|
Receivables - Accured (Quarter)
|
| | | | | | | | | | | | | | 0.07M | | | | 0.14M | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | 30.34M | | | | 10.07M | 16.22M | 16.39M | 16.48M | 19.73M | 16.35M | 14.14M | 10.22M | 21.30M | 18.09M | 14.97M | 17.48M | 15.67M | 13.76M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | 0.81M | 0.24M | 0.55M | 0.96M | 0.86M | 0.78M | 0.80M | 0.84M | 0.84M | 0.96M | 0.72M | 0.40M | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | 0.01M | | | | 0.05M | 0.05M | 0.09M | 0.16M | 0.04M | 0.02M | 0.41M | 0.02M | 0.13M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | 0.81M | 0.24M | 0.56M | 0.96M | 0.86M | 0.78M | 0.85M | 0.89M | 0.93M | 1.12M | 0.76M | 0.42M | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | 2.18M | 1.85M | 0.72M | 1.54M | 1.35M | 1.04M | 0.60M | 1.13M | 1.04M | 0.81M | 0.28M | 0.62M | 0.48M | 0.58M | 0.45M | 0.50M | 0.42M | 0.52M | 0.38M | 0.56M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | 54.55M | 49.00M | 45.28M | 41.25M | 37.51M | 33.43M | 29.29M | 23.61M | 28.89M | 26.88M | 24.01M | 20.43M | 16.06M | 11.94M | 22.71M | 20.52M | 17.30M | 19.21M | 17.38M | 14.33M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | 12.96M | 12.96M | 12.96M | 12.96M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | 65.21M | 65.21M | 69.81M | 69.81M | 27.59M | 69.81M | 4.34M | 41.13M | 41.13M | 41.13M | 4.34M | 41.13M | 41.13M | 41.13M | 41.13M | 41.13M | 41.13M | 41.13M | 41.13M | 27.59M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | 65.21M | 65.21M | 82.77M | 82.77M | 40.56M | 82.77M | 12.47M | 49.27M | 49.27M | 49.27M | 12.47M | 49.27M | 49.27M | 49.27M | 49.27M | 49.27M | 49.27M | 49.27M | 49.27M | 35.73M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 5.86M | | | | 43.05M | | | | 51.13M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | 0.76M | 0.59M | 0.35M | 0.35M | 0.35M | 0.35M | | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | 65.25M | 65.23M | 83.34M | 83.68M | 83.41M | 83.37M | 49.83M | 49.42M | 49.32M | 49.30M | 49.29M | 49.29M | 49.29M | 49.28M | 49.28M | 49.28M | 49.28M | 49.28M | 49.27M | 35.74M |
|
Assets (Quarter)
|
| | | | | | | | | | | | 119.80M | 114.23M | 128.62M | 124.93M | 120.91M | 116.80M | 79.12M | 73.03M | 78.21M | 76.19M | 73.30M | 69.72M | 65.35M | 61.22M | 71.99M | 69.81M | 66.58M | 68.49M | 66.65M | 50.07M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | 4.43M | 2.84M | 1.68M | 3.06M | 3.73M | 3.36M | 3.34M | 1.89M | 1.35M | 1.75M | 1.68M | 2.60M | 1.68M | 1.97M | 1.93M | 2.31M | 0.46M | 0.11M | 0.70M | 1.25M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | 4.43M | 2.88M | 1.68M | 3.06M | 3.73M | 3.36M | 3.34M | 1.89M | 1.35M | 1.75M | 1.68M | 2.60M | 1.68M | 1.97M | 1.93M | 2.31M | 0.46M | 0.11M | 0.70M | 1.25M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | 1.18M | | | | 1.15M | 0.99M | 0.46M | 0.53M | 0.50M | 0.24M | 0.37M | 0.49M | 0.66M | 0.30M | 0.41M | 0.55M | 0.72M | 0.42M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.04M | | 0.63M | 0.81M | 0.10M | 0.04M | 0.04M | 0.20M | 0.53M | 0.18M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | 0.04M | 0.02M | 0.10M | 0.65M | 0.07M | 0.07M | 0.07M | 0.08M | 0.05M | 0.02M | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | 4.48M | 2.90M | 3.26M | 3.71M | 3.81M | 3.43M | 3.41M | 1.97M | 1.40M | 1.77M | 1.68M | 2.60M | 2.67M | 1.97M | 1.93M | 2.31M | 1.25M | 1.28M | 2.15M | 1.25M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | 0.19M | 0.17M | 0.45M | 0.43M | 0.48M | | 0.05M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | 16.89M | 16.65M | 16.49M | 16.22M | 7.35M | 7.06M | 6.61M | 6.40M | 5.51M | 4.79M | 3.94M | 3.33M | 2.31M | 2.31M | 2.31M | 2.31M | 0.61M | 0.61M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | 1.12M | 0.27M | 0.01M | | | | | | 3.46M | 3.33M | 4.36M | 2.96M | 2.60M | 3.78M | 1.14M | 1.63M | 0.20M | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | 4.48M | 2.90M | 20.34M | | 20.75M | 20.08M | 11.17M | | 8.01M | 8.17M | 7.20M | 7.39M | 6.61M | 5.30M | 4.24M | 4.63M | 3.56M | 3.60M | 2.76M | 1.86M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | 5.59M | 3.17M | 20.35M | 20.53M | 20.75M | 20.08M | 11.17M | 9.02M | 11.46M | 11.51M | 11.56M | 10.35M | 9.21M | 9.09M | 5.38M | 6.25M | 3.76M | 3.60M | 2.76M | 1.86M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | 114.20M | 111.06M | 108.27M | 104.40M | 100.16M | 96.72M | 67.95M | 64.01M | 66.75M | 64.68M | 61.74M | 59.36M | 56.13M | 52.14M | 66.61M | 63.55M | 62.82M | 64.89M | 63.90M | 48.21M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | 119.80M | 114.23M | 128.62M | 124.93M | 120.91M | 116.80M | 79.12M | 73.03M | 78.21M | 76.19M | 73.30M | 69.72M | 65.35M | 61.22M | 71.99M | 69.81M | 66.58M | 68.49M | 66.65M | 50.07M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | -148.16M | -151.93M | -6.04M | 12.62M | 13.20M | -169.18M | -6.04M | -6.04M | -6.04M | -207.95M | 278.90M | -6.04M | 18.30M | 279.50M | 293.33M | 293.64M | 293.84M | -6.04M | -6.04M | 298.52M |