|
Receivables - Net (Quarter)
|
| 5.41M | | | 8.47M | 5.19M | 8.25M | 6.61M | 7.81M | 6.88M | 6.94M | 6.37M | 5.61M | 5.51M | 8.27M | 9.26M | 9.37M | 8.18M |
|
Receivables - Other (Quarter)
|
| 0.59M | | | | 0.26M | 0.18M | 0.64M | 0.58M | 0.16M | | | 0.01M | 0.27M | 0.31M | 0.31M | 0.43M | 0.57M |
|
Receivables (Quarter)
|
| 6.01M | | | 8.47M | 5.45M | 8.43M | 7.24M | 8.39M | 7.04M | 6.94M | 6.37M | 5.62M | 5.78M | 8.58M | 9.57M | 9.80M | 8.75M |
|
Prepaid Assets (Quarter)
|
| | | | 0.31M | 0.22M | 0.33M | 0.37M | 0.03M | 0.40M | 0.08M | | | 0.67M | 0.60M | 0.26M | 0.15M | 0.15M |
|
Current Assets (Quarter)
|
| 8.21M | | | 10.63M | 10.67M | 11.42M | 10.93M | 10.09M | 9.50M | 9.78M | 9.36M | 9.33M | 18.89M | 22.65M | 25.34M | 28.65M | 24.65M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 0.15M | | | 0.19M | 0.17M | 0.34M | 0.39M | 0.35M | 0.31M | 0.27M | 0.23M | 0.19M | 0.16M | 0.13M | 0.21M | 0.24M | 0.23M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | 0.10M |
|
Goodwill (Quarter)
|
| 14.06M | | | 15.53M | 15.53M | 1.82M | 17.39M | 10.72M | 10.72M | 1.82M | 10.72M | 10.68M | 10.68M | 1.82M | 10.68M | 10.68M | 10.68M |
|
Intangibles (Quarter)
|
| 7.60M | | | 7.13M | 6.63M | 10.86M | 10.23M | 9.59M | 8.97M | 8.41M | 7.88M | 7.25M | 6.79M | 6.44M | 6.08M | 5.73M | 5.37M |
|
Goodwill & Intangibles (Quarter)
|
| 21.66M | | | 22.67M | 22.17M | 12.68M | 27.62M | 20.31M | 19.69M | 10.24M | 18.60M | 17.93M | 17.47M | 8.26M | 16.76M | 16.40M | 16.05M |
|
Long-Term Deferred Tax (Quarter)
|
| 0.61M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | 0.19M | 0.19M | 0.12M | 0.12M | 0.03M | |
|
Non-Current Assets (Quarter)
|
| 22.55M | | | 22.73M | 22.38M | 28.55M | 28.85M | 21.37M | 20.61M | 20.69M | 20.10M | 19.51M | 18.95M | 18.46M | 18.10M | 17.60M | 17.26M |
|
Assets (Quarter)
|
| 30.76M | | | 33.55M | 33.04M | 39.98M | 39.77M | 31.45M | 30.11M | 30.47M | 29.47M | 28.84M | 37.84M | 41.11M | 43.45M | 46.25M | 41.90M |
|
Accounts Payables (Quarter)
|
| 1.44M | | | 1.64M | 1.62M | 1.72M | 1.08M | 0.99M | 0.78M | 0.85M | 1.02M | 1.00M | 1.14M | 1.51M | 2.29M | 2.38M | 1.90M |
|
Notes Payables (Quarter)
|
| 1.28M | | | 2.03M | 9.21M | 8.85M | 8.91M | 8.57M | 8.22M | 0.44M | 8.65M | 0.24M | 8.00M | 0.24M | 4.00M | 0.16M | |
|
Payables (Quarter)
|
| 2.72M | | | 3.68M | 10.83M | 10.57M | 9.99M | 9.56M | 9.01M | 1.29M | 9.67M | 1.24M | 9.14M | 1.75M | 6.29M | 2.54M | 1.90M |
|
Accumulated Expenses (Quarter)
|
| 1.51M | | | 2.11M | 1.87M | 2.90M | 3.04M | 3.17M | 2.93M | 3.36M | 3.47M | 3.60M | 3.40M | 3.29M | 3.42M | 3.34M | 2.76M |
|
Short term Debt (Quarter)
|
| | | | 0.59M | 0.82M | 0.96M | 0.88M | 0.88M | 0.63M | 0.11M | 0.06M | 0.04M | 2.00M | | 0.37M | | 0.26M |
|
Current Leases (Quarter)
|
| 0.11M | | | 0.05M | 0.02M | 0.02M | 0.23M | 0.19M | 0.19M | 0.28M | 0.29M | 0.30M | 0.31M | 0.33M | 0.31M | 0.29M | 0.27M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | 0.03M | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | 0.08M | | | | | | 0.10M | 0.08M | | | | | | |
|
Total Current Liabilities (Quarter)
|
| 5.10M | | | 8.77M | 7.76M | 9.39M | 8.85M | 16.76M | 7.98M | 8.25M | 8.43M | 8.40M | 9.82M | 7.74M | 7.00M | 6.86M | 5.60M |
|
Non-Current Debt (Quarter)
|
| 7.11M | | | 0.40M | 1.00M | 0.40M | 6.30M | 0.40M | | 0.28M | 0.22M | 0.16M | 0.10M | 0.04M | | | |
|
Convertible Debt (Quarter)
|
| 2.81M | | | 0.70M | 0.40M | 1.30M | 1.61M | | 0.40M | 0.40M | 0.40M | 0.30M | 0.15M | | | 0.05M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| 1.90M | | | | 1.74M | | | | 1.95M | 0.01M | 0.01M | | | | | | |
|
Operating Leases (Quarter)
|
| 0.02M | | | 0.02M | 0.01M | | 0.57M | 0.52M | 0.44M | 1.01M | 0.93M | 0.86M | 0.78M | 0.73M | 0.67M | 0.61M | 0.55M |
|
Other Non-Current Liabilities (Quarter)
|
| 0.26M | | | 0.79M | 0.81M | 0.42M | 0.88M | 0.08M | 0.34M | | 0.06M | 0.04M | 0.88M | 0.38M | 0.37M | 0.35M | 0.26M |
|
Total Non-Current Liabilities (Quarter)
|
| 10.34M | | | 7.63M | 7.75M | 7.70M | 8.88M | 0.92M | 9.18M | 9.39M | 8.96M | 8.42M | 7.83M | 7.27M | 4.67M | 2.66M | 0.55M |
|
Total Liabilities (Quarter)
|
-9.99M | 15.43M | -14.99M | -19.13M | 16.39M | 15.51M | 17.09M | 17.72M | 17.68M | 17.16M | 17.64M | 17.39M | 16.82M | 17.66M | 15.01M | 11.67M | 9.52M | 6.15M |
|
Total Debt (Quarter)
|
| 7.11M | | | 0.99M | 1.82M | 1.36M | 7.18M | 1.28M | 0.63M | 0.39M | 0.28M | 0.20M | 2.10M | 0.04M | 0.37M | | 0.26M |
|
Common Equity (Quarter)
|
9.99M | 15.32M | 14.99M | 19.13M | 17.16M | 17.53M | 22.89M | 22.05M | 13.77M | 12.95M | 12.83M | 12.08M | 12.03M | 20.18M | 26.10M | 31.77M | 36.73M | 35.75M |
|
Shareholder's Equity (Quarter)
|
9.99M | 15.32M | 14.99M | 19.13M | 17.16M | 17.53M | 22.89M | 22.05M | 13.77M | 12.95M | 12.83M | 12.08M | 12.03M | 20.18M | 26.10M | 31.77M | 36.73M | 35.75M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 30.76M | | | 33.55M | 33.04M | 39.98M | 39.77M | 31.45M | 30.11M | 30.47M | 29.47M | 28.84M | 37.84M | 41.11M | 43.45M | 46.25M | 41.90M |
|
Retained Earnings (Quarter)
|
| -11.09M | | | -20.39M | -26.09M | -30.45M | -32.58M | -41.77M | -43.98M | -48.12M | -50.00M | -51.31M | -54.08M | -55.28M | -55.63M | -55.24M | -56.59M |
|
Preferred Shares (Quarter)
|
| 361.00 | | | 588.00 | 77.00 | | 77.00 | | 588.00 | 77.00 | 77.00 | 588.00 | 77.00 | 588.00 | 588.00 | 588.00 | 57.00 |