|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.28M | 1.03M | 1.87M | 0.57M | 0.74M | 1.46M | 1.09M | 1.02M | 0.43M | 2.58M | 0.53M | 0.46M | 0.42M | 0.19M | 0.28M | 0.53M | 1.26M | 0.29M | 1.66M | 1.66M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.28M | 1.03M | 1.87M | 0.57M | 0.74M | 1.46M | 1.09M | 1.02M | 0.43M | 2.58M | 0.53M | 0.46M | 0.42M | 0.19M | 0.28M | 0.53M | 1.26M | 0.29M | 1.66M | 1.66M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 1.37M | 1.55M | 1.64M | 0.58M | 0.49M | 0.83M | 0.87M | 1.08M | 0.75M | 0.54M | 0.37M | 0.16M | 0.84M | 0.83M | 0.12M | 0.14M | 0.26M | 0.14M | 0.63M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.94M | 0.94M | 0.94M | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 2.31M | 2.50M | 2.58M | 0.58M | 0.49M | 0.83M | 0.87M | 1.08M | 0.75M | 0.54M | 0.37M | 0.16M | 0.84M | 0.83M | 0.12M | 0.14M | 0.26M | 0.14M | 0.63M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.34M | 0.31M | 0.17M | 0.23M | 0.33M | 0.35M | 0.25M | 0.20M | 0.21M | 0.42M | 0.24M | 0.14M | 0.21M | 0.27M | 0.27M | 0.18M | 0.16M | 0.20M | 0.16M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | 3.90M | 4.68M | 3.32M | 1.54M | 2.28M | 2.27M | 2.14M | 1.70M | 3.54M | 1.50M | 1.07M | 1.43M | 1.24M | 1.38M | 1.37M | 1.93M | 0.89M | 0.84M | 2.58M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.03M | 0.02M | 0.01M | 0.01M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.50M | 0.50M | 0.50M | 0.41M | 0.41M | 0.41M | 0.41M | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 1.28M | 1.27M | 1.25M | 1.12M | 1.02M | | | 0.19M | | 0.10M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.00M | 0.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | 1.77M | 1.77M | 1.75M | 1.54M | 1.43M | 0.41M | 0.41M | 0.19M | | 0.10M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.00M | 0.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.31M | 0.19M | 0.18M | 0.17M | 0.16M | 0.15M | 0.15M | 0.14M | 0.14M | 0.13M | 0.12M | 0.72M | 0.10M | 0.05M | 0.04M | 0.21M | 0.13M | 0.13M | 0.13M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.36M | 4.40M | 4.21M | 3.88M | 2.90M | 2.72M | 2.55M | 2.18M | 1.31M | 1.22M | 1.11M | 1.02M | 0.91M | 0.87M | 0.77M | 0.70M | 0.63M | 0.55M | 0.49M | 0.44M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.17M | 8.30M | 8.88M | 7.20M | 4.44M | 5.00M | 4.83M | 4.32M | 3.02M | 4.76M | 2.60M | 2.09M | 2.33M | 2.10M | 2.16M | 2.07M | 2.56M | 1.45M | 1.33M | 3.02M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | 2.24M | 3.30M | 3.30M | 3.82M | 3.50M | 3.60M | 3.64M | 3.41M | 3.34M | 3.48M | 3.49M | 3.37M | 3.12M | 2.88M | 0.59M | 2.64M | 2.79M | 3.30M | 2.90M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.43M | 0.15M | 0.10M | 3.21M | 1.48M | 1.18M | 0.04M | 0.03M | 0.02M | 0.02M | 2.19M | 0.01M | 2.30M | 3.07M | 3.84M | 2.32M | 3.08M | 3.85M | 4.62M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | 2.68M | 3.45M | 3.40M | 7.03M | 4.98M | 4.79M | 3.67M | 3.45M | 3.36M | 3.50M | 5.68M | 3.38M | 5.42M | 5.95M | 4.43M | 4.96M | 5.87M | 7.15M | 7.52M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.47M | 0.43M | 0.07M | 0.27M | 0.31M | 0.18M | 0.44M | 0.44M | 0.44M | 0.01M | 0.11M | 0.02M | 0.11M | 0.45M | 0.29M | 0.31M | 0.73M | 0.34M | 0.57M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.53M | 0.57M | 0.43M | 0.01M | | | 0.14M | 0.05M | 0.02M | 0.02M | 0.02M | 0.25M | 0.05M | 0.07M | 0.47M | 0.58M | 0.23M | 0.45M | 0.31M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.13M | 0.16M | 0.20M | 0.23M | 0.24M | 0.24M | 0.25M | 0.25M | 0.26M | 0.26M | 0.27M | 0.28M | 0.28M | 0.29M | 0.30M | 0.30M | 0.31M | 0.32M | 0.32M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.64M | 0.51M | 0.50M | 0.38M | 0.17M | 0.30M | 0.61M | 0.90M | 0.70M | 0.47M | 0.22M | 0.16M | 0.11M | 0.09M | 0.02M | 0.14M | 0.08M | 0.03M | 0.04M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.08M | 4.48M | 5.11M | 5.42M | 6.00M | 6.03M | 5.99M | 7.23M | 8.37M | 6.60M | 6.35M | 6.97M | 7.43M | 6.30M | 6.81M | 8.09M | 6.79M | 7.43M | 9.29M | 10.15M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.99M | 0.98M | 0.08M | 0.04M | 0.06M | 2.63M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.27M | 6.81M | 0.22M | 0.22M | 11.17M | 0.66M | 12.47M | 0.66M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26M | | | 2.26M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 1.37M | 1.31M | 1.25M | 1.19M | 1.13M | 1.07M | 1.00M | 0.94M | 0.87M | 1.07M | 1.00M | 0.66M | 0.87M | 0.51M | 0.44M | 0.36M | 0.28M | 0.20M | 0.11M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M | 3.55M | 4.55M | 3.29M | 3.73M | 3.05M | 3.75M | 3.35M | 3.45M | 4.80M | 4.73M | 4.22M | 5.34M | 7.61M | 8.37M | 8.66M | 12.93M | 13.26M | 13.33M | 16.98M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.42M | 8.03M | 9.66M | 8.71M | 9.72M | 9.08M | 9.74M | 10.58M | 11.82M | 11.40M | 11.08M | 11.19M | 12.77M | 13.91M | 15.19M | 16.75M | 19.72M | 20.69M | 22.62M | 27.13M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.99M | 0.98M | 0.08M | 0.04M | 0.06M | 2.63M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.27M | 6.81M | 0.22M | 0.22M | 11.17M | 0.66M | 12.47M | 0.66M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 0.27M | -0.78M | -1.51M | -5.28M | -4.08M | -4.91M | -6.26M | -8.80M | -6.64M | -8.47M | -9.10M | -10.43M | -11.81M | -13.03M | -14.68M | -17.16M | -19.24M | -21.29M | -24.11M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 0.27M | -0.78M | -1.51M | -5.28M | -4.08M | -4.91M | -6.26M | -8.80M | -6.64M | -8.47M | -9.10M | -10.43M | -11.81M | -13.03M | -14.68M | -17.16M | -19.24M | -21.29M | -24.11M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.17M | 8.30M | 8.88M | 7.20M | 4.44M | 5.00M | 4.83M | 4.32M | 3.02M | 4.76M | 2.60M | 2.09M | 2.33M | 2.10M | 2.16M | 2.07M | 2.56M | 1.45M | 1.33M | 3.02M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -99.58M | -101.27M | -0.04M | -0.05M | -107.84M | -0.06M | -111.72M | -114.60M | -0.10M | -120.40M | -0.07M | 0.02M | -129.96M | -132.21M | -134.70M | -137.19M | -140.19M | -142.78M | -145.49M | 0.06M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 1.97M | 2.01M | 2.05M | 1.69M | 1.76M | 1.82M | 1.88M | | 1.45M | | | | | | | | | | |