|
Receivables - Affiliates (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | | | | | | | | | | | | | | |
|
Receivables - Notes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.19M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.55M | 9.08M | 1.26M | 83.34M | 74.12M | 67.41M | 68.42M | 46.42M | 23.84M | 18.44M | 5.88M | 8.15M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.01M | 0.05M | | 0.05M | 0.05M | 0.01M | 0.05M | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.32M | 0.06M | 0.82M | 0.87M | 0.14M | 0.78M | 0.96M | 1.06M | 0.87M | 1.12M | 1.51M | 1.10M | 2.65M | 0.20M | 0.58M | 1.26M | 0.90M | 0.85M | 0.23M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.47M | 11.43M | 9.61M | 6.99M | 4.77M | 2.68M | 8.94M | 4.45M | 1.89M | 15.29M | 11.65M | 94.57M | 87.00M | 79.81M | 70.83M | 63.03M | 50.58M | 39.92M | 27.09M | 18.57M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.08M | 0.09M | 0.08M | 0.07M | 0.09M | 0.09M | 0.08M | 0.06M | 0.06M | 0.04M | 0.04M | 0.05M | 1.52M | 1.43M | 1.30M | 1.17M | 1.03M | 0.90M | 0.76M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.25M | 0.24M | 0.22M | 0.19M | 0.19M | 0.17M | 0.14M | 0.34M | 0.32M | 0.29M | 0.27M | 0.26M | 1.73M | 1.94M | 1.77M | 1.58M | 1.40M | 1.22M | 0.85M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.49M | 11.69M | 9.86M | 7.21M | 4.97M | 2.87M | 9.11M | 4.59M | 2.24M | 15.60M | 11.94M | 94.84M | 87.26M | 81.54M | 72.76M | 64.79M | 52.16M | 41.32M | 28.31M | 19.42M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.32M | 0.90M | 0.88M | 1.44M | 2.07M | 0.05M | 1.22M | 1.55M | 1.63M | 0.96M | 1.10M | 1.08M | 0.78M | 0.57M | 1.71M | 3.22M | 2.83M | 2.03M | 3.94M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.06M | 0.02M | 0.11M | 0.12M | 0.12M | 0.10M | 0.11M | 0.01M | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.34M | 0.96M | 0.89M | 1.55M | 2.19M | 0.17M | 1.33M | 1.66M | 1.64M | 0.96M | 1.10M | 1.08M | 0.78M | 0.57M | 1.71M | 3.22M | 2.83M | 2.03M | 3.94M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.26M | 0.34M | 0.24M | 0.35M | 0.44M | 0.66M | 0.79M | 0.91M | 0.65M | 0.89M | 0.35M | 0.56M | | 1.11M | 0.66M | 0.87M | 0.92M | 1.27M | 0.23M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | | | 0.10M | 0.80M | 0.85M | 0.92M | 0.99M | 3.18M | 1.18M | 2.07M | 0.65M | 0.85M | 2.22M | 2.37M | 2.64M | 3.35M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.12M | 0.03M | 6.21M | 6.21M | | 6.21M | 4.37M | 4.61M | 6.05M | | 1.82M | 1.91M | 1.81M | 2.05M | | 0.25M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.08M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.18M | 0.19M | 0.20M | 0.20M | 0.19M | 0.06M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 0.50M | 3.91M | 4.18M | 5.24M | 6.15M | 12.12M | 9.37M | 9.82M | 13.72M | 13.90M | 15.80M | 14.32M | 5.62M | 4.34M | 5.32M | 8.31M | 8.37M | 8.21M | 10.40M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 1.52M | 1.68M | 0.45M | 0.45M | 1.85M | | | | 4.37M | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 1.37M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.08M | 0.06M | 0.12M | 0.10M | 0.08M | 0.08M | 0.27M | 0.19M | 0.24M | 0.15M | 0.13M | 0.11M | 0.27M | 0.22M | 0.17M | 0.12M | 0.08M | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.21M | 0.06M | 0.02M | 0.01M | 326.00 | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.82M | 3.21M | 3.93M | 4.22M | 5.26M | 6.15M | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | 3.42M | 3.99M | 4.24M | 5.27M | 6.15M | 12.12M | 9.37M | 10.03M | 13.91M | 14.07M | 15.95M | 14.45M | 5.73M | 4.61M | 5.54M | 8.48M | 8.49M | 8.29M | 10.40M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 1.52M | 2.13M | 0.57M | 0.48M | 8.05M | 6.21M | | 6.21M | 8.74M | 4.61M | 6.05M | | 1.82M | 1.91M | 1.81M | 2.05M | | 0.25M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 8.26M | 5.86M | 2.97M | -0.30M | -3.28M | -3.01M | -4.78M | -7.79M | 1.70M | -2.13M | 78.88M | 72.81M | 75.80M | 68.15M | 59.25M | 43.68M | 32.84M | 20.02M | 9.01M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.49M | 11.69M | 9.86M | 7.21M | 4.97M | 2.87M | 9.11M | 4.59M | 2.24M | 15.60M | 11.94M | 94.84M | 87.26M | 81.54M | 72.76M | 64.79M | 52.16M | 41.32M | 28.31M | 19.42M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.92M | -44.74M | -47.26M | -50.30M | -53.72M | -56.85M | -66.74M | -71.91M | -75.02M | -99.96M | -104.38M | -109.40M | -117.30M | -121.20M | -130.95M | -142.05M | -159.68M | -172.43M | -186.87M | -199.38M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.15M | 0.15M | | | | 0.01M | | | | 0.85M | 1.12M | 1.12M | 1.14M | 0.50M | 0.50M | 0.50M | 0.50M | 0.49M | 0.49M |