|
Cash & Equivalents (Quarter)
|
0.75M | 0.76M | 0.47M | 0.71M | 0.61M | 6.49M | 5.64M | 7.91M | 7.01M | 4.44M | 3.54M | 9.34M | | | | | | | | | | | | | | | | | | | 1.81M | | | 3.47M | 0.85M | 5.75M | 1.60M | 1.60M | 3.51M | 7.18M | 3.14M | 4.49M | 7.03M | 6.66M | 10.21M | 9.05M | 15.82M | 11.56M | 8.43M | 5.36M | 11.72M | 9.06M | 9.03M | 10.94M | 18.79M | 16.22M | 17.43M | 21.05M | 28.76M | 28.30M | 30.48M | 26.17M | 31.28M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53M | | | | | 7.01M | | | | 7.08M | | | | 6.23M | | | | 5.95M |
|
Cash & Current Investments (Quarter)
|
0.75M | 0.76M | 0.47M | 0.71M | 0.61M | 6.49M | 5.64M | 7.91M | 7.01M | 4.44M | 3.54M | 9.34M | | | | | | | | | | | | | | | | | | | 1.81M | | | 3.47M | 0.85M | 5.75M | 1.60M | 1.60M | 3.51M | 7.18M | 3.14M | 4.49M | 7.03M | 6.66M | 10.21M | 12.58M | 15.82M | 11.56M | 8.43M | 5.36M | 18.73M | 9.06M | 9.03M | 10.94M | 25.86M | 16.22M | 17.43M | 21.05M | 34.99M | 28.30M | 30.48M | 26.17M | 37.23M |
|
Receivables - Net (Quarter)
|
| | 0.39M | | | | 2.23M | 1.60M | 1.07M | 1.30M | 1.61M | 1.68M | 1.68M | 1.88M | 0.35M | 0.52M | 1.30M | 0.34M | 0.11M | 0.99M | 0.95M | 0.52M | 0.33M | 0.79M | 1.10M | 0.51M | 0.61M | 0.14M | 0.75M | 1.33M | 0.49M | 0.33M | 0.60M | 2.48M | 0.97M | 1.43M | 0.91M | 0.95M | 1.89M | 1.51M | 1.93M | 1.64M | 0.06M | 1.44M | 0.03M | 0.01M | 0.05M | 0.80M | 0.83M | 0.79M | 3.29M | 0.57M | 0.50M | 0.57M | 4.75M | 0.39M | 6.11M | 6.92M | 0.28M | 0.43M | 0.69M | 12.27M | 0.83M |
|
Receivables - Other (Quarter)
|
| | | | | | 1.00M | | | | 1.30M | 0.70M | | 0.13M | 0.06M | 0.15M | 0.28M | 0.39M | 0.40M | 0.50M | 0.60M | 0.80M | 81.00M | 1.10M | 1.10M | 1.00M | 0.80M | 1.00M | 0.90M | 0.90M | 1.00M | 3.98M | 1.00M | 1.57M | 2.95M | 1.00M | 2.31M | 2.49M | 3.64M | 3.34M | 3.00M | 3.02M | 3.57M | 4.92M | 3.04M | 4.60M | 1.70M | 2.50M | 2.93M | 6.88M | 3.29M | 3.49M | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | 0.39M | | | | 3.23M | 1.60M | 1.07M | 1.30M | 2.91M | 2.38M | 1.68M | 2.01M | 0.41M | 0.68M | 1.58M | 0.72M | 0.51M | 1.49M | 1.55M | 1.32M | 81.33M | 1.89M | 2.20M | 1.51M | 1.41M | 1.14M | 1.65M | 2.23M | 1.49M | 4.31M | 1.60M | 4.05M | 3.92M | 2.43M | 3.21M | 3.44M | 5.53M | 4.85M | 4.93M | 4.65M | 3.63M | 6.36M | 3.06M | 4.62M | 1.74M | 3.31M | 3.76M | 7.68M | 6.58M | 4.07M | 0.50M | 0.57M | 4.75M | 0.39M | 6.11M | 6.92M | 0.28M | 0.43M | 0.69M | 12.27M | 0.83M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | 27.78M | 25.38M | | | | | | | | | | | | | | | | | | | 44.71M | | | 27.04M | 20.25M | 17.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | 8.56M | 5.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | 6.21M | 12.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.33M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.89M | | | | 1.63M | | | | 0.99M | | | | 0.05M | | | | 0.36M | 0.08M | 0.15M | 0.23M | 0.27M | 0.41M | 0.35M | 0.24M | 0.19M | 0.33M | 0.27M | 0.34M | 0.20M | 0.41M | 0.49M | 0.34M | 0.26M | 0.46M | 0.53M | 0.31M | 0.35M | 0.61M | 0.51M | 0.40M | 0.43M | 0.66M | 0.92M | 1.82M | 2.02M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.93M | | | 5.27M | 9.31M | 12.43M | 8.41M | 9.38M | 12.32M | 13.34M | 17.63M | 20.91M | 20.08M | 15.28M | 12.68M | 13.37M | 15.78M | 13.58M | 15.05M | 22.19M | 24.39M | 22.08M | 24.49M | 28.81M | 36.73M | 34.80M | 38.06M | 40.99M | 53.27M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 0.05M | | 0.04M | 0.09M | 0.10M | 0.10M | 0.09M | 0.18M | 0.22M | 0.24M | | | 0.24M | | | | 0.40M | | | | 0.39M | | | | 0.26M | | | | 0.31M | | | 0.24M | 0.22M | 0.20M | 0.22M | 0.24M | 0.28M | 0.24M | 0.26M | 0.27M | 0.17M | 0.24M | 0.19M | 0.20M | 0.26M | 0.39M | 0.38M | 0.40M | 0.42M | 0.47M | 0.47M | 0.51M | 0.48M | 0.61M | 0.55M | 0.59M | 0.57M | 0.66M | 0.62M | 0.58M | 0.67M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 8.60M | 8.42M | 8.23M | 7.62M | 6.96M | 6.31M | 4.67M | 3.65M | 3.17M | 4.70M | 7.49M | 7.46M | 7.21M | | 6.31M | 6.23M | 5.98M | 0.05M | 0.32M | 0.39M | 0.47M | 0.44M | 0.75M | 0.83M | 0.93M | 0.90M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.27M | 0.27M | 0.19M | 0.17M | 0.15M | 0.14M | 0.12M | 0.10M | 0.09M | 0.07M | 0.05M | 0.04M | 0.02M | | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | 1.92M | 1.91M | 1.89M | 1.87M | 1.85M | 1.84M | 1.82M | 1.80M | 1.79M | 1.77M | 1.75M | 1.74M | 1.72M | 1.70M | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | 47.17M | | | | 47.33M | | | | 0.09M | | | | 0.00M | | | | 0.26M | | | | | | | | | | | | | | | | | | 11.31M | 11.31M | 11.30M | 11.77M | 11.43M | 11.47M | 11.36M | 11.20M | 11.05M | 10.72M | 10.88M | 10.68M | 10.32M | 9.75M | 14.72M | 14.40M | 13.76M | 13.31M | 18.89M |
|
Other Non-Current Assets (Quarter)
|
| | 34.01M | | 26.69M | 24.08M | 2.63M | 3.10M | 3.11M | 3.20M | 2.34M | 3.31M | | | 2.09M | | | | 5.70M | | | | 4.20M | | 3.01M | | 2.11M | | | | 1.14M | | | 1.25M | 7.79M | 1.49M | 20.67M | | | | | | 0.03M | | | 3.37M | 2.31M | 0.09M | 0.03M | | 0.01M | 0.00M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.06M | 0.06M | 0.05M | 0.06M | 0.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.18M | | | 6.86M | 10.62M | 10.36M | 9.73M | 8.99M | 16.25M | 14.38M | 22.73M | 22.09M | 23.53M | 27.02M | 26.55M | 26.18M | 26.69M | 25.66M | 25.26M | 24.49M | 25.55M | 24.77M | 24.09M | 23.35M | 28.14M | 28.00M | 27.18M | 26.60M | 31.70M |
|
Assets (Quarter)
|
| | 40.93M | | 42.50M | 49.00M | 46.38M | 34.98M | 31.03M | 29.09M | 38.70M | 42.07M | | | | | | | | | | | | | | | | | | 56.01M | 51.16M | 53.30M | 3.65M | 3.96M | 35.10M | 4.88M | 3.92M | 12.13M | 19.93M | 22.79M | 18.14M | 18.37M | 28.58M | 27.72M | 40.37M | 43.00M | 43.60M | 42.30M | 39.23M | 39.55M | 42.47M | 39.24M | 40.31M | 46.69M | 49.94M | 46.85M | 48.58M | 52.16M | 64.87M | 62.81M | 65.24M | 67.59M | 84.96M |
|
Accounts Payables (Quarter)
|
| | 5.01M | | 5.92M | 3.50M | 2.91M | 5.01M | 3.04M | 5.02M | 5.04M | 5.14M | | | | | | | | | | | | | | | | | | | 14.89M | 2.50M | | 4.87M | 1.20M | 6.80M | 1.95M | 0.69M | 1.44M | 0.59M | 0.81M | 0.31M | 0.85M | 0.69M | 0.66M | 0.53M | 0.78M | 1.10M | 0.65M | 0.82M | 0.74M | 0.97M | 0.84M | 0.97M | 0.84M | 0.90M | 0.88M | 0.91M | 0.78M | 1.09M | 0.89M | 1.06M | 0.85M |
|
Notes Payables (Quarter)
|
| | | | 6.21M | 9.79M | 9.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.10M | 0.09M | 0.02M | 0.01M | 5.60M | 5.55M | 0.01M | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | 5.01M | | 12.13M | 13.30M | 12.87M | 5.01M | 3.04M | 5.02M | 5.04M | 5.14M | | | | | | | | | | | | | | | | | | | 14.89M | 2.50M | | 4.87M | 1.20M | 6.80M | 1.95M | 0.69M | 1.51M | 0.70M | 0.89M | 0.33M | 0.86M | 6.29M | 6.21M | 0.55M | 0.78M | 1.10M | 0.65M | 0.82M | 0.74M | 0.97M | 0.84M | 0.97M | 0.84M | 0.90M | 0.88M | 0.91M | 0.78M | 1.09M | 0.89M | 1.06M | 0.85M |
|
Accumulated Expenses (Quarter)
|
| | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.17M | 0.60M | 0.57M | 0.66M | 2.33M | 0.96M | 1.57M | 2.32M | 3.47M | 1.39M | 2.21M | 4.31M | 4.96M | 0.99M | 1.74M | 3.23M | 4.68M | 0.78M | 1.43M | 2.60M | 4.95M | 1.24M | 2.24M | 3.74M | 7.84M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.10M | 0.09M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | 0.57M | 0.58M | 0.59M | 0.60M | 0.62M | 0.67M | 0.68M | 0.69M | 0.79M | 0.81M | 0.82M | 0.84M | 0.85M | 0.87M | 0.89M | 0.91M | 0.92M | 0.94M | 0.96M | 0.97M | 0.99M |
|
Current Taxes (Quarter)
|
| | | | | 0.08M | 0.03M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | 0.04M | 17.24M | 5.72M | 5.70M | 5.72M | 5.73M | 5.70M | 5.68M | 5.71M | 5.73M | | | | | | | | | 5.50M | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.26M | | | 7.38M | 10.30M | 7.54M | 2.12M | 2.34M | 4.50M | 3.55M | 5.02M | 4.73M | 6.06M | 3.17M | 9.03M | 5.82M | 6.49M | 2.77M | 3.40M | 5.04M | 6.37M | 2.55M | 3.20M | 4.42M | 6.66M | 3.27M | 4.08M | 5.78M | 9.68M |
|
Non-Current Debt (Quarter)
|
| | 4.51M | | 4.38M | 4.31M | 10.54M | 8.48M | 7.91M | 3.65M | 3.10M | 2.97M | | | | | | | | | | | | | | | | | | | 1.28M | | | 0.72M | 1.52M | 0.59M | 0.59M | 0.59M | 0.59M | 1.16M | 0.55M | | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.32M | 0.39M | 0.47M | 0.49M | 0.72M | 0.84M | 0.94M | 0.96M |
|
Minority Interest (Quarter)
|
| | | | 2.60M | 2.72M | 2.84M | | | 0.03M | 0.94M | 8.13M | | | | | | | | | | | | | | | | | | | 16.99M | | | 15.83M | 15.71M | 16.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.51M | | 11.88M | | | | | | 0.74M | | 2.15M | 1.26M | 1.19M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | 0.16M | | | | 0.00M | | | | 0.03M | | | | 0.04M | | | | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.14M | 0.13M | 0.06M | 0.05M | 0.04M | | 7.36M | 7.21M | 7.65M | 6.91M | 6.75M | 6.74M | 7.25M | 7.08M | 7.13M | 6.92M | 7.53M | 7.33M | 6.27M | 6.05M | 6.71M | 5.58M | 5.35M | 5.11M | 5.82M | 5.59M | 4.36M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | 0.06M | | | | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | 33.77M | | | | 32.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
-10.67M | -7.92M | 34.26M | -8.18M | 35.58M | 34.16M | 33.84M | 21.05M | 19.89M | 22.09M | 32.32M | 27.43M | | | | | | | | | | | | | | | -8.38M | | | | 48.55M | 53.07M | -6.83M | 31.48M | 29.28M | 23.83M | 20.97M | 8.85M | 11.58M | 14.24M | 8.22M | 7.84M | 17.36M | 16.26M | 17.58M | 17.13M | 18.31M | 15.41M | 15.60M | 12.21M | 13.62M | 9.69M | 10.11M | 11.53M | 12.72M | 8.92M | 9.41M | 10.48M | 12.50M | 9.09M | 9.79M | 11.33M | 15.00M |
|
Total Debt (Quarter)
|
| | 4.51M | | 4.38M | 4.31M | 10.54M | 8.48M | 7.91M | 3.65M | 3.10M | 2.97M | | | | | | | | | | | | | | | | | | | 1.28M | | | 0.72M | 1.52M | 0.59M | 0.59M | 0.59M | 0.67M | 1.26M | 0.63M | 0.02M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
10.67M | 7.92M | 6.67M | 8.18M | 6.92M | 14.84M | 12.54M | 13.93M | 11.14M | 7.00M | 6.38M | 6.51M | | | | | | | | | | | | | | | 8.38M | | | | 0.71M | 0.23M | 10.47M | 6.80M | 5.82M | 6.30M | 6.29M | 6.52M | 8.36M | 8.55M | 9.92M | 10.53M | 11.21M | 11.46M | 22.78M | 25.87M | 25.30M | 26.89M | 23.62M | 27.34M | 28.85M | 29.55M | 30.20M | 35.16M | 37.22M | 37.93M | 39.17M | 41.69M | 52.37M | 53.72M | 55.45M | 56.26M | 69.97M |
|
Shareholder's Equity (Quarter)
|
10.67M | 7.92M | 6.67M | 8.18M | 6.92M | 14.84M | 12.54M | 13.93M | 11.14M | 7.00M | 6.38M | 6.51M | | | | | | | | | | | | | | | 8.38M | | | | 0.71M | 0.23M | 10.47M | 6.80M | 5.82M | 6.30M | 6.29M | 6.52M | 8.36M | 8.55M | 9.92M | 10.53M | 11.21M | 11.46M | 22.78M | 25.87M | 25.30M | 26.89M | 23.62M | 27.34M | 28.85M | 29.55M | 30.20M | 35.16M | 37.22M | 37.93M | 39.17M | 41.69M | 52.37M | 53.72M | 55.45M | 56.26M | 69.97M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 40.93M | | 42.50M | 49.00M | 46.38M | 34.98M | 31.03M | 29.09M | 38.70M | 42.07M | | | | | | | | | | | | | | | | | | 56.01M | 51.16M | 53.30M | 3.65M | 3.96M | 35.10M | 4.88M | 3.92M | 12.13M | 19.93M | 22.79M | 18.14M | 18.37M | 28.58M | 27.72M | 40.37M | 43.00M | 43.60M | 42.30M | 39.23M | 39.55M | 42.47M | 39.24M | 40.31M | 46.69M | 49.94M | 46.85M | 48.58M | 52.16M | 64.87M | 62.81M | 65.24M | 67.59M | 84.96M |
|
Treasury Shares (Quarter)
|
| | 0.09M | | 0.39M | 0.39M | 0.96M | 0.39M | 0.39M | 391.40M | 1.05M | 0.43M | 0.43M | 0.43M | 0.09M | 0.43M | 0.43M | 0.43M | 0.03M | 0.60M | 0.60M | 0.09M | 0.01M | 0.09M | 0.09M | 0.09M | 0.02M | 0.09M | 0.09M | 0.09M | 0.24M | 0.09M | 0.09M | 0.09M | 0.14M | 0.09M | 0.09M | 0.09M | 0.35M | 0.09M | 0.09M | 0.09M | 0.87M | 0.09M | 0.09M | 0.09M | 0.09M | 0.77M | 0.71M | 0.71M | 0.09M | 0.09M | 0.71M | 0.09M | 0.67M | 0.63M | 0.62M | 0.56M | 0.53M | 0.09M | 0.09M | 0.09M | 0.44M |
|
Retained Earnings (Quarter)
|
| | -157.79M | | -160.49M | -153.95M | -156.68M | -152.73M | -155.85M | -160.34M | -162.35M | -161.63M | | | | | | | | | | | | | | | | | | | -189.80M | -192.42M | -193.46M | -195.29M | -196.09M | -196.01M | -196.24M | -196.87M | -195.20M | -195.21M | -194.03M | -193.61M | -193.12M | -192.87M | -181.66M | -178.74M | -179.51M | -177.76M | -175.01M | -171.42M | -170.11M | -169.36M | -168.88M | -164.20M | -162.33M | -161.42M | -160.47M | -158.10M | -147.77M | -146.18M | -144.74M | -144.19M | -130.72M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | | | 7.19M | 7.19M | 7.19M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | | | | | | | | | | | | | | | |