|
Cash & Equivalents (Quarter)
|
0.04M | 0.51M | 0.62M | 0.88M | 0.66M | | 1.59M | 1.18M | 1.34M | 0.63M | 1.02M | 1.46M | 1.30M | 2.46M | 1.16M | 1.00M | 2.91M | 2.63M | 2.17M | 1.45M | 1.14M | 0.86M | 1.26M | 0.68M | 0.56M | | 1.09M | 5.46M | 6.74M | 6.01M | 5.34M | 4.56M | 4.09M | 3.65M | 3.91M | 3.03M | 2.77M | 2.56M | 2.22M | 1.65M | 1.19M | 1.03M | 1.12M | 0.89M | 0.83M | 0.78M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.17M | | | | 0.01M | | | | 0.04M | | | | 0.17M | | | | | | | |
|
Cash & Current Investments (Quarter)
|
0.04M | 0.51M | 0.62M | 0.88M | 0.66M | | 1.59M | 1.18M | 1.34M | 0.63M | 1.02M | 1.46M | 1.30M | 2.46M | 1.16M | 1.00M | 2.91M | 2.63M | 2.17M | 1.45M | 1.14M | 0.86M | 1.42M | 0.68M | 0.56M | | 1.26M | 5.46M | 6.74M | 6.01M | 5.35M | 4.56M | 4.09M | 3.65M | 3.95M | 3.03M | 2.77M | 2.56M | 2.39M | 1.65M | 1.19M | 1.03M | 1.12M | 0.89M | 0.83M | 0.78M |
|
Receivables - Net (Quarter)
|
| | 0.06M | | | 0.26M | 0.19M | 0.17M | 0.18M | | 0.38M | 0.37M | 0.05M | 0.32M | 0.42M | 0.33M | 0.19M | 0.19M | 0.27M | 0.22M | 0.19M | 0.16M | 0.27M | 0.04M | 0.07M | 0.06M | 0.19M | 0.12M | 0.09M | 0.04M | 0.16M | 0.07M | 0.03M | 0.07M | 0.17M | 0.27M | 0.35M | 0.41M | 0.66M | 0.06M | 0.08M | 0.07M | 0.09M | 0.06M | 0.07M | 0.02M |
|
Receivables - Other (Quarter)
|
| | 0.03M | | 0.07M | 0.03M | 0.07M | 0.07M | 0.07M | | 0.03M | 0.01M | 0.03M | 0.03M | 0.00M | 0.00M | 0.00M | 0.01M | 0.25M | 0.09M | 0.14M | 0.06M | | 0.06M | 0.06M | 0.06M | 0.21M | 0.13M | 41.00 | 0.47M | 41.00 | 1.29M | | 1.37M | 5.41M | 5.53M | 5.08M | 5.08M | 0.10M | 0.10M | 0.18M | 0.94M | 0.95M | 0.01M | 1.26M | 1.00M |
|
Receivables (Quarter)
|
| | 0.08M | | | 0.29M | 0.26M | 0.24M | 0.25M | | 0.41M | 0.38M | 0.08M | 0.36M | 0.42M | 0.33M | 0.19M | 0.20M | 0.52M | 0.32M | 0.34M | 0.22M | 0.27M | 0.10M | 0.13M | 0.12M | 0.41M | 0.25M | 0.09M | 0.52M | 0.16M | 1.36M | 0.03M | 1.44M | 5.58M | 5.80M | 5.44M | 5.49M | 0.76M | 0.16M | 0.25M | 1.01M | 1.05M | 0.07M | 1.33M | 1.01M |
|
Finished Goods (Quarter)
|
| | | | | | 3.75M | 3.75M | 3.75M | | 3.75M | 3.75M | 3.75M | 3.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | 0.08M | 0.02M | 0.05M | 0.09M | 0.07M | 0.06M | 0.14M | 0.16M | 0.42M | 0.51M | 0.16M | 0.08M | 0.07M | 0.05M | 0.05M | | 0.08M | 0.10M | 0.10M | 0.12M | 0.12M | 0.14M | 0.19M | 0.21M | 0.17M | 0.19M | 0.20M | 0.08M | 0.02M | 0.01M | 0.02M | 0.03M | 0.04M | 0.03M | 0.05M | 0.06M |
|
Prepaid Assets (Quarter)
|
0.01M | 0.05M | 0.41M | | | | 0.23M | 0.09M | 0.10M | | 0.12M | 0.20M | 0.60M | 0.59M | 0.27M | 0.27M | 0.22M | 0.65M | 0.40M | 0.42M | 0.43M | 0.31M | 0.25M | 0.28M | 0.26M | | 0.19M | 0.33M | 0.20M | 0.23M | 0.15M | 0.20M | 0.59M | 0.79M | 0.77M | 0.73M | 0.75M | 0.70M | 0.63M | 0.45M | 0.43M | 0.44M | 0.45M | 0.48M | 0.45M | 0.43M |
|
Current Assets (Quarter)
|
0.05M | 0.56M | 1.12M | 3.55M | 3.95M | | 5.82M | 5.26M | 5.44M | | 1.60M | 5.91M | 6.39M | 7.58M | 1.85M | 1.66M | 3.47M | 3.62M | 3.18M | 2.61M | 1.92M | 1.41M | 1.80M | 1.05M | 0.94M | | 1.61M | 6.07M | 7.19M | 6.87M | 6.81M | 6.27M | 6.14M | 6.08M | 5.29M | 4.79M | 4.77M | 4.47M | 3.66M | 3.08M | 2.62M | 2.50M | 2.85M | 2.65M | 2.90M | 2.51M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 0.01M | 0.05M | | | | 0.05M | 0.05M | 0.05M | | 0.04M | 0.04M | 0.06M | 0.08M | 3.27M | 3.35M | 3.17M | 3.04M | 3.00M | 3.04M | 2.93M | 2.79M | 2.83M | 2.75M | 2.73M | | 2.88M | 2.83M | 2.88M | 2.84M | 2.86M | 2.83M | 2.65M | 2.47M | 2.51M | 2.50M | 2.34M | 2.31M | 2.41M | 2.35M | 2.30M | 2.35M | 2.23M | 2.21M | 2.20M | 2.19M |
|
Long-Term Investments (Quarter)
|
| | 0.06M | | | | 0.06M | 0.06M | 0.06M | | 0.11M | 0.25M | 0.26M | 0.26M | 0.13M | 0.13M | 0.40M | 0.79M | 0.16M | 0.17M | 0.17M | 0.18M | | | 4.15M | | 6.83M | 7.76M | 11.72M | 9.63M | 9.62M | 9.08M | 8.41M | 8.16M | 0.08M | 5.53M | 5.08M | 5.08M | 0.10M | 0.10M | 0.10M | 0.10M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Goodwill (Quarter)
|
| | | | | -1.47M | 0.17M | 1.47M | 1.47M | | 1.65M | 1.65M | 2.95M | 2.95M | 1.21M | 1.21M | 1.21M | 1.21M | 0.32M | 0.44M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | | 0.32M | 0.32M | 0.32M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Intangibles (Quarter)
|
| | 0.00M | | | | 0.66M | 0.57M | 0.53M | | 0.47M | 0.44M | 0.72M | 0.72M | 0.46M | 0.23M | 0.21M | 0.18M | 0.01M | 0.05M | 0.15M | 0.13M | 0.09M | 0.07M | 0.04M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.26M | 0.00M | 0.00M | 0.00M | 0.00M | 999.00 | 841.00 | 777.00 | 709.00 | 641.00 | 568.00 | 505.00 |
|
Goodwill & Intangibles (Quarter)
|
| | 0.00M | | | -1.47M | 0.84M | 2.04M | 2.01M | | 2.12M | 2.09M | 3.67M | 3.67M | 0.31M | 1.44M | 1.42M | 1.40M | 0.24M | 0.49M | 0.47M | 0.45M | 0.41M | 0.39M | 0.36M | | 0.32M | 0.32M | 0.32M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 1.10M | | | | 0.01M | | | | 8.10M | | | | 7.95M | | | |
|
Other Non-Current Assets (Quarter)
|
| | 0.02M | | | | 0.04M | 0.04M | 0.05M | | 3.75M | 0.06M | 0.06M | 0.07M | 3.43M | 3.43M | 3.34M | 2.77M | 2.53M | 2.53M | 2.53M | 2.53M | 0.16M | 2.40M | 2.40M | 0.17M | 0.07M | 0.06M | 2.22M | 2.22M | 0.05M | 0.04M | 2.07M | 1.65M | 1.66M | 1.66M | 1.66M | 1.66M | 1.66M | 1.66M | 0.98M | 0.98M | 0.98M | 0.98M | 0.98M | 0.98M |
|
Non-Current Assets (Quarter)
|
| 0.01M | 0.08M | 854.00 | 0.05M | | 3.24M | 0.00M | 0.01M | | 3.11M | 3.27M | 4.57M | 4.57M | 9.16M | 9.25M | 9.48M | 9.11M | 6.89M | 7.57M | 7.36M | 7.24M | 7.09M | 6.70M | 10.59M | | 13.18M | 14.12M | 18.07M | 15.93M | 15.90M | 15.17M | 14.24M | 13.32M | 10.35M | 10.61M | 9.96M | 9.89M | 5.00M | 4.88M | 4.13M | 4.24M | 3.62M | 3.67M | -2.16M | 3.61M |
|
Assets (Quarter)
|
0.05M | 0.57M | 2.31M | 3.55M | 4.00M | | 9.07M | 8.63M | 0.29M | 7.91M | 8.41M | 9.05M | 10.68M | 11.91M | 11.01M | 10.91M | 12.95M | 12.73M | 10.06M | 10.18M | 9.29M | 8.65M | 8.88M | 7.75M | 11.53M | 11.45M | 14.80M | 20.19M | 25.26M | 22.81M | 22.71M | 21.43M | 20.37M | 19.40M | 15.64M | 15.40M | 14.74M | 14.36M | 8.66M | 7.96M | 6.76M | 6.74M | 6.47M | 6.32M | 0.74M | 6.12M |
|
Accounts Payables (Quarter)
|
| | 0.11M | | | | 0.43M | 0.02M | 0.03M | | 0.24M | 0.04M | 0.26M | 0.05M | 0.77M | 0.67M | 0.36M | 0.47M | 0.58M | 0.43M | 0.41M | 0.43M | 0.76M | 0.45M | 0.67M | | 0.70M | 0.77M | 0.91M | 0.64M | 0.79M | 0.41M | 0.34M | 0.36M | 0.76M | 0.45M | 0.49M | 0.63M | 0.72M | 0.45M | 0.51M | 0.58M | 0.98M | 0.82M | 0.83M | 0.94M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | 1.03M | | | | | | | | | | | | | 0.14M | 0.97M | 1.75M | 0.17M | 6.08M | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | 0.11M | | | | 0.43M | 0.02M | 0.03M | | 0.24M | 0.04M | 0.26M | 1.08M | 0.77M | 0.67M | 0.36M | 0.47M | 0.58M | 0.43M | 0.41M | 0.43M | 0.76M | 0.45M | 0.67M | | 0.85M | 1.74M | 2.66M | 0.81M | 6.87M | 0.41M | 0.34M | 0.36M | 0.76M | 0.45M | 0.49M | 0.63M | 0.72M | 0.45M | 0.51M | 0.58M | 0.98M | 0.82M | 0.83M | 0.94M |
|
Accumulated Expenses (Quarter)
|
0.00M | 0.01M | 0.11M | | | | 0.38M | 0.14M | 0.13M | | 0.20M | 0.16M | 0.20M | 0.21M | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.04M | 0.04M | 0.00M | 0.39M | 0.04M | 0.02M | 0.02M | 0.06M | 0.10M | 0.08M | 0.12M |
|
Short term Debt (Quarter)
|
0.08M | | 0.02M | | | | 0.01M | 0.02M | 0.01M | | 1.51M | 0.01M | 1.44M | 1.03M | 1.81M | 0.81M | 1.55M | 0.19M | 0.24M | 0.10M | 0.06M | 0.97M | 0.03M | 1.07M | 0.53M | | 1.19M | 1.07M | 0.16M | 0.76M | 0.76M | 0.00M | 530.00 | 0.53M | 1.00 | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.28M | 0.32M | 0.26M | 0.22M | | 0.09M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.06M | 0.04M | 0.02M | 0.09M | 0.00M | 0.09M | 0.09M | 0.00M | 0.00M | 0.00M | 0.02M | 0.09M | 0.00M | 0.00M |
|
Current Taxes (Quarter)
|
| | | | | | 0.01M | 0.01M | 0.02M | | 0.02M | 0.03M | 0.03M | 0.07M | 0.07M | 0.09M | 0.07M | 0.11M | 0.07M | 0.07M | 0.07M | 0.07M | 0.03M | 0.02M | 0.01M | | | | | | 0.00M | | 0.00M | | 858.00 | 512.00 | 0.00M | 0.00M | 292.00 | 0.00M | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | 0.17M | 0.17M | | | 0.21M | 0.14M | 0.35M | 0.48M | 0.34M | 0.35M | 0.81M | 1.03M | 1.82M | 2.16M | 1.51M | 1.19M | 1.20M | 0.93M | 0.93M | | 1.63M | 1.85M | 1.78M | 1.86M | 2.01M | 2.22M | 2.33M | 2.14M | 1.83M | 1.73M | 1.70M | 1.34M | 1.08M | 1.06M | 1.04M | 1.17M | 0.21M | 0.72M | 0.74M | 0.68M |
|
Total Current Liabilities (Quarter)
|
0.08M | 0.01M | 1.10M | | | | 2.91M | 2.54M | 2.30M | | 2.00M | 1.73M | 1.96M | 3.22M | 3.92M | 3.72M | 4.10M | 3.22M | 3.72M | 4.02M | 3.42M | 3.14M | 3.88M | 3.27M | 3.66M | | 5.02M | 6.02M | 5.81M | 3.53M | 3.65M | 3.42M | 3.45M | 3.07M | 3.06M | 2.70M | 2.73M | 2.50M | 2.29M | 1.94M | 1.70M | 1.86M | 1.27M | 1.73M | 1.73M | 1.79M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Non-Current Debt (Quarter)
|
| | 0.74M | | | | 0.59M | 0.64M | 0.62M | | 0.55M | 0.56M | 0.57M | 0.58M | 0.16M | 1.88M | 1.75M | 1.65M | 0.86M | 1.61M | 1.54M | 1.47M | 1.46M | 1.07M | 1.22M | | 1.11M | 1.32M | 1.29M | | 0.76M | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 1.15M | 2.03M | 0.29M | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | 0.17M | 0.14M | 0.14M | | 0.32M | 0.32M | 0.87M | 0.88M | 0.08M | 0.08M | 0.12M | 0.15M | 0.23M | 0.22M | 0.15M | 0.13M | 0.19M | 0.19M | 0.09M | | 0.20M | 0.21M | 0.21M | 0.23M | 0.23M | 0.25M | 0.24M | 0.32M | 0.32M | 0.31M | 0.30M | 0.30M | 0.29M | 0.28M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | 0.02M | 0.02M | | | | | | | | | | | | | 0.05M | | | | 1.10M | | | | 0.01M | | | | 0.03M | | | | 0.01M | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.28M | 0.21M | 0.21M | 0.19M | 0.02M | | | 0.09M | 0.19M | 0.06M | 0.04M | 0.11M | 0.09M | 0.06M | 0.04M | 0.02M | 0.18M | 0.16M | 0.14M | 0.03M | 0.09M | 0.07M | 0.01M | 0.01M | 0.01M | 0.07M | 0.04M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 0.52M | 0.19M | | | | | | | | | 0.08M | 0.10M | | 0.01M | 0.01M | 0.00M | 530.00 | 51.00 | 1.00 | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | 0.55M | | 0.59M | 0.59M | | | 5.32M | 4.69M | | | | | | | | | 6.32M | 7.32M | | 3.56M | 3.66M | 3.42M | 3.45M | 3.07M | 3.06M | | 2.81M | 2.56M | 2.32M | | | | | | | |
|
Total Liabilities (Quarter)
|
0.08M | 0.01M | 1.84M | | | | 3.50M | 3.18M | 2.92M | | 2.55M | 2.29M | 2.55M | 3.82M | 5.77M | 5.59M | 5.85M | 4.88M | 5.33M | 5.91M | 5.18M | 4.81M | 5.53M | 4.67M | 5.01M | 5.26M | 6.40M | 7.42M | 7.17M | 3.58M | 3.67M | 3.42M | 3.45M | 3.07M | 3.06M | 2.79M | 2.81M | 2.56M | 2.32M | 1.95M | 1.71M | 1.87M | 1.28M | 1.74M | 1.74M | 1.79M |
|
Total Debt (Quarter)
|
0.08M | | 0.76M | | | | 0.61M | 0.66M | 0.64M | | 2.06M | 0.57M | 2.01M | 1.61M | 1.97M | 2.68M | 3.29M | 1.84M | 1.10M | 1.71M | 1.60M | 2.44M | 1.49M | 2.13M | 1.76M | | 2.30M | 2.38M | 1.45M | 0.76M | 1.51M | 0.00M | 530.00 | 0.53M | 1.00 | | | | | | | | | | | |
|
Common Equity (Quarter)
|
-0.03M | 0.56M | 0.47M | | | | 5.20M | 5.28M | 5.56M | | 5.86M | 6.75M | 8.23M | 8.33M | 5.25M | 5.32M | 7.10M | 7.85M | 4.73M | 4.26M | 4.11M | 3.71M | 3.35M | 3.08M | 6.52M | 6.19M | 8.40M | 12.77M | 18.10M | 19.23M | 19.04M | 18.02M | 16.92M | 16.33M | 12.58M | 12.61M | 11.92M | 11.80M | 6.34M | 6.01M | 5.05M | 4.87M | 5.19M | 4.58M | 4.82M | 4.29M |
|
Shareholder's Equity (Quarter)
|
-0.03M | 0.56M | 0.47M | | | | 5.20M | 5.15M | 5.70M | | 5.86M | 6.75M | 8.41M | 8.14M | 5.25M | 5.32M | 7.10M | 7.85M | 4.73M | 4.26M | 4.11M | 3.84M | 3.35M | 3.08M | 6.52M | 6.19M | 8.40M | 12.77M | 18.10M | 19.23M | 19.04M | 18.02M | 16.92M | 16.33M | 12.58M | 12.61M | 11.92M | 11.80M | 6.34M | 6.01M | 5.05M | 4.87M | 5.16M | 4.58M | 4.82M | 4.29M |
|
Liabilities and Shareholders Equity (Quarter)
|
0.05M | 0.57M | 2.31M | 3.55M | 4.00M | | 9.07M | 8.63M | 0.29M | 7.91M | 8.41M | 9.05M | 10.68M | 11.91M | 11.01M | 10.91M | 12.95M | 12.73M | 10.06M | 10.18M | 9.29M | 8.65M | 8.88M | 7.75M | 11.53M | 11.45M | 14.80M | 20.19M | 25.26M | 22.81M | 22.71M | 21.43M | 20.37M | 19.40M | 15.64M | 15.40M | 14.74M | 14.36M | 8.66M | 7.96M | 6.76M | 6.74M | 6.47M | 6.32M | 0.74M | 6.12M |
|
Retained Earnings (Quarter)
|
0.03M | 0.13M | -0.01M | | | | -0.18M | -0.80M | -0.81M | | -0.11M | -1.13M | -0.09M | -1.66M | -0.04M | 0.05M | -0.07M | -0.15M | -0.07M | -12.37M | -12.40M | -0.12M | -13.16M | -0.14M | -13.97M | | -16.92M | -0.04M | -0.05M | -30.02M | -31.27M | -32.31M | -33.25M | -33.78M | -0.22M | -0.21M | -30.92M | -0.37M | -0.31M | -0.36M | -37.38M | -37.71M | -0.34M | -37.90M | -0.26M | -38.99M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | | | | | | | | | | | | | | | | |