|
Cash & Equivalents (Quarter)
|
0.00M | 0.06M | 0.07M | 0.03M | 0.01M | 0.09M | 988.00 | 0.01M | 0.05M | 0.01M | | 0.00M | 0.00M | 733.00 | 166.00 | 166.00 | 0.07M | 0.35M | 0.09M | 0.00M | 0.01M | 0.01M | | 5.37M | 4.12M | 3.97M | 7.07M | 4.82M | 2.26M | 0.89M | 5.33M | 6.27M | 4.97M | 1.12M | 4.34M | 2.45M | 3.27M | 2.44M | 2.98M | 0.51M | 0.65M | 6.27M | 3.80M | 1.47M | 33.20M | 15.47M |
|
Cash & Current Investments (Quarter)
|
0.00M | 0.06M | 0.07M | 0.03M | 0.01M | 0.09M | 988.00 | 0.01M | 0.05M | 0.01M | | 0.00M | 0.00M | 733.00 | 166.00 | 166.00 | 0.07M | 0.35M | 0.09M | 0.00M | 0.01M | 0.01M | | 5.37M | 4.12M | 3.97M | 7.07M | 4.82M | 2.26M | 0.89M | 5.33M | 6.27M | 4.97M | 1.12M | 4.34M | 2.45M | 3.27M | 2.44M | 2.98M | 0.51M | 0.65M | 6.27M | 3.80M | 1.47M | 33.20M | 15.47M |
|
Receivables - Net (Quarter)
|
| | 0.09M | | 0.05M | 0.02M | 0.18M | 0.06M | 0.14M | 0.17M | 0.04M | 0.13M | 0.18M | 0.10M | 0.03M | 0.04M | | 22.00 | 0.32M | 22.00 | 0.56M | 1.17M | 0.65M | 0.50M | 1.34M | 1.24M | 1.39M | 0.24M | 0.38M | 1.74M | 0.33M | 0.32M | 2.23M | 3.42M | 0.72M | 0.29M | 0.26M | 1.46M | 0.60M | 0.13M | 1.60M | 0.40M | 1.98M | 0.23M | 0.14M | 6.03M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.85M | 0.18M | 0.10M | 0.04M | 0.15M | 0.25M | 0.00M | 0.27M | 0.70M | 0.82M | 0.43M | 1.43M | 1.01M | 1.35M | 0.64M | 0.91M | 1.14M | 0.61M | 0.64M | 0.70M | 0.73M | 0.74M | 0.74M |
|
Receivables (Quarter)
|
| | 0.09M | | 0.05M | 0.02M | 0.18M | 0.06M | 0.14M | 0.17M | 0.04M | 0.13M | 0.18M | 0.10M | 0.03M | 0.04M | | 22.00 | 0.32M | 22.00 | 0.56M | 1.17M | 1.03M | 1.34M | 1.52M | 1.35M | 1.43M | 0.39M | 0.63M | 1.74M | 0.60M | 1.02M | 3.06M | 3.84M | 2.14M | 1.29M | 1.61M | 2.10M | 1.51M | 1.27M | 2.21M | 1.04M | 2.68M | 0.96M | 0.88M | 6.78M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.30M | 0.32M | 0.78M | 0.69M | 1.43M | 1.53M | 1.54M | 1.53M | 1.53M | 1.50M | 1.06M | 1.03M | 0.61M | 0.52M | 0.51M | 0.50M | 0.31M |
|
Prepaid Assets (Quarter)
|
| | 0.11M | | 0.05M | 0.04M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | | 0.04M | 0.03M | 0.04M | 125.00 | | 0.09M | 0.00M | 0.24M | 0.22M | | | | 0.37M | | 0.74M | 0.64M | 0.35M | 0.84M | 0.72M | 0.65M | 0.44M | 0.53M | 0.50M | 0.36M | 0.18M | 0.40M | 0.44M | 0.31M | 0.18M | 0.47M | 0.45M | 0.53M | 0.49M |
|
Current Assets (Quarter)
|
