|
Cash & Equivalents (Quarter)
|
3.88M | 4.50M | 20.71M | 9.40M | 13.43M | 11.86M | 6.78M | 11.98M | 7.72M | 10.63M | 11.27M | 10.16M | 6.87M | 5.31M | 10.70M | 17.12M | 7.85M | 7.05M | 19.28M | 10.75M | 7.60M | 3.60M | 7.45M | 7.63M | 4.84M | 5.19M | 7.78M | 13.17M | 12.07M | 17.31M | 12.04M | 21.92M | 17.65M | 12.87M | 7.43M | 5.72M | 4.05M |
|
Short-term Investments (Quarter)
|
| | | 0.09M | 43.44M | 0.09M | 0.09M | 0.03M | 20.23M | 0.03M | 0.03M | 21.36M | 0.03M | 12.97M | 2.00M | 0.03M | 6.27M | 6.76M | 44.07M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 20.64M | 0.03M | 8.94M | 0.50M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | |
|
Cash & Current Investments (Quarter)
|
3.88M | 4.50M | 20.71M | 9.48M | 56.87M | 11.95M | 6.87M | 12.01M | 27.95M | 10.66M | 11.30M | 31.52M | 6.89M | 18.28M | 12.70M | 17.15M | 14.12M | 13.80M | 63.35M | 10.77M | 7.63M | 3.62M | 7.47M | 7.65M | 25.48M | 5.22M | 16.72M | 13.67M | 12.09M | 17.34M | 12.07M | 21.94M | 17.68M | 12.87M | 7.43M | 5.72M | 4.05M |
|
Prepaid Assets (Quarter)
|
| | 0.33M | 0.56M | 1.16M | 1.00M | 1.07M | 1.39M | 2.08M | 1.05M | 1.09M | 1.01M | 1.91M | 1.25M | 0.97M | 0.77M | 1.83M | 1.93M | 0.95M | 0.65M | 2.17M | 2.22M | 1.89M | 1.14M | 1.55M | 0.61M | 0.36M | 0.26M | 0.70M | 0.68M | 0.55M | 1.22M | 1.01M | 0.68M | 0.04M | 0.19M | 0.13M |
|
Current Assets (Quarter)
|
| | 21.07M | 11.99M | 58.12M | 51.84M | 44.45M | 37.21M | 30.05M | 21.77M | 14.39M | 32.56M | 26.50M | 19.55M | 13.69M | 19.67M | 15.97M | 16.33M | 64.32M | 60.15M | 54.42M | 48.18M | 39.99M | 33.55M | 27.05M | 21.87M | 17.11M | 13.95M | 12.79M | 18.27M | 12.76M | 23.16M | 18.68M | 13.66M | 8.33M | 6.60M | 5.17M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 0.11M | 0.11M | 0.11M | 0.15M | 0.13M | 4.12M | 6.83M | 7.29M | 0.40M | 0.38M | 0.36M | 0.29M | 0.23M | 0.16M | 0.15M | 0.01M | 0.10M | 0.15M | 0.14M | 0.13M | 0.11M | 0.10M | 0.08M | 0.07M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.33M | 6.33M | 6.33M | 6.33M | 6.33M | 6.33M | 6.33M | 6.33M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.20M | 79.20M | 79.20M | 79.20M | 42.20M | 42.20M | 42.20M | 42.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.53M | 85.53M | 85.53M | 85.53M | 48.53M | 48.53M | 48.53M | 48.53M |
|
Other Non-Current Assets (Quarter)
|
| | 0.06M | 0.78M | 0.81M | 0.69M | 0.68M | 0.68M | 0.57M | 0.57M | 0.50M | 0.57M | 0.30M | 0.59M | 0.57M | 0.57M | 0.57M | 0.59M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.03M | 0.00M | 0.00M | 0.77M | 2.35M | 0.00M |
|
Non-Current Assets (Quarter)
|
| | 0.95M | 3.11M | 0.92M | 0.85M | 1.39M | 5.37M | 8.08M | 8.54M | 8.01M | 7.63M | 7.46M | 6.92M | 6.69M | 6.46M | 6.26M | 0.01M | 0.35M | 0.38M | 0.34M | 0.30M | 0.26M | 0.22M | 0.18M | 0.13M | 0.05M | 0.04M | 0.03M | 87.74M | 86.43M | 86.24M | 85.53M | 48.53M | 49.30M | 50.88M | 48.53M |
|
Assets (Quarter)
|
| | 22.02M | 15.11M | 59.04M | 52.69M | 45.83M | 42.58M | 38.13M | 30.31M | 22.40M | 40.19M | 33.95M | 26.47M | 20.37M | 26.12M | 22.24M | 16.34M | 64.67M | 60.53M | 54.77M | 48.48M | 40.26M | 33.77M | 27.23M | 22.01M | 17.16M | 13.99M | 12.82M | 106.01M | 99.19M | 109.40M | 104.22M | 62.19M | 57.63M | 57.48M | 53.71M |
|
Accounts Payables (Quarter)
|
| | 1.97M | 2.21M | 1.65M | 1.60M | 1.80M | 1.58M | 2.99M | 1.73M | 0.86M | 1.72M | 2.35M | 1.45M | 1.09M | 0.99M | 1.00M | 1.60M | 0.56M | 1.02M | 1.03M | 1.21M | 1.02M | 1.74M | 0.94M | 1.72M | 0.46M | 0.14M | 0.48M | 1.19M | 2.16M | 0.78M | 1.08M | 0.91M | 1.15M | 6.03M | 4.12M |
|
Payables (Quarter)
|
| | 1.97M | 2.21M | 1.65M | 1.60M | 1.80M | 1.58M | 2.99M | 1.73M | 0.86M | 1.72M | 2.35M | 1.45M | 1.09M | 0.99M | 1.00M | 1.60M | 0.56M | 1.02M | 1.03M | 1.21M | 1.02M | 1.74M | 0.94M | 1.72M | 0.46M | 0.14M | 0.48M | 1.19M | 2.16M | 0.78M | 1.08M | 0.91M | 1.15M | 6.03M | 4.12M |
|
Accumulated Expenses (Quarter)
|
| | 2.10M | 0.50M | 0.80M | 1.12M | 0.55M | 0.85M | 4.11M | 1.47M | 3.38M | 3.26M | 3.65M | 3.94M | 1.48M | 3.27M | 0.94M | 2.20M | 2.09M | 3.16M | 1.15M | 3.21M | 2.99M | 3.31M | 1.06M | 0.42M | 0.14M | 0.10M | 1.14M | 3.15M | 0.42M | 1.43M | 4.58M | 4.84M | 0.65M | 0.64M | 1.62M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | 3.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | 0.17M | 0.05M | 0.17M | 0.33M | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | 0.39M | 0.41M | 0.43M | 0.45M | 0.47M | 0.49M | 0.51M | | 0.09M | 0.09M | 0.09M | 0.09M | 0.13M | 0.10M | 0.07M | 0.03M | | | | 0.05M | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | 4.07M | 5.47M | 5.02M | 4.89M | 4.86M | 6.36M | 7.11M | 5.37M | 4.62M | 5.39M | 6.43M | 5.84M | 6.14M | 4.93M | 5.25M | 3.96M | 3.07M | 4.27M | 4.56M | 4.51M | 4.15M | 5.15M | 4.54M | 3.38M | 2.88M | 1.20M | 1.62M | 4.38M | 4.53M | 4.94M | 5.66M | 5.75M | 5.98M | 7.69M | 5.74M |
|
Non-Current Debt (Quarter)
|
| | | | | | | 3.35M | 5.00M | 5.34M | | | | | | 0.21M | 0.34M | 0.22M | 0.06M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.41M | 46.58M | 45.01M | 45.01M | 45.01M | 45.01M | 45.01M | 45.01M |
|
Minority Interest (Quarter)
|
| | 129.75M | 130.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 3.33M | 3.33M | 3.33M | 1.77M | 1.77M | 1.77M | 1.77M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | 4.93M | 4.82M | 4.71M | 4.59M | 4.46M | 4.33M | 4.20M | | 0.12M | 0.13M | 0.10M | 0.07M | 0.22M | 0.22M | 0.22M | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | 0.28M | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.26M | | 7.52M | 7.75M | 9.47M | 7.52M |
|
Total Liabilities (Quarter)
|
| | 4.08M | 5.47M | 5.02M | 4.89M | 4.86M | 9.71M | 12.10M | 10.71M | 9.55M | 10.21M | 11.14M | 10.43M | 10.60M | 9.47M | 9.78M | 4.18M | 3.25M | 4.40M | 4.66M | 4.58M | 4.15M | 5.15M | 4.54M | 3.38M | 2.88M | 1.20M | 1.62M | 7.71M | 7.86M | 8.38M | 8.98M | 7.80M | 7.75M | 9.47M | 7.52M |
|
Total Debt (Quarter)
|
| | | | | | | 3.35M | 5.00M | 5.34M | | | | | | 0.38M | 0.38M | 0.39M | 0.38M | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | -111.81M | -120.78M | 54.01M | 47.80M | 40.98M | 32.87M | 26.03M | 19.60M | 12.85M | 29.98M | 22.82M | 16.05M | 9.77M | 16.65M | 12.46M | 12.16M | 61.42M | 56.13M | 50.11M | 43.90M | 36.11M | 28.62M | 22.70M | 18.62M | 14.27M | 12.79M | 11.20M | 98.30M | 91.33M | 101.02M | 95.23M | 54.39M | 49.88M | 48.01M | 46.19M |
|
Shareholder's Equity (Quarter)
|
| | -111.81M | -120.78M | 54.01M | 47.80M | 40.98M | 32.87M | 26.03M | 19.60M | 12.85M | 29.98M | 22.82M | 16.05M | 9.77M | 16.65M | 12.46M | 12.16M | 61.42M | 56.13M | 50.11M | 43.90M | 36.11M | 28.62M | 22.70M | 18.62M | 14.27M | 12.79M | 11.20M | 98.30M | 91.33M | 101.02M | 95.23M | 54.39M | 49.88M | 48.01M | 46.19M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 22.02M | 15.11M | 59.04M | 52.69M | 45.83M | 42.58M | 38.13M | 30.31M | 22.40M | 40.19M | 33.95M | 26.47M | 20.37M | 26.12M | 22.24M | 16.34M | 64.67M | 60.53M | 54.77M | 48.48M | 40.26M | 33.77M | 27.23M | 22.01M | 17.16M | 13.99M | 12.82M | 106.01M | 99.19M | 109.40M | 104.22M | 62.19M | 57.63M | 57.48M | 53.71M |
|
Retained Earnings (Quarter)
|
| | -114.34M | -123.82M | -130.08M | -0.03M | -0.05M | -154.03M | -0.00M | -168.49M | -175.98M | 0.02M | -190.90M | 0.01M | -204.88M | -209.27M | -0.00M | -219.29M | -0.01M | 0.01M | 0.00M | -245.46M | -253.88M | -261.87M | -0.10M | -0.05M | -277.56M | -0.00M | -281.18M | -0.06M | -295.63M | -0.02M | -0.03M | -351.40M | -356.90M | -363.72M | -0.04M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.01M | | | 0.25M | | | | | | | | | | | | | | | | | | |