|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.95M | 2.49M | 5.66M | 5.32M | 5.33M | 4.80M | 4.34M | 3.87M | 2.47M | 1.57M | 1.41M | 2.34M | 1.09M | 0.71M | 0.81M | 0.66M | 0.67M | 0.57M | 0.49M | 0.09M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.02M | 0.43M | 0.29M | 0.31M | 0.32M | 0.48M | 0.45M | 0.51M | 0.20M | 0.09M | 0.03M | 0.12M | 0.13M | 0.10M | 0.04M | 0.03M | 0.26M | 0.22M | 0.16M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.09M | 2.51M | 6.09M | 5.61M | 5.65M | 5.12M | 4.82M | 4.31M | 2.98M | 1.78M | 1.50M | 2.37M | 1.22M | 0.84M | 0.91M | 0.70M | 0.71M | 0.83M | 0.71M | 0.25M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74M | 2.98M | 3.53M | 1.96M | 2.50M | 1.94M | 2.34M | 2.77M | 2.49M | 3.38M | 2.37M | 2.43M | 2.12M | 3.66M | 3.15M | 1.88M | 1.93M | 1.05M | 0.62M | 0.69M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.24M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | | 0.06M | 0.06M | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74M | 2.98M | 3.64M | 2.20M | 2.66M | 2.10M | 2.50M | 2.94M | 2.65M | 3.54M | 2.53M | 2.59M | 2.28M | 3.83M | 3.31M | 1.88M | 1.99M | 1.11M | 0.62M | 0.69M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | 0.45M | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | | | 4.29M | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77M | 5.18M | 4.79M | 4.74M | 5.10M | 4.78M | 4.71M | 4.50M | 4.35M | 4.41M | 4.48M | 4.63M | 4.65M | 4.28M | 4.58M | 3.58M | 3.41M | 3.27M | 3.36M | 2.93M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.06M | 0.07M | 0.34M | 0.46M | 0.07M | 0.35M | 0.39M | 0.41M | 0.29M | 0.07M | 0.37M | 0.38M | 0.29M | 0.07M | 0.33M | 0.07M | 0.66M | 0.63M | 0.07M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.92M | 11.06M | 14.84M | 12.89M | 13.87M | 12.36M | 12.38M | 12.13M | 10.40M | 10.02M | 8.96M | 9.96M | 8.53M | 9.24M | 9.14M | 6.49M | 6.78M | 5.40M | 5.03M | 4.19M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.28M | 1.30M | 1.49M | 1.41M | 1.36M | 1.29M | 1.34M | 1.27M | 1.24M | 1.14M | 1.05M | 1.06M | 0.98M | 0.91M | 0.88M | 0.82M | 0.75M | 0.68M | 0.61M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.83M | 0.83M | 0.96M | 3.07M | 0.98M | 3.07M | 1.03M | 1.02M | 3.11M | 3.11M | 1.12M | 1.12M | 0.28M | 1.11M | 1.25M | 1.24M | 1.30M | 1.36M | 1.35M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.83M | 0.83M | 0.20M | 0.19M | 0.20M | 0.19M | 0.23M | 0.22M | 0.22M | 0.21M | 0.29M | 0.29M | 0.28M | 1.11M | 1.25M | 1.24M | 1.30M | 1.36M | 1.35M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | | | | 0.32M | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.94M | 1.93M | 1.89M | 0.39M | 0.41M | 1.98M | 2.03M | 2.06M | 0.57M | 0.60M | 0.55M | 2.37M | 0.64M | 2.40M | 0.68M | 0.74M | 2.32M | 2.34M | 2.23M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13M | 3.22M | 3.23M | 3.38M | 3.33M | 3.31M | 3.26M | 3.37M | 3.33M | 3.32M | 3.23M | 3.40M | 3.43M | 3.38M | 3.32M | 3.20M | 3.18M | 3.07M | 3.01M | 2.85M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.05M | 14.28M | 18.07M | 16.27M | 17.19M | 15.67M | 15.64M | 15.50M | 13.74M | 13.35M | 12.19M | 13.36M | 11.96M | 12.61M | 12.46M | 9.69M | 9.96M | 8.48M | 8.05M | 7.03M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05M | 1.53M | 1.13M | 1.05M | 1.81M | 1.00M | 0.48M | 1.76M | 1.28M | 0.20M | 1.25M | 1.27M | 0.12M | 1.71M | 1.55M | 0.04M | 1.77M | 0.26M | 0.22M | 0.16M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.08M | 0.01M | 0.61M | 0.61M | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 1.58M | 1.21M | 1.06M | 2.42M | 1.61M | 0.48M | 1.76M | 1.28M | 0.20M | 1.25M | 1.27M | 0.12M | 1.71M | 1.55M | 0.04M | 1.77M | 0.26M | 0.22M | 0.16M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.09M | 0.66M | 0.23M | 0.55M | 0.73M | 0.05M | 0.44M | 0.34M | 0.34M | 0.05M | 0.68M | 0.09M | 0.16M | 0.07M | 0.46M | 0.18M | 0.19M | 0.18M | 0.17M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.14M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.51M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 1.16M | 0.70M | 0.62M | 0.15M | | | 0.01M | 0.06M | | 0.21M | 0.23M | 0.72M | 0.31M | 0.42M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 2.23M | 1.95M | 1.82M | 3.07M | 2.43M | 3.06M | 3.29M | 2.53M | 2.26M | 2.04M | 2.06M | 1.96M | 2.41M | 2.22M | 2.72M | 3.01M | 2.59M | 2.54M | 3.16M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.31M | 2.33M | 2.34M | 2.36M | 2.62M | 2.78M | 2.89M | 2.91M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | | | | 0.32M | | | | 0.23M | | | | 0.10M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 1.00M | 0.89M | 0.86M | 0.93M | 0.91M | 0.89M | 0.86M | 0.84M | 0.81M | 0.78M | 0.76M | 0.61M | 0.70M | 0.67M | 0.64M | 0.61M | 0.44M | 0.55M | 0.37M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | 0.91M | 0.89M | 0.86M | 0.84M | 0.81M | 0.78M | 0.76M | 0.73M | 0.70M | 0.67M | 2.94M | 2.93M | 2.91M | 2.89M | 2.87M | 3.10M | 3.23M | 3.30M | 3.28M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.13M | 3.14M | 2.84M | 2.68M | 3.91M | 3.24M | 3.85M | 4.05M | 3.27M | 2.96M | 2.71M | 5.00M | 4.88M | 5.32M | 5.11M | 5.59M | 6.11M | 5.82M | 5.84M | 6.45M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | | | | | | | | | | | | 0.13M | | | | 0.14M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.92M | 11.14M | 15.24M | 13.60M | 13.29M | 12.43M | 11.80M | 11.45M | 10.47M | 10.38M | 9.48M | 8.36M | 7.08M | 7.30M | 7.35M | 4.10M | 3.84M | 2.66M | 2.21M | 0.59M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.92M | 11.14M | 15.24M | 13.60M | 13.29M | 12.43M | 11.80M | 11.45M | 10.47M | 10.38M | 9.48M | 8.36M | 7.08M | 7.30M | 7.35M | 4.10M | 3.84M | 2.66M | 2.21M | 0.59M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.05M | 14.28M | 18.07M | 16.27M | 17.19M | 15.67M | 15.64M | 15.50M | 13.74M | 13.35M | 12.19M | 13.36M | 11.96M | 12.61M | 12.46M | 9.69M | 9.96M | 8.48M | 8.05M | 7.03M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.62M | -41.40M | -41.88M | -43.54M | -44.20M | -45.07M | -45.72M | -46.42M | -47.61M | -47.70M | -48.60M | -49.83M | -51.14M | -51.11M | -51.05M | -54.30M | -54.56M | -55.80M | -56.25M | -58.05M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 638.00 | 638.00 | | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | 638.00 | | 638.00 | 638.00 | 638.00 | | 638.00 | 638.00 |