|
Cash & Equivalents (Quarter)
|
300.00 | | 0.19M | 0.01M | 0.05M | 0.01M | 0.00M | 0.09M | 0.03M | 0.02M | 0.08M | 0.08M | 0.08M | 0.04M | 0.08M | 0.05M | 0.04M | 0.04M | 0.03M | 0.04M | 0.01M | 1.02M | 1.67M | 2.49M | 2.90M | 0.79M | 0.57M | 0.56M | 0.56M | 0.08M | 1.61M | 4.31M | 0.30M | 1.45M | 0.16M | 0.11M | 0.44M | 0.09M | 0.02M | 0.10M | 0.18M |
|
Short-term Investments (Quarter)
|
| | | | | 0.03M | | | | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.20M | | | 0.60M | 0.60M | 0.60M | 0.60M | 1.24M | 1.94M | 0.60M | 0.60M | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
300.00 | | 0.19M | 0.01M | 0.05M | 0.04M | 0.00M | 0.09M | 0.03M | 0.02M | 0.08M | 0.08M | 0.08M | 0.04M | 0.08M | 0.05M | 0.04M | 0.04M | 0.03M | 0.05M | 0.01M | 1.02M | 1.87M | 2.49M | 2.90M | 1.39M | 1.17M | 1.16M | 1.16M | 1.33M | 3.55M | 4.91M | 0.90M | 1.45M | 0.16M | 0.11M | 0.44M | 0.09M | 0.02M | 0.10M | 0.18M |
|
Receivables - Net (Quarter)
|
| 0.01M | | 0.01M | 0.02M | | 0.61M | 0.14M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.00M | 0.09M | | 530.00 | 530.00 | 530.00 | 530.00 | | | 0.23M | | | 0.40M | 0.18M | 0.47M | 0.45M | 0.35M | 0.08M | 0.16M | 0.16M | 1.45M | 1.62M | 1.18M | 0.59M | 0.59M | 0.60M | 0.60M | 0.97M |
|
Receivables - Other (Quarter)
|
| | | | | -0.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.74M | 12.84M | 10.10M | 8.59M | 7.72M | 7.72M | 4.78M | 4.78M |
|
Receivables (Quarter)
|
| 0.01M | | 0.01M | 0.02M | | 0.61M | 0.14M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.00M | 0.09M | | 530.00 | 530.00 | 530.00 | 530.00 | | | 0.23M | | | 0.40M | 0.18M | 0.47M | 0.45M | 0.35M | 0.08M | 0.16M | 0.16M | 19.19M | 14.46M | 11.27M | 9.18M | 8.30M | 8.32M | 5.38M | 5.75M |
|
Raw Materials (Quarter)
|
| | 0.04M | | | | 0.05M | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| 0.00M | 0.00M | 0.00M | 121.00 | 0.02M | 0.01M | 0.11M | 0.06M | 0.05M | | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.05M | 0.03M | 0.05M | 0.03M | | | | | | | | | 2.15M | | | | 6.39M | 5.25M | 4.82M | 4.13M | 2.46M | 1.94M | 2.64M | 1.90M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.62M | | | 1.61M | 1.94M | 2.00M | 2.99M | 2.15M | 3.45M | 5.77M | 8.50M | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| 0.01M | 0.01M | 0.01M | | 0.01M | 0.00M | 0.03M | 0.10M | 0.01M | | 0.01M | 0.03M | 0.07M | 0.07M | 0.05M | 0.03M | 0.01M | 0.00M | 0.00M | 0.00M | | 0.01M | | | 0.07M | 0.01M | 0.08M | 0.33M | 0.31M | 0.61M | 1.51M | 0.63M | 0.80M | 1.35M | 0.78M | 0.53M | 0.42M | 0.29M | 0.34M | 0.30M |
|
Current Assets (Quarter)
|
0.02M | 0.02M | 0.21M | 0.02M | 0.17M | 0.07M | 0.76M | 0.37M | 0.22M | 0.12M | | 0.21M | 0.22M | 0.19M | 0.32M | 0.17M | 0.14M | 0.10M | 0.06M | 0.09M | 0.04M | | 3.26M | | | 3.64M | 2.96M | 3.01M | 4.50M | 2.89M | 7.13M | 14.15M | 11.48M | 10.10M | 8.39M | 6.88M | 5.69M | 3.55M | 2.85M | 3.68M | 3.35M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.65M | 9.65M | 9.65M | 9.65M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 0.12M | 0.10M | 0.12M | 0.12M | 0.05M | 0.08M | 0.05M | 0.04M | 0.03M | | 0.02M | 0.01M | 0.02M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | 1.23M | | | 5.99M | 7.17M | 7.18M | 7.16M | 7.21M | 7.73M | 7.98M | 9.41M | 10.88M | 19.21M | 24.01M | 26.31M | 21.02M | 23.01M | 24.85M | 24.60M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | 290.00 | | 290.00 | 290.00 | 290.00 | 290.00 | 290.00 | 290.00 | | | | | | 0.10M | | | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | -23.17M | | | | | | | | | | | | | | | | | | | | | 5.65M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 58.06M | 58.06M | 58.23M | 58.23M | 58.23M | 58.23M | 58.23M | 58.06M |
|
Intangibles (Quarter)
|
| 0.35M | 0.36M | 0.35M | 0.34M | 0.33M | 0.48M | 0.31M | 0.30M | 0.29M | | 0.27M | 0.27M | 0.29M | 0.28M | 0.27M | 0.26M | | | | | | | 3.35M | 3.35M | 3.35M | 0.12M | 1.74M | 8.02M | 7.77M | 7.66M | 128.88M | 126.92M | 18.66M | 18.29M | 19.59M | 19.22M | 11.74M | 11.44M | 11.15M | 10.85M |
|
Goodwill & Intangibles (Quarter)
|
| 0.35M | 0.36M | 0.35M | -22.83M | 0.33M | 0.48M | 0.31M | 0.30M | 0.29M | | 0.27M | 0.27M | 0.29M | 0.28M | 0.27M | 0.26M | | | | | | | 3.35M | 3.35M | 9.00M | 1.24M | 2.85M | 9.14M | 4.80M | 8.77M | 130.00M | 128.04M | 2.39M | 76.36M | 23.67M | 0.96M | 11.74M | 69.68M | 69.38M | 68.92M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 9.86M | | | | 16.96M | | | |
|
Other Non-Current Assets (Quarter)
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.12M | 0.01M | 0.01M | 0.00M | | 0.04M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | 0.55M | 0.52M | | 1.24M | | | | 0.61M | | 0.10M | 1.40M | 0.66M | 3.83M | 3.60M | 0.04M |
|
Non-Current Assets (Quarter)
|
| 0.71M | 0.62M | 0.71M | 0.73M | 0.38M | 0.38M | 0.39M | 0.38M | 0.33M | | 0.30M | 0.28M | 0.32M | 0.31M | 0.30M | 0.28M | 0.02M | 0.01M | 0.01M | 0.01M | | 1.78M | | | 15.74M | 11.51M | 11.63M | 17.81M | 17.77M | 18.85M | 138.98M | 138.45M | 106.71M | 108.63M | 113.99M | 114.84M | 107.21M | 111.82M | 110.45M | 108.67M |
|
Assets (Quarter)
|
0.02M | 0.73M | 0.82M | 0.73M | 0.90M | 0.45M | 1.14M | 0.76M | 0.60M | 0.44M | | 0.51M | 0.50M | 0.51M | 0.63M | 0.47M | 0.42M | 0.11M | 0.08M | 0.10M | 0.05M | | 5.04M | | | 19.38M | 14.47M | 14.64M | 22.31M | 20.66M | 25.98M | 153.13M | 149.92M | 116.81M | 117.02M | 120.87M | 120.53M | 110.76M | 114.67M | 114.13M | 112.02M |
|
Accounts Payables (Quarter)
|
