|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 4.77M | 8.85M | 6.36M | 4.69M | 3.89M | 2.86M | 2.51M | 2.82M | 2.61M | 2.38M | 1.41M | 1.30M | 1.20M | 1.39M | 1.48M | 2.75M | 2.10M | 1.63M | 1.48M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 4.77M | 8.85M | 6.36M | 4.69M | 3.89M | 2.86M | 2.51M | 2.82M | 2.61M | 2.38M | 1.41M | 1.30M | 1.20M | 1.39M | 1.48M | 2.75M | 2.10M | 1.63M | 1.48M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 1.35M | 1.37M | 1.32M | 1.42M | 1.83M | 1.18M | 1.59M | 1.30M | 1.17M | 1.18M | 1.25M | 1.46M | 1.80M | 1.55M | 1.47M | 1.40M | 1.71M | 1.54M | 1.59M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 1.35M | 1.37M | 1.32M | 1.42M | 1.83M | 1.18M | 1.59M | 1.30M | 1.17M | 1.18M | 1.25M | 1.46M | 1.80M | 1.55M | 1.47M | 1.40M | 1.71M | 1.54M | 1.59M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.60M | 0.20M | 0.40M | 0.49M | 0.38M | 0.24M | 0.58M | 0.46M | 0.40M | 0.28M | 0.46M | 0.39M | 0.33M | 0.27M | 0.47M | 0.58M | 0.58M | 0.31M | 0.62M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14M | 7.08M | 10.42M | 8.02M | 6.59M | 6.03M | 4.28M | 4.67M | 4.43M | 4.01M | 3.66M | 3.12M | 3.15M | 3.06M | 2.95M | 3.13M | 4.73M | 4.08M | 3.48M | 3.69M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.25M | 0.25M | 0.25M | 0.24M | 0.28M | 0.27M | 0.24M | 0.21M | 0.18M | 0.15M | 0.11M | 0.08M | 0.09M | 0.07M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.02M | 15.96M | 15.98M | 15.98M | 15.98M | 15.98M | 15.98M | 15.98M | 15.98M | 15.98M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.86M | 8.16M | 7.75M | 7.35M | 6.96M | 6.61M | 6.27M | 5.93M | 5.58M | 5.24M | 4.89M | 4.54M | 4.28M | 4.09M | 3.91M | 3.72M | 3.54M | 3.36M | 3.18M | 2.99M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.87M | 24.12M | 23.74M | 23.34M | 22.95M | 22.60M | 22.25M | 21.91M | 21.57M | 21.22M | 13.36M | 13.01M | 12.75M | 12.56M | 12.38M | 12.19M | 12.01M | 11.83M | 11.64M | 11.46M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.08M | 0.08M | 0.12M | 0.14M | 0.14M | 0.12M | 0.12M | 0.11M | 0.09M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.05M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.78M | 24.98M | 7.50M | 7.20M | 7.00M | 6.90M | 2.30M | 6.50M | 6.30M | 6.10M | 1.30M | 1.20M | 5.60M | 2.50M | 1.00M | 0.90M | 0.90M | 0.60M | 0.60M | 0.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.93M | 32.06M | 34.97M | 32.16M | 30.32M | 29.40M | 27.51M | 27.48M | 26.81M | 25.94M | 17.63M | 16.60M | 16.28M | 15.96M | 15.60M | 15.54M | 17.02M | 16.15M | 15.33M | 15.74M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 2.17M | 0.97M | 1.36M | 1.28M | 1.10M | 0.97M | 1.20M | 1.25M | 1.14M | 1.25M | 1.13M | 1.20M | 1.13M | 1.11M | 1.77M | 1.81M | 1.68M | 1.68M | 1.50M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 2.17M | 0.97M | 1.36M | 1.28M | 1.10M | 0.97M | 1.20M | 1.25M | 1.14M | 1.25M | 1.13M | 1.20M | 1.13M | 1.11M | 1.77M | 1.81M | 1.68M | 1.68M | 1.50M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.45M | 0.91M | 0.62M | 0.49M | 0.40M | 0.99M | 1.32M | 0.54M | 0.86M | 0.52M | 0.59M | 0.36M | 0.93M | 0.99M | 1.16M | 0.63M | 1.19M | 0.82M | 0.80M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.02M | 0.20M | 0.13M | 0.14M | 0.02M | 0.23M | 0.34M | 0.09M | 0.17M | 0.22M | 0.14M | 0.18M | 0.19M | 0.32M | 0.15M | 0.29M | 0.03M | 0.08M | 0.16M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.76M | 0.73M | 0.61M | 0.53M | 0.45M | 0.43M | 0.44M | 0.21M | 0.21M | 0.27M | 0.28M | 0.27M | 0.21M | 0.28M | 0.20M | 0.21M | 0.16M | 0.16M | 0.09M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.18M | 0.16M | 0.15M | 0.15M | 0.20M | 0.20M | 0.20M | 0.19M | 0.17M | 0.15M | 0.17M | 0.17M | 0.17M | 0.16M | 0.12M | 0.10M | 0.08M | 0.06M | 0.12M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.08M | 0.08M | 0.07M | 0.03M | 0.08M | 0.10M | 0.13M | 0.08M | 0.07M | 0.00M | 0.00M | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | 2.80M | 2.10M | 1.79M | 1.57M | 1.80M | 1.94M | 1.91M | 2.42M | 2.51M | 2.08M | 1.66M | 2.16M | 2.17M | 2.19M | 1.82M | 2.14M | 2.18M | 2.26M | 2.32M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.46M | 12.84M | 8.34M | 6.02M | 6.98M | 6.36M | 4.79M | 5.07M | 5.13M | 4.89M | 4.75M | 4.38M | 4.60M | 4.60M | 4.73M | 5.08M | 5.47M | 5.29M | 4.98M | 5.23M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 1.29M | 1.20M | 1.13M | 0.78M | 0.71M | 0.59M | 0.62M | 0.55M | 0.53M | 0.43M | 0.24M | 0.34M | 0.32M | 0.24M | 0.21M | 0.20M | 0.19M | 0.17M | 0.15M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | | 0.26M | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.53M | 0.48M | 0.28M | 0.39M | 0.36M | 0.59M | 0.54M | 0.30M | 0.27M | 0.39M | 0.29M | 0.08M | 0.04M | 0.01M | 0.12M | 0.20M | 0.09M | 0.07M | 0.36M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.42M | 0.77M | 1.96M | 1.53M | 0.71M | 0.75M | 0.69M | 0.67M | 0.39M | 0.57M | 0.16M | 0.58M | 0.09M | 0.52M | 0.21M | 0.47M | 0.15M | 0.43M | 0.43M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.52M | 23.30M | 16.62M | 10.64M | 8.77M | 8.00M | 6.41M | 6.49M | 6.26M | 6.34M | 5.60M | 5.51M | 5.20M | 5.53M | 5.08M | 5.78M | 5.96M | 6.04M | 5.33M | 5.75M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.54M | 23.73M | 17.39M | 12.61M | 10.30M | 8.71M | 7.16M | 7.17M | 6.93M | 6.73M | 6.17M | 5.67M | 5.78M | 5.63M | 5.60M | 6.00M | 6.43M | 6.20M | 5.76M | 6.18M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 2.04M | 1.93M | 1.74M | 1.31M | 1.16M | 1.02M | 1.07M | 0.76M | 0.74M | 0.70M | 0.53M | 0.61M | 0.52M | 0.53M | 0.41M | 0.41M | 0.35M | 0.33M | 0.24M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.39M | 8.33M | 17.58M | 19.55M | 20.01M | 20.69M | 20.35M | 20.30M | 19.87M | 19.22M | 11.46M | 10.93M | 10.51M | 10.34M | 10.01M | 9.55M | 10.59M | 9.95M | 9.57M | 9.55M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.39M | 8.33M | 17.58M | 19.55M | 20.01M | 20.69M | 20.35M | 20.30M | 19.87M | 19.22M | 11.46M | 10.93M | 10.51M | 10.34M | 10.01M | 9.55M | 10.59M | 9.95M | 9.57M | 9.55M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.93M | 32.06M | 34.97M | 32.16M | 30.32M | 29.40M | 27.51M | 27.48M | 26.81M | 25.94M | 17.63M | 16.60M | 16.28M | 15.96M | 15.60M | 15.54M | 17.02M | 16.15M | 15.33M | 15.74M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -75.30M | -0.43M | -82.29M | -80.42M | -80.07M | -0.25M | -80.14M | -80.22M | -80.73M | -0.26M | -0.25M | -90.20M | -0.27M | -91.11M | -0.30M | -0.23M | -92.90M | -93.69M | -94.06M | -94.14M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.19M | 0.17M |