|
Cash & Equivalents
|
| | | 68.00 | 0.00M | 0.00M | 0.01M | 0.68M | 0.40M | 0.73M | 0.98M | 0.23M | 0.69M | 0.61M | 2.19M | 0.88M | 0.11M | 3.75M | 7.25M | 8.58M | 8.29M | 5.68M | 4.12M | 2.79M | 1.34M | 2.17M | 0.30M | 8.38M | 10.07M | 8.47M | 4.71M |
|
Cash & Current Investments
|
| | | 68.00 | 0.00M | 0.00M | 0.01M | 0.68M | 0.40M | 0.73M | 0.98M | 0.23M | 0.69M | 0.61M | 2.19M | 0.88M | 0.11M | 3.75M | 7.25M | 8.58M | 8.29M | 5.68M | 4.12M | 2.79M | 1.34M | 2.17M | 0.30M | 8.38M | 10.07M | 8.47M | 4.71M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | 500.00 | 0.00M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.02M | 0.03M | 0.05M | 0.03M |
|
Receivables - Other
|
| | 0.00M | | | | | 0.47M | | | | | 0.00M | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | 500.00 | 0.00M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.02M | 0.03M | 0.05M | 0.03M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.13M | | |
|
Inventory
|
| | | | | | | | | | | | | | | 0.04M | 0.10M | 0.17M | 0.20M | 0.22M | 0.25M | 0.26M | 0.27M | 0.34M | 0.32M | 0.28M | 0.27M | 0.22M | 0.19M | 0.19M | 0.14M |
|
Prepaid Assets
|
| | | | 0.01M | | 0.01M | 0.01M | | 0.01M | 0.01M | 0.12M | 0.14M | 0.04M | 0.02M | 0.20M | 0.03M | 1.28M | 0.66M | 0.20M | 0.41M | 0.40M | 0.30M | 0.21M | 0.16M | 0.09M | 0.29M | 0.19M | 0.19M | 0.09M | 0.31M |
|
Current Assets
|
658.00 | 80.00 | 0.01M | 94.00 | 0.01M | | 0.02M | 0.69M | | 0.74M | 0.99M | 0.35M | 0.84M | 0.65M | 2.21M | 0.93M | 0.24M | 5.20M | 8.11M | 9.03M | 8.98M | 6.37M | 4.72M | 3.37M | 1.86M | 2.58M | 0.93M | 8.87M | 10.51M | 8.80M | 5.22M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | 0.04M |
|
Intangibles
|
| | | | | | | | | 3.85M | 3.85M | 29.18M | 3.53M | 3.44M | 3.34M | 3.24M | 3.15M | 3.05M | 2.96M | 2.86M | 2.76M | 2.67M | 2.57M | 2.47M | 2.38M | 2.28M | 2.18M | 2.09M | 1.99M | 1.90M | 1.80M |
|
Goodwill & Intangibles
|
| | | | | | | | | 3.85M | 3.85M | 29.18M | 3.53M | 3.44M | 3.34M | 3.24M | 3.15M | 3.05M | 2.96M | 2.86M | 2.76M | 2.67M | 2.57M | 2.47M | 2.38M | 2.28M | 2.18M | 2.09M | 1.99M | 1.90M | 1.80M |
|
Long-Term Deferred Tax
|
| | | | | | | 1.83M | | | | 2.83M | | | | 4.13M | | | | 7.28M | | | | 9.71M | | | | 12.00M | | | |
|
Other Non-Current Assets
|
| | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M | 0.05M | 0.03M | 0.08M | 0.08M | 0.03M | 0.03M | 0.06M | 0.05M | 0.04M |
|
Non-Current Assets
|
-658.00 | -80.00 | -0.01M | -94.00 | | | | | | 3.88M | 3.78M | 3.64M | 3.54M | 3.45M | 3.36M | 3.27M | 3.18M | 3.09M | 2.98M | 2.89M | 2.79M | 3.03M | 2.91M | 2.78M | 2.66M | 2.54M | 2.42M | 2.30M | 2.18M | 2.06M | 1.97M |
|
Assets
|
| | | | 0.01M | 0.02M | 0.02M | 0.69M | | 4.62M | 4.77M | 3.99M | 4.38M | 4.10M | 5.57M | 4.21M | 3.42M | 8.29M | 11.09M | 11.91M | 11.77M | 9.39M | 7.63M | 6.15M | 4.52M | 5.12M | 3.35M | 11.17M | 12.69M | 10.86M | 7.19M |
|
Accounts Payables
|
| | | | 0.17M | 0.16M | 0.19M | 0.21M | | 0.08M | 0.10M | 0.10M | 0.17M | 0.22M | 0.71M | 0.27M | 0.37M | 0.28M | 0.17M | 0.14M | 0.34M | 0.41M | 0.25M | 0.53M | 0.63M | 0.52M | 0.33M | 0.42M | 0.41M | 0.50M | 0.39M |
|
Notes Payables
|
| | | | 0.73M | 0.75M | 0.67M | 0.76M | | 1.50M | 1.50M | 0.08M | 0.08M | 0.01M | 0.01M | 0.10M | | | | 0.95M | 0.47M | 0.28M | 0.18M | 2.31M | 1.90M | | | 0.01M | 0.01M | | |
|
Dividends payables
|
| | | | | | | | | | 0.16M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | 0.90M | 0.92M | 0.86M | 0.97M | | 1.58M | 1.75M | 0.18M | 0.25M | 0.23M | 0.72M | 0.37M | 0.37M | 0.28M | 0.17M | 1.09M | 0.81M | 0.70M | 0.42M | 2.83M | 2.53M | 0.52M | 0.33M | 0.43M | 0.42M | 0.50M | 0.39M |
|
Accumulated Expenses
|
0.01M | 0.01M | 0.01M | 0.03M | 0.57M | 0.62M | 0.63M | 0.67M | | 0.39M | 0.27M | 0.31M | 0.00M | 0.05M | 0.31M | 0.46M | 1.40M | 0.37M | 0.42M | 0.47M | 0.30M | 0.39M | 0.41M | 0.73M | 0.52M | 0.52M | 0.42M | 0.50M | 0.39M | 2.01M | 0.36M |
|
Other Accumulated Expenses
|
| | | 400.00 | | | | | | | | | | | | 0.11M | | | 0.18M | 0.19M | 0.14M | | | 0.18M | 0.13M | 0.13M | 0.20M | 0.20M | 0.12M | 0.11M | 0.16M |
|
Short term Debt
|
| | | | 1.41M | 1.45M | 0.90M | 0.91M | | 0.03M | 0.00M | 0.03M | 0.03M | 0.02M | 0.98M | 1.76M | 0.10M | 0.02M | 0.00M | 0.00M | 0.00M | | | 0.06M | | 0.03M | 0.23M | 0.13M | 0.03M | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.06M | 0.09M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M |
|
Total Current Liabilities
|
0.10M | 0.12M | 0.13M | 0.16M | 3.51M | 3.65M | 3.09M | 4.28M | | 4.14M | 5.14M | 0.92M | 0.98M | 0.99M | 3.00M | 3.98M | 7.25M | 2.52M | 2.70M | 2.82M | 1.84M | 1.26M | 1.03M | 1.52M | 3.40M | 1.28M | 1.19M | 1.28M | 1.07M | 2.79M | 1.22M |
|
Non-Current Debt
|
| | | | | | | 0.17M | | | 0.15M | 0.03M | 0.03M | 0.10M | | | | | | | 2.10M | 2.03M | 2.16M | 0.02M | | | | 0.02M | | | |
|
Convertible Debt
|
| | | | | | | 0.16M | | 1.49M | | | | | | | | | | | | | | 2.31M | | | | 0.01M | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | 260.00 | | | | 88.00 | 78.00 | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | -0.05M | -0.05M | -0.05M | -0.05M | | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.32M | 0.32M | 0.20M | 0.28M | 0.25M | 0.23M | 0.09M | 0.18M | 0.15M | 0.12M |
|
Other Non-Current Liabilities
|
| | | | 0.03M | 0.05M | 0.05M | 0.06M | | | | | | 0.03M | 0.98M | 1.04M | 1.38M | 0.26M | | 0.06M | | | | 0.04M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Total Non-Current Liabilities
|
| | | | 3.48M | 3.59M | 3.04M | 4.22M | | | | | | 1.17M | 2.48M | 3.65M | 6.25M | 2.27M | | 2.76M | | | | 4.13M | | 1.42M | 1.30M | 1.36M | 1.12M | 2.81M | 1.21M |
|
Total Liabilities
|
| | | | 3.51M | 3.65M | 3.09M | 4.28M | | 4.14M | 5.14M | 0.95M | 1.03M | 1.20M | 3.46M | 4.69M | 7.63M | 2.52M | 2.70M | 2.82M | 3.94M | 3.59M | 3.51M | 4.16M | 3.58M | 1.43M | 1.32M | 1.37M | 1.13M | 2.82M | 1.22M |
|
Total Debt
|
| | | | 1.41M | 1.45M | 0.90M | 1.08M | | 0.03M | 0.15M | 0.05M | 0.06M | 0.12M | 0.98M | 1.76M | 0.10M | 0.02M | 0.00M | 0.00M | 2.10M | 2.03M | 2.16M | 0.08M | | 0.03M | 0.23M | 0.15M | 0.03M | | |
|
Common Equity
|
| | | 0.16M | -3.49M | -3.63M | -3.07M | -3.59M | -1.88M | 0.48M | -0.37M | 3.04M | 3.35M | 2.90M | 2.11M | -0.48M | -4.21M | 5.76M | 8.39M | 9.09M | 7.83M | 5.80M | 4.12M | 1.98M | 0.94M | 3.69M | 2.03M | 9.86M | 11.61M | 8.04M | 6.02M |
|
Shareholder's Equity
|
| | | 1.38M | -3.49M | -3.63M | -3.07M | -3.59M | -1.88M | 0.48M | -0.37M | 3.04M | 3.35M | 2.90M | 2.11M | -0.48M | -4.21M | 5.76M | 8.39M | 9.09M | 7.83M | 5.80M | 4.12M | 1.98M | 0.94M | 3.69M | 2.03M | 9.86M | 11.61M | 8.04M | 6.02M |
|
Liabilities and Shareholders Equity
|
| | | | 0.01M | 0.02M | 0.02M | 0.69M | | 4.62M | 4.77M | 3.99M | 4.38M | 4.10M | 5.57M | 4.21M | 3.42M | 8.29M | 11.09M | 11.91M | 11.77M | 9.39M | 7.63M | 6.15M | 4.52M | 5.12M | 3.35M | 11.17M | 12.69M | 10.86M | 7.19M |
|
Treasury Shares
|
| | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.13M | 0.13M | 0.16M | 0.67M | 0.16M | 346.00 | 0.01M | 0.12M | 0.00M | 12.00 | 0.01M | 0.01M | 113.00 | 16.00 | 17.00 | 17.00 | 17.00 |
|
Retained Earnings
|
| | | | -18.40M | -18.56M | -18.77M | -19.51M | | -47.67M | -48.57M | -49.60M | -50.60M | -52.15M | -54.17M | -57.47M | -63.04M | -63.23M | -74.83M | -78.33M | -80.15M | -83.03M | -85.22M | -87.77M | -91.79M | 0.34M | -96.06M | -98.33M | -100.26M | -102.25M | -104.44M |
|
Preferred Shares
|
| | | | 14.00 | | | 1.00M | | 1.77M | 2.70M | | | | | | 30.00 | 30.00 | | | | | | | | | | | | | |