|
Cash & Equivalents (Quarter)
|
23.25M | 22.50M | 14.56M | 83.91M | 67.15M | 46.52M | 26.21M | | | | 54.91M | 46.43M | 35.20M | 24.83M | 59.72M | 50.30M |
|
Cash & Current Investments (Quarter)
|
23.25M | 22.50M | 14.56M | 83.91M | 67.15M | 46.52M | 26.21M | | | | 54.91M | 46.43M | 35.20M | 24.83M | 59.72M | 50.30M |
|
Receivables - Net (Quarter)
|
2.04M | 1.97M | 3.07M | 7.43M | 5.03M | 6.34M | 3.05M | | | | 7.04M | 5.97M | 4.90M | 7.55M | 7.20M | 9.42M |
|
Receivables - Other (Quarter)
|
0.21M | | 0.25M | 0.21M | 0.04M | 0.01M | 0.12M | | | | 0.31M | 0.17M | 0.16M | 0.11M | 0.08M | 0.18M |
|
Receivables (Quarter)
|
2.24M | 1.97M | 3.32M | 7.64M | 5.07M | 6.36M | 3.17M | | | | 7.36M | 6.14M | 5.06M | 7.66M | 7.28M | 9.60M |
|
Raw Materials (Quarter)
|
| | | | | | 2.35M | | | | 1.96M | 2.16M | 2.73M | 2.49M | 2.96M | 3.89M |
|
Finished Goods (Quarter)
|
| | | | | | 4.64M | | | | 3.84M | 4.63M | 5.62M | 5.84M | 5.28M | 5.11M |
|
Inventory (Quarter)
|
2.75M | 2.66M | 3.61M | 5.33M | 7.41M | 7.94M | 6.99M | | | | 5.80M | 6.79M | 8.35M | 8.34M | 8.24M | 9.00M |
|
Prepaid Assets (Quarter)
|
0.33M | 0.32M | 1.01M | 1.07M | 1.15M | 1.22M | 1.41M | | | | | | | | | |
|
Current Assets (Quarter)
|
28.73M | 27.80M | 22.44M | 97.74M | 77.12M | 62.02M | 41.90M | | | | 69.06M | 59.91M | 48.81M | 41.52M | 76.09M | 69.53M |
|
Property, Plant & Equipment (Net) (Quarter)
|
0.91M | 0.89M | 0.52M | 0.86M | 0.79M | 0.90M | 0.91M | | | | 0.42M | 0.31M | 0.28M | 0.34M | 0.70M | 0.68M |
|
Goodwill (Quarter)
|
2.58M | 2.50M | 2.58M | 2.68M | 2.69M | | | | | | | | | | | |
|
Intangibles (Quarter)
|
3.04M | 2.94M | 2.37M | 1.90M | 1.44M | 0.68M | 1.21M | | | | 1.21M | 1.21M | 0.17M | 1.21M | 0.14M | 1.27M |
|
Goodwill & Intangibles (Quarter)
|
5.62M | 5.44M | 4.95M | 4.58M | 4.12M | 0.68M | 1.21M | | | | 1.21M | 1.21M | 0.17M | 1.21M | 0.14M | 1.27M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | 0.09M | 0.09M | 0.10M | 0.08M | 0.07M | 0.07M |
|
Non-Current Assets (Quarter)
|
6.54M | 6.33M | 7.14M | 6.86M | 9.65M | 2.40M | 2.06M | | | | 1.17M | 0.95M | 0.86M | 0.78M | 1.39M | 3.93M |
|
Assets (Quarter)
|
35.27M | 34.12M | 29.58M | 104.60M | 86.78M | 64.42M | 43.96M | | | | 70.23M | 60.86M | 49.67M | 42.30M | 77.47M | 73.46M |
|
Accounts Payables (Quarter)
|
2.96M | 2.87M | 2.98M | 3.38M | 3.18M | 2.03M | 0.86M | | | | 1.32M | 1.05M | 0.95M | 0.72M | 1.56M | 2.14M |
|
Payables (Quarter)
|
2.96M | 2.87M | 2.98M | 3.38M | 3.18M | 2.03M | 0.86M | | | | 1.32M | 1.05M | 0.95M | 0.72M | 1.56M | 2.14M |
|
Accumulated Expenses (Quarter)
|
| | | | | | 0.75M | | | | 2.83M | 3.35M | 2.00M | 3.97M | 3.81M | 3.39M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | 1.00M | | | | 1.80M | 0.95M | 0.51M | 0.63M | 0.94M | 1.02M |
|
Short term Debt (Quarter)
|
1.01M | 0.98M | 3.90M | | | 0.52M | 2.10M | | | | 1.74M | | | 4.48M | | 4.50M |
|
Current Leases (Quarter)
|
| | 0.20M | 0.31M | 0.25M | 0.24M | 0.26M | | | | 0.26M | 0.26M | 0.28M | 0.28M | 0.21M | 0.07M |
|
Current Taxes (Quarter)
|
0.23M | 0.22M | 0.01M | 0.01M | | 0.30M | | | | | | | | 0.06M | 0.04M | 0.04M |
|
Current Deferred Revenue (Quarter)
|
0.24M | 0.23M | 0.50M | 0.36M | 0.48M | 0.47M | 0.72M | | | | 0.42M | 0.64M | 0.69M | 0.43M | 0.45M | 0.46M |
|
Total Current Liabilities (Quarter)
|
5.97M | 5.78M | 8.09M | 4.81M | 4.16M | 4.18M | 6.37M | | | | 6.57M | 5.29M | 5.72M | 9.94M | 6.08M | 10.61M |
|
Non-Current Debt (Quarter)
|
8.04M | 7.78M | 5.09M | | | 6.65M | 5.00M | | | | 2.92M | 4.49M | 4.46M | | 4.50M | |
|
Non-Current Deffered Revenue (Quarter)
|
0.29M | 0.28M | 0.63M | 1.08M | 0.88M | 0.76M | 0.73M | | | | 0.05M | 0.09M | 0.07M | 0.15M | 0.39M | 0.44M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | 0.06M | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | 1.61M | 1.68M | 1.38M | 0.82M | 0.50M | | | | 0.20M | 0.14M | 0.07M | | | 2.89M |
|
Other Non-Current Liabilities (Quarter)
|
0.76M | 0.73M | 0.22M | 0.10M | | | 0.07M | | | | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.09M |
|
Total Non-Current Liabilities (Quarter)
|
14.34M | 13.87M | 15.22M | 7.15M | | | 12.66M | | | | 9.74M | 10.00M | 10.33M | 10.09M | 10.96M | 13.94M |
|
Total Liabilities (Quarter)
|
15.09M | 14.61M | 15.44M | 7.25M | 6.16M | 12.42M | 12.73M | -45.52M | -38.90M | -30.72M | 9.81M | 10.07M | 10.41M | 10.16M | 11.04M | 14.03M |
|
Total Debt (Quarter)
|
9.06M | 8.76M | 8.99M | | | 7.17M | 7.10M | | | | 4.66M | 4.49M | 4.46M | 4.48M | 4.50M | 4.50M |
|
Common Equity (Quarter)
|
20.17M | 19.52M | 14.14M | 97.35M | 80.62M | 52.60M | 31.22M | 45.52M | 38.90M | 30.72M | 60.42M | 50.79M | 39.26M | 32.14M | 66.43M | 59.42M |
|
Shareholder's Equity (Quarter)
|
20.17M | 19.52M | 14.14M | 97.35M | 80.62M | 52.60M | 31.22M | 45.52M | 38.90M | 30.72M | 60.42M | 50.79M | 39.26M | 32.14M | 66.43M | 59.42M |
|
Liabilities and Shareholders Equity (Quarter)
|
35.27M | 34.12M | 29.58M | 104.60M | 86.78M | 64.42M | 43.96M | | | | 70.23M | 60.86M | 49.67M | 42.30M | 77.47M | 73.46M |
|
Retained Earnings (Quarter)
|
-0.02M | -93.27M | -0.09M | -129.99M | 4.75M | -189.36M | 5.57M | | | | -245.17M | -255.89M | -271.59M | -279.57M | 5.03M | 4.02M |
|
Treasury Shares (Quarter)
|
| | | | | 0.44M | 0.07M | | | | 0.32M | 0.09M | 1.08M | 0.96M | 0.14M | 0.87M |