|
Cash & Equivalents (Quarter)
|
0.26M | 7.25M | 6.18M | 5.01M | 8.88M | 9.27M | 8.74M | 7.71M | 13.11M | 11.72M | 8.60M | 7.13M | 8.78M | 18.70M | 15.41M | 10.73M | 11.65M | 16.73M | 12.79M | 15.17M | 86.29M | 79.51M | 75.20M | 70.90M | 66.10M | 58.00M | 50.40M | 43.15M | 37.30M | 32.17M | 24.58M | 23.55M | 16.82M | 10.85M | 9.40M | 4.28M | 7.72M | 7.56M | 6.70M | 8.88M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | 0.06M | | | 0.32M | 0.00M | 0.00M | | | | | | | | | | | 0.02M | | 0.01M | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | 0.01M | | 0.01M | 0.01M | | | | | 0.02M | 0.02M | 0.03M | 0.01M | 0.00M | | 0.01M | | 0.10M | | 0.01M | | 0.02M | 0.00M | 0.00M | 0.00M | 0.01M |
|
Receivables (Quarter)
|
| | | | | | | | | | | 0.06M | | | 0.32M | 0.01M | 0.00M | | | | | | | | | | | 0.02M | | 0.01M | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| 0.32M | 0.24M | 0.21M | 0.27M | 0.81M | 0.73M | 0.59M | 0.63M | 1.17M | 0.76M | 0.84M | 0.83M | 1.51M | 3.18M | 2.75M | 2.14M | 3.02M | 0.26M | 0.58M | 1.73M | 2.33M | 1.89M | 0.59M | 1.16M | 1.26M | 0.94M | 2.45M | 2.02M | 3.21M | 3.02M | 2.72M | 2.13M | 1.14M | 2.20M | 0.92M | 0.29M | 1.52M | 0.79M | 0.51M |
|
Current Assets (Quarter)
|
| 7.56M | 6.43M | 5.22M | 9.15M | 10.08M | 9.46M | 8.30M | 13.75M | 12.89M | 9.36M | 7.97M | 9.61M | 20.20M | 18.59M | 13.48M | 13.79M | 19.75M | 15.25M | 17.20M | 88.02M | 81.84M | 77.07M | 72.50M | 67.26M | 61.32M | 53.49M | 45.60M | 39.29M | 35.38M | 27.60M | 26.27M | 18.96M | 13.73M | 11.61M | 5.19M | 9.34M | 9.08M | 7.88M | 9.69M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.39M | 0.46M | 0.43M | 0.40M | 0.36M | 0.32M | 0.27M | 0.24M | 0.52M | 0.48M | 0.44M | 0.40M | 0.35M | 0.34M | 0.31M | 0.34M | 0.31M | 0.28M | 0.24M | 0.23M | 0.23M | 0.27M | 0.24M | 0.22M | 0.19M | 0.16M | 0.13M | 0.10M | 0.08M | 0.08M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 11.10M | | | | 11.10M | | | | 11.10M | | | | 11.10M | | | | 11.10M | | | | 11.10M |
|
Goodwill & Intangibles (Quarter)
|
| 11.17M | 11.13M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.90M | 0.90M |
|
Non-Current Assets (Quarter)
|
| 11.18M | 11.15M | 11.17M | 11.17M | 11.17M | 11.17M | 11.18M | 11.18M | 11.17M | 11.54M | 11.61M | 11.69M | 11.65M | 11.81M | 11.75M | 11.69M | 11.63M | 11.89M | 11.83M | 11.77M | 11.70M | 11.63M | 11.59M | 11.54M | 11.93M | 11.88M | 11.83M | 11.77M | 11.73M | 11.92M | 11.94M | 11.89M | 11.84M | 11.79M | 11.73M | 11.67M | 12.52M | 12.47M | 12.44M |
|
Assets (Quarter)
|
0.29M | 18.74M | 17.57M | 16.39M | 20.32M | 21.25M | 20.63M | 19.48M | 24.93M | 24.07M | 20.90M | 19.59M | 21.30M | 31.85M | 30.40M | 25.23M | 25.47M | 31.38M | 27.14M | 29.03M | 99.78M | 93.53M | 88.70M | 84.09M | 78.80M | 73.25M | 65.37M | 57.42M | 51.06M | 47.12M | 39.52M | 38.22M | 30.84M | 25.57M | 23.39M | 16.93M | 21.01M | 21.59M | 20.35M | 22.13M |
|
Accounts Payables (Quarter)
|
0.36M | 0.72M | 0.94M | 0.40M | 0.86M | 0.65M | 1.09M | 0.81M | 0.57M | 1.68M | 0.79M | 1.25M | 2.80M | 1.26M | 3.19M | 2.15M | 1.21M | 1.92M | 1.34M | 1.13M | 1.93M | 1.50M | 1.39M | 1.36M | 2.22M | 3.18M | 3.57M | 2.10M | 1.94M | 4.14M | 2.01M | 2.50M | 2.10M | 2.83M | 2.55M | 2.03M | 2.71M | 3.72M | 2.12M | 3.51M |
|
Notes Payables (Quarter)
|
0.61M | 0.43M | 0.30M | 0.30M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
0.98M | 1.15M | 1.24M | 0.69M | 0.97M | 0.65M | 1.09M | 0.81M | 0.57M | 1.68M | 0.79M | 1.25M | 2.80M | 1.26M | 3.19M | 2.15M | 1.21M | 1.92M | 1.34M | 1.13M | 1.93M | 1.50M | 1.39M | 1.36M | 2.22M | 3.18M | 3.57M | 2.10M | 1.94M | 4.14M | 2.01M | 2.50M | 2.10M | 2.83M | 2.55M | 2.03M | 2.71M | 3.72M | 2.12M | 3.51M |
|
Accumulated Expenses (Quarter)
|
| | | 0.65M | | | | 0.90M | 0.77M | 0.15M | 1.82M | 2.45M | 1.25M | 1.39M | 1.11M | 1.42M | 2.03M | 1.82M | 2.10M | 0.91M | 2.65M | 0.11M | 2.27M | 1.00M | 1.03M | 0.14M | 2.79M | 0.75M | 3.09M | 2.42M | 0.55M | 0.77M | 3.30M | 2.91M | 1.51M | 3.33M | 2.00M | 1.68M | 3.57M | 3.35M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | 0.16M | | | 0.06M | 0.08M | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | 0.50M | 0.46M | 0.45M | 0.37M | 0.18M | 2.39M | 6.94M | 6.82M | 0.10M | | | 0.10M | 0.08M | 0.10M | | | 0.11M | 0.12M | 0.10M | 0.11M | 0.09M | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | 0.10M | | | 0.11M | 0.12M | 0.12M | | | 0.10M | 0.08M | 0.10M | 0.11M | 0.12M | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| 1.40M | 1.28M | 1.34M | 2.20M | 1.83M | 1.83M | 2.21M | 1.80M | 4.12M | 3.13M | 3.88M | 6.44M | 9.59M | 11.12M | 3.57M | 3.23M | 3.74M | 3.44M | 2.92M | 4.58M | 3.35M | 3.66M | 3.62M | 4.83M | 5.86M | 6.36M | 4.82M | 5.03M | 6.55M | 3.89M | 6.82M | 5.41M | 5.75M | 5.59M | 5.36M | 6.90M | 7.91M | 5.68M | 6.85M |
|
Non-Current Deffered Revenue (Quarter)
|
| 0.01M | | 0.09M | 0.12M | 0.15M | 0.15M | | 0.15M | | 0.09M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | 0.18M | 0.21M | 0.30M | 0.28M | 0.25M | 0.33M | 0.19M | 0.16M | 0.13M | 0.09M | 0.07M | 0.06M | 0.05M | 0.39M | 0.36M | 0.34M | 0.31M | 0.29M | 0.50M | 0.47M | 0.45M | 0.42M | 0.39M | 0.36M | 0.33M | 0.29M | 0.26M | 0.22M |
|
Other Non-Current Liabilities (Quarter)
|
| 0.60M | 0.05M | | 1.24M | 1.19M | 0.74M | | 2.41M | 3.20M | 2.71M | 1.33M | | | | 5.82M | 6.70M | 11.79M | 9.05M | 8.19M | 6.56M | 5.39M | 3.71M | 1.41M | 1.25M | 0.65M | 0.23M | 0.08M | 0.04M | 0.00M | 0.00M | 4.86M | 3.40M | 1.70M | 9.93M | | | 16.97M | 41.33M | 0.04M |
|
Total Non-Current Liabilities (Quarter)
|
| 0.65M | 1.28M | 1.43M | 2.94M | 0.80M | 1.24M | 2.37M | 1.95M | 4.12M | 3.22M | 3.98M | 6.62M | 9.76M | 11.42M | 3.85M | 3.48M | 3.96M | 3.63M | 3.08M | 4.71M | 3.44M | 3.73M | 3.69M | 4.88M | 6.25M | 6.73M | 5.15M | 5.34M | 6.84M | 4.38M | 7.29M | 5.86M | 6.17M | 5.98M | 5.72M | 7.22M | 8.21M | 5.94M | 7.08M |
|
Total Liabilities (Quarter)
|
0.98M | 1.25M | 1.33M | 1.43M | 4.17M | 1.98M | 1.98M | 2.37M | 4.36M | 7.32M | 5.93M | 5.31M | 6.62M | 9.76M | 11.42M | 9.66M | 10.18M | 15.75M | 12.68M | 11.27M | 11.27M | 8.83M | 7.44M | 5.10M | 6.14M | 6.90M | 6.96M | 5.23M | 5.38M | 6.85M | 4.38M | 12.14M | 9.26M | 7.87M | 15.91M | 5.72M | 7.22M | 25.18M | 47.27M | 7.12M |
|
Total Debt (Quarter)
|
| | | | | | | 0.50M | 0.46M | 0.45M | 0.37M | 0.18M | 2.39M | 6.94M | 6.82M | 0.10M | | | 0.10M | 0.08M | 0.10M | | | 0.11M | 0.12M | 0.10M | 0.11M | 0.09M | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
-0.69M | 17.49M | 16.24M | 14.96M | 16.14M | 19.27M | 18.65M | 17.12M | 20.57M | 16.75M | 14.97M | 14.27M | 14.68M | 22.09M | 18.98M | 15.57M | 15.29M | 15.63M | 14.47M | 17.76M | 88.52M | 84.70M | 81.26M | 78.99M | 72.67M | 66.36M | 58.42M | 52.19M | 45.68M | 40.27M | 35.14M | 30.93M | 24.99M | 19.41M | 17.41M | 11.21M | 13.79M | -3.58M | -26.92M | 15.01M |
|
Shareholder's Equity (Quarter)
|
-0.69M | 17.49M | 16.24M | 14.96M | 16.14M | 19.27M | 18.65M | 17.12M | 20.57M | 16.75M | 14.97M | 14.27M | 14.68M | 22.09M | 18.98M | 15.57M | 15.29M | 15.63M | 14.47M | 17.76M | 88.52M | 84.70M | 81.26M | 78.99M | 72.67M | 66.36M | 58.42M | 52.19M | 45.68M | 40.27M | 35.14M | 30.93M | 24.99M | 19.41M | 17.41M | 11.21M | 13.79M | -3.58M | -26.92M | 15.01M |
|
Liabilities and Shareholders Equity (Quarter)
|
0.29M | 18.74M | 17.57M | 16.39M | 20.32M | 21.25M | 20.63M | 19.48M | 24.93M | 24.07M | 20.90M | 19.59M | 21.30M | 31.85M | 30.40M | 25.23M | 25.47M | 31.38M | 27.14M | 29.03M | 99.78M | 93.53M | 88.70M | 84.09M | 78.80M | 73.25M | 65.37M | 57.42M | 51.06M | 47.12M | 39.52M | 38.22M | 30.84M | 25.57M | 23.39M | 16.93M | 21.01M | 21.59M | 20.35M | 22.13M |
|
Retained Earnings (Quarter)
|
-1.08M | -1.82M | -3.25M | -4.67M | -5.00M | -8.43M | -11.29M | -14.48M | -16.40M | -21.53M | -23.60M | -26.36M | -30.40M | -31.60M | -35.80M | -39.56M | -40.77M | -50.88M | -54.28M | -56.92M | -61.36M | -65.60M | -70.00M | -72.81M | -79.68M | -86.50M | -95.06M | -101.83M | -109.80M | -115.70M | -121.33M | -131.60M | -136.60M | -140.89M | -151.49M | -0.04M | -178.35M | -196.16M | -221.60M | 0.01M |
|
Treasury Shares (Quarter)
|
| | | | 7.64M | 0.95M | 0.44M | 0.42M | 0.41M | 2.27M | 2.27M | 3.43M | 6.42M | 10.26M | 10.26M | 0.05M | 16.41M | 16.40M | 0.59M | 0.10M | | | | 0.22M | | | | 0.04M | | | | 0.09M | | | | 0.00M | | | | 0.06M |
|
Shares Outstanding (Quarter)
|
6.79M | 11.25M | 12.05M | 12.16M | 17.76M | 20.16M | 20.82M | 21.47M | 25.77M | 26.86M | 26.86M | 4.75M | 34.41M | 45.20M | 45.73M | | 8.87M | 10.07M | 10.29M | 0.03M | | 0.00M | | 1.91M | 28.58M | 28.61M | 28.63M | 1.91M | 1.97M | 1.99M | 1.99M | 0.09M | 2.31M | 2.56M | 3.00M | 0.14M | 14.13M | 30.21M | 49.50M | 3.20M |