|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | 0.03M | 0.03M | 0.04M | 0.05M | 0.06M | 0.07M | 0.08M | 0.09M | 0.10M | 0.10M |
|
Loans - Loss Allowance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.37M | 7.65M | 6.19M | 4.05M | 3.19M | 2.20M | 3.54M | 1.92M | 1.21M | 1.74M | 7.31M | 13.99M | 13.65M | 10.77M | 7.14M | 3.68M | 9.11M | 6.32M | 4.20M | 5.28M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.63M | 0.81M | 0.27M | 0.21M | 0.21M | 0.63M | 0.47M | 0.55M | 0.39M | 0.51M | 0.37M | 0.43M | 0.83M | 0.74M | 0.40M | 0.79M | 0.87M | 0.58M | 0.46M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.98M | 8.28M | 7.01M | 4.32M | 3.41M | 2.81M | 4.17M | 2.39M | 1.75M | 2.34M | 8.04M | 14.58M | 14.08M | 11.61M | 7.88M | 4.08M | 9.90M | 7.19M | 4.79M | 5.75M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.13M | 0.18M | 0.17M | 0.17M | 0.17M | 0.19M | 0.36M | 0.35M | 0.34M | 0.33M | 0.50M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 6.16M | 6.16M | 6.16M | 16.41M | 10.25M | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 14.37M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 6.16M | 6.16M | 6.16M | 16.41M | 10.25M | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 14.37M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.44M | 0.44M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.09M | 0.09M | 0.41M | 0.35M | 0.34M | 0.36M | 0.36M | 0.36M | 0.38M | 0.39M | 0.39M | 0.72M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.26M | 4.71M | 4.77M | 5.11M | 4.60M | 4.59M | 4.61M | 6.59M | 6.59M | 6.67M | 16.98M | 16.92M | 17.25M | 17.39M | 17.47M | 17.63M | 17.60M | 17.58M | 17.56M | 15.75M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.24M | 12.99M | 11.77M | 9.43M | 8.01M | 7.40M | 8.77M | 8.98M | 8.34M | 9.02M | 25.02M | 31.50M | 31.32M | 29.00M | 25.36M | 21.71M | 27.50M | 24.77M | 22.35M | 21.49M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.26M | 0.34M | 0.00M | 0.16M | 0.11M | 0.00M | 0.22M | 0.06M | 0.19M | 1.15M | 0.57M | 0.62M | 1.31M | 1.63M | 1.36M | 1.08M | 1.04M | 0.55M | 0.47M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.26M | 0.34M | 0.00M | 0.16M | 0.11M | 0.00M | 0.22M | 0.06M | 0.19M | 1.15M | 0.57M | 0.62M | 1.31M | 1.63M | 1.36M | 1.08M | 1.04M | 0.55M | 0.47M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.03M | 0.03M | 0.05M | 0.01M | | 0.01M | | | | 0.00M | 0.01M | 0.02M | 0.04M | 0.05M | 0.01M | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.05M | 0.05M | 0.06M | 0.04M | 0.04M | 0.04M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.37M | 0.25M | 0.24M | 0.16M | 0.29M | 0.26M | 0.08M | 0.22M | 1.15M | 0.57M | 0.62M | 1.33M | 1.68M | 1.41M | 1.14M | 1.09M | 0.59M | 0.52M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.03M | 0.01M | 0.01M | | 0.01M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.06M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.17M | 0.19M | 0.19M | 0.20M | 0.21M | 0.25M | 0.25M | 0.26M | 0.27M | 0.27M | 1.68M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.37M | 0.25M | 0.24M | 0.16M | 0.29M | 0.26M | 0.08M | 0.22M | 1.15M | 0.57M | 0.20M | 0.22M | 0.29M | 0.28M | 3.14M | 1.78M | 1.56M | 1.96M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.29M | 0.43M | 0.33M | 0.33M | 0.25M | 0.38M | 0.35M | 0.17M | 0.39M | 1.34M | 0.77M | 0.82M | 1.56M | 1.97M | 1.70M | 4.28M | 2.86M | 2.15M | 2.48M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.04M | 12.70M | 11.34M | 9.10M | 7.68M | 7.15M | 8.39M | 8.63M | 8.17M | 8.62M | 23.68M | 30.73M | 30.07M | 27.44M | 23.38M | 20.01M | 23.23M | 21.47M | 19.77M | 18.59M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.04M | 12.70M | 11.34M | 9.10M | 7.68M | 7.15M | 8.39M | 8.63M | 8.17M | 8.62M | 23.68M | 30.73M | 30.07M | 27.44M | 23.38M | 20.01M | 23.23M | 21.47M | 19.77M | 18.59M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.24M | 12.99M | 11.77M | 9.43M | 8.01M | 7.40M | 8.77M | 8.98M | 8.34M | 9.02M | 25.02M | 31.50M | 31.32M | 29.00M | 25.36M | 21.71M | 27.50M | 24.77M | 22.35M | 21.49M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | | | | | -0.09M | | | | | | 0.35M | | | | 0.44M | | | 0.09M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.05M | -18.23M | -19.71M | -22.71M | -24.78M | -26.28M | -27.58M | -29.81M | -30.77M | -32.55M | -37.39M | -41.09M | -44.41M | -47.52M | -51.82M | -56.15M | -58.34M | -59.90M | -61.75M | -63.64M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00 | | | | | 0.11M | 1.00 | | | | 107.00 | | | | | | 0.01M | | | 0.01M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.21M | 1.76M | 17.62M | 18.15M | 19.13M | 1.99M | 2.09M | 270.00 | 2.96M | 2.93M | 0.11M | 5.87M | 7.07M | 7.09M | 7.10M | 7.10M | 8.35M | 8.35M | 8.35M | 8.37M |