|
Cash & Equivalents (Quarter)
|
0.22M | 1.10M | 1.10M | 0.06M | 0.35M | 1.21M | | 0.17M | 0.87M | 1.29M | 0.24M | 0.24M | 0.02M | 0.13M | 1.06M |
|
Cash & Current Investments (Quarter)
|
0.22M | 1.10M | 1.10M | 0.06M | 0.35M | 1.21M | | 0.17M | 0.87M | 1.29M | 0.24M | 0.24M | 0.02M | 0.13M | 1.06M |
|
Receivables - Net (Quarter)
|
| 62.61M | 42.14M | 37.01M | 31.87M | | | | 2.51M | 0.63M | 2.35M | | 3.58M | | 2.67M |
|
Receivables - Other (Quarter)
|
| 0.28M | 2.10M | 0.00M | 2.48M | 1.00M | 0.01M | | 6.82M | | 5.50M | 1.50M | 24.79M | | 24.79M |
|
Receivables (Quarter)
|
| 62.89M | 44.23M | 37.01M | 34.35M | | | | 9.33M | 0.63M | 7.85M | | 28.37M | | 27.45M |
|
Inventory (Quarter)
|
-0.10M | 0.43M | -0.08M | 0.51M | 0.45M | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
5.60M | 1.57M | 8.08M | 0.03M | 0.03M | 1.17M | 0.00M | 52.00M | 17.67M | -5.21M | 10.31M | 8.87M | 8.85M | 10.19M | 0.00M |
|
Current Assets (Quarter)
|
| 50.65M | 55.66M | 52.51M | 50.61M | 3.16M | 7.64M | 26.24M | 27.87M | 24.80M | 16.05M | 10.63M | 10.47M | 15.28M | 3.73M |
|
Construction in Progress (Quarter)
|
| | | 0.07M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 2.75M | 2.10M | 1.66M | 1.05M | 3.96M | 9.16M | 8.34M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | | 32.08M |
|
Intangibles (Quarter)
|
| | | 1.66M | | | 12.27M | 14.66M | 25.57M | 22.86M | 13.97M | 19.39M | 17.01M | | |
|
Goodwill & Intangibles (Quarter)
|
| | | 1.66M | | | 12.27M | 14.66M | 25.57M | 22.86M | 13.97M | 19.39M | 17.01M | | |
|
Long-Term Deferred Tax (Quarter)
|
| 4.19M | | 0.05M | | 0.13M | 0.28M | | 0.44M | | 0.60M | | 0.70M | | 0.70M |
|
Other Non-Current Assets (Quarter)
|
| 18.57M | | 1.66M | 1.18M | 3.96M | 77.32M | | 114.22M | | 0.01M | 0.00M | | | |
|
Non-Current Assets (Quarter)
|
| 2.75M | 2.10M | -52.51M | -50.61M | 3.96M | 73.43M | 75.00M | 25.60M | 22.88M | 14.00M | 19.56M | 17.12M | 0.06M | 32.09M |
|
Assets (Quarter)
|
| 53.40M | 57.76M | | | 7.12M | 81.08M | 101.23M | 53.46M | 47.68M | 30.04M | 30.19M | 27.59M | 15.34M | 35.82M |
|
Accounts Payables (Quarter)
|
-6.09M | 10.34M | 11.07M | 12.84M | 10.38M | | | | 3.77M | -0.50M | 3.27M | 3.27M | 3.96M | 3.27M | 7.96M |
|
Notes Payables (Quarter)
|
0.49M | 26.06M | 0.53M | 0.76M | 0.77M | | 0.01M | 0.26M | 0.36M | 0.68M | 0.58M | 0.73M | 0.88M | 1.29M | 4.01M |
|
Payables (Quarter)
|
-5.60M | 36.40M | 11.60M | 13.60M | 11.15M | | 0.01M | 0.26M | 4.13M | 0.18M | 3.85M | 4.00M | 4.83M | 4.56M | 11.98M |
|
Accumulated Expenses (Quarter)
|
| 1.22M | 1.42M | 2.91M | 4.34M | | | | | | | | 2.32M | | 0.64M |
|
Other Accumulated Expenses (Quarter)
|
-0.62M | 0.37M | 1.63M | 0.35M | 0.33M | 0.52M | | 0.12M | 0.89M | -0.21M | 1.47M | 1.07M | 0.25M | 3.95M | 0.22M |
|
Short term Debt (Quarter)
|
0.37M | 0.20M | 0.57M | | | | | | | | | | 0.88M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | 0.14M | 0.19M | 0.21M | 0.21M |
|
Current Taxes (Quarter)
|
0.01M | 0.18M | -0.03M | 0.08M | 0.07M | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | 3.60M | -2.33M | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| 43.70M | 49.66M | 53.64M | 56.93M | 0.53M | 4.12M | 2.17M | 5.02M | 4.62M | 5.33M | 7.76M | 9.06M | 9.48M | 12.50M |
|
Non-Current Debt (Quarter)
|
| | | 4.59M | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | 1.07M | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | 0.60M | 2.00M | 51.00 | 405.00 | |
|
Operating Leases (Quarter)
|
| | | | -0.22M | | | | | | | 0.06M | 0.01M | | 0.21M |
|
Other Non-Current Liabilities (Quarter)
|
| | | 17.67M | 0.73M | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | 35.98M | 56.93M | | | | | | | 0.06M | 0.01M | | |
|
Total Liabilities (Quarter)
|
| 9.29M | 49.66M | 53.64M | 57.67M | 0.53M | 4.12M | 2.17M | 5.02M | 4.62M | 5.33M | 7.82M | 9.07M | 9.48M | 12.50M |
|
Total Debt (Quarter)
|
0.37M | 0.20M | 0.57M | 4.59M | | | | | | | | | 0.88M | | |
|
Common Equity (Quarter)
|
| 9.70M | 8.10M | 0.52M | -4.84M | 6.59M | 76.95M | 99.07M | 48.44M | 43.06M | 24.72M | 22.36M | 18.53M | 5.86M | 23.32M |
|
Shareholder's Equity (Quarter)
|
| 9.70M | | 0.52M | | 6.59M | 76.95M | | 48.44M | | 24.72M | | 18.53M | | 23.32M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 53.40M | 57.76M | | | 7.12M | 81.08M | 101.23M | 53.46M | 47.68M | 30.04M | 30.19M | 27.59M | 15.34M | 35.82M |
|
Retained Earnings (Quarter)
|
| 7.56M | -52.71M | -64.03M | -71.53M | -61.92M | -70.16M | -70.70M | -147.37M | -159.55M | -185.22M | -206.34M | -212.08M | -234.90M | -255.10M |
|
Treasury Shares (Quarter)
|
| | | | | 0.01M | | | 0.00M | | | | | | |