|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | 0.15M | | | | 0.25M | | | | 0.36M | | | | 0.50M | | | | 0.56M | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | 73.53M | 77.16M | 50.37M | 26.24M | 23.81M | 25.73M | 59.11M | 24.50M | 25.62M | 34.38M | 23.22M | 11.57M | 11.06M | 15.45M | 18.09M | 14.50M | 10.27M | 33.10M | 29.73M | 61.32M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.80M | 3.40M | 3.74M | 3.80M | 3.70M | 5.00M | 5.89M | 5.00M | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.27M | | | | 0.50M | 0.49M | 0.41M | 0.28M | 0.18M | 0.07M | 0.04M | 0.12M | 0.11M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.07M | 3.40M | 3.74M | 3.80M | 4.20M | 5.49M | 6.30M | 5.28M | 0.18M | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | 1.92M | 1.48M | 2.66M | 3.26M | 2.92M | 2.25M | 2.87M | 4.80M | 5.24M | 3.84M | 0.23M | 5.15M | 2.69M | 0.11M | 0.43M | 0.31M | 0.19M | 0.46M | 0.76M | 0.95M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | 99.57M | 92.17M | 83.37M | 72.08M | 60.48M | 46.78M | 76.73M | 70.22M | 57.36M | 53.91M | 49.35M | 42.48M | 41.89M | 33.65M | 24.98M | 16.22M | 11.95M | 33.58M | 31.04M | 62.27M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | 0.25M | 0.24M | 0.24M | 0.46M | 0.45M | 0.42M | 0.39M | 0.36M | 0.33M | 0.31M | 0.32M | 0.36M | 0.33M | 0.29M | 0.26M | 0.23M | 0.20M | 0.17M | 0.16M | 0.21M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | 0.02M | 0.06M | 0.15M | 0.14M | 0.12M | 0.11M | 0.10M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | | | | | 0.03M | 0.03M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | 0.27M | 0.30M | 2.04M | -49.04M | -37.43M | 1.85M | -53.69M | 1.57M | 1.41M | 1.31M | 1.18M | 1.12M | 0.97M | 0.81M | 0.63M | 0.51M | 0.45M | 0.93M | 0.85M | 0.81M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | 99.84M | 92.47M | 85.41M | 23.05M | 23.05M | 48.63M | 23.05M | 71.79M | 58.76M | 55.23M | 50.53M | 43.60M | 42.86M | 34.46M | 25.60M | 16.73M | 12.40M | 34.51M | 31.89M | 63.08M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | 1.82M | 2.67M | 1.23M | 4.21M | 5.09M | 2.47M | 3.98M | 5.69M | 3.03M | 3.63M | 4.71M | 2.78M | 4.49M | 3.67M | 2.68M | 3.06M | 4.81M | 1.08M | 0.76M | 1.29M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | 1.25M | 1.43M | 2.86M | 4.29M | 5.71M | 5.71M | 5.71M | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | 1.82M | 3.92M | 2.65M | 7.07M | 9.38M | 8.18M | 9.69M | 11.41M | 3.03M | 3.63M | 4.71M | 2.78M | 4.49M | 3.67M | 2.68M | 3.06M | 4.81M | 1.08M | 0.76M | 1.29M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | 0.07M | 3.86M | 5.89M | 0.07M | 0.07M | 0.07M | 7.24M | 0.98M | 1.84M | 0.70M | 3.05M | 5.65M | 1.99M | 2.56M | 3.48M | 2.80M | 0.25M | 1.04M | 1.46M | 1.61M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | 0.22M | 0.17M | 0.24M | 0.31M | 0.25M | 0.75M | 0.47M | 0.73M | 0.66M | 0.59M | 0.43M | 0.48M | 0.40M | 0.44M | 0.30M | 0.65M | 0.13M | 0.25M | 0.21M | 0.42M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | 0.38M | 0.42M | 0.43M | 0.42M | 0.41M | 0.40M | 0.42M | 0.43M | 0.44M | 0.42M | 0.35M | 0.27M | 0.20M | 0.15M | 0.15M | 0.27M | 0.36M | 0.44M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.56M | | | | | 0.36M | 0.36M | 0.02M | 0.02M | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 14.70M | 14.77M | 14.24M | 15.83M | 15.73M | 13.36M | 8.43M | 2.07M | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | 4.98M | 7.78M | 8.91M | 13.11M | 15.19M | 14.93M | 32.04M | 32.02M | 25.22M | 28.20M | 27.57M | 22.21M | 20.17M | 11.06M | 6.36M | 6.00M | 7.23M | 3.09M | 2.93M | 3.35M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | 10.10M | 8.87M | 10.20M | 10.20M | 10.30M | 4.62M | 9.00M | 1.84M | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 10.38M | 7.94M | 5.96M | 2.42M | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | 1.24M | 1.12M | 1.02M | 0.93M | 0.82M | 0.72M | 0.61M | 0.50M | 0.38M | 0.29M | 0.26M | 0.22M | 0.19M | 0.15M | 0.11M | 0.47M | 0.36M | 0.25M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | 15.05M | 16.65M | 18.90M | 21.61M | 22.20M | 20.47M | 46.48M | 42.52M | 31.78M | 31.12M | 27.96M | 22.50M | 20.43M | 11.28M | 6.54M | 6.15M | 7.34M | 3.57M | 3.29M | 3.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | 15.06M | 16.67M | 18.90M | 21.61M | 22.20M | 20.47M | 46.48M | 42.52M | 31.78M | 31.12M | 27.96M | 22.50M | 20.43M | 11.28M | 6.54M | 6.15M | 7.34M | 3.57M | 3.29M | 3.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | 10.10M | 8.87M | 10.20M | 10.20M | 10.30M | 4.62M | 9.00M | 1.84M | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | 84.77M | 75.80M | 66.50M | 52.63M | 40.27M | 28.16M | 31.94M | 29.27M | 26.98M | 24.11M | 22.57M | 21.09M | 22.43M | 23.18M | 19.06M | 10.58M | 5.06M | 30.94M | 28.60M | 59.49M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | 99.84M | 92.47M | 85.41M | 23.05M | 23.05M | 48.63M | 23.05M | 71.79M | 58.76M | 55.23M | 50.53M | 43.60M | 42.86M | 34.46M | 25.60M | 16.73M | 12.40M | 34.51M | 31.89M | 63.08M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | -0.21M | -0.07M | -0.14M | -147.39M | -0.15M | 0.19M | 0.08M | -176.34M | 0.34M | 0.46M | -185.74M | 0.42M | 0.25M | -188.01M | -193.81M | 0.73M | -208.20M | -212.40M | 0.36M | 0.37M |