|
Cash & Equivalents (Quarter)
|
0.47M | 0.18M | 0.38M | 0.22M | 0.14M | 0.07M | 0.03M | 0.02M | 0.02M | 0.08M | 0.04M | 0.25M | 0.02M | 0.29M | 0.00M | 0.02M | 0.13M | 0.08M | 0.19M | 0.06M | 0.05M | 0.12M | 0.31M | 0.04M | | 0.44M | | 2.12M | 2.01M | 1.33M | 2.65M | 4.01M | 3.59M | 3.22M | 3.59M | 3.20M | 2.97M |
|
Cash & Current Investments (Quarter)
|
0.47M | 0.18M | 0.38M | 0.22M | 0.14M | 0.07M | 0.03M | 0.02M | 0.02M | 0.08M | 0.04M | 0.25M | 0.02M | 0.29M | 0.00M | 0.02M | 0.13M | 0.08M | 0.19M | 0.06M | 0.05M | 0.12M | 0.31M | 0.04M | | 0.44M | | 2.12M | 2.01M | 1.33M | 2.65M | 4.01M | 3.59M | 3.22M | 3.59M | 3.20M | 2.97M |
|
Receivables - Net (Quarter)
|
| | | 0.28M | 0.28M | 0.42M | 0.13M | 0.36M | 0.27M | 0.16M | 0.14M | 0.10M | 0.12M | 0.13M | 0.13M | 0.33M | 0.17M | 0.75M | 0.33M | 0.15M | 0.03M | 0.30M | 0.19M | 0.02M | | 0.36M | | | 0.15M | 1.68M | 1.60M | 0.70M | 0.16M | 0.38M | 0.84M | 0.80M | 0.22M |
|
Receivables - Other (Quarter)
|
| | | 0.08M | 0.02M | 0.00M | 0.55M | 0.03M | 0.02M | 0.01M | 0.00M | | | | | | 0.00M | 0.01M | 0.02M | 0.02M | 0.03M | 0.01M | | | | 0.01M | | | 0.05M | | | | | 55.00 | | 0.08M | 0.00M |
|
Receivables (Quarter)
|
| | | 0.36M | 0.31M | 0.42M | 0.68M | 0.39M | 0.28M | 0.17M | 0.15M | 0.10M | 0.12M | 0.13M | 0.13M | 0.33M | 0.17M | 0.76M | 0.35M | 0.18M | 0.07M | 0.31M | 0.19M | 0.02M | | 0.38M | | | 0.19M | 1.68M | 1.60M | 0.70M | 0.16M | 0.38M | 0.84M | 0.88M | 0.23M |
|
Finished Goods (Quarter)
|
| | | 0.11M | 0.07M | 0.16M | 0.09M | 0.06M | 0.11M | 0.15M | 0.14M | 0.09M | 0.08M | 0.12M | 0.15M | | 0.25M | | | 0.26M | 0.19M | 0.18M | 0.34M | 0.39M | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | 0.05M | | | 0.01M | 0.04M | 0.01M | 0.05M | 0.03M | | 1.24M | | | 1.80M | 2.03M | 0.43M | 1.99M | 2.04M | 0.18M | 2.10M | 1.80M | 2.10M |
|
Prepaid Assets (Quarter)
|
| | | 0.04M | 0.18M | 0.07M | 0.09M | 0.06M | 0.04M | 0.19M | 0.04M | 0.03M | 0.04M | 0.04M | 0.07M | | 0.11M | | | 0.02M | 0.00M | 0.00M | 0.00M | 0.05M | | 0.01M | | | 0.02M | 0.02M | 0.02M | 0.03M | 0.28M | 0.01M | 0.08M | 0.02M | 0.02M |
|
Current Assets (Quarter)
|
| | | 0.72M | 0.70M | 0.72M | 0.90M | 0.52M | 0.46M | 0.59M | 0.36M | 0.50M | 0.29M | 0.59M | 0.37M | | 0.86M | | | 0.54M | 1.19M | 0.69M | 0.95M | 0.69M | | 2.49M | | | 4.95M | 5.43M | 6.78M | 6.99M | 6.07M | 5.92M | 6.60M | 6.09M | 5.69M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 0.11M | 0.10M | 0.09M | 0.09M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | | 0.03M | | | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | | 0.03M | | | 0.04M | 0.04M | 0.07M | 0.07M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M |
|
Goodwill (Quarter)
|
| | | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | 0.20M | 0.15M | 0.14M | 0.14M | | | | | | | | | | | | | | 0.09M | 0.06M | 0.05M | 0.08M | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | 0.40M | 0.35M | 0.34M | 0.34M | | | | | | | | | | | | | | 0.09M | 0.06M | 0.05M | 0.08M | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | | | 1.01M | 2.54M | 2.54M | 2.17M | 2.39M | 2.28M | 2.15M | 2.14M | 2.22M |
|
Other Non-Current Assets (Quarter)
|
| | | 0.01M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.02M | 0.01M | 0.03M | 0.01M | 0.02M | 0.01M | | 0.02M | | | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Non-Current Assets (Quarter)
|
| | | 0.54M | 0.49M | 0.46M | 0.46M | 0.08M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | | 0.05M | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | | 1.22M | | | 1.36M | 2.87M | 2.86M | 2.48M | 3.71M | 3.54M | 3.37M | 3.31M | 3.33M |
|
Assets (Quarter)
|
| | | 1.26M | 1.19M | 1.18M | 1.35M | 0.60M | 0.53M | 0.66M | 0.43M | 0.56M | 0.35M | 0.64M | 0.41M | | 0.90M | | | 0.57M | 1.22M | 0.72M | 0.98M | 0.72M | | 3.72M | | | 6.31M | 8.29M | 9.64M | 9.47M | 9.78M | 9.46M | 9.96M | 9.39M | 9.02M |
|
Accounts Payables (Quarter)
|
| | | 0.32M | 0.43M | 0.49M | 0.42M | 0.46M | 0.58M | 0.52M | 0.49M | 0.43M | 0.41M | 0.58M | 0.56M | | 0.31M | | | 0.38M | 0.42M | 0.15M | 0.32M | 0.00M | | 0.01M | | | 0.36M | 0.01M | 0.22M | 0.06M | 0.08M | 0.02M | 0.09M | 0.10M | 0.12M |
|
Notes Payables (Quarter)
|
| | | 0.10M | | 0.32M | 0.03M | 0.18M | 0.19M | 0.27M | 0.16M | 0.08M | 0.18M | 0.13M | 0.15M | | 1.94M | | | 1.47M | 2.19M | 0.40M | 0.09M | 2.04M | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | 0.42M | 0.43M | 0.80M | 0.45M | 0.64M | 0.78M | 0.80M | 0.65M | 0.51M | 0.59M | 0.71M | 0.71M | | 2.25M | | | 1.85M | 2.61M | 0.55M | 0.42M | 2.04M | | 0.01M | | | 0.36M | 0.01M | 0.22M | 0.06M | 0.08M | 0.02M | 0.09M | 0.10M | 0.12M |
|
Accumulated Expenses (Quarter)
|
| | | 0.02M | 0.13M | 0.17M | 0.08M | 0.10M | 0.09M | 0.09M | 0.11M | 0.00M | 0.02M | 0.14M | 0.01M | | 0.10M | 900.00 | | 0.23M | 0.30M | 0.05M | 0.38M | 0.39M | | 0.23M | | | 0.09M | 0.17M | 0.28M | 0.16M | 0.10M | 0.13M | 0.17M | 0.12M | 0.09M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Short term Debt (Quarter)
|
| | | | | | | | 0.11M | 0.25M | 0.07M | | | | | | 0.02M | | | 0.15M | 0.02M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | 0.09M | 0.07M | 0.06M | 0.04M | 0.10M | 0.11M | 0.21M | 0.22M | 0.22M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | 634.00 | | | 276.00 | 334.00 | 0.01M | 0.01M | 0.00M | | 0.00M | | | 0.01M | 0.01M | 0.03M | 0.03M | 0.01M | 0.03M | 0.05M | 0.01M | 0.02M |
|
Current Deferred Revenue (Quarter)
|
| | | 0.07M | 0.17M | 0.13M | 0.14M | 0.12M | 0.20M | 0.11M | 0.08M | 0.08M | 0.10M | 0.08M | 0.07M | | 0.16M | | | 0.02M | 0.05M | 0.05M | 0.08M | 0.04M | | 0.01M | | | 0.05M | 0.01M | 0.08M | 0.11M | 0.02M | 0.02M | 0.02M | 0.03M | 0.00M |
|
Total Current Liabilities (Quarter)
|
| | | 0.75M | 1.02M | 1.19M | 1.65M | 1.42M | 1.50M | 1.47M | 1.22M | 1.45M | 1.34M | 0.98M | 0.97M | | 2.26M | | | 2.46M | 2.85M | 1.08M | 1.34M | 1.27M | | 0.36M | | | 0.61M | 0.42M | 0.65M | 0.49M | 0.31M | 0.33M | 0.57M | 0.45M | 0.40M |
|
Non-Current Debt (Quarter)
|
| | | | | 0.04M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.01M | 0.08M | 0.01M | | 0.04M | 0.06M | 1.47M | 1.51M | 1.50M | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | 0.32M | 0.33M | 0.34M | 0.28M | | | 0.15M | 0.20M | | 0.20M | | | | 0.09M | 0.09M | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | 0.22M | 0.22M | 0.20M | 0.19M | 1.14M | 1.08M | 0.94M | 0.89M | 0.82M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | 0.03M | 0.03M | 0.07M | | | | | | | | | | 0.15M | | 1.51M | 1.50M | | 0.07M | | | 0.22M | 0.22M | 0.20M | 0.19M | 1.14M | 1.08M | 0.94M | 0.89M | 0.82M |
|
Total Liabilities (Quarter)
|
| | | 0.75M | 1.02M | 1.19M | 1.65M | 1.42M | 1.53M | 1.50M | 1.29M | 1.54M | 1.53M | 1.61M | 1.61M | | 2.58M | | | 2.55M | 3.00M | 2.64M | 2.85M | 2.77M | -1.49M | 0.44M | -4.14M | -5.89M | 0.84M | 0.63M | 0.84M | 0.67M | 1.45M | 1.41M | 1.51M | 1.34M | 1.22M |
|
Total Debt (Quarter)
|
| | | | | 0.04M | 0.03M | 0.04M | 0.14M | 0.28M | 0.11M | 0.03M | 0.03M | 0.02M | 0.03M | 0.01M | 0.10M | 0.01M | | 0.19M | 0.08M | 1.48M | 1.52M | 1.52M | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | 0.52M | 0.17M | -0.01M | -0.30M | -0.82M | -1.00M | -0.84M | -0.87M | -0.97M | -1.18M | -0.97M | -1.19M | | -1.67M | | | -1.98M | -1.78M | -1.93M | -1.87M | -2.06M | 1.49M | 3.28M | 4.14M | 5.89M | 5.47M | 7.66M | 8.51M | 8.80M | 8.33M | 8.05M | 8.45M | 8.05M | 7.80M |
|
Shareholder's Equity (Quarter)
|
| | | 0.52M | 0.17M | -0.01M | -0.30M | -0.82M | -1.00M | -0.84M | -0.87M | -0.97M | -1.18M | -0.97M | -1.19M | | -1.67M | | | -1.98M | -1.78M | -1.93M | -1.87M | -2.06M | 1.49M | 3.28M | 4.14M | 5.89M | 5.47M | 7.66M | 8.51M | 8.80M | 8.33M | 8.05M | 8.45M | 8.05M | 7.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 1.26M | 1.19M | 1.18M | 1.35M | 0.60M | 0.53M | 0.66M | 0.43M | 0.56M | 0.35M | 0.64M | 0.41M | | 0.90M | | | 0.57M | 1.22M | 0.72M | 0.98M | 0.72M | | 3.72M | | | 6.31M | 8.29M | 9.64M | 9.47M | 9.78M | 9.46M | 9.96M | 9.39M | 9.02M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | 1.00M | 1.00M | 0.28M | 0.40M | 1.77M | | 0.28M | -3.95M | 0.60M |
|
Retained Earnings (Quarter)
|
| | | -34.58M | -35.18M | -35.48M | -35.91M | -36.55M | -0.00M | -36.81M | -36.95M | -37.21M | -0.00M | -37.73M | -37.97M | | -39.62M | | | -40.23M | -40.05M | -40.46M | -41.17M | -41.78M | | -37.36M | | | -35.10M | -32.91M | -31.77M | -31.63M | -31.85M | -31.97M | -31.52M | -31.52M | -31.73M |