|
Cash & Equivalents (Quarter)
|
2.29M | 1.27M | 9.92M | 8.39M | 7.21M | 8.03M | 5.68M | 3.64M | 5.44M | 11.76M | 9.24M | 7.81M | 3.65M | 12.60M | 9.90M | 8.00M | 5.86M | 4.47M | 2.45M | 3.78M | 5.88M | 4.69M | 2.93M | 1.23M | 6.66M | 3.71M | 11.15M | 7.90M | 5.11M | 2.48M | 4.85M | 3.43M | 7.96M | 5.40M | 2.46M | 31.28M | 6.58M | 5.64M | 3.79M | 3.80M | 1.03M | 5.50M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.20M | 23.40M | 23.00M | 20.33M | 19.64M | 13.87M |
|
Cash & Current Investments (Quarter)
|
2.29M | 1.27M | 9.92M | 8.39M | 7.21M | 8.03M | 5.68M | 3.64M | 5.44M | 11.76M | 9.24M | 7.81M | 3.65M | 12.60M | 9.90M | 8.00M | 5.86M | 4.47M | 2.45M | 3.78M | 5.88M | 4.69M | 2.93M | 1.23M | 6.66M | 3.71M | 11.15M | 7.90M | 5.11M | 2.48M | 4.85M | 3.43M | 7.96M | 5.40M | 2.46M | 31.28M | 27.78M | 29.04M | 26.79M | 24.13M | 20.67M | 19.37M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 1.34M | 1.78M | 0.60M | 1.34M | 2.42M | 1.21M |
|
Receivables - Other (Quarter)
|
| | | 0.91M | 0.34M | 0.05M | 0.04M | 0.04M | 0.11M | 0.15M | 0.60M | | 0.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 1.34M | 1.78M | 0.60M | 1.34M | 2.42M | 1.21M |
|
Prepaid Assets (Quarter)
|
0.18M | 0.13M | 0.08M | 0.12M | 0.75M | 0.68M | 0.53M | 0.46M | 0.86M | 0.52M | 0.36M | 0.63M | 0.73M | 0.61M | 0.66M | 0.46M | 0.70M | 0.55M | 0.53M | 0.46M | 0.37M | 0.40M | 0.50M | 0.45M | 0.23M | 0.44M | 0.34M | 0.61M | 0.93M | 0.17M | 0.13M | 0.49M | 0.27M | 0.24M | 0.23M | 0.21M | 0.34M | 0.47M | 2.04M | 0.94M | 0.96M | 0.65M |
|
Current Assets (Quarter)
|
2.49M | 1.43M | 10.03M | 9.45M | 8.33M | 8.78M | 6.26M | 4.15M | 6.43M | 12.45M | 10.23M | 8.46M | 5.33M | 13.23M | 10.58M | 8.48M | 6.66M | 5.13M | 3.11M | 4.32M | 6.39M | 5.20M | 3.50M | 1.73M | 6.99M | 4.42M | 11.87M | 8.99M | 6.55M | 4.38M | 6.62M | 5.62M | 9.02M | 6.98M | 4.74M | 33.48M | 31.83M | 31.65M | 29.71M | 27.11M | 24.74M | 22.69M |
|
Property, Plant & Equipment (Net) (Quarter)
|
915.00 | 573.00 | 231.00 | | 565.00 | 404.00 | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.06M | 0.05M | 0.04M | 0.05M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.01M | 0.01M | 0.06M | 0.06M | 0.01M | 0.00M | 0.11M | 0.10M |
|
Goodwill (Quarter)
|
| | | | 1.53M | 1.53M | 1.53M | 5.44M | 5.44M | 5.44M | 5.44M | 1.53M | 5.44M | 5.44M | 1.53M | 1.53M | 1.53M | 1.53M | 1.53M | 1.53M | 1.53M | 1.53M | 1.53M | 3.63M | 3.48M | 3.63M | 3.48M | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | 3.91M | | | 0.30M | 3.91M | 3.91M | 3.91M | 3.91M | 3.91M | 4.12M | 4.12M | 4.11M | 9.73M | 9.72M | 9.72M | 9.71M | 10.77M | 10.76M | 10.76M | 10.75M | 10.74M | 10.73M | 8.82M | 8.81M | 8.81M | 8.80M | 6.69M | 6.69M | 6.69M | 6.69M | 6.69M |
