|
Cash & Equivalents (Quarter)
|
1.42M | 2.20M | 1.60M | 0.92M | 5.54M | 5.38M | 3.40M | 8.15M | 5.36M | 2.92M | 3.63M | 5.83M | 6.97M | 37.93M | 35.49M | 33.72M | 27.51M | 23.13M | 43.61M | 35.22M | 18.04M | 65.56M | 54.86M | 44.06M | 32.40M | 23.00M | 25.62M | 30.59M | 219.70M | 133.65M | 9.37M | 6.96M | 5.29M | 1.40M | 0.32M | 12.97M | 9.75M | 7.31M | 5.20M |
|
Cash & Current Investments (Quarter)
|
1.42M | 2.20M | 1.60M | 0.92M | 5.54M | 5.38M | 3.40M | 8.15M | 5.36M | 2.92M | 3.63M | 5.83M | 6.97M | 37.93M | 35.49M | 33.72M | 27.51M | 23.13M | 43.61M | 35.22M | 18.04M | 65.56M | 54.86M | 44.06M | 32.40M | 23.00M | 25.62M | 30.59M | 219.70M | 133.65M | 9.37M | 6.96M | 5.29M | 1.40M | 0.32M | 12.97M | 9.75M | 7.31M | 5.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | 0.07M | | | | | | | | 0.18M | | | | | | | | | | | | | | | | 0.35M | | | | 0.64M | 0.97M | 0.90M | 0.30M |
|
Receivables - Other (Quarter)
|
| | | | | | | 0.36M | | | | 0.11M | 0.06M | 0.09M | 0.04M | 0.66M | 0.23M | 0.10M | 0.12M | 0.17M | 0.12M | 0.15M | 0.11M | 0.06M | 0.01M | 0.15M | 0.28M | 0.04M | 0.03M | 0.13M | 0.16M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.05M | 0.03M | 0.09M |
|
Receivables (Quarter)
|
| | | | | | | 0.44M | | | | 0.11M | | | | 0.84M | | | | | | | | | | | | | | | | 0.35M | | | | 0.65M | 1.03M | 0.93M | 0.39M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.43M | 0.73M | 0.87M | 0.91M | 0.94M | 0.10M | 0.10M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M |
|
Current Deferred Tax Assets (Quarter)
|
| | | 1.88M | | | | 3.12M | | | | 6.41M | | | | 9.25M | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
0.02M | | | | | 0.02M | 0.02M | 0.51M | 0.27M | 0.15M | 0.06M | 0.23M | 0.18M | 0.25M | 0.17M | 0.14M | 1.94M | 0.08M | 1.23M | 2.97M | 0.20M | 0.24M | 0.18M | 0.16M | 3.77M | 0.08M | 4.06M | 0.64M | 0.71M | 0.12M | 0.47M | 0.06M | 0.53M | 0.49M | 0.16M | 0.07M | 0.08M | 0.09M | 0.07M |
|
Current Assets (Quarter)
|
1.73M | 2.56M | 1.76M | 1.06M | 5.60M | 5.50M | 3.60M | 9.03M | 5.94M | 3.39M | 3.99M | 6.66M | 7.89M | 38.90M | 36.30M | 34.52M | 30.02M | 25.93M | 46.03M | 37.60M | 21.57M | 71.29M | 61.04M | 52.13M | 40.70M | 32.42M | 35.47M | 36.42M | 31.14M | 25.04M | 20.64M | 7.99M | 6.16M | 2.36M | 0.99M | 13.85M | 11.31M | 8.80M | 6.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
