|
Cash & Equivalents
|
913.00 | | 0.05M | 0.03M | 0.01M | 0.02M | 0.02M | 0.00M | 0.02M | 0.00M | 0.01M | 384.00 | 0.01M | 0.07M | 0.01M | 0.07M | 0.01M | 0.01M | 0.05M | 0.03M | 0.08M | 0.04M | 0.03M | 0.11M | 0.15M | 0.11M | 0.20M | 0.01M | 0.12M | 0.07M | 1.04M | 0.47M | 0.79M | 0.52M | 0.28M | 0.22M | 0.05M | 0.03M | 0.05M | 0.01M | 0.01M | 0.19M | 0.29M | 0.29M | 0.02M | 0.15M | 1.34M | 1.34M |
|
Short-term Investments
|
| | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.01M | | | |
|
Cash & Current Investments
|
913.00 | | 0.07M | 0.03M | 0.01M | 0.02M | 0.02M | 0.00M | 0.02M | 0.00M | 0.01M | 384.00 | 0.01M | 0.07M | 0.01M | 0.07M | 0.01M | 0.01M | 0.05M | 0.03M | 0.08M | 0.04M | 0.03M | 0.11M | 0.15M | 0.11M | 0.20M | 0.01M | 0.12M | 0.07M | 1.04M | 0.47M | 0.79M | 0.52M | 0.28M | 0.22M | 0.05M | 0.03M | 0.15M | 0.03M | 0.04M | 0.22M | 0.32M | 0.29M | 0.03M | 0.15M | 1.34M | 1.34M |
|
Receivables - Net
|
37.00 | 37.00 | 30.00 | 0.03M | 0.05M | 0.05M | 0.03M | 0.03M | 0.02M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 382.00 | 491.00 | 321.00 | | | 0.02M | | 0.09M | 0.05M | 0.18M | 0.05M | 0.05M | 0.06M | 0.07M | 0.04M | 0.04M | 0.11M | 0.08M | 0.06M | 0.09M | 0.09M | 0.13M | 0.07M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.00M | 0.00M | 0.10M | 0.10M | 0.15M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | | | | 0.14M | 0.11M | 0.10M | 0.09M | 0.09M | | | | | | | | | |
|
Receivables
|
37.00 | 37.00 | 30.00 | 0.03M | 0.05M | 0.05M | 0.03M | 0.03M | 0.02M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 382.00 | 491.00 | 321.00 | | | 0.02M | | 0.09M | 0.05M | 0.18M | 0.05M | 0.05M | 0.06M | 0.07M | 0.04M | 0.04M | 1.41M | 0.08M | 0.06M | 0.09M | 0.23M | 0.24M | 0.18M | 0.15M | 0.12M | 0.03M | 0.03M | 0.03M | 0.02M | 0.00M | 0.00M | 0.10M | 0.10M | 0.15M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | | | 0.01M | 0.03M | 0.02M | 0.02M | 0.08M | | | | | | | | | 0.06M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.00M | | | |
|
Work In Process
|
| | | | | | | | | | | | | | 0.01M | | | | 0.01M | 0.00M | 0.05M | 0.03M | 0.00M | | | 0.01M | 0.05M | 0.05M | 0.01M | 0.07M | | | | | | | | | 0.05M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.32M | 0.35M |
|
Finished Goods
|
| | | | | | | | | | | | | | 0.09M | | | | 0.10M | 0.06M | 0.04M | 0.04M | 0.03M | | | | | | | | | | | | | | | | 0.16M | 0.12M | 0.09M | 0.01M | 800.00 | 0.00M | 948.00 | | | |
|
Inventory
|
