|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.28M | 40.74M | 32.01M | 20.56M | 13.45M | 6.30M | 3.53M | 2.86M | 2.92M | 2.21M | 0.68M | 0.93M | 0.52M | 0.42M | 0.22M | 3.76M | 0.62M | 0.79M | 0.76M | 1.22M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.28M | 41.24M | 32.01M | 20.56M | 13.45M | 6.30M | 3.53M | 2.86M | 2.92M | 2.21M | 0.68M | 0.93M | 0.52M | 0.42M | 0.22M | 3.76M | 0.62M | 0.79M | 0.76M | 1.22M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 2.36M | 2.02M | 3.62M | 2.80M | 5.45M | 4.08M | 2.20M | 1.83M | 2.62M | 3.11M | 3.21M | 3.55M | 3.66M | 0.96M | 1.25M | 0.96M | 1.25M | 0.48M | 0.34M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.16M | 0.14M | 0.14M | 0.14M | -1.48M | 0.14M | | 0.02M | -0.59M | 1.05M | 0.11M | 0.01M | -0.15M | 0.00M | 0.00M | 0.00M | 0.29M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 2.36M | 2.20M | 3.78M | 2.94M | 5.59M | 4.21M | 0.72M | 1.97M | 2.62M | 3.12M | 2.62M | 4.60M | 3.77M | 0.97M | 1.09M | 0.96M | 1.26M | 0.48M | 0.63M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.94M | 11.61M | 13.57M | 13.30M | 9.41M | 10.96M | 6.84M | 5.92M | 5.84M | 9.77M | 3.85M | 7.64M | 2.22M | 6.55M | 4.76M | 4.14M | 2.47M | 2.62M | 2.33M | 2.15M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42M | 9.31M | 0.73M | 10.27M | 7.91M | 0.52M | 8.47M | 0.46M | 6.96M | 0.71M | 0.44M | 0.52M | 1.01M | 6.33M | 0.29M | 2.87M | 1.97M | 0.05M | 1.05M | 0.37M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.00M | 66.14M | 56.14M | 45.84M | 35.74M | 34.68M | 24.96M | 21.35M | 20.31M | 19.37M | 15.58M | 15.07M | 14.24M | 14.32M | 10.35M | 14.04M | 9.67M | 9.68M | 9.04M | 9.40M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.91M | 1.19M | 1.25M | 1.33M | 1.33M | 4.54M | 1.33M | 4.54M | 4.54M | 1.33M | 4.54M | 0.02M | 0.01M | | | | 0.02M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.79M | 0.79M | 0.79M | 0.74M | 0.74M | 0.74M | 0.74M | 0.74M | 0.74M | 0.74M | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.02M | 6.07M | 6.84M | 8.48M | 8.46M | 8.41M | 7.90M | 7.75M | 7.60M | 7.45M | 7.28M | 6.21M | 6.03M | 0.44M | 0.34M | 0.36M | 0.48M | 0.48M | 0.40M | 0.52M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 2.92M | 5.89M | 5.89M | 0.67M | 2.71M | 2.10M | 2.10M | 2.10M | 2.10M | | | | 6.11M | | | | | 5.81M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.04M | 17.63M | 19.02M | 20.12M | 18.23M | 17.87M | 0.34M | 0.46M | 16.86M | 20.07M | 16.63M | 20.53M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.34M | 0.13M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 16.45M | 16.90M | 19.02M | 18.68M | 18.23M | 17.87M | 17.55M | 17.20M | 16.86M | 16.51M | 16.63M | 16.28M | 11.15M | 8.82M | 10.33M | 9.97M | 9.62M | 5.03M | 5.03M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | 2.12M | 2.11M | 4.64M | 0.23M | 6.23M | 0.34M | 7.60M | 0.40M | 0.37M | 0.40M | 0.10M | 0.35M | 5.83M | 0.55M | 0.76M | 0.20M | 0.24M | 0.91M | 0.03M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.10M | -58.77M | 26.84M | -45.65M | -35.55M | -34.49M | -24.77M | 34.09M | 33.19M | 31.99M | 31.44M | -14.47M | -2.14M | -13.71M | 17.38M | -9.14M | 16.29M | 15.39M | 10.28M | 9.74M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.10M | 7.37M | 82.99M | 0.19M | 0.19M | 0.19M | 0.19M | 55.44M | 53.50M | 51.36M | 47.03M | 0.60M | 12.11M | 0.60M | 27.74M | 4.90M | 25.96M | 25.08M | 19.33M | 19.13M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 5.71M | 4.57M | 7.73M | 6.76M | 9.90M | 9.48M | 12.49M | 12.54M | 12.59M | 10.73M | 11.21M | 11.50M | 12.25M | 11.17M | 4.76M | 4.66M | 0.12M | 4.28M | 4.28M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.53M | 17.94M | 14.85M | 14.70M | 9.29M | | | | 3.28M | 1.86M | 1.37M | 2.70M | 3.80M | 2.80M | 4.55M | 0.05M | 0.00M | 0.00M | 0.85M | 8.00 |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.20M | 23.65M | 19.42M | 22.43M | 16.05M | 9.90M | 9.48M | 12.49M | 15.82M | 14.45M | 12.10M | 13.91M | 15.30M | 15.05M | 15.73M | 