|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 2.60M | 3.11M | 6.31M | 2.93M | 2.63M | 4.63M | 3.85M | 4.00M | 3.08M | 2.61M | 5.09M | 3.02M | 1.94M | 1.71M | 5.49M | 1.87M | 0.67M | 0.55M | 0.90M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 2.60M | 3.11M | 6.31M | 2.93M | 2.63M | 4.63M | 3.85M | 4.00M | 3.08M | 2.61M | 5.09M | 3.02M | 1.94M | 1.71M | 5.49M | 1.87M | 0.67M | 0.55M | 0.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.23M | 7.07M | 8.54M | 5.18M | 4.85M | 4.85M | 8.40M | 5.14M | 5.48M | 8.62M | 9.12M | 4.35M | 4.98M | 6.23M | 6.57M | 3.93M | 5.57M | 6.05M | 6.40M | 5.91M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 2.85M | 2.85M | 24.46M | 25.76M | 27.49M | 24.16M | 27.38M | 30.36M | 30.96M | 31.03M | 35.31M | 34.02M | 34.18M | 33.62M | 32.83M | 32.08M | 31.03M | 33.70M | 33.67M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.08M | 9.92M | 11.39M | 29.64M | 30.61M | 32.34M | 32.56M | 32.52M | 35.85M | 39.58M | 40.15M | 39.66M | 39.00M | 40.41M | 40.19M | 36.76M | 37.65M | 37.08M | 40.10M | 39.58M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | | 0.54M | 0.44M | 0.41M | 0.40M | 0.72M | 0.28M | 0.52M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | 0.09M | 0.10M | 0.06M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | | 0.50M | 0.51M | 0.44M | 0.48M | 0.30M | 0.31M | 0.27M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 5.28M | 4.98M | 4.03M | 3.70M | 3.59M | 3.11M | 2.49M | 2.33M | 4.33M | 3.03M | 1.44M | 1.28M | 1.13M | 1.05M | 0.92M | 0.90M | 1.03M | 0.59M | 0.80M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.80M | 0.66M | 0.63M | 0.42M | 0.51M | 0.62M | 0.98M | 0.97M | 0.57M | 0.67M | 0.72M | 0.53M | 0.56M | 0.38M | 0.63M | 0.71M | 0.54M | 0.55M | 2.27M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.74M | 42.64M | 42.94M | 43.28M | 41.17M | 42.60M | 44.55M | 43.20M | 46.79M | 45.19M | 45.13M | 46.91M | 43.87M | 44.08M | 43.37M | 43.59M | 41.12M | 39.32M | 41.79M | 43.41M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | 2.07M | 1.84M | 1.65M | 1.53M | 1.39M | 1.25M | 1.12M | 1.05M | 0.95M | 0.87M | 0.79M | 0.74M | 0.79M | 0.82M | 0.77M | 0.73M | 0.64M | 0.57M | 0.41M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.19M | 0.16M | 0.50M | 0.09M | 0.06M | 0.03M | 0.50M | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.97M | 1.94M | 2.28M | 1.88M | 1.85M | 1.82M | 2.28M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.57M | 6.37M | 6.28M | 6.07M | 19.94M | 19.91M | 19.58M | 19.43M | 18.84M | 19.22M | 20.15M | 19.92M | 19.89M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.17M | 0.15M | 0.37M | 0.31M | 0.33M | 0.28M | 0.24M | 0.23M | 0.23M | 0.21M | 0.19M | 0.17M | 0.16M | 0.15M | 0.14M | 0.14M | 0.13M | 0.13M | 0.23M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.12M | 7.43M | 6.72M | 11.73M | 11.08M | 10.50M | 10.08M | 16.25M | 15.51M | 14.89M | 14.13M | 27.45M | 26.88M | 26.13M | 25.51M | 24.39M | 24.24M | 32.93M | 32.27M | 31.84M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.85M | 50.07M | 49.66M | 55.01M | 52.25M | 53.11M | 54.64M | 59.45M | 62.30M | 60.08M | 59.26M | 74.36M | 70.76M | 70.22M | 68.89M | 67.98M | 65.36M | 72.26M | 74.06M | 75.24M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.04M | 13.55M | 13.00M | 10.43M | 11.81M | 11.29M | 12.77M | 4.15M | 10.81M | 11.73M | 13.06M | 10.49M | 11.86M | 14.53M | 14.99M | 11.10M | 14.50M | 15.18M | 16.49M | 2.57M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.04M | 13.55M | 13.00M | 10.43M | 11.81M | 11.29M | 12.77M | 4.15M | 10.81M | 11.73M | 13.06M | 10.49M | 11.86M | 14.53M | 14.99M | 11.10M | 14.50M | 15.18M | 16.49M | 2.57M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.99M | 1.66M | 4.54M | 6.10M | 4.84M | 5.11M | 0.64M | 7.34M | 5.78M | 5.31M | 5.41M | 0.34M | 7.94M | 0.06M | 5.74M | 1.32M | 0.10M | 4.73M | 4.45M | 4.76M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.39M | 3.37M | 3.21M | 3.00M | 3.60M | 3.60M | 3.60M | 0.84M | 3.60M | | | 0.54M | | | | 0.63M | | | | 0.85M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.35M | 8.17M | 3.37M | 3.37M | 3.35M | 3.33M | 2.59M | 1.20M | 1.92M | 2.64M | 0.07M | 2.40M | 0.03M | 2.64M | 2.73M | 0.03M | 2.75M | 3.00M | 0.01M | 0.19M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 1.85M | 1.86M | 1.58M | 1.60M | 1.64M | 1.73M | 1.82M | 1.87M | 1.92M | 1.96M | 2.00M | 2.04M | 2.08M | 2.12M | 2.16M | 2.21M | 1.37M | 1.40M | 1.43M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.00M | 0.01M | 0.01M | | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.04M | 0.03M | 0.03M | 0.06M | 0.09M | 0.00M | 0.02M | 0.14M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 1.53M | 2.54M | 5.12M | 3.37M | 5.03M | 5.04M | 6.00M | 7.49M | 8.61M | 6.67M | 5.94M | 4.50M | 2.48M | 1.39M | 2.43M | 1.96M | 1.90M | 1.99M | 1.63M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.44M | 34.68M | 29.82M | 31.10M | 29.65M | 30.92M | 30.93M | 30.30M | 33.05M | 30.70M | 29.95M | 31.51M | 28.70M | 27.85M | 27.06M | 26.47M | 26.17M | 26.26M | 25.95M | 23.02M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 21.00M | 2.69M | 21.25M | 21.00M | 0.26M | 21.00M | 0.07M | 0.05M | 18.36M | 0.03M | 0.03M | 16.92M | 16.20M | 15.39M | 14.64M | 13.89M | 13.14M | 14.39M | 9.69M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 1.61M | 1.14M | 6.45M | 6.04M | 5.60M | 5.35M | 5.08M | 4.60M | 4.12M | 3.61M | 3.10M | 2.58M | 2.04M | 1.49M | 0.94M | 0.37M | 9.09M | 8.72M | 8.35M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.26M | 60.63M | 54.64M | 60.34M | 57.59M | 57.79M | 57.38M | 55.25M | 56.78M | 53.23M | 51.96M | 52.28M | 48.22M | 46.10M | 43.95M | 42.05M | 40.43M | 48.48M | 49.07M | 49.44M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.10M | 29.17M | 6.06M | 24.62M | 24.35M | 3.60M | 23.59M | 1.27M | 1.97M | 21.00M | 0.10M | 2.43M | 16.95M | 18.84M | 18.12M | 14.67M | 16.64M | 16.14M | 14.40M | 9.88M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.41M | -10.56M | -4.98M | -5.34M | -5.34M | -4.69M | -2.74M | 4.20M | 5.52M | 6.86M | 7.30M | 22.08M | 22.53M | 24.12M | 24.94M | 25.93M | 24.93M | 23.77M | 24.99M | 25.81M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.41M | -10.56M | -4.98M | -5.34M | -5.34M | -4.69M | -2.74M | 4.20M | 5.52M | 6.86M | 7.30M | 22.08M | 22.53M | 24.12M | 24.94M | 25.93M | 24.93M | 23.77M | 24.99M | 25.81M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.85M | 50.07M | 49.66M | 55.01M | 52.25M | 53.11M | 54.64M | 59.45M | 62.30M | 60.08M | 59.26M | 74.36M | 70.76M | 70.22M | 68.89M | 67.98M | 65.36M | 72.26M | 74.06M | 75.24M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.77M | -83.15M | -77.72M | -78.18M | -78.21M | -77.70M | -75.84M | -69.00M | -68.02M | -66.86M | -66.56M | -51.80M | -51.64M | -50.23M | -49.48M | -48.50M | -49.83M | -51.15M | -50.04M | -49.35M |