|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 2.96M | 1.79M | 1.04M | 1.57M | 0.82M | 0.28M | 0.37M | 1.45M | 1.55M | 0.71M | 24.30M | 15.20M | 2.58M | 5.50M | 5.29M | 1.45M | 0.94M | 1.46M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 2.96M | 1.79M | 1.04M | 1.57M | 0.82M | 0.28M | 0.37M | 1.45M | 1.55M | 0.71M | 24.30M | 15.20M | 2.58M | 5.50M | 5.29M | 1.45M | 0.94M | 1.46M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.67M | 0.22M | 0.36M | 0.23M | 0.49M | 0.65M | 0.94M | 0.81M | 1.89M | 1.25M | 2.28M | 2.21M | 1.87M | 1.12M | 1.52M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.67M | 0.22M | 0.36M | 0.23M | 0.49M | 0.65M | 0.94M | 0.81M | 1.89M | 1.25M | 2.28M | 2.21M | 1.87M | 1.12M | 1.52M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | | 0.19M | 0.49M | 0.12M | 0.15M | 0.20M | 4.56M | 1.12M | 2.15M | 2.89M | | 1.14M | 2.78M | 2.24M | 2.60M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.73M | 0.50M | 0.72M | 0.19M | 0.49M | 0.12M | 0.15M | 0.20M | 4.56M | 1.12M | 2.15M | 2.89M | 4.56M | 1.14M | 2.78M | 2.24M | 2.60M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | 0.09M | 0.07M | 0.04M | 0.01M | 0.06M | 0.61M | 0.49M | 0.30M | 0.16M | 0.75M | 0.53M | 0.92M | 0.29M | 1.33M | 0.93M | 0.52M | 0.13M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.00M | 3.34M | 2.61M | 1.70M | 3.00M | 1.24M | 1.18M | 1.33M | 2.57M | 2.69M | 2.22M | 26.99M | 19.77M | 7.64M | 12.62M | 9.98M | 7.03M | 4.82M | 5.71M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91M | 3.89M | 6.02M | 7.81M | 13.17M | 17.75M | 17.67M | 24.47M | 23.50M | 22.60M | 27.96M | 30.97M | 37.43M | 37.70M | 38.04M | 26.86M | 35.85M | 34.51M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.50M | 2.50M | 2.50M | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.55M | 26.55M | 26.55M | 26.55M | 26.55M | 2.13M | 1.97M | 26.55M | | | | | 26.55M | | 26.55M | | 26.55M | 26.55M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.81M | 25.07M | 24.33M | 23.59M | 22.85M | 22.11M | 21.37M | 26.55M | | | | | 26.55M | | 26.55M | | 26.55M | 26.55M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.84M | 34.86M | 36.85M | 37.23M | 40.23M | 42.62M | 41.04M | 45.49M | 43.72M | 43.08M | 47.63M | 49.81M | 55.45M | 54.90M | 54.15M | 52.83M | 50.35M | 48.22M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.00M | 38.18M | 37.47M | 38.55M | 40.23M | 41.47M | 43.80M | 42.37M | 48.06M | 46.41M | 45.30M | 74.62M | 69.58M | 63.09M | 67.52M | 64.12M | 59.85M | 55.17M | 53.93M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.24M | 4.24M | 2.77M | 3.17M | 4.57M | 3.62M | 5.04M | 6.02M | 5.91M | 5.33M | 6.10M | 5.12M | 5.47M | 5.75M | 5.89M | 5.42M | 6.43M | 6.97M | 8.04M | 7.47M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.68M | 4.29M | 44.02M | 25.21M | 37.71M | 3.24M | 1.82M | 2.75M | 2.90M | 4.84M | 8.07M | 6.76M | 2.67M | 2.55M | 2.51M | 2.34M | 2.10M | 1.80M | 1.80M | 1.68M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.92M | 8.53M | 46.80M | 28.38M | 42.28M | 6.86M | 6.86M | 8.77M | 8.81M | 10.16M | 14.17M | 11.88M | 8.15M | 8.30M | 8.40M | 7.77M | 8.53M | 8.77M | 9.84M | 9.15M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.99M | 4.04M | 4.00M | 4.06M | 3.92M | 3.91M | 3.95M | 3.91M | 4.46M | 4.29M | 4.09M | 4.01M | 4.01M | 3.99M | 3.95M | 3.95M | 3.95M | 3.95M | 3.95M | 3.95M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.54M | | | | | 0.32M | 0.85M | 1.93M | 1.26M | 2.07M | 1.17M | | | 0.50M | 0.86M | 1.32M | 2.21M | 3.54M | 4.91M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.12M | 0.12M | | | 0.01M | 0.32M | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.04M | 0.11M | 0.10M | 2.74M | 0.19M | 1.38M | 0.21M | 0.11M | 0.37M | 0.35M | 0.34M | 0.33M | 0.34M | 0.27M | 0.27M | 0.27M | 0.28M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.10M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.53M | 17.54M | 59.47M | 34.86M | 49.52M | 13.63M | 19.01M | 22.51M | 23.69M | 18.78M | 40.49M | 22.71M | 12.86M | 13.00M | 21.10M | 20.10M | 19.51M | 20.74M | 23.16M | 23.68M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 1.00M | 0.02M | | 0.65M | 3.41M | 7.00M | 9.75M | 9.23M | 6.20M | 6.25M | 5.83M | 4.80M | 4.47M | 4.26M | 5.18M | 6.32M | 6.16M | 5.84M | 5.64M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06M | 0.04M | 37.71M | 37.71M | | | | | 6.05M | 4.03M | 14.44M | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75M | 3.52M | 4.13M | 3.42M | 3.09M | 2.62M | 1.98M | 0.13M | 0.30M | 1.30M | 1.24M | 1.17M | 0.77M | 1.04M | 0.62M | 0.55M | 0.23M | 0.17M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.77M | 4.29M | 3.88M | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.83M | 13.38M | 57.64M | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.59M | 17.67M | 61.53M | 36.24M | 51.45M | 17.73M | 26.13M | 32.49M | 33.32M | 48.37M | 50.87M | 39.69M | 18.55M | 18.30M | 26.13M | 25.99M | 26.17M | 27.18M | 29.23M | 29.49M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 1.12M | 0.15M | | 0.65M | 3.43M | 7.32M | 9.75M | 9.23M | 6.20M | 6.25M | 5.83M | 4.80M | 4.47M | 4.26M | 5.18M | 6.32M | 6.16M | 5.84M | 5.64M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.54M | -17.67M | -23.35M | 1.24M | -12.90M | 22.49M | 15.34M | 11.31M | 9.05M | -0.31M | -4.45M | 5.61M | 56.07M | 51.27M | 36.95M | 41.53M | 37.95M | 32.67M | 25.94M | 24.43M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.00M | 38.18M | 37.47M | 38.55M | 40.23M | 41.47M | 43.80M | 42.37M | 48.06M | 46.41M | 45.30M | 74.62M | 69.58M | 63.09M | 67.52M | 64.12M | 59.85M | 55.17M | 53.93M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -324.60M | 7.24M | -298.41M | 304.82M | -317.72M | 379.05M | 377.60M | 377.60M | 377.60M | -391.71M | -395.87M | 434.96M | 529.19M | 529.18M | 533.27M | 545.51M | 546.84M | 546.85M | 546.85M | 546.85M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00 | 6.53M | 1.00 | 1.00 | 1.00 | | | | | | | 1.00 | | | 450.00 | 450.00 | 450.00 | 450.00 | 450.00 | 450.00 |