|
Cash & Equivalents
|
| 0.58M | 0.71M | 4.10M | 0.25M | 0.53M | 0.57M | 0.80M | 0.20M | 1.28M | 1.97M | 0.34M | 1.07M | 0.02M | 0.01M | 0.09M | 0.29M |
|
Cash & Current Investments
|
| 0.58M | 0.71M | 4.10M | 0.25M | 0.53M | 0.57M | 0.80M | 0.20M | 1.28M | 1.97M | 0.34M | 1.07M | 0.02M | 0.01M | 0.09M | 0.29M |
|
Receivables - Net
|
| 0.04M | 0.01M | 0.35M | 0.27M | 0.09M | 0.14M | 0.19M | 0.38M | 0.84M | 0.35M | 0.20M | 0.42M | 0.07M | 0.28M | 0.29M | 0.28M |
|
Receivables - Other
|
| 0.21M | 0.18M | 0.01M | 1.09M | 0.99M | 0.88M | 0.93M | 0.64M | 0.84M | 0.59M | 0.44M | 0.26M | 0.17M | | | |
|
Receivables
|
| 0.25M | 0.19M | 0.35M | 1.37M | 1.07M | 1.02M | 1.12M | 1.02M | 1.68M | 0.94M | 0.64M | 0.68M | 0.25M | 0.28M | 0.29M | 0.28M |
|
Inventory
|
| 1.16M | 0.59M | 1.17M | 2.33M | 2.76M | 2.49M | 2.88M | 2.66M | 5.12M | 4.93M | 4.77M | 4.71M | 4.85M | 4.65M | 5.06M | 5.04M |
|
Prepaid Assets
|
| 0.02M | 0.22M | 0.85M | 1.53M | 0.42M | 0.54M | 0.81M | 0.94M | 0.77M | 1.07M | 0.87M | 1.19M | 0.34M | 0.76M | 0.74M | 0.44M |
|
Current Assets
|
| 2.01M | 1.71M | 6.44M | 5.47M | 4.78M | 4.62M | 5.62M | 4.81M | 8.83M | 8.90M | 6.61M | 7.65M | 5.56M | 6.00M | 6.56M | 6.40M |
|
Property, Plant & Equipment (Net)
|
| 0.06M | 0.05M | 0.12M | 0.10M | 0.10M | 0.09M | 0.07M | 0.05M | 0.10M | 0.07M | 0.10M | 0.10M | 0.06M | 0.07M | 0.08M | 0.08M |
|
Goodwill
|
| 6.48M | 6.48M | 16.16M | 17.77M | 18.26M | 18.26M | 18.26M | 18.26M | 8.97M | 10.10M | 8.97M | 8.97M | 8.97M | 8.97M | 8.97M | 8.97M |
|
Intangibles
|
| 7.49M | 7.82M | 11.75M | 17.69M | 14.29M | 14.29M | 14.29M | 14.29M | 15.58M | 18.03M | 15.58M | 15.58M | 9.98M | 9.26M | 14.48M | 13.88M |
|
Goodwill & Intangibles
|
| 13.97M | 14.29M | 27.91M | 35.46M | 32.56M | 32.56M | 32.56M | 32.56M | 24.55M | 28.13M | 24.55M | 24.55M | 18.96M | 18.24M | 23.45M | 22.85M |
|
Long-Term Deferred Tax
|
| 9.13M | | | | 13.10M | | | | 16.73M | | | | 17.88M | | | |
|
Other Non-Current Assets
|
| 0.21M | 0.41M | 0.12M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 2.63M | 0.11M | 0.11M | 0.11M | 0.08M | 0.08M | 0.15M | 0.15M |
|
Non-Current Assets
|
| 14.34M | 14.44M | 27.57M | 35.19M | 31.71M | 31.41M | 30.80M | 30.20M | 24.91M | 24.23M | 20.94M | 20.09M | 19.78M | 18.85M | 18.38M | 16.90M |
|
Assets
|
| 16.35M | 16.15M | 34.02M | 40.66M | 36.49M | 36.03M | 36.42M | 35.01M | 33.74M | 33.13M | 27.55M | 27.74M | 25.34M | 24.85M | 24.94M | 23.29M |
|
Accounts Payables
|
| 5.67M | 5.96M | 6.31M | 6.86M | 6.56M | 8.54M | 7.00M | 6.95M | 8.02M | 7.67M | 8.14M | 8.27M | 7.54M | 6.27M | 6.12M | 6.25M |
|
Notes Payables
|
| 4.50M | 4.50M | 3.50M | 1.80M | 3.50M | 3.50M | 3.50M | 3.50M | 9.00M | 10.91M | 5.61M | 4.90M | 4.88M | 5.06M | 4.73M | 4.73M |
|
Payables
|
| 10.17M | 10.46M | 9.81M | 8.65M | 10.06M | 12.04M | 10.50M | 10.45M | 17.02M | 18.59M | 13.76M | 13.17M | 12.42M | 11.32M | 10.85M | 10.98M |
|
Accumulated Expenses
|
| 1.25M | 1.34M | 1.62M | 1.85M | 2.24M | 2.91M | 3.70M | 3.95M | 3.94M | 4.92M | 5.04M | 4.78M | 4.76M | 4.32M | 4.96M | 5.24M |
|
Other Accumulated Expenses
|
| | | | | | | | | 0.56M | | | | 0.40M | 0.40M | 0.43M | 0.43M |
|
Short term Debt
|
0.15M | 0.99M | 1.56M | 1.71M | 1.80M | 2.50M | 3.50M | 1.49M | 1.43M | 1.83M | 1.33M | 1.19M | 1.88M | 2.33M | 2.30M | 2.11M | 2.74M |
|
Current Leases
|
| | | | | | 0.20M | 0.20M | 0.15M | 0.10M | 0.43M | 0.31M | 0.20M | 1.21M | 1.07M | 1.03M | 0.90M |
|
Current Deferred Revenue
|
| 0.00M | | 0.17M | 0.19M | 0.28M | 0.35M | 0.22M | 0.40M | 0.20M | 0.32M | | | | | | |
|
Total Current Liabilities
|
| 20.28M | 15.42M | 21.60M | 23.67M | 35.05M | 40.85M | 43.97M | 45.54M | 40.89M | 40.14M | 22.65M | 22.36M | 23.22M | 21.35M | 21.42M | 22.44M |
|
Non-Current Debt
|
| 0.71M | 1.49M | 1.76M | 2.85M | 0.71M | 0.37M | 0.30M | 0.30M | 0.15M | 0.80M | 0.47M | 0.34M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Convertible Debt
|
| 1.22M | 2.42M | | 2.79M | 5.50M | 5.67M | 5.99M | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 0.01M | 0.01M | 0.08M | 0.03M | 0.02M | 0.01M | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 1.07M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 0.37M | 0.37M | 0.37M | 0.37M |
|
Operating Leases
|
| | | | | | 0.05M | | | | 0.05M | 0.03M | 0.01M | 1.21M | | 1.31M | 1.21M |
|
Other Non-Current Liabilities
|
| 0.11M | 0.12M | 6.54M | 10.53M | 12.18M | 13.38M | 19.30M | 18.60M | 12.10M | 12.10M | 0.25M | 0.19M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Total Non-Current Liabilities
|
| 22.10M | 24.88M | 22.60M | 28.67M | 31.40M | 36.24M | 32.00M | 28.93M | 29.09M | 28.89M | 22.88M | 22.32M | 23.63M | 21.77M | 22.12M | 23.17M |
|
Total Liabilities
|
| 22.21M | 25.00M | 29.14M | 39.20M | 43.58M | 49.62M | 51.30M | 47.53M | 41.19M | 40.99M | 23.13M | 22.52M | 23.73M | 21.87M | 22.21M | 23.27M |
|
Total Debt
|
0.15M | 1.70M | 3.05M | 3.47M | 4.64M | 3.22M | 3.87M | 1.79M | 1.73M | 1.98M | 2.13M | 1.66M | 2.21M | 2.48M | 2.45M | 2.26M | 2.89M |
|
Common Equity
|
| -5.86M | -8.84M | 4.87M | 1.46M | -7.09M | -13.58M | -14.88M | -12.52M | -7.45M | -7.86M | 4.42M | 5.22M | 1.60M | 2.98M | 2.73M | 0.02M |
|
Shareholder's Equity
|
| -5.86M | -8.84M | 4.87M | 1.46M | -7.09M | -13.58M | -14.88M | -12.52M | -7.45M | -7.86M | 4.42M | 5.22M | 1.60M | 2.98M | 2.73M | 0.02M |
|
Liabilities and Shareholders Equity
|
| 16.35M | 16.15M | 34.02M | 40.66M | 36.49M | 36.03M | 36.42M | 35.01M | 33.74M | 33.13M | 27.55M | 27.74M | 25.34M | 24.85M | 24.94M | 23.29M |
|
Retained Earnings
|
| -33.35M | -36.37M | -47.07M | -56.01M | -65.70M | -73.54M | -83.07M | -87.97M | -103.75M | -109.88M | -104.84M | -110.28M | -113.99M | -114.68M | -118.19M | -121.73M |
|
Preferred Shares
|
| 0.00M | | | | | | | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |