|
Cash & Equivalents (Quarter)
|
4.90M | 4.90M | 187.00 | 42.00 | 17.45M | 23.83M | 22.54M | 396.00 | 21.00M | 0.75M | 17.83M | | 1.22M |
|
Cash & Current Investments (Quarter)
|
4.90M | 4.90M | 187.00 | 42.00 | 17.45M | 23.83M | 22.54M | 396.00 | 21.00M | 0.75M | 17.83M | | 1.22M |
|
Receivables - Net (Quarter)
|
0.17M | -0.28M | 0.08M | 0.08M | 0.05M | 0.25M | 0.11M | 0.46M | 0.29M | 0.16M | 0.01M | 0.16M | |
|
Receivables - Other (Quarter)
|
| | | 5.71M | 0.19M | 0.03M | 0.00M | 0.10M | 0.00M | 0.09M | 0.03M | 0.03M | 0.03M |
|
Receivables (Quarter)
|
0.17M | -0.28M | 0.08M | 5.80M | 0.24M | 0.29M | 0.12M | 0.55M | 0.29M | 0.25M | 0.05M | 0.19M | |
|
Current Deferred Tax Assets (Quarter)
|
| | | 0.05M | | 1.10M | | 0.05M | | 0.05M | | 0.05M | |
|
Prepaid Assets (Quarter)
|
0.00M | -0.90M | 0.00M | 1.78M | -1.12M | 1.67M | 0.42M | 1.14M | 0.93M | 0.12M | 0.11M | 0.05M | -0.01M |
|
Current Assets (Quarter)
|
5.07M | 11.72M | 13.97M | 25.04M | 26.85M | 27.52M | 25.40M | 24.53M | 21.95M | 18.87M | 17.71M | 1.40M | -14.27M |
|
Property, Plant & Equipment (Net) (Quarter)
|
1.06M | 14.02M | 12.32M | 13.73M | 12.46M | 10.70M | 7.61M | 0.08M | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M |
|
Long-Term Investments (Quarter)
|
| | | | -0.31M | 14.96M | 13.27M | 14.30M | 14.61M | 1.84M | 16.94M | 13.16M | 14.19M |
|
Goodwill (Quarter)
|
| | | | 4.58M | 4.58M | 4.17M | 4.31M | 4.12M | | | | |
|
Intangibles (Quarter)
|
23.92M | 17.80M | 35.50M | 48.55M | 17.14M | 15.33M | 10.53M | 0.25M | 0.21M | | | | |
|
Goodwill & Intangibles (Quarter)
|
23.92M | 17.80M | 35.50M | 48.55M | 21.73M | 19.91M | 14.70M | 4.56M | 4.33M | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | 0.07M | 0.37M | 0.19M | | 1.20M | | 1.58M | |
|
Other Non-Current Assets (Quarter)
|
| 11.72M | 0.10M | 0.03M | 26.85M | 27.52M | | 24.53M | 21.95M | 17.98M | 17.71M | 1.40M | 0.68M |
|
Non-Current Assets (Quarter)
|
24.98M | 31.82M | 31.72M | 34.17M | 34.49M | 45.57M | 35.75M | 19.11M | 19.08M | 17.45M | 16.99M | 13.86M | 14.27M |
|
Assets (Quarter)
|
30.05M | 43.54M | 45.69M | 59.21M | 61.35M | 73.09M | 61.14M | 43.64M | 41.03M | 36.32M | 34.69M | 15.26M | |
|
Accounts Payables (Quarter)
|
6.04M | -6.03M | 0.25M | 0.11M | 0.01M | 0.08M | 0.05M | 0.02M | -0.02M | 0.16M | | | |
|
Notes Payables (Quarter)
|
| | | | | | | 0.78M | | | | | |
|
Payables (Quarter)
|
6.04M | -6.03M | 0.25M | 0.11M | 0.01M | 0.08M | 0.05M | 0.80M | -0.02M | 0.16M | | | |
|
Accumulated Expenses (Quarter)
|
0.01M | 0.15M | 0.08M | 0.01M | | 0.05M | | 0.84M | | 0.11M | | 0.52M | |
|
Other Accumulated Expenses (Quarter)
|
0.01M | 0.02M | 0.01M | 54.00 | | 0.01M | | 0.01M | | 0.05M | | 0.07M | |
|
Short term Debt (Quarter)
|
1.59M | | | 0.26M | 0.01M | 0.05M | -0.01M | 0.05M | 0.05M | 0.05M | 0.01M | 0.07M | 0.02M |
|
Current Leases (Quarter)
|
| | | | | | 0.16M | 0.22M | 0.11M | | | 0.10M | 0.05M |
|
Current Taxes (Quarter)
|
0.70M | 0.38M | 0.48M | 0.38M | | 0.13M | | 0.21M | | 0.19M | | 0.22M | |
|
Current Deferred Revenue (Quarter)
|
10.56M | 15.31M | 16.74M | 11.46M | 9.27M | 6.86M | 3.19M | 1.36M | 0.55M | 0.11M | 0.01M | | |
|
Total Current Liabilities (Quarter)
|
18.98M | 15.85M | 17.76M | 13.33M | 10.65M | 8.02M | 5.18M | 3.00M | 2.32M | 1.57M | 2.08M | 1.51M | 2.10M |
|
Non-Current Debt (Quarter)
|
| | | | | 14.81M | 13.24M | 13.68M | 13.09M | 13.25M | 13.42M | | |
|
Non-Current Deffered Revenue (Quarter)
|
| 8.67M | 0.05M | 0.31M | | 0.00M | 0.00M | 0.00M | 0.00M | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | 1.22M | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | 0.04M | | 0.03M | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | 0.06M | 0.22M | -0.12M | | | | -0.05M |
|
Total Non-Current Liabilities (Quarter)
|
| 8.67M | 0.05M | 0.31M | | 14.81M | 13.30M | 13.68M | 13.10M | 13.25M | 13.42M | | |
|
Total Liabilities (Quarter)
|
18.98M | 24.52M | 17.81M | 13.64M | 10.65M | 22.83M | 18.48M | 16.69M | 15.42M | 14.82M | 15.50M | 1.51M | |
|
Total Debt (Quarter)
|
1.59M | | | 0.26M | 0.01M | 14.86M | 13.23M | 13.74M | 13.15M | 13.30M | 13.42M | 0.07M | 0.02M |
|
Common Equity (Quarter)
|
11.08M | 19.02M | 27.88M | 45.57M | | 50.26M | | 26.95M | | 21.50M | | 13.75M | |
|
Shareholder's Equity (Quarter)
|
11.08M | 19.02M | 27.88M | 45.57M | 50.69M | 50.26M | 42.66M | 26.95M | 25.61M | 21.50M | 19.19M | 13.75M | 12.85M |
|
Liabilities and Shareholders Equity (Quarter)
|
30.05M | 43.54M | 45.69M | 59.21M | 61.35M | 73.09M | 61.14M | 43.64M | 41.03M | 36.32M | 34.69M | 15.26M | |
|
Retained Earnings (Quarter)
|
8.27M | -0.29M | 26.92M | 0.98M | 1.51M | 2.44M | -2.18M | -0.96M | -1.94M | -1.70M | -1.50M | -4.23M | -5.23M |