|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Accured (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.11M | 97.80M | 93.60M | 83.70M | 68.14M | 51.99M | 35.29M | 25.04M | 16.64M | 9.60M | 37.61M | 126.56M | 119.17M | 102.92M | 84.25M | 74.72M | 67.13M | 48.98M | 62.79M | 47.37M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | | | 0.20M | | | | 0.28M | 0.38M | 0.24M | 0.22M | 0.20M | 0.19M | 0.17M | 0.15M | 0.13M | 0.11M | 0.09M | 0.07M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 1.87M | 2.68M | 2.94M | 2.75M | 2.89M | 1.56M | 0.95M | 0.80M | 1.89M | 1.39M | 1.48M | 1.51M | 2.47M | 2.37M | 1.38M | 1.59M | 3.54M | 1.76M | 1.48M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.12M | 99.83M | 96.44M | 86.77M | 71.00M | 54.99M | 36.91M | 26.06M | 17.51M | 11.58M | 39.08M | 128.11M | 120.67M | 110.84M | 99.95M | 89.94M | 82.08M | 66.72M | 78.93M | 63.24M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.48M | 0.50M | 0.45M | 0.41M | 0.57M | 0.56M | 0.54M | 0.51M | 0.48M | 0.44M | 0.45M | 0.43M | 0.49M | 0.47M | 0.43M | 0.48M | 0.53M | 0.52M | 0.48M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.20M | 0.05M | 0.10M | 0.15M | 0.10M | 0.25M | 0.10M | 0.10M | 0.10M | 0.10M | 0.15M | 0.73M | 0.52M | 0.50M | 0.48M | 0.45M | 0.47M | 0.41M | 0.39M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.16M | 4.08M | 4.06M | 3.77M | 3.65M | 3.73M | 3.79M | 3.65M | 3.58M | 3.45M | 3.12M | 2.95M | 2.98M | 2.71M | 2.55M | 2.37M | 2.27M | 2.21M | 2.00M | 1.81M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.28M | 103.91M | 100.50M | 90.54M | 74.64M | 58.73M | 40.70M | 29.71M | 21.09M | 15.03M | 42.20M | 131.07M | 123.65M | 113.55M | 102.50M | 92.31M | 84.34M | 68.92M | 80.93M | 65.06M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 2.32M | 2.66M | 0.00M | 2.76M | 0.01M | 2.96M | 1.60M | 2.47M | 1.62M | 1.30M | 1.74M | 1.55M | 1.21M | 0.71M | 1.04M | 0.65M | 0.49M | 1.83M | 1.28M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 0.73M | 0.42M | 0.10M | 0.78M | | | | | | | | 0.93M | 0.66M | 0.40M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 2.32M | 2.66M | 0.00M | 2.76M | 1.05M | 3.69M | 2.02M | 2.58M | 2.41M | 1.30M | 1.74M | 1.55M | 1.21M | 0.71M | 1.04M | 0.65M | 1.42M | 2.49M | 1.68M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 1.99M | 2.63M | 0.07M | 0.24M | 1.19M | 0.31M | 0.80M | 0.04M | 0.29M | 0.13M | 2.23M | 2.16M | 3.81M | 5.47M | 8.81M | 6.58M | 8.42M | 9.25M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 0.06M | | 0.03M | 0.01M | 0.00M | | | 0.01M | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.38M | 0.40M | 300.00 | | 0.00M | 0.00M | 0.47M | 0.49M | 0.00M | 0.52M | 0.53M | 0.55M | 0.57M | 0.53M | 0.60M | 0.56M | 0.64M | 0.60M | 0.62M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 1.42M | 1.42M | 1.42M | 2.80M | 1.24M | 0.71M | 0.71M | 0.71M | 0.71M | 0.79M | 1.76M | 0.79M | 2.30M | 2.47M | 2.51M | 2.59M | 2.51M | 2.14M | 2.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.19M | 6.27M | 7.91M | 6.42M | 5.77M | 8.93M | 6.05M | 4.29M | 4.57M | 4.05M | 2.91M | 4.16M | 5.12M | 6.24M | 7.52M | 9.62M | 12.61M | 11.15M | 13.64M | 13.53M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 2.14M | 0.32M | 0.28M | 0.32M | 0.38M | 0.41M | 2.49M | 0.50M | 2.14M | 1.78M | 0.33M | 2.67M | 1.09M | 0.73M | 0.45M | 0.39M | 0.22M | 0.34M | 0.18M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35M | 3.63M | 3.14M | 2.72M | 2.61M | 2.49M | 2.37M | 2.25M | 2.12M | 1.99M | 1.85M | 1.71M | 1.57M | 1.42M | 1.27M | 1.11M | 0.95M | 0.78M | 0.61M | 0.43M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.11M | 12.02M | 11.93M | 4.14M | 4.16M | 3.75M | 5.05M | 4.75M | 4.44M | 4.13M | 3.64M | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | 18.29M | 19.84M | 10.56M | 9.93M | 12.67M | 11.10M | 9.03M | 9.01M | 8.18M | 6.55M | 7.78M | 9.37M | 8.74M | 9.52M | 11.19M | 13.95M | 12.16M | 14.59M | 14.14M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.98M | 85.62M | 80.66M | 79.98M | 64.72M | 46.05M | 29.61M | 20.67M | 12.08M | 6.85M | 35.65M | 123.28M | 114.29M | 104.80M | 92.97M | 81.12M | 70.39M | 56.77M | 66.34M | 50.92M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.98M | 85.62M | 80.66M | 79.98M | 64.72M | 46.05M | 29.61M | 20.67M | 12.08M | 6.85M | 35.65M | 123.28M | 114.29M | 104.80M | 92.97M | 81.12M | 70.39M | 56.77M | 66.34M | 50.92M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.28M | 103.91M | 100.50M | 90.54M | 74.64M | 58.73M | 40.70M | 29.71M | 21.09M | 15.03M | 42.20M | 131.07M | 123.65M | 113.55M | 102.50M | 92.31M | 84.34M | 68.92M | 80.93M | 65.06M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.00M | 0.14M | 0.14M | 0.14M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -219.84M | -227.59M | -240.40M | -250.92M | -267.60M | -287.38M | -304.86M | -314.62M | -326.85M | -333.80M | -340.34M | -346.69M | -356.21M | -366.95M | 0.02M | -394.00M | -407.63M | 0.00M | 0.01M | -461.04M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 2.32M | 2.32M | 206.64M | 6.89M | 6.90M | 6.90M | 6.90M | 7.32M | 7.88M | 12.02M | 27.03M | 27.03M | 27.06M | 27.06M | 28.32M | 29.00M | 29.29M | 38.90M | 39.62M |