| | 0.28M | | 0.13M | 0.18M | 0.22M | 0.10M | 0.21M | 0.20M | 0.04M | 0.13M | 0.19M | 0.15M | 0.06M | 0.06M | 974.00 | | 0.71M | 0.00M | 1.16M | 1.72M | | | | 5.80M | | 5.96M | 3.54M | 3.29M | 7.09M | 8.79M | 9.37M | 6.83M | 8.55M | 5.79M | 6.75M | 6.26M | 6.39M | 3.43M | 4.35M | 8.09M | 7.46M | 4.78M | 37.24M | 23.08M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | 0.07M | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 0.02M | | 0.04M | 0.06M | 0.05M | | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | | 0.04M | 0.01M | 0.04M | 0.07M | | | | 0.34M | | 0.36M | 0.37M | 0.60M | 0.63M | 0.60M | 0.70M | 0.63M | 0.58M | 0.61M | 0.56M | 0.73M | 0.65M | 1.74M | 2.32M | 2.77M | 3.30M | 3.60M | 11.99M | 27.74M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.23M | 7.23M | 7.23M | 7.23M | 7.23M |
|
Intangibles (Quarter)
|
| | | | | | 0.03M | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.31M | 0.07M | 0.08M | 0.08M | 0.07M | 0.08M | 0.09M | 0.12M | 0.13M | 0.13M | 11.16M | 11.16M | 11.16M | 0.13M | 0.15M | 8.13M | 0.19M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | 0.03M | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.31M | 0.07M | 0.08M | 0.08M | 0.07M | 0.08M | 0.09M | 0.12M | 0.13M | 0.13M | 11.16M | 11.16M | 11.16M | 0.13M | 0.15M | 8.13M | 0.19M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 6.84M | | | | 8.25M | | | | 9.74M | | | | 12.23M | | | | 15.31M | | | | 17.85M |
|
Other Non-Current Assets (Quarter)
|
| | | | 0.00M | 0.00M | 0.00M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.05M | 0.00M | 0.05M | 0.06M | | | | 0.06M | | 0.07M | 0.07M | 0.60M | 0.07M | 0.09M | 0.60M | 0.60M | 0.60M | 0.17M | 0.55M | 0.94M | 0.87M | 11.34M | 0.03M | 0.50M | 0.50M | 0.45M | 15.68M | 7.51M |
|
Non-Current Assets (Quarter)
|
| | 0.02M | | 0.05M | 0.07M | 0.06M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | -0.01M | 0.01M | | 0.10M | -0.00M | 0.10M | 0.12M | | | | 0.60M | | 0.52M | 1.06M | 6.20M | 6.15M | 6.20M | 6.19M | 6.25M | 6.32M | 6.52M | 6.63M | 6.59M | 6.36M | 17.78M | 17.67M | 26.87M | 26.62M | 26.36M | 32.55M | 40.33M |
|
Assets (Quarter)
|
| | 0.30M | | 0.17M | 0.24M | 0.28M | 0.14M | 0.24M | 0.22M | 0.06M | 0.15M | 0.20M | 0.16M | 0.07M | 0.04M | 0.01M | 0.01M | 0.81M | 0.00M | 1.26M | 1.85M | | | | 6.41M | | 6.47M | 4.60M | 9.48M | 13.24M | 14.99M | 15.56M | 13.09M | 14.87M | 12.30M | 13.38M | 12.84M | 12.74M | 21.21M | 22.02M | 34.96M | 34.09M | 31.13M | 69.79M | 63.41M |
|
Accounts Payables (Quarter)
|
| | 0.07M | | 0.13M | 0.10M | 0.14M | 0.17M | 0.19M | 0.20M | 0.01M | 0.17M | 0.23M | 130.00 | 0.03M | 0.24M | 0.23M | | 0.69M | 0.22M | 1.24M | 1.60M | | | | 0.60M | | 0.01M | 0.98M | 1.04M | 0.97M | 1.31M | 1.65M | 2.29M | 1.28M | 0.76M | 0.62M | 395.00 | | 0.02M | | 0.97M | 0.70M | 0.89M | 0.89M | |
|
Notes Payables (Quarter)
|
| | 0.00M | | 0.00M | 0.01M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.08M | 0.29M | 0.29M | 0.05M | 0.08M | 0.05M | | 0.03M | 0.07M | 0.04M | 0.03M | 0.12M | 0.00M | | 0.04M | | 0.22M | 0.22M | 0.05M | 0.17M | 0.17M | 0.10M | 0.07M | 0.19M | 0.26M | 0.14M | 0.00M | 0.18M | 0.12M | 1.65M | 2.20M | 1.20M | 1.20M | 0.04M | |
|
Payables (Quarter)
|
| | 0.07M | | 0.13M | 0.11M | 0.16M | 0.19M | 0.22M | 0.25M | 0.06M | 0.25M | 0.52M | 0.29M | 0.08M | 0.32M | 0.28M | | 0.73M | 0.29M | 1.28M | 1.62M | 0.12M | 0.00M | | 0.64M | | 0.22M | 1.19M | 1.10M | 1.13M | 1.47M | 1.75M | 2.36M | 1.48M | 1.02M | 0.76M | 0.00M | 0.18M | 0.15M | 1.65M | 3.17M | 1.90M | 2.09M | 0.92M | |
|
Accumulated Expenses (Quarter)
|
| | | | | | 896.00 | | | | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.04M | | 0.57M | 0.04M | 0.04M | 0.03M | | | | 1.04M | | 1.09M | 1.19M | 0.62M | 0.59M | 0.52M | 0.48M | 0.45M | 0.37M | 0.30M | 0.07M | 0.16M | 0.24M | 0.25M | 0.32M | 0.37M | 0.45M | 0.55M | 0.48M | 0.31M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | 896.00 | 0.21M | 0.04M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | 0.00M | | | | 0.00M | 0.00M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | 0.09M | 0.02M | 0.32M | 0.40M | 0.05M | 0.03M | 0.70M | 0.76M | 0.77M | 0.77M | 0.78M | 0.78M | 0.79M | 0.79M | 0.80M | 0.80M | 0.81M | 0.81M | 0.82M |
|
Current Deferred Revenue (Quarter)
|
| | 0.00M | | 692.00 | | 896.00 | 0.00M | | 0.10M | 0.04M | 0.08M | 0.06M | 0.01M | 0.03M | 0.01M | 0.01M | | 0.87M | 0.00M | 0.51M | 0.65M | | | | 0.32M | | 0.17M | 0.91M | 1.83M | 2.36M | 5.02M | 3.88M | 0.96M | 2.07M | 2.44M | 1.59M | 1.67M | 1.69M | 3.68M | 2.98M | 9.59M | | | | |
|
Total Current Liabilities (Quarter)
|
| | 0.11M | | 0.20M | 0.42M | 0.45M | 0.53M | 0.82M | 0.80M | 0.68M | 0.91M | 1.07M | 1.20M | 1.00M | 1.09M | 1.04M | | 5.86M | 1.19M | 6.71M | 6.87M | | | | 3.64M | | 3.24M | 3.70M | 3.94M | 4.55M | 7.57M | 6.65M | 4.50M | 4.69M | 4.53M | 3.40M | 3.25M | 3.08M | 5.81M | 5.96M | 16.09M | 13.97M | 13.07M | 9.67M | 11.09M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 0.05M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | 0.04M | | 0.04M | 0.03M | 0.06M | 0.04M | 0.04M | 0.00M | 0.14M | 0.15M | 0.14M | 0.14M | 0.04M | 0.04M | | | 0.05M | 0.04M | 0.04M | 0.04M | | 1.41M | 1.41M | 1.41M | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | 0.25M | 0.13M | | | | | | | | 0.07M | 0.07M | | | 1.43M | 0.12M | 0.56M | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | 7.95M | 11.02M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | -0.18M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.33M | 0.27M | | 0.16M | 0.09M | 0.02M | 4.74M | 5.13M | 5.10M | 4.62M | 4.54M | 4.47M | 4.39M | 4.31M | 4.23M | 4.14M | 4.84M | 3.96M | 3.87M | 3.77M | 3.67M | 2.08M | 3.45M |
|
Other Non-Current Liabilities (Quarter)
|
| | 0.00M | | | 518.00 | 896.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 6.85M | 6.30M | 5.94M | |