0.03M | 0.01M | 1.15M | 1.12M | 1.21M | 1.37M | -0.03M | 0.03M | 1.55M | 0.01M | | 1.64M | 1.65M | 1.64M | 1.68M | 1.67M | 1.67M | 1.64M | 1.68M | 1.68M | 1.73M | | 0.73M | | | 0.03M | 0.07M | 0.07M | 2.25M | 1.98M | 2.55M | 3.99M | 3.53M | 3.76M | 4.49M | 5.52M | 5.82M | 6.42M | 6.38M | 6.92M | 6.85M |
|
Notes Payables (Quarter)
|
| 0.41M | 0.03M | 0.03M | 0.44M | 0.41M | 0.04M | 0.10M | 0.06M | 0.02M | | 0.05M | 0.04M | 0.03M | 1.72M | 0.02M | 0.01M | 0.05M | 0.01M | 0.02M | 0.01M | | 0.02M | | | 0.02M | 4.75M | 2.52M | 0.07M | 5.41M | 2.27M | 1.94M | 3.47M | 19.49M | 23.14M | 21.14M | 3.27M | 23.14M | 21.22M | 3.13M | 29.52M |
|
Payables (Quarter)
|
0.03M | 0.41M | 1.17M | 1.14M | 1.65M | 1.79M | 0.01M | 0.14M | 1.61M | 0.02M | | 1.69M | 1.69M | 1.67M | 3.39M | 1.70M | 1.68M | 1.69M | 1.69M | 1.70M | 1.74M | | 0.75M | | | 0.05M | 4.82M | 2.59M | 2.32M | 7.39M | 4.82M | 5.94M | 7.00M | 23.25M | 27.63M | 26.66M | 9.09M | 29.56M | 27.60M | 10.05M | 36.37M |
|
Accumulated Expenses (Quarter)
|
| 0.02M | 0.01M | 0.02M | 0.19M | 0.04M | 317.00 | 0.05M | 0.00M | 0.01M | | 0.01M | 74.00 | 0.00M | 0.00M | 170.00 | 0.00M | 0.00M | 0.13M | 0.00M | 0.18M | | 0.08M | | | 0.04M | 0.68M | 0.10M | 0.21M | 0.78M | 2.14M | 0.51M | 1.33M | 1.39M | 1.61M | 1.79M | 1.85M | 2.09M | 1.06M | 6.39M | 8.39M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | 0.01M | | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.10M | 0.04M | 0.04M | 0.04M | 0.11M | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
0.01M | 0.03M | 0.02M | 0.03M | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.22M | 0.26M | 0.27M | 0.23M | 0.34M | 0.25M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.09M | | | 0.45M | 0.09M | 0.09M | 0.09M | | | | | | | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | 0.69M | 0.12M | 0.32M | 0.22M | 0.56M | 0.22M | 0.17M | 0.17M | 0.17M |
|
Total Current Liabilities (Quarter)
|
0.04M | 0.01M | 2.18M | 2.20M | 2.44M | 2.83M | 3.27M | 3.21M | 3.30M | 1.98M | | 1.86M | 1.79M | 3.10M | 3.52M | 4.01M | 4.56M | 1.89M | 1.91M | 1.92M | 2.06M | | 0.98M | | | 2.67M | 7.14M | 8.90M | 8.47M | 10.29M | 10.39M | 12.13M | 10.56M | 14.99M | 15.74M | 35.60M | 39.47M | 40.59M | 46.58M | 47.14M | 58.81M |
|
Non-Current Debt (Quarter)
|
| 0.28M | | 0.28M | 0.28M | 0.04M | | | | 0.23M | | | 0.96M | | | | | 3.21M | 3.21M | 3.23M | 3.26M | | | | | | | | 2.73M | 2.22M | | | | 14.96M | 16.26M | 1.65M | 1.45M | 7.22M | 6.61M | 7.24M | |
|
Convertible Debt (Quarter)
|
| 0.52M | 0.48M | 0.52M | 0.01M | 0.10M | 0.10M | 1.20M | 1.29M | 0.02M | | 0.02M | -0.04M | 0.02M | 1.70M | 0.02M | 0.02M | 3.21M | 3.21M | 0.01M | -0.02M | | | | | | | | | 2.27M | | | 0.19M | 1.95M | 3.75M | 3.75M | 3.75M | 0.55M | 0.33M | 1.04M | 0.25M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.45M | 0.35M | 0.35M | 0.34M | 0.33M | 0.42M | 0.41M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.12M | -0.15M | | | | | | | | 0.02M | 0.01M | -0.02M | -0.01M | -920.00 | -0.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.16M | 0.14M | 0.12M | 0.11M | 0.10M | 0.10M | 0.10M | 0.52M | 0.76M | 0.68M | 0.47M | 0.60M | 0.14M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | 1.10M | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | 2.28M | | | | | | | | 5.09M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
0.04M | 2.63M | 2.60M | 2.63M | 2.98M | 3.00M | 3.42M | 3.26M | 3.35M | 3.38M | | 2.53M | 2.80M | 3.14M | 3.57M | 4.03M | 4.57M | 5.10M | 5.12M | 5.15M | 5.31M | -2.94M | 2.48M | -13.23M | -14.81M | 5.37M | 7.14M | 9.08M | 11.35M | 12.65M | 12.78M | 14.98M | 14.31M | 30.71M | 32.56M | 38.11M | 42.02M | 48.82M | 54.31M | 56.44M | 59.37M |
|
Total Debt (Quarter)
|
0.01M | 0.30M | 0.02M | 0.30M | 0.28M | 0.08M | | | | 0.23M | | | 0.96M | | | | | 3.21M | 3.21M | 3.23M | 3.26M | | | | | | | | 2.73M | 2.22M | | | | 14.96M | 16.26M | 1.65M | 1.45M | 7.22M | 6.61M | 7.24M | |
|
Common Equity (Quarter)
|
-2.82M | -2.17M | -1.89M | -1.90M | -2.08M | | -2.41M | | | -2.94M | | | -2.31M | -2.64M | -2.94M | -3.56M | -4.15M | -4.98M | -5.04M | -5.04M | -5.27M | 2.94M | 2.56M | 13.23M | 14.81M | 14.34M | 7.34M | 5.57M | 10.96M | 8.02M | 13.20M | 138.16M | 135.61M | 86.10M | 84.46M | 82.77M | 78.51M | 61.94M | 60.36M | 57.68M | 52.64M |
|
Shareholder's Equity (Quarter)
|
-2.82M | -2.17M | -1.89M | -1.90M | -2.08M | | -2.41M | | | -2.94M | | | -2.31M | -2.64M | -2.94M | -3.56M | -4.15M | -4.98M | -5.04M | -5.04M | -5.27M | 2.94M | 2.56M | 13.23M | 14.81M | 14.34M | 7.34M | 5.57M | 10.96M | 8.02M | 13.20M | 138.16M | 135.61M | 86.10M | 84.46M | 82.77M | 78.51M | 61.94M | 60.36M | 57.68M | 52.64M |
|
Liabilities and Shareholders Equity (Quarter)
|
0.02M | 0.73M | 0.82M | 0.73M | 0.90M | 0.45M | 1.14M | 0.76M | 0.60M | 0.44M | | 0.51M | 0.50M | 0.51M | 0.63M | 0.47M | 0.42M | 0.11M | 0.08M | 0.10M | 0.05M | | 5.04M | | | 19.38M | 14.47M | 14.64M | 22.31M | 20.66M | 25.98M | 153.13M | 149.92M | 116.81M | 117.02M | 120.87M | 120.53M | 110.76M | 114.67M | 114.13M | 112.02M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | -10.12M | | | | | | | | | | | | | | | | | | 2.30M | 2.30M | 12.30M | 12.30M | 12.30M | 12.30M | | | | | | | | |
|
Retained Earnings (Quarter)
|
0.02M | -9.01M | -7.59M | -9.01M | -11.28M | -11.84M | -11.69M | -12.51M | -13.23M | -15.01M | | -30.73M | -31.39M | -32.09M | -33.02M | -34.02M | -34.86M | -36.84M | -37.23M | -38.86M | -39.27M | | -0.87M | | | -2.95M | -10.69M | -12.65M | -15.83M | -22.97M | -24.04M | -23.99M | -24.83M | -33.87M | -37.22M | -41.10M | -46.57M | -65.02M | -68.27M | -71.69M | -77.60M |