|
Goodwill & Intangibles (Quarter)
|
| | | | 1.53M | 1.53M | 1.53M | 5.44M | 5.44M | 5.44M | 5.44M | 5.44M | 5.44M | 5.44M | 1.83M | 5.44M | 5.44M | 5.44M | 5.44M | 5.44M | 5.65M | 5.64M | 5.64M | 13.36M | 13.21M | 13.35M | 13.20M | 10.77M | 10.76M | 10.76M | 10.75M | 10.74M | 10.73M | 8.82M | 8.81M | 8.81M | 8.80M | 6.69M | 6.69M | 6.69M | 6.69M | 6.69M |
|
Other Non-Current Assets (Quarter)
|
0.04M | 0.02M | 0.04M | 0.02M | 0.03M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.31M | 0.31M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.04M | 0.07M | 0.04M | 0.04M | 0.05M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.03M | 0.03M | 0.03M | 0.00M | 0.00M | 0.00M | 0.03M | 0.00M | 0.00M | 0.00M | 0.06M |
|
Non-Current Assets (Quarter)
|
0.06M | 0.13M | 0.06M | 0.06M | 3.99M | 4.01M | 4.35M | 5.58M | 5.57M | 5.87M | 5.83M | 5.85M | 5.84M | 5.83M | 6.07M | 5.80M | 5.78M | 5.77M | 5.75M | 5.79M | 5.79M | 5.77M | 5.75M | 13.58M | 13.78M | -4.27M | 13.62M | 11.14M | 11.09M | 11.08M | 11.04M | 10.91M | 10.86M | 8.91M | 8.97M | 8.96M | 8.98M | 6.86M | 6.78M | 6.91M | 7.21M | 7.17M |
|
Assets (Quarter)
|
2.55M | 1.56M | 10.09M | 9.51M | 12.32M | 12.78M | 10.62M | 9.73M | 12.00M | 18.31M | 16.06M | 14.31M | 11.17M | 19.06M | 16.65M | 14.28M | 12.44M | 10.90M | 8.87M | 10.11M | 12.19M | 10.97M | 9.25M | 15.30M | 20.77M | 0.15M | 25.49M | 20.13M | 17.64M | 15.46M | 17.66M | 16.53M | 19.88M | 15.90M | 13.71M | 42.44M | 40.81M | 38.51M | 36.48M | 34.02M | 31.95M | 29.86M |
|
Accounts Payables (Quarter)
|
0.29M | 0.34M | 0.16M | 0.42M | 0.87M | 1.23M | 1.40M | 1.41M | 1.31M | 0.97M | 0.66M | 0.71M | 0.22M | 0.36M | 0.32M | 0.06M | 0.24M | 0.10M | 1.07M | 0.21M | 0.16M | 0.09M | 0.06M | 0.43M | 0.46M | 0.29M | 0.42M | 0.16M | 0.30M | 0.79M | 0.75M | 0.59M | 0.13M | 0.13M | 0.21M | 0.32M | 0.27M | 0.66M | 0.42M | 0.94M | 0.28M | 0.24M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
0.29M | 0.34M | 0.16M | 0.42M | 0.87M | 1.23M | 1.40M | 1.41M | 1.31M | 0.97M | 0.66M | 0.71M | 0.22M | 0.36M | 0.32M | 0.06M | 0.24M | 0.10M | 1.07M | 0.21M | 0.16M | 0.09M | 0.06M | 0.65M | 0.46M | 0.29M | 0.42M | 0.16M | 0.30M | 0.79M | 0.75M | 0.59M | 0.13M | 0.13M | 0.21M | 0.32M | 0.27M | 0.66M | 0.42M | 0.94M | 0.28M | 0.24M |
|
Accumulated Expenses (Quarter)
|
0.13M | 0.30M | 0.25M | 1.10M | 0.91M | 1.31M | 1.34M | 1.67M | 0.86M | 1.17M | 1.72M | 1.81M | 1.41M | 1.04M | 1.15M | 1.11M | 0.58M | 0.49M | 0.51M | 1.12M | 0.29M | 0.62M | 0.81M | 0.63M | 0.40M | 0.97M | 1.39M | 1.33M | 0.34M | 0.36M | 0.55M | 1.18M | 1.40M | 1.46M | 1.38M | 1.22M | 1.35M | 1.71M | 4.59M | 3.52M | 2.54M | 2.15M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.03M | | | 0.02M | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | 1.21M | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.30M | 0.31M | 0.31M | 0.31M | 0.49M | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | 0.00M | | 0.00M | | 0.08M | | | | 0.05M | 0.08M | 0.17M | 0.14M | 0.12M | 0.09M | 0.14M | 0.13M | 0.07M | 0.04M | 0.02M | 0.05M | 0.05M | 0.04M | 0.03M | 0.02M | 0.07M | 0.14M | 0.16M |
|
Current Deferred Revenue (Quarter)
|
| | | 1.91M | 2.66M | 2.56M | 3.42M | 4.22M | 8.22M | 8.86M | 10.25M | 12.31M | 2.86M | 2.72M | 2.69M | 2.69M | | | | -2.69M | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
0.41M | 0.64M | 1.41M | 3.42M | 5.65M | 5.10M | 6.16M | 7.31M | 10.40M | 11.00M | 12.64M | 14.83M | 4.49M | 4.12M | 4.16M | 3.86M | 0.92M | 0.94M | 2.18M | 1.41M | 0.79M | 0.82M | 0.93M | 1.98M | 1.43M | 0.21M | 0.21M | 1.61M | 2.52M | 2.86M | 2.99M | 2.16M | 1.88M | 2.10M | 1.63M | 1.59M | 1.66M | 3.53M | 6.01M | 5.27M | 3.19M | 2.58M |
|
Capital Leases (Quarter)
|
| | | | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 140.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.28M | 0.28M | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 1.25M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | 1.53M | 1.53M | 1.53M | 1.53M | 1.53M | 1.53M | 1.53M | 0.18M | 0.18M | 0.18M | 0.18M | 0.27M | 0.27M | 0.27M | 0.27M | 0.37M | 0.37M | 0.37M | 0.37M | 0.73M | 0.73M | 0.73M | 0.73M | 0.80M | 0.80M | 0.80M | 0.80M | 0.69M | 0.69M | 0.69M | 0.78M | 0.78M | 0.78M | 0.78M | 0.49M | 0.49M | 0.49M | 0.49M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | 0.10M | 0.11M | 0.13M | | 0.15M | 0.10M | 0.06M | 0.04M | 0.16M | 0.14M | 0.11M | 0.09M | 0.07M | 0.03M | 0.00M | 0.07M | 0.04M | | 0.06M | 0.09M | 0.08M | 0.07M | 0.03M | 0.09M | 0.43M | 0.25M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 2.16M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.71M | 1.71M | 1.71M | 1.71M | 2.55M | -0.57M | 5.34M | 2.12M | 3.05M | 2.99M | 3.01M | 18.80M | 3.53M | 3.67M | 18.80M | 5.13M | 18.80M | 18.80M | 4.13M | 4.19M | 4.47M | 4.60M | 2.88M |
|
Total Non-Current Liabilities (Quarter)
|
0.41M | 0.64M | 1.41M | | 3.49M | 5.10M | 6.16M | 2.75M | 2.75M | 2.75M | 2.74M | 1.40M | 1.40M | 1.40M | 1.39M | 1.48M | 1.48M | 1.48M | 1.48M | 2.08M | 2.08M | 2.35M | 2.35M | 3.59M | 6.51M | 6.21M | 6.19M | 3.94M | 3.86M | 3.84M | 4.15M | 4.22M | 4.36M | 5.69M | 5.97M | 5.94M | 6.06M | 4.95M | 4.72M | 5.04M | 6.63M | 4.87M |
|
Total Liabilities (Quarter)
|
0.41M | 0.64M | 1.41M | 3.42M | 5.65M | 6.31M | 7.37M | 10.06M | 13.15M | 13.74M | 15.38M | 16.23M | 5.89M | 5.52M | 5.55M | 5.34M | 2.40M | 2.42M | 3.66M | 3.49M | 2.87M | 3.17M | 3.28M | 5.57M | 7.94M | -2.58M | -2.58M | 5.55M | 6.38M | 6.70M | 7.14M | 6.37M | 6.24M | 7.79M | 7.60M | 7.54M | 7.71M | 8.48M | 10.72M | 10.32M | 9.82M | 7.45M |
|
Total Debt (Quarter)
|
| | | | 1.21M | | | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.28M | 0.28M | | | | 0.29M | 0.30M | 0.31M | 0.31M | 0.31M | 0.49M | | | | | | | | |
|
Common Equity (Quarter)
|
2.13M | 0.91M | 8.68M | 6.09M | 6.67M | 6.47M | 3.25M | -0.33M | -1.15M | 4.57M | 0.68M | -1.93M | 5.28M | 13.55M | 11.10M | 8.94M | 10.04M | 8.47M | 5.21M | 6.62M | 9.32M | 7.80M | 5.96M | 9.73M | 15.99M | 13.68M | 135.14M | 14.58M | 11.26M | 8.76M | 10.52M | 10.16M | 13.64M | 8.10M | 6.11M | 34.90M | 33.10M | 30.03M | 25.76M | 23.70M | 22.13M | 22.41M |
|
Shareholder's Equity (Quarter)
|
2.13M | 0.91M | 8.68M | 6.09M | 6.67M | 6.47M | 3.25M | -0.33M | -1.15M | 4.57M | 0.68M | -1.93M | 5.28M | 13.55M | 11.10M | 8.94M | 10.04M | 8.47M | 5.21M | 6.62M | 9.32M | 7.80M | 5.96M | 9.73M | 15.99M | 13.68M | -116.36M | 14.58M | 11.26M | 8.76M | 10.52M | 10.16M | 13.64M | 8.10M | 6.11M | 34.90M | 33.10M | 30.03M | 25.76M | 23.70M | 22.13M | 22.41M |
|
Liabilities and Shareholders Equity (Quarter)
|
2.55M | 1.56M | 10.09M | 9.51M | 12.32M | 12.78M | 10.62M | 9.73M | 12.00M | 18.31M | 16.06M | 14.31M | 11.17M | 19.06M | 16.65M | 14.28M | 12.44M | 10.90M | 8.87M | 10.11M | 12.19M | 10.97M | 9.25M | 15.30M | 20.77M | 0.15M | 25.49M | 20.13M | 17.64M | 15.46M | 17.66M | 16.53M | 19.88M | 15.90M | 13.71M | 42.44M | 40.81M | 38.51M | 36.48M | 34.02M | 31.95M | 29.86M |
|
Retained Earnings (Quarter)
|
-59.67M | 0.10M | 0.10M | 0.11M | -67.70M | -71.52M | -74.90M | -78.60M | 0.12M | -84.85M | 0.13M | 0.13M | -84.72M | 0.13M | 0.14M | -93.15M | -92.28M | -94.12M | 0.14M | 0.14M | -102.20M | 0.14M | 0.12M | -107.11M | 1.23M | 0.50M | 1.23M | -0.09M | -0.06M | -0.22M | -0.26M | -0.22M | -138.95M | -144.71M | -0.18M | -133.52M | -135.75M | -139.16M | -0.28M | -145.58M | -147.70M | -147.70M |
|
Preferred Shares (Quarter)
|
| | | | | 27.00 | 12.00 | | | 6.00 | 6.00 | 6.00 | 6.00 | 41.00 | 41.00 | 41.00 | 41.00 | 41.00 | 41.00 | 41.00 | 41.00 | 41.00 | 41.00 | 41.00 | 41.00 | 41.00 | | | | | | | 10.00 | 5.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 |
|
Treasury Shares (Quarter)
|
0.64M | 0.64M | 1.81M | 1.98M | 1.98M | 2.85M | 2.85M | 0.01M | 2.85M | 9.52M | 9.52M | 0.63M | 0.07M | 0.06M | 0.13M | 0.12M | 0.12M | 0.12M | 0.06M | 2.88M | 0.09M | 0.08M | 2.77M | 0.07M | 0.04M | 4.25M | 0.17M | 0.17M | 6.76M | 0.16M | 1.66M | 1.65M | 13.11M | 13.08M | 0.03M | 0.22M | 7.46M | 7.46M | 7.39M | 7.39M | 0.09M | 7.00M |