|
Cash & Equivalents (Quarter)
|
0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 124.00 | 0.00M | 0.03M | 0.04M | 0.14M | 229.00 | 1.08M | 0.37M | 0.15M | | 0.01M | 1.01M | | 1.09M | 0.88M | 1.30M | 4.19M | 2.59M | 1.55M | 2.35M | 4.86M | 10.64M | 4.18M | 0.77M | 0.45M | 0.34M | 1.26M | 1.92M | 0.96M | 0.84M | 2.01M | 1.07M | 2.80M | 3.28M | 2.61M | 1.02M | 0.43M | 0.72M | 0.27M | 0.84M | 0.36M | 0.31M | 0.15M | 0.42M | 0.31M |
|
Cash & Current Investments (Quarter)
|
0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 124.00 | 0.00M | 0.03M | 0.04M | 0.14M | 229.00 | 1.08M | 0.37M | 0.15M | | 0.01M | 1.01M | | 1.09M | 0.88M | 1.30M | 4.19M | 2.59M | 1.55M | 2.35M | 4.86M | 10.64M | 4.18M | 0.77M | 0.45M | 0.34M | 1.26M | 1.92M | 0.96M | 0.84M | 2.01M | 1.07M | 2.80M | 3.28M | 2.61M | 1.02M | 0.43M | 0.72M | 0.27M | 0.84M | 0.36M | 0.31M | 0.15M | 0.42M | 0.31M |
|
Receivables - Net (Quarter)
|
665.00 | | 340.00 | 0.00M | 300.00 | 0.00M | 0.00M | 0.00M | 0.06M | | | 0.01M | 0.14M | 0.06M | 0.07M | 0.06M | 0.18M | 0.27M | 0.38M | 0.34M | 0.36M | 0.25M | 0.19M | 0.32M | 0.41M | 0.58M | 0.73M | 1.06M | 1.87M | 2.21M | 2.13M | 1.32M | 1.17M | 1.17M | 1.31M | 0.69M | 1.00M | 1.52M | 1.34M | 1.45M | 1.25M | 1.25M | 0.91M | 0.84M | 0.86M | 0.93M | 1.09M | 0.16M | 0.67M | 1.02M | 0.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | 354.00 | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
665.00 | | 340.00 | 0.00M | 300.00 | 0.00M | 0.00M | 0.00M | 0.06M | | | 0.01M | 0.14M | 0.06M | 0.07M | 0.06M | 0.18M | 0.27M | 0.38M | 0.34M | 0.36M | 0.25M | 0.19M | 0.32M | 0.41M | 0.58M | 0.73M | 1.06M | 1.87M | 2.21M | 2.13M | 1.32M | 1.17M | 1.17M | 1.31M | 0.69M | 1.00M | 1.52M | 1.34M | 1.45M | 1.25M | 1.25M | 0.91M | 0.84M | 0.86M | 0.93M | 1.09M | 0.16M | 0.67M | 1.02M | 0.10M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | 0.28M | 0.01M | 0.56M | | | | | 0.44M | 0.53M | 1.04M | | 3.76M | 4.67M | 6.83M | 9.12M | 10.35M | 10.57M | 10.16M | 10.04M | 5.61M | 8.66M | 8.77M | 8.68M | 5.46M | 5.12M | 5.01M | 5.02M | 4.77M | 4.42M | 3.68M | 3.19M | 3.13M | 2.69M | 2.55M | 2.42M | 1.74M | 2.05M | 2.03M | 0.77M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | 0.08M | 0.14M | 0.28M | | | | | 0.34M | 0.46M | 0.48M | | 0.30M | 0.64M | 1.06M | 1.06M | 0.67M | 0.99M | 1.75M | 2.21M | 1.53M | 2.40M | 1.98M | 1.65M | 1.27M | 1.03M | 1.27M | 1.04M | 1.74M | 1.67M | 1.55M | 1.78M | 1.31M | 1.30M | 1.06M | 1.14M | 0.95M | 1.14M | 1.01M | 1.02M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | 0.38M | 0.84M | 0.85M | | | | | 0.78M | 1.00M | 1.53M | | 4.05M | 5.31M | 7.89M | 10.18M | 11.02M | 11.57M | 11.91M | 12.26M | 7.14M | 11.06M | 10.75M | 10.33M | 6.73M | 6.16M | 6.28M | 6.06M | 6.51M | 6.08M | 5.23M | 4.97M | 4.44M | 3.99M | 3.61M | 0.16M | 2.69M | 3.19M | 3.04M | 1.79M |
|
Prepaid Assets (Quarter)
|
0.00M | | | | | | | | | | | | 0.17M | 0.19M | 0.23M | | | | | 0.19M | 0.15M | 0.35M | | 0.65M | 0.62M | 0.64M | 0.48M | 0.77M | 1.46M | 0.69M | 0.61M | 0.40M | 0.24M | 0.48M | 0.60M | 0.38M | 0.72M | 0.15M | 1.90M | 2.87M | 0.15M | 0.75M | 0.22M | 0.62M | 0.29M | 0.77M | 0.74M | 0.11M | 0.50M | 0.47M | 0.11M |
|
Current Assets (Quarter)
|
0.01M | | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 618.00 | 28.00 | 0.17M | 0.16M | 1.77M | 1.46M | 1.30M | | | | | 2.40M | 2.39M | 3.42M | | 7.60M | 7.89M | 11.46M | 16.23M | 23.49M | 19.08M | 15.58M | 15.44M | 14.47M | 13.73M | 14.31M | 13.20M | 12.84M | 9.88M | 9.02M | 12.06M | 14.11M | 15.02M | 8.26M | 7.04M | 6.62M | 6.06M | 6.14M | 5.75M | 4.54M | 4.70M | 4.95M | 5.02M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | 0.08M | 0.08M | 0.09M | 0.11M | | | | 0.10M | 0.13M | 0.25M | 0.47M | 0.73M | 1.03M | 1.31M | 1.48M | 1.76M | 4.80M | 5.65M | 5.61M | 4.69M | 4.23M | 3.64M | 3.37M | 3.11M | 2.79M | 3.00M | 2.46M | 2.16M | 2.15M | 6.47M | 6.17M | 5.74M | 5.49M | 5.16M | 5.00M | 0.17M | 4.57M | 4.28M | 0.11M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.22M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.37M | 0.62M | 0.59M | 0.33M | 0.32M | 0.31M | 0.30M | 0.29M | 3.07M | 2.95M | 14.65M | 14.68M | 14.55M | 14.43M | 14.14M | 14.04M | 13.94M | 14.87M | 14.87M | 13.62M | 13.52M | 13.42M | 13.31M | 5.76M | 5.66M | 5.58M | 5.47M | 4.18M | 4.90M | 4.80M | 4.18M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.37M | 0.84M | 0.59M | 0.35M | 0.35M | 0.34M | 0.33M | 0.31M | 3.09M | 2.98M | 14.68M | 14.70M | 14.57M | 14.46M | 14.17M | 14.04M | 13.94M | 14.87M | 14.87M | 13.62M | 13.52M | 13.42M | 13.31M | 5.76M | 5.66M | 5.58M | 5.47M | 4.18M | 4.90M | 4.80M | 4.18M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.77M | | | 5.24M | | | | | | | | | | | | | 16.62M | | | | 17.54M | | | | 0.02M | | | | 24.57M | | | |
|
Other Non-Current Assets (Quarter)
|
| | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | 0.19M | 0.15M | 0.11M | | | | | 0.05M | 0.06M | 0.23M | | 0.34M | 0.38M | 0.41M | 0.45M | 0.80M | 0.99M | 1.00M | 1.11M | 0.36M | 1.20M | 0.91M | 0.11M | 3.83M | 0.10M | 0.25M | 0.24M | 0.46M | 0.42M | 0.41M | 0.38M | 0.37M | 0.35M | 0.34M | 0.33M | 7.67M | 0.47M | 2.01M | 6.30M |
|
Non-Current Assets (Quarter)
|
| | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | 0.27M | 0.23M | 0.19M | | | | | 0.15M | 0.56M | 1.09M | | 1.43M | 1.76M | 2.06M | 2.26M | 2.87M | 10.06M | 10.67M | 22.30M | 21.40M | 20.58M | 19.45M | 19.79M | 18.89M | 18.23M | 18.18M | 17.38M | 19.45M | 19.40M | 23.52M | 22.88M | 14.86M | 14.20M | 13.56M | 13.03M | 12.94M | 12.33M | 11.64M | 11.20M |
|
Assets (Quarter)
|
0.01M | | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 618.00 | 28.00 | 0.17M | 0.16M | 2.05M | 1.69M | 1.49M | | | | | 2.55M | 2.95M | 4.51M | | 9.03M | 9.65M | 13.52M | 18.49M | 26.36M | 29.14M | 26.25M | 37.74M | 35.87M | 34.31M | 33.75M | 32.99M | 31.73M | 28.11M | 27.20M | 29.44M | 33.56M | 34.41M | 31.77M | 29.93M | 21.48M | 20.25M | 19.71M | 18.78M | 17.48M | 17.02M | 16.59M | 16.22M |
|
Accounts Payables (Quarter)
|
0.04M | | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.21M | 0.64M | 0.91M | | 0.10M | | | 0.46M | 0.48M | 0.39M | | 1.27M | 0.91M | 0.72M | 1.31M | 1.98M | 2.06M | 1.84M | 1.87M | 2.32M | 2.21M | 2.12M | 1.98M | 1.86M | 1.47M | 1.63M | 1.40M | 1.26M | 2.37M | 1.56M | 2.14M | 1.73M | 2.08M | 2.36M | 1.96M | 1.06M | 2.39M | 2.92M | 1.39M |
