|
Cash & Equivalents (Quarter)
|
| | 0.68M | 0.49M | 0.41M | 0.39M | 0.19M | 0.22M | 6.31M | | 4.54M | 7.18M | 6.28M | 5.60M | 6.16M | 5.08M | 4.88M | 3.89M | 4.85M | 5.09M | 11.10M | 12.34M |
|
Cash & Current Investments (Quarter)
|
| | 0.68M | 0.49M | 0.41M | 0.39M | 0.19M | 0.22M | 6.31M | | 4.54M | 7.18M | 6.28M | 5.60M | 6.16M | 5.08M | 4.88M | 3.89M | 4.85M | 5.09M | 11.10M | 12.34M |
|
Receivables - Net (Quarter)
|
| | | | | | | | 1.34M | | 1.19M | 0.84M | 2.00M | 1.37M | 0.44M | 0.32M | 1.69M | 0.73M | 0.82M | 0.09M | 0.79M | 0.91M |
|
Receivables - Other (Quarter)
|
| | | | | | | | 0.27M | | 0.29M | 0.23M | 0.21M | 0.16M | 0.17M | 0.14M | 0.09M | 0.09M | 0.10M | 0.18M | 0.18M | 0.28M |
|
Receivables (Quarter)
|
| | | | | | | | 1.61M | | 1.48M | 1.07M | 2.21M | 1.53M | 0.61M | 0.46M | 1.77M | 0.82M | 0.92M | 0.28M | 0.97M | 1.19M |
|
Prepaid Assets (Quarter)
|
| | 0.33M | 0.23M | 0.13M | 0.05M | 0.03M | 0.09M | 0.65M | | 1.11M | 1.02M | 0.59M | 0.68M | 0.66M | 0.48M | 0.42M | 0.60M | 0.47M | 0.64M | 0.77M | 0.67M |
|
Current Assets (Quarter)
|
| | 1.01M | 0.71M | 0.53M | 0.44M | 0.22M | 0.31M | 8.80M | | 7.14M | 9.26M | 9.03M | 7.80M | 7.43M | 6.02M | 7.08M | 5.32M | 6.24M | 6.01M | 12.83M | 14.19M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | 0.20M | | 0.13M | 0.13M | 0.12M | 0.11M | 0.10M | 0.08M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.03M |
|
Long-Term Investments (Quarter)
|
| | 278.82M | 278.83M | 278.84M | 278.78M | 9.53M | 9.57M | 3.92M | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | 44.20M | 44.20M | 8.74M | 8.74M | 8.74M | 8.74M | 8.74M | 8.74M | 8.74M | 8.74M | 6.59M | 6.59M |
|
Intangibles (Quarter)
|
| | | | | | | | 1.46M | 8.70M | 2.70M | 2.56M | 2.49M | 2.70M | 2.69M | 2.57M | 20.30M | 14.72M | 20.30M | 20.30M | 12.67M | 20.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | 1.46M | 8.70M | 46.90M | 46.76M | 11.23M | 11.44M | 11.42M | 11.31M | 29.04M | 23.46M | 29.04M | 29.03M | 19.26M | 26.89M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | 0.05M | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Non-Current Assets (Quarter)
|
| | 278.82M | 278.83M | 278.84M | 278.78M | 9.53M | 9.57M | 24.64M | | 65.15M | 64.34M | 27.55M | 26.75M | 26.34M | 25.55M | 24.72M | 23.93M | 23.33M | 22.53M | 19.60M | 18.80M |
|
Assets (Quarter)
|
| | 279.83M | 279.54M | 279.37M | 279.22M | 9.75M | 9.89M | 33.43M | | 72.29M | 73.60M | 36.58M | 34.56M | 33.77M | 31.57M | 31.80M | 29.25M | 29.57M | 28.54M | 32.43M | 32.99M |
|
Accounts Payables (Quarter)
|
| | | | | | | | 1.05M | | 0.74M | 0.98M | 0.97M | 1.02M | 0.58M | 1.67M | 0.51M | 0.61M | 0.93M | 0.95M | 0.77M | 1.01M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | 3.05M | 3.37M | 4.10M | 3.02M | 0.60M | | | | | |
|
Payables (Quarter)
|
| | | | | | | | 1.05M | | 0.74M | 0.98M | 4.03M | 4.39M | 4.69M | 4.69M | 1.11M | 0.61M | 0.93M | 0.95M | 0.77M | 1.01M |
|
Accumulated Expenses (Quarter)
|
