|
Receivables - Accured (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.66M | 70.07M | 65.42M | 55.76M | 48.04M | 41.71M | 36.89M | 29.07M | 33.28M | 26.48M | 20.35M | 12.56M | 17.91M | 3.25M | 1.10M | 0.03M | 6.09M | 4.25M | 7.72M | 4.59M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.05M | 1.08M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.05M | 1.08M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | | | | 11.71M | 6.95M | 6.95M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.13M | | | | 10.58M | 15.69M | 15.71M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.27M | 14.38M | 15.34M | 17.21M | 22.29M | 22.64M | 22.66M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | 2.74M | 2.52M | 2.50M | 2.79M | 2.85M | 5.43M | 5.84M | 7.83M | 7.89M | 7.86M | 9.01M | 10.09M | 2.70M | 2.85M | 3.01M | 1.31M | 1.40M | 3.54M | 0.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.94M | 72.81M | 67.94M | 58.26M | 50.83M | 44.56M | 42.32M | 34.90M | 41.11M | 34.37M | 28.21M | 21.57M | 28.01M | 14.22M | 18.33M | 18.37M | 24.61M | 27.93M | 37.95M | 31.69M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 854.00 | 275.00 | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.83M | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 82.17M | 9.35M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.51M | | | | 34.67M | | | | 34.98M | | | | | | | | | | 0.17M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.40M | 0.04M | 68.78M | 59.40M | 0.04M | 59.40M | 0.04M | 68.78M | 0.04M | 59.40M | 59.40M | 0.04M | 0.04M | 92.80M | 102.18M | 102.18M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.66M | 69.61M | 69.57M | 69.53M | 69.48M | 69.44M | 69.39M | 69.34M | 69.29M | 69.24M | 69.19M | 69.14M | 69.08M | 102.43M | 102.38M | 103.11M | 103.07M | 103.00M | 102.45M | 100.85M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.59M | 142.43M | 137.52M | 127.79M | 120.32M | 114.00M | 111.71M | 104.24M | 110.40M | 103.61M | 97.40M | 90.71M | 97.09M | 116.65M | 120.70M | 121.48M | 127.68M | 130.94M | 140.39M | 132.54M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 1.28M | 1.79M | 1.71M | 1.69M | 1.17M | 1.54M | 2.73M | 3.08M | 2.93M | 2.65M | 2.67M | 1.66M | 4.93M | 7.36M | 9.37M | 10.09M | 13.69M | 11.02M | 9.45M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 1.28M | 1.79M | 1.71M | 1.69M | 1.17M | 1.54M | 2.73M | 3.08M | 2.93M | 2.65M | 2.67M | 1.66M | 4.93M | 7.36M | 9.37M | 11.09M | 14.69M | 12.02M | 9.45M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 1.91M | 3.14M | 0.79M | 1.30M | 1.76M | 2.11M | 1.03M | 1.61M | 0.48M | 2.43M | 0.15M | 1.70M | 0.02M | 6.24M | 8.78M | 8.52M | 4.19M | 4.69M | 4.06M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | | | | 3.69M | | | | 4.10M | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.18M | 0.18M | 0.19M | 0.19M | 0.20M | 0.20M | 0.21M | 0.21M | 0.22M | 0.22M | 0.23M | 0.24M | 0.24M | 0.20M | 0.15M | 0.11M | 0.09M | 0.15M | 0.17M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 3.98M | 7.34M | 4.02M | 4.46M | 4.53M | 4.54M | 6.21M | 5.79M | 5.78M | 5.58M | 4.17M | 4.15M | 35.81M | 44.81M | 49.88M | 51.84M | 44.91M | 38.21M | 55.02M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 4.02M | 3.51M | 2.92M | 2.50M | 9.98M | 13.51M | 7.54M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.68M | 0.63M | 0.58M | 0.53M | 0.48M | 0.43M | 0.37M | 0.32M | 0.26M | 0.43M | 0.15M | 0.08M | 0.02M | | 0.79M | 0.77M | 0.72M | 0.68M | 0.64M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | 4.99M | 4.99M | 4.99M | 4.99M | 5.56M | 5.71M | 5.85M | 5.99M | 6.14M | 6.28M | 6.43M | 6.57M | 6.71M | 6.98M | 7.24M | 7.51M | 7.77M | 8.04M | 7.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.31M | 9.65M | 12.96M | 9.59M | 9.98M | 10.57M | 10.67M | 12.43M | 12.10M | 12.18M | 12.07M | 10.74M | 10.81M | 42.55M | 51.78M | 57.91M | 60.12M | 53.41M | 46.92M | 63.46M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.28M | 132.78M | 124.56M | 118.20M | 110.34M | 103.43M | 101.03M | 91.81M | 0.10M | 91.43M | 85.33M | 79.97M | 86.28M | 74.10M | 68.92M | 63.58M | 65.06M | 77.53M | 93.47M | 61.54M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.59M | 142.43M | 137.52M | 127.79M | 120.32M | 114.00M | 111.71M | 104.24M | 110.40M | 103.61M | 97.40M | 90.71M | 97.09M | 116.65M | 120.70M | 121.48M | 127.68M | 130.94M | 140.39M | 132.54M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.09M | 228.08M | 229.08M | 230.28M | -121.70M | 232.37M | 233.57M | 234.87M | -152.29M | -162.23M | -171.46M | 259.21M | 276.08M | 271.44M | 276.54M | -222.05M | 295.89M | -238.80M | -247.02M | 329.78M |