|
Accumulated Depreciation (Quarter)
|
| | | | 2.53M | | | | 2.60M | | | | 2.67M | | | | 2.87M | | | | | | | | 2.29M | | | | 2.48M | 2.53M | | | 2.64M | 2.67M | 2.71M | 2.75M | 2.75M | 2.78M | 2.80M | 1.70M | 1.74M | 1.79M | | | | | | | |
|
Cash & Equivalents (Quarter)
|
1.43M | | 1.51M | 0.75M | 0.45M | 2.75M | 25.51M | 22.03M | 18.90M | 14.75M | 10.79M | 7.31M | 4.18M | 10.54M | 10.98M | 6.36M | 3.55M | 1.55M | 8.34M | 3.81M | 2.56M | 2.15M | 31.82M | 27.88M | 23.44M | 24.40M | 27.25M | 34.51M | 31.66M | 63.45M | 56.90M | 53.49M | 53.84M | 47.53M | 42.91M | 40.68M | 35.63M | 30.75M | 25.79M | 21.34M | 19.17M | 16.30M | 12.38M | 10.78M | 9.52M | 7.71M | 5.83M | 4.79M | 4.09M |
|
Receivables - Net (Quarter)
|
| | | | 0.19M | | | | 0.48M | 0.26M | 0.26M | | 0.21M | | | 0.30M | 0.00M | 0.15M | 0.00M | | | | | | 7.20M | | 0.35M | 1.22M | 0.08M | 0.09M | 1.77M | 0.01M | 0.07M | 1.11M | 0.65M | 0.48M | 1.30M | 0.74M | 0.42M | 0.84M | 0.93M | 0.57M | 0.64M | 0.02M | | 0.02M | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 45.00M | | | | 2.00M | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | 0.19M | | | | 0.48M | 0.26M | 0.26M | | 0.21M | | | 0.30M | 0.00M | 0.15M | 0.00M | | | | | | 52.20M | | 0.35M | 1.22M | 2.08M | 0.09M | 1.77M | 0.01M | 0.07M | 1.11M | 0.65M | 0.48M | 1.30M | 0.74M | 0.42M | 0.84M | 0.93M | 0.57M | 0.64M | 0.02M | | 0.02M | | | |
|
Prepaid Assets (Quarter)
|
| 0.00M | 0.05M | 0.02M | 0.38M | 0.17M | 0.51M | 1.33M | 0.09M | 0.19M | 0.21M | 0.21M | 0.20M | 0.11M | 0.35M | 0.08M | 0.70M | 0.35M | 0.37M | 0.13M | 0.72M | 1.24M | 1.11M | 0.96M | 0.78M | 0.16M | 1.45M | 0.41M | 0.72M | 0.96M | 1.60M | 0.47M | 0.87M | 0.24M | 2.14M | 1.91M | 1.07M | 0.16M | 0.27M | 0.41M | 0.23M | 0.13M | 0.22M | 0.32M | 0.40M | 0.32M | 0.23M | 0.18M | 0.04M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | 0.60M | | | | 0.11M | 0.01M | | 0.39M | 0.03M | 0.10M | 0.10M | 0.45M | | | | | 0.03M | 0.05M | 0.04M | 0.03M | 0.07M | 0.07M | 0.28M | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| 15.57M | 14.64M | 13.17M | 0.83M | 10.52M | 26.02M | 23.36M | 20.46M | 15.76M | 11.80M | 8.34M | 4.76M | 10.95M | 11.73M | 7.55M | 4.25M | 2.05M | 8.96M | 4.72M | 3.28M | 3.38M | 32.93M | 28.84M | 31.42M | 26.25M | 29.06M | 37.12M | 32.46M | 64.49M | 60.47M | 54.44M | 54.78M | 50.61M | 45.84M | 43.23M | 38.15M | 32.80M | 27.38M | 23.23M | 20.84M | 17.58M | 15.64M | 11.45M | 9.92M | 8.04M | 6.14M | 4.97M | 4.13M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 0.00M | 0.00M | 0.10M | 0.47M | 0.16M | 0.55M | 0.56M | 0.69M | 0.78M | 0.88M | 1.00M | 0.79M | 0.72M | 0.67M | 0.66M | 0.61M | 0.55M | 0.50M | 0.45M | 0.39M | 0.35M | 0.34M | 0.30M | 0.27M | 0.32M | 0.28M | 0.33M | 0.36M | 0.33M | 0.38M | 0.34M | 0.32M | 0.32M | 0.31M | 0.27M | 0.23M | 0.20M | 0.28M | 1.17M | 1.16M | 1.11M | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | 15.94M | 15.94M | 15.94M | 15.94M | 15.94M | 15.94M | 10.91M | 10.91M | 10.91M | 10.91M | 10.91M | 10.91M | 10.91M | 10.91M | 10.85M | 10.05M | 3.58M | 3.58M | 3.58M | 3.58M | 3.58M | 3.58M | 3.58M | 3.58M | 3.58M | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | 7.53M | 7.53M | 7.53M | 7.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | 23.48M | 23.48M | 23.48M | 23.48M | 15.94M | 15.94M | 10.91M | 10.91M | 10.91M | 10.91M | 10.91M | 10.91M | 10.91M | 10.91M | 10.85M | 10.05M | 3.58M | 3.58M | 3.58M | 3.58M | 3.58M | 3.58M | 3.58M | 3.58M | 3.58M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | 0.25M | | 0.02M | 0.02M | 0.25M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | 0.20M | 1.62M | 1.62M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 0.18M | 1.47M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Non-Current Assets (Quarter)
|
| 0.00M | 0.00M | 0.10M | 0.72M | 0.16M | 24.30M | 24.30M | 24.41M | 24.46M | 17.02M | 17.14M | 11.90M | 11.84M | 11.79M | 11.78M | 11.73M | 11.67M | 11.62M | 11.56M | 11.44M | 10.61M | 4.12M | 4.09M | 4.68M | 4.58M | 6.02M | 5.84M | 5.63M | 5.36M | 4.96M | 1.31M | 4.04M | 3.69M | 3.55M | 3.23M | 2.81M | 3.26M | 4.01M | 13.54M | 13.12M | 12.81M | 0.14M | 0.06M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Assets (Quarter)
|
| 15.58M | 14.65M | 13.27M | 1.55M | 10.68M | 50.31M | 47.66M | 44.87M | 40.22M | 28.82M | 25.48M | 16.66M | 22.79M | 23.52M | 19.32M | 15.98M | 13.72M | 20.58M | 16.29M | 14.72M | 13.99M | 37.05M | 32.92M | 36.10M | 30.82M | 35.07M | 42.96M | 38.09M | 69.85M | 65.43M | 55.75M | 58.82M | 54.30M | 49.40M | 46.45M | 40.95M | 36.06M | 31.39M | 36.77M | 33.96M | 30.39M | 15.78M | 11.51M | 9.94M | 8.05M | 6.15M | 4.98M | 4.14M |
|
Accounts Payables (Quarter)
|
| 0.41M | 0.54M | 0.57M | 0.22M | 0.64M | 0.31M | 0.93M | 1.09M | 1.27M | 0.66M | 0.40M | 0.75M | 0.23M | 0.56M | 1.03M | 0.46M | 1.19M | 1.51M | 1.37M | 1.18M | 1.61M | 0.54M | 1.16M | 0.60M | 1.27M | 0.29M | 0.63M | 0.85M | 0.92M | 1.51M | 0.88M | 0.84M | 1.23M | 0.73M | 1.16M | 1.19M | 0.58M | 0.93M | 0.71M | 1.92M | 0.72M | 0.39M | 0.37M | 0.81M | 0.66M | 0.38M | 0.07M | 0.27M |
|
Notes Payables (Quarter)
|
| | | | 39.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| 0.41M | 0.54M | 0.57M | 39.92M | 0.64M | 0.31M | 0.93M | 1.09M | 1.27M | 0.66M | 0.40M | 0.75M | 0.23M | 0.56M | 1.03M | 0.46M | 1.19M | 1.51M | 1.37M | 1.18M | 1.61M | 0.54M | 1.16M | 0.60M | 1.27M | 0.29M | 0.63M | 0.85M | 0.92M | 1.51M | 0.88M | 0.84M | 1.23M | 0.73M | 1.16M | 1.19M | 0.58M | 0.93M | 0.71M | 1.92M | 0.72M | 0.39M | 0.37M | 0.81M | 0.66M | 0.38M | 0.07M | 0.27M |
|
Accumulated Expenses (Quarter)
|
| | | | 3.54M | | 1.01M | 0.07M | 1.49M | 0.23M | 1.21M | 1.19M | 1.32M | 1.44M | 0.10M | 0.09M | 2.16M | 1.12M | 0.12M | 0.07M | 1.70M | 2.18M | 1.23M | 1.26M | 2.51M | 0.09M | 0.12M | 2.39M | 0.81M | 1.87M | 0.12M | 0.10M | 0.10M | 1.07M | 1.61M | 0.96M | 1.64M | 0.52M | 1.20M | 2.54M | 0.95M | 0.58M | 1.78M | 0.01M | 0.12M | 0.25M | 0.16M | 0.18M | 0.04M |
|
Other Accumulated Expenses (Quarter)
|
| | | | 0.06M | | 0.19M | 0.12M | 0.03M | 0.04M | 0.03M | 0.02M | 0.01M | 0.05M | 0.06M | 0.02M | 0.07M | 0.07M | 0.09M | 0.01M | | | | | 0.04M | 0.05M | 0.08M | 0.14M | 0.02M | 0.06M | 0.05M | 0.04M | 0.03M | 0.08M | 0.13M | 0.16M | 0.03M | 0.22M | 0.09M | 0.21M | 0.10M | 0.15M | 0.04M | 0.06M | 0.07M | 0.11M | 0.01M | 0.08M | 0.01M |
|
Short term Debt (Quarter)
|
| 0.54M | 0.01M | 0.00M | 0.00M | | | 0.41M | 1.03M | 1.68M | 2.23M | 2.51M | 2.59M | 2.66M | 2.75M | 3.90M | 3.22M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.51M | 0.86M | 1.00M | 1.14M | 1.16M | 1.18M | 0.90M | 1.43M | 1.57M | 1.70M | 1.28M | 0.86M | 0.78M | 0.36M | 0.20M | 0.43M | 0.38M | 0.02M | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 10.98M | 9.30M | 13.41M | 12.03M | 10.04M | 4.26M | 4.17M | 1.22M | 3.03M | 1.75M | 0.94M | 1.52M | 1.56M | 1.14M | 1.34M | 1.71M | 1.11M | 0.99M | 0.62M | 0.36M | 0.27M | | | | | | |
|
Total Current Liabilities (Quarter)
|
| 0.95M | 0.55M | 0.57M | 43.46M | 0.64M | 1.33M | 2.48M | 3.60M | 4.01M | 4.11M | 4.11M | 4.65M | 4.33M | 5.89M | 6.51M | 5.84M | 6.20M | 3.78M | 3.65M | 2.88M | 3.79M | 12.75M | 11.73M | 17.20M | 17.36M | 14.64M | 10.57M | 8.18M | 7.09M | 6.92M | 5.13M | 4.44M | 5.38M | 5.60M | 6.32M | 5.02M | 4.73M | 3.60M | 4.43M | 3.91M | 3.14M | 2.47M | 0.59M | 0.93M | 0.90M | 0.55M | 0.25M | 0.33M |
|
Non-Current Debt (Quarter)
|
| | | | | | 6.71M | 6.31M | 5.69M | 5.07M | 4.55M | 3.89M | 3.22M | 2.52M | 1.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | 0.00M | 0.01M | 0.03M | 0.04M | 0.05M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | | | 6.20M | 6.47M | 7.88M | 6.53M | 5.37M | 7.99M | 6.17M | 5.81M | 5.42M | 5.42M | 6.07M | 5.74M | 5.36M | 5.08M | 4.82M | 4.32M | 4.35M | 4.04M | 3.73M | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
9.34M | | | | 1.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.51M | 1.18M | 0.90M | 0.61M | 1.47M | 1.18M | 0.90M | 0.86M | 0.43M | | | | | | 8.42M | 8.33M | 8.23M | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | 2.96M | 2.96M | 2.96M | 2.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 1.31M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.00M | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | 43.46M | | 10.99M | 11.75M | 12.26M | 12.04M | 8.66M | 8.00M | 7.87M | 6.86M | 7.70M | 6.51M | 5.84M | | | | 2.88M | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 0.90M | | | |
|
Total Liabilities (Quarter)
|
74.84M | 0.95M | 0.55M | 0.57M | 44.77M | 0.64M | 11.00M | 11.76M | 12.27M | 12.05M | 8.67M | 8.01M | 7.90M | 6.89M | 7.73M | 6.54M | 5.84M | 6.20M | | | 2.88M | 3.79M | 18.95M | 18.20M | 25.08M | 23.89M | 21.19M | 19.46M | 14.96M | 13.20M | 12.34M | 10.55M | 11.37M | 11.55M | 10.96M | 11.40M | 9.84M | 9.05M | 7.94M | 16.89M | 15.96M | 11.37M | 2.47M | 0.59M | 1.00M | 0.90M | 0.55M | 0.25M | 0.33M |
|
Total Debt (Quarter)
|
| 0.54M | 0.01M | 0.00M | 0.00M | | 6.71M | 6.73M | 6.72M | 6.75M | 6.78M | 6.40M | 5.80M | 5.18M | 4.55M | 3.90M | 3.22M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
-74.84M | 14.63M | 14.10M | 12.70M | -78.79M | 10.04M | 39.31M | 35.91M | 32.61M | 28.17M | 20.15M | 17.47M | 8.76M | 15.90M | 15.79M | 12.78M | 10.14M | 7.53M | 16.80M | 12.63M | 11.84M | 10.20M | 18.09M | 14.73M | 11.02M | 6.94M | 13.88M | 23.50M | 23.14M | 56.65M | 53.09M | 45.19M | 47.45M | 42.76M | 38.44M | 35.05M | 31.11M | 27.01M | 23.45M | 19.88M | 18.00M | 19.02M | 13.31M | 10.92M | 8.95M | 7.15M | 5.60M | 4.73M | 3.81M |
|
Shareholder's Equity (Quarter)
|
-74.84M | 14.63M | 14.10M | 12.70M | -78.79M | 10.04M | 39.31M | 35.91M | 32.61M | 28.17M | 20.15M | 17.47M | 8.76M | 15.90M | 15.79M | 12.78M | 10.14M | 7.53M | 16.80M | 12.63M | 11.84M | 10.20M | 18.09M | 14.73M | 11.02M | 6.94M | 13.88M | 23.50M | 23.14M | 56.65M | 53.09M | 45.19M | 47.45M | 42.76M | 38.44M | 35.05M | 31.11M | 27.01M | 23.45M | 19.88M | 18.00M | 19.02M | 13.31M | 10.92M | 8.95M | 7.15M | 5.60M | 4.73M | 3.81M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 15.58M | 14.65M | 13.27M | 1.55M | 10.68M | 50.31M | 47.66M | 44.87M | 40.22M | 28.82M | 25.48M | 16.66M | 22.79M | 23.52M | 19.32M | 15.98M | 13.72M | 20.58M | 16.29M | 14.72M | 13.99M | 37.05M | 32.92M | 36.10M | 30.82M | 35.07M | 42.96M | 38.09M | 69.85M | 65.43M | 55.75M | 58.82M | 54.30M | 49.40M | 46.45M | 40.95M | 36.06M | 31.39M | 36.77M | 33.96M | 30.39M | 15.78M | 11.51M | 9.94M | 8.05M | 6.15M | 4.98M | 4.14M |
|
Retained Earnings (Quarter)
|
| -3.67M | -5.38M | -7.09M | -101.94M | -10.36M | -118.64M | -123.57M | -128.10M | -133.77M | -142.96M | -146.12M | -155.95M | -159.43M | -165.03M | -169.48M | -174.00M | -179.22M | -185.41M | -190.23M | -194.56M | -199.72M | -207.56M | -211.12M | -215.16M | -219.85M | -221.02M | -231.57M | -234.47M | -238.57M | -242.43M | -250.61M | -254.64M | -259.61M | -264.21M | -269.26M | -273.48M | -277.92M | -281.74M | -285.51M | -287.60M | -286.77M | -292.58M | -295.17M | -297.16M | -298.96M | -300.51M | -301.39M | -302.32M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 0.54M | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | 0.41M | 0.38M | 0.35M | 0.32M | 0.20M | 0.16M | 0.11M | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Quarter)
|
0.19M | 4.65M | 4.80M | 4.80M | 0.19M | 4.80M | 14.65M | 14.70M | 14.75M | 14.80M | 14.85M | 14.85M | 1.49M | 18.48M | 20.12M | 20.43M | 2.10M | 2.23M | 4.69M | 4.69M | 4.93M | 8.03M | 19.62M | 19.99M | 1.00M | 20.52M | 25.75M | 34.41M | 1.81M | 2.81M | 2.81M | 2.81M | 3.22M | 3.31M | 3.39M | 3.64M | 3.64M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M |