4.81M | 4.67M | 0.12M | 5.13M | 4.28M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 1.22M | 0.45M | 0.37M | 0.05M | 0.42M | 1.09M | 0.06M | 0.05M | 0.06M | 0.37M | 0.16M | 3.38M | 0.59M | 1.50M | 0.53M | 0.20M | 0.06M | 0.05M | 0.06M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.22M | 0.20M | 0.20M | 0.14M | 0.10M | 0.10M | 0.10M | 0.16M | 0.13M | 0.01M | 0.48M | 0.29M | 0.14M | 0.01M | 0.18M | 0.00M | 0.06M | 0.07M | 0.05M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.55M | 0.39M | 0.66M | 0.51M | 0.57M | 0.49M | 1.10M | 1.47M | 2.21M | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.38M | 0.37M | 0.40M | 0.35M | 0.30M | 0.29M | 0.29M | 0.29M | 0.26M | 0.28M | 0.23M | 0.22M | 0.08M | 0.09M | 0.16M | 0.20M | 0.25M | 0.18M | 0.25M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.00M | 0.07M | 0.01M | 0.15M | 0.01M | 0.01M | 0.10M | 0.11M | 0.15M | 0.07M | 0.16M | 0.12M | 0.10M | 0.01M | 0.01M | 0.01M | 0.12M | 0.01M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 1.63M | 4.35M | 1.79M | 6.03M | 7.18M | 7.97M | 2.62M | 9.46M | 9.89M | 2.94M | 10.58M | 3.09M | 10.69M | 4.22M | 9.90M | 8.88M | 3.72M | 3.78M | 3.86M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.79M | 31.44M | 23.02M | 26.36M | 20.00M | 13.94M | 13.51M | 17.42M | 23.42M | 24.15M | 22.55M | 24.70M | 27.68M | 27.50M | 29.73M | 10.66M | 9.55M | 9.80M | 10.54M | 9.46M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.85M | 0.73M | 1.25M | 0.75M | 0.67M | 0.44M | 0.25M | 0.16M | 0.15M | 4.85M | 4.88M | 4.90M | 0.14M | 2.84M | 1.68M | 1.25M | 1.17M | 0.40M | 0.41M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.58M | 2.69M | 3.22M | 4.09M | 5.13M | 5.82M | 6.32M | 6.55M | 7.13M | 7.34M | 7.29M | 7.00M | 6.63M | 6.32M | 5.69M | 5.53M | 5.21M | 4.74M | 4.06M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.06M | 0.33M | 0.31M | 0.45M | 0.57M | 0.65M | 0.68M | 0.67M | 0.66M | 0.73M | -1.27M | -1.20M | -1.19M | -1.14M | -1.08M | -1.89M | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | | 0.44M | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.80M | 0.69M | 0.72M | 0.67M | 0.61M | 0.56M | 0.97M | 0.90M | 0.84M | 0.83M | 0.75M | 0.69M | 0.43M | 0.19M | 0.52M | 1.34M | 1.25M | 0.84M | 0.77M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.53M | 23.19M | 15.81M | 14.70M | 1.12M | 1.09M | 0.78M | 0.50M | 0.40M | 1.69M | 1.37M | 1.81M | 3.80M | 1.27M | 4.55M | 0.05M | 0.00M | 0.00M | 0.85M | 8.00 |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.87M | 12.47M | 11.31M | 16.85M | 24.39M | 19.26M | 19.55M | 24.47M | 30.65M | 30.80M | 34.21M | 35.81M | 36.48M | 33.45M | 32.20M | 18.64M | 17.81M | 17.56M | 16.11M | 14.84M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.39M | 35.65M | 27.13M | 31.55M | 25.51M | 20.35M | 20.33M | 24.97M | 31.05M | 32.50M | 35.58M | 37.62M | 40.28M | 34.71M | 36.75M | 18.69M | 17.81M | 17.56M | 16.96M | 14.84M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 5.39M | 1.12M | 1.91M | 1.27M | 1.24M | 0.93M | 1.36M | 1.63M | 2.36M | 4.85M | 4.88M | 4.90M | 0.14M | 2.84M | 1.68M | 1.25M | 1.17M | 0.40M | 0.41M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 2.92M | 55.86M | 47.48M | 0.46M | 2.92M | 36.34M | 30.48M | 22.45M | 18.86M | 11.45M | 7.55M | 3.05M | -2.45M | -9.01M | 11.57M | 8.15M | 7.52M | 2.37M | 4.29M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.10M | 7.37M | 82.99M | 0.19M | 0.19M | 0.19M | 0.19M | 55.44M | 53.50M | 51.36M | 47.03M | 0.60M | 12.11M | 0.60M | 27.74M | 4.90M | 25.96M | 25.08M | 19.33M | 19.13M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 1.06M | 0.05M | 3.61M | 5.46M | 5.46M | 0.08M | 0.09M | 0.08M | 0.05M | 21.00 | 0.01M | 51.00 | 25.00 | 15.00 | 12.00 | 8.00 | 13.00 | 10.00 | 7.00 |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.68M | -65.61M | -68.67M | -77.33M | -80.36M | -82.26M | -91.98M | -98.09M | -106.48M | -110.19M | -117.67M | -121.60M | -126.68M | -130.15M | -137.51M | -133.25M | -137.79M | -138.82M | -144.18M | -147.61M |