1.43M | 1.54M | 1.55M | 1.57M | 1.52M | 1.68M | 1.66M | 4.04M | 4.83M | 5.15M | 5.03M | 5.37M | 6.01M | 6.43M | 6.50M | 7.26M | 7.25M | 8.29M | 3.36M | 3.51M | 8.57M | 4.82M | 5.54M | 5.69M | 5.58M | 5.34M | 2.68M | 2.54M | 2.45M | 2.36M | 2.27M | 10.64M | 10.53M | 10.48M | 1.86M | 1.74M | 1.79M | 1.75M | 1.69M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | 0.50M | 0.50M | 0.85M | 0.85M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.01M | 1.28M | 0.98M | 0.94M | 1.83M |
|
Intangibles (Quarter)
|
0.35M | 0.34M | 0.45M | 0.31M | 0.29M | 0.28M | 0.26M | 0.53M | 0.55M | 0.65M | 0.66M | 0.33M | 0.15M | 0.13M | 0.21M | 0.13M | 0.20M | 0.16M | 0.45M | 1.01M | 0.05M | 0.09M | 0.35M | 1.01M | 0.07M | 0.14M | 0.23M | 1.51M | 0.10M | 0.23M | 0.38M | 2.00M | 1.67M | 0.33M | 1.81M | 1.71M | 1.84M | 1.80M | 1.77M |
|
Goodwill & Intangibles (Quarter)
|
0.35M | 0.34M | 0.45M | 0.31M | 0.29M | 0.28M | 0.26M | 0.53M | 0.55M | 0.65M | 0.66M | 0.33M | 0.15M | 0.13M | 0.21M | 0.13M | 0.20M | 0.16M | 0.45M | 1.01M | 0.05M | 0.09M | 0.35M | 1.01M | 0.07M | 0.14M | 0.23M | 1.51M | 0.10M | 0.23M | 0.38M | 2.00M | 1.67M | 0.33M | 1.81M | 1.71M | 1.84M | 1.80M | 1.77M |
|
Long-Term Deferred Tax (Quarter)
|
| | | 1.61M | | | | 3.06M | | | | 6.33M | | | | 9.23M | | | | | | | | 29.33M | | | | 33.68M | | | | 38.58M | | | | 39.84M | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | 0.04M | | | | 0.10M | | | | | | | | | | | | | | | | 4.10M | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | |
|
Non-Current Assets (Quarter)
|
1.78M | 1.88M | 1.88M | 1.87M | 1.81M | 1.96M | 1.92M | 4.37M | 5.15M | 5.56M | 5.44M | 5.50M | 6.65M | 7.13M | 7.55M | 8.31M | 9.08M | 10.13M | 5.49M | 5.81M | 10.95M | 7.19M | -56.25M | 7.09M | 7.03M | -27.78M | 4.17M | 4.14M | 4.11M | 4.12M | 4.13M | 12.56M | 12.59M | 12.64M | 3.69M | 4.73M | 4.61M | 4.49M | 5.29M |
|
Assets (Quarter)
|
3.51M | 4.44M | 3.64M | 2.94M | 7.41M | 7.46M | 5.52M | 13.40M | 11.09M | 8.94M | 9.43M | 12.16M | 14.54M | 46.02M | 43.85M | 42.84M | 39.10M | 36.06M | 51.51M | 43.40M | 32.52M | 78.48M | 4.79M | 59.22M | 47.73M | 4.64M | 39.64M | 40.56M | 35.24M | 29.16M | 24.78M | 20.55M | 18.74M | 15.00M | 4.68M | 18.58M | 15.92M | 13.29M | 11.29M |
|
Accounts Payables (Quarter)
|
0.29M | 0.23M | 0.17M | 0.16M | 0.63M | 0.82M | 1.16M | 1.98M | 2.10M | 2.57M | 2.57M | 2.67M | 3.10M | 1.51M | 1.65M | 2.08M | 1.41M | 2.10M | 4.09M | 8.12M | 9.06M | 5.23M | 5.42M | 9.85M | 7.85M | 6.91M | 3.10M | 2.51M | 3.83M | 2.00M | 0.00M | 2.32M | 2.89M | 4.38M | 5.09M | 3.54M | 3.51M | 3.33M | 1.23M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | 2.45M | 5.64M | 3.65M | 4.26M | 4.93M | | | | | | | | | | | | 1.00M | 1.01M | 1.00M | 1.00M | 1.00M | | | | | | | | |
|
Payables (Quarter)
|
0.29M | 0.23M | 0.17M | 0.16M | 0.63M | 0.82M | 1.16M | 1.98M | 2.10M | 2.57M | 5.02M | 8.31M | 6.76M | 5.77M | 6.57M | 2.08M | 1.41M | 2.10M | 4.09M | 8.12M | 9.06M | 5.23M | 5.42M | 9.85M | 7.85M | 6.91M | 4.10M | 3.52M | 4.83M | 3.00M | 1.00M | 2.32M | 2.89M | 4.38M | 5.09M | 3.54M | 3.51M | 3.33M | 1.23M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | 0.33M | 0.56M | 0.70M | 0.97M | 0.04M | | | | 0.54M | | 0.35M | 0.22M | 0.37M | 0.32M | | 0.20M | 0.10M | 0.15M | 0.02M | | 0.13M | | 0.32M | 0.31M | 0.55M | 0.23M | 0.60M | 0.65M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | 0.34M | 0.31M |
|
Short term Debt (Quarter)
|
0.51M | 0.41M | 0.36M | 0.64M | | 0.03M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.94M | 0.97M | 0.92M | 0.89M | | 0.13M | 0.25M | 0.05M | 0.06M | 0.21M | 0.36M | 0.50M | 0.10M | 0.24M | 0.39M | 0.52M | 0.31M | 0.41M | 0.46M | 0.51M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Total Current Liabilities (Quarter)
|
1.05M | 0.93M | 0.87M | 0.80M | 0.66M | 0.90M | 1.24M | 2.04M | 2.15M | 2.62M | 5.17M | 8.58M | 6.81M | 5.82M | 6.63M | 2.13M | 1.46M | 2.15M | 4.14M | 9.06M | 10.03M | 6.15M | 6.31M | 9.85M | 7.98M | 7.16M | 8.02M | 3.58M | 5.04M | 3.35M | 3.06M | 2.42M | 3.13M | 4.87M | 8.08M | 3.96M | 4.02M | 3.90M | 3.55M |
|
Non-Current Debt (Quarter)
|
| | | | | | | 1.03M | 1.01M | 0.99M | 0.96M | 0.95M | 0.91M | 0.92M | 0.90M | 2.24M | 2.19M | 2.32M | 2.34M | 1.52M | 1.61M | 3.32M | 3.32M | 3.38M | 3.30M | 3.10M | 3.24M | 3.24M | 3.10M | 2.97M | 2.81M | 3.22M | 5.55M | 4.50M | 2.37M | 2.77M | 2.79M | 2.66M | 2.50M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | 2.53M | 2.43M | 2.43M | 4.93M | 2.86M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | | 0.86M | 0.88M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 0.27M | | | | 0.06M | | | | 0.08M | | | | 0.03M | | | | -0.24M | | | | 0.43M | | | | | | | | 0.41M | | | | 0.45M | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | 0.22M | | | | 2.29M | 0.13M | 2.38M | 2.40M | 2.45M | 2.60M | 4.25M | 4.22M | 3.39M | 3.43M | 3.36M | 3.29M | 3.30M | 3.28M | 3.33M | 0.00M | 0.77M | 0.78M | 0.80M | 0.82M | 3.08M | 3.19M | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | 3.07M | | | | 9.31M | 7.72M | 6.74M | 7.53M | 2.08M | 3.52M | 2.09M | 4.08M | 8.12M | 9.05M | 5.22M | 5.41M | 9.83M | 7.85M | 6.90M | 7.97M | 3.52M | 4.85M | 3.00M | 5.87M | 5.64M | 8.69M | 9.37M | 10.75M | 15.13M | 15.45M | | |
|
Total Liabilities (Quarter)
|
1.05M | 0.93M | 0.87M | 0.80M | 0.66M | 0.90M | 1.24M | 3.07M | 3.16M | 3.61M | 6.13M | 9.53M | 7.72M | 6.74M | 7.53M | 4.37M | 3.65M | 4.47M | 6.48M | 10.58M | 11.64M | 9.47M | 9.63M | 13.23M | 11.28M | 10.26M | 11.26M | 6.82M | 8.13M | 6.32M | 5.88M | 6.41M | 9.47M | 10.17M | 11.56M | 18.21M | 18.64M | 18.76M | 18.61M |
|
Total Debt (Quarter)
|
0.51M | 0.41M | 0.36M | 0.64M | | 0.03M | 0.07M | 1.09M | 1.06M | 1.04M | 1.01M | 1.01M | 0.97M | 0.97M | 0.96M | 2.29M | 2.24M | 2.37M | 2.39M | 2.45M | 2.59M | 4.24M | 4.20M | 3.38M | 3.43M | 3.35M | 3.29M | 3.30M | 3.31M | 3.33M | 3.31M | 3.32M | 5.80M | 4.89M | 2.89M | 3.08M | 3.19M | 3.13M | 3.01M |
|
Common Equity (Quarter)
|
2.46M | 3.50M | 2.77M | 2.14M | 6.74M | 6.56M | 4.29M | 10.32M | 7.93M | 5.34M | 3.30M | 2.63M | 6.82M | 39.28M | 36.32M | 38.46M | 35.45M | 31.59M | 45.03M | 32.82M | 20.87M | 69.00M | 59.53M | 46.00M | 36.45M | 28.96M | 28.38M | 33.74M | 27.11M | 22.83M | 18.90M | 14.14M | 9.27M | 4.83M | -6.88M | 0.37M | -2.72M | -5.47M | -7.32M |
|
Shareholder's Equity (Quarter)
|
2.46M | 3.50M | 2.77M | 2.14M | 6.74M | 6.56M | 4.29M | 10.32M | 7.93M | 5.34M | 3.30M | 2.63M | 6.82M | 39.28M | 36.32M | 38.46M | 35.45M | 31.59M | 45.03M | 32.82M | 20.87M | 69.00M | 59.53M | 46.00M | 36.45M | 28.96M | 28.38M | 33.74M | 27.11M | 22.83M | 18.90M | 14.14M | 9.27M | 4.83M | -6.88M | 0.37M | -2.72M | -5.47M | -7.32M |
|
Liabilities and Shareholders Equity (Quarter)
|
3.51M | 4.44M | 3.64M | 2.94M | 7.41M | 7.46M | 5.52M | 13.40M | 11.09M | 8.94M | 9.43M | 12.16M | 14.54M | 46.02M | 43.85M | 42.84M | 39.10M | 36.06M | 51.51M | 43.40M | 32.52M | 78.48M | 4.79M | 59.22M | 47.73M | 4.64M | 39.64M | 40.56M | 35.24M | 29.16M | 24.78M | 20.55M | 18.74M | 15.00M | 4.68M | 18.58M | 15.92M | 13.29M | 11.29M |
|
Retained Earnings (Quarter)
|
-0.01M | -0.02M | -0.04M | -0.15M | -0.14M | -10.94M | -0.15M | -0.17M | -24.80M | -0.28M | -0.37M | -0.29M | -42.37M | -45.71M | -49.56M | -0.39M | -57.17M | -0.16M | -76.47M | -0.01M | 0.20M | -0.15M | -0.17M | -0.10M | -0.10M | -0.51M | -0.95M | -155.88M | -1.12M | -167.63M | -171.88M | -1.07M | -1.12M | -187.00M | -198.91M | -192.03M | -195.47M | -1.17M | -1.16M |
|
Treasury Shares (Quarter)
|
| | | | | | 0.03M | | 0.02M | 0.10M | 0.10M | | | | | | | | | | | | | | | 4,554.86M | | | | | | 4.37M | 4.40M | 4.46M | 4.45M | 4.47M | 3.98M | 4.26M | 4.26M |