|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.45M | 10.84M | 19.60M | 13.41M | 12.14M | 17.86M | 15.30M | 12.13M | 18.80M | 12.60M | 8.20M | 9.45M | 52.30M | 45.50M | 41.60M | 36.75M | 31.06M | 25.92M | 98.50M | 88.93M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.93M | 0.06M | 0.06M | 12.50M | 0.06M | 0.17M | | | | 0.10M | 0.98M | 0.31M | 0.24M | 0.06M | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.93M | 0.06M | 0.06M | 12.50M | 0.06M | 0.17M | | | | 0.10M | 0.98M | 0.31M | 0.24M | 0.06M | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.31M | 1.57M | 2.05M | 1.39M | 0.64M | 1.28M | 2.54M | 1.85M | 1.32M | 1.87M | 1.04M | 0.57M | 0.30M | 1.06M | 0.17M | 0.12M | 0.09M | 0.84M | 0.22M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 9.22M | 11.27M | 22.17M | 15.62M | 13.61M | 30.61M | 28.78M | 27.09M | 20.63M | 13.94M | 10.12M | 10.66M | 53.87M | 46.20M | 42.96M | 38.11M | 31.92M | 26.37M | 99.46M | 89.89M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.32M | 0.30M | 0.28M | 0.26M | 0.25M | 0.23M | 0.21M | 0.18M | 0.16M | 0.14M | 0.12M | 0.10M | 0.07M | 0.05M | 0.03M | 0.02M | 0.02M | 0.01M | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.72M | 9.62M | 8.54M | 9.17M | 5.94M | 5.77M | 6.17M | 5.59M | 7.69M | 8.03M | 4.39M | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | 0.01M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7.53M | 10.39M | 9.26M | 9.85M | 6.57M | 6.38M | 6.73M | 6.14M | 8.20M | 8.49M | 4.80M | 0.36M | 0.31M | 0.26M | 0.21M | 0.15M | 0.11M | 0.07M | 0.04M | 0.01M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 16.75M | 21.66M | 31.43M | 25.47M | 20.18M | 36.99M | 35.52M | 33.24M | 28.83M | 22.43M | 14.92M | 11.02M | 54.18M | 46.46M | 43.16M | 38.27M | 32.03M | 26.45M | 99.49M | 89.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96M | 4.86M | 4.66M | 8.02M | 12.47M | 9.60M | 6.68M | 7.31M | 8.36M | 9.11M | 9.62M | 10.24M | 8.73M | 6.79M | 6.23M | 5.03M | 4.19M | 5.22M | 9.80M | 6.56M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.26M | | | 0.56M | 0.22M | | | 0.47M | 0.19M | | | | | | | 0.33M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96M | 4.86M | 5.30M | 8.28M | 12.47M | 9.60M | 7.23M | 7.54M | 8.36M | 9.11M | 10.09M | 10.43M | 8.73M | 6.79M | 6.23M | 5.03M | 4.19M | 5.22M | 10.13M | 6.56M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.17M | 0.18M | 0.18M | 0.19M | 0.20M | 0.21M | 0.15M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.17M | 0.12M | 0.08M | 0.03M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 18.70M | 0.03M | 0.02M | 0.02M | 0.02M | 18.69M | 18.69M | 0.02M | 0.02M | 0.02M | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.16M | 5.06M | 5.51M | 8.50M | 12.70M | 9.82M | 7.47M | 7.71M | 8.53M | 9.29M | 10.28M | 10.62M | 8.92M | 6.99M | 6.42M | 5.20M | 4.32M | 5.29M | 10.16M | 6.64M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.52M | 3.59M | 2.26M | 1.26M | 0.77M | 0.72M | 1.41M | 0.68M | 0.92M | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | | | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 62.65M | 60.19M | 44.61M | 24.96M | 14.37M | 15.92M | 24.21M | 16.58M | 19.60M | 18.88M | 10.72M | 6.13M | 5.19M | | 2.90M | 2.10M | 0.98M | -0.36M | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.59M | 0.54M | 0.49M | 0.44M | 0.39M | 0.33M | 0.34M | 0.45M | 0.26M | 0.21M | 0.17M | 0.12M | 0.26M | 0.21M | 0.17M | 0.12M | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 1.26M | 0.77M | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 10.33M | 9.24M | 8.32M | 8.99M | 13.14M | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 10.38M | 9.29M | 8.37M | 10.25M | 13.91M | 29.60M | 27.88M | 27.40M | 28.42M | 28.83M | 29.43M | 29.57M | 28.20M | 26.02M | 25.25M | 23.96M | 23.13M | 24.04M | 28.95M | 25.46M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.52M | 3.59M | 2.26M | 1.26M | 0.77M | 0.72M | 1.41M | 0.68M | 0.92M | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -56.27M | -47.82M | -21.55M | -9.74M | -8.09M | -8.53M | -16.57M | -10.74M | -19.19M | -25.28M | -25.23M | -24.68M | 25.99M | 20.44M | 17.91M | 12.20M | 8.90M | 2.40M | 70.54M | 64.44M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -56.27M | -47.82M | -21.55M | -9.74M | -8.09M | -8.53M | -16.57M | -10.74M | -19.19M | -25.28M | -25.23M | -24.68M | 25.99M | 20.44M | 17.91M | 12.20M | 8.90M | 2.40M | 70.54M | 64.44M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 16.75M | 21.66M | 31.43M | 25.47M | 20.18M | 36.99M | 35.52M | 33.24M | 28.83M | 22.43M | 14.92M | 11.02M | 54.18M | 46.46M | 43.16M | 38.27M | 32.03M | 26.45M | 99.49M | 89.90M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -274.73M | -273.11M | -259.00M | -248.83M | -247.70M | -253.30M | -267.06M | -265.52M | -274.32M | -280.80M | -281.19M | -281.04M | -286.10M | -291.30M | -296.10M | -299.72M | -304.80M | -310.90M | -319.55M | -326.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 57.57M | 23.09M | 66.47M | 1.72M | 66.94M | 77.33M | 23.09M | 0.58M | 0.58M | 2.08M | 0.58M | 2.08M | 0.58M | 2.43M | 2.61M | 3.94M | 2.61M | 2.62M | 0.58M | 0.58M |