|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | |
|
Receivables - Accured (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.83M | 19.09M | 16.50M | 14.39M | 12.06M | 9.05M | 6.50M | 10.74M | 8.70M | 6.86M | 4.71M | 8.90M | 5.57M | 2.90M | 1.19M | 2.90M | 6.90M | 6.31M | 5.54M | 1.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | | | | | | | | 0.02M | | | 47.00 | 0.03M | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 1.51M | 1.76M | 1.99M | 1.90M | 1.83M | 1.88M | 1.48M | 1.22M | 1.05M | 0.93M | 0.86M | 1.91M | 1.95M | 0.69M | 0.86M | 0.22M | 0.28M | 0.13M | 0.25M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.57M | 20.67M | 18.33M | 16.38M | 13.96M | 10.89M | 8.39M | 12.22M | 9.90M | 7.91M | 5.63M | 9.80M | 7.48M | 4.84M | 1.88M | 3.76M | 7.15M | 6.59M | 5.67M | 1.94M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.45M | 8.25M | 8.06M | 7.86M | 7.66M | 7.47M | 11.06M | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.45M | 8.25M | 8.06M | 7.86M | 7.66M | 7.47M | 11.06M | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.43M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.57M | 0.01M | 0.01M | 0.01M | 0.01M | 7.72M | 0.01M | 0.21M | 0.19M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 1.27M | 0.99M | 0.01M | 0.99M | 0.99M | 0.99M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.57M | 8.36M | 8.14M | 7.92M | 7.70M | 7.72M | 0.23M | 0.21M | 0.19M | 0.18M | 0.15M | 0.14M | 0.12M | 0.10M | 0.08M | 0.05M | 0.03M | 1.00M | 2.14M | 2.58M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.14M | 29.03M | 26.46M | 24.30M | 21.66M | 18.60M | 8.62M | 12.43M | 10.09M | 8.08M | 5.79M | 9.94M | 7.60M | 4.94M | 3.23M | 4.81M | 8.18M | 7.58M | 7.81M | 4.52M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.35M | 0.22M | 0.32M | 0.65M | 0.31M | 0.33M | 0.32M | 0.24M | 0.35M | 0.31M | 0.46M | 0.95M | 0.71M | 0.88M | 0.55M | 0.79M | 0.73M | 1.06M | 0.84M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.35M | 0.22M | 0.32M | 0.65M | 0.31M | 0.33M | 0.32M | 0.24M | 0.35M | 0.31M | 0.46M | 0.95M | 0.71M | 0.88M | 0.55M | 0.79M | 0.73M | 1.06M | 0.84M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.38M | 0.28M | 0.29M | 0.31M | 0.22M | 0.40M | 1.57M | 0.31M | 0.20M | 0.15M | 0.47M | 0.51M | 0.41M | 0.58M | 0.68M | 1.26M | 1.02M | 1.18M | 1.14M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00 | | | 0.01M | 39.00 | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.00M | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.07M | 0.05M | 0.03M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.01M | 0.07M | 0.05M | 0.03M | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 1.23M | 0.97M | 1.06M | 1.57M | 1.19M | 1.00M | 2.16M | 0.82M | 0.83M | 0.73M | 1.01M | 1.55M | 1.22M | 1.53M | 1.28M | 2.07M | 1.75M | 2.24M | 1.98M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | 487.00 | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.01M | 0.01M | 0.03M | 0.17M | 0.15M | 0.13M | 0.11M | 0.17M | 0.07M | 0.05M | 0.03M | 0.00M | 487.00 | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.18M | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.82M | 0.98M | 1.06M | 1.58M | 1.36M | 1.15M | 2.29M | 0.93M | 0.91M | 0.80M | 1.06M | 1.58M | 1.22M | 1.53M | 1.28M | 2.07M | 1.75M | 2.24M | 1.98M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.00M | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.24M | 27.21M | 25.49M | 23.24M | 20.08M | 17.24M | 7.47M | 10.14M | 9.16M | 7.17M | 4.99M | 8.88M | 6.02M | 3.72M | 1.70M | 3.53M | 6.11M | 5.83M | 5.58M | 2.54M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.14M | 29.03M | 26.46M | 24.30M | 21.66M | 18.60M | 8.62M | 12.43M | 10.09M | 8.08M | 5.79M | 9.94M | 7.60M | 4.94M | 3.23M | 4.81M | 8.18M | 7.58M | 7.81M | 4.52M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.34M | 0.00M | 0.16M | 0.15M | 2.17M | 0.00M | 1.10M | 1.55M | 2.21M | -200.00 | 0.08M | 0.10M | 0.24M | -200.00 | 0.19M | 0.05M | 0.03M | -200.00 | 0.05M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.70M | -33.64M | -36.82M | -40.05M | -45.20M | -51.20M | -64.25M | -68.30M | -70.90M | -72.96M | -75.37M | -78.10M | -81.11M | -84.50M | -87.22M | -90.05M | -94.00M | -97.40M | -100.78M | -104.16M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |