|
Cash & Equivalents (Quarter)
|
0.00M | | 0.03M | 912.00 | 50.00 | 0.00M | 0.01M | 0.09M | 0.03M | 0.08M | 0.01M | 0.01M | 0.00M | 0.02M | 0.00M | 0.05M | 64.00 | 0.38M | 0.78M | 0.27M | 0.42M | 0.06M | 0.14M | 0.05M | 0.13M | 0.16M | 0.19M | 0.12M | 0.26M | 0.28M | 1.34M | 0.38M | 0.35M | 0.08M | 0.46M | 0.15M | 0.05M | 0.00M | 0.05M | 0.04M | 0.01M |
|
Cash & Current Investments (Quarter)
|
0.00M | | 0.03M | 912.00 | 50.00 | 0.00M | 0.01M | 0.09M | 0.03M | 0.08M | 0.01M | 0.01M | 0.00M | 0.02M | 0.00M | 0.05M | 64.00 | 0.38M | 0.78M | 0.27M | 0.42M | 0.06M | 0.14M | 0.05M | 0.13M | 0.16M | 0.19M | 0.12M | 0.26M | 0.28M | 1.34M | 0.38M | 0.35M | 0.08M | 0.46M | 0.15M | 0.05M | 0.00M | 0.05M | 0.04M | 0.01M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | 400.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | 400.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | 0.08M | | | | 0.29M | 0.30M | 0.44M | 0.35M | 0.37M | | | | 0.32M | 0.31M | 0.32M | 0.40M | 0.43M | 0.40M | 0.29M | 0.14M | 0.05M | 0.05M | 0.03M | 0.03M |
|
Prepaid Assets (Quarter)
|
| | 0.00M | | 300.00 | | | | 0.00M | 995.00 | 0.00M | 400.00 | 400.00 | 400.00 | 400.00 | | | 0.01M | 0.02M | 0.03M | 0.04M | 0.10M | 0.01M | 0.04M | 0.00M | 0.00M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.03M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M |
|
Current Assets (Quarter)
|
| | | | | | | 0.09M | | | 0.01M | 0.01M | | 0.02M | 0.00M | 0.05M | | 0.46M | | | | 0.45M | 0.52M | 0.56M | 0.53M | 0.54M | | | | 0.72M | 1.76M | 0.72M | 0.81M | 0.56M | 0.90M | 0.57M | 0.25M | 0.10M | 0.12M | 0.09M | 0.09M |
|
Property, Plant & Equipment (Net) (Quarter)
|
0.21M | | | | | | | | | | | | | | | | | 0.23M | | | | 0.24M | 0.23M | 0.17M | 0.10M | 0.11M | | | | 0.08M | 0.26M | 0.24M | 0.23M | 0.22M | 0.21M | 0.20M | 0.18M | 0.17M | 0.16M | 0.09M | 0.07M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | | | | 0.94M | | | | 1.86M | | | | 4.09M | | | |
|
Other Non-Current Assets (Quarter)
|
0.12M | 0.05M | 0.00M | 0.11M | 0.08M | 0.08M | 0.15M | 0.09M | 0.05M | 0.18M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | 0.09M | | | 0.01M | | | | | | | 0.23M | | | | 0.70M | 0.67M | 0.59M | 0.61M | 0.60M | | | | 0.42M | 0.58M | 1.13M | 0.79M | 0.46M | 0.42M | 0.38M | 0.34M | 0.31M | 0.27M | 0.18M | 0.16M |
|
Assets (Quarter)
|
0.33M | 0.24M | 0.04M | 0.11M | 0.08M | 0.09M | 0.15M | 0.18M | 0.08M | 0.25M | 0.02M | 0.01M | 0.00M | 0.02M | 0.00M | 0.05M | | 0.69M | | | 0.12M | 1.15M | 1.19M | 1.15M | 1.13M | 1.14M | | | | 1.14M | 2.34M | 1.86M | 1.59M | 1.03M | 1.32M | 0.96M | 0.60M | 0.41M | 0.39M | 0.27M | 0.25M |
|
Accounts Payables (Quarter)
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.06M | 0.06M | 0.06M | 0.03M | 0.03M | 0.03M | | 0.04M | | | 0.38M | 0.46M | 0.25M | 0.34M | 0.62M | 0.53M | 0.43M | 0.17M | 0.39M | 0.60M | 0.46M | 0.44M | 1.09M | 0.35M | 1.09M | 0.48M | 1.32M | 1.38M | 1.41M | 1.81M | 0.34M |
|
Notes Payables (Quarter)
|
0.31M | 0.38M | 0.51M | 0.49M | 0.50M | 0.50M | 0.54M | 0.58M | 0.64M | 0.77M | 0.56M | 0.61M | 0.77M | 0.96M | 1.03M | 0.92M | | 0.09M | | | | 0.38M | 0.20M | 0.35M | 0.47M | 0.61M | 0.12M | 1.50M | 0.03M | 0.72M | 0.45M | 1.50M | 3.13M | 3.45M | 3.29M | 3.11M | 2.99M | 3.09M | 3.20M | 3.20M | 3.11M |
|
Payables (Quarter)
|
0.32M | 0.39M | 0.52M | 0.50M | 0.51M | 0.51M | 0.55M | 0.59M | 0.65M | 0.80M | 0.61M | 0.67M | 0.82M | 0.99M | 1.06M | 0.95M | | 0.14M | | | 0.38M | 0.85M | 0.44M | 0.69M | 1.09M | 1.14M | 0.56M | 1.67M | 0.43M | 1.32M | 0.91M | 1.94M | 4.22M | 3.80M | 4.39M | 3.59M | 4.30M | 4.47M | 4.61M | 5.01M | 3.45M |
|
Accumulated Expenses (Quarter)
|
0.00M | 0.01M | 0.01M | 0.03M | 0.05M | 0.02M | 0.09M | 0.17M | 0.00M | 0.12M | 0.10M | 0.01M | 0.01M | 0.01M | 0.01M | 0.22M | | 0.22M | | | 0.21M | 1.05M | 1.44M | 1.34M | 1.60M | 1.71M | | | | 1.38M | 0.56M | 0.51M | 0.65M | 0.80M | 0.94M | 1.15M | 1.54M | 2.33M | 2.72M | 3.32M | 4.11M |
|
Short term Debt (Quarter)
|
-0.31M | -0.38M | -0.45M | 0.07M | 0.12M | -0.50M | -0.54M | 0.21M | 0.22M | 0.24M | -0.56M | 0.25M | 0.25M | -0.96M | | | | 1.06M | | 0.53M | 0.67M | 0.01M | 1.96M | 1.81M | 0.47M | 2.61M | 0.12M | 1.50M | 0.03M | 0.72M | 0.45M | 0.64M | 0.39M | 0.03M | 3.29M | 3.11M | 2.99M | 0.02M | 4.49M | 6.47M | 3.11M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.09M | 0.10M | | | | 0.09M | 0.10M | 0.08M | 0.10M | 0.10M | 0.10M | 0.09M | 0.07M | 0.05M | 0.03M | 0.02M | 0.02M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.98M | 0.30M | 0.24M | 0.67M | 0.33M | 0.10M | 0.07M | 0.07M | 609.00 | 0.00M | 0.00M |
|
Total Current Liabilities (Quarter)
|
0.33M | | | 0.63M | 0.70M | 0.73M | 0.81M | 0.86M | 0.98M | 1.18M | 0.98M | 1.11M | 1.22M | 1.16M | 1.25M | 1.25M | | 0.73M | | | | 5.85M | 7.22M | 6.31M | 6.89M | 8.01M | | | | 5.06M | 4.46M | 4.93M | 6.49M | 8.89M | 10.43M | 12.52M | 15.53M | 20.77M | 23.26M | 26.05M | 27.20M |
|
Capital Leases (Quarter)
|
0.51M | 0.57M | 0.47M | 0.52M | 0.53M | 0.54M | 0.57M | 0.60M | 0.64M | 0.77M | | 0.61M | 0.77M | 0.96M | 1.03M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | 0.08M | | | | 0.04M | 0.04M | 0.04M | 0.01M | 0.01M | | | | 0.89M | 1.02M | 0.91M | 0.13M | 0.12M | 0.11M | 0.10M | 0.10M | 0.09M | 0.08M | 0.04M | 0.26M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.52M | 1.90M | 0.18M | 1.81M | 1.87M | 2.29M | 1.79M | 1.84M | | 0.34M | 0.34M | 0.64M | 0.59M | 0.65M | 2.26M | 3.94M | 5.77M | 10.44M | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | | | | 0.87M | 0.87M | 0.87M | 0.87M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.38M | 0.36M | 0.35M | 0.40M | 0.37M | | | | 0.24M | 0.21M | 0.21M | 0.16M | 0.14M | 0.11M | 0.10M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 5.16M | | | | | 2.04M | 3.11M | 0.55M | 0.67M | 2.61M | 0.06M | 0.11M | 2.18M | 0.02M | 0.79M | 0.79M | 0.79M | 1.26M | | 2.79M | 3.66M | 3.27M | 4.49M | 6.47M | 6.47M |
|
Total Non-Current Liabilities (Quarter)
|
0.20M | | | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | | | | | | | | | -5.16M | | | | | 4.23M | 4.52M | 6.15M | 6.63M | 5.78M | 6.85M | 6.39M | 2.76M | 6.34M | 5.03M | 5.37M | 5.99M | 7.88M | | 9.93M | 12.05M | 17.67M | 18.93M | 19.70M | 20.84M |
|
Total Liabilities (Quarter)
|
0.53M | 0.64M | 0.54M | 0.66M | 0.72M | 0.76M | 0.84M | 0.89M | 0.98M | 1.18M | 0.98M | 1.11M | 1.22M | 1.16M | 1.25M | 6.77M | | 2.91M | 0.17M | 0.12M | 7.73M | 6.28M | 7.62M | 6.70M | 7.30M | 8.39M | 6.91M | 6.50M | 4.94M | 6.36M | 5.82M | 6.16M | 6.78M | 9.14M | 10.65M | 12.72M | 15.72M | 20.94M | 23.42M | 26.17M | 27.31M |
|
Total Debt (Quarter)
|
-0.31M | -0.38M | -0.45M | 0.07M | 0.12M | -0.50M | -0.54M | 0.21M | 0.22M | 0.24M | -0.56M | 0.25M | 0.25M | -0.96M | | | | 1.13M | | 0.53M | 0.67M | 0.06M | 2.00M | 1.85M | 0.48M | 2.62M | 0.12M | 1.50M | 0.03M | 1.61M | 1.47M | 1.55M | 0.52M | 0.15M | 3.40M | 3.21M | 3.08M | 0.11M | 4.57M | 6.51M | 3.36M |
|
Common Equity (Quarter)
|
-0.20M | | | -3.41M | -0.64M | -0.68M | -0.69M | -4.77M | -0.89M | -0.92M | -0.96M | -5.98M | -1.22M | -1.14M | -1.25M | -6.72M | | -0.12M | -0.17M | -0.12M | -0.40M | -5.99M | -6.43M | -5.55M | -6.17M | -8.12M | -6.91M | -6.50M | -4.94M | -6.09M | -4.36M | -5.17M | -6.06M | -8.99M | -10.20M | -12.63M | -15.99M | -21.40M | -23.90M | -26.77M | -27.92M |
|
Shareholder's Equity (Quarter)
|
-0.20M | | | -3.41M | -0.64M | -0.68M | -0.69M | -4.77M | -0.89M | -0.92M | -0.96M | -5.98M | -1.22M | -1.14M | -1.25M | -6.72M | | -0.12M | -0.17M | -0.12M | -0.40M | -5.99M | -6.43M | -5.55M | -6.17M | -8.12M | -6.91M | -6.50M | -4.94M | -6.09M | -4.36M | -5.17M | -6.06M | -8.99M | -10.20M | -12.63M | -15.99M | -21.40M | -23.90M | -26.77M | -27.92M |
|
Liabilities and Shareholders Equity (Quarter)
|
0.33M | 0.24M | 0.04M | 0.11M | 0.08M | 0.09M | 0.15M | 0.18M | 0.08M | 0.25M | 0.02M | 0.01M | 0.00M | 0.02M | 0.00M | 0.05M | | 0.69M | | | 0.12M | 1.15M | 1.19M | 1.15M | 1.13M | 1.14M | | | | 1.14M | 2.34M | 1.86M | 1.59M | 1.03M | 1.32M | 0.96M | 0.60M | 0.41M | 0.39M | 0.27M | 0.25M |
|
Retained Earnings (Quarter)
|
-2.91M | -3.12M | -3.22M | -3.41M | -3.53M | -4.06M | -4.23M | -4.76M | -4.94M | -5.21M | -5.65M | -5.58M | -5.96M | -6.21M | -6.36M | | | -9.14M | | | -14.16M | -17.69M | -19.50M | -19.26M | -20.24M | -21.57M | | | | -20.38M | -20.95M | -22.70M | -25.27M | -28.45M | -31.05M | -36.55M | -40.68M | -46.24M | -49.11M | -52.06M | -53.41M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | 1.00 | | | 330.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | | | | 7.00 | 7.00 | 7.00 | 20.00 | 20.00 | 0.87M | 20.00 | 0.87M | 0.87M | 20.00 | 20.00 | 20.00 |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Tangible Book Value (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | 5.65M | 3.16M | | | | | | | | | | | | |