|
Cash & Equivalents (Quarter)
|
0.31M | 0.24M | | 0.02M | | 1.06M | 0.25M | 0.07M | | | | 1.14M | 3.94M | 23.47M | 2.71M | 0.88M | 23.14M | 10.81M | 2.71M | 8.54M | | 0.69M | 1.10M | 2.86M | 3.93M | 21.57M | 20.37M | 35.54M | 112.97M | 109.72M | 106.26M | 103.78M | 100.59M |
|
Receivables - Net (Quarter)
|
6.21M | | | | 3.61M | 2.74M | 3.55M | 6.46M | 1.67M | 0.91M | 0.93M | 1.15M | 0.66M | 0.94M | 0.66M | 1.22M | 0.97M | 1.22M | 0.80M | 1.71M | 0.83M | 1.20M | 0.86M | 1.05M | 0.64M | 0.64M | 0.97M | 1.08M | 0.44M | 0.70M | 0.38M | 0.35M | 0.41M |
|
Receivables (Quarter)
|
6.21M | | | | 3.61M | 2.74M | 3.55M | 6.46M | 1.67M | 0.91M | 0.93M | 1.15M | 0.66M | 0.94M | 0.66M | 1.22M | 0.97M | 1.22M | 0.80M | 1.71M | 0.83M | 1.20M | 0.86M | 1.05M | 0.64M | 0.64M | 0.97M | 1.08M | 0.44M | 0.70M | 0.38M | 0.35M | 0.41M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | 2.64M | 4.70M | 3.53M | 3.24M | 2.78M | 2.67M | 2.17M | 0.90M | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
0.39M | | | 0.04M | 0.27M | 1.04M | 0.74M | 0.64M | 0.37M | 0.47M | 0.56M | 0.46M | 0.30M | 0.79M | 1.59M | 0.74M | 0.69M | 1.29M | 1.19M | 0.81M | 0.61M | 0.81M | 0.62M | 0.60M | 0.37M | 0.39M | 0.29M | 3.13M | 0.41M | 0.59M | 0.46M | 0.58M | 0.66M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
6.90M | | | 0.06M | 4.72M | 4.84M | 4.53M | 3.95M | 2.31M | 2.22M | 1.64M | 2.76M | 4.91M | 26.30M | 5.73M | 3.64M | 60.01M | 42.27M | 20.82M | 26.91M | 16.86M | 7.90M | 4.83M | 5.48M | 4.96M | 22.64M | 21.65M | 39.77M | 113.76M | 111.09M | 107.21M | 104.84M | 120.15M |
|
Property, Plant & Equipment (Net) (Quarter)
|
0.13M | | | | 0.07M | 0.05M | 0.04M | 0.04M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | | | 0.08M | 0.14M | 0.21M | 0.19M | 0.21M | 0.19M | 0.17M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M |
|
Long-Term Investments (Quarter)
|
| | | 19.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
25.89M | | | | 25.89M | 25.85M | 25.82M | 25.79M | 25.86M | 25.78M | 25.78M | 25.83M | 25.90M | 25.91M | 25.91M | 25.88M | 33.26M | 33.23M | 33.14M | 33.06M | 25.77M | 31.14M | 29.96M | 16.73M | | | | | | | | | |
|
Intangibles (Quarter)
|
10.53M | | | | 0.52M | | | | 0.25M | 0.21M | 0.17M | 0.14M | 4.04M | 0.08M | 0.05M | 0.04M | 0.13M | 3.03M | 2.86M | 2.69M | 0.35M | 2.53M | 2.19M | 0.07M | 0.05M | 0.02M | 0.02M | 0.02M | 0.10M | 0.08M | 0.11M | 0.13M | 0.10M |
|
Goodwill & Intangibles (Quarter)
|
0.90M | | | | 0.52M | 0.45M | 0.38M | 0.32M | 26.11M | 26.00M | 25.96M | 25.97M | 29.94M | 25.99M | 25.97M | 25.92M | 33.39M | 36.26M | 36.00M | 35.75M | 26.12M | 33.67M | 32.15M | 16.81M | 0.05M | 0.02M | 0.02M | 0.02M | 0.10M | 0.08M | 0.11M | 0.13M | 0.10M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.24M | 0.24M | 0.24M | 0.24M | 0.54M | 0.54M | 0.54M | 0.54M | 1.28M | 1.28M | 1.28M | 1.28M | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | 0.19M | 5.50M | 5.50M | | 0.09M | 0.28M | 0.09M | 0.09M | 0.09M | 0.28M | 0.28M | 0.28M | 0.28M | 0.35M | 0.40M | 0.40M | 9.39M | 0.37M | 0.37M | 0.37M | 0.28M | 0.28M | 0.28M | 0.28M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M |
|
Non-Current Assets (Quarter)
|
27.10M | | | 19.49M | 32.16M | 26.59M | 26.48M | 26.48M | 26.74M | 26.62M | 26.58M | 26.59M | 26.93M | 28.63M | 28.48M | 28.31M | 38.01M | 39.15M | 40.42M | 41.56M | 37.97M | 37.55M | 35.96M | 22.33M | 1.77M | 1.64M | 1.42M | 1.25M | 1.02M | 0.95M | 0.87M | 0.80M | 0.72M |
|
Assets (Quarter)
|
34.00M | | | 19.55M | 36.88M | 31.43M | 31.02M | 30.43M | 29.05M | 28.84M | 28.22M | 29.35M | 31.84M | 54.93M | 34.21M | 31.95M | 98.02M | 81.42M | 61.24M | 68.48M | 54.84M | 45.46M | 40.79M | 27.81M | 6.73M | 24.27M | 23.07M | 41.01M | 114.78M | 112.03M | 108.08M | 105.64M | 120.87M |
|
Accounts Payables (Quarter)
|
3.55M | | | 0.78M | 9.89M | 8.60M | 9.08M | 9.56M | 10.16M | 10.67M | 9.74M | 9.07M | 8.46M | 7.78M | 7.04M | 7.08M | 6.59M | 6.81M | 7.51M | 7.51M | 7.28M | 7.76M | 8.35M | 7.97M | 7.84M | 5.07M | 4.79M | 4.78M | 3.75M | 4.07M | 3.57M | 3.18M | 1.07M |
|
Notes Payables (Quarter)
|
| | | 0.99M | 1.99M | 1.99M | 1.99M | 1.99M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
3.55M | | | 1.77M | 11.88M | 10.59M | 11.08M | 11.56M | 10.16M | 10.67M | 9.74M | 9.07M | 8.46M | 7.78M | 7.04M | 7.08M | 6.59M | 6.81M | 7.51M | 7.51M | 7.28M | 7.76M | 8.35M | 7.97M | 7.84M | 5.07M | 4.79M | 4.78M | 3.75M | 4.07M | 3.57M | 3.18M | 1.07M |
|
Accumulated Expenses (Quarter)
|
8.80M | 0.03M | | | 3.03M | 2.97M | 3.36M | 3.98M | 4.04M | 4.40M | 4.42M | 5.55M | 5.35M | 3.19M | 1.97M | 2.42M | 9.62M | 7.11M | 6.95M | 5.60M | 2.74M | 2.51M | 1.54M | 0.95M | 0.44M | 0.24M | 0.29M | 3.00M | 0.15M | 0.49M | 0.18M | 0.15M | 19.91M |
|
Other Accumulated Expenses (Quarter)
|
0.61M | | | | 0.21M | | | | | | | 4.50M | 3.00M | 3.00M | 1.50M | | | | | | | | | | 0.31M | | 1.20M | 1.20M | 0.05M | 1.20M | 1.20M | 1.20M | 0.01M |
|
Short term Debt (Quarter)
|
| | | 0.07M | | | | | | 1.20M | 1.33M | 1.69M | 4.43M | 10.01M | 0.08M | 0.08M | 4.90M | 3.49M | 2.03M | 12.69M | 9.67M | 5.69M | 6.09M | 5.56M | 4.94M | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | 0.53M | 0.52M | 0.49M | 0.40M | 0.42M | 0.61M | 0.95M | 0.70M | 0.96M | 0.97M | 1.01M | 0.63M | 0.66M | 0.43M | 0.34M | 0.31M | 0.32M | 0.33M | 0.34M | 0.34M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.10M | | | | 0.12M |
|
Current Deferred Revenue (Quarter)
|
8.21M | | | | 2.63M | 2.90M | 2.10M | 3.17M | 7.12M | 6.33M | 2.98M | 3.21M | 5.08M | 4.23M | 2.01M | 3.08M | 3.97M | 4.27M | 2.57M | 2.81M | 1.53M | 2.58M | 2.14M | 1.52M | 1.26M | 1.01M | 0.97M | 1.15M | 1.03M | 1.12M | 0.89M | 1.29M | 1.39M |
|
Total Current Liabilities (Quarter)
|
15.20M | | | 2.27M | 19.97M | 16.10M | 17.50M | 19.46M | 19.83M | 21.05M | 20.03M | 26.91M | 26.46M | 30.39M | 16.16M | 14.85M | 30.29M | 26.12M | 21.16M | 29.94M | 25.58M | 19.64M | 19.25M | 18.20M | 16.50M | 8.18M | 7.69M | 10.47M | 6.45M | 7.21M | 6.16M | 6.16M | 23.91M |
|
Non-Current Debt (Quarter)
|
| | | 0.99M | | | 0.25M | 0.25M | 0.91M | 2.10M | 0.56M | 0.56M | 3.76M | 3.74M | 0.20M | 0.20M | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
0.10M | | | 0.46M | 5.62M | 0.01M | 0.01M | 0.01M | 3.76M | 3.20M | 2.88M | 0.18M | 2.68M | 2.05M | | | 1.30M | 1.01M | 0.86M | 1.16M | 1.27M | 1.07M | 1.05M | 0.74M | 0.65M | 0.61M | 0.51M | 0.71M | 0.53M | 0.66M | 0.86M | 0.79M | 0.37M |
|
Preferred Stock Liabilities (Quarter)
|
| | | 11.82M | 5.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.21M | | | | 0.20M | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | 1.45M | 1.86M | 1.23M | 1.15M | 1.02M | 2.86M | 1.54M | 1.93M | 3.81M | 2.58M | 2.31M | 1.03M | 1.51M | 0.78M | 0.70M | 0.62M | 0.54M | 0.45M | 0.37M | 0.28M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | 0.06M | | | | 0.24M | 0.24M | 0.24M | 0.24M | 0.54M | 0.54M | 0.54M | 0.54M | 1.28M | 1.28M | 1.28M | 1.28M | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
3.24M | | | | 0.06M | 0.06M | 0.06M | 0.06M | | | | 1.24M | 1.61M | 4.44M | 3.26M | 1.76M | 3.60M | 3.82M | 1.14M | 0.34M | 0.26M | 0.00M | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
22.85M | | | 0.46M | 25.61M | 20.56M | 22.81M | 23.88M | 25.03M | | | 32.92M | 32.20M | 33.92M | 20.47M | 17.16M | 29.13M | 25.61M | 24.41M | 35.36M | 29.70M | 23.55M | 22.88M | 21.25M | 1.68M | | | | 1.15M | 1.20M | 1.32M | 1.16M | 0.65M |
|
Total Liabilities (Quarter)
|
26.10M | -5.77M | -15.10M | 2.73M | 25.68M | 20.63M | 22.87M | 23.94M | 25.03M | 27.49M | 27.71M | 34.16M | 33.81M | 38.37M | 23.73M | 18.93M | 32.74M | 29.43M | 25.54M | 35.70M | 29.95M | 23.56M | 22.88M | 21.25M | 18.18M | 9.65M | 8.98M | 11.89M | 7.60M | 8.41M | 7.48M | 7.32M | 24.55M |
|
Total Debt (Quarter)
|
| | | 1.06M | | | 0.25M | 0.25M | 0.91M | 3.30M | 1.89M | 2.25M | 8.20M | 13.75M | 0.28M | 0.28M | 4.90M | 3.49M | 2.03M | 12.69M | 9.67M | 5.69M | 6.09M | 5.56M | 4.94M | | | | | | | | |
|
Common Equity (Quarter)
|
7.90M | 5.77M | 15.10M | 5.00M | 5.83M | 10.81M | 8.14M | 6.48M | 4.03M | 1.35M | 0.51M | -4.81M | -1.98M | 14.62M | 9.05M | 13.03M | 65.28M | 51.99M | 35.69M | 32.78M | 24.88M | 21.90M | 17.91M | 6.55M | -11.46M | 14.62M | 14.09M | 29.12M | 107.18M | 103.63M | 100.60M | 98.33M | 96.32M |
|
Shareholder's Equity (Quarter)
|
7.90M | 5.77M | 15.10M | 5.00M | 5.83M | 10.81M | 8.14M | 6.48M | 4.03M | 1.35M | 0.51M | -4.81M | -1.98M | 14.62M | 9.05M | 13.03M | 65.28M | 51.99M | 35.69M | 32.78M | 24.88M | 21.90M | 17.91M | 6.55M | -11.46M | 14.62M | 14.09M | 29.12M | 107.18M | 103.63M | 100.60M | 98.33M | 96.32M |
|
Liabilities and Shareholders Equity (Quarter)
|
34.00M | | | 19.55M | 36.88M | 31.43M | 31.02M | 30.43M | 29.05M | 28.84M | 28.22M | 29.35M | 31.84M | 54.93M | 34.21M | 31.95M | 98.02M | 81.42M | 61.24M | 68.48M | 54.84M | 45.46M | 40.79M | 27.81M | 6.73M | 24.27M | 23.07M | 41.01M | 114.78M | 112.03M | 108.08M | 105.64M | 120.87M |
|
Treasury Shares (Quarter)
|
-0.01M | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M |
|
Retained Earnings (Quarter)
|
-102.02M | | | -1.16M | -0.42M | -0.39M | -117.29M | -0.45M | -123.60M | -127.57M | -0.46M | -139.65M | -145.80M | -160.11M | -167.89M | -0.36M | -0.35M | -0.38M | -231.31M | -239.33M | -250.22M | -0.45M | -0.43M | -279.99M | -303.00M | -0.42M | -307.93M | -0.42M | -313.32M | -317.04M | -320.19M | -322.60M | -324.72M |
|
Shares Outstanding (Quarter)
|
24.56M | 25.14M | 25.87M | 2.84M | 27.25M | 38.33M | 38.90M | 39.10M | 39.81M | 40.69M | 43.55M | 45.44M | 56.37M | 71.20M | 72.74M | 75.55M | 1.94M | 97.25M | 98.14M | 101.32M | 2.06M | 2.09M | 2.15M | 2.58M | 3.86M | 8.28M | 8.62M | 11.75M | 20.16M | 20.18M | 20.18M | 20.19M | 20.20M |