|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 0.28M | 0.78M | 0.58M | 0.42M | 0.41M | 0.32M | 0.78M | 3.35M | 2.80M | 4.00M | 4.92M | 2.65M | 2.49M | 2.55M | 2.18M | 1.70M | 0.55M | 1.37M | 0.59M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | 1.86M | 1.90M | 1.86M | 1.86M | 1.90M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 0.28M | 0.78M | 0.58M | 0.42M | 0.41M | 0.32M | 0.78M | 3.35M | 2.80M | 4.00M | 4.92M | 2.65M | 2.49M | 4.41M | 4.04M | 3.60M | 2.41M | 3.23M | 2.49M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 3.84M | 3.55M | 2.69M | 3.49M | 4.47M | 3.58M | 1.26M | 15.72M | 16.67M | 15.05M | 12.80M | 12.18M | 12.40M | 15.16M | 14.26M | 14.05M | 14.36M | 16.29M | 15.75M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.05M | | | 4.41M | 3.45M | 1.25M | 11.96M | 14.43M | 13.80M | 10.87M | 10.18M | 1.72M | 12.46M | 10.65M | 4.20M | 9.84M | 3.85M | 3.92M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 3.84M | 7.60M | 2.69M | 3.49M | 8.88M | 7.03M | 2.52M | 27.68M | 31.10M | 28.85M | 23.67M | 22.36M | 14.12M | 27.62M | 24.91M | 18.25M | 24.20M | 20.14M | 19.67M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.58M | 1.45M | 0.89M | 0.18M | 0.77M | 0.60M | 0.41M | 1.42M | 0.81M | 1.06M | 1.18M | 1.23M | 0.90M | 0.86M | 1.32M | 1.22M | 0.79M | 1.17M | 1.03M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.24M | 4.71M | 5.26M | 4.16M | 4.69M | 5.08M | 4.50M | 2.46M | 20.00M | 19.75M | 19.74M | 18.57M | 15.96M | 15.79M | 20.30M | 19.62M | 18.81M | 17.43M | 20.69M | 18.90M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.21M | 0.18M | 0.20M | 0.16M | 0.14M | 0.10M | 0.07M | 0.07M | 0.09M | 0.06M | 0.12M | 0.11M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.65M | 19.65M | 19.64M | 19.65M | 19.65M | 19.64M | 19.64M | 19.64M | 20.94M | 8.35M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | 7.00M | 7.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.86M | 28.31M | 6.07M | 16.18M | 5.28M | 11.82M | 4.51M | 4.12M | 19.56M | 16.19M | 15.23M | 14.75M | 14.34M | 13.88M | 13.41M | 12.92M | 12.44M | 11.99M | 11.54M | 11.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.51M | 47.96M | 25.71M | 35.83M | 24.92M | 31.47M | 24.16M | 23.77M | 40.49M | 24.54M | 23.02M | 22.54M | 22.13M | 21.66M | 21.19M | 20.71M | 20.22M | 19.77M | 18.54M | 18.10M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.94M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.26M | 0.53M | 0.19M | 0.24M | 0.24M | 0.14M | 0.19M | 0.19M | 0.19M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.01M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.33M | 26.83M | 26.31M | 25.81M | 26.01M | -5.08M | 24.70M | 24.35M | 41.23M | 25.22M | 23.68M | 23.15M | 23.00M | 22.20M | 21.67M | 21.16M | 20.68M | 20.19M | 19.00M | 18.36M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.58M | 31.54M | 31.56M | 29.97M | 30.70M | | 29.20M | 26.80M | 61.23M | 44.98M | 43.42M | 41.72M | 38.96M | 37.98M | 41.97M | 40.78M | 39.50M | 37.62M | 39.69M | 37.26M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.81M | 8.76M | 10.97M | 8.46M | 8.52M | 9.97M | 10.32M | 8.84M | 15.20M | 14.38M | 11.39M | 15.81M | 16.44M | 16.90M | 14.43M | 18.68M | 14.17M | 14.36M | 18.22M | 13.94M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 1.52M | 7.32M | 0.30M | | | 4.86M | 7.70M | 0.07M | 4.72M | 70.20M | 6.47M | 4.22M | 4.12M | 78.80M | 81.10M | 81.30M | 83.60M | 86.10M | 88.20M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.79M | 10.28M | 18.28M | 8.75M | 8.52M | 9.97M | 15.18M | 16.53M | 15.28M | 19.09M | 81.59M | 22.28M | 20.66M | 21.02M | 93.23M | 99.78M | 95.47M | 97.96M | 104.32M | 102.14M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | 3.51M | 0.62M | 3.21M | 1.97M | 1.85M | 0.03M | 0.03M | 0.04M | 0.04M | 0.35M | 0.14M | 0.14M | 0.31M | 0.53M | 0.26M | 0.56M | 0.54M | 0.81M | 0.95M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.07M | 1.60M | 0.08M | 15.80M | 16.55M | 1.84M | 1.76M | 4.79M | 4.70M | 0.27M | 3.03M | 2.51M | 0.23M | 4.40M | 0.40M | 2.52M | 0.24M | 0.21M | 0.36M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.98M | 1.39M | 24.19M | 22.19M | 2.83M | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.81M | 1.16M | 0.86M | 0.62M | 1.00M | 0.74M | 0.97M | 4.86M | 4.49M | 4.57M | 6.27M | 5.81M | 4.77M | 2.88M | 6.38M | 6.59M | 5.30M | 2.83M | 4.40M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.41M | 19.98M | 23.07M | 14.31M | 17.77M | 0.58M | 17.85M | 19.44M | 29.01M | 28.39M | 30.80M | 31.83M | 29.24M | 28.75M | 33.78M | 34.44M | 36.10M | 34.71M | 116.23M | 115.10M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 14.00M | 15.16M | 24.19M | 22.19M | 23.58M | 25.10M | 24.86M | 53.06M | 56.72M | 58.67M | 60.65M | 65.25M | 68.41M | 71.04M | 72.41M | 73.78M | 76.12M | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.69M | 0.33M | 0.36M | 0.36M | 0.28M | 0.27M | 0.30M | 0.23M | 0.27M | 0.27M | 0.25M | 0.23M | 0.21M | 0.18M | 0.16M | 0.15M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | | | 0.36M | 3.35M | 3.31M | 2.75M | | 0.17M | | | | 0.01M | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.43M | | | 85.38M | 86.73M | 89.72M | 92.63M | | 105.03M | | | | 116.31M | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.26M | 33.98M | 38.29M | 38.50M | 40.65M | 42.97M | 43.27M | 44.60M | 82.35M | 85.75M | 90.08M | 93.04M | 95.38M | 97.60M | 105.20M | 107.16M | 110.12M | 110.98M | 116.32M | 115.16M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 14.99M | 16.55M | 48.38M | 44.37M | 26.41M | 25.10M | 24.86M | 53.06M | 56.72M | 58.67M | 60.65M | 65.25M | 68.41M | 71.04M | 72.41M | 73.78M | 76.12M | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | -2.44M | -6.72M | -8.53M | -9.95M | -12.10M | -14.07M | -17.80M | -21.12M | -40.77M | -46.66M | -51.32M | -56.41M | -59.62M | -63.23M | -66.38M | -70.62M | -73.37M | -76.64M | -77.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | -2.44M | -6.72M | -8.53M | -9.95M | -12.10M | -14.07M | -17.80M | -21.12M | -40.77M | -46.66M | -51.32M | -56.41M | -59.62M | -63.23M | -66.38M | -70.62M | -73.37M | -76.64M | -77.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.58M | 31.54M | 31.56M | 29.97M | 30.70M | | 29.20M | 26.80M | 61.23M | 44.98M | 43.42M | 41.72M | 38.96M | 37.98M | 41.97M | 40.78M | 39.50M | 37.62M | 39.69M | 37.26M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.83M | -0.83M | -0.83M | -0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 1.35M | 1.35M | 1.35M | 1.35M | 1.55M | 1.55M | 1.91M | 2.19M | 2.19M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -100.13M | -103.23M | 0.01M | 0.01M | 99.77M | 99.85M | 0.12M | 0.13M | 0.25M | 0.31M | -149.83M | 0.30M | -159.80M | -163.06M | 0.28M | -170.09M | -174.17M | -177.00M | -180.31M | -181.60M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | |