|
Cash & Equivalents
|
0.01M | 0.05M | 0.04M | 0.26M | 0.02M | 0.02M | 0.37M | 0.11M | 0.29M | 0.32M | 0.07M | 0.10M | 0.02M | 0.07M | 0.04M | 0.02M | 0.10M | 0.06M | 0.03M | 0.03M | | 0.21M | 0.07M |
|
Cash & Current Investments
|
0.01M | 0.05M | 0.04M | 0.26M | 0.02M | 0.02M | 0.37M | 0.11M | 0.29M | 0.32M | 0.07M | 0.10M | 0.02M | 0.07M | 0.04M | 0.02M | 0.10M | 0.06M | 0.03M | 0.03M | | 0.21M | 0.07M |
|
Receivables - Net
|
| | | | | | | 0.63M | 0.01M | 0.01M | 1.09M | 1.02M | 0.72M | 0.51M | 0.70M | 0.97M | 0.72M | 0.63M | 0.62M | 0.73M | 0.94M | 0.50M | 0.95M |
|
Receivables
|
| | | | | | | 0.63M | 0.01M | 0.01M | 1.09M | 1.02M | 0.72M | 0.51M | 0.70M | 0.97M | 0.72M | 0.63M | 0.62M | 0.73M | 0.94M | 0.50M | 0.95M |
|
Raw Materials
|
| | | | | | | 0.65M | | | | 0.79M | 0.77M | 0.77M | 0.75M | 0.46M | 0.42M | 0.47M | 0.45M | 0.42M | 0.59M | 0.81M | 0.89M |
|
Finished Goods
|
| | | | | | | 0.59M | | | | 1.81M | 1.69M | 1.41M | 1.12M | 0.88M | 0.68M | 0.61M | 0.64M | 0.47M | 0.48M | 0.30M | 0.20M |
|
Inventory
|
| | | 0.01M | | 0.01M | 0.01M | 1.25M | | | 2.78M | 2.60M | 2.46M | 2.18M | 1.87M | 1.34M | 1.10M | 1.08M | 1.09M | 0.89M | 1.07M | 1.10M | 1.09M |
|
Prepaid Assets
|
| | | | | | | 1.80M | | | 0.76M | 0.68M | 0.69M | 0.62M | 0.67M | 0.63M | 0.70M | 0.73M | 0.70M | 0.11M | 0.03M | 0.10M | 0.01M |
|
Current Assets
|
0.02M | | | 0.04M | | 0.03M | 0.03M | 3.79M | 0.02M | 0.02M | 4.69M | 4.40M | 3.89M | 3.38M | 3.28M | 2.96M | 2.62M | 2.50M | 2.44M | 1.75M | 2.03M | 1.91M | 2.12M |
|
Property, Plant & Equipment (Net)
|
| | | 0.00M | | 0.00M | 0.00M | 0.11M | | | 0.25M | 0.33M | 0.40M | 0.38M | 0.37M | 0.36M | 0.34M | 0.32M | 0.34M | 0.15M | 0.13M | 0.12M | 0.19M |
|
Intangibles
|
3.00M | | | 0.01M | | 0.01M | 0.01M | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
3.00M | | | 0.01M | | 0.01M | 0.01M | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 5.53M | | | | 7.14M | | | | 7.94M | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.01M | | 0.01M | 0.01M | 0.29M | 491.00 | | 0.29M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.25M | 0.25M | 0.25M |
|
Non-Current Assets
|
| | | 0.01M | | 0.01M | 0.01M | 0.65M | | | 2.32M | 2.26M | 2.20M | 2.05M | 1.91M | 1.76M | 1.60M | 1.44M | 1.32M | 0.99M | 0.82M | 0.68M | 0.62M |
|
Assets
|
0.02M | | | 0.05M | | 0.04M | 0.03M | 4.43M | 0.02M | 0.02M | 7.02M | 6.65M | 6.09M | 5.43M | 5.18M | 4.72M | 4.23M | 3.94M | 3.75M | 2.75M | 2.86M | 2.58M | 2.73M |
|
Accounts Payables
|
| | | | | 0.01M | 0.01M | 0.66M | 0.01M | | 0.91M | 1.80M | 1.07M | 0.85M | 1.18M | 1.58M | 1.05M | 0.63M | 0.70M | 1.38M | 1.56M | 0.76M | 1.50M |
|
Notes Payables
|
| | | | | 0.06M | 0.07M | 0.04M | 0.10M | 0.04M | 0.04M | 0.56M | | 0.35M | 0.61M | 0.62M | 0.61M | 0.60M | 0.58M | 0.58M | 0.49M | 0.35M | 0.20M |
|
Dividends payables
|
| | | | | | | | | | 0.14M | 0.64M | | 1.01M | 1.52M | 2.03M | 3.17M | 1.01M | 1.01M | | | | |
|
Payables
|
| | | | | 0.07M | 0.08M | 0.70M | 0.11M | 0.04M | 1.09M | 3.00M | 1.07M | 2.20M | 3.31M | 4.23M | 4.83M | 2.24M | 2.29M | 1.96M | 2.05M | 1.11M | 1.71M |
|
Accumulated Expenses
|
0.00M | | | 0.01M | | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | 0.52M | | | 0.62M | 0.60M | 2.37M | 0.62M | | | | | | | | | |
|
Short term Debt
|
0.01M | | | 0.01M | | 0.01M | 0.01M | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | 0.07M | | | 0.55M | 0.65M | 0.58M | 0.59M | 1.01M | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | 0.12M | | 0.63M | |
|
Total Current Liabilities
|
0.33M | | | 0.10M | | 0.09M | 0.12M | 1.25M | 0.06M | 0.07M | 2.12M | 3.73M | 4.09M | 5.89M | 32.46M | 8.41M | 9.26M | 10.43M | 7.35M | 8.26M | 8.96M | 9.35M | 10.03M |
|
Non-Current Debt
|
0.03M | | | | | | 0.02M | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
0.00M | | | 0.08M | | 0.08M | 0.08M | 0.10M | 0.04M | 0.10M | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | 0.02M | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | 25.00M | | | | 25.00M | 25.00M | 25.00M | | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M |
|
Liabilities from Discontinued Operations
|
0.31M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.08M | | | | 0.53M | | | | 0.41M | | | | | | | |
|
Operating Leases
|
| | | | | | | 0.19M | | | 1.94M | 1.25M | 1.10M | 0.94M | 0.79M | 0.63M | 0.49M | 0.35M | 0.20M | 0.05M | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 0.06M | 0.07M | 0.07M | 0.07M | 0.10M | 0.14M | 0.14M | 0.15M | 0.16M | 0.17M | 0.15M | 0.13M |
|
Total Non-Current Liabilities
|
0.03M | | | | | | | | | | | 4.98M | 5.19M | 6.83M | 33.24M | 9.04M | 9.76M | 10.77M | 7.55M | 8.31M | 8.96M | 9.35M | 10.03M |
|
Total Liabilities
|
| 0.04M | 0.05M | 0.10M | 0.02M | 0.09M | 0.12M | 1.44M | 0.16M | 0.17M | 3.62M | 5.04M | 5.26M | 6.90M | 33.32M | 9.14M | 9.89M | 10.91M | 7.71M | 8.48M | 9.13M | 9.50M | 10.16M |
|
Total Debt
|
0.04M | | | 0.01M | | 0.01M | 0.03M | | | | | | | | | | | | | | | | |
|
Common Equity
|
| -0.04M | -0.05M | -24.73M | -0.02M | -0.05M | -22.58M | -22.01M | -21.93M | -21.69M | -21.74M | -23.39M | -24.17M | -26.48M | -28.13M | -29.43M | -30.66M | -31.97M | -28.95M | -30.73M | -31.27M | -31.92M | -32.43M |
|
Shareholder's Equity
|
| -0.04M | -0.05M | -24.73M | -0.02M | -0.05M | -22.58M | -22.01M | -21.93M | -21.69M | -21.74M | -23.39M | -24.17M | -26.48M | -28.13M | -29.43M | -30.66M | -31.97M | -28.95M | -30.73M | -31.27M | -31.92M | -32.43M |
|
Liabilities and Shareholders Equity
|
0.02M | | | 0.05M | | 0.04M | 0.03M | 4.43M | 0.02M | 0.02M | 7.02M | 6.65M | 6.09M | 5.43M | 5.18M | 4.72M | 4.23M | 3.94M | 3.75M | 2.75M | 2.86M | 2.58M | 2.73M |
|
Retained Earnings
|
-0.02M | | | -6.12M | | -6.21M | -6.24M | -31.39M | -6.34M | -6.35M | -33.82M | -36.25M | -37.76M | -40.11M | -41.82M | -43.11M | -44.35M | -45.66M | -46.32M | -47.09M | -47.63M | -48.28M | -48.79M |
|
Preferred Shares
|
| | | | | | | 25.00M | | | 25.00M | | | | | | | | | | | | |