|
Cash & Equivalents (Quarter)
|
0.08M | | | | 1.88M | 1.57M | 2.04M | 2.42M | 5.20M | 7.33M | 5.72M | 2.73M | 2.73M | 3.86M | 8.77M | 4.89M | 1.40M | 3.82M | 1.80M | 0.59M | 0.24M | 1.52M | 1.12M | 0.44M | 0.99M | 1.79M | 0.76M | 1.11M | 1.70M |
|
Cash & Current Investments (Quarter)
|
0.08M | | | | 1.88M | 1.57M | 2.04M | 2.42M | 5.20M | 7.33M | 5.72M | 2.73M | 2.73M | 3.86M | 8.77M | 4.89M | 1.40M | 3.82M | 1.80M | 0.59M | 0.24M | 1.52M | 1.12M | 0.44M | 0.99M | 1.79M | 0.76M | 1.11M | 1.70M |
|
Receivables - Net (Quarter)
|
0.18M | | | | 0.53M | 0.58M | 0.81M | 0.98M | 1.01M | 1.18M | 1.61M | 2.27M | 4.84M | 0.02M | 0.01M | 0.04M | 0.02M | 0.15M | 8.66M | 6.07M | 0.15M | | 2.16M | | | 1.74M | 1.59M | 0.01M | 1.20M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | 0.03M | 0.05M | 0.01M | | 0.43M | 0.04M | 0.33M | 0.41M | 0.38M | 0.26M | 0.20M | 0.19M | 0.15M | 0.22M | 0.18M | 0.18M | 0.21M | 0.18M | 0.09M |
|
Receivables (Quarter)
|
0.18M | | | | 0.53M | 0.58M | 0.81M | 0.98M | 1.01M | 1.18M | 1.64M | 2.32M | 4.85M | 0.02M | 0.44M | 0.08M | 0.35M | 0.56M | 9.03M | 6.34M | 0.35M | 0.19M | 2.32M | 0.22M | 0.18M | 1.92M | 1.81M | 0.19M | 1.29M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | 0.19M | 0.74M | 0.35M | 0.34M | 0.01M | 0.02M | 0.06M | 0.07M | 0.22M | 0.01M | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | 0.01M | 0.03M | 0.14M | 0.12M | 0.14M | 0.01M | 0.07M | 0.40M | 0.44M | 0.22M | 0.39M | 0.35M | 0.16M | 0.09M | 0.73M | 0.79M | 0.06M | 0.46M | 0.21M | 0.23M | 0.14M | 0.22M | 0.59M | 0.09M | 0.20M |
|
Current Assets (Quarter)
|
0.26M | | | | 2.48M | 2.27M | 3.10M | 3.54M | 6.35M | 8.67M | 7.64M | 5.48M | 9.81M | 14.09M | 18.55M | 14.94M | 14.40M | 15.06M | 16.02M | 11.59M | 26.29M | 9.28M | 19.07M | 3.00M | 3.48M | 5.01M | 3.34M | 2.99M | 3.26M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | 0.01M | 0.01M | 0.07M | 0.06M | 0.08M | 0.08M | 0.07M | 0.09M | 2.39M | 3.44M | 2.97M | 4.46M | 4.68M | 4.74M | 4.49M | 3.98M | 1.05M | 3.22M | 0.89M | 0.81M | 0.73M | 0.65M | 0.57M | 0.50M | 0.45M |
|
Goodwill (Quarter)
|
| | | | 0.92M | 0.92M | 2.28M | 3.01M | 4.10M | 4.10M | 4.10M | 20.70M | 16.79M | 59.27M | 58.52M | 74.09M | 55.83M | 58.49M | 37.34M | 35.56M | 71.53M | 30.33M | 19.90M | 71.53M | 71.53M | 19.90M | 19.90M | 19.90M | 71.53M |
|
Intangibles (Quarter)
|
| | | | 1.20M | 1.07M | 1.10M | 1.04M | 2.11M | 2.07M | 2.22M | 2.59M | 6.54M | 6.40M | 9.26M | 9.54M | 8.48M | 8.29M | 4.30M | 4.16M | 3.55M | 3.26M | 2.59M | 7.35M | 1.80M | 7.35M | 7.35M | 7.35M | 7.35M |
|
Goodwill & Intangibles (Quarter)
|
| | | | 2.12M | 1.99M | 3.38M | 4.05M | 6.21M | 6.17M | 6.32M | 23.28M | 23.33M | 65.67M | 67.77M | 83.63M | 64.31M | 66.78M | 41.64M | 39.72M | 75.07M | 33.60M | 22.50M | 78.88M | 73.33M | 27.25M | 27.25M | 27.25M | 78.88M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.07M | 0.67M | 0.03M | 0.07M | 0.07M | 0.13M | 0.05M | 0.04M | 0.13M |
