|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | | | | 1.44M | | | | 1.49M | | | | 1.91M | | | | 1.01M |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.17M | 63.87M | 51.33M | 35.95M | 55.56M | 67.95M | 57.08M | 49.36M | 38.79M | 52.60M | 43.88M | 36.80M | 34.37M | 22.94M | 15.55M | 27.76M | 27.85M | 21.95M | 31.91M | 21.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 1.43M | 2.11M | 1.31M | 4.57M | 3.14M | 4.52M | 6.42M | 2.80M | 4.82M | 4.53M | 3.15M | 7.88M | 6.73M | 4.95M | 4.80M | 3.21M | 2.56M | 2.38M | 2.14M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 1.43M | 2.11M | 1.31M | 4.57M | 3.14M | 4.52M | 6.42M | 2.80M | 4.82M | 4.53M | 3.15M | 7.88M | 6.73M | 4.95M | 4.80M | 3.21M | 2.56M | 2.38M | 2.14M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.56M | 1.12M | 0.71M | 0.93M | 1.22M | 1.34M | 1.35M | 1.15M | 1.15M | 1.01M | 1.01M | 0.97M | 0.82M | 0.72M | 0.56M | 0.79M | 0.85M | 0.79M | 0.75M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 4.02M | 2.94M | 5.51M | 6.86M | 7.12M | 6.42M | 6.61M | 5.72M | 4.76M | 4.46M | 4.05M | 3.94M | 4.31M | 4.02M | 4.19M | 3.83M | 3.76M | 4.08M | 3.56M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02M | 4.58M | 4.06M | 6.23M | 7.78M | 8.35M | 7.76M | 7.96M | 6.88M | 5.91M | 5.47M | 5.06M | 4.92M | 5.13M | 4.74M | 4.75M | 4.62M | 4.61M | 4.87M | 4.32M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 1.49M | 1.48M | 2.07M | 3.27M | 2.83M | 2.04M | 1.63M | 2.48M | 2.05M | 1.93M | 1.54M | 4.37M | 3.68M | 3.43M | 1.79M | 2.69M | 2.83M | 2.81M | 1.58M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | | | | 0.24M | | | | 0.26M | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.26M | 71.61M | 59.23M | 45.60M | 71.38M | 82.44M | 71.58M | 65.52M | 55.48M | 65.78M | 56.21M | 47.33M | 52.51M | 39.34M | 29.53M | 40.53M | 38.56M | 32.17M | 42.19M | 35.07M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.69M | 0.71M | 0.70M | 0.70M | 0.77M | 0.86M | 0.79M | 0.77M | 0.82M | 1.00M | 0.90M | 1.43M | 1.33M | 1.24M | 0.71M | 0.65M | 0.61M | 0.58M | 0.55M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.33M | 39.40M | 39.40M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 57.43M | 57.43M | 57.43M | 57.43M | 57.43M | 57.43M | 57.43M | 57.43M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.22M | 18.70M | 17.41M | 15.49M | 13.31M | 12.19M | 11.05M | 17.31M | 17.31M | 7.68M | 6.54M | 17.31M | 36.77M | 22.35M | 20.34M | 36.77M | 17.60M | 36.77M | 16.41M | 15.93M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.56M | 58.10M | 56.81M | 57.13M | 54.95M | 53.83M | 52.69M | 58.95M | 58.95M | 49.32M | 48.18M | 58.95M | 94.20M | 79.77M | 77.77M | 94.20M | 75.03M | 94.20M | 73.83M | 73.36M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.93M | 59.37M | 57.96M | 55.17M | 55.95M | 54.90M | 54.75M | 53.67M | 52.53M | 51.38M | 50.29M | 49.06M | 84.45M | 82.79M | 80.42M | 78.36M | 77.04M | 76.16M | 75.54M | 75.01M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.19M | 130.98M | 117.19M | 100.77M | 127.33M | 137.34M | 126.33M | 119.19M | 108.01M | 117.16M | 106.50M | 96.39M | 136.96M | 122.13M | 109.95M | 118.88M | 115.60M | 108.33M | 117.73M | 110.08M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.61M | 4.04M | 7.18M | 5.11M | 4.23M | 3.28M | 6.51M | 6.59M | 1.88M | 1.45M | 1.93M | 1.13M | 4.25M | 6.47M | 5.81M | 3.04M | 2.75M | 3.38M | 4.51M | 5.25M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.61M | 4.04M | 7.18M | 5.11M | 4.23M | 3.28M | 6.51M | 6.59M | 1.88M | 1.45M | 1.93M | 1.13M | 4.25M | 6.47M | 5.81M | 3.04M | 2.75M | 3.38M | 4.51M | 5.25M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | | | | 2.19M | | | | 4.07M | | | | 1.94M | | | | 2.40M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 1.76M | 1.77M | 8.82M | 8.58M | | | 3.95M | 3.95M | 5.19M | 8.67M | 5.45M | 10.29M | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.31M | 0.29M | 0.27M | 0.21M | 0.14M | 0.27M | 0.29M | 0.29M | 0.14M | 0.12M | 0.11M | 0.92M | 0.88M | 0.60M | 0.50M | 0.49M | 0.51M | 0.44M | 0.43M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | 1.31M | 1.21M | 1.20M | 1.09M | 1.00M | 0.99M | 1.32M | 0.93M | 0.79M | 0.68M | 1.00M | 1.79M | 1.51M | 1.12M | 1.58M | 1.30M | 0.73M | 0.89M | 0.71M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.74M | 12.74M | 12.68M | 14.38M | 13.10M | 12.99M | 11.52M | 19.35M | 17.62M | 8.08M | 8.11M | 12.49M | 17.80M | 17.42M | 18.85M | 16.64M | 19.16M | 9.75M | 9.28M | 9.32M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.06M | 24.05M | 18.11M | 16.75M | 29.09M | 29.00M | 24.59M | 24.51M | 23.44M | 20.19M | 23.47M | 18.90M | 30.50M | 30.62M | 30.75M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.12M | 0.07M | 0.02M | 0.05M | 0.05M | 0.82M | 0.83M | 0.75M | 0.89M | 0.80M | 0.89M | 1.05M | 1.12M | 1.03M | 0.77M | 0.65M | 0.61M | 0.58M | 0.57M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 1.59M | 1.00M | 0.91M | 0.04M | 0.66M | 0.04M | 0.04M | 0.05M | 12.05M | 0.05M | 5.97M | 3.10M | 0.08M | 0.07M | 1.47M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.05M | 24.70M | 25.86M | 19.84M | 18.36M | 30.68M | 30.36M | 25.75M | 41.13M | 36.66M | 32.60M | 30.23M | 22.75M | 34.59M | 33.51M | 32.83M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.92M | 12.87M | 12.75M | 15.22M | 13.15M | 37.69M | 37.39M | 39.19M | 35.98M | 38.76M | 38.47M | 38.24M | 58.93M | 54.08M | 51.44M | 46.87M | 41.90M | 44.34M | 42.79M | 42.15M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 24.82M | 25.82M | 26.93M | 25.33M | 29.09M | 29.00M | 28.55M | 28.46M | 28.63M | 28.86M | 28.92M | 29.19M | 30.50M | 30.62M | 30.75M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.27M | 118.11M | 104.44M | 85.55M | 114.19M | 99.65M | 88.95M | 80.00M | 72.03M | 78.40M | 68.03M | 58.14M | 78.03M | 68.06M | 58.51M | 72.02M | 73.70M | 63.99M | 74.93M | 67.92M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.27M | 118.11M | 104.44M | 85.55M | 114.19M | 99.65M | 88.95M | 80.00M | 72.03M | 78.40M | 68.03M | 58.14M | 78.03M | 68.06M | 58.51M | 72.02M | 73.70M | 63.99M | 74.93M | 67.92M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.19M | 130.98M | 117.19M | 100.77M | 127.33M | 137.34M | 126.33M | 119.19M | 108.01M | 117.16M | 106.50M | 96.39M | 136.96M | 122.13M | 109.95M | 118.88M | 115.60M | 108.33M | 117.73M | 110.08M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -158.76M | -177.01M | -199.94M | -222.01M | -238.38M | -256.84M | -272.97M | -285.85M | -298.68M | -316.95M | -333.86M | -349.36M | -358.57M | -363.47M | -378.08M | -390.34M | -404.41M | -422.97M | -441.83M | -452.08M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 1.06M | 1.09M | 1.09M | 1.23M | 3.36M | 2.14M | 2.21M | 2.21M | 2.66M | 2.69M | 2.64M | 4.48M | 4.68M | 5.20M | 0.27M | 5.44M | 6.87M | 0.63M | 0.61M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 16.57M | 22.07M | 22.86M | 0.01M | 25.72M | 25.88M | 0.02M | 27.22M | 0.02M | 0.04M | 1.50M | 0.04M | 1.92M | 42.71M | 2.27M | 6.77M | 6.91M |