| | 0.05M | | | | 0.05M | 0.02M | 0.02M | 0.14M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.08M | 0.01M | 0.13M | 0.10M | 0.06M | 0.10M | 0.31M | 0.41M | 0.44M | 0.37M | 0.29M | 0.28M | 0.21M | 0.17M | 0.34M | 0.39M | 0.49M | 0.43M | 0.29M | 0.33M | 0.43M | 0.45M | 0.40M | -0.28M | 0.16M | 0.13M | 0.04M | 0.03M | 0.02M | 0.02M | 0.25M | 0.32M | 0.40M |
|
Prepaid Assets
|
| | 0.00M | | | | 0.01M | 0.00M | 0.05M | 0.00M | 0.00M | 0.00M | | | 0.00M | 0.00M | 0.07M | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.00M | 0.13M | 0.00M | 0.58M | 0.40M | 0.27M | 0.21M | 0.25M | 0.03M | 0.04M | 0.12M | 0.16M | 0.14M | 0.11M | 0.10M | 0.09M | 0.09M | 0.04M | 0.13M | 0.19M | 0.07M | 0.07M | 0.08M | 0.13M | 0.06M | 0.14M |
|
Current Assets
|
| | 0.12M | | | | 0.10M | 0.05M | 0.11M | 0.15M | 0.13M | 0.12M | 0.13M | 0.18M | 0.11M | 0.15M | 0.10M | 0.14M | 0.15M | 0.11M | 0.20M | 0.46M | 0.97M | 1.25M | 0.99M | 1.03M | 0.93M | 0.56M | 0.54M | 0.71M | 1.57M | 1.08M | 1.40M | 1.05M | 0.84M | 0.89M | 0.68M | 0.57M | 0.18M | 0.23M | 0.30M | 0.43M | 0.30M | 0.39M | 0.11M | 0.61M | 0.78M | 1.97M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.10M | 0.24M | 24.77M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | | 3.71M | 4.50M | 95.69M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 1.00M | | 0.97M | 1.00M | 1.00M | | | | | | | | | | | | | | | 1.33M | 1.80M | 0.90M | 0.90M | 2.11M | 1.80M | 6.36M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 1.00M | | 0.97M | 1.00M | 1.00M | | | | | | | | | | | | | | | 1.33M | 2.70M | 0.90M | 0.90M | 5.83M | 6.31M | 102.05M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | 0.25M | 0.03M | | | 0.16M | | | | | | | | | 0.09M | | | 0.01M | | |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.67M | | | | | 0.01M | | | | | | | | | | -0.09M | -0.24M | 1.64M | 1.34M | 1.48M | 1.65M | 8.87M | 6.55M | 126.82M |
|
Assets
|
950.00 | 0.03M | 0.12M | 0.14M | 0.13M | 0.14M | 0.10M | 0.05M | 0.11M | 0.15M | 0.13M | 0.12M | 0.13M | 0.18M | 0.11M | 0.15M | 0.10M | 0.14M | 0.15M | 0.11M | 0.20M | 0.46M | 0.97M | 2.08M | 1.65M | 1.03M | 0.93M | 0.56M | 0.54M | 0.72M | 1.57M | 1.08M | 1.40M | 1.05M | 0.84M | 0.89M | 0.68M | 0.57M | 0.18M | 0.14M | 0.06M | 2.07M | 1.64M | 1.87M | 1.76M | 9.49M | 7.32M | 128.79M |
|
Accounts Payables
|
| | 0.03M | | | | 0.10M | 0.11M | 0.10M | 0.13M | 0.17M | 0.19M | 0.20M | 0.18M | 0.21M | 0.21M | 0.23M | 0.18M | 0.22M | 0.20M | 0.20M | 0.28M | 0.50M | 0.15M | 1.11M | 1.21M | 1.29M | 1.15M | 1.14M | 1.39M | 0.46M | 0.35M | 0.26M | 0.18M | 0.23M | 0.43M | | | 0.59M | 0.70M | 0.75M | 0.88M | 0.37M | 1.33M | 1.58M | 4.11M | 3.48M | 8.03M |
|
Notes Payables
|
| | 0.00M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.15M | 0.24M | 0.42M | 0.53M | 0.63M | 0.95M | 1.12M | 0.74M | 1.12M | 1.37M | 1.62M | 1.79M | 2.33M | 2.35M | 0.00M | 2.08M | | | 0.08M | 0.16M | 0.34M | 0.54M | 2.89M | 0.59M | 1.55M | 1.75M | 2.20M | 2.99M | 3.44M | 3.91M | 3.97M | 0.05M | 1.58M | 5.00M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.00M | 0.52M | 0.53M | | | | | | | | | | |
|
Payables
|
| | 0.03M | | | | 0.10M | 0.12M | 0.10M | 0.13M | 0.17M | 0.20M | 0.20M | 0.19M | 0.36M | 0.45M | 0.65M | 0.72M | 0.85M | 1.15M | 1.32M | 1.03M | 1.61M | 1.52M | 2.74M | 3.00M | 3.62M | 3.50M | 1.14M | 3.47M | 0.46M | 0.35M | 0.34M | 0.34M | 0.81M | 0.97M | 3.41M | 1.12M | 2.14M | 2.44M | 2.94M | 3.87M | 3.81M | 5.24M | 5.55M | 4.16M | 5.06M | 13.04M |
|
Accumulated Expenses
|
| | | | | | 0.04M | 0.05M | 0.07M | 0.09M | 0.11M | 0.13M | 0.14M | 0.16M | 0.18M | 0.20M | 0.19M | 0.20M | 0.20M | 0.19M | 0.05M | 0.05M | 0.03M | | 0.01M | 0.01M | 0.19M | 0.21M | 0.25M | 0.21M | 0.00M | | | | 0.00M | | | | 0.04M | 0.08M | 0.14M | 0.23M | 0.03M | 0.63M | 0.84M | 0.03M | 0.10M | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | 0.32M | | 0.00M | | | 0.00M | 0.00M | | 0.03M | | 0.10M | 0.13M | 0.16M | | 0.28M | | | 0.01M | | |
|
Short term Debt
|
| | 0.00M | | | | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.04M | 0.15M | 1.02M | 1.39M | 1.77M | 1.68M | 1.60M | 0.97M | 1.31M | 1.75M | 1.77M | 1.60M | 1.59M | 1.36M | 0.00M | 1.31M | | | | | | | | | | | | | 3.44M | | | 4.27M | 4.25M | 4.18M |
|
Current Deferred Revenue
|
| | 457.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | | | | 0.56M | 0.60M |
|
Total Current Liabilities
|
| | 0.20M | | | | 0.14M | 0.18M | 0.18M | 0.24M | 0.30M | 0.35M | 0.39M | 0.36M | 0.59M | 0.81M | 1.87M | 2.31M | 2.81M | 3.01M | 2.98M | 2.04M | 3.18M | 4.44M | 4.76M | 4.62M | 5.41M | 5.14M | 5.42M | 5.08M | 0.46M | | 0.34M | 0.34M | 0.58M | 1.34M | 3.86M | 1.48M | 2.25M | 2.58M | 3.11M | 4.12M | 5.08M | 5.58M | 5.95M | 10.18M | 11.45M | 20.70M |
|
Non-Current Debt
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.01M | 19.10M |
|
Convertible Debt
|
| | | | | | | | | | | | | 0.01M | 0.15M | 0.24M | 0.51M | 0.01M | | | | | | | 0.15M | | | | | | 0.34M | | 0.06M | 0.06M | 0.06M | 0.02M | | 0.03 | 0.03 | 0.04M | | | 3.44M | | | 4.66M | 4.72M | 4.69M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.04M | | | | 12.71M | 106.32M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | 0.48M | 0.45M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | | 1.59M | | 0.34M | | 1.29M | | | | | | | | | | | | | | | 1.32M | 1.10M | 2.05M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 4.36M | 4.69M | | -0.64M | | 5.08M | | -0.82M | | | | | | | | | | | | 5.08M | | | 0.41M | 0.50M | 19.65M |
