|
Cash & Equivalents
|
100.00 | 100.00 | 100.00 | 0.05M | 0.05M | 0.04M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.00M | 951.00 | 0.00M | 951.00 | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 | 72.00 | 0.46M | 0.06M | 0.05M | 0.11M | 0.11M | 0.14M | 0.14M | 0.02M | 0.16M | 0.14M | 0.10M | 0.01M | 0.13M | 0.07M | 0.04M |
|
Cash & Current Investments
|
100.00 | 100.00 | 100.00 | 0.05M | 0.05M | 0.04M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.00M | 951.00 | 0.00M | 951.00 | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 | 72.00 | 0.46M | 0.06M | 0.05M | 0.11M | 0.11M | 0.14M | 0.14M | 0.02M | 0.16M | 0.14M | 0.10M | 0.01M | 0.13M | 0.07M | 0.04M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 2.37M | | 0.35M | 0.17M | 8.04M | 8.28M | 5.81M |
|
Receivables - Other
|
0.00M | | 0.00M | | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 1.05M | 1.10M | 0.35M | 0.54M | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 3.42M | | 0.71M | 0.71M | 8.04M | 8.28M | 5.81M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | -1.09M | 1.09M | | | 1.09M | 0.14M | 1.09M | 0.09M | 0.10M | 0.03M | 4.97M | 5.94M | 5.77M |
|
Prepaid Assets
|
| | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | 0.00M | | -195.00 | 0.00M | 0.00M | 0.03M | 0.03M | 0.00M | 0.03M | 0.10M | 0.10M | 0.00M | 0.14M | 0.14M | 0.14M |
|
Current Assets
|
0.08M | 0.05M | 0.07M | 0.08M | 0.02M | 0.04M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | | | 0.59M | 1.17M | 1.16M | 1.26M | 1.30M | 1.33M | 1.32M | 0.44M | 4.70M | 5.29M | 4.82M | 0.76M | 17.57M | 17.96M | 15.94M |
|
Property, Plant & Equipment (Net)
|
0.24M | 0.27M | 0.24M | 0.23M | 0.21M | 0.19M | 0.17M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | 960.00 | 853.00 | 745.00 | 637.00 | 531.00 | 424.00 | 315.00 | 0.00M | | | | 0.04M | 14.38M | 14.24M | 14.02M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 2.04M | 2.11M | 2.16M | 0.21M | 2.11M | 2.14M | 2.16M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 2.04M | 2.11M | 2.16M | 0.21M | 2.11M | 2.14M | 2.16M |
|
Long-Term Deferred Tax
|
0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.17M | 0.18M | 0.18M | 0.18M | 0.20M | 0.20M | 0.23M | 0.23M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | | | 0.00M | 465.64 | 0.00M | 0.00M | 0.00M |
|
Non-Current Assets
|
0.29M | 0.31M | 0.24M | 0.23M | 0.21M | 0.19M | 0.17M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | | | | | | | | | | | | | | | 960.00 | 853.00 | 745.00 | 637.00 | 0.14M | 0.12M | 0.11M | 0.29M | 2.06M | 1.92M | 1.90M | 0.25M | 15.94M | 15.70M | 15.38M |
|
Assets
|
0.36M | 0.35M | 0.31M | 0.31M | 0.23M | 0.23M | 0.18M | 0.06M | 0.05M | 0.04M | 0.04M | 0.05M | 0.03M | 0.02M | 0.02M | 0.00M | 951.00 | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 | 72.00 | 0.60M | 1.17M | 1.17M | 1.26M | 1.45M | 1.45M | 1.42M | 0.73M | 6.76M | 7.22M | 6.72M | 1.01M | 33.51M | 33.66M | 31.32M |
|
Accounts Payables
|
0.02M | -0.01M | -0.01M | -0.00M | 0.01M | -0.01M | -0.02M | 0.02M | -0.00M | 0.01M | 0.01M | 0.02M | 0.06M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.07M | 0.07M | 0.09M | 0.06M | 0.03M | 0.18M | 0.16M | 0.13M | 0.16M | 0.19M | 0.20M | 0.05M | 0.43M | 0.65M | 0.67M | 0.33M | 7.48M | 6.66M | 4.16M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.06M | 0.06M | 0.08M | | | | | | | | 0.04M | 0.03M | 0.03M | 0.16M |
|
Payables
|
0.02M | -0.01M | -0.01M | -0.00M | 0.01M | -0.01M | -0.02M | 0.02M | -0.00M | 0.01M | 0.01M | 0.02M | 0.06M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.07M | 0.07M | 0.09M | 0.06M | 0.20M | 0.23M | 0.22M | 0.21M | 0.16M | 0.19M | 0.20M | 0.05M | 0.43M | 0.65M | 0.67M | 0.33M | 7.51M | 6.69M | 4.31M |
|
Other Accumulated Expenses
|
| | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 450.24 | 0.27M | | | | | | |
|
Short term Debt
|
0.26M | 1.55M | 1.76M | 1.91M | 2.05M | 0.33M | 0.43M | 2.48M | 2.63M | 2.76M | 2.88M | 3.02M | 3.10M | 3.11M | 3.11M | 3.11M | 3.11M | 3.11M | 3.11M | 3.11M | 3.12M | 3.12M | 3.12M | 3.12M | 3.18M | 3.23M | 0.25M | | 0.10M | 0.08M | 0.09M | 0.13M | 0.16M | 0.03M | 0.47M | | | 0.04M | 0.03M | 0.03M | 0.16M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.02M | 0.09M | 0.07M | 0.08M | 0.01M | 0.05M | 0.05M | 0.05M |
|
Current Taxes
|
| 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.83M | 0.85M | 1.06M | 0.81M | 7.43M | 0.89M | 0.89M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.82M | 0.08M | 0.28M | 0.25M | 0.23M | 0.21M | 0.02M | 0.16M | | | 0.01M | | | |
|
Total Current Liabilities
|
1.38M | 1.57M | 1.78M | 1.94M | 2.08M | 2.25M | 2.35M | 2.50M | 2.64M | 2.77M | 2.89M | 3.04M | 3.17M | 3.16M | 3.17M | 3.17M | 3.17M | 3.18M | 3.18M | 3.18M | 3.18M | 3.19M | 3.19M | 3.19M | 3.26M | 3.29M | 0.94M | 1.06M | 0.39M | 0.48M | 0.58M | 0.62M | 0.64M | 0.19M | 1.99M | 2.48M | 1.93M | 0.43M | 9.43M | 8.93M | 6.55M |
|
Non-Current Debt
|
0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.25M | | 0.02M | 0.08M | 0.09M | 0.13M | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.12M | | 0.00M | 0.53M | 0.11M | 0.14M | 0.00M | 0.07M | 0.06M | 0.05M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | 0.04M | 0.15M | 0.13M | |
|
Total Non-Current Liabilities
|
1.55M | 1.74M | 1.95M | 2.11M | 2.25M | 2.41M | 2.51M | 2.67M | 2.81M | 2.94M | 3.06M | 3.20M | 3.33M | 3.33M | 3.34M | 3.34M | 3.34M | 3.35M | 3.35M | 3.35M | 3.35M | 3.36M | 3.35M | 3.36M | 3.43M | | | | | 0.48M | 0.08M | 0.05M | 0.67M | 0.20M | 0.05M | 0.05M | 0.06M | 0.44M | 0.17M | 0.15M | 0.00M |
|
Total Liabilities
|
| | | | | | | 2.67M | | 2.94M | 3.06M | 3.20M | 3.33M | 3.33M | 3.34M | 3.34M | 3.34M | 3.35M | 3.35M | 3.35M | 3.35M | 3.36M | 3.35M | 3.36M | 3.43M | 3.46M | 0.94M | 1.06M | 0.39M | 0.48M | 0.65M | 0.67M | 0.67M | 1.54M | 2.04M | 2.53M | 1.99M | 6.70M | 9.61M | 9.07M | 6.55M |
|
Total Debt
|
0.43M | 1.72M | 1.92M | 2.08M | 2.22M | 0.49M | 0.59M | 2.65M | 2.79M | 2.93M | 3.04M | 3.18M | 3.27M | 3.28M | 3.28M | 3.28M | 3.27M | 3.28M | 3.28M | 3.28M | 3.29M | 3.29M | 3.29M | 3.29M | 3.35M | 3.39M | 0.50M | | 0.11M | 0.16M | 0.18M | 0.26M | 0.16M | 0.03M | 0.47M | | | | 0.03M | 0.03M | 0.16M |
|
Common Equity
|
| | | | | | | -2.61M | | -2.89M | -3.02M | -3.16M | -3.30M | -3.31M | -3.32M | -3.34M | -3.34M | -3.34M | -3.35M | -3.35M | -3.35M | -3.36M | -3.35M | -3.36M | -3.43M | -3.46M | -0.35M | 0.12M | 0.78M | 0.77M | 0.79M | 0.78M | 0.75M | 4.17M | 4.72M | 4.69M | 4.73M | 21.10M | 23.90M | 24.59M | 24.77M |
|
Shareholder's Equity
|
-1.19M | -1.39M | -1.63M | -1.80M | -2.02M | -2.18M | -2.34M | -2.61M | -2.76M | -2.89M | -3.02M | -3.16M | -3.30M | -3.31M | -3.32M | -3.34M | -3.34M | -3.34M | -3.35M | -3.35M | -3.35M | -3.36M | -3.35M | -3.36M | -3.43M | -3.46M | -0.35M | 0.12M | 0.78M | 0.77M | 0.79M | 0.78M | | 0.53M | 4.72M | 4.69M | 4.73M | 0.57M | 23.90M | 24.59M | 24.77M |
|
Liabilities and Shareholders Equity
|
0.36M | 0.35M | 0.31M | 0.31M | 0.23M | 0.23M | 0.18M | 0.06M | 0.05M | 0.04M | 0.04M | 0.05M | 0.03M | 0.02M | 0.02M | 0.00M | 951.00 | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 | 72.00 | 0.60M | 1.17M | 1.17M | 1.26M | 1.45M | 1.45M | 1.42M | 0.73M | 6.76M | 7.22M | 6.72M | 1.01M | 33.51M | 33.66M | 31.32M |
|
Retained Earnings
|
-1.38M | -1.58M | -1.83M | -1.99M | -2.22M | -2.39M | -2.53M | -2.82M | -2.96M | -3.10M | -3.22M | -3.36M | -3.50M | -3.50M | -3.51M | -3.53M | -3.54M | -3.54M | -3.54M | -3.54M | -3.55M | -3.55M | -3.55M | -3.56M | -3.62M | -3.65M | -4.05M | -3.94M | -3.28M | -3.29M | -3.30M | -3.31M | -3.34M | -0.26M | -1.60M | -1.61M | -1.73M | -0.26M | -0.95M | 7.82M | 7.83M |
|
Preferred Shares
|
| | | | | | | 500.00 | | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 520.00 | 520.00 | 520.00 | 3.95M | 520.00 | 520.00 | 520.00 | 520.00 | 520.00 | 520.00 | 520.00 | 520.00 |