|
Cash & Equivalents (Quarter)
|
0.06M | 0.00M | | 1.53M | 0.53M | 0.03M | 0.02M | 0.20M | 0.07M | 0.11M | 0.09M | 0.20M | 0.74M | 0.31M | 0.07M | 0.14M | 0.28M | 0.11M | 1.05M | 0.75M | 1.59M | 10.05M | 7.79M | 6.59M | 4.59M | 3.90M | 3.24M | 9.22M | 2.02M | 8.47M | 8.41M | 7.68M |
|
Short-term Investments (Quarter)
|
| | | | 1.00M | 1.66M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
0.06M | 0.00M | | 1.53M | 1.53M | 1.69M | 0.02M | 0.20M | 0.07M | 0.11M | 0.09M | 0.20M | 0.74M | 0.31M | 0.07M | 0.14M | 0.28M | 0.11M | 1.05M | 0.75M | 1.59M | 10.05M | 7.79M | 6.59M | 4.59M | 3.90M | 3.24M | 9.22M | 2.02M | 8.47M | 8.41M | 7.68M |
|
Receivables - Net (Quarter)
|
| | 0.04M | 0.00M | | | 0.60M | | 0.53M | 0.66M | 0.90M | 1.17M | 1.27M | 1.75M | 2.06M | 2.11M | 1.80M | 2.25M | 4.49M | 0.14M | 6.62M | 7.45M | 8.37M | 9.48M | 9.54M | 10.39M | 10.86M | 11.12M | 8.70M | 9.91M | 10.45M | 11.23M |
|
Receivables - Other (Quarter)
|
| | | | | 0.15M | 0.01M | 0.01M | | | | | | | | | | | 0.58M | 0.49M | 0.67M | 0.92M | 1.08M | 0.78M | 0.82M | 0.95M | 1.03M | 1.13M | 1.32M | 1.27M | 1.64M | 1.72M |
|
Receivables (Quarter)
|
| | 0.04M | 0.00M | | | 0.61M | 0.01M | 0.53M | 0.66M | 0.90M | 1.17M | 1.27M | 1.75M | 2.06M | 2.11M | 1.80M | 2.25M | 5.07M | 0.63M | 7.30M | 8.37M | 9.45M | 10.26M | 10.36M | 11.34M | 11.89M | 12.25M | 10.02M | 11.18M | 12.09M | 12.95M |
|
Prepaid Assets (Quarter)
|
| 0.01M | 0.04M | 0.05M | 0.03M | 0.04M | 0.10M | 0.09M | 0.07M | 0.06M | 0.13M | 0.12M | 0.14M | 0.15M | 0.23M | 0.26M | 0.15M | 0.13M | 0.23M | 0.55M | 0.32M | 0.23M | 0.22M | 0.45M | 0.42M | | 0.66M | 0.65M | 0.52M | 0.63M | 0.67M | 0.79M |
|
Current Assets (Quarter)
|
| 0.01M | 0.18M | 1.78M | 2.01M | 1.93M | 0.92M | 1.23M | 0.94M | 1.16M | 1.45M | 1.84M | 2.47M | 2.57M | 2.69M | 2.91M | 2.62M | 2.95M | 6.79M | 7.86M | 9.61M | 18.64M | 17.46M | 17.30M | 15.37M | | 15.78M | 22.11M | 12.55M | 20.28M | 21.17M | 21.42M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 4.70M | 4.62M | 4.58M | 4.54M | 4.50M | 6.35M | 8.57M | 8.76M | 8.63M | 8.78M | 8.71M | 8.66M | 8.55M | 8.50M | 8.43M | 8.29M | 8.17M | 8.10M | 8.03M | 8.61M | 2.69M | 2.64M | 2.63M | 2.54M | | 2.54M | 2.35M | 2.30M | 2.52M | 2.46M | 2.63M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | 0.45M | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | 0.29M | 0.29M | 0.28M | 0.28M | 0.27M | 0.27M | 0.27M | 0.29M | 0.29M | 0.27M | 0.27M | 0.26M | 0.23M | 0.25M | 5.29M | 0.22M | 0.21M | 0.21M | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | 0.29M | 0.29M | 0.28M | 0.28M | 0.27M | 0.27M | 0.27M | 0.29M | 0.29M | 0.27M | 0.27M | 0.26M | 0.23M | 0.25M | 6.19M | 1.12M | 1.11M | 1.11M | 0.90M | 0.90M | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.18M | 0.18M | | | | 1.01M | | | |
|
Other Non-Current Assets (Quarter)
|
