|
Receivables - Notes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.02M | 81.61M | 81.61M | 29.02M | 29.30M | 75.97M | 75.97M | 51.82M | 29.47M | 29.47M | 29.47M | 29.47M | 19.97M | 17.57M | 19.97M | 5.57M | 7.28M | 4.62M | 4.62M | 3.97M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | | | | 28.66M | | | | 31.68M | | | | 34.52M | | | 2.59M | | 2.54M | | 0.08M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87M | | | | 1.34M | | | | | 3.13M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | | | | 28.66M | | | | 31.68M | | | | 34.52M | | | 2.59M | | 2.54M | | 3.21M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | | | | 1.79M | | | | 3.01M | | | | 1.80M | | | 0.83M | | 0.51M | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | | | | 2.38M | | | 0.23M | | 0.31M | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | | 4.73M | | | | 6.60M | | | | 6.83M | | | 3.33M | | 2.83M | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 2.77M | 4.75M | 5.10M | 6.53M | 9.27M | 8.76M | 13.12M | 14.81M | 14.27M | 11.72M | 12.58M | 11.01M | 5.86M | 4.94M | 4.39M | 3.80M | 3.65M | 3.17M | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24M | 1.60M | 4.87M | 4.63M | 5.52M | 4.09M | 4.29M | 4.68M | 4.66M | 3.51M | 2.79M | 3.29M | 4.39M | 5.17M | 3.05M | 2.80M | 2.91M | 1.10M | 1.01M | 2.48M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.21M | | 61.13M | | 70.50M | | 98.49M | | 89.15M | | 91.27M | | 85.90M | | 27.05M | 16.14M | 15.70M | 11.91M | 12.55M | 6.53M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.36M | 0.34M | 0.47M | 0.51M | 0.55M | 0.51M | 0.48M | 0.57M | 0.53M | 0.62M | 0.57M | 0.50M | 0.44M | 0.24M | 0.19M | 0.15M | 0.14M | 0.13M | 0.05M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.05M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 15.85M | 79.52M | 89.96M | 5.76M | 86.05M | 84.22M | 82.39M | -0.12M | 70.04M | 68.74M | 67.14M | -29.36M | 5.60M | 5.59M | -0.18M | 5.56M | 5.55M | 5.53M | 5.29M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 15.85M | 79.52M | 89.96M | 5.76M | 86.05M | 84.22M | 82.39M | -0.12M | 70.04M | 68.74M | 67.14M | -29.36M | 5.60M | 5.59M | -0.18M | 5.56M | 5.55M | 5.53M | 5.29M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 20.15M | 20.15M | 16.15M | 16.16M | 16.16M | 16.16M | 16.16M | 16.17M | 16.16M | 16.00M | 16.00M | 16.00M | 11.05M | 9.14M | 0.79M | 0.74M | 0.15M | 0.16M | 0.17M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.89M | | 105.24M | | 109.75M | | 105.18M | | 92.04M | | 76.70M | | 72.97M | | 7.99M | 6.91M | 6.32M | 6.13M | 5.82M | 18.82M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.10M | 143.48M | 166.37M | 168.98M | 180.24M | 220.12M | 203.67M | 186.34M | 181.19M | 167.05M | 167.97M | 157.19M | 158.87M | 58.83M | 35.04M | 23.05M | 22.02M | 18.04M | 18.38M | 25.34M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | 3.19M | 5.31M | 6.57M | 11.55M | 6.54M | 13.31M | 15.24M | 11.66M | 5.71M | 4.37M | 4.78M | 4.23M | 4.37M | 3.11M | 3.28M | 1.91M | 1.17M | 0.83M | 0.73M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.22M | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | 3.19M | 5.31M | 6.57M | 11.55M | 6.54M | 13.31M | 15.24M | 11.66M | 5.71M | 4.37M | 4.78M | 119.45M | 4.37M | 3.11M | 3.28M | 1.91M | 1.17M | 0.83M | 0.73M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.33M | 12.91M | 29.19M | 23.54M | 24.08M | 25.45M | 23.16M | 20.59M | 20.90M | 24.15M | 20.21M | 21.20M | 17.95M | 17.13M | 7.40M | 4.59M | 3.96M | 9.99M | 10.69M | 12.02M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.50M | 0.50M | 0.50M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.54M | 0.54M | 0.50M | 0.50M | 0.50M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.22M | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | | | | 1.71M | | | | 1.62M | | | | 1.03M | | | 0.72M | | 0.35M | | 0.17M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | -0.33M | -1.09M | 0.51M | 18.34M | 22.68M | 26.10M | 28.36M | 30.71M | 31.39M | 39.22M | 41.78M | 17.16M | 25.97M | -31.49M | -37.22M | 12.45M | -1.37M | 10.54M | -2.98M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.62M | | 35.87M | | 73.23M | | 79.17M | | 81.47M | | 166.41M | | 197.45M | | 28.19M | 19.98M | 21.23M | 22.22M | 22.29M | 19.22M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.17M | 79.19M | 80.27M | 81.39M | 82.52M | 83.16M | 83.52M | 83.62M | 86.40M | 85.51M | 113.86M | 115.22M | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | 0.75M | | | | 0.75M | | | | 0.75M | | | 0.54M | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98M | 3.84M | 4.04M | 4.08M | 3.81M | 3.39M | 2.98M | 2.85M | 2.57M | 7.18M | 6.67M | 6.01M | 6.44M | 6.01M | 1.29M | 0.72M | 0.37M | 0.35M | 0.21M | 0.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48M | | 95.91M | | 93.14M | | 94.92M | | 90.84M | | 13.49M | | 9.82M | | 3.38M | 0.99M | 0.73M | 0.50M | 0.50M | 1.86M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.10M | 99.83M | 131.78M | 140.24M | 166.38M | 167.08M | 174.09M | 174.79M | 172.31M | 172.29M | 179.91M | 203.22M | 2.62M | 56.83M | 31.57M | 0.74M | 21.96M | 22.73M | 22.79M | 21.08M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.17M | 79.19M | 80.27M | 81.39M | 82.52M | 83.16M | 83.52M | 83.62M | 86.40M | 85.51M | 113.86M | 230.43M | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 43.65M | 34.59M | 28.75M | 13.86M | 53.04M | 29.58M | 11.55M | 8.88M | -5.24M | -11.94M | -46.03M | -48.40M | | | 2.07M | 0.06M | -4.68M | -4.41M | 4.27M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.10M | 143.48M | 166.37M | 168.98M | 180.24M | 220.12M | 203.67M | 186.34M | 181.19M | 167.05M | 167.97M | 157.19M | 158.87M | 58.83M | 35.04M | 23.05M | 22.02M | 18.04M | 18.38M | 25.34M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -208.36M | -224.72M | -240.14M | -257.08M | -280.33M | -302.32M | -326.17M | -345.37M | -367.87M | -382.70M | -397.18M | -431.27M | -433.86M | -383.48M | -382.01M | -407.74M | -410.06M | -414.80M | -418.12M | -413.75M |