|
Non-Current Assets (Quarter)
|
| | | | 2.02M | 2.00M | 3.42M | 4.12M | 6.30M | 6.42M | 6.36M | 23.41M | 26.00M | 69.54M | 69.90M | 86.54M | 90.10M | 69.05M | 47.04M | 44.55M | 25.36M | 38.26M | 24.13M | 23.63M | 23.17M | 22.81M | 22.45M | 22.09M | 21.76M |
|
Assets (Quarter)
|
0.26M | | | | 4.50M | 4.28M | 6.51M | 7.66M | 12.65M | 15.09M | 14.00M | 28.90M | 35.81M | 83.63M | 88.45M | 101.48M | 104.50M | 84.11M | 63.06M | 56.14M | 51.66M | 47.54M | 43.20M | 26.63M | 26.65M | 27.82M | 25.79M | 25.09M | 25.03M |
|
Accounts Payables (Quarter)
|
0.01M | | | | 0.12M | 0.17M | 0.81M | 0.97M | 0.81M | 0.21M | 0.86M | 1.49M | 2.71M | 2.98M | 3.16M | 4.31M | 5.27M | 6.73M | 8.98M | 13.16M | 4.77M | 9.97M | 8.51M | 5.63M | 6.11M | 8.30M | 6.82M | 5.51M | 2.68M |
|
Notes Payables (Quarter)
|
0.20M | | | | 0.11M | 0.11M | 0.11M | 0.11M | 2.93M | 0.06M | 0.01M | | 1.50M | 1.50M | 2.52M | 1.05M | 2.55M | 2.05M | 1.05M | 1.05M | 2.05M | 2.05M | 5.00M | 5.00M | 2.05M | 2.47M | 2.05M | | |
|
Payables (Quarter)
|
0.21M | | | | 0.23M | 0.28M | 0.92M | 1.08M | 3.74M | 0.27M | 0.87M | 1.49M | 4.21M | 4.48M | 5.68M | 5.36M | 7.82M | 8.78M | 10.03M | 14.21M | 6.82M | 12.02M | 13.51M | 10.63M | 8.16M | 10.77M | 8.87M | 5.51M | 2.68M |
|
Accumulated Expenses (Quarter)
|
| | | | 0.06M | 0.11M | 0.32M | 0.33M | 0.04M | 0.42M | 0.15M | 0.41M | 0.51M | 0.45M | 2.39M | 1.02M | 1.27M | 1.84M | 2.33M | 2.25M | 1.17M | 2.20M | 1.51M | 1.37M | 1.48M | 0.79M | 1.02M | 0.93M | |
|
Other Accumulated Expenses (Quarter)
|
0.01M | | | | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.17M | 0.21M | 0.15M | 0.30M | 0.48M | 0.66M | 0.91M | 1.03M | 1.23M | 1.29M | 1.25M | 0.01M | |
|
Short term Debt (Quarter)
|
| | | | | | 0.03M | 0.85M | 0.01M | 0.01M | 0.01M | 0.12M | 0.21M | 0.37M | 0.37M | 7.24M | 7.76M | 4.52M | 3.59M | 3.73M | 1.86M | 2.30M | 3.43M | 2.69M | 1.96M | 1.04M | 1.75M | 1.96M | 0.08M |
|
Current Leases (Quarter)
|
| | | | | | 0.00M | 0.00M | 0.01M | 0.10M | 0.10M | 0.17M | 0.20M | 0.21M | 0.12M | 0.16M | 0.12M | 0.19M | 0.19M | 0.16M | 0.22M | 0.22M | 0.23M | 0.23M | 0.17M | 0.18M | 0.17M | 0.16M | 0.18M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | 0.07M | | | | | | 0.05M | 1.95M | 0.05M | 0.05M | 4.47M | 1.71M | 5.05M | 4.86M | 1.37M | 4.42M | 1.60M | 1.27M | 1.37M | 1.26M | 0.98M | 0.65M | 1.02M |
|
Total Current Liabilities (Quarter)
|
0.02M | | | | 0.58M | 0.73M | 1.76M | 1.97M | 3.86M | 3.94M | 4.11M | 4.84M | 5.14M | 10.89M | 19.32M | 18.22M | 23.21M | 21.66M | 23.14M | 22.96M | 29.76M | 32.60M | 36.98M | 23.03M | 24.96M | 20.36M | 17.80M | 8.37M | 7.74M |
|
Non-Current Debt (Quarter)
|
0.20M | | | | 0.11M | | 0.04M | 0.04M | 1.04M | 1.02M | 1.01M | 0.44M | 5.50M | 5.28M | 3.09M | 4.47M | 12.00M | 8.64M | 7.34M | 3.28M | 0.07M | 2.28M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.00M |
|
Convertible Debt (Quarter)
|
| | | | | | | | 3.00M | 2.94M | 2.96M | 2.98M | | 1.50M | 1.50M | 1.50M | | | | 5.00M | 5.00M | | | | | 5.00M | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.08M | 0.87M | 0.05M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.03M |
|
Preferred Stock Liabilities (Quarter)
|
0.04M | | | | 6.32M | | | | | | | | | | | | | | | | | | | | | | | | 2.17M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 16.67M | | 14.00M | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | 0.01M | | | | | | | | 0.10M | | 0.63M | 0.22M | 0.41M | 0.20M | 0.82M | 0.56M | 0.05M | 0.22M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | |
|
Operating Leases (Quarter)
|
| | | | | | 0.01M | 0.01M | 0.00M | 0.07M | 0.15M | 0.27M | 0.09M | 0.20M | 0.14M | 0.17M | 0.16M | 0.79M | 0.73M | 0.71M | 0.60M | 0.54M | 0.48M | 0.42M | 0.43M | 0.38M | 0.35M | 0.32M | 0.44M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 0.08M | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 23.40M | 20.76M | | | |
|
Total Liabilities (Quarter)
|
0.22M | -0.01M | -0.09M | -0.05M | 0.58M | 0.73M | 1.81M | 2.03M | 4.91M | 5.04M | 5.17M | 5.39M | 10.51M | 16.37M | 22.75M | 24.36M | 28.05M | 31.56M | 32.62M | 31.95M | 35.52M | 36.30M | 37.57M | 23.59M | 25.51M | 20.84M | 18.24M | 8.74M | 8.04M |
|
Total Debt (Quarter)
|
0.20M | | | | 0.11M | | 0.07M | 0.89M | 1.05M | 1.03M | 1.02M | 0.56M | 5.71M | 5.65M | 3.46M | 11.70M | 19.76M | 13.15M | 10.93M | 7.00M | 1.93M | 4.58M | 3.49M | 2.73M | 2.00M | 1.07M | 1.78M | 1.97M | 0.09M |
|
Common Equity (Quarter)
|
0.04M | 0.01M | 0.09M | 0.05M | 3.92M | 3.54M | 4.70M | 5.64M | 7.74M | 10.05M | 8.83M | 27.04M | 25.30M | 67.26M | 65.70M | 77.12M | 76.45M | 52.55M | 30.44M | 24.19M | 16.14M | 11.24M | 5.62M | 3.04M | 1.15M | 6.98M | 7.55M | 16.34M | 14.82M |
|
Shareholder's Equity (Quarter)
|
0.04M | 0.01M | 0.09M | 0.05M | 3.92M | 3.54M | 4.70M | 5.64M | 7.74M | 10.05M | 8.83M | 27.04M | 25.30M | 67.26M | 65.70M | 77.12M | 76.45M | 52.55M | 30.44M | 24.19M | 16.14M | 11.24M | 5.62M | 3.04M | 1.15M | 6.98M | 7.55M | 16.34M | 14.82M |
|
Liabilities and Shareholders Equity (Quarter)
|
0.26M | | | | 4.50M | 4.28M | 6.51M | 7.66M | 12.65M | 15.09M | 14.00M | 28.90M | 35.81M | 83.63M | 88.45M | 101.48M | 104.50M | 84.11M | 63.06M | 56.14M | 51.66M | 47.54M | 43.20M | 26.63M | 26.65M | 27.82M | 25.79M | 25.09M | 25.03M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.50M | 0.50M | 0.50M | -0.50M | 0.50M |
|
Retained Earnings (Quarter)
|
0.03M | | | | -1.45M | -2.29M | -2.84M | -3.87M | -4.87M | -6.64M | -8.76M | -11.01M | -44.01M | -51.96M | -59.38M | -67.89M | -77.79M | -112.63M | -141.96M | -147.47M | -158.02M | -164.63M | -173.06M | -176.74M | -182.26M | -187.64M | -190.65M | -188.12M | -190.34M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00 | |