|
Cash & Equivalents
|
11.37M | 5.08M | 9.91M | 5.49M | 8.47M | 64.27M | 57.79M | 51.17M | 56.32M | 85.48M | 77.63M | 0.22M | 60.52M | 47.19M | 0.01M | 0.04M | 0.09M | 0.04M | 8.53M | 5.05M | 5.35M | 5.39M | 4.67M | 7.66M | 9.11M | 45.57M | 51.67M | 39.32M | 32.07M | 40.39M | 34.67M | 19.74M | 13.33M | 13.89M | 10.48M | 3.63M | 16.41M | 11.23M | 15.70M | 10.33M | 5.04M | 23.10M |
|
Cash & Current Investments
|
11.37M | 5.08M | 9.91M | 5.49M | 8.47M | 64.27M | 57.79M | 51.17M | 56.32M | 85.48M | 77.63M | 0.22M | 60.52M | 47.19M | 0.01M | 0.04M | 0.09M | 0.04M | 8.53M | 5.05M | 5.35M | 5.39M | 4.67M | 7.66M | 9.11M | 45.57M | 51.67M | 39.32M | 32.07M | 40.39M | 34.67M | 19.74M | 13.33M | 13.89M | 10.48M | 3.63M | 16.41M | 11.23M | 15.70M | 10.33M | 5.04M | 23.10M |
|
Receivables - Net
|
| | | 0.96M | 3.03M | 1.12M | 1.91M | 1.66M | 2.27M | 1.61M | 1.52M | 1.39M | 1.59M | 1.73M | 1.15M | 1.84M | 1.14M | 0.89M | | 0.43M | 0.17M | 0.07M | 0.01M | | 49.00M | | | | 10.00M | | | | | | | | | | 0.70M | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | 0.71M | 0.43M | 0.18M | 0.21M | 0.46M | 0.30M | 2.96M | 0.16M | 1.15M | 1.73M | 2.14M | 2.29M | 1.70M | 2.40M | 0.57M | 1.13M | 0.95M | 1.39M | 0.90M | 0.52M | 0.23M | 0.11M | 0.19M | 0.37M |
|
Receivables
|
| | | 0.96M | 3.03M | 1.12M | 1.91M | 1.66M | 2.27M | 1.61M | 1.52M | 1.39M | 1.59M | 1.73M | 1.15M | 1.84M | 1.14M | 0.89M | | 0.86M | 0.34M | 0.28M | 0.47M | | 51.96M | | 1.15M | | 12.14M | | | | | | | | | | 0.93M | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | 1.02M | 0.99M | | 1.14M | 3.84M | 2.25M | 1.38M | 1.85M | 1.64M | 1.99M | 2.52M | 2.48M | 6.77M | 5.90M | 6.89M | 6.67M | 7.08M | 8.07M | 6.58M | 6.12M | 4.81M | 3.51M | 3.19M | 2.52M | 1.39M | 1.38M | 1.51M |
|
Current Assets
|
| | | 6.45M | 11.50M | 65.39M | 59.70M | 52.84M | 58.58M | 87.08M | 79.15M | 77.30M | 62.10M | 48.92M | 39.20M | 0.04M | 15.61M | 8.13M | 10.38M | 9.32M | 7.78M | 6.98M | 6.98M | 9.60M | 14.06M | 48.24M | 55.30M | 47.82M | 50.11M | 49.57M | 43.04M | 29.51M | 22.24M | 22.44M | 17.54M | 9.98M | 20.83M | 14.95M | 18.45M | 11.82M | 6.60M | 25.00M |
|
Property, Plant & Equipment (Net)
|
| | | 0.24M | 0.22M | 0.22M | 0.27M | 0.34M | 0.33M | 0.37M | 0.35M | 0.58M | 0.69M | 0.74M | 0.70M | 0.67M | 0.11M | 0.02M | | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.07M | 0.06M | 0.06M | 0.05M | 0.06M | 0.66M | 0.05M | 0.32M | 0.71M | 1.34M | 1.48M | 1.65M | 1.66M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | 12.88M | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | 12.88M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.14M | 0.13M | 0.12M | 0.12M | 0.21M | 0.47M | 0.65M | 0.61M | 0.35M | 0.23M | 0.23M | 0.23M | 0.01M | 0.23M | | 0.00M | 0.84M | 0.74M | 0.63M | 0.53M | 0.89M | 0.74M | 0.54M | 0.49M | 1.34M | 1.26M | 0.74M | 0.25M | 0.80M | 0.92M | 1.76M | 1.16M | 0.76M | 0.53M | 0.54M | 1.11M | 1.08M | 1.07M | 1.02M |
|
Non-Current Assets
|
| | | 0.38M | 0.35M | 0.34M | 0.39M | | 0.80M | 1.02M | 0.96M | | 0.92M | 0.97M | 0.93M | | 0.34M | 0.02M | 12.88M | 0.89M | 0.79M | 0.68M | 0.57M | 0.92M | 0.76M | 0.57M | 0.51M | 1.37M | 1.28M | 0.81M | 0.79M | 0.85M | 0.97M | 2.62M | 3.74M | 3.03M | 2.78M | 3.11M | 3.65M | 6.80M | 6.38M | 5.74M |
|
Assets
|
| | | 6.83M | 11.85M | 65.74M | 60.09M | 53.39M | 59.38M | 88.10M | 80.12M | 78.22M | 63.02M | 49.89M | 40.13M | 0.04M | 15.95M | 8.15M | 23.27M | 10.21M | 8.57M | 7.66M | 7.55M | 10.52M | 14.82M | 48.81M | 55.81M | 49.19M | 51.39M | 50.38M | 43.83M | 30.37M | 23.21M | 25.05M | 21.28M | 13.01M | 23.61M | 18.06M | 22.10M | 18.62M | 12.98M | 30.75M |
|
Accounts Payables
|
| | | 0.91M | 2.16M | 0.58M | 1.46M | 1.25M | 1.68M | 1.81M | 2.16M | 2.23M | 2.19M | 1.59M | 1.78M | 0.01M | 0.64M | 0.66M | 0.84M | 1.53M | 1.71M | 1.56M | 1.02M | 1.47M | 0.22M | 0.61M | 2.10M | 2.83M | 1.11M | 3.48M | 2.03M | 2.70M | 6.54M | 4.99M | 3.39M | 4.04M | 1.91M | 1.05M | 1.46M | 1.88M | 1.76M | 1.84M |
|
Notes Payables
|
| | | 8.82M | 17.32M | | | | | | | | | | | 0.70M | | | | | 0.37M | 0.37M | 0.37M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 9.74M | 19.48M | 0.58M | 1.46M | 1.25M | 1.68M | 1.81M | 2.16M | 2.23M | 2.19M | 1.59M | 1.78M | 0.71M | 0.64M | 0.66M | 0.84M | 1.53M | 2.08M | 1.92M | 1.39M | 1.47M | 0.22M | 0.61M | 2.10M | 2.83M | 1.11M | 3.48M | 2.03M | 2.70M | 6.54M | 4.99M | 3.39M | 4.04M | 1.91M | 1.05M | 1.46M | 1.88M | 1.76M | 1.84M |
|
Accumulated Expenses
|
| | | 2.27M | 1.49M | 2.11M | 1.57M | 0.57M | 2.74M | 3.36M | 4.40M | 6.46M | 5.56M | 4.85M | 5.92M | 0.05M | 3.54M | 0.19M | | 1.69M | 1.64M | 2.45M | 3.36M | 2.52M | 4.37M | 3.78M | 3.14M | 3.54M | 6.35M | 4.14M | 10.89M | 5.48M | 4.19M | 5.29M | 2.89M | 1.37M | 1.25M | 1.85M | 3.04M | 1.77M | 2.52M | 2.32M |
|
Other Accumulated Expenses
|
| | | 0.38M | 0.24M | 0.33M | 0.34M | 0.66M | 0.97M | 0.54M | 0.56M | 0.88M | 0.71M | 0.71M | 0.57M | 0.57M | 0.30M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 3.13M | 3.20M | 3.27M | 3.35M | 3.12M | 0.84M | 2.65M | 4.03M | 7.65M | 7.83M | 8.02M | 8.19M | 8.38M | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | 0.00M | 0.09M | 0.19M | 0.01M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 0.40M | 0.42M | 0.41M | 0.35M | 0.44M | 0.42M | 0.37M | 0.27M | 0.29M | 0.32M | 0.39M | 0.40M | 0.34M | 0.27M | 0.20M | 0.47M | 0.47M | 0.49M | 0.51M | 0.55M | 1.75M | 1.83M | 1.87M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 2.50M | 2.50M | 2.50M | | | | | | | | | | | | | | | | 0.21M | | | | | | | | |
|
Total Current Liabilities
|
| | | 15.15M | 24.18M | 5.96M | 6.38M | 8.06M | 5.29M | 7.84M | 10.61M | 16.34M | 15.58M | 14.46M | 15.89M | 0.76M | 6.68M | 3.35M | 0.84M | 4.72M | 6.08M | 7.96M | 7.66M | 6.11M | 6.00M | 15.91M | 16.05M | 16.39M | 16.54M | 22.84M | 31.62M | 24.34M | 24.70M | 26.34M | 20.48M | 17.72M | 14.59M | 13.16M | 21.61M | 21.19M | 19.22M | 21.22M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.16M | 0.17M |
|
Non-Current Debt
|
| | | 3.12M | 2.30M | 1.45M | 0.59M | | 13.58M | 11.83M | 10.53M | 12.67M | 10.69M | 8.65M | 6.55M | 4.44M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 1.99M | 1.37M | 0.74M | 157.00 | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.21M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
|
Preferred Stock Liabilities
|
| | | 81.53M | 81.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 0.69M | 0.59M | 0.49M | 0.04M | 0.60M | 0.49M | 0.38M | | 1.21M | 1.15M | 0.58M | 0.09M | 0.39M | 0.30M | 0.20M | 0.94M | 1.64M | 1.52M | 1.40M | 0.75M | 1.17M | 1.04M | 0.90M |
|
Other Non-Current Liabilities
|
| | | 0.93M | 0.42M | 0.50M | 0.04M | 0.01M | 0.11M | 0.22M | 0.34M | 0.47M | 0.77M | 0.94M | 1.07M | 1.21M | 0.16M | | | 1.00M | 1.00M | | 0.04M | | 1.00M | | | | | | | | | | 3.91M | 4.12M | 4.31M | 4.49M | 4.75M | 4.74M | 4.88M | 5.22M |
|
Total Non-Current Liabilities
|
| | | 4.46M | 3.19M | 1.97M | 1.18M | 0.01M | 13.68M | 12.06M | 10.87M | 13.14M | 11.46M | 9.59M | 7.62M | 7.64M | 1.53M | 0.74M | | 6.00M | 7.26M | 9.05M | 8.66M | | 6.08M | | 17.05M | | | | 32.71M | | | | 22.42M | 19.90M | 16.63M | 15.05M | 23.37M | 23.44M | 20.83M | 22.67M |
|
Total Liabilities
|
| | | 101.13M | 108.89M | 7.93M | 7.55M | 8.07M | 18.97M | 19.90M | 21.47M | 78.27M | 27.04M | 24.05M | 23.51M | 0.76M | 8.21M | 4.09M | 0.84M | 7.00M | 8.26M | 9.05M | 8.70M | 7.26M | 7.08M | 16.92M | 17.05M | 18.31M | 18.36M | 24.03M | 32.71M | 25.40M | 25.93M | 27.34M | 26.33M | 24.01M | 20.93M | 19.54M | 28.11M | 28.18M | 25.71M | 27.89M |
|
Total Debt
|
| | | 6.26M | 5.50M | 4.72M | 3.93M | 3.12M | 14.41M | 14.49M | 14.56M | 20.32M | 18.52M | 16.67M | 14.74M | 12.82M | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | 0.00M | 0.09M | 0.19M | 0.01M |
|
Common Equity
|
| | | -94.30M | -97.04M | 57.81M | 52.53M | 45.33M | 40.41M | 68.20M | 58.64M | -0.05M | 35.98M | 25.84M | 16.62M | -0.71M | 7.74M | 4.06M | 22.43M | 3.21M | 0.31M | -1.39M | -1.15M | 3.26M | 7.74M | 31.89M | 38.75M | 30.88M | 33.03M | 26.34M | 11.11M | 4.97M | -2.72M | -2.29M | -5.05M | -11.00M | 2.67M | -1.48M | -6.01M | -9.56M | -12.73M | 2.86M |
|
Shareholder's Equity
|
| | | -94.30M | -97.04M | 57.81M | 52.53M | 45.33M | 40.41M | 68.20M | 58.64M | -0.05M | 35.98M | 25.84M | 16.62M | -0.71M | 7.74M | 4.06M | 22.43M | 3.21M | 0.31M | -1.39M | -1.15M | 3.26M | 7.74M | 31.89M | 38.75M | 30.88M | 33.03M | 26.34M | 11.11M | 4.97M | -2.72M | -2.29M | -5.05M | -11.00M | 2.67M | -1.48M | -6.01M | -9.56M | -12.73M | 2.86M |
|
Liabilities and Shareholders Equity
|
| | | 6.83M | 11.85M | 65.74M | 60.09M | 53.39M | 59.38M | 88.10M | 80.12M | 78.22M | 63.02M | 49.89M | 40.13M | 0.04M | 15.95M | 8.15M | 23.27M | 10.21M | 8.57M | 7.66M | 7.55M | 10.52M | 14.82M | 48.81M | 55.81M | 49.19M | 51.39M | 50.38M | 43.83M | 30.37M | 23.21M | 25.05M | 21.28M | 13.01M | 23.61M | 18.06M | 22.10M | 18.62M | 12.98M | 30.75M |
|
Retained Earnings
|
| | | -98.44M | 101.35M | -108.76M | -114.31M | -121.78M | -130.21M | -140.12M | -150.67M | -161.38M | -174.92M | -185.78M | -195.74M | -0.73M | -207.02M | -211.15M | -3.10M | -48.30M | -55.40M | -63.00M | -71.43M | -78.80M | -87.92M | -100.60M | -110.13M | -118.53M | -118.11M | -125.13M | -141.07M | -149.12M | -157.90M | -166.20M | -171.24M | -178.00M | -165.10M | -169.80M | -175.29M | -179.70M | -183.70M | -187.25M |