|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Accured (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62M | 1.57M | 9.06M | 5.77M | 13.46M | 9.98M | 7.11M | 3.24M | 1.59M | 5.98M | 3.81M | 10.18M | 7.23M | 14.41M | 11.72M | 8.47M | 2.87M | 8.30M | 4.90M | 4.61M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.20M | 0.17M | 0.03M | 0.19M | 0.04M | 0.04M | 0.26M | 0.06M | 0.04M | 0.05M | 0.09M | 0.33M | 0.19M | 0.22M | 0.10M | 1.03M | 1.08M | 0.19M | 0.24M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.35M | | | | | | | | | 0.43M | 0.49M | 0.56M | 0.10M | 0.01M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.20M | 0.17M | 0.03M | 0.19M | 0.39M | 0.39M | 0.26M | 0.06M | 0.04M | 0.05M | 0.09M | 0.33M | 0.19M | 0.22M | 0.52M | 1.52M | 1.64M | 0.29M | 0.25M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.14M | 0.21M | 0.15M | 0.40M | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.65M | 0.93M | 0.00M | 0.62M | 1.00M | 0.15M | 0.24M | 0.43M | 0.77M | 0.02M | 0.48M | 0.41M | 0.77M | 0.69M | 0.46M | 0.06M | 0.83M | 0.37M | 0.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.20M | | | 0.07M | 0.16M | 0.16M | 0.16M | 0.10M | 0.62M | | | | 0.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74M | 2.87M | 10.63M | 6.93M | 15.00M | 11.80M | 8.23M | 4.35M | 2.13M | 6.80M | 4.40M | 10.90M | 8.25M | 15.73M | 13.07M | 10.07M | 5.60M | 11.48M | 6.41M | 5.65M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.15M | 0.13M | 0.03M | 0.10M | | | | | | | | | | | | | | | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | | 0.07M | 0.03M | 0.03M | 0.02M | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.23M | 3.94M | 3.66M | 2.38M | 2.17M | 1.96M | 1.74M | 0.57M | 0.49M | 0.41M | 0.02M | 0.33M | 0.28M | 0.26M | 0.02M | 1.97M | 0.19M | 1.97M | 1.97M | 1.99M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.42M | 8.12M | 7.84M | 6.56M | 6.35M | 6.14M | 0.48M | 0.48M | 4.67M | 4.60M | 4.20M | 4.51M | 4.47M | 4.44M | 4.20M | 6.15M | 4.37M | 6.15M | 6.15M | 6.17M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.90M | | | | 24.10M | | | | 27.20M | | | | 32.60M | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.14M | 0.07M | 0.00M | 0.47M | 0.35M | 0.30M | 0.25M | | | 0.02M | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 0.20M | 7.70M | 0.10M | 0.10M | 6.57M | 6.26M | 5.03M | 4.70M | 4.60M | 4.55M | 4.51M | 4.47M | 4.44M | 4.40M | 4.40M | 4.37M | 4.34M | 4.32M | 4.33M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 12.87M | 11.67M | 19.03M | 13.83M | 21.92M | 18.36M | 14.49M | 9.37M | 6.83M | 11.39M | 8.95M | 15.41M | 12.72M | 20.17M | 17.47M | 14.47M | 9.97M | 15.81M | 10.73M | 9.98M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 1.16M | 0.66M | 1.78M | 1.91M | 0.78M | 0.63M | 0.62M | 1.87M | 0.30M | 0.43M | 0.34M | 0.24M | 1.00M | 0.35M | 1.72M | 0.29M | 0.56M | 1.28M | 0.35M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 1.17M | 0.66M | 1.78M | 1.91M | 0.78M | 0.63M | 0.62M | 1.87M | 0.30M | 0.43M | 0.34M | 0.24M | 1.00M | 0.35M | 1.72M | 0.29M | 0.56M | 1.28M | 0.35M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 919.00 | 0.02M | 0.03M | 0.05M | 0.07M | 406.00 | 0.15M | 0.33M | 0.33M | 0.11M | 0.71M | 0.41M | 0.10M | 0.20M | 0.98M | 0.22M | 0.45M | 0.47M | 0.28M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.41M | 0.58M | 0.41M | 0.40M | 0.31M | 0.71M | 0.39M | 0.88M | | 0.45M | 0.36M | 0.25M | 0.41M | 0.27M | 0.41M | 0.30M | 0.35M | 0.35M | 0.25M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.81M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | | | | | | 0.23M | 0.23M | 0.24M | 0.24M | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.44M | 0.33M | 0.20M | 0.40M | 0.05M | 0.10M | 0.08M | 0.07M | 0.06M | 0.10M | 0.13M | 0.31M | 0.24M | 0.33M | 0.22M | 1.01M | 1.15M | 0.53M | 0.48M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.95M | 3.26M | 3.18M | 2.93M | 2.97M | 3.03M | 2.87M | 1.25M | 1.96M | 1.29M | 1.09M | 1.66M | 1.53M | 1.85M | 1.88M | 2.96M | 2.34M | 2.82M | 1.82M | 1.36M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 0.49M | | | | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | 0.66M | 7.46M | 7.61M | 7.70M | 9.13M | 7.98M | 0.22M | 0.22M | 0.22M | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | 0.53M | 0.10M | 0.01M | 0.02M | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.65M | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 9.93M | 3.10M | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 9.98M | 3.75M | 3.18M | 2.93M | 10.43M | 10.63M | 10.57M | 9.09M | 10.73M | 1.83M | 1.64M | 2.21M | 1.85M | 1.85M | 1.88M | 2.96M | 2.34M | 2.82M | 1.82M | 1.36M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.78M | 1.15M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | | | | | | 0.23M | 0.23M | 0.24M | 0.24M | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | 7.92M | 15.85M | 10.90M | 11.49M | 7.73M | 3.92M | 0.28M | -3.90M | 9.56M | 7.32M | 13.20M | 945.00 | 18.32M | 15.59M | 11.52M | 7.63M | 12.99M | 8.91M | 8.62M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | 7.92M | 15.85M | 10.90M | 11.49M | 7.73M | 3.92M | 0.28M | -3.90M | 9.56M | 7.32M | 13.20M | 10.87M | 18.32M | 15.59M | 11.52M | 0.00M | 12.99M | 8.91M | 8.62M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 12.87M | 11.67M | 19.03M | 13.83M | 21.92M | 18.36M | 14.49M | 9.37M | 6.83M | 11.39M | 8.95M | 15.41M | 12.72M | 20.17M | 17.47M | 14.47M | 9.97M | 15.81M | 10.73M | 9.98M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -100.72M | 0.20M | -108.98M | 0.21M | -121.20M | -127.77M | 0.14M | -140.13M | -141.91M | -152.59M | -156.30M | 0.01M | -162.60M | -165.80M | 0.01M | -173.81M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 42.34M | 1.41M | 1.41M | 1.40M | 0.03M | 1.30M | 1.27M | 0.15M | | | 0.49M | 0.60M | | 0.70M | 0.70M | 0.70M | 0.70M | 0.72M | 0.20M | 1.14M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 20.12M | 21.36M | 23.20M | 2.93M | 3.10M | 3.11M | 3.13M | 3.18M | 3.25M | 7.87M | 7.87M | 9.45M | 9.45M | 10.92M | 0.01M | 10.92M | 10.92M | 13.44M | 13.44M | 16.13M |