|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.06M | 27.91M | 22.90M | 20.58M | 23.73M | 16.70M | 1.64M | 10.87M | 10.01M | 19.74M | 10.81M | 20.73M | 11.77M | 6.00M | 5.41M | 3.26M | 2.60M | 2.26M | 0.20M | 1.12M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.06M | 27.91M | 22.90M | 20.58M | 23.73M | 16.70M | 1.64M | 10.87M | 10.01M | 19.74M | 10.81M | 20.73M | 11.77M | 6.00M | 5.41M | 3.26M | 2.60M | 2.26M | 0.20M | 1.12M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.01M | 0.07M | 0.01M | 0.01M | 0.07M | 0.12M | 0.20M | 0.03M | 0.24M | 0.13M | 0.17M | 0.31M | 0.03M | 0.19M | 0.19M | 0.31M | 0.32M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.01M | 0.07M | 0.01M | 0.01M | 0.07M | 0.12M | 0.20M | 0.03M | 0.24M | 0.13M | 0.17M | 0.31M | 0.03M | 0.19M | 0.19M | 0.31M | 0.32M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.90M | 0.60M | 1.26M | 0.94M | 0.43M | 0.78M | 1.11M | 1.02M | 0.49M | 0.52M | 1.09M | 0.35M | 0.38M | 0.34M | 0.25M | 0.34M | 0.46M | 0.19M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.39M | 24.42M | 21.98M | 25.96M | 18.65M | 17.67M | 12.17M | 11.96M | 21.51M | 12.20M | 21.85M | 13.47M | 7.35M | 6.80M | 4.06M | 3.29M | 3.26M | 1.33M | 2.06M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.27M | 5.08M | 4.91M | 4.72M | 4.81M | 4.88M | 5.39M | 5.40M | 5.46M | 5.30M | 5.52M | 5.18M | 4.88M | 4.91M | 4.43M | 4.35M | 4.50M | 4.24M | 4.03M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.24M | 0.22M | 0.18M | 0.15M | 0.13M | 0.11M | 0.09M | 0.07M | 0.05M | 0.02M | 0.22M | 1.40M | 1.45M | 0.31M | 1.41M | 1.52M | 1.51M | 0.32M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.24M | 0.22M | 0.18M | 0.15M | 0.13M | 0.11M | 0.09M | 0.07M | 0.05M | 0.02M | 0.22M | 1.40M | 1.45M | 0.31M | 1.41M | 1.52M | 1.51M | 0.32M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.30M | | | | 30.85M | | | | | | | | 41.90M | | | | 49.80M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.85M | 5.59M | 5.51M | 5.73M | 5.70M | 5.67M | 6.12M | 6.09M | 6.05M | 5.84M | 6.10M | 5.96M | 5.72M | 5.88M | 5.34M | 5.23M | 5.44M | 5.12M | 4.84M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.24M | 30.00M | 27.49M | 31.68M | 24.35M | 23.34M | 18.30M | 18.04M | 27.56M | 18.04M | 27.95M | 19.43M | 13.07M | 12.68M | 9.40M | 8.52M | 8.70M | 6.45M | 6.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 1.18M | 1.54M | 2.21M | 2.60M | 2.47M | 3.04M | 2.99M | 3.49M | 3.06M | 3.21M | 3.53M | 3.35M | 2.49M | 2.77M | 3.01M | 2.35M | 3.11M | 2.92M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.32M | 2.42M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 1.18M | 1.54M | 2.21M | 2.60M | 2.47M | 3.04M | 2.99M | 3.49M | 3.06M | 3.21M | 3.53M | 3.35M | 2.49M | 2.77M | 3.01M | 2.52M | 3.43M | 5.34M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.15M | 3.61M | 3.83M | 3.54M | 3.24M | 3.07M | 2.87M | 2.72M | 3.39M | 2.87M | 3.93M | 3.31M | 3.23M | 3.48M | 3.48M | 3.70M | 4.39M | 4.59M | 4.21M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.76M | 0.80M | 1.33M | 1.09M | 1.06M | 1.07M | 1.12M | 1.20M | 1.26M | 1.21M | 1.15M | 1.04M | 0.97M | 0.86M | 0.86M | 1.02M | 0.91M | 0.89M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.12M | 0.17M | 0.05M | 0.04M | 0.04M | 0.25M | 0.05M | 0.22M | 0.05M | 0.05M | 0.05M | 0.05M | 0.22M | 0.05M | 0.22M | 0.25M | 0.25M | 0.05M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 0.12M | 0.11M | 0.15M | 0.10M | 0.10M | 0.23M | 0.23M | 0.12M | 0.35M | 0.35M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | 5.85M | 6.52M | 17.51M | 17.35M | 16.98M | 17.39M | 17.24M | 18.80M | 17.65M | 8.94M | 31.49M | 30.98M | 30.28M | 7.79M | 8.27M | 9.24M | 11.42M | 12.23M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.53M | 0.51M | 0.49M | 0.45M | 0.41M | 0.44M | 0.43M | 0.42M | 0.40M | 0.40M | 0.38M | 0.36M | 0.37M | 0.33M | 0.33M | 0.35M | 0.33M | 0.32M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04M | 2.03M | 2.27M | 2.03M | 1.74M | 2.28M | 2.78M | 2.55M | 3.65M | 2.09M | 3.62M | 3.37M | 3.87M | 4.80M | 3.95M | 6.39M | 6.79M | 5.57M | 5.82M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.92M | 2.26M | 1.44M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.66M | 22.66M | 22.66M | 22.03M | 21.94M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | | -0.39M | | -0.55M | -0.65M | -0.73M | -0.81M | -0.91M | -1.01M | -1.09M | -1.14M | -1.20M | -1.25M | -1.28M | -1.31M | -1.35M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.14M | 0.22M | 0.84M | 0.52M | 0.45M | 0.40M | 0.38M | 0.34M | 0.32M | 0.38M | 0.40M | 0.35M | 0.45M | 0.41M | 0.37M | 0.42M | 0.35M | 0.28M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | | | | | | | 0.13M | | | | | 0.08M | 0.14M | 0.11M | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.56M | 8.77M | 9.71M | 20.82M | | | 4.04M | | | 3.24M | 4.83M | 4.56M | 4.99M | 5.04M | 27.72M | 29.27M | 32.56M | 30.98M | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.61M | 8.82M | 9.77M | 20.87M | 20.27M | 20.50M | 21.42M | 21.02M | 22.44M | 20.89M | 36.66M | 36.05M | 35.97M | 35.32M | 35.51M | 37.55M | 41.80M | 42.40M | 42.49M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.86M | 2.79M | 3.07M | 3.37M | 2.83M | 3.34M | 3.85M | 3.67M | 4.85M | 3.34M | 4.83M | 4.52M | 4.91M | 5.77M | 4.81M | 7.26M | 7.81M | 6.48M | 6.71M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.16M | 26.63M | 21.18M | 17.72M | 10.81M | 4.08M | 2.84M | -3.13M | -2.98M | 5.12M | -2.85M | -8.71M | -16.62M | -22.90M | -22.64M | -26.11M | -29.03M | -33.10M | -35.95M | -35.59M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.24M | 30.00M | 27.49M | 31.68M | 24.35M | 23.34M | 18.30M | 18.04M | 27.56M | 18.04M | 27.95M | 19.43M | 13.07M | 12.68M | 9.40M | 8.52M | 8.70M | 6.45M | 6.90M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 154.73M | 0.03M | 0.24M | 162.94M | -167.26M | 173.47M | -185.51M | 191.52M | 0.24M | 195.00M | 0.28M | 202.01M | 0.39M | 206.96M | -0.44M | 212.31M | -252.90M |