|
Cash & Equivalents (Quarter)
|
7.69M | 7.69M | 0.02M | 10.13M | 5.13M | 7.73M | 0.08M | 24.74M | 20.26M | 13.98M | 21.94M | 23.45M | 24.55M |
|
Short-term Investments (Quarter)
|
| | | | | | | | 10.57M | | 16.47M | | |
|
Cash & Current Investments (Quarter)
|
7.69M | 7.69M | 0.02M | 10.13M | 5.13M | 7.73M | 0.08M | 24.74M | 30.83M | 13.98M | 38.40M | 23.45M | 24.55M |
|
Receivables - Net (Quarter)
|
5.56M | | 5.47M | 5.79M | 4.94M | 5.46M | 5.40M | 5.13M | 5.63M | 5.32M | 6.28M | 5.00M | 5.29M |
|
Receivables - Other (Quarter)
|
0.11M | 0.13M | 5.47M | 0.37M | 0.03M | 6.42M | 14.51M | | 2.17M | | | | 0.00M |
|
Receivables (Quarter)
|
5.67M | | 10.94M | 6.16M | 4.97M | 11.88M | 19.91M | 5.13M | 7.80M | 5.32M | 6.28M | 5.00M | 5.29M |
|
Raw Materials (Quarter)
|
0.16M | | 0.14M | | 0.08M | | 0.16M | | 0.14M | | 0.11M | | 0.13M |
|
Inventory (Quarter)
|
| -0.07M | 0.50M | -2.11M | 1.39M | 8.77M | 5.11M | 1.64M | 0.51M | 0.38M | 0.27M | 0.29M | 0.02M |
|
Current Deferred Tax Assets (Quarter)
|
| | | 0.07M | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
1.65M | 0.09M | 1.58M | 2.46M | 1.28M | 2.46M | 1.74M | 2.38M | 1.67M | 2.63M | 2.29M | 2.68M | 2.44M |
|
Current Assets (Quarter)
|
13.40M | | 17.03M | 18.58M | 21.96M | 31.85M | 35.26M | 42.15M | 31.12M | 22.72M | 30.85M | 31.93M | 34.09M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 7.88M | 9.08M | 9.90M | 12.22M | 8.07M | 6.02M | 4.04M | 3.28M | 3.18M | 3.28M | 3.09M |
|
Goodwill (Quarter)
|
| | | 0.33M | 0.33M | 2.68M | 2.68M | 1.42M | 0.41M | 0.41M | 0.41M | 0.41M | |
|
Intangibles (Quarter)
|
0.25M | | 0.22M | 0.19M | 0.16M | 6.25M | 5.79M | 6.95M | 2.84M | 2.68M | 2.30M | 2.13M | 1.06M |
|
Goodwill & Intangibles (Quarter)
|
0.25M | | 0.22M | 0.52M | 0.49M | 8.93M | 8.47M | 8.37M | 3.25M | 3.10M | 2.71M | 2.54M | 1.06M |
|
Long-Term Deferred Tax (Quarter)
|
1.01M | | 1.04M | 0.97M | 1.64M | 1.91M | 1.51M | 0.63M | 1.09M | 1.11M | 1.28M | 1.31M | 1.42M |
|
Other Non-Current Assets (Quarter)
|
1.61M | 0.19M | 0.36M | -0.10M | 12.73M | 1.81M | 6.93M | 1.27M | 20.26M | 1.50M | 20.26M | 2.03M | 21.94M |
|
Non-Current Assets (Quarter)
|
25.89M | | 18.95M | 18.86M | 19.79M | 36.96M | 25.90M | 21.94M | 14.69M | 13.47M | 13.85M | 15.58M | 15.01M |
|
Assets (Quarter)
|
39.29M | | 35.97M | 37.44M | 41.75M | 68.81M | 61.17M | 64.09M | 45.81M | 36.18M | 44.69M | 47.51M | 49.09M |
|
Accounts Payables (Quarter)
|
1.47M | -0.59M | 1.54M | 0.87M | 1.03M | 3.65M | 2.63M | 3.07M | 6.19M | 3.05M | 4.55M | | 3.16M |
|
Notes Payables (Quarter)
|
1.97M | | 0.99M | 1.70M | 16.07M | 1.01M | 13.90M | 13.73M | 0.34M | 0.19M | 0.04M | | |
|
Payables (Quarter)
|
3.44M | -0.59M | 2.53M | 2.57M | 17.09M | 4.66M | 16.53M | 16.79M | 6.53M | 3.23M | 4.59M | | 3.16M |
|
Other Accumulated Expenses (Quarter)
|
| -0.01M | 1.25M | 0.03M | 1.82M | 1.68M | 2.48M | 2.84M | 3.17M | 1.76M | | | |
|
Short term Debt (Quarter)
|
0.59M | 0.42M | 0.49M | 2.57M | 0.62M | 5.86M | 0.40M | 0.20M | 0.11M | 0.14M | 0.04M | 0.11M | |
|
Current Leases (Quarter)
|
3.18M | | 2.21M | 1.56M | 2.37M | 1.42M | 1.77M | 1.65M | 1.24M | 1.46M | 1.67M | 1.43M | 2.14M |
|
Current Taxes (Quarter)
|
| -0.05M | 0.28M | | | | 1.73M | 0.61M | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | 0.08M | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
26.64M | | 8.08M | 12.89M | 22.50M | 30.10M | 19.21M | 17.24M | 14.01M | 6.65M | 6.26M | 6.07M | 6.41M |
|
Capital Leases (Quarter)
|
1.66M | | 1.02M | 0.83M | 0.67M | 0.62M | 0.23M | 0.23M | 0.22M | 0.20M | 0.12M | 0.30M | |
|
Non-Current Debt (Quarter)
|
0.20M | | 0.99M | | 0.05M | 0.05M | 0.04M | | 0.04M | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | 1.73M | | | | | | |
|
Pension (Quarter)
|
6.44M | 0.11M | 6.84M | 0.15M | 5.82M | 5.47M | 4.85M | 4.78M | 4.94M | 4.59M | 5.55M | 5.83M | 6.49M |
|
Minority Interest (Quarter)
|
| | 0.05M | 0.05M | 0.04M | 0.01M | -0.06M | -0.09M | -0.08M | -0.07M | -0.06M | -0.05M | -0.05M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | 0.13M | | | | 1.11M |
|
Non-Current Deferred Tax Liability (Quarter)
|
0.41M | | 0.33M | | 0.26M | | 0.13M | | 0.07M | | 0.18M | | |
|
Operating Leases (Quarter)
|
3.03M | | 1.66M | 1.48M | 1.29M | 0.74M | 2.34M | 1.69M | 1.46M | 1.12M | 0.89M | 1.09M | 2.08M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 1.88M | | 2.52M | | 3.17M | | 0.07M | | 0.07M |
|
Total Non-Current Liabilities (Quarter)
|
| | 30.05M | | 12.73M | 9.33M | 22.82M | 21.86M | 6.66M | 5.92M | 6.44M | 7.22M | 8.58M |
|
Total Liabilities (Quarter)
|
37.96M | | 38.13M | 40.93M | 35.23M | 39.43M | 42.03M | 39.09M | 20.66M | 12.57M | 12.70M | 13.28M | 14.99M |
|
Total Debt (Quarter)
|
0.79M | 0.42M | 1.49M | 2.57M | 0.67M | 5.91M | 0.44M | 0.20M | 0.15M | 0.14M | 0.04M | 0.11M | |
|
Common Equity (Quarter)
|
2.36M | | 0.05M | -3.49M | 6.52M | 29.38M | 19.13M | 25.00M | 25.15M | 23.62M | 31.99M | 34.22M | 34.11M |
|
Shareholder's Equity (Quarter)
|
0.22M | | -0.05M | | 6.52M | 29.37M | 19.13M | 25.09M | 25.15M | 23.69M | 32.05M | 34.28M | 34.15M |
|
Liabilities and Shareholders Equity (Quarter)
|
39.29M | | 35.97M | 37.44M | 41.75M | 68.81M | 61.17M | 64.09M | 45.81M | 36.18M | 44.69M | 47.51M | 49.09M |
|
Retained Earnings (Quarter)
|
0.27M | | 0.20M | 0.10M | 0.82M | 0.62M | 1.11M | 1.28M | 0.99M | 0.21M | 0.59M | 1.31M | 1.40M |