|
Cash & Equivalents (Quarter)
|
0.50M | 0.07M | 0.07M | 0.01M | | | 0.00M | 0.00M | 0.00M | | | 0.35M | 0.16M | | 0.29M | 0.18M | 0.30M | 0.92M | 0.97M | 0.61M | 0.96M | 0.50M | 0.03M | 2.00M | 2.26M | 0.18M | 0.13M | 1.00M | 1.20M | 0.45M | 0.43M | 1.38M | 0.86M | 0.65M | 0.98M | 1.20M | 0.35M | 0.33M | 0.26M | 4.19M | 0.14M | 0.22M | 0.16M | 0.11M | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | | | | 0.01M | 0.01M | | 0.01M | 0.01M | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
0.50M | 0.07M | 0.07M | 0.01M | | | 0.00M | 0.00M | 0.00M | | | 0.35M | 0.16M | | 0.29M | 0.18M | 0.30M | 0.92M | 0.97M | 0.61M | 0.96M | 0.50M | 0.03M | 2.00M | 2.26M | 0.18M | 2.13M | 3.00M | 1.20M | 0.45M | 0.43M | 1.39M | 0.87M | 0.65M | 0.99M | 1.21M | 0.35M | 0.33M | 0.26M | 4.19M | 0.14M | 0.22M | 0.16M | 0.11M | |
|
Receivables - Net (Quarter)
|
0.05M | 0.02M | 0.04M | 0.03M | 0.00M | 0.01M | 0.01M | 0.01M | 5.00 | 0.00M | 0.00M | 1.62M | 1.89M | 1.91M | 6.43M | 8.16M | 8.02M | 6.56M | 7.76M | 6.50M | 5.89M | 3.86M | 4.81M | 3.88M | 3.64M | 1.06M | 2.63M | 6.21M | 7.46M | 7.96M | 7.78M | 8.28M | 8.74M | 3.93M | 7.04M | 3.35M | 4.13M | 0.67M | 4.48M | 1.37M | 1.37M | 0.83M | 0.97M | 1.10M | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | 0.43M | 0.18M | 0.04M | 1.62M | 0.22M | 1.79M | 1.86M | 2.23M | 1.16M | 1.33M | 0.24M | 5.21M | 5.19M | 5.19M | 5.19M | | | | | | | | 0.23M | | | | 0.10M | 0.08M | 0.30M | 0.06M | 0.01M | 0.07M | 0.00M | 0.07M |
|
Receivables (Quarter)
|
0.05M | 0.02M | 0.04M | 0.03M | 0.00M | 0.01M | 0.01M | 0.01M | 5.00 | 0.00M | 0.00M | 2.05M | 2.07M | 1.96M | 8.06M | 8.38M | 9.81M | 8.42M | 9.99M | 7.66M | 7.22M | 4.10M | 10.01M | 9.07M | 8.82M | 6.24M | 2.63M | 6.21M | 7.46M | 7.96M | 7.78M | 8.28M | 8.74M | 4.15M | 7.04M | 3.35M | 4.13M | 0.77M | 4.56M | 1.67M | 1.43M | 0.84M | 1.05M | 1.10M | |
|
Prepaid Assets (Quarter)
|
0.51M | 0.41M | 0.20M | 0.13M | 0.10M | 0.04M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.13M | 0.01M | 0.05M | 0.03M | 0.01M | 0.02M | 0.02M | 0.26M | 0.06M | 0.05M | 0.02M | 0.17M | 0.18M | 0.01M | 0.09M | 0.01M | 0.32M | 0.43M | 0.52M | 0.83M | 0.88M | 1.17M | 0.88M | 0.51M | 0.34M | 0.38M | 0.12M | 0.31M | 0.21M | 0.39M | 0.02M | 0.23M | 0.15M | 0.01M |
|
Current Assets (Quarter)
|
1.06M | 0.49M | 0.32M | 0.17M | 0.11M | 0.05M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 2.10M | 2.06M | 1.96M | 6.75M | 8.35M | 8.34M | 9.07M | 11.22M | 8.32M | 7.77M | 6.30M | 10.50M | 11.56M | 4.60M | 2.94M | 5.31M | 11.79M | 10.84M | 11.07M | 9.71M | 11.13M | 10.77M | 10.67M | 8.53M | 4.90M | 4.86M | 2.74M | 5.06M | 5.77M | 1.90M | 1.26M | 1.37M | 1.36M | 0.01M |
|
Property, Plant & Equipment (Net) (Quarter)
|
0.09M | 0.10M | 0.10M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | 0.10M | 0.07M | 0.04M | 0.07M | 0.07M | 0.06M | 0.06M | 0.11M | 0.10M | 0.10M | 0.01M | 0.01M | 0.08M | 0.07M | 0.40M | 0.01M | 0.37M | 0.35M | 1.28M | 1.28M | 1.25M | 1.22M | 1.55M | 1.50M | 1.33M | 1.32M | 1.03M | 0.98M | 0.91M | 0.85M | 0.79M | 0.72M | 0.66M | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | 1.50M | 1.50M | 1.50M | 1.83M | 1.83M | 1.83M | 1.83M | 2.51M | 2.51M | 2.51M | 0.33M | 1.91M | 1.91M | 0.33M | 1.73M | 0.33M | 13.56M | 13.56M | 21.70M | 21.70M | 21.70M | 21.70M | 5.41M | 5.41M | 5.41M | 5.41M | 3.16M | 3.16M | 1.81M | 1.81M | 0.61M | 0.61M | 0.61M | |
|
Intangibles (Quarter)
|
0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.57M | | | | | | 0.85M | 3.95M | 2.53M | 2.46M | 0.67M | | 4.33M | | 1.20M | 0.61M | 6.40M | 6.45M | 11.63M | 11.43M | 11.24M | 11.04M | 4.74M | 4.57M | 6.41M | 4.23M | 3.62M | 6.41M | 3.20M | 3.08M | 2.96M | 4.44M | 4.44M | |
|
Goodwill & Intangibles (Quarter)
|
0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 2.07M | 1.50M | 1.50M | 1.83M | 1.83M | 1.83M | 2.69M | 6.46M | 5.03M | 4.97M | 1.00M | 1.91M | 6.24M | 0.33M | 2.93M | 0.94M | 19.96M | 20.01M | 33.33M | 33.13M | 32.93M | 32.74M | 10.14M | 9.97M | 11.82M | 9.63M | 6.78M | 9.57M | 5.02M | 4.89M | 3.56M | 5.05M | 5.05M | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 17.22M | | | | 25.08M | | | | 27.45M | | | | 18.25M | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 4.76M | 0.10M | 0.10M | 0.02M | 1.54M | | 0.71M | 0.01M | 0.05M | 0.35M | | | 5.21M | 0.03M | 0.01M | | 1.62M | | | 5.60M | 4.35M | | | |
|
Non-Current Assets (Quarter)
|
0.17M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.16M | 0.13M | 0.12M | 0.11M | 3.09M | 3.02M | 2.96M | -6.65M | 4.58M | 4.59M | 3.86M | 6.82M | 3.85M | 6.62M | 1.11M | -6.17M | 5.72M | 3.62M | 5.79M | 1.06M | 26.51M | 26.72M | 34.83M | 34.60M | 34.34M | 34.07M | 14.37M | 11.51M | 11.14M | 11.25M | 8.09M | 0.73M | 0.01M | -1.71M | 0.17M | 4.31M | 4.10M | 1.21M |
|
Assets (Quarter)
|
1.23M | 0.67M | 0.49M | 0.34M | 0.28M | 0.22M | 0.18M | 0.17M | 0.13M | 0.12M | 0.12M | 5.19M | 5.08M | 4.91M | 0.10M | 12.93M | 12.93M | 12.93M | 18.04M | 12.17M | 12.17M | 12.17M | 4.33M | 17.28M | 6.31M | 7.66M | 6.38M | 38.30M | 37.56M | 45.96M | 44.31M | 45.46M | 44.84M | 32.59M | 20.03M | 10.83M | 9.20M | 10.83M | 5.79M | 5.79M | 0.19M | 5.79M | 5.68M | 5.46M | 1.23M |
|
Accounts Payables (Quarter)
|
0.66M | 0.61M | 0.59M | 0.61M | 0.65M | 0.01M | -0.01M | 0.84M | 0.84M | 0.82M | 0.93M | 2.11M | 2.15M | 2.55M | 3.78M | 4.77M | 4.68M | 5.20M | 7.16M | 5.99M | 4.72M | 2.74M | 4.89M | 4.40M | 0.03M | 0.83M | 1.81M | 5.25M | 4.20M | 3.69M | 4.28M | 5.46M | 6.39M | 6.53M | 5.92M | 4.42M | 5.41M | 5.19M | 6.82M | 6.22M | 4.11M | 2.71M | 4.67M | 5.88M | 3.85M |
|
Notes Payables (Quarter)
|
| | | 0.05M | 0.01M | 0.01M | | 0.08M | 0.02M | 0.02M | 7.00 | 0.13M | | 0.15M | 0.15M | 0.23M | 0.31M | 3.48M | 0.31M | 1.30M | 0.70M | 3.48M | 2.84M | 2.33M | 0.35M | 0.56M | 2.00M | 2.55M | 1.92M | 1.44M | 1.07M | 0.56M | 0.31M | 1.60M | 0.27M | 0.27M | 0.27M | 0.33M | | | | | | | |
|
Payables (Quarter)
|
0.66M | 0.61M | 0.59M | 0.66M | 0.66M | 0.01M | -0.01M | 0.92M | 0.86M | 0.84M | 0.93M | 2.24M | 2.15M | 2.70M | 3.93M | 5.00M | 4.99M | 8.68M | 7.48M | 7.30M | 5.42M | 6.22M | 7.73M | 6.73M | 0.38M | 1.39M | 3.81M | 7.80M | 6.12M | 5.13M | 5.36M | 6.02M | 6.70M | 8.12M | 6.19M | 4.70M | 5.68M | 5.52M | 6.82M | 6.22M | 4.11M | 2.71M | 4.67M | 5.88M | 3.85M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 240.00 | 0.01M | 0.01M | | | 0.07M | | 0.00M | 0.00M | 0.00M | 0.10M | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
0.20M | 0.15M | 0.18M | 0.24M | 0.23M | 0.45M | 0.45M | 0.15M | 0.82M | 0.81M | 0.24M | 0.24M | 2.43M | 1.87M | 0.12M | 7.40M | 4.56M | 4.37M | 5.19M | 5.14M | 6.48M | 2.81M | 3.24M | 0.19M | 1.05M | 0.01M | 0.74M | 0.67M | 0.93M | 0.10M | 4.19M | 2.09M | 0.10M | 1.93M | 0.10M | 0.10M | 0.10M | 0.33M | 2.71M | 0.12M | 0.12M | 0.84M | 0.37M | 0.47M | 0.48M |
|
Current Leases (Quarter)
|
0.02M | 0.01M | 0.02M | 0.02M | 0.01M | | 0.01M | 0.01M | | | -0.01M | | | | | | | | 0.23M | 0.20M | 0.21M | 0.10M | 0.14M | 0.14M | 0.13M | 0.09M | 0.11M | 2.33M | 0.31M | 3.39M | 0.18M | 0.17M | 0.14M | 0.07M | 2.35M | 0.22M | 1.33M | 0.09M | 0.09M | 0.10M | 0.11M | 0.11M | 0.11M | 0.12M | 0.10M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.63M | 1.27M | 1.39M | 2.35M | 1.67M | 0.81M | 0.63M | 0.50M | 0.16M | 0.38M | 0.36M | 0.23M | 0.03M | 0.01M | 0.08M | |
|
Total Current Liabilities (Quarter)
|
1.10M | 1.05M | 1.21M | 1.52M | 1.65M | 2.00M | 2.14M | 2.85M | 2.90M | 4.49M | 3.42M | 9.97M | 10.54M | 8.76M | 16.22M | 19.83M | 18.94M | 17.53M | 22.46M | 16.43M | 15.48M | 16.09M | 15.03M | 12.77M | 9.21M | 2.42M | 12.92M | 22.29M | 28.19M | 31.86M | 26.45M | 19.12M | 21.27M | 21.56M | 11.11M | 9.63M | 11.47M | 12.66M | 15.75M | 9.60M | 7.10M | 7.49M | 9.28M | 10.72M | 7.40M |
|
Capital Leases (Quarter)
|
0.01M | 0.01M | | 0.02M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | 0.11M | | 0.09M | 0.19M | 0.15M | 0.18M | 0.21M | | | 0.11M | | | | | | | | | 3.00M | | 3.56M | 3.45M | 2.97M | 4.92M | 5.92M | 5.03M | 5.18M | | 3.43M | 2.85M | 0.19M | 0.10M | 0.10M | 0.14M | 0.10M | | 0.14M | 0.36M | 0.08M | 0.07M | 0.03M | 0.35M |
|
Convertible Debt (Quarter)
|
0.02M | 0.01M | | 0.06M | | | | | | | | | | | | | | 1.06M | 5.19M | 2.36M | 2.53M | 2.84M | | 2.65M | 0.15M | 1.74M | 0.05M | 0.18M | 1.03M | 0.21M | 4.54M | 2.51M | 3.62M | 3.22M | | | 0.58M | 0.69M | | | | 0.84M | | 2.28M | 1.23M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
-0.13M | -0.16M | -0.18M | -0.19M | -0.21M | -0.22M | -0.23M | -0.24M | -0.24M | -0.25M | -0.25M | -0.06M | -0.02M | -0.10M | 0.32M | 0.48M | 0.48M | 1.09M | 0.60M | 1.09M | 1.53M | 1.49M | 1.45M | 1.33M | 1.22M | 1.22M | 1.02M | 2.09M | 1.89M | 13.59M | 13.33M | 13.33M | 13.33M | 17.47M | 14.35M | 12.88M | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.71M | | | | 0.25M | | | | 0.42M | | | | 4.84M | | | | 1.45M | | 0.51M | 0.51M | 2.46M | 0.51M | 0.51M | 0.51M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | 233.19M | 0.20M | 0.21M | 0.17M | | | | 0.20M | | 0.04M | | 0.13M | 0.05M | 0.01M | | 0.07M | 0.04M | 0.01M | 0.22M | 0.19M | 0.16M | 0.13M | 0.10M | 0.07M | 0.04M | 0.01M | |
|
Other Non-Current Liabilities (Quarter)
|
| | | 0.35M | | 0.52M | 0.62M | 0.98M | 0.84M | 2.43M | 1.16M | 3.76M | 3.88M | 1.87M | 7.10M | 0.10M | 7.40M | 0.10M | 0.10M | 1.22M | 0.10M | 0.10M | 0.10M | 1.12M | 0.10M | 3.39M | 0.10M | 6.93M | 16.33M | 15.53M | 10.95M | 3.75M | 1.25M | 3.32M | 1.69M | 1.51M | | 0.83M | 1.03M | 0.92M | 0.92M | 0.08M | 0.07M | 0.00M | 533.00 |
|
Total Non-Current Liabilities (Quarter)
|
| | | 1.17M | | 1.48M | 1.53M | 1.87M | 2.06M | 2.05M | 2.26M | 6.21M | 6.64M | 6.90M | -1.24M | 20.91M | 12.79M | 17.43M | 23.45M | 13.45M | 14.68M | 0.03M | 14.93M | 3.56M | 4.35M | 2.53M | 9.25M | 4.83M | 5.11M | 2.95M | 2.59M | 4.55M | 3.73M | 5.29M | 9.42M | 8.12M | 0.84M | 0.92M | 0.16M | 0.55M | 0.39M | 7.56M | 9.32M | 10.76M | 7.40M |
|
Total Liabilities (Quarter)
|
1.13M | 1.07M | 1.21M | 1.52M | 1.65M | 2.00M | 2.15M | 2.85M | 2.90M | 4.49M | 3.42M | 9.97M | 10.52M | 8.76M | 5.87M | 21.01M | 20.19M | 17.53M | 23.55M | 14.67M | 14.78M | 16.12M | 15.03M | 16.33M | 13.55M | 4.95M | 22.17M | 27.12M | 33.29M | 34.81M | 29.04M | 23.67M | 25.00M | 26.85M | 11.11M | 9.63M | 12.31M | 13.58M | 15.92M | 10.15M | 7.49M | 7.64M | 9.39M | 10.76M | 7.40M |
|
Total Debt (Quarter)
|
0.20M | 0.15M | 0.18M | 0.35M | 0.23M | 0.54M | 0.64M | 0.31M | 1.00M | 1.02M | 0.24M | 0.24M | 2.54M | 1.87M | 0.12M | 7.40M | 4.56M | 4.37M | 5.19M | 5.14M | 6.48M | 5.81M | 3.24M | 3.75M | 4.50M | 2.98M | 5.66M | 6.59M | 5.97M | 5.28M | 4.19M | 5.52M | 2.95M | 2.11M | 0.20M | 0.20M | 0.24M | 0.43M | 2.71M | 0.25M | 0.47M | 0.92M | 0.44M | 0.50M | 0.83M |
|
Common Equity (Quarter)
|
0.09M | -0.24M | -0.54M | -0.99M | -1.16M | -1.56M | -1.96M | -2.68M | -2.77M | -4.12M | -3.06M | -4.78M | -5.44M | -3.85M | -5.77M | -8.08M | -7.26M | -5.69M | -5.51M | -2.50M | -2.61M | 1.60M | 4.58M | 4.00M | 3.32M | 2.71M | 3.08M | 7.98M | 1.30M | -2.44M | 1.94M | 8.46M | 6.51M | -11.72M | 8.92M | 6.41M | 3.80M | -2.75M | -2.97M | 1.78M | 0.35M | -1.85M | -3.71M | -5.30M | -6.17M |
|
Shareholder's Equity (Quarter)
|
0.09M | -0.40M | -0.72M | -0.99M | -1.16M | -1.78M | -1.74M | -2.44M | -2.53M | -4.12M | -3.31M | -4.78M | -5.46M | -3.85M | -5.77M | -8.08M | -7.26M | -5.69M | -5.51M | -2.50M | -2.61M | 0.30M | 4.58M | 4.00M | 3.32M | 2.71M | 3.08M | 7.98M | 1.30M | -2.44M | 1.94M | 8.46M | 6.51M | -11.72M | 8.92M | 6.41M | 3.80M | -2.75M | -2.97M | 1.78M | 0.35M | -1.85M | -3.71M | -5.30M | -6.17M |
|
Liabilities and Shareholders Equity (Quarter)
|
1.23M | 0.67M | 0.49M | 0.34M | 0.28M | 0.22M | 0.18M | 0.17M | 0.13M | 0.12M | 0.12M | 5.19M | 5.08M | 4.91M | 0.10M | 12.93M | 12.93M | 12.93M | 18.04M | 12.17M | 12.17M | 12.17M | 4.33M | 17.28M | 6.31M | 7.66M | 6.38M | 38.30M | 37.56M | 45.96M | 44.31M | 45.46M | 44.84M | 32.59M | 20.03M | 10.83M | 9.20M | 10.83M | 5.79M | 5.79M | 0.19M | 5.79M | 5.68M | 5.46M | 1.23M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | 124.25M | 0.62M | 0.62M | | 0.62M | 0.62M | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | 39.08M | 45.86M | | | | | | |
|
Retained Earnings (Quarter)
|
9.97M | 10.60M | 11.01M | -11.53M | 11.85M | -12.57M | -12.86M | -13.71M | -13.86M | -15.72M | -14.79M | -20.52M | -21.24M | -19.56M | -22.19M | -25.23M | -24.82M | -24.17M | -25.50M | -25.60M | -27.36M | -30.49M | -34.14M | -36.05M | -44.95M | 0.80M | -58.21M | 0.36M | -8.95M | -13.02M | -8.07M | -2.70M | -5.46M | -32.06M | -31.89M | -36.03M | -39.58M | -46.55M | -46.96M | -42.86M | -44.53M | -46.93M | -49.49M | -51.39M | -52.27M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | 0.44M | 18.00 | | | | | | | 1.01M | | 0.48M | 0.74M | 0.48M | 0.53M | 0.81M | 1.27M | 0.62M | 6.31M | 6.31M | 6.31M | 5.10M | 9.25M | 7.75M | 7.75M | 4.87M | 4.87M | 7.75M | 7.75M | 4.87M | 4.87M | 4.87M | 7.75M |