|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.08M | 5.78M | 7.40M | 16.06M | 17.24M | 17.25M | 19.28M | 18.24M | 16.39M | 18.73M | 15.94M | 16.69M | 17.49M | 19.35M | 17.90M | 18.12M | 5.31M | 5.04M | 3.33M | 4.31M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.08M | 5.78M | 7.40M | 16.06M | 17.24M | 17.25M | 19.28M | 18.24M | 16.39M | 18.73M | 15.94M | 16.69M | 17.49M | 19.35M | 17.90M | 18.12M | 5.31M | 5.04M | 3.33M | 4.31M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | 4.52M | 0.44M | 4.38M | 0.47M | 0.39M | 0.84M | 0.55M | 5.67M | 0.70M | 3.67M | 0.63M | 0.68M | 1.02M | 5.64M | 1.19M | 1.25M | 1.22M | 0.03M | 5.74M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.68M | 0.94M | 0.77M | 1.00M | 0.95M | 0.43M | 1.11M | 1.11M | 0.61M | 1.21M | 1.09M | 1.11M | 1.27M | 1.37M | 1.45M | 1.57M | 1.67M | 1.74M | 2.09M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.06M | 5.20M | 1.39M | 5.15M | 1.47M | 1.34M | 1.28M | 1.66M | 6.77M | 1.30M | 4.88M | 1.72M | 1.79M | 2.29M | 7.02M | 2.64M | 2.82M | 2.89M | 1.77M | 7.83M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.37M | 0.40M | 0.41M | 0.34M | 0.42M | 0.54M | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.33M | 0.35M | 0.36M | 0.41M | 0.47M | 0.38M | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.70M | 0.75M | 0.77M | 0.75M | 0.88M | 0.92M | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.66M | 0.63M | 1.13M | 0.95M | 0.97M | 0.01M | 1.40M | 1.13M | 1.00M | 2.36M | 1.21M | 0.98M | 0.84M | 1.21M | 1.24M | 0.95M | 0.89M | 1.48M | 1.39M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.62M | 13.18M | 15.24M | 23.12M | 24.20M | 24.54M | 25.43M | 24.19M | 24.27M | 24.15M | 22.05M | 22.16M | 22.56M | 24.04M | 24.83M | 24.17M | 11.69M | 10.45M | 10.12M | 11.57M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.27M | 0.12M | 0.10M | 0.09M | 0.09M | 0.07M | 0.14M | 0.13M | 0.13M | 0.11M | 0.10M | 0.08M | 0.07M | 0.03M | 0.07M | 0.15M | 0.13M | 0.11M | 0.12M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.22M | 31.22M | 14.18M | 31.37M | 31.43M | 31.55M | 14.11M | 34.06M | 34.34M | 13.48M | 34.61M | 34.52M | 12.44M | 34.86M | 11.85M | 0.15M | 35.42M | 35.71M | 10.54M | 36.22M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.32M | 32.32M | 15.27M | 32.46M | 32.52M | 32.64M | 15.20M | 35.15M | 35.43M | 14.58M | 35.71M | 35.61M | 13.53M | 35.95M | 12.94M | 1.24M | 36.51M | 36.80M | 11.63M | 37.31M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.26M | 0.23M | 0.17M | 0.14M | 0.26M | 0.25M | 0.27M | 0.36M | 0.28M | 0.28M | 0.32M | 0.30M | 0.27M | 0.27M | 0.37M | 0.22M | 0.21M | 0.15M | 0.09M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.49M | 17.83M | 17.15M | 17.33M | 15.95M | 15.53M | 17.06M | 17.82M | 17.57M | 17.41M | 17.29M | 18.32M | 17.90M | 17.43M | 17.14M | 16.84M | 16.13M | 16.15M | 16.28M | 15.93M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.12M | 31.01M | 32.38M | 40.45M | 40.15M | 40.07M | 42.48M | 42.01M | 41.84M | 41.56M | 39.34M | 40.48M | 40.46M | 41.47M | 41.97M | 41.01M | 27.82M | 26.60M | 26.40M | 27.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.38M | 0.41M | 0.37M | 0.49M | 0.53M | 3.40M | 1.13M | 2.54M | 0.63M | 0.63M | 1.00M | 1.03M | 1.41M | 3.23M | 2.65M | 2.49M | 2.17M | 2.22M | 1.88M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.38M | 0.41M | 0.37M | 0.49M | 0.53M | 3.40M | 1.13M | 2.54M | 0.63M | 0.63M | 1.00M | 1.03M | 1.41M | 3.23M | 2.65M | 2.49M | 2.17M | 2.22M | 1.88M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.74M | 0.14M | 0.23M | 1.90M | 3.01M | 2.98M | 3.70M | 2.36M | 3.28M | 1.68M | 2.58M | 2.30M | 2.49M | 2.62M | 1.35M | 2.37M | 2.62M | 2.87M | 1.52M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.12M | 0.24M | 0.11M | | | | 0.02M | | | | 0.55M | | | | 0.39M | | | | 0.36M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 2.76M | 2.61M | 1.10M | 0.93M | 0.77M | 0.60M | 0.94M | 0.81M | 0.69M | 0.95M | 0.85M | 0.76M | 0.66M | 0.93M | 0.84M | 2.40M | 2.31M | 2.49M | 2.42M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.22M | 0.22M | 0.22M | 0.22M | 0.24M | 0.24M | 0.25M | 0.25M | 0.25M | 0.26M | 0.27M | 0.27M | 0.28M | 0.28M | 0.29M | 0.29M | 0.30M | 0.30M | 0.30M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | 0.00M | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.07M | 0.04M | 0.04M | 0.11M | 0.07M | 0.04M | 0.02M | 346.00 | 0.13M | 0.19M | 0.17M | 507.00 | 0.17M | 0.17M | | | 0.01M | 0.06M | 0.29M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.85M | 5.17M | 5.78M | 4.40M | 3.66M | 4.62M | 7.27M | 6.03M | 5.97M | 4.97M | 3.71M | 4.88M | 4.36M | 4.84M | 7.07M | 6.60M | 7.55M | 7.53M | 7.92M | 8.06M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.40M | 48.01M | 47.61M | 52.14M | 52.36M | 52.59M | 52.79M | 52.96M | 52.56M | 52.77M | 52.99M | 53.20M | 53.43M | 53.66M | 53.89M | 54.12M | 41.61M | 39.06M | 37.40M | 36.87M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.12M | 0.32M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.15M | 0.18M | 0.01M | 0.20M | 0.03M | 0.07M | 0.06M | 0.05M | 0.08M | 0.06M | 0.06M | 0.05M | 0.02M | 0.04M | 0.06M | 0.11M | 0.06M | 0.05M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 1.11M | 1.08M | 1.02M | 0.96M | 0.96M | 0.90M | 0.83M | 0.77M | 0.70M | 0.64M | 0.59M | 0.51M | 0.44M | 0.37M | 0.30M | 0.23M | 0.15M | 0.08M | 0.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.56M | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.57M | 54.44M | 54.62M | 57.74M | 56.99M | 58.37M | 60.99M | 59.90M | 59.35M | 58.50M | 57.42M | 58.72M | 58.36M | 58.98M | 61.35M | 61.07M | 49.45M | 46.85M | 45.47M | 44.97M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.31M | 50.77M | 50.22M | 53.24M | 53.30M | 53.35M | 53.39M | 53.90M | 53.37M | 53.45M | 53.94M | 54.05M | 54.19M | 54.32M | 54.82M | 54.96M | 44.01M | 41.37M | 39.88M | 39.28M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.46M | -23.43M | -22.23M | -17.29M | -16.84M | -18.30M | -18.51M | -17.89M | -17.51M | -16.94M | -18.08M | -18.24M | -17.90M | -17.51M | -19.38M | -20.05M | -21.63M | -20.25M | -19.06M | -17.47M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.46M | -23.43M | -22.23M | -17.29M | -16.84M | -18.30M | -18.51M | -17.89M | -17.51M | -16.94M | -18.08M | -18.24M | -17.90M | -17.51M | -19.38M | -20.05M | -21.63M | -20.25M | -19.06M | -17.47M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.12M | 31.01M | 32.38M | 40.45M | 40.15M | 40.07M | 42.48M | 42.01M | 41.84M | 41.56M | 39.34M | 40.48M | 40.46M | 41.47M | 41.97M | 41.01M | 27.82M | 26.60M | 26.40M | 27.50M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.57M | -35.02M | -0.10M | -33.54M | -33.56M | -34.67M | -0.38M | -0.17M | -0.15M | -34.85M | -36.30M | -0.12M | -36.92M | -36.67M | -38.87M | -39.75M | -0.12M | -40.82M | -39.78M | 0.10M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.23M | 0.23M | 0.10M | | | | 0.05M | | | | 0.03M | | | | 0.04M | | | | |