|
Cash & Equivalents
|
0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.35M | 0.12M | 0.01M | 0.02M | 0.56M | 0.56M | 129.00 | 0.56M | 0.13M | 0.36M | 0.39M | 0.08M | 0.21M | 0.28M | | 0.07M | 0.03M |
|
Cash & Current Investments
|
0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.35M | 0.12M | 0.01M | 0.02M | 0.56M | 0.56M | 129.00 | 0.56M | 0.13M | 0.36M | 0.39M | 0.08M | 0.21M | 0.28M | | 0.07M | 0.03M |
|
Receivables - Net
|
| | 0.01M | | 0.01M | 0.01M | | 0.01M | 0.08M | 0.08M | | 0.01M | 0.01M | | 0.29M | 0.24M | 0.27M | 0.41M | 0.37M | 0.16M | | 0.02M | 0.04M |
|
Receivables
|
| | 0.01M | | 0.01M | 0.01M | | 0.01M | 0.08M | 0.08M | | 0.01M | 0.01M | | 0.29M | 0.24M | 0.27M | 0.41M | 0.37M | 0.16M | | 0.02M | 0.04M |
|
Inventory
|
| | 0.20M | | 0.15M | 0.15M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | 0.06M | | 0.06M | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | 0.01M | | | | 0.13M | 0.28M | 0.07M | 0.06M | 0.08M | 0.06M | | 0.04M | 0.03M |
|
Current Assets
|
| | 0.32M | | 0.27M | 0.26M | 0.41M | 0.18M | 0.15M | 0.16M | 0.07M | 0.41M | 0.32M | | 0.65M | 0.88M | 0.74M | 0.55M | 0.67M | 0.50M | | 0.13M | 0.10M |
|
Property, Plant & Equipment (Net)
|
| | 0.03M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.63M | 0.45M | 0.48M | 0.41M | 0.29M | 0.01M | | | |
|
Goodwill
|
| | | | | | | | | | | | | | 7.87M | 5.36M | 2.12M | 1.35M | 1.23M | 2.12M | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | 7.87M | 5.36M | 2.12M | 1.35M | 1.23M | 2.12M | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 0.01M | | | | 0.34M | | | | | | | | |
|
Other Non-Current Assets
|
| | | | 0.05M | 0.05M | 0.05M | | | | 0.05M | 0.05M | 0.05M | | 0.14M | 0.01M | 0.01M | 0.01M | | | | | |
|
Non-Current Assets
|
| | 0.03M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | 9.35M | 4.32M | 2.19M | 2.20M | 1.70M | 0.04M | | | |
|
Assets
|
| | 0.35M | | 0.30M | 0.29M | 0.44M | 0.21M | 0.18M | 0.19M | 0.10M | 0.44M | 0.35M | | 10.00M | 5.19M | 2.93M | 2.75M | 2.36M | 0.54M | | 0.13M | 0.10M |
|
Accounts Payables
|
| | 0.20M | | 0.17M | 0.22M | 0.20M | 0.19M | 0.20M | 0.21M | 0.21M | 0.22M | 0.21M | | 0.55M | 1.76M | 1.85M | 2.27M | 2.58M | 2.06M | 0.36M | 0.41M | 0.56M |
|
Notes Payables
|
| | | | | | | | 0.08M | 0.08M | 0.02M | 0.07M | 0.03M | | 1.67M | 1.18M | 1.18M | 1.18M | 1.18M | 1.18M | 0.33M | 0.02M | 0.02M |
|
Dividends payables
|
| | | | | | | | | | | | | | | 0.08M | 0.21M | 0.35M | 0.49M | 0.63M | 0.76M | 0.90M | 1.04M |
|
Payables
|
| | 0.20M | | 0.17M | 0.22M | 0.20M | 0.19M | 0.28M | 0.28M | 0.23M | 0.29M | 0.24M | | 2.22M | 3.02M | 3.24M | 3.79M | 4.25M | 3.86M | 1.45M | 1.34M | 1.62M |
|
Accumulated Expenses
|
| | 0.05M | | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.06M | 0.07M | | 0.14M | 0.07M | 0.03M | 0.04M | 0.28M | 0.94M | 0.24M | 0.24M | 0.25M |
|
Short term Debt
|
| | 0.82M | | 0.76M | 0.76M | 0.80M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.59M | | 0.42M | 14.64M | 21.98M | 22.49M | 10.09M | 5.79M | 5.90M | 4.26M | 2.01M |
|
Current Leases
|
| | | | | | | | | | | | | | 0.17M | 0.17M | 0.17M | 0.16M | 0.05M | 0.03M | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 0.07M | 0.02M | 0.02M | 0.02M | | | | |
|
Total Current Liabilities
|
| | 2.05M | | 1.35M | 1.29M | 1.83M | 1.66M | 1.73M | 1.72M | 1.97M | 1.99M | 1.72M | | 6.28M | 24.58M | 30.59M | 31.80M | 18.93M | 13.47M | 8.05M | 6.67M | 4.67M |
|
Non-Current Debt
|
| | 0.16M | | 0.81M | 0.81M | 0.16M | 0.16M | 0.16M | 0.16M | 0.60M | 0.59M | 0.59M | | 1.48M | 0.19M | 0.63M | 0.63M | | | | | 0.03M |
|
Convertible Debt
|
| | | | | | 0.12M | | 0.01M | | 0.14M | 0.07M | 0.05M | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | 0.39M | | 0.39M | | 0.36M | | | | | 0.36M | | 0.36M | 0.36M |
|
Operating Leases
|
| | | | | | | | | | | | | | 0.53M | 0.35M | 0.31M | 0.28M | 0.02M | | 0.31M | | |
|
Other Non-Current Liabilities
|
| | 0.15M | | | | 0.01M | | | | 0.07M | 0.07M | 0.07M | | | 14.64M | 21.98M | 22.49M | 10.09M | 5.79M | 5.90M | 4.26M | 2.01M |
|
Total Non-Current Liabilities
|
| | 2.06M | | | | 1.97M | | | | 1.90M | 1.92M | 1.65M | | 4.26M | 2.93M | 3.42M | 3.52M | 2.76M | 2.43M | 0.76M | 0.90M | 1.04M |
|
Total Liabilities
|
1.98M | 2.22M | 2.21M | 1.84M | 2.20M | 2.14M | 1.98M | 1.82M | 1.89M | 1.88M | 1.97M | 1.99M | 1.72M | 0.44M | 10.55M | 27.51M | 34.01M | 35.33M | 21.69M | 15.90M | 8.81M | 7.56M | 5.71M |
|
Total Debt
|
| | 0.97M | | 1.58M | 1.58M | 0.96M | 0.85M | 0.85M | 0.85M | 1.29M | 1.28M | 1.18M | | 1.90M | 14.83M | 22.61M | 23.12M | 10.09M | 5.79M | 5.90M | 4.26M | 2.04M |
|
Common Equity
|
-1.98M | -2.22M | -2.13M | -1.84M | -1.90M | -1.85M | -1.98M | -2.01M | -2.11M | -2.08M | -2.27M | -1.94M | -1.77M | -0.44M | -0.55M | -22.67M | -31.44M | -32.94M | -19.69M | -15.71M | -9.16M | -7.79M | -5.96M |
|
Shareholder's Equity
|
-1.98M | -2.22M | -2.13M | -1.84M | -1.90M | -1.85M | -1.98M | -2.01M | -2.11M | -2.08M | -2.27M | -1.94M | -1.77M | -0.44M | -0.55M | -22.67M | -31.44M | -32.94M | -19.69M | -15.71M | -9.16M | -7.79M | -5.96M |
|
Liabilities and Shareholders Equity
|
| | 0.35M | | 0.30M | 0.29M | 0.44M | 0.21M | 0.18M | 0.19M | 0.10M | 0.44M | 0.35M | | 10.00M | 5.19M | 2.93M | 2.75M | 2.36M | 0.54M | | 0.13M | 0.10M |
|
Retained Earnings
|
| | -2.95M | | -3.22M | -3.21M | -3.55M | -3.67M | -3.77M | -3.84M | -4.03M | -4.14M | -4.34M | | -2.83M | -24.71M | -33.87M | -35.64M | -22.39M | -20.86M | -14.42M | -13.27M | -11.76M |
|
Preferred Shares
|
| | 0.27M | | 0.01M | 0.01M | 0.44M | 0.40M | 0.40M | 0.40M | 500.00 | 0.39M | 0.01M | | 100.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |