|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 40.44M | 71.51M | 54.59M | 0.10M | 0.01M | 16.94M | 0.01M | 16.69M | 0.01M | 0.00M | 0.00M | 110.18M | 93.43M | 81.86M | 134.55M | 125.05M | 0.02M | 0.09M | 0.04M | 0.15M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12M | 1.44M | 1.06M | 0.94M | 0.54M | | | | 0.04M | | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.48M | 3.74M | 1.00M | 1.31M | 1.31M | 1.92M | 0.86M | 0.01M | 1.54M | -0.50M | -0.10M | 0.03M | 1.00M | -0.60M | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.12M | 3.91M | 4.80M | 1.94M | 1.85M | 1.31M | 1.92M | | 0.04M | | | | | | | | | | | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 1.41M | 2.37M | 2.68M | 1.89M | 1.12M | 1.29M | 1.63M | 1.14M | 0.94M | 0.50M | 0.10M | 0.10M | 0.90M | 4.33M | 1.83M | 1.90M | 2.14M | 6.91M | 6.68M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 47.36M | 77.01M | 61.84M | 43.66M | 15.02M | 19.45M | 16.42M | 19.25M | 7.52M | 12.66M | 8.39M | 111.21M | 95.89M | 86.15M | 138.89M | 126.94M | 115.19M | 113.85M | 105.29M | 88.83M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 1.41M | 2.69M | 2.60M | 2.57M | 2.51M | 2.41M | 2.44M | 2.18M | 2.07M | 1.97M | 1.88M | 1.78M | 1.67M | 1.21M | 0.95M | 0.69M | 0.54M | 0.46M | 0.38M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.30M | 0.04M | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 15.14M | 14.71M | 14.45M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.23M | 0.23M | 0.23M | 0.23M | 0.18M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.21M | 0.21M | 0.21M | 0.18M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 16.72M | 18.35M | 18.37M | 18.24M | 17.20M | 17.10M | 16.95M | 16.98M | 16.72M | 16.61M | 12.60M | 12.52M | 12.41M | 12.31M | 11.84M | 11.58M | 11.40M | 11.25M | 11.17M | 11.06M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 64.08M | 95.36M | 80.21M | 61.90M | 32.22M | 36.55M | 33.37M | 36.23M | 24.23M | 29.27M | 20.99M | 123.73M | 108.31M | 98.45M | 150.73M | 138.52M | 126.58M | 125.10M | 116.46M | 99.89M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.96M | 3.57M | 3.37M | 3.76M | 2.16M | 1.45M | 2.88M | 5.57M | 0.75M | 0.79M | 0.45M | 0.92M | 0.65M | 1.81M | 0.28M | 0.68M | 2.37M | 0.47M | 0.14M | 0.36M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 17.14M | 32.48M | | 33.18M | | 2.56M | 5.93M | 9.30M | 14.12M | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 21.11M | 36.05M | 3.37M | 36.94M | 2.16M | 4.01M | 8.81M | 14.86M | 14.87M | 0.79M | 0.45M | 0.92M | 0.65M | 1.81M | 0.28M | 0.68M | 2.37M | 0.47M | 0.14M | 0.36M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 17.61M | 15.46M | 16.52M | 14.14M | 13.23M | 2.00M | 2.00M | 2.00M | 0.61M | 0.21M | 2.00M | 2.00M | 2.00M | 7.03M | 0.33M | 4.57M | 6.52M | 0.33M | 2.00M | 0.33M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.36M | 0.37M | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.09M | 0.11M | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 21.67M | 19.04M | 19.89M | 17.89M | 15.39M | 18.15M | 22.11M | 23.25M | 22.45M | 6.00M | 4.62M | 215.70M | 96.40M | 60.67M | 6.96M | 5.62M | 9.26M | 7.97M | 12.94M | 11.60M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.83M | | 18.71M | 16.50M | 13.49M | 10.47M | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.46M | 11.46M | 1.66M | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.13M | 0.11M | 0.12M | 0.13M | 0.13M | 0.14M | 0.15M | 0.16M | 0.16M | 0.15M | 0.16M | 0.17M | 0.15M | 1.43M | 0.28M | 0.29M | 0.30M | 0.43M | 0.45M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 1.40M | 2.30M | 2.36M | 1.94M | 1.79M | 1.71M | 1.63M | 5.05M | 4.95M | 1.37M | 1.28M | 1.18M | 11.81M | 8.12M | 7.74M | 10.26M | 0.12M | 18.00M | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 40.94M | 53.65M | 54.83M | 53.20M | 36.24M | 36.78M | 42.57M | 40.87M | 26.15M | 9.62M | 12.32M | 223.53M | 109.28M | 63.91M | 9.58M | 8.17M | 11.75M | 33.44M | 15.41M | 31.57M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 42.50M | 55.05M | 57.13M | 55.56M | 38.17M | 38.58M | 44.28M | 42.50M | 31.20M | 14.57M | 13.69M | 224.81M | 110.46M | 75.72M | 17.70M | 15.91M | 22.01M | 33.55M | 33.41M | 31.57M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.83M | | 18.71M | 16.50M | 13.49M | 10.47M | | | | | | | 0.36M | 0.36M | 0.37M | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 21.59M | 40.31M | 23.08M | 6.34M | -5.95M | -2.03M | -10.91M | -6.27M | -6.97M | 14.70M | 7.30M | -112.54M | -13.61M | 21.08M | 133.03M | 122.61M | 104.57M | 91.55M | 83.05M | 68.32M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 21.59M | 40.31M | 23.08M | 6.34M | -5.95M | -2.03M | -10.91M | -6.27M | -6.97M | 14.70M | 7.30M | -112.54M | -13.61M | 21.08M | 133.03M | 122.61M | 104.57M | 91.55M | 83.05M | 68.32M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 64.08M | 95.36M | 80.21M | 61.90M | 32.22M | 36.55M | 33.37M | 36.23M | 24.23M | 29.27M | 20.99M | 123.73M | 108.31M | 98.45M | 150.73M | 138.52M | 126.58M | 125.10M | 116.46M | 99.89M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -225.57M | -243.00M | -262.17M | -284.22M | -297.20M | -294.01M | -303.82M | -313.80M | -321.74M | -326.97M | -335.13M | -456.42M | -357.96M | -334.92M | | -383.41M | -0.03M | -434.80M | -448.52M | -468.15M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.01M | 0.01M | | | | | | | | | | 0.63M | 0.63M | 0.42M | 0.42M | 0.42M | 0.39M | 0.19M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 9.36M | 0.04M | 9.40M | 9.41M | 9.41M | 0.04M | 0.06M | 0.06M | 0.80M | 0.80M | 1.03M | 1.03M | 9.68M | 10.47M | 10.83M | 10.84M | 17.83M | 18.51M | 24.64M |