|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | 2.39M | | 4.96M | 0.98M | 0.66M | 0.27M | 1.07M | 1.96M | | | | | | | | | 2.91M | | 12.56M | 9.21M | 7.92M | 7.11M | 9.25M | 12.65M | 7.69M | 9.62M | 7.19M | 4.45M | 6.07M | 7.86M | 7.00M | 6.41M | 6.43M | 6.41M | 8.72M | 5.66M | 8.20M | 7.09M | 8.70M | 7.83M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.71M | 0.68M | 0.54M | 0.54M | 0.54M | 0.54M | 1.14M | 3.10M | 1.13M | 1.13M | 3.72M | 1.13M | 1.13M | 1.13M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | 2.39M | | 4.96M | 0.98M | 0.66M | 0.27M | 1.07M | 1.96M | | | | | | | | | 2.91M | | 12.56M | 9.21M | 8.64M | 7.83M | 9.93M | 13.19M | 8.23M | 10.17M | 7.73M | 5.59M | 9.17M | 8.99M | 8.13M | 10.13M | 7.56M | 7.53M | 9.85M | 6.58M | 9.13M | 8.01M | 9.62M | 8.76M |
|
Receivables - Net (Quarter)
|
| 0.02M | | | | | | | | | | | | | | | | | | | | 1.71M | 0.25M | 0.16M | 3.70M | 3.09M | 2.84M | 3.41M | 3.17M | 2.70M | 2.48M | 3.02M | 3.58M | 3.46M | 2.52M | 4.38M | 3.69M | 4.71M | 5.42M | 6.23M | 4.51M | 2.21M | 3.36M | 4.32M | 6.16M | 4.53M | 5.61M | 4.99M | 5.82M | 8.95M | 7.71M | 5.62M | 5.11M | 6.07M | 6.19M | 8.49M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | 2.83M | 0.45M | 0.45M | 0.52M | 6.33M | | | | | | 6.49M | 6.49M | 6.49M | 6.49M | 6.49M | 6.49M | 6.49M | 6.49M | 6.49M | 6.49M | 1.33M | | | | 3.58M | 2.25M | | | 5.55M | 3.02M | 3.31M | 4.30M | 6.64M | 5.05M | 4.47M | 6.07M | 5.45M | 6.54M | 0.21M | 0.19M |
|
Receivables (Quarter)
|
| 0.02M | | | | | | | | | | | | | | | 2.83M | | | | 6.33M | 1.71M | 0.25M | 0.16M | 3.70M | 3.09M | 9.33M | 9.90M | 9.66M | 9.20M | 8.97M | 9.52M | 10.07M | 9.96M | 9.01M | 10.88M | 5.03M | 4.71M | 5.42M | 6.23M | 8.10M | 4.46M | 3.36M | 4.32M | 11.72M | 7.55M | 8.93M | 9.29M | 12.46M | 14.00M | 12.18M | 11.70M | 10.56M | 12.60M | 6.39M | 8.68M |
|
Inventory (Quarter)
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | 0.01M | | | | 0.07M | | | | | | 0.18M | | | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| 0.01M | 0.00M | 0.02M | 0.00M | 0.01M | | | | | | | | | | | 0.07M | | 0.00M | 3.97M | 2.67M | 0.27M | 0.51M | 0.45M | | | | | | | | | | | | | 0.23M | 0.32M | 0.42M | 0.53M | 0.45M | 0.42M | 0.39M | 0.89M | 0.52M | 0.80M | 0.84M | 0.95M | 0.70M | 0.74M | 0.61M | 0.57M | 0.37M | 0.55M | 0.56M | 0.99M |
|
Current Assets (Quarter)
|
0.01M | 0.71M | 0.09M | 0.05M | 0.49M | 0.34M | | | | | | | | | | | 5.75M | | 7.38M | 6.73M | 8.25M | | 7.58M | 6.39M | | | | | | | | | | | | | 13.90M | 12.86M | 15.78M | 19.95M | 18.29M | 18.86M | 17.67M | 17.63M | 23.86M | 23.56M | 22.52M | 24.99M | 20.72M | 22.25M | 23.77M | 18.85M | 20.07M | 21.17M | 22.16M | 24.48M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 0.01M | 0.02M | 0.02M | | | | | | | | | | | 0.06M | | 0.04M | 0.04M | 0.04M | | 1.07M | 1.11M | | | | | | | | | | | | | 0.80M | 0.74M | 0.60M | 0.53M | 0.47M | 0.43M | 0.38M | 0.32M | 0.29M | 0.27M | 0.23M | 0.21M | 0.19M | 0.17M | 0.15M | 0.13M | 0.11M | 0.10M | 0.08M | 0.07M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 14.00M | 14.34M | 14.35M | 12.78M | | | 16.61M | | | | | 17.95M | | | | 19.63M | 20.10M | 20.02M | 20.02M | 20.02M | 20.02M | 20.02M | 20.02M | 29.31M | 29.31M | 22.80M | 22.80M | 25.22M | 25.22M | 25.21M | 21.62M | 21.51M | 21.51M | 21.51M | 21.51M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 9.11M | 8.86M | 0.50M | | | | | 0.12M | | | | 8.36M | 7.45M | 13.20M | | 7.45M | 7.33M | 6.93M | 6.54M | 6.14M | 13.47M | 5.46M | 5.12M | 9.88M | 29.31M | 22.80M | 8.03M | 11.21M | 22.13M | 10.15M | 23.41M | 23.41M | 23.41M | 23.41M | 8.47M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 23.11M | 23.20M | 14.85M | 12.78M | | | 16.61M | 0.12M | | | | 26.31M | 7.45M | 13.20M | | 27.08M | 27.43M | 26.95M | 26.55M | 26.16M | 33.49M | 25.48M | 25.14M | 39.20M | 58.63M | 45.59M | 30.83M | 36.43M | 47.35M | 35.36M | 45.03M | 44.92M | 44.92M | 44.92M | 29.97M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | 0.04M | | | | 0.07M | | | | | | 0.01M | | | | 0.01M | | | | 6.80M | | | | 14.50M | | | | 18.43M | | | | | | | | 20.25M | | | | 21.63M | | | | 27.94M | | | | 30.47M | | | |
|
Other Non-Current Assets (Quarter)
|
| | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | 0.40M | | 0.40M | 1.25M | 1.25M | | 0.85M | | | | | | | | | | | | | | 0.20M | 0.23M | 0.23M | 0.23M | 0.54M | 2.70M | 2.68M | 2.58M | 1.13M | 1.13M | 1.13M | 3.72M | 0.22M | 3.72M | 1.13M | 0.93M | 0.22M | 0.93M | 0.93M | 0.93M |
|
Non-Current Assets (Quarter)
|
| | 1.13M | 1.56M | 1.90M | 2.21M | | | | | | | | | | | 15.62M | | -7.38M | -5.59M | 5.95M | | 27.97M | 27.38M | | | | | | | | | | | | | 38.85M | 36.31M | 35.22M | 34.18M | 34.50M | 35.28M | 34.86M | 38.10M | 51.51M | 50.43M | 43.29M | 40.75M | 45.53M | 42.81M | 41.81M | 38.45M | 38.37M | 37.41M | 36.45M | 35.48M |
|
Assets (Quarter)
|
0.01M | 0.71M | 1.22M | 1.61M | 2.39M | 2.55M | | | | | | | | | | | 21.37M | 0.13M | | 1.14M | 14.20M | | 35.54M | 33.76M | | | | | | | | | | | | | 52.75M | 49.16M | 50.99M | 54.13M | 52.79M | 54.14M | 52.54M | 55.73M | 75.38M | 73.99M | 65.82M | 65.74M | 66.25M | 65.06M | 65.57M | 57.30M | 58.44M | 58.58M | 58.61M | 59.96M |
|
Accounts Payables (Quarter)
|
1.39M | 1.48M | 1.99M | 1.00M | 0.56M | 0.52M | | | | | | | | | | | 2.07M | | 0.70M | 0.75M | 0.68M | -0.73M | 1.63M | 1.42M | | | | | | | | | | | | | 1.19M | 0.62M | 0.86M | 0.81M | 0.94M | 1.32M | 0.88M | 1.57M | 4.80M | 3.66M | 3.60M | 4.31M | 6.89M | 2.22M | 3.20M | 1.56M | 2.34M | 2.12M | 3.17M | 2.80M |
|
Notes Payables (Quarter)
|
| | | 0.54M | 1.39M | 0.09M | | | | | | | | | | | 3.16M | | 0.30M | 0.30M | 0.30M | | 0.85M | 1.80M | | | | | | | | | | | | | 0.85M | 1.05M | 0.30M | 0.31M | 0.31M | 0.11M | 0.51M | 0.52M | 0.87M | 3.84M | 3.41M | 0.38M | 0.50M | | 3.90M | 3.90M | 3.75M | 3.75M | 0.50M | 0.50M |
|
Payables (Quarter)
|
1.39M | 1.48M | 1.99M | 1.54M | 1.95M | 0.61M | | | | | | | | | | | 5.23M | | 1.00M | 1.05M | 0.98M | -0.73M | 2.48M | 3.22M | | | | | | | | | | | | | 2.04M | 1.67M | 1.16M | 1.12M | 1.25M | 1.43M | 1.39M | 2.09M | 5.67M | 7.50M | 7.01M | 4.69M | 7.39M | 2.22M | 7.10M | 5.46M | 6.09M | 5.87M | 3.67M | 3.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | 0.62M | | | | | | | | | | | 2.06M | | 2.12M | 2.19M | 2.25M | | 2.38M | 2.44M | | | | | | | | | | 0.07M | 0.40M | | 1.78M | 0.06M | 1.72M | 2.62M | 1.62M | 1.71M | 1.56M | 1.65M | 1.74M | 2.62M | 1.53M | 2.62M | 1.72M | 2.62M | 1.76M | 2.62M | 1.21M | 2.62M | 2.62M | 1.03M |
|
Other Accumulated Expenses (Quarter)
|
0.48M | 0.32M | 0.40M | 1.30M | 1.64M | 0.49M | | | | | | | | | | | 2.98M | | 3.00M | 3.52M | 2.96M | | 0.04M | 5.66M | | | | | | | | | | | | | 0.70M | 2.31M | 2.44M | 2.37M | 6.85M | 6.73M | 0.46M | 0.51M | 7.63M | 0.73M | 6.60M | 6.05M | 7.69M | 1.72M | 10.29M | 0.89M | 1.09M | 1.05M | 12.05M | 12.47M |
|
Short term Debt (Quarter)
|
| 0.10M | 0.99M | 2.12M | 0.99M | 2.12M | | | | | | | | | | | 3.16M | | 18.93M | 2.01M | | | 12.89M | 1.73M | | | | | | | | | 3.31M | 1.20M | 0.70M | 0.24M | 0.90M | 0.80M | 8.04M | 8.11M | 0.60M | 1.46M | 0.50M | 0.50M | 13.74M | 0.50M | 15.79M | 0.96M | 19.33M | 19.96M | 20.89M | 20.65M | 1.69M | 22.99M | 1.74M | 1.78M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 1.93M | 1.85M | 1.72M | 1.60M | 1.60M | 1.61M | 2.03M | 2.07M | 2.02M | | | 0.05M | | | | 0.08M | | | |
|
Current Deferred Revenue (Quarter)
|
0.35M | | | | 0.72M | 1.08M | | | | | | | | | | | 1.42M | | 1.42M | 1.34M | 0.05M | | 0.02M | 0.02M | | | | | | | | | | | | | 0.39M | 2.93M | 3.18M | 4.27M | 0.41M | 1.36M | 1.19M | 0.91M | 1.64M | 2.09M | 2.14M | 1.92M | 1.45M | 0.99M | 0.85M | 0.75M | 0.34M | 0.82M | 1.58M | 1.81M |
