|
Cash & Equivalents (Quarter)
|
317.00 | | | 671.00 | | 0.00M | | | | | | | | 187.00 | 92.00 | 441.00 | 0.02M | 0.00M | 0.02M | 0.03M | 0.06M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.00M | 0.07M | 0.08M | 0.21M | 0.27M | 0.26M | 0.78M | 0.65M | 0.75M | 3.03M | 1.85M | 1.19M | | 4.23M | 1.65M | 1.29M | 1.33M | 1.78M | | | | 2.73M | 0.80M | 2.13M | 2.51M | 1.09M | 2.04M | 2.26M | 2.16M |
|
Cash & Current Investments (Quarter)
|
317.00 | | | 671.00 | | 0.00M | | | | | | | | 187.00 | 92.00 | 441.00 | 0.02M | 0.00M | 0.02M | 0.03M | 0.06M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.00M | 0.07M | 0.08M | 0.21M | 0.27M | 0.26M | 0.78M | 0.65M | 0.75M | 3.03M | 1.85M | 1.19M | | 4.23M | 1.65M | 1.29M | 1.33M | 1.78M | | | | 2.73M | 0.80M | 2.13M | 2.51M | 1.09M | 2.04M | 2.26M | 2.16M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | 0.00M | | 0.02M | 2.97M | 0.02M | 1.10M | | 1.94M | 2.14M | 1.83M | 1.85M | 1.60M | 2.82M | 2.76M | 2.39M | 2.71M | 1.96M | 2.53M | 2.46M | 3.26M | 3.41M | 2.54M | 2.60M | 4.30M | 3.92M | 4.21M | 0.18M | 4.94M | 7.64M | 12.54M | 9.00M | 13.77M | 14.98M | 57.16M | 21.96M | 30.63M | 23.98M | 30.26M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.26M | 0.27M | 0.29M | 0.32M | 0.29M | 0.29M | 0.29M | 0.22M | 0.22M | 0.25M | 0.42M | 0.42M | 0.40M | 0.38M | 0.35M | 0.33M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | 0.00M | | 0.02M | 2.97M | 0.02M | 1.10M | | 1.94M | 2.14M | 2.08M | 2.11M | 1.87M | 3.10M | 3.08M | 2.68M | 2.99M | 2.25M | 2.75M | 2.68M | 3.51M | 3.83M | 2.96M | 3.00M | 4.68M | 4.27M | 4.54M | 0.18M | 4.94M | 7.64M | 12.54M | 9.00M | 13.77M | 14.98M | 57.16M | 21.96M | 30.63M | 23.98M | 30.26M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | |
|
Inventory (Quarter)
|
530.00 | | | | 212.00 | 181.00 | 181.00 | 93.00 | 93.00 | 93.00 | 93.00 | 93.00 | | | | 0.01M | 0.01M | 0.01M | 0.01M | 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 | 0.03M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | 297.00 | 447.00 | | | | | | 0.00M | 0.00M | | | 0.30M | | 0.13M | | 0.18M | | 0.02M | 0.06M | 0.11M | 0.11M | 0.09M | 0.10M | 0.08M | 0.07M | 0.08M | 0.12M | 0.21M | 0.18M | 0.27M | 0.14M | 0.49M | 0.55M | 0.03M | 0.87M | 0.57M | 1.70M | 1.45M | 1.98M | 1.97M | 1.89M | 2.02M | 2.33M | 2.15M | 2.11M | 3.08M |
|
Current Assets (Quarter)
|
847.00 | 0.01M | 0.00M | 883.00 | 212.00 | 0.00M | 181.00 | 93.00 | 93.00 | 390.00 | 540.00 | 93.00 | | 187.00 | | 0.01M | 0.04M | 0.02M | 0.01M | 0.06M | 3.34M | 0.01M | 1.26M | | 2.14M | 2.15M | 2.11M | 2.24M | 2.06M | 3.43M | 3.44M | 3.03M | 3.85M | 2.97M | 3.58M | 5.83M | 5.56M | 5.20M | 6.57M | 7.37M | 6.82M | 6.14M | 6.44M | 15.72M | 7.10M | 11.79M | 15.72M | 15.62M | 17.22M | 19.66M | 63.02M | 26.04M | 35.56M | 29.84M | 36.16M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.32M | 0.35M | 0.35M | 0.35M | 0.34M | 0.36M | 0.35M | 0.41M | 0.40M | 0.39M | 0.39M | 0.40M | 0.43M | 0.47M | 0.46M | 0.52M | 0.56M | 0.58M | 0.58M | 0.56M | 0.60M | 0.61M | 0.67M | 0.62M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 1.46M | 1.46M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 10.68M | 10.68M | 6.75M | 6.75M | 6.75M | 7.96M | 5.79M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.05M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 7.44M | 7.32M | 7.20M | 7.08M | 6.96M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 1.46M | 1.46M | 1.56M | 1.56M | 1.56M | 1.57M | 1.57M | 1.59M | 1.64M | 1.64M | 5.27M | 5.27M | 5.27M | 5.27M | 5.27M | 5.27M | 5.27M | 5.27M | 10.78M | 10.78M | 14.19M | 14.07M | 13.95M | 15.04M | 12.75M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.02M | 0.06M | 0.09M | 0.01M | 0.02M | 0.08M | 0.07M | | 0.20M | | 0.12M | | | | | 0.41M | 0.42M | 0.42M | 0.43M | 0.44M | 1.81M | 0.43M | 0.44M | 0.44M | 2.59M | 0.44M | 0.43M | 0.41M | 0.44M | 0.45M | 0.45M | 0.44M | 0.43M | 0.43M | 0.43M | 0.43M | 53.94M | 0.24M | 18.44M | 0.24M | 7.01M |
|
Other Non-Current Assets (Quarter)
|
0.06M | 937.00 | 625.00 | 312.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.05M | 0.16M | 0.21M | 0.24M | 0.98M | 0.99M | 1.00M | 1.06M | 1.05M | 1.10M | 1.10M |
|
Non-Current Assets (Quarter)
|
0.06M | 937.00 | 625.00 | 312.00 | | | | | | | | | | | | | | | | | 0.32M | | 0.31M | | 0.30M | 0.28M | 0.29M | 0.27M | 0.27M | 2.14M | 2.16M | 2.20M | 2.34M | 2.36M | 2.37M | 2.33M | 2.37M | 2.38M | 2.49M | 2.48M | 6.09M | 6.08M | 6.11M | 6.44M | 6.25M | 6.34M | 6.44M | 6.50M | 12.77M | 12.77M | 15.99M | 15.98M | 15.85M | 17.05M | 14.93M |
|
Assets (Quarter)
|
0.06M | 0.01M | 0.00M | 0.00M | 212.00 | 0.00M | 181.00 | 93.00 | 93.00 | 390.00 | 540.00 | 93.00 | | 187.00 | 92.00 | 0.01M | 0.04M | 0.02M | 0.01M | 0.06M | 3.66M | 0.01M | 1.56M | | 2.44M | 2.44M | 2.39M | 2.52M | 2.32M | 5.56M | 5.60M | 5.23M | 6.19M | 5.32M | 5.95M | 8.17M | 7.94M | 7.58M | 9.06M | 9.85M | 12.90M | 12.22M | 12.55M | 12.89M | 13.35M | 18.12M | 22.16M | 22.12M | 29.99M | 32.44M | 79.01M | 42.02M | 51.41M | 46.89M | 51.09M |
|
Accounts Payables (Quarter)
|
| | | | | | | | 0.00M | | | | 0.01M | | | 0.05M | 0.05M | | | | 2.64M | | 0.75M | | 1.33M | 1.07M | 1.39M | 1.08M | 1.04M | 2.01M | 2.29M | 2.28M | 2.28M | 1.80M | 0.41M | 2.06M | 2.65M | 2.42M | 1.47M | 1.52M | 2.52M | 1.91M | 2.25M | 2.27M | 2.70M | 4.01M | 2.97M | 1.61M | 7.51M | 8.76M | 2.13M | 8.84M | 9.35M | 7.94M | 9.17M |
|
Notes Payables (Quarter)
|
| | | | | | | 619.00 | 0.03M | 0.05M | 0.05M | 0.06M | | | | 0.01M | 0.03M | 0.04M | 0.03M | 0.17M | 0.11M | | | | 0.23M | 0.21M | 0.19M | 0.10M | 0.11M | | 1.25M | 1.98M | 1.93M | 1.98M | 1.33M | 1.92M | 1.13M | 1.09M | 0.32M | 0.24M | 0.23M | 0.22M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 3.47M | 3.56M | 0.03M | 1.86M | 4.95M | 2.08M | 1.17M | 0.07M |
|
Payables (Quarter)
|
| | | | | | | 619.00 | 0.04M | 0.05M | 0.05M | 0.06M | 0.01M | | | 0.06M | 0.08M | 0.04M | 0.03M | 0.17M | 2.76M | | 0.75M | | 1.57M | 1.28M | 1.58M | 1.17M | 1.14M | 2.01M | 3.54M | 4.25M | 4.21M | 3.78M | 1.75M | 3.98M | 3.78M | 3.52M | 1.79M | 1.76M | 2.75M | 2.13M | 2.28M | 2.30M | 2.73M | 4.04M | 2.99M | 5.08M | 11.06M | 8.78M | 3.99M | 13.79M | 11.44M | 9.11M | 9.23M |
|
Accumulated Expenses (Quarter)
|
0.07M | 0.06M | 0.05M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.06M | 0.07M | 0.08M | | | | | | | 0.04M | | | | 0.01M | | | | 0.16M | 0.05M | 0.00M | 0.03M | 0.15M | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | 0.21M | 0.28M | 0.09M | 0.82M | 0.08M | 1.15M | 0.07M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.26M | | 0.26M | | 0.26M | 0.45M | 0.44M | 0.36M | 0.39M | 0.58M | 0.85M | 0.75M | 0.68M | 0.76M | 0.41M | 0.29M | 0.27M | 0.27M | 0.31M | 0.27M | 0.66M | 0.52M | 2.48M | 2.75M | 2.66M | 5.20M | 9.99M | 8.01M | 5.50M | 6.30M | 55.62M | 12.38M | 0.33M | 0.34M | 19.05M |
|
Short term Debt (Quarter)
|
| | | | | | | | 0.03M | 619.00 | 619.00 | 619.00 | | 0.01M | 0.02M | 0.02M | 0.03M | 0.04M | 0.03M | 0.01M | | 0.04M | | | 0.23M | 0.02M | 1.79M | 0.10M | 0.11M | 0.10M | 0.03M | 0.03M | 0.15M | 1.28M | 1.03M | 0.03M | 0.03M | 1.09M | 0.32M | 0.24M | 0.03M | 0.22M | 1.36M | 0.92M | 0.25M | 0.25M | 0.26M | 0.10M | 2.54M | 3.23M | 2.46M | 3.54M | 4.46M | 2.67M | 4.02M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 1.39M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.02M | | 1.24M | | 1.85M | 2.29M | 3.99M | 4.88M | 4.74M | 10.86M | 11.15M | 10.98M | 8.52M | 7.94M | 7.91M | 6.41M | 4.19M | 3.92M | 2.36M | 2.65M | 3.61M | 2.77M | 6.45M | 13.84M | 6.91M | 9.91M | 13.84M | 13.48M | 22.20M | 24.07M | 63.82M | 30.28M | 36.84M | 28.74M | 34.61M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.09M | | 0.14M | | 0.09M | 0.09M | | | | 0.18M | 0.18M | 1.89M | 1.93M | 1.98M | 2.05M | 1.92M | 1.13M | 1.09M | 0.24M | 0.24M | 0.23M | 0.22M | 0.24M | 0.24M | 0.24M | 0.24M | 0.26M | 0.26M | 1.09M | 0.93M | 0.72M | 0.55M | 0.35M | 0.21M | 0.13M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | 0.33M | 4.39M | 4.28M | 4.04M | 3.01M | 4.95M | 2.08M | 1.17M | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.88M | -0.90M | -0.92M | -0.75M | -0.80M | -1.01M | -0.89M | -1.05M | -0.96M | -1.00M | -0.97M | -0.93M | -0.84M | -0.92M | -0.72M | -0.67M | -0.56M | -0.38M | 0.15M | -0.37M | -0.52M | 4.68M | 4.70M | 4.75M | 4.68M | 5.12M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.05M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.81M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.15M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.16M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.16M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.09M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | 0.00M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.28M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00 |