|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | 0.03M | | | | 0.11M | | | | 0.17M | | | | 0.20M | | |
|
Receivables - Doubtful (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.38M | 16.98M | 23.50M | 19.41M | 13.25M | 15.54M | 9.49M | 5.93M | 8.65M | 11.67M | 9.21M | 6.68M | 4.26M | 1.73M | 1.92M | 4.32M | 3.05M | 1.88M | 9.18M | 5.03M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | | | | | | | | | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.83M | 0.69M | 0.93M | 0.03M | 0.65M | 0.98M | 1.78M | -1.35M | 0.35M | 0.23M | 0.19M | 0.25M | -0.28M | 0.15M | 0.15M | -0.06M | 0.10M | 0.08M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | | | | 0.03M | | | | -1.35M | | | | 0.25M | | | | -0.06M | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 1.10M | 0.80M | 1.82M | 1.67M | 1.28M | 0.47M | 1.07M | 0.70M | 1.60M | 0.70M | 0.77M | 0.28M | 0.19M | 0.14M | 0.32M | 0.18M | 0.40M | 0.72M | 0.78M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.76M | 18.77M | 25.14M | 21.93M | 15.85M | 13.68M | 6.51M | 3.89M | 7.03M | 9.60M | 6.16M | 3.58M | 4.73M | 2.35M | 2.21M | 4.79M | 3.38M | 3.13M | 10.00M | 5.89M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.67M | 0.31M | 0.42M | 0.23M | 0.24M | 0.21M | 0.19M | 0.17M | 0.49M | 0.71M | 0.65M | 0.10M | 0.09M | 0.07M | 0.05M | 0.09M | 0.09M | 0.09M | 0.08M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 0.39M | 0.09M | 0.07M | 0.06M | 0.01M | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 2.04M | 2.04M | 2.04M | 2.00M | 2.00M | 2.00M | 2.04M | 2.00M | 2.04M | 2.00M | 2.00M | 2.00M | 2.04M | 2.00M | 2.00M | 2.00M | 2.04M | 2.00M | 2.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.99M | 5.99M | 6.00M | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.03M | 8.03M | 8.04M | 2.04M | 2.00M | 2.00M | 2.00M | 2.04M | 2.00M | 2.04M | 2.00M | 2.00M | 2.00M | 2.04M | 2.00M | 2.00M | 2.00M | 2.04M | 2.00M | 2.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | | 0.06M | 0.48M | 0.82M | 1.13M | 4.09M | 1.37M | 4.09M | 4.10M | 0.12M | 4.09M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.03M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.64M | 12.76M | 10.24M | 4.98M | 5.07M | 8.60M | 8.59M | 43.06M | 45.22M | 39.53M | 43.49M | 42.90M | 2.99M | 2.92M | 2.85M | 2.79M | 2.79M | 2.70M | 0.55M | 0.42M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.39M | 31.52M | 35.38M | 26.90M | 20.93M | 22.28M | 15.11M | 46.95M | 52.25M | 49.13M | 49.66M | 46.49M | 7.72M | 5.27M | 5.06M | 7.58M | 6.17M | 5.83M | 10.54M | 6.32M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.75M | 1.11M | 1.48M | 1.15M | 1.62M | 1.46M | 2.67M | 1.46M | 1.07M | 2.06M | 2.19M | 2.19M | 1.72M | 1.27M | 1.32M | 0.96M | 1.12M | 1.30M | 1.38M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93M | | 2.25M | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.75M | 1.11M | 1.48M | 1.15M | 1.62M | 1.46M | 2.67M | 1.46M | 1.07M | 2.06M | 2.19M | 7.12M | 1.72M | 3.52M | 1.32M | 0.96M | 1.12M | 1.30M | 1.38M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.66M | 0.64M | 3.82M | 1.70M | 1.06M | 3.63M | 2.11M | 5.02M | 0.18M | 1.87M | 0.13M | 1.17M | 0.01M | 0.01M | 0.94M | 0.86M | 0.90M | 0.50M | 1.02M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.25M | 0.04M | 1.43M | 2.65M | 0.59M | 0.52M | 0.69M | 0.58M | 0.51M | 0.56M | 0.51M | 0.11M | 0.23M | 0.46M | 0.12M | 0.06M | 0.08M | 0.27M | 0.36M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | | 1.75M | 1.75M | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.43M | 0.15M | 0.39M | 0.44M | 0.29M | 0.17M | 0.17M | 1.15M | 2.22M | 2.87M | 4.27M | 0.20M | 0.21M | 0.21M | 0.22M | 0.21M | 0.21M | 0.16M | 0.17M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.00M | 0.01M | 0.01M | 0.02M | 0.00M | 0.00M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.60M | 0.19M | 0.19M | | | 5.33M | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.56M | 3.68M | 3.68M | 7.12M | 7.47M | 7.65M | 5.41M | 7.17M | 9.63M | 6.57M | 7.77M | 9.60M | 9.95M | 2.94M | 10.44M | 2.65M | 2.14M | 3.11M | 3.46M | 2.93M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | 0.77M | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45M | 6.77M | 8.01M | 8.89M | 32.04M | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.25M | 0.39M | 0.34M | 0.30M | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41M | 2.30M | 1.02M | 2.43M | 2.32M | 0.89M | 0.84M | 34.96M | 35.00M | 32.85M | 36.56M | 36.04M | 0.53M | 0.68M | 0.42M | 0.59M | 0.55M | 0.28M | 0.23M | 0.35M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.36M | | 13.31M | 0.05M | 0.63M | 0.33M | 0.09M | 0.18M | 0.17M | 0.08M | 0.08M | 0.05M | 0.04M | 0.11M | 0.04M | 0.11M | 0.11M | 0.04M | 0.04M | 0.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.99M | 6.02M | 4.75M | 12.07M | 11.48M | 9.84M | 7.64M | 42.90M | 48.52M | 46.81M | 52.98M | 54.96M | 53.07M | 3.46M | 10.97M | 3.03M | 2.49M | 3.39M | 3.64M | 3.11M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.35M | 6.02M | 18.07M | 12.12M | 12.11M | 10.17M | 7.73M | 43.09M | 48.69M | 46.90M | 53.07M | 55.01M | 53.11M | 3.57M | 11.01M | 3.14M | 2.60M | 3.43M | 3.68M | 3.12M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | | 2.96M | 2.52M | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.53M | 25.50M | 17.31M | 14.78M | 8.81M | 12.11M | 7.38M | 3.87M | 3.56M | 2.23M | -3.41M | -8.53M | -45.39M | 1.70M | -5.95M | 4.44M | 3.57M | 2.40M | 6.86M | 3.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.39M | 31.52M | 35.38M | 26.90M | 20.93M | 22.28M | 15.11M | 46.95M | 52.25M | 49.13M | 49.66M | 46.49M | 7.72M | 5.27M | 5.06M | 7.58M | 6.17M | 5.83M | 10.54M | 6.32M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 1.32M | 0.59M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.06M | | 0.00M | 0.00M | 0.03M | 500.00 | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -132.74M | -140.70M | -150.10M | -153.48M | -160.80M | -165.30M | -170.70M | -175.20M | -180.82M | 189.19M | -193.63M | 190.61M | -225.77M | -231.54M | -239.74M | -242.88M | -244.13M | -245.64M | -251.10M | 258.35M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 781.00 | 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 |