|
Loans - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.38M | 16.99M | 13.68M | 11.05M | 16.65M | 7.73M | 14.90M | 33.90M | 33.90M | 19.17M | 9.28M | 11.87M | 11.87M | 11.87M | 11.87M | 9.15M | 9.15M | 1.06M | 9.15M | 4.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.15M | 2.06M | 2.03M | 2.71M | 2.35M | 3.76M | 4.98M | 9.33M | 3.53M | 3.23M | 4.07M | 5.14M | 5.32M | 2.92M | 5.30M | 4.80M | 5.18M | 5.01M | 6.04M | 1.62M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.88M | 1.53M | 0.47M | 0.85M | 0.65M | 0.23M | 0.77M | 1.01M | 0.59M | 0.48M | 1.44M | | 1.97M | | 1.51M | | 1.79M | | 1.11M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.57M | 2.95M | 3.55M | 3.17M | 3.20M | 4.41M | 5.21M | 10.10M | 4.54M | 3.82M | 4.55M | 6.58M | 5.32M | 4.89M | 5.30M | 6.31M | 5.18M | 6.80M | 6.04M | 2.73M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 1.40M | 1.25M | 1.20M | 1.92M | 1.99M | 1.88M | 1.96M | 2.54M | 3.11M | 3.66M | 2.85M | 3.31M | 3.21M | 3.02M | 2.69M | 3.58M | 3.84M | 4.41M | 4.09M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.91M | 21.52M | 18.67M | 14.95M | 21.96M | 16.81M | 24.45M | 45.84M | 63.27M | 58.05M | 53.25M | 49.70M | 44.20M | 37.31M | 53.89M | 52.16M | 47.02M | 43.08M | 69.53M | 59.96M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.69M | 2.56M | 2.53M | -5.86M | 2.47M | 2.44M | 2.35M | 3.28M | 3.72M | 4.71M | 6.44M | 16.36M | 10.42M | 12.31M | 13.45M | 14.13M | | 15.72M | | 18.64M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.33M | 0.31M | -1.24M | 0.28M | 0.26M | 0.25M | 1.54M | 0.21M | 0.20M | 0.18M | -1.37M | 0.15M | 0.13M | 0.12M | 0.10M | 0.08M | 0.07M | 0.05M | 0.03M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.33M | 0.31M | -1.24M | 0.28M | 0.26M | 0.25M | 1.54M | 0.21M | 0.20M | 0.18M | -1.37M | 0.15M | 0.13M | 0.12M | 0.10M | 0.08M | 0.07M | 0.05M | 0.03M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.18M | | 0.18M | 0.17M | 0.17M | 0.18M | | | 0.43M | 0.44M | 0.45M | 0.45M | 0.43M | 0.44M | | 0.45M | | 0.44M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.79M | 4.68M | 4.50M | 4.79M | 4.41M | 4.30M | 4.14M | 4.18M | 5.39M | 6.31M | 13.77M | 16.76M | 18.18M | 19.98M | 20.85M | 21.33M | 21.99M | 23.92M | 24.89M | 26.29M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.69M | 26.20M | 23.17M | 19.74M | 26.37M | 21.11M | 28.59M | 50.02M | 68.67M | 64.37M | 67.02M | 66.46M | 62.38M | 57.30M | 74.73M | 73.50M | 69.02M | 67.00M | 94.42M | 86.25M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26M | 4.06M | 3.71M | 4.69M | 5.62M | 4.88M | 3.56M | 5.66M | 3.40M | 3.53M | 3.68M | 5.53M | 4.25M | 2.75M | 3.13M | 5.28M | 4.99M | 5.88M | 8.51M | 7.65M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26M | 4.06M | 3.71M | 4.69M | 5.62M | 4.88M | 3.56M | 5.66M | 3.40M | 3.53M | 3.68M | 5.53M | 4.25M | 2.75M | 3.13M | 5.28M | 4.99M | 5.88M | 8.51M | 7.65M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.17M | 3.92M | 4.38M | 3.62M | 3.06M | 3.06M | 2.99M | 4.16M | 3.72M | 2.82M | 3.07M | 3.89M | 3.49M | 3.47M | 2.66M | 3.56M | 3.34M | 3.38M | 3.71M | 4.53M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 1.68M | 1.87M | 2.41M | 2.57M | | 2.46M | 2.24M | 2.14M | 1.96M | 1.69M | 1.41M | 1.54M | 1.50M | 0.73M | 0.61M | 0.69M | 0.82M | 1.06M | 0.87M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.31M | 9.66M | 9.96M | 10.72M | 11.25M | 10.42M | 9.01M | 12.06M | 23.94M | 17.99M | 17.34M | 18.12M | 22.34M | 22.61M | 25.58M | 26.54M | 21.84M | 29.07M | 26.25M | 25.71M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.41M | 0.35M | 0.12M | 0.09M | 0.06M | 0.03M | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.28M | 0.28M | 0.29M | 0.30M | 0.32M | 0.32M | 0.36M | 0.45M | 0.43M | 0.44M | 0.46M | 0.48M | 0.49M | 0.42M | 0.40M | 0.43M | 0.48M | 0.46M | 0.47M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 1.60M | 1.48M | 1.69M | 1.24M | 1.05M | 0.95M | 0.18M | 0.74M | 0.68M | 5.93M | 6.35M | 6.47M | 6.36M | 6.46M | 6.51M | 6.42M | 8.07M | 8.27M | 8.15M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.73M | 4.46M | 4.20M | 3.92M | 3.64M | | 5.09M | 15.61M | 14.67M | 9.68M | 8.90M | 2.26M | 13.06M | 14.90M | 19.06M | 17.09M | 12.82M | 18.99M | 12.98M | 12.66M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.56M | 14.43M | 14.03M | 13.61M | 13.17M | 12.93M | 17.92M | 27.05M | 11.43M | 11.45M | 16.62M | 16.74M | 16.84M | 16.82M | 14.92M | 15.80M | 15.90M | 17.81M | 18.01M | 16.91M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.88M | 24.09M | 23.99M | 24.33M | 24.42M | 23.34M | 26.93M | 39.10M | 35.37M | 29.44M | 33.97M | 34.86M | 39.18M | 39.43M | 40.50M | 42.34M | 37.74M | 46.88M | 44.27M | 42.62M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 1.68M | 1.87M | 2.41M | 2.57M | | 2.46M | 2.24M | 2.14M | 1.96M | 1.69M | 1.41M | 1.54M | 1.50M | 0.73M | 0.61M | 0.69M | 0.82M | 1.06M | 0.87M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.82M | 2.12M | -0.82M | -4.58M | 1.95M | -2.23M | 1.66M | 10.91M | 33.30M | 34.93M | 33.05M | 31.59M | 23.20M | 17.87M | 34.23M | 31.15M | 31.27M | 20.12M | | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.82M | 2.12M | -0.82M | -4.58M | 1.95M | | 1.66M | 10.91M | | | | | | | 34.23M | 31.15M | | | 50.16M | 43.63M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.69M | 26.20M | 23.17M | 19.74M | 26.37M | 21.11M | 28.59M | 50.02M | 68.67M | 64.37M | 67.02M | 66.46M | 62.38M | 57.30M | 74.73M | 73.50M | 69.02M | 67.00M | 94.42M | 86.25M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -137.81M | -141.00M | -144.35M | -148.51M | -152.10M | -156.45M | -160.65M | -168.11M | | -170.88M | | -174.82M | | -190.86M | | -205.05M | | -219.09M | | -228.93M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.27M | | | | 7.24M | | | | 9.22M | | | | 10.79M | | | | 12.84M |