| | 0.47M | 0.52M | 0.77M | 0.92M | 1.00M | 1.84M | 1.74M | | 2.94M | 2.67M | 1.45M | 1.68M | 2.02M | 1.67M | 2.38M | 2.79M | 2.37M | 2.45M | 2.28M | 2.43M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | 4.40M | 4.67M | 5.88M | | | | | 0.07M | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | 0.35M | 0.35M | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | 0.27M | | 0.38M | 0.32M | 0.28M | 0.23M | 0.39M | 0.38M | 0.35M | 0.33M | 0.35M | 0.27M | 0.20M | 0.11M |
|
Current Taxes (Quarter)
|
| | | | | | 0.02M | 0.03M | 0.05M | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | 2.52M | | 0.43M | 0.20M | 1.93M | 0.39M | 2.20M | 1.55M | 2.88M | 3.22M | 2.69M | 0.20M | 2.68M | 1.47M | 2.53M | 1.57M | 1.47M | 1.99M |
|
Total Current Liabilities (Quarter)
|
| | 0.47M | 0.52M | 0.77M | 0.92M | 1.02M | 2.21M | 8.64M | | 19.27M | 8.05M | 10.32M | 13.09M | 14.24M | 13.42M | 11.58M | 9.34M | 7.65M | 6.72M | 5.76M | 6.21M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | 2.49M | 1.04M | 4.51M | 4.28M | 7.53M | 6.54M | 12.66M | 10.82M |
|
Non-Current Deffered Revenue (Quarter)
|
| | 9.66M | 9.66M | 9.66M | 9.66M | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | 278.76M | 278.76M | 278.76M | 278.76M | 9.47M | 9.47M | 3.91M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | -0.18M | | 1.81M | 1.40M | 0.64M | 0.43M | 0.27M | 0.12M | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | 0.44M | | 0.33M | 0.27M | 0.23M | 0.39M | 0.68M | 0.58M | 0.12M | 0.37M | 0.07M | 0.32M | 0.03M | 0.01M |
|
Other Non-Current Liabilities (Quarter)
|
| | | 15.65M | 11.28M | 3.11M | 2.65M | 0.72M | 0.03M | | | | | 0.00M | 0.00M | 0.01M | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | 10.18M | 10.43M | 10.58M | 1.02M | 2.21M | 1.20M | | | | 0.87M | 13.67M | 17.50M | 0.35M | | | | | | |
|
Total Liabilities (Quarter)
|
| | 30.36M | 25.83M | 21.70M | 13.69M | 3.67M | 2.94M | 9.84M | 8.56M | 21.41M | 9.72M | 11.18M | 13.68M | 17.51M | 0.36M | 16.21M | 13.65M | 15.26M | 13.31M | 18.45M | 17.05M |
|
Total Debt (Quarter)
|
| | | | | | | 0.35M | 0.35M | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | -29.29M | -25.05M | 20.21M | 29.04M | 0.26M | 20.41M | 1.16M | -8.56M | 0.00M | 0.00M | 25.40M | 20.88M | 16.27M | 13.63M | 15.59M | 15.60M | 14.31M | 15.23M | 13.98M | 32.99M |
|
Shareholder's Equity (Quarter)
|
| | -29.29M | -25.05M | 20.16M | 29.17M | 22.81M | 1.37M | 22.24M | 0.00M | 71.63M | 0.00M | 25.40M | 20.88M | 16.27M | 13.63M | 15.59M | 15.60M | 14.31M | 28.54M | 13.98M | 32.99M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 279.83M | 279.54M | 279.37M | 279.22M | 9.75M | 9.89M | 33.43M | | 72.29M | 73.60M | 36.58M | 34.56M | 33.77M | 31.57M | 31.80M | 29.25M | 29.57M | 28.54M | 32.43M | 32.99M |
|
Retained Earnings (Quarter)
|
| | -29.29M | -25.05M | -21.09M | -13.23M | -3.40M | -2.53M | 1.16M | | -0.04M | -19.27M | -57.80M | -0.03M | -0.21M | -0.28M | 0.22M | -78.83M | -0.09M | -85.12M | -0.03M | -94.69M |