.61M | -61.12M | -63.09M | -74.42M | -75.13M | -76.44M | -75.53M | -78.95M | -81.52M | -83.87M | -84.39M | -85.77M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00 | 1.00 | 3.00 | 3.00 | 3.00 | 3.00 | 1.00 | 3.00 | 3.00 | 1.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 1.00 | 3.00 | 1.00 |