|
Cash & Equivalents (Quarter)
|
| 2.28M | 4.41M | 1.68M | 5.36M | 1.89M | 1.03M | 1.18M | 5.28M | 3.19M | 2.17M | 4.69M | 2.89M | 0.91M | 0.47M | 3.07M | 2.43M | 1.68M | 1.41M | 0.53M | 0.42M |
|
Short-term Investments (Quarter)
|
| 0.01M | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| 2.28M | 4.41M | 1.69M | 5.36M | 1.90M | 1.04M | 1.19M | 5.29M | 3.20M | 2.18M | 4.69M | 2.89M | 0.91M | 0.47M | 3.07M | 2.43M | 1.68M | 1.41M | 0.53M | 0.42M |
|
Receivables - Net (Quarter)
|
| 0.46M | | 0.12M | | 0.04M | 0.09M | 0.05M | 0.03M | 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 754.00 | | | 0.33M | | 0.84M | 0.19M |
|
Receivables - Other (Quarter)
|
| | | 0.01M | | 300.00 | 0.08M | 0.05M | 300.00 | 300.00 | 0.00M | 0.01M | 0.01M | | -0.01M | -754.00 | | 1.65M | 1.17M | 0.84M | -0.64M |
|
Receivables (Quarter)
|
| -0.02M | | 0.14M | | 0.04M | 0.16M | 0.09M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.01M | -0.01M | | | 1.98M | | 1.67M | -0.45M |
|
Prepaid Assets (Quarter)
|
| 0.02M | | 0.38M | | 0.57M | 0.29M | 0.22M | 0.40M | 0.29M | 0.22M | 0.16M | 0.44M | 0.91M | 0.77M | 0.47M | 0.30M | 0.18M | 0.20M | 0.09M | 0.11M |
|
Current Assets (Quarter)
|
| 3.15M | | 2.35M | | 2.50M | 1.45M | 1.46M | 0.30M | 1.01M | 2.58M | 4.87M | 3.31M | 1.83M | 1.24M | 3.54M | 2.73M | 3.84M | 2.77M | 1.45M | 0.72M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 0.48M | | 0.29M | | 0.27M | 0.23M | 0.09M | 0.11M | 0.02M | 0.01M | 0.00M | 0.00M | 878.00 | | | | | | | |
|
Goodwill (Quarter)
|
| | 6.55M | 6.58M | 6.58M | 6.58M | 6.58M | 6.58M | | | | 6.58M | | | | | | | | | |
|
Intangibles (Quarter)
|
| 1.73M | 0.35M | 19.36M | | 9.39M | 9.37M | 19.52M | 7.14M | 7.14M | 7.14M | 3.97M | | | | | | | 0.30M | 0.61M | 0.94M |
|
Goodwill & Intangibles (Quarter)
|
| 1.73M | 6.91M | 9.17M | 6.58M | 15.97M | 15.95M | 6.39M | 6.38M | 5.70M | 7.14M | | | | | | | | 0.30M | 0.61M | 0.94M |
|
Long-Term Deferred Tax (Quarter)
|
| 0.40M | | 0.17M | | | 0.05M | 14.38M | | 0.14M | 0.15M | 15.77M | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| 0.10M | | 0.10M | | 0.10M | 0.10M | 0.10M | 0.10M | 0.01M | | 0.01M | 3.31M | | | | 2.58M | | | | |
|
Non-Current Assets (Quarter)
|
| 2.32M | | 16.19M | | 16.35M | 16.29M | 6.60M | 12.02M | 8.46M | 5.12M | 0.01M | 0.04M | 878.00 | | | | | 0.30M | 0.61M | 0.94M |
|
Assets (Quarter)
|
| 5.47M | | 18.54M | | 18.84M | 17.74M | 8.06M | 12.32M | 9.47M | 7.69M | 4.88M | 3.36M | 1.83M | 1.24M | 3.54M | 2.73M | 3.84M | 3.07M | 2.06M | 1.66M |
|
Accounts Payables (Quarter)
|
| 1.45M | | 0.83M | | 0.51M | 0.73M | 0.52M | 0.26M | 0.29M | 0.26M | 0.29M | 0.16M | 0.02M | 0.03M | 0.03M | 0.00M | 0.03M | 0.00M | 0.14M | 0.46M |
|
Notes Payables (Quarter)
|
| | | | | | | 2.60M | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| 1.45M | | 0.83M | | 0.51M | 0.73M | 3.13M | 0.26M | 0.29M | 0.26M | 0.29M | 0.16M | 0.02M | 0.03M | 0.03M | 0.00M | 0.03M | 0.00M | 0.14M | 0.46M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | 0.08M | | | | 0.03M | | 0.01M | 0.03M | | | | | 0.14M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | 0.52M | | | | 0.18M | 0.07M | | | | | | | | |
|
Current Leases (Quarter)
|
| 0.21M | | 0.24M | | 0.25M | 0.19M | 0.13M | 0.06M | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | 0.07M | | | | 0.04M | 0.02M | 0.01M | 0.00M | | | | | | |
|
Total Current Liabilities (Quarter)
|
| 3.94M | | 3.37M | | 2.93M | 3.59M | 3.32M | 0.15M | 0.14M | 2.09M | 0.32M | 0.00M | 0.03M | 0.03M | 0.03M | 0.00M | 0.03M | 0.00M | 0.14M | 0.46M |
|
Non-Current Debt (Quarter)
|
| | | 2.79M | | | | 2.60M | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | -6.40M | | | | -7.39M | -7.56M | -7.72M | -7.69M | -7.92M | -8.11M | -7.84M | -8.06M | -8.27M | -8.41M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | -36.45M | | | | -43.14M | | | | | | | | | |
|
Operating Leases (Quarter)
|
| 0.43M | | 0.37M | | | | 0.37M | | | | 0.13M | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | 0.36M | | 6.00 | | 40.29M | | | | 36.45M | 42.22M | | | 42.22M | 43.16M | 42.15M | 42.87M | 43.99M | 44.58M |
|
Total Non-Current Liabilities (Quarter)
|
| 6.60M | | 4.54M | | 3.56M | 3.60M | 3.32M | 2.94M | 2.29M | 2.09M | 39.77M | 45.53M | | | 45.53M | 45.74M | 45.88M | 45.88M | 45.88M | 45.78M |
|
Total Liabilities (Quarter)
|
| 5.47M | | 18.54M | | 18.84M | 17.74M | 3.32M | 12.32M | 9.47M | 7.69M | 0.32M | 45.54M | 1.83M | 1.24M | 0.03M | 0.00M | 0.03M | 0.00M | 0.14M | 0.46M |
|
Total Debt (Quarter)
|
| | | 2.79M | | | | 2.60M | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| 4.66M | 16.49M | 13.97M | 18.13M | 15.28M | 14.14M | 4.73M | 8.64M | 6.44M | 5.05M | 4.56M | 3.18M | 1.80M | 1.22M | 3.51M | 2.73M | 3.81M | 11.14M | 10.19M | 9.61M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 5.47M | | 18.54M | | 18.84M | 17.74M | 8.06M | 12.32M | 9.47M | 7.69M | 4.88M | 3.36M | 1.83M | 1.24M | 3.54M | 2.73M | 3.84M | 3.07M | 2.06M | 1.66M |
|
Retained Earnings (Quarter)
|
| -87.65M | | -101.00M | | -110.88M | -113.96M | -125.91M | -126.38M | -128.42M | -129.78M | -135.43M | -136.76M | -138.11M | -138.67M | -139.48M | -140.44M | -139.77M | -140.30M | -141.27M | -141.95M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | 0.90M | | 0.90M | 0.90M | | | | | | |