|
Cash & Equivalents
|
1.99M | 1.27M | 0.76M | 1.21M | 0.06M | 7.96M | 9.53M | 7.53M | 4.72M | 5.49M | 6.49M | 2.50M | 5.42M | 2.73M | 10.54M | 7.55M | 5.65M | 17.10M | 14.87M | 12.59M | 10.24M | 23.10M | 19.40M | 15.50M | 11.22M |
|
Cash & Current Investments
|
1.99M | 1.27M | 0.76M | 1.21M | 0.06M | 7.96M | 9.53M | 7.53M | 4.72M | 5.49M | 6.49M | 2.50M | 5.42M | 2.73M | 10.54M | 7.55M | 5.65M | 17.10M | 14.87M | 12.59M | 10.24M | 23.10M | 19.40M | 15.50M | 11.22M |
|
Receivables - Net
|
| 0.15M | | | 0.04M | | 0.01M | 0.01M | 0.09M | 0.16M | 0.19M | 0.29M | 0.14M | 0.00M | 0.11M | 0.00M | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | 0.06M | 0.07M | 0.02M | 0.01M |
|
Receivables
|
| 0.15M | | | 0.04M | | 0.01M | 0.01M | 0.09M | 0.16M | 0.19M | 0.29M | 0.14M | 0.00M | 0.11M | 0.00M | | | | | | | | | |
|
Inventory
|
| | | | | 0.11M | 0.21M | 0.28M | 0.38M | 0.55M | 0.65M | 0.77M | 0.70M | | 0.85M | 0.16M | | | | | | | | | |
|
Prepaid Assets
|
| 0.09M | | | 0.19M | 0.25M | 0.26M | 0.31M | 0.23M | 0.17M | 0.22M | 0.16M | 0.22M | 0.25M | 0.26M | 0.25M | 0.14M | 0.34M | 0.42M | 0.25M | 0.33M | 0.53M | 0.60M | 0.47M | 0.38M |
|
Current Assets
|
| 1.52M | | | 0.31M | 8.34M | 10.02M | 8.16M | 5.53M | 6.40M | 7.58M | 3.76M | 6.51M | 3.80M | 11.80M | 10.32M | 6.39M | 17.99M | 15.81M | 13.31M | 11.41M | 24.67M | 20.86M | 16.61M | 11.61M |
|
Property, Plant & Equipment (Net)
|
| 0.06M | | | 0.04M | 0.06M | 0.04M | 0.04M | 0.10M | 0.09M | 0.12M | 0.12M | 0.12M | 0.04M | 0.09M | 0.05M | 0.06M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.05M |
|
Goodwill
|
| | | | | | | | 0.72M | 0.92M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | | | | | | | | | | |
|
Intangibles
|
| | | | | | | 0.56M | 0.95M | 0.08M | 0.89M | 0.87M | 0.84M | | 21.13M | 19.88M | 19.35M | 20.41M | 19.93M | 19.44M | 18.95M | 18.47M | 17.98M | 17.50M | 17.01M |
|
Goodwill & Intangibles
|
| | | | | | | 0.56M | 1.66M | 0.99M | 1.61M | 1.58M | 1.56M | 0.72M | 21.85M | 19.88M | 19.35M | 20.41M | 19.93M | 19.44M | 18.95M | 18.47M | 17.98M | 17.50M | 17.01M |
|
Other Non-Current Assets
|
| | | | 1.35M | | | | | 0.72M | 0.08M | 0.08M | 0.13M | 1.60M | 0.13M | 2.32M | 0.56M | 0.52M | 0.48M | 0.47M | 0.85M | | | | 0.06M |
|
Non-Current Assets
|
| 0.06M | | | 1.39M | 0.06M | 0.04M | 0.60M | 1.76M | 1.80M | 1.81M | 1.78M | 1.80M | 1.76M | 22.07M | 20.06M | 19.99M | 21.03M | 20.52M | 20.03M | 19.42M | 18.48M | 18.00M | 17.52M | 17.12M |
|
Assets
|
| 1.59M | | | 1.70M | 8.40M | 10.07M | 8.77M | 7.29M | 8.20M | 9.39M | 5.54M | 8.31M | 5.56M | 33.87M | 30.38M | 26.38M | 39.02M | 36.33M | 33.34M | 30.84M | 43.15M | 38.87M | 34.13M | 28.73M |
|
Accounts Payables
|
| 0.06M | | | 1.24M | 0.99M | 0.62M | 0.99M | 0.95M | 0.70M | 1.26M | 0.96M | 0.86M | 0.41M | 0.94M | 1.03M | 0.64M | 0.63M | 1.13M | 0.98M | 1.25M | 0.93M | 1.26M | 1.74M | 1.74M |
|
Payables
|
| 0.06M | | | 1.24M | 0.99M | 0.62M | 0.99M | 0.95M | 0.70M | 1.26M | 0.96M | 0.86M | 0.41M | 0.94M | 1.03M | 0.64M | 0.63M | 1.13M | 0.98M | 1.25M | 0.93M | 1.26M | 1.74M | 1.74M |
|
Accumulated Expenses
|
| 0.13M | | | 0.36M | 0.20M | 0.44M | 1.22M | 1.22M | 1.63M | 1.32M | 0.94M | 0.92M | 1.05M | 1.24M | 0.88M | 0.98M | 0.97M | 0.72M | 0.86M | 1.15M | 0.27M | 0.99M | 1.11M | 1.72M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | 0.35M | | | |
|
Short term Debt
|
| 13.99M | | | | 0.10M | | 11.03M | 3.85M | 0.86M | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 14.18M | | | 1.60M | 1.29M | 1.06M | 13.35M | 6.03M | 3.19M | 2.58M | 1.90M | 1.78M | 1.71M | 2.17M | 2.12M | 1.73M | 1.73M | 1.94M | 1.95M | 2.51M | 1.88M | 2.25M | 2.85M | 3.45M |
|
Convertible Debt
|
| | | | 15.60M | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 15.45M | | | 15.45M | | | | | 5.00 | | | | 13.00 | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 0.25M | | 0.21M | 0.11M | 0.23M | 0.62M | 1.05M | 1.75M | | | | |
|
Other Non-Current Liabilities
|
| 1.46M | | | 3.07M | | 20.31M | 14.08M | 0.15M | 0.11M | 0.56M | 0.63M | 0.51M | 0.06M | 1.20M | 1.13M | 1.13M | 5.08M | 0.29M | 1.01M | 5.67M | 5.65M | 5.86M | 6.04M | 6.07M |
|
Total Non-Current Liabilities
|
| -1.46M | | | -3.07M | 18.30M | 20.31M | 3.05M | 2.55M | 4.87M | -0.56M | -0.63M | -0.51M | 2.07M | 2.52M | 2.56M | 2.04M | 7.12M | 12.79M | 15.68M | 10.96M | 7.09M | 9.38M | 14.25M | 7.77M |
|
Total Liabilities
|
| | | | | 19.59M | 21.37M | 16.40M | 8.58M | 4.98M | | | | 2.13M | 3.72M | 3.69M | 3.17M | 12.21M | 13.08M | 16.70M | 16.63M | 12.74M | 15.24M | 20.29M | 13.84M |
|
Total Debt
|
| 13.99M | | | | 0.10M | | 11.03M | 3.85M | 0.86M | | | | | | | | | | | | | | | |
|
Common Equity
|
| -34.20M | | | -42.38M | -11.19M | -11.30M | -7.63M | -1.29M | 3.22M | 5.83M | 2.61M | 5.71M | 3.44M | 30.14M | 26.69M | 23.21M | 26.82M | 23.02M | 15.84M | 14.21M | 30.41M | 23.63M | 13.84M | 14.88M |
|
Shareholder's Equity
|
| -34.20M | | | -42.38M | -11.19M | -11.30M | -7.63M | -1.29M | 3.22M | 5.83M | 2.61M | 5.71M | 3.44M | 30.14M | 26.69M | 23.21M | 26.82M | 23.02M | 15.84M | 14.21M | 30.41M | 23.63M | 13.84M | 14.88M |
|
Liabilities and Shareholders Equity
|
| 1.59M | | | 1.70M | 8.40M | 10.07M | 8.77M | 7.29M | 8.20M | 9.39M | 5.54M | 8.31M | 5.56M | 33.87M | 30.38M | 26.38M | 39.02M | 36.33M | 33.34M | 30.84M | 43.15M | 38.87M | 34.13M | 28.73M |
|
Retained Earnings
|
| -57.10M | | | -63.12M | -70.34M | -81.99M | -80.11M | -83.40M | -86.25M | -89.44M | -92.95M | -95.70M | -98.31M | -101.20M | -105.20M | -109.00M | -113.70M | -117.50M | -124.56M | -127.30M | -127.03M | -134.06M | -144.07M | -143.18M |
|
Treasury Shares
|
| | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | |