|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | 0.09M | 0.36M | 0.15M | 0.06M | 0.06M | 0.22M | 0.20M | 0.14M | 0.19M | 0.23M | 0.64M | 0.59M | 0.72M | 0.57M | 0.79M | 1.36M | 0.93M | 1.45M | 2.43M | 2.24M | 2.06M | 1.60M | 1.13M | 1.32M | 0.78M | 3.88M | 3.68M | 2.69M | 1.68M | 2.10M | 1.49M | 1.18M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | 0.09M | 0.36M | 0.15M | 0.06M | 0.06M | 0.22M | 0.20M | 0.14M | 0.19M | 0.23M | 0.64M | 0.59M | 0.72M | 0.57M | 0.79M | 1.36M | 0.93M | 1.45M | 2.43M | 2.24M | 2.06M | 1.60M | 1.13M | 1.32M | 0.78M | 3.88M | 3.68M | 2.69M | 1.68M | 2.10M | 1.49M | 1.18M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | 0.01M | | | | | 0.74M | 0.85M | 1.10M | 1.12M | 1.04M | 0.90M | 0.73M | 0.72M | 0.38M | 0.34M | 0.49M | 0.49M | 0.43M | 0.49M | 0.74M | 0.99M | 1.27M | 0.98M | 1.42M | 1.50M | 1.51M | 1.20M | 1.44M | 1.25M | 1.50M | 1.95M | 1.84M | 1.86M | 1.53M | 0.56M | 0.51M | 0.51M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | -0.08M | -0.09M | -0.09M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | 0.01M | | | | | 0.74M | 0.85M | 1.10M | 1.12M | 1.04M | 0.90M | 0.73M | 0.72M | 0.38M | 0.34M | 0.49M | 0.49M | 0.43M | 0.49M | 0.74M | 0.99M | 1.27M | 0.98M | 1.42M | 1.50M | 1.51M | 1.20M | 1.44M | 1.25M | 1.50M | 1.95M | 1.84M | 1.86M | 1.53M | 0.56M | 0.51M | 0.51M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.00M | 950.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | 0.09M | 0.11M | 0.57M | 0.63M | 1.01M | 0.30M | 0.53M | 0.69M | 0.79M | 0.68M | 1.23M | 0.77M | 0.55M | 0.36M | 0.16M | 0.15M | 0.12M | 0.20M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.01M | 950.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 194.00 | 194.00 | 0.00M | 0.01M | 0.02M | 164.00 | 163.00 | 164.00 | 0.01M | 164.00 | 164.00 | 0.01M | 0.07M | 0.13M | 0.12M | 0.11M | 1.30M | 0.09M | 0.08M | 0.08M | 0.34M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.17M | 1.16M | 0.95M | 0.87M | 0.58M | 0.57M | 1.13M | 1.08M | 1.17M | 1.08M | 1.63M | 2.48M | 2.85M | 3.10M | 4.87M | 4.05M | 4.15M | 3.52M | 3.38M | 3.32M | 3.63M | 7.72M | 7.19M | 6.34M | 3.58M | 3.04M | 2.51M | 2.31M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.13M | 0.22M | 0.12M | 0.11M | 0.10M | 0.24M | 0.09M | 0.16M | 0.08M | 0.07M | 0.05M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2.49M | 2.92M | 2.66M | 2.51M | 2.32M | 2.04M | 1.84M | 1.64M | 1.52M | 1.47M | 1.27M | 1.03M | 0.81M | 0.79M | 0.85M | 1.22M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2.49M | 2.92M | 2.66M | 2.51M | 2.32M | 2.04M | 1.84M | 1.64M | 1.52M | 1.47M | 1.27M | 1.03M | 0.81M | 0.79M | 0.85M | 1.22M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | 0.41M | | 0.60M | | | | 0.53M | | | | | | | | | 0.33M | | | | 1.41M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.33M | 0.56M | 0.26M | 0.25M | 2.77M | 2.53M | 0.17M | 2.01M | 0.17M | 0.17M | 1.65M | 1.42M | 0.15M | 0.15M | 0.95M | 0.98M | 0.13M | 0.07M | 0.07M | 0.07M | 1.16M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.11M | 3.18M | 2.92M | 2.94M | 2.63M | 2.45M | 2.20M | 1.97M | 1.77M | 1.71M | 1.47M | 1.24M | 1.02M | 0.99M | 1.02M | 1.40M | 1.30M | 1.26M | 1.23M | 1.19M | 1.18M | 0.83M | 0.80M | 0.77M | 1.73M | 1.55M | 1.52M | 0.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4.41M | 4.57M | 4.07M | 3.80M | 3.20M | 3.02M | 3.33M | 3.05M | 2.94M | 2.79M | 3.11M | 3.72M | 3.87M | 4.10M | 5.89M | 5.45M | 5.45M | 4.79M | 4.60M | 4.51M | 4.81M | 8.55M | 7.99M | 7.11M | 5.31M | 4.59M | 4.02M | 3.11M |
|
Accounts Payables (Quarter)
|
| | 625.00 | | | | | 0.00M | | | | | | | | | | | | 1.27M | 1.24M | 1.27M | 1.42M | 1.22M | 1.28M | 1.17M | 1.06M | 1.04M | 0.98M | 0.98M | 1.14M | 0.93M | 1.07M | 1.24M | 1.45M | 1.35M | 1.40M | 1.82M | 1.98M | 3.71M | 2.64M | 3.14M | 3.18M | 2.28M | 2.26M | 2.68M | 2.25M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.03M | | | 0.03M | 0.08M | 544.00 | 0.08M | 0.07M | 0.09M | 0.06M | 0.02M | 0.00M | | 0.15M | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | 625.00 | | | | | 0.00M | | | | | | | | | | | | 1.29M | 1.24M | 1.27M | 1.45M | 1.30M | 1.28M | 1.25M | 1.13M | 1.14M | 1.04M | 0.99M | 1.14M | 0.93M | 1.22M | 1.24M | 1.45M | 1.35M | 1.40M | 1.82M | 1.98M | 3.71M | 2.64M | 3.14M | 3.18M | 2.28M | 2.26M | 2.68M | 2.25M |
|
Accumulated Expenses (Quarter)
|
| 300.00 | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | | | | | | | | | | 0.10M | 0.08M | 0.06M | 0.04M | 0.01M | | | | | | | | | | 2.98M | 3.03M | 3.07M | 3.11M | 3.58M | 3.62M | 3.66M | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | 0.04M | 0.07M | 0.11M | 0.10M | 0.07M | 0.07M | 0.10M | 0.09M | 0.07M | 0.05M | 0.04M | 0.06M | 0.12M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.11M | 0.10M | 0.08M | 0.06M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.11M | 0.09M | | | | | | | | | | | | | | | | | | 0.15M | | | 0.18M | 0.18M | 0.18M | 0.18M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
0.06M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.09M | 0.10M | 0.10M | 0.10M | | | | | | | | | | 1.67M | 1.86M | 1.84M | 1.86M | 1.62M | 1.61M | 1.49M | 1.21M | 1.24M | 1.14M | 1.08M | 1.21M | 0.98M | 1.11M | 4.28M | 4.59M | 4.54M | 4.63M | 5.52M | 5.73M | 7.49M | 2.92M | 3.27M | 3.30M | 2.58M | 2.55M | 2.94M | 2.50M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.02M | 0.31M | 0.27M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | 0.15M | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.01M | 0.07M | 0.06M | 0.06M | 0.02M | 0.26M | 0.16M | 0.22M | 0.14M | 0.16M | 0.23M | 0.61M | 0.46M | 0.55M | 0.40M | 0.36M | 0.33M | 0.43M | 0.27M | 0.25M | 0.23M | 0.31M | 0.27M | 0.25M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.03M | 0.03M | 0.06M | 0.09M | 0.36M | 0.33M | 0.17M | 0.31M | 0.31M | 0.30M | 0.29M | 0.28M | 0.17M | 0.50M | 0.46M | 0.43M | 0.40M | 0.36M | 0.33M | 0.30M | 0.27M | 0.25M | 0.23M | 0.21M | 0.20M | 0.19M |
|
Total Liabilities (Quarter)
|
0.06M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.09M | 0.10M | 0.10M | 0.10M | | | | | | 0.46M | -0.10M | 0.32M | 0.11M | 1.68M | 1.89M | 1.87M | 1.89M | 1.68M | 1.70M | 1.86M | 1.54M | 1.41M | 1.46M | 1.39M | 1.50M | 1.27M | 1.38M | 4.45M | 5.08M | 5.00M | 5.06M | 5.92M | 6.10M | 7.82M | 3.21M | 3.55M | 3.55M | 2.80M | 2.75M | 3.13M | 2.68M |
|
Total Debt (Quarter)
|
0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | | | | | | | | | | 0.10M | 0.08M | 0.06M | 0.04M | 0.06M | 0.02M | 0.31M | 0.27M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 2.98M | 3.03M | 3.07M | 3.11M | 3.58M | 3.62M | 3.66M | | | | | | | |
|
Common Equity (Quarter)
|
-0.06M | -0.07M | -0.07M | -0.08M | -0.08M | -0.08M | -0.09M | -0.10M | -0.10M | -0.10M | | | | | | -0.46M | 0.10M | -0.32M | -0.11M | 2.73M | 2.67M | 2.20M | 1.91M | 1.52M | 1.32M | 1.48M | 1.51M | 1.53M | 1.33M | 1.72M | 2.21M | 2.61M | 2.71M | 1.44M | 0.37M | 0.46M | -0.28M | -1.32M | -1.59M | -3.01M | 5.33M | 4.45M | 3.56M | 2.51M | 1.83M | 0.89M | 0.42M |
|
Shareholder's Equity (Quarter)
|
-0.06M | -0.07M | -0.07M | -0.08M | -0.08M | -0.08M | -0.09M | -0.10M | -0.10M | -0.10M | | | | | | -0.46M | 0.10M | -0.32M | -0.11M | 2.73M | 2.67M | 2.20M | 1.91M | 1.52M | 1.32M | 1.48M | 1.51M | 1.53M | 1.33M | 1.72M | 2.21M | 2.61M | 2.71M | 1.44M | 0.37M | 0.46M | -0.28M | -1.32M | -1.59M | -3.01M | 5.33M | 4.45M | 3.56M | 2.51M | 1.83M | 0.89M | 0.42M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4.41M | 4.57M | 4.07M | 3.80M | 3.20M | 3.02M | 3.33M | 3.05M | 2.94M | 2.79M | 3.11M | 3.72M | 3.87M | 4.10M | 5.89M | 5.45M | 5.45M | 4.79M | 4.60M | 4.51M | 4.81M | 8.55M | 7.99M | 7.11M | 5.31M | 4.59M | 4.02M | 3.11M |
|
Retained Earnings (Quarter)
|
0.01M | -2.87M | -2.87M | -2.87M | -2.87M | 0.03M | 0.04M | -2.87M | 0.05M | -2.87M | | | | | | | | | | -4.35M | -4.65M | -5.25M | -5.43M | -5.90M | -6.11M | -5.96M | -5.94M | -5.97M | -6.20M | -5.86M | -5.54M | -5.35M | -5.39M | -6.87M | -8.21M | -8.30M | -9.21M | -10.44M | -10.55M | -12.24M | -4.16M | -5.27M | -6.45M | -7.75M | -9.85M | -9.85M | -9.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | 9.60M | | | 1.58M | 1.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |