|
Cash & Equivalents (Quarter)
|
1.88M | 2.17M | 2.43M | 3.19M | 3.98M | 5.98M | 5.98M | 5.60M | 5.08M | 4.58M | 4.16M | 4.16M | 4.27M | 3.56M | 2.70M | 2.25M | 1.61M | 1.66M | 2.25M | 4.63M | 5.11M | 6.25M | 13.61M | 24.91M | 24.91M | 27.25M | 30.02M | 17.09M | 1.94M | 18.42M | | | 12.20M | 18.75M | 18.06M | 19.93M | 20.00M | 20.20M | 20.05M | 20.43M | 18.61M | 18.50M | 19.11M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
1.88M | 2.17M | 2.43M | 3.19M | 3.98M | 5.98M | 5.98M | 5.60M | 5.08M | 4.58M | 4.16M | 4.16M | 4.27M | 3.56M | 2.70M | 2.25M | 1.61M | 1.66M | 2.25M | 4.63M | 5.12M | 6.25M | 13.61M | 24.93M | 24.91M | 27.25M | 30.02M | 17.09M | 1.94M | 18.42M | | | 12.20M | 18.75M | 18.06M | 19.93M | 20.00M | 20.20M | 20.05M | 20.43M | 18.61M | 18.50M | 19.11M |
|
Receivables - Net (Quarter)
|
| 1.62M | | | 1.78M | 1.67M | 1.68M | 1.62M | 1.79M | 1.71M | 1.90M | 1.82M | 1.68M | 1.24M | 1.36M | 1.20M | 1.13M | 1.06M | 1.03M | 0.94M | 1.41M | 1.96M | 2.91M | 2.74M | 2.54M | 2.82M | 3.24M | 2.72M | 2.41M | 2.48M | 2.79M | 3.06M | 2.88M | 3.18M | 3.36M | 3.33M | 3.41M | 3.21M | 2.99M | 3.32M | 3.16M | 3.32M | 3.77M |
|
Receivables - Other (Quarter)
|
| | | | | | 0.20M | 0.20M | | | 0.20M | 0.22M | 0.21M | 0.04M | 0.04M | 0.04M | 0.00M | | | | 0.04M | | | | 0.01M | | | | | | | | | | | | 0.02M | | | | 0.01M | | |
|
Receivables (Quarter)
|
| 1.62M | | | 1.78M | 1.67M | 1.88M | 1.82M | 1.79M | 1.71M | 2.10M | 2.04M | 1.89M | 1.27M | 1.39M | 1.24M | 1.13M | 1.06M | 1.03M | 0.94M | 1.45M | 1.96M | 2.91M | 2.74M | 2.55M | 2.82M | 3.24M | 2.72M | 2.41M | 2.48M | 2.79M | 3.06M | 2.88M | 3.18M | 3.36M | 3.33M | 3.42M | 3.21M | 2.99M | 3.32M | 3.17M | 3.32M | 3.77M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | 2.27M | | | | 2.20M | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| 0.10M | | | 0.09M | 0.21M | 0.19M | 0.19M | 0.31M | 0.43M | 0.30M | 0.32M | 0.24M | 0.25M | 0.11M | 0.18M | 0.38M | 0.06M | 0.17M | 0.04M | 0.11M | 0.08M | 0.20M | 0.17M | 0.16M | 0.10M | 0.11M | 0.21M | 0.40M | 0.14M | 1.33M | 0.90M | 0.57M | 0.64M | 0.68M | 0.37M | 19.00M | 0.75M | 0.95M | 0.95M | 0.67M | 0.64M | 1.06M |
|
Current Assets (Quarter)
|
| 3.96M | | | 6.03M | 7.96M | 8.19M | 7.74M | 7.32M | 7.03M | 6.63M | 6.58M | 6.50M | 5.18M | 4.47M | 3.89M | 3.23M | 3.00M | 3.52M | 5.79M | 6.75M | 8.55M | 16.78M | 27.91M | 27.61M | 30.49M | 33.65M | 20.32M | 19.89M | 21.50M | 21.58M | 22.02M | 21.58M | 22.56M | 22.10M | 23.62M | 24.00M | 24.16M | 24.00M | 24.70M | 22.44M | 22.46M | 23.93M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 1.72M | | | 1.93M | 1.84M | 2.06M | 2.27M | 2.59M | 2.68M | 3.00M | 3.10M | 3.27M | 3.48M | 3.63M | 3.59M | 3.40M | 3.10M | 2.94M | 2.78M | 2.58M | 2.44M | 2.31M | 2.17M | 1.98M | 1.89M | 1.77M | 1.72M | 1.66M | 1.79M | 1.93M | 2.07M | 2.19M | 2.42M | 2.61M | 2.36M | 2.31M | 2.19M | 1.27M | 1.28M | 1.29M | 1.38M | 1.24M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| 2.44M | | | 2.48M | 2.36M | 2.41M | 2.40M | 2.33M | 2.52M | 2.44M | 2.59M | 2.49M | 2.36M | 2.37M | 2.31M | 2.27M | 2.17M | 2.16M | 1.94M | 2.20M | 2.09M | 2.33M | 2.41M | 2.26M | 2.36M | 2.23M | 8.91M | 10.79M | 10.65M | 10.72M | 1.87M | 1.96M | 1.78M | 1.90M | 1.80M | 1.82M | 1.81M | 1.76M | 1.92M | 1.93M | 1.97M | 2.07M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 6.79M | 6.49M | 21.60M | 21.02M | 0.20M | 15.32M | 15.32M | 18.71M | 18.13M | 5.59M | 5.48M | 5.37M | 5.26M | 5.14M | 5.03M | 4.92M | 4.81M | 1.13M |
|
Goodwill & Intangibles (Quarter)
|
| 2.44M | | | 2.48M | 2.36M | 2.41M | 2.40M | 2.33M | 2.52M | 2.44M | 2.59M | 2.49M | 2.36M | 2.37M | 2.31M | 2.27M | 2.17M | 2.16M | 1.94M | 2.20M | 2.09M | 2.33M | 2.41M | 2.26M | 6.79M | 8.72M | 30.51M | 31.81M | 10.85M | 26.04M | 17.19M | 8.90M | 19.91M | 7.50M | 7.28M | 8.90M | 7.07M | 6.91M | 6.95M | 6.85M | 6.78M | 3.20M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.48M | 0.48M | 0.53M | 0.56M | 0.86M | 0.86M | 0.83M | 1.82M | 1.84M | 3.70M | 4.46M | 6.30M | 4.34M | 4.34M | 4.53M | 6.30M | 4.82M | 6.60M | 6.80M |
|
Other Non-Current Assets (Quarter)
|
| 0.23M | | | 0.13M | 0.27M | 0.26M | 0.26M | 0.26M | 0.30M | 0.30M | 0.30M | 0.29M | 0.12M | 0.38M | 0.37M | 0.12M | 0.58M | 0.53M | 0.46M | 0.47M | 0.39M | 0.37M | 0.56M | 5.14M | 0.36M | 0.32M | 0.52M | 204.00M | 0.35M | 0.52M | 0.52M | 0.56M | 0.44M | 0.43M | 0.38M | 0.35M | 0.43M | 0.39M | 0.38M | 0.24M | 0.52M | 0.47M |
|
Non-Current Assets (Quarter)
|
| 4.39M | | | 4.54M | 4.47M | 4.73M | 4.94M | 5.17M | 5.50M | 5.74M | 5.98M | 6.06M | 6.22M | 6.37M | 3.71M | 3.52M | 3.68M | 3.46M | 3.24M | 3.06M | 2.83M | 2.68M | 2.68M | 9.86M | 11.88M | 11.33M | 35.34M | 23.04M | 34.09M | 33.67M | 25.56M | 21.40M | 24.62M | 14.99M | 14.52M | 8.03M | 14.04M | 13.10M | 6.69M | 6.46M | 6.71M | 2.84M |
|
Assets (Quarter)
|
| 8.35M | | | 10.57M | 12.43M | 12.92M | 12.68M | 12.49M | 12.53M | 12.37M | 12.57M | 12.56M | 11.40M | 10.84M | 10.16M | 9.01M | 8.85M | 9.16M | 10.96M | 12.01M | 13.47M | 21.79M | 33.59M | 37.48M | 42.37M | 44.98M | 55.67M | 54.63M | 55.60M | 55.25M | 47.58M | 46.83M | 47.18M | 37.10M | 38.14M | 38.20M | 38.20M | 37.09M | 37.83M | 35.65M | 35.96M | 33.82M |
|
Accounts Payables (Quarter)
|
| 0.12M | | | 0.06M | 0.04M | 0.07M | 0.03M | 0.04M | 0.03M | 0.15M | 0.28M | 0.28M | 0.35M | 0.30M | 0.16M | 0.22M | 0.33M | 0.31M | 0.34M | 0.29M | 0.36M | 0.28M | 0.34M | 1.77M | 2.50M | 0.42M | 4.42M | 1.18M | 0.18M | 1.35M | 3.65M | 0.67M | 0.81M | 0.93M | 3.27M | 1.11M | 2.87M | 1.44M | 2.83M | 2.87M | 1.45M | 1.44M |
|
Payables (Quarter)
|
| 0.12M | | | 0.06M | 0.04M | 0.07M | 0.03M | 0.04M | 0.03M | 0.15M | 0.28M | 0.28M | 0.35M | 0.30M | 0.16M | 0.22M | 0.33M | 0.31M | 0.34M | 0.29M | 0.36M | 0.28M | 0.34M | 1.77M | 2.50M | 0.42M | 4.42M | 1.18M | 0.18M | 1.35M | 3.65M | 0.67M | 0.81M | 0.93M | 3.27M | 1.11M | 2.87M | 1.44M | 2.83M | 2.87M | 1.45M | 1.44M |
|
Accumulated Expenses (Quarter)
|
| 1.32M | | | 1.62M | 1.49M | 1.83M | 1.82M | 1.92M | 1.84M | 2.17M | 1.94M | 2.11M | 1.77M | 1.31M | 0.28M | 0.18M | 0.47M | 1.09M | 0.46M | 1.21M | 1.54M | 1.54M | 2.85M | 1.77M | 2.50M | 2.77M | 4.42M | 2.90M | 0.00M | 3.17M | 0.01M | 0.30M | 2.91M | 0.30M | | 0.30M | 0.33M | 0.77M | | 1.25M | 0.29M | 0.99M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | 0.16M | 0.10M | 0.06M | 0.04M | 0.06M | 0.04M | 0.02M | | 0.11M | 0.03M | 0.14M | 0.09M | 0.13M | 0.26M | 0.33M | 0.17M | 0.17M | 0.01M | | | | 0.00M | | | | 0.01M | | |
|
Short term Debt (Quarter)
|
| 0.37M | | | 0.46M | 0.30M | 0.07M | 0.08M | 0.06M | 0.04M | 0.06M | 0.01M | 0.00M | 0.01M | | | 0.14M | 0.11M | 0.06M | 0.02M | | 0.14M | 0.08M | 0.02M | | | | | 0.21M | 0.02M | | | | | | | 0.05M | 0.06M | 0.11M | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | 0.12M | | 0.09M | 0.13M | 0.13M | | 0.14M | 0.23M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | 0.04M | 0.06M | 0.06M | 0.05M | 0.04M | 0.14M | | | | | | | | | | | | 0.05M | | 0.13M | | 0.12M | 0.08M | 0.05M | | 0.13M | 0.10M | |
|
Current Deferred Revenue (Quarter)
|
| 0.00M | | | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | 0.28M | 0.36M | 0.61M | 0.67M | 1.07M | 1.34M | 1.56M | 1.71M | 1.82M | 1.82M | 1.80M | 1.78M | 3.72M | 0.26M | 3.08M | 2.81M | 2.55M | 2.10M | 2.25M | 2.06M | 0.26M | 2.17M | 2.42M | 2.73M | 3.07M | 3.42M | 3.73M | 3.99M |
|
Total Current Liabilities (Quarter)
|
| 1.81M | | | 2.14M | 1.84M | 1.99M | 1.93M | 2.02M | 1.91M | 2.39M | 2.23M | 2.40M | 2.13M | 1.61M | 2.09M | 2.05M | 2.52M | 2.32M | 2.67M | 2.84M | 3.26M | 3.61M | 5.03M | 4.18M | 6.80M | 6.85M | 13.93M | 8.66M | 7.78M | 7.36M | 7.26M | 5.76M | 5.97M | 5.84M | 6.42M | 6.25M | 6.68M | 7.17M | 7.29M | 7.76M | 7.84M | 7.74M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | | 2.09M | 1.88M | 4.36M | 0.96M | 1.98M | 1.98M | 1.98M | 1.99M | 1.99M | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.41M | 0.68M | 0.93M | 1.27M | 1.61M | 1.83M | 1.94M | 2.00M | 2.04M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | 0.21M | 0.21M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 0.04M | 0.24M | 0.18M | 0.14M | 0.06M | 0.04M | | 0.18M | 0.14M | 0.13M | 0.07M | 0.17M | 0.05M | 0.02M | | 0.22M | 0.22M | 0.17M | 0.16M | 0.14M | 0.12M | 0.15M | 0.12M | 0.09M | 0.05M | 0.22M | 0.18M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 2.01M | 2.52M | 2.32M | 2.89M | 3.06M | 3.44M | | 5.25M | 4.18M | 6.80M | 6.88M | 16.37M | 10.38M | 11.54M | | 9.24M | 7.74M | 8.03M | 6.25M | 7.10M | 7.18M | 7.95M | 8.77M | 9.12M | 9.70M | 9.84M | 9.78M |
|
Total Liabilities (Quarter)
|
| 1.81M | | | 2.14M | 1.84M | 1.99M | 1.93M | 2.02M | 1.91M | 2.39M | 2.23M | 2.40M | 2.13M | 1.61M | 2.09M | 2.05M | 2.76M | 2.51M | 3.03M | 3.12M | 3.48M | 3.83M | 5.43M | 4.32M | 6.93M | 6.94M | 16.54M | 10.44M | 11.56M | 9.34M | 9.46M | 7.97M | 8.20M | 6.42M | 7.24M | 7.30M | 8.10M | 8.89M | 9.20M | 9.75M | 10.06M | 9.96M |
|
Total Debt (Quarter)
|
| 0.37M | | | 0.46M | 0.30M | 0.07M | 0.08M | 0.06M | 0.04M | 0.06M | 0.01M | 0.00M | 0.01M | | | 0.14M | 0.11M | 0.06M | 0.23M | 0.22M | 0.36M | 0.30M | 0.24M | | 2.09M | 1.88M | 4.36M | 1.18M | 2.00M | 1.98M | 1.98M | 1.99M | 1.99M | | | 0.05M | 0.06M | 0.11M | | | | |
|
Common Equity (Quarter)
|
| 6.44M | | | 8.43M | 10.60M | 10.93M | 10.74M | 10.47M | 10.62M | 9.98M | 10.34M | 10.16M | 9.26M | 9.23M | 8.06M | 6.96M | 6.09M | 6.65M | 7.93M | 8.88M | 9.98M | 17.96M | 28.16M | 33.16M | 35.44M | 38.04M | 39.13M | 44.19M | 44.04M | 45.91M | 38.11M | 38.86M | 38.98M | 30.68M | 30.90M | 30.90M | 30.10M | 28.20M | 28.63M | 25.90M | 25.89M | 23.87M |
|
Shareholder's Equity (Quarter)
|
| 6.44M | | | 8.43M | 10.60M | 10.93M | 10.74M | 10.47M | 10.62M | 9.98M | 10.34M | 10.16M | 9.26M | 9.23M | 8.06M | 6.96M | 6.09M | 6.65M | 7.93M | 8.88M | 9.98M | 17.96M | 28.16M | 33.16M | 35.44M | 38.04M | 39.13M | 44.19M | 44.04M | 45.91M | 38.11M | 38.86M | 38.98M | 30.68M | 30.90M | 30.90M | 30.10M | 28.20M | 28.63M | 25.90M | 25.89M | 23.87M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 8.35M | | | 10.57M | 12.43M | 12.92M | 12.68M | 12.49M | 12.53M | 12.37M | 12.57M | 12.56M | 11.40M | 10.84M | 10.16M | 9.01M | 8.85M | 9.16M | 10.96M | 12.01M | 13.47M | 21.79M | 33.59M | 37.48M | 42.37M | 44.98M | 55.67M | 54.63M | 55.60M | 55.25M | 47.58M | 46.83M | 47.18M | 37.10M | 38.14M | 38.20M | 38.20M | 37.09M | 37.83M | 35.65M | 35.96M | 33.82M |
|
Treasury Shares (Quarter)
|
| | | | | 53.00 | | | | 0.00M | | | | | 0.01M | 14.00 | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M | 0.06M | 0.06M | 0.13M | 0.02M | 0.07M | 0.07M | 0.69M | 0.20M | 0.32M | 0.24M | 0.83M | 0.84M | 0.84M | 0.90M | 1.05M | 1.28M | 0.24M | 1.74M | 2.38M | 0.24M | 2.63M |
|
Retained Earnings (Quarter)
|
| -10.71M | | | -8.95M | -9.72M | -0.74M | -0.76M | -0.88M | -0.58M | -0.72M | -0.48M | -0.63M | -12.61M | -0.83M | -0.93M | -0.98M | -16.04M | -1.14M | -16.27M | -15.80M | -1.24M | -0.88M | -0.75M | -7.55M | -5.50M | -1.08M | -2.37M | 2.16M | 1.99M | 3.60M | -1.71M | -3.94M | -1.90M | -1.65M | -1.88M | -1.83M | -13.45M | -15.13M | -1.54M | -15.51M | 0.01M | -17.01M |