|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.78M | 0.58M | 0.42M | 0.41M | 0.32M | 0.78M | 3.40M | 2.80M | 4.00M | 4.92M | 2.65M | 2.49M | 2.50M | 2.18M | 1.68M | 0.55M | 1.40M | 0.59M | 1.03M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.90M | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.78M | 0.58M | 0.42M | 0.41M | 0.32M | 0.78M | 3.40M | 2.80M | 4.00M | 4.92M | 2.65M | 2.49M | 4.36M | 4.04M | 3.54M | 2.41M | 3.26M | 2.49M | 1.03M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.84M | 3.55M | 2.69M | 3.49M | 3.90M | 4.17M | 1.64M | 15.22M | 16.16M | 15.05M | 12.47M | 12.18M | 12.50M | 15.03M | 14.39M | 14.24M | 14.22M | 16.29M | 15.41M | 14.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.41M | 3.45M | 0.39M | 3.76M | 2.24M | 13.80M | 1.93M | 1.99M | 1.72M | 12.46M | 10.65M | 10.05M | 9.84M | 12.76M | 3.92M | 10.14M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.84M | 3.55M | 2.69M | 3.49M | 8.31M | 7.62M | 2.03M | 18.98M | 18.40M | 28.85M | 14.41M | 14.17M | 14.23M | 27.49M | 25.05M | 24.29M | 24.06M | 29.04M | 19.33M | 24.64M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 1.45M | 0.30M | 0.03M | 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 | 1.06M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 16.25M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.18M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | | | 7.00M | 7.00M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.47M | 6.07M | 1.15M | 5.28M | 4.89M | 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 | 10.64M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.11M | 25.71M | 20.80M | 24.92M | 24.54M | 24.16M | 23.77M | 40.49M | 24.54M | 23.02M | 22.54M | 22.13M | 13.88M | 21.19M | 20.71M | 12.44M | 11.99M | 18.54M | 11.10M | 10.64M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.27M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.01M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 17.95M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 34.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.76M | 10.97M | 8.46M | 8.52M | 7.68M | 10.32M | 8.84M | 15.20M | 14.38M | 17.50M | 15.81M | 16.44M | 16.90M | 22.67M | 12.73M | 22.31M | 21.21M | 24.85M | 20.34M | 20.29M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | | 0.30M | | | 0.07M | 0.07M | 4.05M | 0.08M | 5.59M | 0.08M | 0.08M | | 3.81M | 5.34M | 4.67M | 5.12M | 84.28M | 86.75M | 87.80M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.28M | 10.97M | 8.75M | 8.52M | 7.68M | 10.38M | 8.91M | 19.25M | 14.45M | 23.09M | 15.89M | 16.52M | 16.90M | 26.48M | 18.07M | 26.98M | 26.34M | 109.13M | 107.10M | 108.09M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51M | 0.62M | 3.21M | 1.97M | 2.44M | 0.03M | 0.03M | 0.04M | 0.04M | 0.35M | 0.14M | 0.04M | 0.31M | 0.53M | 0.26M | 0.56M | 0.54M | 0.81M | 0.95M | 1.03M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 1.60M | 0.08M | 15.80M | | 1.84M | 1.76M | 4.79M | 4.70M | 3.02M | 3.03M | 2.51M | 2.79M | 4.40M | 0.40M | 2.52M | 0.24M | 4.21M | 3.56M | 2.20M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 1.39M | 1.20M | 0.09M | 2.83M | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 4.96M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.98M | 23.07M | 14.31M | 17.77M | 18.41M | 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 | 115.25M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 0.05M | 24.19M | 22.19M | 0.06M | 25.10M | 24.86M | 53.06M | 56.72M | 58.67M | 72.50M | 74.60M | 68.41M | 78.80M | 72.41M | 81.30M | 76.12M | 86.10M | 88.20M | 88.80M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.33M | 0.36M | 0.30M | 0.33M | 0.32M | 0.30M | 0.23M | 0.27M | 0.27M | 0.25M | 0.23M | 0.21M | 0.18M | 0.16M | 0.15M | 0.13M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.98M | 38.29M | 38.50M | 40.65M | 42.38M | 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 | 115.28M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.99M | 1.44M | 25.39M | 22.27M | 2.90M | 25.10M | 24.86M | 53.06M | 56.72M | 58.67M | 72.50M | 74.60M | 68.41M | 78.80M | 72.41M | 81.30M | 76.12M | 86.10M | 88.20M | 88.80M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -81.08M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 34.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.19M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -103.23M | -106.14M | 98.43M | -109.72M | 99.85M | 98.80M | -118.06M | -124.14M | -143.90M | 101.41M | 0.30M | 0.33M | -163.06M | 0.28M | 101.84M | -174.20M | 101.97M | -180.31M | 0.08M | -184.81M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | |