|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Accured (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.34M | 0.37M | 0.34M | 0.43M | 0.43M | | | | | | | | | | | | | | |
|
Loans - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | | 0.52M | 0.53M | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | 2.82M | 2.57M | 2.18M | 1.66M | 1.10M | 0.65M | 1.54M | 1.28M | 0.78M | 0.56M | 0.47M | 1.75M | 2.19M | 3.17M | 4.03M | 3.70M | 3.12M | 3.97M | 3.76M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | | | | | | | | | | | | 0.00M | | | 0.01M | 0.00M | 0.00M | 0.00M | 0.33M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.91M | 0.91M | 0.01M | 0.02M | | | 0.01M | 0.12M | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 0.91M | 0.91M | 0.01M | | | | 0.01M | | | | | 0.00M | | | 0.01M | 0.00M | 0.00M | 0.00M | 0.33M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.09M | 0.07M | 0.07M | 0.05M | 0.06M | 0.05M | 0.02M | 0.02M | 0.03M | 0.02M | 0.06M | 0.06M | 0.05M | 0.02M | 0.03M | 0.03M | 0.04M | 0.30M | 0.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45M | 2.91M | 2.63M | 2.24M | 1.71M | 1.15M | 0.70M | 1.55M | 1.30M | 0.81M | 0.58M | 0.53M | 1.81M | 2.24M | 3.19M | 4.25M | 3.73M | 3.16M | 4.27M | 4.48M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | | | 0.09M | 0.08M | 0.07M | 0.07M | 0.07M | 0.59M | 0.82M | 1.04M | 0.01M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.16M | 0.15M | 0.14M | 0.15M | 0.15M | 0.15M | 0.16M | 0.14M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | 0.02M | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.32M | 0.32M | 0.32M | | | | | | | | | | | | | 0.98M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.77M | 0.99M | 1.08M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.32M | 0.32M | 0.32M | | | | | | | | | | 0.53M | 0.77M | 0.99M | 2.06M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 1.09M | 1.07M | 1.39M | 1.43M | 0.47M | 0.48M | 0.17M | 0.28M | 0.20M | 0.29M | 0.71M | 0.71M | 0.72M | 0.55M | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 3.97M | 0.36M | 3.67M | 0.76M | 0.76M | 0.76M | 0.04M | 2.91M | 2.76M | 2.62M | 0.79M | | 2.08M | | 1.78M | 1.64M | | 1.34M | 1.19M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.61M | 4.07M | 3.77M | 3.69M | 3.18M | 1.66M | 1.21M | 1.75M | 1.59M | 1.01M | 0.87M | 1.32M | 2.60M | 3.03M | 3.80M | 4.32M | 4.32M | 3.98M | 5.31M | 6.66M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.14M | 0.18M | 0.17M | 0.18M | 0.08M | 0.07M | 0.09M | 0.07M | 0.01M | 0.02M | 0.06M | 0.07M | 0.05M | 0.07M | 0.06M | 0.02M | 0.13M | 0.23M | 0.92M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.14M | 0.18M | 0.17M | 0.18M | 0.08M | 0.07M | 0.09M | 0.07M | 0.01M | 0.02M | 0.06M | 0.07M | 0.05M | 0.07M | 0.06M | 0.02M | 0.13M | 0.23M | 0.92M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.48M | 0.50M | 0.41M | 0.40M | 0.23M | 0.23M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.66M | 0.72M | 0.63M | 0.62M | 0.41M | 0.34M | 0.28M | 0.25M | 0.18M | 0.19M | 0.61M | 2.20M | 0.98M | 0.09M | 0.09M | 0.05M | 0.17M | 0.27M | 1.34M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.38M | 0.18M | 0.13M | 0.22M | 0.20M | 0.12M | 0.10M | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.04M | 0.03M | 0.07M | 0.01M | | | 0.02M | 0.01M | | | 0.09M | 0.05M | 0.05M | 0.04M | 0.08M | 0.03M | 0.02M | 0.04M | 0.04M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | 0.04M | | | 2.83M | | | 2.98M | | | 2.88M | | | | 3.57M | 3.50M | | | 3.26M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.71M | 0.76M | 0.66M | 0.65M | 0.42M | 0.35M | 0.29M | 0.26M | 0.19M | 0.20M | 0.68M | 2.27M | 1.03M | 0.14M | 0.14M | 0.09M | 0.20M | 0.29M | 1.35M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | 3.36M | 3.01M | 3.03M | 2.15M | 1.24M | 0.86M | 1.46M | 1.33M | 0.82M | 0.67M | 0.65M | 0.33M | 2.00M | 3.66M | 4.18M | | 3.79M | 5.02M | 5.31M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | 3.36M | 3.01M | 3.03M | 2.15M | 1.06M | 0.86M | 1.46M | 1.33M | 0.70M | 0.57M | 0.65M | 0.33M | 2.00M | 3.66M | 4.18M | 8.88M | 3.79M | 5.02M | 5.31M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.61M | 4.07M | 3.77M | 3.69M | 3.18M | 1.66M | 1.21M | 1.75M | 1.59M | 1.01M | 0.87M | 1.32M | 2.60M | 3.03M | 3.80M | 4.32M | 4.32M | 3.98M | 5.31M | 6.66M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.18M | -0.17M | -0.37M | -0.79M | -1.89M | -2.21M | -1.71M | -1.82M | -2.25M | -2.38M | -2.39M | -2.70M | -3.14M | -3.42M | -4.45M | -4.87M | -5.31M | -6.47M | -12.25M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | 7.84M | 7.84M | 7.84M | 7.89M | 7.89M | 9.28M | 9.28M | 13.48M | 17.38M | 19.98M | 4.23M | 21.41M | 21.94M | 28.52M |