|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 25.97M | 0.94M | 24.18M | 23.36M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 1.70M | 7.90M | 9.20M | 1.60M | 0.55M | 0.55M | 0.55M | 6.18M | 6.03M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 25.97M | 0.94M | 24.18M | 23.36M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 1.70M | 7.90M | 9.20M | 1.60M | 0.55M | 0.55M | 0.55M | 6.18M | 6.03M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.20M | 0.14M | 0.10M | 0.09M | 0.20M | 0.30M | 0.20M | 0.10M | 0.65M | 0.10M | 0.10M | 0.32M | 0.10M | 0.02M | 0.10M | 0.10M | 0.04M | 0.00M | 0.14M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.20M | 0.14M | 0.10M | 0.09M | 0.20M | 0.30M | 0.20M | 0.10M | 0.65M | 0.10M | 0.10M | 0.32M | 0.10M | 0.02M | 0.10M | 0.10M | 0.04M | 0.00M | 0.14M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | | 3.42M | 2.11M | 1.14M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.97M | | 7.71M | 8.01M | 8.45M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.60M | 13.50M | 13.85M | 12.00M | 12.60M | 13.88M | 15.30M | 14.70M | 15.32M | 15.80M | 15.33M | 14.54M | 13.70M | 13.15M | 11.70M | 10.40M | 11.80M | 11.13M | 10.12M | 9.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.90M | 10.40M | 2.87M | 2.90M | 3.80M | 9.30M | 8.80M | 2.39M | 3.40M | 7.80M | 7.30M | 1.77M | 3.15M | 2.21M | 2.29M | 1.80M | 3.29M | 1.59M | 1.70M | 2.01M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.77M | 46.56M | 47.56M | 42.84M | 44.27M | 41.96M | 36.44M | 34.95M | 36.45M | 31.25M | 28.58M | 27.66M | 28.28M | 27.93M | 28.70M | 26.12M | 26.55M | 22.09M | 20.58M | 19.41M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 1.12M | 1.36M | 1.40M | 1.51M | 1.83M | 0.28M | 0.40M | | | | 0.19M | | | | 0.20M | | | 0.91M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.95M | 3.51M | 3.10M | 4.24M | 2.59M | 2.31M | 3.61M | 3.76M | 4.65M | 4.69M | 4.33M | 4.10M | 3.77M | 3.30M | 3.12M | 2.71M | 3.09M | 3.23M | 2.23M | 2.75M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | | 1.32M | 1.28M | 1.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | 0.24M | 0.20M | 0.24M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | 0.24M | 0.20M | 0.24M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 1.09M | 1.05M | 2.83M | 2.74M | 2.79M | 2.97M | 1.50M | 1.06M | 1.16M | 1.20M | 1.61M | 1.60M | 1.69M | 1.91M | 1.77M | 1.83M | 1.78M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.87M | 10.39M | 1.13M | 0.50M | 0.50M | 0.47M | 8.76M | 0.48M | 0.47M | 0.46M | 0.82M | 0.72M | 6.71M | 3.51M | 0.64M | 1.10M | 0.57M | 2.83M | 0.23M | 2.57M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.97M | 17.29M | 16.31M | 16.79M | 16.87M | 16.72M | 16.06M | 14.18M | 14.27M | 14.15M | 13.62M | 13.54M | 12.78M | 11.99M | -28.25M | -25.68M | 10.12M | 11.84M | -20.58M | 8.06M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.74M | 63.85M | 63.87M | 59.62M | 61.14M | 58.68M | 52.50M | 49.13M | 50.72M | 45.40M | 42.21M | 41.21M | 41.06M | 39.91M | 0.45M | 0.45M | 36.67M | 33.92M | 29.99M | 27.47M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84M | 5.11M | 4.73M | 3.97M | 5.12M | 5.14M | 4.58M | 4.36M | 5.66M | 5.83M | 3.88M | 4.01M | 4.88M | 3.45M | 3.58M | 2.07M | 4.37M | 4.00M | 2.41M | 3.67M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.46M | 0.20M | 0.20M | 0.60M | 0.40M | 0.32M | 0.26M | 0.60M | 0.40M | 0.30M | 0.24M | 0.53M | 0.40M | 0.20M | 0.08M | | | | 0.30M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.59M | 5.56M | 4.93M | 4.17M | 5.72M | 5.54M | 4.90M | 4.62M | 6.26M | 6.22M | 4.18M | 4.25M | 5.41M | 3.85M | 3.78M | 2.15M | 4.37M | 4.00M | 2.41M | 3.97M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 8.70M | 9.33M | 9.22M | 8.41M | 9.90M | 7.50M | 7.51M | 6.99M | 6.90M | 7.50M | 5.12M | 5.90M | 5.96M | 4.80M | 3.83M | 4.31M | 0.14M | 3.13M | 2.94M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | | 0.36M | 0.53M | 0.63M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.08M | 0.08M | 0.07M | 0.06M | 0.06M | 0.07M | 0.06M | 0.25M | 0.27M | 0.27M | 1.66M | 0.27M | 0.27M | 1.51M | 0.28M | 0.98M | 0.29M | 0.29M | 1.58M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 1.91M | 2.17M | 2.15M | 1.76M | 1.53M | 1.91M | 3.28M | 1.98M | 1.74M | 1.31M | 1.52M | 1.92M | 1.74M | 1.36M | 1.79M | 1.55M | 0.16M | 1.03M | 0.51M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.79M | 6.10M | 5.80M | 4.87M | 6.60M | 5.99M | 5.95M | 5.10M | 5.50M | 4.33M | 3.95M | 4.80M | 4.24M | 4.15M | 3.02M | 3.00M | 2.32M | 2.29M | 3.09M | 1.76M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.89M | 33.93M | 33.09M | 30.10M | 32.20M | 32.06M | 28.73M | 29.84M | 31.25M | 28.24M | 26.31M | 25.78M | 26.15M | 23.96M | 22.95M | 20.90M | 22.58M | 19.50M | 18.73M | 16.86M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.10M | 0.03M | 0.07M | 0.07M | 0.06M | 0.10M | 0.09M | 1.04M | 1.11M | 1.02M | 0.96M | 0.89M | 0.82M | 0.75M | 0.68M | 0.61M | 0.46M | 0.39M | 0.24M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.60M | 0.40M | 0.30M | 0.30M | 0.60M | 0.40M | 0.30M | 0.20M | 0.50M | 3.60M | 3.60M | 2.90M | 2.90M | 2.90M | 2.80M | 3.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | 0.22M | 0.10M | 0.15M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 1.65M | | | | 1.24M | | | | 1.79M | | | | | | | 9.75M | 9.75M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | | 3.65M | 3.30M | 1.58M | 2.53M | 4.40M | 2.25M | 3.10M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | 6.09M | 5.60M | 5.05M | 5.14M | 5.30M | 5.05M | 5.00M | 4.58M | 4.40M | 4.17M | 1.40M | 3.58M | 1.36M | 1.48M | 1.39M | 1.45M | 1.40M | 1.30M | 1.36M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 34.03M | 33.12M | 30.16M | 32.27M | 32.10M | 28.84M | 29.95M | 32.29M | 29.36M | 27.33M | 29.32M | 27.04M | 30.36M | 29.09M | 26.05M | 27.63M | 25.57M | 33.92M | 31.07M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.40M | 40.12M | 38.72M | 35.21M | 37.41M | 37.40M | 33.89M | 34.95M | 36.87M | 33.76M | 31.51M | 30.72M | 30.61M | 31.72M | 30.57M | 27.44M | 29.08M | 26.97M | 35.22M | 32.44M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.60M | 0.40M | 0.30M | 0.30M | 0.60M | 0.40M | 0.30M | 0.20M | 0.50M | 3.60M | 3.60M | 2.90M | 2.90M | 2.90M | 2.80M | 3.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.34M | 23.73M | 23.73M | 24.41M | 23.73M | 21.28M | 13.85M | 14.18M | 13.85M | 11.64M | 10.70M | 10.48M | 10.45M | 8.20M | 10.00M | 8.61M | 7.58M | 6.95M | -5.22M | -4.97M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.74M | 63.85M | 63.87M | 59.62M | 61.14M | 58.68M | 52.50M | 49.13M | 50.72M | 45.40M | 42.21M | 41.21M | 41.06M | 39.91M | 0.45M | 0.45M | 36.67M | 33.92M | 29.99M | 27.47M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.85M | 0.82M | 0.80M | 0.79M | 0.82M | 0.87M | 0.88M | 0.88M | 0.88M | 0.88M | 0.88M | 0.86M | 0.86M | 0.86M | 8.19M | 0.84M | 0.84M | 0.84M | 0.81M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.76M | 33.76M | 33.45M | 7.71M | 33.36M | -0.49M | -3.05M | -0.21M | 33.28M | 33.29M | -2.55M | -1.30M | -2.45M | -4.10M | -1.07M | -5.67M | -0.34M | -3.76M | -4.67M | 32.69M |