|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.16M | | | | 0.16M | | | | | | | | | | | | | | | |
|
Receivables - Accured (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | 5.73M | 7.82M | 12.75M | 12.32M | | | 13.25M | | | | 3.85M | 1.31M | 4.18M | 2.25M | 2.66M | 2.64M | 2.77M | 0.16M | 5.20M | 2.83M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.71M | 1.83M | 1.68M | 1.35M | 0.23M | 2.17M | 0.47M | | | | 0.20M | 0.23M | 0.09M | 0.09M | 0.09M | 0.63M | 0.45M | 0.05M | 0.18M | 0.03M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 6.44M | 9.65M | 14.43M | 13.67M | 14.58M | 11.63M | 13.81M | | | | 4.34M | 2.77M | 5.08M | 2.73M | 2.95M | 3.35M | 3.30M | 2.95M | 5.46M | 3.59M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.43M | 8.43M | 8.43M | | 8.43M | 8.43M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | | | | 0.01M | | | | 39.18M | 39.18M | 39.18M | 34.00M | 34.00M | 30.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | | | | 0.01M | | | | 47.61M | 47.61M | 47.61M | 34.00M | 42.43M | 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 |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | | | | 0.01M | | | | 47.61M | 47.61M | 47.61M | 42.43M | 42.43M | 30.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 6.48M | 9.68M | 14.45M | 13.69M | 14.60M | 11.65M | 13.83M | | | | 4.36M | 2.77M | 5.08M | 2.73M | 50.56M | 50.96M | 50.91M | 45.38M | 47.89M | 33.89M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.23M | 0.97M | 2.19M | 2.41M | 3.38M | 1.79M | 0.95M | | | | 1.67M | 3.21M | 4.69M | 4.78M | 12.41M | 13.07M | 11.61M | 10.84M | 8.77M | 8.64M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.23M | 0.18M | 0.20M | 0.08M | 0.05M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.23M | 0.97M | 2.19M | 2.41M | 3.38M | 1.79M | 0.95M | | | | 1.67M | 3.21M | 4.69M | 4.78M | 13.07M | 13.29M | 11.79M | 11.04M | 8.85M | 8.69M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | 4.23M | 2.63M | 1.94M | 0.98M | 1.84M | 3.18M | 3.15M | | | | 1.57M | 1.53M | 1.69M | 2.60M | 0.45M | 0.40M | 0.78M | 0.61M | 2.34M | 0.89M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.09M | 0.98M | 0.04M | 0.08M | 0.73M | 0.48M | 0.65M | 0.09M | 0.42M | 0.70M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 6.33M | 8.78M | 9.43M | 19.91M | 20.91M | 17.14M | 15.57M | 12.35M | 13.41M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 0.70M | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.70M | 0.70M | 0.66M | 0.67M | 0.68M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.04M | 8.04M | 8.04M | 6.95M | 6.95M | 6.09M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 7.85M | | | | 0.01M | 0.10M | 0.10M | 0.10M | 0.38M | 0.27M | 0.13M | 0.07M | 0.03M | 0.02M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.19M | | | | 4.57M | 2.67M | 4.98M | 2.63M | 27.95M | 28.95M | 25.18M | 22.62M | 19.53M | 19.49M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | 6.47M | 6.41M | 8.49M | 6.75M | 5.22M | 6.09M | 12.04M | | | | 4.58M | 2.77M | 5.08M | 2.73M | 28.33M | 29.21M | 25.31M | 22.69M | 19.56M | 19.51M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 0.70M | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.01M | 3.27M | 5.96M | 6.95M | 9.38M | 5.55M | 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 |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | 6.48M | 9.68M | 14.45M | 13.69M | 14.60M | 11.65M | 13.83M | | | | 4.36M | 2.77M | 5.08M | 2.73M | 50.56M | 50.96M | 50.91M | 45.38M | 47.89M | 33.89M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.35M | -0.57M | -0.62M | -175.47M | -0.65M | -199.71M | -217.45M | | | | -1.04M | -233.03M | -240.60M | -0.93M | 212.71M | -251.00M | 220.85M | 224.37M | -0.78M | -279.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 21.48M | | | | 385.95M | 288.38M | 251.82M | 251.82M | | | | | 0.00M | |