|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | | | | | | | | | | | | | | | |
|
Receivables - Accured (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 12.32M | 14.06M | 3.79M | 9.36M | 8.15M | 13.25M | | 7.20M | | 3.85M | 1.31M | 4.18M | 2.25M | 2.66M | 2.64M | 2.77M | 0.16M | 5.26M | 2.83M | 7.75M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 0.29M | 1.01M | 2.17M | 3.09M | 0.47M | | 0.63M | | 0.30M | 1.23M | 0.81M | 0.40M | 0.20M | 0.63M | 0.45M | 0.35M | 0.18M | 0.73M | 0.53M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 13.67M | 14.58M | 4.80M | 11.63M | 11.35M | 13.81M | | 8.00M | | 4.34M | 2.77M | 5.08M | 2.73M | 2.95M | 3.35M | 3.30M | 2.95M | 5.46M | 3.59M | 8.32M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.43M | 8.43M | | 8.43M | 8.43M | 8.43M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | | 0.02M | | 0.01M | | | | 39.18M | 39.18M | 39.18M | 34.00M | 34.00M | 30.30M | 30.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | | 0.02M | | 0.01M | | | | 39.18M | 47.61M | 47.61M | 34.00M | 42.43M | 38.73M | 38.73M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.62M | | | | 42.24M | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | | 0.02M | | 0.01M | | | | 47.61M | 47.61M | 47.61M | 42.43M | 42.43M | 30.30M | 30.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 13.69M | 14.60M | 4.83M | 11.65M | 11.37M | 13.83M | | 8.01M | | 4.36M | 2.77M | 5.08M | 2.73M | 50.56M | 50.96M | 50.91M | 45.38M | 47.89M | 33.89M | 38.62M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.41M | 3.38M | 1.69M | 1.79M | 1.63M | 0.95M | | 1.03M | | 1.67M | 3.21M | 4.69M | 4.78M | 12.41M | 13.07M | 11.61M | 10.84M | 8.77M | 8.64M | 9.40M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.23M | 0.18M | 0.20M | 0.08M | 0.05M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.41M | 3.38M | 1.69M | 1.79M | 1.63M | 0.95M | | 1.03M | | 1.67M | 3.21M | 4.69M | 4.78M | 13.07M | 13.29M | 11.79M | 11.04M | 8.85M | 8.69M | 9.40M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 1.84M | 1.56M | 3.18M | 1.41M | 3.15M | | 2.40M | | 1.57M | 1.53M | 1.69M | 2.60M | 3.14M | 3.49M | 2.47M | 1.62M | 2.34M | 3.33M | 3.51M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | 0.09M | | 0.09M | 0.98M | 0.65M | 0.32M | 0.73M | 0.80M | 0.65M | 0.48M | 0.45M | 0.70M | 0.58M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 6.33M | 8.78M | 9.43M | 19.91M | 20.91M | 17.14M | 15.57M | 12.35M | 13.41M | 13.94M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 0.70M | 0.70M | 0.10M | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.70M | 0.70M | 0.66M | 0.67M | 0.68M | 0.69M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.04M | 8.04M | 8.04M | 6.95M | 6.95M | 6.09M | 6.09M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.85M | | 1.70M | | 1.25M | 0.10M | 0.10M | 0.10M | 0.38M | 0.27M | 0.13M | 0.10M | 0.23M | 0.02M | 0.12M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.19M | | 3.53M | | 3.33M | 2.67M | 4.98M | 2.63M | 27.95M | 28.95M | 25.18M | 22.59M | 19.33M | 19.49M | 19.91M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 6.75M | 5.22M | 3.24M | 6.09M | 3.05M | 12.04M | | 5.23M | | 4.58M | 2.77M | 5.08M | 2.73M | 28.33M | 29.21M | 25.31M | 22.69M | 19.56M | 19.51M | 20.03M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 0.70M | 0.70M | 0.10M | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 6.95M | 9.38M | 1.59M | 5.55M | 8.33M | 1.79M | 6.56M | 2.78M | 0.21M | -0.23M | -3.55M | -3.70M | -6.69M | 22.23M | 21.75M | 25.61M | 22.69M | 28.33M | 14.38M | 18.59M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 13.69M | 14.60M | 4.83M | 11.65M | 11.37M | 13.83M | | 8.01M | | 4.36M | 2.77M | 5.08M | 2.73M | 50.56M | 50.96M | 50.91M | 45.38M | 47.89M | 33.89M | 38.62M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -175.47M | -0.65M | -192.47M | -199.71M | -210.56M | -217.45M | | -220.50M | | -227.46M | -233.03M | -240.60M | -243.50M | -247.25M | -251.00M | -252.90M | -259.30M | -264.55M | -279.00M | -283.81M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.48M | 21.48M | | 418.58M | | 385.95M | 288.38M | 251.82M | 251.82M | | | | | 0.00M | | |