|
Cash & Equivalents (Quarter)
|
19.64M | 18.66M | 19.41M | 14.47M | 9.34M | 9.37M | 13.07M | 6.81M | 14.76M | 10.74M | 6.85M | 3.31M | | | | | | | | | | 15.57M | 8.09M | 18.18M | 25.74M | 17.40M | 7.66M | 21.43M | 13.64M | 14.20M | 7.41M | 5.05M | 7.08M | 5.84M | 2.76M | 8.24M | 5.46M | 16.86M | 75.77M | 135.29M | 125.14M | 82.65M | 55.60M | 36.96M | 21.98M | 20.54M | 23.20M | 62.31M | 49.37M | 45.17M | 44.30M | 26.75M | 16.52M | 54.49M | 51.90M | 74.10M | 72.80M | 32.30M |
|
Short-term Investments (Quarter)
|
| | 0.31M | | 0.31M | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.72M | | | | 62.17M | 3.26M | 3.26M | 3.26M | 3.26M | 0.07M | 0.07M | 0.27M | 20.22M | 0.07M | 0.08M | 0.33M | 0.50M |
|
Cash & Current Investments (Quarter)
|
19.64M | 18.66M | 19.72M | 14.47M | 9.64M | 9.37M | 13.08M | 6.82M | 14.76M | 10.74M | 6.85M | 3.31M | | | | | | | | | | 15.57M | 8.09M | 18.18M | 25.74M | 17.40M | 7.66M | 21.43M | 13.64M | 14.20M | 7.41M | 5.05M | 7.08M | 5.84M | 2.76M | 8.24M | 5.46M | 16.86M | 75.77M | 135.29M | 125.14M | 115.37M | 55.60M | 36.96M | 21.98M | 82.71M | 26.46M | 65.57M | 52.63M | 48.43M | 44.37M | 26.82M | 16.79M | 74.70M | 51.97M | 74.18M | 73.13M | 32.80M |
|
Receivables - Net (Quarter)
|
| | 1.12M | | 0.68M | 0.88M | 0.46M | 0.39M | 0.56M | 0.98M | 1.11M | 1.51M | 1.09M | 0.14M | 0.48M | 1.30M | 0.60M | 1.50M | 1.00M | 2.10M | 1.82M | 0.05M | 0.15M | 0.81M | 0.24M | 0.01M | 2.50M | 2.70M | 5.04M | 0.48M | 288.00M | 2.52M | 0.51M | 1.08M | 552.00M | | | | | | | | | | | | 0.51M | 0.82M | 0.74M | 0.95M | 1.12M | 1.97M | 0.23M | 0.93M | 0.25M | 0.10M | 0.04M | 0.05M |
|
Receivables - Other (Quarter)
|
| | 0.14M | | 0.13M | 0.26M | 0.16M | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | 0.12M | 0.31M | | | 0.68M | 0.26M | | 1.08M | 0.99M | 1.20M | | | | | | | | | | | | | | | | 0.19M | | | 0.95M | 1.12M | 1.97M | 0.23M | 0.93M | 0.25M | 0.10M | 0.04M | 0.05M |
|
Receivables (Quarter)
|
| | 1.25M | | 0.82M | 1.13M | 0.62M | 0.45M | 0.57M | 0.99M | 1.13M | 1.52M | 1.10M | 0.15M | 0.48M | 1.30M | 0.60M | 1.50M | 1.00M | 2.10M | 1.82M | 0.18M | 0.46M | 0.81M | 0.24M | 0.69M | 2.76M | 2.70M | 6.12M | 1.46M | 289.20M | 2.52M | 0.51M | 1.08M | 552.00M | | | | | | | | | | | | 0.70M | 0.82M | 0.74M | 1.90M | 2.24M | 3.94M | 0.46M | 1.85M | 0.50M | 0.21M | 0.08M | 0.09M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 1.18M | 1.78M | 1.81M | 1.83M | 1.57M | 1.56M | | | 1.56M | 1.57M | 1.71M | 2.00M | 2.46M | 1.62M | 1.82M | 2.36M | 3.10M | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.30M | | | 0.30M | 0.30M | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 2.00M | 2.03M | 2.21M | 2.03M | 0.68M | 0.71M | 3.77M | 5.04M | 0.74M |
|
Inventory (Quarter)
|
| | 6.08M | | 5.04M | 4.44M | 4.25M | 1.12M | 0.87M | 0.62M | 0.50M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 1.18M | 1.78M | 1.81M | 1.83M | 1.76M | 1.86M | 3.12M | 2.93M | 3.62M | 3.87M | 3.74M | 4.20M | 4.49M | 2.29M | 2.53M | 6.13M | 8.13M | 0.74M |
|
Prepaid Assets (Quarter)
|
| | 0.56M | | 0.98M | 1.12M | 0.79M | 0.93M | 0.50M | 0.61M | 1.22M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | 0.89M | 2.78M | 2.28M | 1.86M | 1.03M | 2.83M | 2.31M | 2.18M | 2.33M | 5.76M | 4.89M | 4.30M | 3.65M | 4.86M | 4.29M | 7.10M | 5.47M | 6.97M | 4.99M |
|
Current Assets (Quarter)
|
| | 27.62M | | 16.49M | 16.07M | 18.66M | 9.32M | 16.70M | 12.96M | 9.70M | 5.74M | | | | | | | | | | | | | | | | | | | | | | | | | | 17.56M | | 136.32M | 129.10M | 119.43M | 106.94M | 95.75M | 87.85M | 91.01M | 76.99M | 103.28M | 91.43M | 86.75M | 82.30M | 66.57M | 53.05M | 82.47M | 79.00M | 103.18M | 114.98M | 81.11M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 4.17M | | 3.38M | 2.74M | 2.35M | 1.98M | 1.65M | 1.47M | 1.21M | 1.00M | | | | | | 1.67M | | | | 1.54M | | | | 3.25M | | | | 2.99M | | | | 1.85M | | | | 1.88M | | 2.74M | 2.78M | 3.03M | 3.25M | 3.42M | 4.54M | 6.83M | 10.28M | 9.95M | 9.46M | 9.03M | 8.55M | 8.13M | 7.67M | 7.06M | 6.82M | 6.74M | 6.57M | 4.28M |
|
Long-Term Investments (Quarter)
|
| | 1.19M | | 1.02M | 1.02M | 0.79M | 0.44M | 0.44M | | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | 2.23M | | 2.14M | 2.09M | 2.05M | 2.00M | 1.96M | 1.91M | 1.58M | 1.54M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | 0.14M | 0.13M | 0.12M | 0.10M | 0.10M | 0.09M | 0.95M | 19.00M | 18.32M | 20.20M | 17.23M | 16.66M | 4.50M | 12.56M | 10.97M | 10.74M | 10.51M | 20.17M | 16.03M |
|
Goodwill & Intangibles (Quarter)
|
| | 2.23M | | 2.14M | 2.09M | 2.05M | 2.00M | 1.96M | 1.91M | 1.58M | 1.54M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | 0.14M | 0.13M | 0.12M | 0.10M | 0.10M | 0.09M | 0.95M | 19.00M | 18.32M | 20.20M | 17.23M | 16.66M | 4.50M | 12.56M | 10.97M | 10.74M | 10.51M | 20.17M | 16.03M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.61M | | | | 125.55M | | | | 133.19M | | 0.39M | | 0.14M | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | 0.02M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.43M | | | | | | | | | | | | | | | | | | | | | | 0.43M | | | | 0.43M | | 0.43M | 0.43M | 1.09M | 1.09M | 1.42M | 1.42M | 1.42M | 0.96M | 1.33M | 0.96M | 0.96M | 1.97M | 1.96M | 1.57M | 1.50M | 2.35M | 2.44M | 2.25M | 2.42M |
|
Non-Current Assets (Quarter)
|
| | 7.61M | | 6.57M | 5.88M | 5.21M | 4.46M | 4.06M | 3.83M | 3.24M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45M | | 4.09M | 4.97M | 10.79M | 10.83M | 11.44M | 21.54M | 21.41M | 46.27M | 45.38M | 44.52M | 22.79M | 41.88M | 36.84M | 35.22M | 23.81M | 37.74M | 37.43M | 35.85M | 18.36M |
|
Assets (Quarter)
|
| | 35.23M | | 23.06M | 21.95M | 23.87M | 13.77M | 20.77M | 16.80M | 12.94M | 8.74M | | | | | | | | | | | | | | | | | | | | | | | | | | 21.01M | | 140.42M | 134.06M | 130.22M | 117.77M | 107.19M | 109.39M | 115.00M | 123.26M | 148.66M | 135.95M | 129.63M | 124.18M | 103.42M | 88.26M | 121.16M | 116.74M | 140.62M | 150.82M | 103.12M |
|
Accounts Payables (Quarter)
|
| | 7.67M | | 6.79M | 6.30M | 7.34M | 6.41M | 4.35M | 3.88M | 3.04M | 2.31M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 1.54M | 1.39M | 3.58M | 1.92M | 1.42M | 1.52M | 0.13M | 3.63M | 1.89M | 2.29M | 0.89M | 2.16M | 1.45M | 1.49M | 1.13M | 1.27M | 1.56M | 1.34M | 1.63M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.25M | 30.11M | 32.27M | 28.96M | 19.21M |
|
Payables (Quarter)
|
| | 7.67M | | 6.79M | 6.30M | 7.34M | 6.41M | 4.35M | 3.88M | 3.04M | 2.31M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 1.54M | 1.39M | 3.58M | 1.92M | 1.42M | 1.52M | 0.13M | 3.63M | 1.89M | 2.29M | 0.89M | 2.16M | 1.45M | 1.49M | 25.38M | 31.38M | 33.84M | 30.30M | 20.84M |
|
Accumulated Expenses (Quarter)
|
| | 4.13M | | 4.03M | 4.43M | 5.11M | 5.03M | 4.44M | 4.09M | 4.01M | 3.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.89M | 1.17M | 1.29M | 1.42M | 1.59M | 0.54M | 4.22M | 6.59M | 7.20M | 3.70M | 9.97M | 8.89M | 5.89M | 0.57M | 2.19M | 2.27M | 3.75M | 0.45M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | | | 1.88M | 1.18M | 0.47M | | 1.46M | 0.25M | 0.21M | | 1.06M | 0.34M | 0.27M | 0.02M | 0.90M | 0.46M | 0.12M | | 0.67M | 0.39M |
|
Short term Debt (Quarter)
|
| | 0.09M | | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.09M | 0.07M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | | 0.97M | 0.69M | 0.39M | 0.10M | 0.01M | | | 6.19M | 6.19M | 6.12M | 6.30M | 2.97M | | | 14.58M | | | | |
|
Current Leases (Quarter)
|
| | 0.04M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | | 0.69M | 0.02M | 0.85M | 0.02M | 0.02M | 0.03M | 0.02M | 2.21M | 0.01M | 0.00M | 2.32M | 2.17M | 2.11M | 2.15M | 2.68M | 0.01M | 0.01M | 3.15M | 3.48M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | | | | 0.02M | | | | 0.02M |
|
Current Deferred Revenue (Quarter)
|
| | 0.08M | | 0.05M | 0.05M | 0.16M | 0.60M | 0.19M | 0.09M | 0.61M | 0.69M | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | 7.76M | | 6.54M | 5.82M | 5.26M | 4.92M | 4.60M | 4.60M | 4.60M | 5.68M | 5.73M | 4.96M | 0.30M | 0.21M | 0.17M | 0.18M | 0.31M | 0.31M | 0.34M | 0.15M | |
|
Total Current Liabilities (Quarter)
|
| | 12.01M | | 10.98M | 10.91M | 12.74M | 12.18M | 9.11M | 8.19M | 7.86M | 6.96M | | | | | | | | | | | | | | | | | | | | | | | | | | 10.03M | | 10.40M | 11.38M | 12.46M | 9.40M | 8.05M | 9.96M | 11.43M | 22.16M | 22.70M | 24.07M | 20.50M | 17.75M | 12.65M | 10.61M | 45.95M | 41.85M | 42.83M | 39.90M | 30.15M |
|
Capital Leases (Quarter)
|
| | 0.11M | | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.00M | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M |
|
Non-Current Debt (Quarter)
|
| | 0.16M | | 0.11M | 0.09M | 0.07M | 0.04M | 0.02M | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | | 0.62M | | | | | | | | | | | | | | 8.75M | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | 0.70M | | 0.50M | 0.25M | 0.19M | 0.12M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 1.17M | | | | 3.06M | 0.82M | | | 3.27M | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | 2.26M | 2.13M | 2.00M | 1.87M | 1.74M | 1.59M | 0.77M | 1.30M | 1.15M | 1.00M | 4.98M | 4.88M | 5.62M | 13.80M | 15.68M | 15.94M | 15.66M | 13.03M | 12.71M | 12.36M | 14.05M | 11.66M | 15.95M | 15.44M | 15.19M | 14.43M | 14.03M |
|
Other Non-Current Liabilities (Quarter)
|
| | 0.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.08M | 0.60M | 0.61M | 0.27M | 0.12M | 0.13M | 14.58M | 4.87M | 1.74M | 1.68M | 1.88M |
|
Total Non-Current Liabilities (Quarter)
|
| | 12.98M | | 11.69M | 11.34M | 13.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.25M | 36.71M | 36.07M | 37.09M | 33.22M | 30.11M | 24.59M | 22.27M | 57.81M | 58.67M | 61.78M | 58.42M | 45.70M |
|
Total Liabilities (Quarter)
|
| | 13.40M | | 11.69M | 11.34M | 13.07M | 12.40M | 9.23M | 8.22M | 7.88M | 6.97M | | | | | | 0.15M | | | | -13.94M | | | | -10.09M | -3.29M | -11.61M | -12.05M | -4.12M | 2.43M | 4.73M | 4.97M | 3.98M | 7.27M | 2.52M | 4.19M | 12.00M | -67.96M | 11.52M | 11.72M | 17.47M | 14.30M | 13.09M | 23.77M | 25.25M | 36.72M | 36.15M | 37.69M | 33.83M | 30.38M | 24.71M | 22.41M | 72.39M | 63.54M | 63.51M | 60.10M | 47.57M |
|
Total Debt (Quarter)
|
| | 0.24M | | 0.20M | 0.18M | 0.16M | 0.14M | 0.11M | 0.09M | 0.07M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | | 1.59M | 0.69M | 0.39M | 0.10M | 0.01M | | | 6.19M | 6.19M | 6.12M | 6.30M | 2.97M | | | 23.34M | | | | |
|
Common Equity (Quarter)
|
| | 21.83M | | 11.37M | 10.61M | 10.80M | 1.38M | 11.54M | 8.57M | 5.05M | 1.77M | | | | | | -0.15M | | | | 13.94M | | | | 10.09M | 3.29M | 11.61M | 12.05M | 4.12M | -2.43M | -4.73M | -4.97M | -3.98M | -7.27M | -2.52M | -4.19M | 9.01M | 67.96M | 128.90M | 122.35M | 112.75M | 103.47M | 94.10M | 85.62M | 89.74M | 86.54M | 112.50M | 98.26M | 95.80M | 93.80M | 78.71M | 65.86M | 48.77M | 53.20M | 77.10M | 90.72M | 55.55M |
|
Shareholder's Equity (Quarter)
|
| | 21.83M | | 11.37M | 10.61M | 10.80M | 1.38M | 11.54M | 8.57M | 5.05M | 1.77M | | | | | | -0.15M | | | | 13.94M | | | | 10.09M | 3.29M | 11.61M | 12.05M | 4.12M | -2.43M | -4.73M | -4.97M | -3.98M | -7.27M | -2.52M | -4.19M | 9.01M | 67.96M | 128.90M | 122.35M | 112.75M | 103.47M | 94.10M | 85.62M | 89.74M | 86.54M | 112.50M | 98.26M | 95.80M | 93.80M | 78.71M | 65.86M | 48.77M | 53.20M | 77.10M | 90.72M | 55.55M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 35.23M | | 23.06M | 21.95M | 23.87M | 13.77M | 20.77M | 16.80M | 12.94M | 8.74M | | | | | | | | | | | | | | | | | | | | | | | | | | 21.01M | | 140.42M | 134.06M | 130.22M | 117.77M | 107.19M | 109.39M | 115.00M | 123.26M | 148.66M | 135.95M | 129.63M | 124.18M | 103.42M | 88.26M | 121.16M | 116.74M | 140.62M | 150.82M | 103.12M |
|
Retained Earnings (Quarter)
|
| | -379.03M | | -397.24M | -405.03M | -414.84M | -424.64M | -429.61M | -433.46M | -437.53M | -441.19M | | | | | | | | | | | | | | | | | | | | | | | | | | -586.23M | | -607.43M | -616.81M | -629.43M | -642.60M | -0.18M | -0.19M | -682.52M | 0.06M | -722.16M | 0.04M | 0.21M | 0.16M | 0.10M | -831.13M | -862.28M | -891.06M | 0.52M | 0.65M | 0.67M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | | | | 1.22M | | | | 1.98M | 2.44M | 2.92M | 2.55M | 2.62M | 4.03M | 9.79M | 9.59M | 8.87M | 8.38M | 9.63M | 10.32M | 9.98M | 9.21M | 12.46M | 12.70M | 12.91M | 12.44M | 21.22M | 14.16M | 9.86M |