|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06M | 0.62M | 5.11M | 0.82M | 0.83M | 0.81M | 0.78M | 0.81M | 0.49M | 5.57M | 5.30M | 0.92M | 1.90M | 3.50M | 5.30M | 9.17M | 7.83M | 19.40M | 19.10M | 17.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06M | 0.62M | 5.11M | 0.82M | 0.83M | 0.81M | 0.78M | 0.81M | 0.49M | 5.57M | 5.30M | 0.92M | | 3.50M | 5.30M | | 7.83M | 19.40M | 19.10M | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 9.48M | 8.13M | 9.40M | 6.93M | 3.90M | 3.20M | 7.39M | 7.14M | 3.88M | 6.60M | 9.41M | 9.59M | 9.47M | 11.82M | 7.78M | 10.93M | 10.61M | 12.57M | 16.52M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.06M | 0.03M | 22.90M | 0.04M | 0.03M | 0.00M | 0.01M | 0.03M | 37.40M | 0.03M | 0.02M | 0.10M | 0.19M | 0.02M | 0.04M | 0.01M | | 0.02M | 0.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.21M | 9.54M | 8.15M | 32.30M | 6.97M | 3.92M | 3.20M | 7.40M | 7.18M | 41.28M | 6.63M | 9.43M | 9.69M | 9.66M | 11.84M | 7.82M | 10.94M | 10.61M | 12.59M | 16.52M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.47M | | | | | | 6.80M | 8.34M | 8.73M | 7.83M | 8.73M | 9.95M | 10.00M | 9.41M | 8.48M | 8.23M | 8.27M | 7.83M | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | | | | | | 2.70M | 4.08M | 4.88M | 3.62M | 3.71M | 5.09M | 6.45M | 4.06M | 2.82M | 3.20M | 1.25M | 2.31M | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46M | | | | | | 2.74M | 3.66M | 3.94M | 3.08M | 2.46M | 2.66M | 4.17M | 5.35M | 3.98M | 3.54M | 3.72M | 3.02M | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.93M | 12.84M | 15.88M | 14.24M | 14.42M | 18.76M | 11.03M | 14.34M | 15.65M | 14.52M | 13.37M | 17.70M | 19.07M | 17.25M | 13.74M | 13.45M | 13.24M | 13.16M | 12.74M | 10.98M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 1.16M | 1.84M | 1.56M | 1.78M | 1.61M | 1.40M | 1.09M | 1.27M | 1.70M | 3.11M | 3.01M | 2.08M | 1.04M | 1.22M | 1.31M | 1.15M | 1.07M | 2.11M | 1.59M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.59M | 23.34M | 29.25M | 26.02M | 23.88M | 23.16M | 22.23M | 23.63M | 24.56M | 24.41M | 28.34M | 29.51M | 32.63M | 31.26M | 32.12M | 31.71M | 31.73M | 42.78M | 44.88M | 46.74M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | 4.35M | 4.27M | 4.06M | 4.01M | 4.10M | 0.95M | 3.79M | 3.62M | 0.83M | 0.82M | 0.79M | 0.78M | 0.78M | 0.89M | 1.05M | 1.16M | 1.17M | 1.24M | 1.20M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.46M | 6.19M | 18.82M | 18.82M | 5.47M | 5.19M | 15.41M | 18.84M | 4.42M | 15.43M | 15.46M | 15.45M | 15.45M | 2.42M | 2.31M | 15.51M | 2.02M | 1.89M | 1.75M | 1.61M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.46M | 6.19M | 18.82M | 18.82M | 5.47M | 5.19M | 15.41M | 18.84M | 4.42M | 15.43M | 15.46M | 15.45M | 15.45M | | 2.31M | | 2.02M | 1.89M | 1.75M | 1.61M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | 0.12M | 0.09M | 0.09M | 0.09M | 0.24M | 0.30M | 0.30M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31M | 0.59M | 7.76M | 0.43M | 0.21M | | 4.29M | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.46M | 11.96M | 12.12M | 11.76M | 11.70M | 11.10M | 10.62M | 10.21M | 9.66M | 5.42M | 5.15M | 5.35M | 5.20M | 4.84M | 4.61M | 4.52M | 4.10M | 4.56M | 4.38M | 4.02M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.05M | 35.30M | 42.02M | 37.78M | 35.57M | 34.26M | 32.86M | 33.84M | 34.23M | 29.84M | 33.49M | 34.86M | 37.84M | 36.11M | 36.72M | 36.23M | 35.83M | 47.34M | 49.27M | 50.76M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 3.19M | 2.05M | 2.08M | 2.46M | 4.19M | 2.49M | 1.21M | 2.46M | 1.13M | 1.62M | 1.70M | 4.39M | 2.18M | 2.56M | 2.01M | 1.18M | 1.70M | 1.21M | 1.50M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.14M | 3.34M | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 3.19M | 2.05M | 2.08M | 2.46M | 4.19M | 2.49M | 4.34M | 5.80M | 1.13M | 1.62M | 1.70M | 4.39M | 2.18M | 2.56M | | | 1.70M | 1.21M | 1.50M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | 3.40M | 5.76M | 5.11M | 3.64M | 4.72M | 1.48M | 2.64M | 3.39M | 4.36M | 2.14M | 5.30M | 1.91M | 1.74M | 1.25M | 1.36M | 1.24M | 1.45M | 1.60M | 2.61M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.31M | 0.87M | 0.59M | 0.50M | 0.23M | 0.90M | 0.75M | 0.90M | 0.83M | 0.75M | 0.73M | 0.75M | 0.66M | 0.58M | 0.57M | 0.47M | 0.68M | 0.69M | 0.66M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.06M | 0.84M | 1.00M | 1.07M | 1.06M | 1.49M | 1.72M | 1.58M | 1.46M | 2.11M | 1.93M | 2.17M | 2.09M | 2.47M | 2.68M | 2.39M | 2.42M | 2.66M | 2.72M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.31M | 0.23M | 0.56M | 0.44M | 0.14M | 0.36M | 0.49M | 0.31M | 0.13M | 3.65M | 3.53M | 3.15M | 3.36M | 1.79M | 2.32M | 1.33M | 0.17M | 1.29M | 1.50M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.53M | 9.13M | 10.70M | 9.62M | 8.32M | 10.33M | 8.93M | 9.95M | 11.98M | 7.91M | 10.28M | 10.22M | 12.36M | 10.03M | 8.64M | 8.94M | 6.62M | 6.82M | 7.44M | 8.98M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.86M | 0.95M | 0.27M | 0.20M | | 2.42M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.09M | 0.09M | 0.09M | 0.09M | 0.03M | 0.03M | 0.04M | 0.04M | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | 1.12M | 0.97M | 0.94M | 1.50M | 1.58M | 0.85M | 1.01M | 0.72M | 0.68M | 0.57M | 1.00M | 0.98M | 0.87M | 0.74M | 0.65M | 0.37M | 1.27M | 1.09M | 0.91M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.73M | 10.44M | 11.76M | 10.65M | 9.91M | 12.00M | 9.81M | 10.98M | 12.75M | 8.63M | 10.85M | 11.22M | 13.35M | 10.90M | 9.39M | 9.59M | 6.99M | 7.40M | 7.85M | 9.24M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.32M | 24.86M | 30.26M | 27.13M | 25.66M | 22.25M | 23.05M | 22.86M | 21.48M | 21.20M | 22.64M | 23.64M | 24.49M | 25.21M | 27.33M | 26.63M | 28.84M | 39.94M | 41.42M | 41.52M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.32M | 24.86M | 30.26M | 27.13M | 25.66M | 22.25M | 23.05M | 22.86M | 21.48M | 21.20M | 22.64M | 23.64M | 24.49M | 25.21M | 27.33M | 26.63M | 28.84M | 39.94M | 41.42M | 41.52M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.05M | 35.30M | 42.02M | 37.78M | 35.57M | 34.26M | 32.86M | 33.84M | 34.23M | 29.84M | 33.49M | | | 36.11M | 36.72M | | | 47.34M | 49.27M | 50.76M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 0.19M | 1.93M | 1.93M | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.32M | -111.05M | -117.86M | -121.22M | -123.14M | 0.03M | 0.03M | -127.88M | 0.03M | 0.03M | -128.31M | 0.03M | -126.56M | 0.03M | -108.45M | -109.42M | -107.49M | -107.43M | -107.70M | -108.11M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.61M | 28.25M | 37.78M | 37.78M | 37.78M | 37.78M | 37.78M | 37.78M | 37.78M | 37.78M | 37.78M | 37.78M | 37.78M | | | | | | | |