| 0.00M | 0.00M | 0.22M | 0.21M | 0.21M | 0.50M | 0.17M | 0.15M | 0.14M | 0.45M | 0.15M | 0.69M | 0.00M | 0.00M | 0.07M | 0.32M | 0.02M | 0.00M | 0.40M | 0.36M | 0.02M | 0.02M | 2.77M | 4.23M | | 4.05M | 6.52M | 3.91M | 3.82M | 3.79M | 3.76M |
|
Non-Current Assets (Quarter)
|
| 4.70M | 4.62M | 4.92M | 4.77M | 4.72M | 6.85M | 9.05M | 9.19M | 9.05M | 9.23M | 9.87M | 9.35M | 9.21M | 9.13M | 9.02M | 8.85M | 22.90M | 11.94M | 11.77M | 13.02M | 7.20M | 7.07M | 6.95M | 6.77M | | 6.59M | 6.31M | 6.20M | 6.34M | 6.25M | 6.38M |
|
Assets (Quarter)
|
| 4.71M | 4.80M | 6.71M | 6.77M | 6.65M | 7.77M | 10.28M | 10.13M | 10.22M | 10.69M | 11.71M | 11.81M | 11.78M | 11.82M | 11.93M | 11.47M | 25.85M | 18.73M | 19.62M | 22.62M | 25.85M | 24.53M | 24.25M | 22.15M | | 22.37M | 28.42M | 18.75M | 26.63M | 27.42M | 27.80M |
|
Accounts Payables (Quarter)
|
| 0.19M | 0.31M | 0.09M | 0.18M | 0.18M | 0.33M | 0.46M | 0.58M | 0.65M | 0.82M | 0.87M | 0.46M | 0.54M | 0.82M | 1.08M | 1.46M | 1.36M | 2.50M | 2.48M | 3.94M | 0.25M | 0.25M | 2.83M | 2.08M | 0.00M | 2.22M | 2.50M | 2.38M | 0.25M | 0.25M | 0.25M |
|
Notes Payables (Quarter)
|
| 0.16M | 5.35M | 0.09M | 7.53M | 0.09M | 7.89M | 10.50M | 0.04M | 0.17M | 9.99M | 0.74M | | 9.48M | 0.92M | 1.61M | 8.92M | 2.19M | 1.42M | 8.75M | 7.65M | 0.91M | 0.79M | 0.52M | 0.53M | | 0.28M | 0.16M | 0.03M | 0.05M | 0.04M | 0.09M |
|
Payables (Quarter)
|
| 0.36M | 5.65M | 0.18M | 7.70M | 0.27M | 8.22M | 10.97M | 0.62M | 0.83M | 10.82M | 1.61M | 0.46M | 10.02M | 1.73M | 2.69M | 10.37M | 3.55M | 3.92M | 11.22M | 11.59M | 1.17M | 1.04M | 3.35M | 2.62M | 0.00M | 2.50M | 2.66M | 2.41M | 0.30M | 0.29M | 0.34M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | 0.22M | 0.04M | | | 2.12M | 0.12M | | | | 0.12M | | | | 0.12M | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.37M | 0.25M | 0.25M | 0.68M | 0.44M | 0.25M | | 0.68M | 0.25M | 0.25M | 0.49M | 0.44M | 0.46M |
|
Short term Debt (Quarter)
|
| | | | | | | | | 0.31M | 0.50M | 0.64M | 0.80M | 0.90M | 1.00M | 1.20M | 1.24M | 1.38M | 2.47M | 1.79M | 2.57M | 2.94M | 2.94M | 2.94M | 1.54M | | 1.54M | 1.54M | 0.44M | 0.44M | 0.44M | 0.44M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.18M | 0.18M | | 0.18M | 0.18M | 0.22M | 0.23M | 0.25M | 0.25M |
|
Current Deferred Revenue (Quarter)
|
| 0.02M | 0.02M | 0.07M | 0.02M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.02M | 0.04M | 0.07M | 0.05M | 0.05M | 0.05M | 0.22M | 0.30M | 0.35M | 0.04M | 0.12M | 0.13M | 0.03M | 0.04M | 0.03M | | 0.04M | 0.11M | 0.11M | 0.04M | 0.03M | 0.06M |
|
Curent Deferred Tax Liability (Quarter)
|
| 0.03M | 0.05M | 0.04M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| 0.55M | 5.80M | 0.29M | 0.32M | 0.31M | 0.68M | 1.32M | 1.65M | 1.88M | 2.44M | 2.64M | 2.24M | 3.01M | 3.66M | 4.79M | 6.38M | 6.18M | 7.78M | 12.28M | 16.84M | 10.42M | 8.06M | 7.25M | 4.84M | | 4.75M | 11.30M | 3.47M | 3.64M | 3.82M | 3.85M |
|
Non-Current Debt (Quarter)
|
| 5.30M | 0.05M | 7.46M | 7.44M | 7.41M | 7.57M | 0.05M | 9.78M | 0.19M | 0.14M | 10.03M | 8.94M | 8.70M | 9.91M | 8.94M | 8.26M | 8.11M | 9.78M | 2.45M | 2.74M | 2.67M | 0.28M | 0.14M | 0.01M | | 0.02M | 2.66M | 1.10M | 1.40M | 1.10M | 1.10M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | 0.17M | -0.08M | -0.06M | 2.35M | 1.80M | 1.32M | 0.54M | | | 0.78M | 2.12M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.49M | 1.49M | 2.14M | 2.20M | 2.17M | 2.25M | 2.29M | | 2.40M | 2.56M | 2.59M | 2.64M | 2.70M | 2.70M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.14M | -0.14M | -0.14M | 0.97M | 1.11M | 1.15M | 1.01M | | 0.87M | 0.60M | 0.51M | 0.25M | 7.50M | 0.40M |
|
Liabilities from Discontinued Operations (Quarter)
|
| 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Total Non-Current Liabilities (Quarter)
|
| 5.80M | 5.80M | 7.75M | 7.75M | 7.83M | 8.35M | 11.05M | 11.39M | 11.67M | 12.24M | 12.62M | 13.53M | 13.51M | 13.50M | 13.66M | 14.56M | 14.22M | 17.49M | 14.66M | 19.52M | 13.03M | 10.50M | 9.65M | 7.15M | | 7.17M | 13.92M | 3.79M | 3.93M | 3.98M | 4.13M |
|
Total Liabilities (Quarter)
|
| 5.85M | 5.85M | 7.79M | 7.80M | 7.88M | 8.40M | 11.10M | 11.43M | 11.71M | 12.30M | 12.68M | 13.60M | 13.58M | 13.57M | 13.73M | 14.63M | 14.29M | 17.56M | 14.73M | 19.59M | 13.10M | 10.56M | 9.69M | 7.19M | | 7.21M | 13.97M | 7.27M | 7.58M | 7.80M | 7.98M |
|
Total Debt (Quarter)
|
| 5.30M | 0.05M | 7.46M | 7.44M | 7.41M | 7.57M | 0.05M | 9.78M | 0.50M | 0.64M | 10.67M | 9.74M | 9.60M | 10.91M | 10.14M | 9.49M | 9.48M | 12.26M | 4.24M | 5.31M | 5.61M | 3.21M | 3.08M | 1.55M | | 1.56M | 4.20M | 1.54M | 1.84M | 1.54M | 1.54M |
|
Common Equity (Quarter)
|
| -1.13M | -1.05M | -1.09M | -1.03M | -1.23M | -0.63M | -0.82M | -1.30M | -1.50M | -1.61M | -0.97M | -1.79M | -1.80M | -1.74M | -1.80M | -3.16M | -2.65M | 1.03M | 4.89M | 3.04M | 12.75M | 13.97M | 14.55M | 14.96M | | 14.29M | 13.86M | 11.49M | 11.30M | 11.83M | 11.92M |
|
Shareholder's Equity (Quarter)
|
| -1.13M | -1.05M | -1.09M | -1.03M | -1.23M | -0.63M | -0.82M | -1.30M | -1.50M | -1.61M | -0.97M | -1.79M | -1.80M | -1.74M | -1.80M | -3.16M | -2.65M | 1.17M | 5.03M | 3.04M | 11.78M | 13.97M | 13.41M | 14.96M | | 15.16M | 13.86M | 11.49M | 11.55M | 11.83M | 11.92M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 4.71M | 4.80M | 6.71M | 6.77M | 6.65M | 7.77M | 10.28M | 10.13M | 10.22M | 10.69M | 11.71M | 11.81M | 11.78M | 11.82M | 11.93M | 11.47M | 25.85M | 18.73M | 19.62M | 22.62M | 25.85M | 24.53M | 24.25M | 22.15M | | 22.37M | 28.42M | 18.75M | 26.63M | 27.42M | 27.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | 4.20M | | | | 4.20M | | 1.88M | | | | | | 0.13M | | 0.03M | 0.13M | 0.19M | | | |
|
Retained Earnings (Quarter)
|
| -1.22M | -1.14M | -1.18M | -7.79M | -7.99M | -8.10M | -8.38M | -8.66M | -8.91M | -9.03M | -9.22M | -13.36M | -13.40M | -13.85M | -14.22M | -15.85M | -15.82M | -16.32M | -15.69M | -19.27M | -9.71M | -9.55M | -9.01M | -10.10M | | -10.03M | -10.47M | -13.99M | -13.71M | -13.28M | -13.54M |