|
Cash & Equivalents (Quarter)
|
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 | 0.02M | 0.11M | 0.12M | 0.14M | | 0.14M | 0.16M | 0.14M | 0.10M | 0.16M | 0.13M | 0.07M | 0.04M |
|
Cash & Current Investments (Quarter)
|
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 | 0.02M | 0.11M | 0.12M | 0.14M | | 0.14M | 0.16M | 0.14M | 0.10M | 0.16M | 0.13M | 0.07M | 0.04M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 2.37M | | 0.35M | 9.89M | 7.82M | 8.05M | 5.58M |
|
Receivables - Other (Quarter)
|
| | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 1.05M | 1.10M | 0.35M | 0.07M | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 3.42M | | 0.71M | 9.96M | 7.82M | 8.05M | 5.58M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.10M | 1.49M | 4.97M | 3.74M | 5.77M |
|
Prepaid Assets (Quarter)
|
| | 0.00M | | | | | | | | | | | | | | | | | | | 0.00M | | 0.00M | 0.00M | 0.09M | 0.03M | | 0.03M | 0.03M | 0.10M | 0.10M | 0.15M | 0.14M | 0.14M | 0.14M |
|
Current Assets (Quarter)
|
| | 0.02M | | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | | | 0.59M | 1.17M | 1.16M | 1.26M | 1.30M | 1.33M | | 3.47M | 4.70M | 5.29M | 4.82M | 11.51M | 17.57M | 17.96M | 15.94M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 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 | | 0.01M | | | | 14.63M | 14.38M | 14.24M | 14.02M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | 1.93M | 2.11M | 1.77M | 2.16M | 2.11M | 1.41M | 2.16M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | 1.93M | 2.11M | 1.77M | 2.16M | 2.11M | 1.41M | 2.16M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.17M | 0.18M | 0.18M | 0.18M | 0.20M | 0.20M | 0.23M | 0.23M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Non-Current Assets (Quarter)
|
| | 0.03M | | 0.03M | 0.03M | 0.02M | | | | | | | | | | | | | | | 960.00 | 853.00 | 745.00 | 637.00 | 0.14M | 0.12M | | 2.24M | 2.06M | 1.92M | 1.90M | 16.29M | 15.94M | 15.70M | 15.38M |
|
Assets (Quarter)
|
| | 0.06M | | 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 | | 5.71M | 6.76M | 7.22M | 6.72M | 27.80M | 33.51M | 33.66M | 31.32M |
|
Accounts Payables (Quarter)
|
| | 0.02M | | 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 | 0.18M | 0.13M | 0.16M | 0.19M | | 0.36M | 0.43M | 0.65M | 0.67M | 4.88M | 7.48M | 0.39M | 4.16M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.17M | 0.06M | 0.06M | 0.08M | | | | | | | | 0.04M | 0.03M | 0.03M | 0.16M |
|
Payables (Quarter)
|
| | 0.02M | | 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 | 0.24M | 0.21M | 0.16M | 0.19M | | 0.36M | 0.43M | 0.65M | 0.67M | 4.92M | 7.51M | 0.42M | 4.31M |
|
Short term Debt (Quarter)
|
| | 2.48M | | 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 | | 0.02M | 0.08M | 0.09M | 0.13M | | | | | | 0.04M | 0.03M | 0.03M | 0.16M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | | 0.13M | 0.09M | 0.07M | 0.08M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.83M | 0.85M | 1.06M | 0.81M | 0.81M | 0.89M | 0.89M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.50M | 0.82M | 0.13M | 0.28M | 0.25M | 0.23M | | 0.18M | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | 2.50M | | 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 | | 1.51M | 1.99M | 2.48M | 1.93M | 6.51M | 9.43M | 8.93M | 6.55M |
|
Non-Current Debt (Quarter)
|
| | 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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.12M | | 0.03M | 0.05M | 0.11M | 0.14M | 0.03M | 0.02M | 0.01M | 0.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.15M | 0.13M | |
|
Total Non-Current Liabilities (Quarter)
|
| | 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 | | | | | | 0.08M | 0.05M | | 0.03M | 0.05M | 0.05M | 0.06M | 0.20M | 0.17M | 0.15M | 0.00M |
|
Total Liabilities (Quarter)
|
| | 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 | 3.46M | 3.46M | 0.94M | 1.06M | 0.39M | 0.48M | 0.65M | 0.67M | -0.75M | 1.54M | 2.04M | 2.53M | 1.99M | 6.70M | 9.61M | 9.07M | 6.55M |
|
Total Debt (Quarter)
|
| | 2.65M | | 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 | | 0.03M | 0.16M | 0.18M | 0.26M | | | | | | 0.04M | 0.03M | 0.03M | 0.16M |
|
Common Equity (Quarter)
|
| | -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 | -3.46M | -3.46M | -0.35M | 0.12M | 0.78M | 0.77M | 0.79M | 0.78M | 0.75M | 16.25M | 17.84M | 17.82M | 19.01M | 21.10M | 23.90M | 24.59M | 24.77M |
|
Shareholder's Equity (Quarter)
|
| | -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 | -3.46M | -3.46M | -0.35M | 0.12M | 0.78M | 0.77M | 0.79M | 0.78M | 0.75M | 16.25M | 17.84M | 17.82M | 19.01M | 21.10M | 23.90M | 24.59M | 24.77M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 0.06M | | 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 | | 5.71M | 6.76M | 7.22M | 6.72M | 27.80M | 33.51M | 33.66M | 31.32M |
|
Retained Earnings (Quarter)
|
| | 0.00M | | -3.10M | -3.22M | -3.36M | -3.50M | -0.01M | -3.51M | -3.53M | -3.54M | -3.54M | -3.54M | -0.01M | -3.55M | -3.55M | -3.55M | -3.56M | -0.01M | -3.65M | -4.05M | -3.94M | -3.28M | -3.29M | -3.30M | -3.31M | | -2.07M | -1.60M | -0.10M | 0.06M | -1.06M | -0.95M | 7.82M | -0.48M |
|
Preferred Shares (Quarter)
|
| | 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 | 500.00 | 500.00 | 500.00 | | 520.00 | 150.00 | 520.00 | 520.00 | 500.00 | 520.00 | 520.00 | 520.00 |