|
Notes Payables (Quarter)
|
0.08M | | 0.14M | 0.15M | 0.15M | 0.17M | 0.19M | 0.20M | 0.01M | 0.04M | 0.22M | 0.08M | 0.15M | 0.15M | 0.15M | | | 0.01M | 0.01M | 0.00M | 0.46M | 0.04M | 1.43M | 0.29M | 3.71M | 0.44M | 0.17M | 2.30M | 0.58M | 0.31M | 0.62M | 5.41M | 4.34M | 5.71M | 5.36M | 3.83M | 3.87M | 1.07M | 0.92M | 0.89M | 8.76M | 0.93M | 0.22M | 7.75M | 7.75M | 7.75M | 8.00M | 0.49M | 8.08M | 8.12M | 8.15M |
|
Payables (Quarter)
|
0.12M | | 0.18M | 0.19M | 0.19M | 0.20M | 0.22M | 0.24M | 0.04M | 0.08M | 0.26M | 0.12M | 0.36M | 0.79M | 1.06M | | 0.10M | 0.01M | 0.01M | 0.46M | 0.94M | 0.43M | 1.43M | 1.56M | 4.62M | 1.16M | 1.48M | 4.28M | 2.64M | 2.15M | 2.50M | 7.74M | 6.55M | 7.83M | 7.34M | 5.69M | 5.34M | 2.70M | 2.32M | 2.16M | 11.13M | 2.50M | 2.36M | 9.48M | 9.83M | 10.11M | 9.96M | 1.55M | 10.47M | 11.03M | 9.54M |
|
Accumulated Expenses (Quarter)
|
0.02M | | 0.01M | 0.00M | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.07M | 0.10M | 0.18M | | | | | 0.52M | 0.21M | 0.14M | | 0.16M | 0.20M | 0.33M | 0.19M | 0.39M | 0.51M | 0.55M | 0.80M | 0.86M | 0.99M | 1.00M | 0.82M | 1.45M | 1.11M | 0.96M | 0.92M | 0.83M | 1.04M | 1.41M | 1.73M | 1.51M | 1.43M | 1.48M | 0.71M | 0.47M | 0.74M | 0.74M | 0.42M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32M | 6.38M | 6.41M | 2.97M | 2.97M | 2.98M | 5.72M | 4.99M | 3.11M | 3.32M | 3.44M | 3.38M | 3.51M | | | 2.68M | 3.32M | 0.73M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.62M | 0.56M | 0.42M | 0.35M | 0.28M | 0.54M | 0.52M | 0.45M | 0.39M | 0.33M | 0.78M | 0.96M | 1.02M | 1.02M | 0.99M | 0.87M | 0.80M | 0.72M | 0.22M | 0.90M | 0.91M | 0.19M |
|
Current Deferred Revenue (Quarter)
|
0.00M | | | | | | | | 730.00 | 730.00 | 0.02M | 0.00M | 0.01M | 0.00M | 0.01M | | | | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.02M | 986.00 | 980.00 | 0.00M | 0.10M | 0.16M | 968.00 | 0.00M | 0.05M | 0.22M | 0.32M | 0.02M | 0.10M | | | | | 0.02M | 0.06M | 0.02M | 0.12M | 0.15M | 0.05M | 0.09M | 0.07M | 0.05M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | 0.08M | | | 0.20M | 0.44M | 0.90M | 1.26M | | | | | 0.99M | 0.69M | 0.57M | | 1.72M | 1.43M | 1.49M | 1.66M | 2.37M | 3.91M | 3.34M | 3.86M | 6.14M | 10.90M | 13.88M | 29.77M | 30.26M | 9.39M | 7.03M | 6.57M | 9.50M | 11.18M | 9.96M | 10.95M | 13.01M | 21.29M | 21.94M | 4.02M | 4.21M | 15.90M | 17.17M | 17.63M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | | | | | 0.43M | 0.37M | 1.89M | | 2.16M | 3.39M | 5.21M | 1.95M | 2.30M | 2.94M | 3.84M | 3.92M | 3.59M | 3.38M | 1.80M | 1.35M | 1.69M | 0.51M | 6.96M | 2.72M | 0.09M | 8.02M | 7.75M | 0.09M | 7.75M | | | 2.64M | 2.70M | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | 0.15M | 0.15M | 0.15M | | 0.47M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.02M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.10M | 0.09M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | | | | | | | | | 1.37M | | 0.49M | 3.12M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.07M | | | -0.09M | | | | | | | | | | | | | 1.43M | | | | 1.65M | | | | 0.00M | | | | 2.44M | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 1.21M | 1.05M | 0.28M | 0.66M | 0.09M | 0.88M | 0.82M | 0.74M | 0.66M | 0.58M | 2.50M | 3.49M | 3.40M | 3.20M | 2.14M | 1.97M | 2.61M | 2.40M | 0.46M | 2.50M | 1.35M | 0.40M |
|
Total Liabilities (Quarter)
|
0.14M | | 0.18M | 0.20M | 0.20M | 0.22M | 0.24M | 0.27M | 0.08M | 0.12M | 0.30M | 0.20M | 0.46M | 0.92M | 1.28M | | | | | 1.42M | 1.05M | 2.45M | | 3.88M | 4.82M | 8.66M | 5.91M | 7.61M | 11.18M | 10.71M | 23.94M | 28.53M | 30.02M | 31.31M | 32.08M | 32.84M | 19.79M | 18.52M | 18.14M | 20.16M | 21.81M | 20.18M | 20.97M | 22.99M | 23.26M | 23.75M | 16.13M | 16.63M | 17.50M | 18.52M | 18.68M |
|
Total Debt (Quarter)
|
0.00M | | | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | | | | | 0.43M | 0.37M | 1.89M | | 2.16M | 3.39M | 5.21M | 1.95M | 2.30M | 2.94M | 3.84M | 3.92M | 3.59M | 3.38M | 8.12M | 7.73M | 8.10M | 3.48M | 9.93M | 5.70M | 5.82M | 13.01M | 10.86M | 3.41M | 11.19M | 3.38M | 3.51M | 2.64M | 2.70M | 2.68M | 3.32M | 0.73M |
|
Common Equity (Quarter)
|
-0.14M | | -0.17M | -0.18M | -0.19M | -0.21M | -0.24M | -0.26M | -0.08M | -0.12M | -0.13M | -0.04M | 1.58M | 0.77M | 0.21M | | | | | 1.13M | 1.90M | 2.06M | | 5.15M | 4.84M | 4.85M | 12.58M | 18.75M | 17.96M | 15.53M | 13.80M | 7.33M | 4.28M | 2.40M | 0.91M | -1.11M | 8.31M | 8.68M | 11.30M | 13.40M | 12.60M | 11.59M | 8.96M | -1.52M | -3.01M | -4.04M | 2.65M | 0.85M | -0.48M | -1.93M | -2.46M |
|
Shareholder's Equity (Quarter)
|
-0.14M | | -0.17M | -0.18M | -0.19M | -0.21M | -0.24M | -0.26M | -0.08M | -0.12M | -0.13M | -0.04M | 1.58M | 0.77M | 0.21M | | | | | 1.13M | 1.90M | 2.04M | | 5.15M | 4.82M | 4.86M | 12.57M | 18.75M | 17.96M | 15.53M | 13.80M | 7.33M | 4.28M | 2.40M | 0.91M | -1.11M | 8.31M | 8.68M | 11.30M | 13.40M | 12.60M | 11.59M | 8.96M | -1.52M | -3.01M | -4.04M | 2.65M | 0.85M | -0.48M | -1.93M | -2.46M |
|
Liabilities and Shareholders Equity (Quarter)
|
0.01M | | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 618.00 | 28.00 | 0.17M | 0.16M | 2.05M | 1.69M | 1.49M | | | | | 2.55M | 2.95M | 4.51M | | 9.03M | 9.65M | 13.52M | 18.49M | 26.36M | 29.14M | 26.25M | 37.74M | 35.87M | 34.31M | 33.75M | 32.99M | 31.73M | 28.11M | 27.20M | 29.44M | 33.56M | 34.41M | 31.77M | 29.93M | 21.48M | 20.25M | 19.71M | 18.78M | 17.48M | 17.02M | 16.59M | 16.22M |
|
Retained Earnings (Quarter)
|
-0.18M | | -0.21M | -0.23M | -0.24M | -0.26M | -0.28M | -0.31M | -0.33M | -0.37M | -0.38M | -0.38M | -3.96M | -4.79M | -5.48M | | | | | -12.81M | -13.72M | -15.01M | | -18.09M | -19.41M | -21.32M | -23.94M | -27.14M | -30.27M | -33.22M | -36.76M | -44.23M | -47.74M | -49.93M | -51.70M | -54.09M | -50.39M | -52.20M | -56.35M | -58.60M | -60.68M | -62.50M | -65.30M | -75.02M | -76.70M | -78.30M | -80.50M | -82.71M | -84.04M | -85.56M | -86.96M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | 2.43M | 2.43M | 0.25M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.85M | 2.99M | 1.13M | 2.59M | 2.62M | 2.71M | 2.79M | 1.16M | 1.08M | 1.23M | 1.23M | | | | | | | | | | | | | | | | | 0.36M | 0.20M | 0.20M | 0.20M | 0.20M |