|
Total Non-Current Liabilities (Quarter)
|
| | 0.11M | | | 0.42M | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.30M | 22.08M | 20.10M | 14.35M | |
|
Total Liabilities (Quarter)
|
| | 0.11M | | 0.20M | 0.42M | 0.45M | 0.53M | 0.82M | 0.80M | 0.82M | 1.05M | 1.21M | 1.20M | 1.00M | 1.09M | 1.04M | -1.03M | 5.86M | -1.04M | 6.71M | 6.87M | -5.99M | -4.73M | -2.22M | 4.52M | -6.05M | 3.30M | 3.73M | 8.70M | 9.29M | 12.16M | 11.26M | 9.04M | 9.15M | 8.92M | 7.71M | 7.48M | 7.22M | 18.36M | 19.51M | 32.70M | 28.94M | 26.40M | 20.29M | 14.86M |
|
Total Debt (Quarter)
|
| | 0.04M | | 0.04M | 0.03M | 0.07M | 0.04M | 0.04M | 0.00M | 0.15M | 0.15M | 0.18M | 0.18M | 0.08M | 0.08M | 0.04M | | 0.05M | 0.04M | 0.04M | 0.04M | | 1.41M | 1.41M | 1.42M | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | 0.19M | | -0.02M | -0.18M | -0.17M | -0.39M | -0.58M | -0.58M | -0.75M | -0.90M | -1.01M | -1.04M | -0.93M | -1.05M | -1.03M | 1.04M | -5.05M | 1.04M | -5.45M | -5.02M | 5.99M | 4.73M | 2.22M | 1.88M | 6.05M | 3.18M | 0.87M | 0.78M | 3.95M | 2.83M | 4.29M | 4.05M | 5.72M | 3.38M | 5.67M | 5.37M | 5.52M | 2.85M | 2.51M | 2.26M | 5.15M | 4.73M | 49.50M | 48.55M |
|
Shareholder's Equity (Quarter)
|
| | 0.19M | | -0.02M | -0.18M | -0.17M | -0.39M | -0.58M | -0.58M | -0.75M | -0.90M | -1.01M | -1.04M | -0.93M | -1.05M | -1.03M | 1.04M | -5.05M | -1.18M | -5.45M | -5.02M | 5.99M | 4.73M | 2.22M | 1.88M | 6.05M | 3.18M | 0.87M | 0.78M | 3.95M | 2.83M | 4.29M | 4.05M | 5.72M | 3.38M | 5.67M | 5.37M | 5.52M | 2.85M | 2.51M | 2.26M | 5.15M | 4.73M | 49.50M | 48.55M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 0.30M | | 0.17M | 0.24M | 0.28M | 0.14M | 0.24M | 0.22M | 0.06M | 0.15M | 0.20M | 0.16M | 0.07M | 0.04M | 0.01M | 0.01M | 0.81M | 0.00M | 1.26M | 1.85M | | | | 6.41M | | 6.47M | 4.60M | 9.48M | 13.24M | 14.99M | 15.56M | 13.09M | 14.87M | 12.30M | 13.38M | 12.84M | 12.74M | 21.21M | 22.02M | 34.96M | 34.09M | 31.13M | 69.79M | 63.41M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | | | 0.00M | 0.00M |
|
Retained Earnings (Quarter)
|
| | -2.62M | | -3.14M | -3.37M | -3.84M | -3.74M | -3.92M | -4.33M | -4.70M | -4.85M | -5.01M | -5.20M | -5.35M | -6.09M | -5.72M | | -18.63M | -6.62M | -21.43M | -21.64M | -34.89M | -36.35M | -39.06M | -39.49M | -39.89M | -42.85M | -45.30M | -45.50M | -48.14M | -49.48M | -51.41M | -52.36M | -54.51M | -57.49M | -60.44M | -63.60M | -66.36M | -69.56M | -70.96M | -74.37M | -76.45M | -79.97M | -81.01M | -84.20M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.71M | 1.71M | 1.71M | 1.71M | 4.50M | 1.71M | 1.71M | 1.00 | 0.85M | 0.85M | 1.00 | 1.00 | 1.00 | 4.00 | 1.00 | 12.00 | | 1.00 | 14.00 | 1.00 | 14.00 | 1.00 | 1.00 | 1.00 |