|
Loans - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.49M | 30.39M | 24.51M | 18.64M | 21.23M | 45.75M | 31.28M | 19.46M | 21.20M | 20.23M | 30.35M | 23.84M | 20.02M | 24.40M | 23.20M | 17.54M | 25.00M | 20.54M | 13.10M | 9.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 0.18M | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 0.18M | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.15M | 0.28M | 0.14M | 0.36M | 0.24M | 0.25M | 0.10M | 1.55M | 0.33M | 0.19M | 0.20M | 0.13M | 0.28M | 0.57M | 1.05M | 0.87M | 1.06M | 1.61M | 2.51M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.59M | 30.55M | 24.79M | 18.78M | 21.59M | 45.99M | 44.05M | 34.04M | 22.76M | 20.56M | 30.54M | 24.05M | 20.15M | 24.68M | 23.72M | 20.70M | 26.03M | 21.79M | 16.88M | 13.64M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 0.98M | 0.92M | 0.87M | 0.81M | 0.75M | 0.69M | 0.64M | 0.58M | 0.52M | 0.47M | 0.41M | 0.35M | 0.29M | 0.24M | 0.18M | 0.12M | 0.06M | 0.01M | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 1.33M | 1.27M | 1.21M | 1.15M | 1.10M | 1.04M | 0.98M | 0.93M | 0.87M | 0.81M | 0.75M | 0.70M | 0.64M | 0.58M | 0.52M | 0.47M | 0.41M | 0.35M | 0.35M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | | 60.60M | | | | 69.60M | | | | 74.90M | | | | 82.40M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 1.33M | 1.40M | 1.33M | 1.27M | 1.20M | 1.14M | 1.06M | 1.00M | 0.93M | 1.23M | 1.16M | 1.09M | 1.01M | 0.94M | 0.86M | 0.79M | 0.71M | 0.63M | 0.61M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.98M | 31.87M | 26.19M | 20.11M | 22.86M | 47.19M | 45.18M | 35.10M | 23.76M | 21.49M | 31.77M | 25.21M | 21.24M | 25.69M | 24.66M | 21.56M | 26.82M | 22.50M | 17.51M | 14.25M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 1.66M | 1.21M | 2.44M | 2.62M | 3.25M | 4.84M | 3.48M | 2.71M | 3.61M | 4.41M | 3.59M | 3.45M | 1.38M | 2.48M | 2.20M | 1.57M | 2.92M | 1.61M | 3.70M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.39M | 9.11M | 9.34M | 10.20M | 7.99M | 5.70M | 3.32M | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 1.66M | 1.21M | 2.44M | 2.62M | 3.25M | 11.23M | 12.58M | 12.05M | 13.80M | 12.40M | 9.29M | 6.77M | 1.38M | 2.48M | 2.20M | 1.57M | 2.92M | 1.61M | 3.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.58M | 0.58M | 1.30M | 0.48M | 0.34M | 0.19M | 0.05M | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.09M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 4.36M | 4.32M | 4.17M | 4.10M | 7.80M | 16.00M | 14.49M | 13.21M | 13.98M | 12.48M | 9.35M | 6.84M | 1.46M | 2.55M | 2.27M | 1.64M | 3.01M | 1.69M | 3.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.11M | 11.60M | 12.14M | 15.00M | 13.26M | 7.41M | 5.23M | 2.97M | | | 5.00M | 2.50M | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | 0.93M | 0.49M | 0.01M | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.09M | 0.08M | 0.07M | 0.10M | 0.04M | 0.08M | 0.02M | 0.37M | 0.35M | 0.33M | 0.31M | 0.30M | 0.28M | 0.25M | 0.23M | 0.21M | 0.18M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 1.22M | 1.48M | 0.19M | 0.44M | 1.84M | 1.96M | 0.89M | 0.49M | 0.01M | 0.05M | 0.00M | 0.00M | 0.01M | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 14.59M | 14.76M | 16.26M | 16.46M | 19.28M | 21.51M | 18.87M | 15.72M | 13.99M | 12.80M | 9.70M | 7.17M | 1.76M | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 15.81M | 16.23M | 16.44M | 16.90M | 21.12M | 23.46M | 19.76M | 16.21M | 14.00M | 12.85M | 9.70M | 7.17M | 1.77M | 2.84M | 2.55M | 1.90M | 3.24M | 1.91M | 3.98M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.11M | 11.60M | 12.14M | 15.00M | 13.26M | 7.41M | 5.23M | 2.97M | | | 5.00M | 2.50M | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.23M | 16.07M | 9.95M | 3.67M | 5.96M | 26.07M | 21.72M | 15.34M | 7.55M | 7.49M | 18.93M | 15.51M | 14.07M | 23.92M | 21.82M | 19.01M | 24.92M | 19.27M | 15.61M | 10.27M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.98M | 31.87M | 26.19M | 20.11M | 22.86M | 47.19M | 45.18M | 35.10M | 23.76M | 21.49M | 31.77M | 25.21M | 21.24M | 25.69M | 24.66M | 21.56M | 26.82M | 22.50M | 17.51M | 14.25M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.52M | 0.51M | 0.05M | 7.78M | 7.77M | 7.77M | 0.08M | 7.77M | 7.77M | 19.32M | 0.19M | 4.32M | 9.60M | 9.60M | 0.96M | 7.93M | 7.90M | 7.90M | 7.90M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -230.43M | -235.84M | -242.88M | -250.97M | -261.39M | -277.07M | -292.11M | -301.23M | -311.94M | -320.34M | -329.29M | -334.23M | -338.71M | -345.87M | -348.66M | -352.14M | -357.28M | -363.34M | -368.62M | -374.26M |