|
Total Current Liabilities (Quarter)
|
3.25M | 4.28M | 5.15M | 5.96M | 7.42M | 5.92M | | | | | | | | | | | 49.09M | | 28.49M | 39.61M | 39.67M | | 26.06M | 19.84M | | | | | | | | | | | | | 16.85M | 16.89M | 14.52M | 15.42M | 14.95M | 16.06M | 14.21M | 15.50M | 25.29M | 23.78M | 22.36M | 22.96M | 27.45M | 25.74M | 26.01M | 24.81M | 26.51M | 28.45M | 29.13M | 29.87M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.96M | | | 5.53M | 5.13M | 4.73M | 4.31M | 6.58M | 6.01M | 5.54M | | | 0.08M | | | | 0.06M | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | 1.98M | | | | | | 0.40M | 0.47M | | | | | | | | | | | 1.75M | 2.86M | 0.43M | 2.52M | 1.11M | | 0.87M | 1.11M | 0.41M | 0.38M | 0.50M | 2.36M | 2.25M | 3.53M | 3.38M | | | 0.40M | 3.13M | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | 3.16M | | | | | | | | | | | | | | | 0.70M | | | | | 1.45M | 0.15M | 1.03M | 1.25M | 1.00M | 2.90M | 0.47M | 2.40M | 0.34M | 0.35M | 0.35M | 5.15M | 0.35M | 0.33M | 0.06M | 0.30M | 5.10M | 5.88M | 0.06M | 0.30M |
|
Minority Interest (Quarter)
|
| | | | | 2.25M | | | | | | | | | | | 2.98M | | 2.97M | 2.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.02M | | | 0.11M | | | | 0.24M | | | | 0.14M | | | | | | | | 1.75M | 0.08M | 0.09M | 0.10M | 0.25M | 0.28M | 0.31M | 0.34M | 1.54M | 0.33M | 0.33M | 0.32M | 0.39M | 0.42M | 0.44M | 0.44M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.76M | 8.24M | 5.92M | 7.26M | 6.73M | 6.33M | 5.92M | 8.62M | 6.01M | 5.54M | | 4.61M | 4.07M | 3.67M | 3.22M | 2.84M | 3.31M | 3.26M | 2.35M | 1.85M |
|
Other Non-Current Liabilities (Quarter)
|
0.37M | | | 0.36M | | | | | | | | | | | | | | | | | | | 1.05M | 1.22M | 1.31M | | | | 0.55M | 1.62M | 0.30M | 0.23M | 3.00M | 0.23M | 0.06M | 0.05M | 0.05M | 0.20M | 0.01M | | 0.14M | 1.46M | 0.21M | 0.00M | 0.24M | 0.25M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.49M | 0.49M | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | 5.60M | | | | | | | | | | | | | 5.15M | | | | 6.39M | | 12.51M | 11.19M | -1.31M | | | | -0.55M | -1.62M | -0.30M | -0.23M | -12.58M | -12.84M | -19.60M | -20.53M | 12.83M | 0.87M | 14.30M | 15.19M | 1.00M | 0.71M | 0.47M | 0.42M | 0.34M | 0.35M | 0.35M | 0.35M | 0.35M | 0.33M | 0.29M | 0.30M | 3.13M | 0.30M | 0.25M | 4.33M |
|
Total Liabilities (Quarter)
|
0.37M | 4.28M | 5.15M | 5.96M | 7.42M | 5.92M | | | | | | | | | | | 54.23M | 19.71M | | 6.75M | 46.07M | | 38.57M | 31.03M | | | | | | | | | -9.58M | -12.62M | -19.54M | -20.48M | 29.68M | 28.68M | 28.82M | 30.60M | 29.86M | -1.46M | 23.76M | 26.75M | 41.29M | 42.26M | 39.72M | 42.85M | 46.30M | 44.79M | 45.15M | 43.70M | 46.79M | 49.26M | 50.71M | 51.53M |
|
Total Debt (Quarter)
|
| 0.10M | 0.99M | 2.12M | 0.99M | 2.12M | | | | | | | | | | | 5.15M | | 18.93M | 2.01M | | | 13.29M | 2.21M | | | | | | | | | 3.31M | 1.20M | 2.45M | 3.10M | 1.33M | 3.32M | 9.15M | 8.11M | 1.47M | 2.57M | 0.91M | 0.88M | 14.24M | 2.86M | 18.04M | 4.49M | 22.71M | 19.96M | 20.89M | 21.05M | 4.82M | 22.99M | 1.74M | 1.78M |
|
Common Equity (Quarter)
|
-3.24M | -3.58M | -3.93M | -4.35M | -5.03M | -3.37M | | | | | | | | | | | -32.86M | | -5.38M | -19.90M | -31.87M | | -3.02M | 2.73M | | | | | | | | | 9.58M | 12.62M | 19.54M | 20.48M | 19.67M | 20.49M | 22.17M | 23.53M | 22.93M | 26.17M | 28.78M | 28.98M | 34.09M | 31.73M | 26.10M | 22.89M | 19.96M | 20.27M | 20.43M | 13.60M | 11.65M | 9.32M | 7.90M | 8.43M |
|
Shareholder's Equity (Quarter)
|
-3.24M | -3.58M | -3.93M | -4.35M | -5.03M | -3.37M | | | | | | | | | | | -32.86M | | -8.35M | -16.93M | -31.87M | | -3.02M | 2.73M | | | | | | | | | 9.58M | 12.62M | 19.54M | 20.48M | 19.67M | 20.49M | 22.17M | 23.53M | 22.93M | 26.17M | 28.78M | 28.98M | 34.09M | 31.73M | 26.10M | 22.89M | 19.96M | 20.27M | 20.43M | 13.60M | 11.65M | 9.32M | 7.90M | 8.43M |
|
Liabilities and Shareholders Equity (Quarter)
|
0.01M | 0.71M | 1.22M | 1.61M | 2.39M | 2.55M | | | | | | | | | | | 21.37M | 0.13M | | 1.14M | 14.20M | | 35.54M | 33.76M | | | | | | | | | | | | | 52.75M | 49.16M | 50.99M | 54.13M | 52.79M | 54.14M | 52.54M | 55.73M | 75.38M | 73.99M | 65.82M | 65.74M | 66.25M | 65.06M | 65.57M | 57.30M | 58.44M | 58.58M | 58.61M | 59.96M |
|
Retained Earnings (Quarter)
|
-0.07M | -33.60M | -33.98M | -0.07M | | | -34.22M | -35.13M | -35.77M | -36.21M | -38.68M | -37.14M | -38.17M | -39.62M | -40.67M | | -62.62M | | -73.87M | -85.42M | -99.81M | | -96.41M | -90.24M | | | | | | | | | | | | | -97.97M | -103.24M | -101.89M | -101.75M | -104.43M | -0.93M | -105.97M | -105.93M | -109.21M | -112.18M | -120.14M | -124.01M | -133.61M | -133.94M | -135.56M | -144.25M | -146.21M | -148.54M | -149.96M | -150.32M |
|
Preferred Shares (Quarter)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 1.04M | 1.04M | 1.04M | 1.04M | 1.04M | 1.04M | 1.04M | 1.04M | 1.04M | 1.04M | 0.23M | | 0.00M | | 0.00M | | 0.00M | 0.00M | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.24M | | | 0.19M | 0.05M | 0.42M | 0.48M | 0.34M | 0.13M | 0.73M | 0.29M | 0.07M | 0.18M | 0.18M | 0.20M | 0.04M | 0.01M | | | 0.02M | | | | | | | | | | | | | | | |