|
Total Liabilities
|
0.19M | | 0.21M | | | | 0.15M | 0.18M | 0.18M | 0.24M | 0.30M | 0.35M | 0.39M | 0.36M | 0.59M | 0.81M | 1.87M | 2.31M | 2.81M | 3.01M | 2.98M | 2.04M | 3.18M | 4.44M | 4.76M | 4.62M | 0.95M | 5.14M | 5.42M | 5.07M | 0.46M | 0.35M | 0.34M | 0.34M | 0.58M | 1.34M | 3.86M | 1.48M | 2.25M | 0.05M | 0.07M | 4.12M | 5.08M | 5.95M | 6.32M | 10.58M | 11.95M | 40.35M |
|
Total Debt
|
0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.04M | 0.15M | 1.02M | 1.39M | 1.77M | 1.68M | 1.60M | 0.97M | 1.31M | 1.75M | 1.77M | 1.60M | 1.59M | 1.36M | 0.00M | 1.31M | | | | | | | | | | | | | 3.44M | | | 4.66M | 4.26M | 23.27M |
|
Common Equity
|
-0.19M | | -0.09M | | | | -0.05M | -0.13M | -0.07M | -0.09M | -0.17M | -0.23M | -0.27M | -0.18M | -0.47M | -0.66M | -1.77M | -2.17M | -2.66M | -2.91M | -2.78M | -1.58M | -2.47M | -2.36M | -3.11M | -3.59M | -4.48M | -4.58M | -4.89M | -4.34M | 1.11M | 0.72M | 1.06M | 0.71M | 0.27M | -0.45M | -3.18M | -0.91M | -2.07M | -2.54M | -2.94M | -2.05M | -9.47M | -4.08M | -4.56M | -1.10M | -17.33M | -17.88M |
|
Shareholder's Equity
|
-0.19M | | -0.09M | | | | -0.05M | -0.13M | -0.07M | -0.09M | -0.17M | -0.23M | -0.27M | -0.18M | -0.47M | -0.66M | -1.77M | -2.17M | -2.66M | -2.91M | -2.78M | -1.58M | -2.47M | -2.36M | -3.11M | -3.59M | -4.48M | -4.58M | -4.89M | -4.34M | 1.11M | 0.72M | 1.06M | 0.71M | 0.27M | -0.45M | -3.18M | -0.91M | -2.07M | -2.54M | -2.94M | -2.05M | -9.47M | -4.08M | -4.56M | -1.10M | -17.33M | -17.88M |
|
Liabilities and Shareholders Equity
|
950.00 | 0.03M | 0.12M | 0.14M | 0.13M | 0.14M | 0.10M | 0.05M | 0.11M | 0.15M | 0.13M | 0.12M | 0.13M | 0.18M | 0.11M | 0.15M | 0.10M | 0.14M | 0.15M | 0.11M | 0.20M | 0.46M | 0.97M | 2.08M | 1.65M | 1.03M | 0.93M | 0.56M | 0.54M | 0.72M | 1.57M | 1.08M | 1.40M | 1.05M | 0.84M | 0.89M | 0.68M | 0.57M | 0.18M | 0.14M | 0.06M | 2.07M | 1.64M | 1.87M | 1.76M | 9.49M | 7.32M | 128.79M |
|
Retained Earnings
|
| | -1.37M | | | | -1.74M | -1.88M | -2.02M | -2.27M | -2.47M | -2.54M | -2.62M | -2.89M | -3.38M | -4.36M | -5.60M | -6.96M | -8.62M | -9.14M | -9.59M | -11.80M | -13.22M | -13.80M | -14.72M | -15.96M | -17.63M | -18.57M | -19.17M | -21.08M | -25.20M | -26.32M | -27.17M | -27.60M | -28.10M | -29.65M | -37.55M | -34.00M | -35.31M | -36.44M | -36.93M | -37.65M | -38.63M | -39.40M | -39.88M | -42.42M | -46.75M | -50.45M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 3.00 | 1.00 | 1.00 | 1.00 | 2.00 | 2.00 | 2.00 | 0.11M | 1.00 | 13.00 | 97.00 | 133.00 | 1.00 | 1.00 |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.80M | 193.87M | 192.04M | 0.07M | 0.06M | 0.05M |