|
Cash & Equivalents (Quarter)
|
0.71M | 1.27M | 1.78M | 1.78M | 1.68M | 1.52M | 0.02M | 0.08M | 0.10M | 0.15M | 0.07M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.02M | 0.01M | 0.02M | 0.09M | 5.17M | 4.92M | 4.67M | 4.77M | 2.90M | 2.68M | 1.37M | 1.33M | 2.55M | 3.16M | 2.88M | 2.98M | 6.80M | 4.91M | 5.70M | 6.51M | 5.80M |
|
Cash & Current Investments (Quarter)
|
0.71M | 1.27M | 1.78M | 1.78M | 1.68M | 1.52M | 0.02M | 0.08M | 0.10M | 0.15M | 0.07M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.02M | 0.01M | 0.02M | 0.09M | 5.17M | 4.92M | 4.67M | 4.77M | 2.90M | 2.68M | 1.37M | 1.33M | 2.55M | 3.16M | 2.88M | 2.98M | 6.80M | 4.91M | 5.70M | 6.51M | 5.80M |
|
Receivables - Net (Quarter)
|
| | 2.87M | | 103.00 | | | | | | | | | 0.41M | | | | | | | 0.71M | 0.84M | 0.75M | 0.85M | 0.91M | 1.06M | 0.79M | 1.13M | | 1.34M | 2.15M | 7.33M | 5.79M | 5.32M | 6.14M | 9.93M | 10.04M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | 0.01M | 0.01M | | 0.01M | 4.19M | 0.01M | 0.94M | 1.22M | 0.16M | 0.50M | 0.16M | 0.26M | 0.26M | 0.32M | 0.59M | 0.71M | 0.99M | 1.21M | 1.08M | 1.08M | 1.17M | 1.22M |
|
Receivables (Quarter)
|
| | 2.87M | | 103.00 | | | | | | | | | 0.41M | | 0.01M | 0.01M | | 0.01M | 4.19M | 0.72M | 1.79M | 1.97M | 1.01M | 1.41M | 1.22M | 1.05M | 1.39M | 0.32M | 1.93M | 2.86M | 8.33M | 7.00M | 6.40M | 7.21M | 11.10M | 11.26M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | 0.26M | | 0.33M | 0.42M | | | 0.26M | 0.21M | 0.26M | 0.37M | 0.27M | 0.15M | 0.11M | 0.08M | 0.07M | 0.11M | 0.07M | 0.09M | 0.06M | 0.11M | 0.16M | 0.28M | 0.20M | 0.25M |
|
Prepaid Assets (Quarter)
|
| | 0.02M | | 0.03M | 0.00M | 0.00M | 0.01M | | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 600.00 | | 19.00 | | | 0.37M | 0.47M | 0.37M | 0.28M | 0.64M | 0.55M | 0.55M | 0.26M | 0.65M | 1.21M | 0.51M | 2.42M | 4.76M | 2.44M | 1.23M | 4.26M |
|
Current Assets (Quarter)
|
| | 4.72M | | 1.71M | 1.56M | 0.02M | 0.09M | 0.11M | 0.16M | 0.07M | 0.10M | 0.09M | 0.09M | 0.08M | 0.06M | 0.02M | 0.01M | 0.02M | 4.54M | 10.19M | 9.80M | 9.54M | 9.43M | 7.69M | 7.56M | 5.79M | 6.28M | 6.03M | 6.30M | 8.39M | 13.01M | 17.91M | 16.43M | 15.76M | 19.22M | 21.69M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 0.26M | | 0.21M | 0.19M | | 0.00M | 0.00M | 0.00M | | | | 0.00M | | 0.00M | 0.00M | 854.00 | | 364.00 | | | | | | | | | | | | | | | | | |
|
Long-Term Investments (Quarter)
|
| | 1.81M | | | 2.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | 71.66M | | | 71.66M | | | | 71.66M | 71.66M | 71.66M | 71.66M | 71.66M | 71.66M | 71.66M | 71.66M | 71.66M | 37.35M | 72.67M | 72.67M | 72.67M | 36.37M | 36.37M | 36.37M | 36.37M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.17M | 1.23M | 1.24M | 1.18M | 1.04M | 1.01M | 0.99M | 1.02M | 1.25M | 1.42M | 1.38M | 1.31M | 1.32M | 1.25M | 1.21M | 1.18M | 1.15M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | 71.66M | | | 71.66M | | | | 72.83M | 72.89M | 72.90M | 72.85M | 72.70M | 72.67M | 72.66M | 72.68M | 72.91M | 38.77M | 74.04M | 73.98M | 73.99M | 37.62M | 37.58M | 37.56M | 37.53M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.08M | 0.06M | 0.02M | 0.02M | 0.02M | 0.07M | 0.06M | 0.05M | 0.04M | | 0.72M | 0.53M | 0.52M | 0.48M | 0.47M | 0.52M | 0.35M | 0.35M | 0.25M | 0.24M | 0.14M | 0.16M | 0.44M | 1.07M | 1.02M | 0.15M | 0.16M |
|
Non-Current Assets (Quarter)
|
| | 2.06M | | 2.02M | 2.77M | 0.01M | 0.02M | 0.02M | 0.02M | 0.10M | 0.08M | 0.06M | 0.04M | 0.11M | 0.10M | 0.08M | 0.07M | 0.05M | 0.04M | 73.62M | 74.08M | 74.13M | 73.94M | 73.58M | 73.62M | 73.51M | 73.44M | 73.59M | 39.35M | 74.60M | 74.80M | 74.78M | 39.12M | 39.04M | 38.84M | 38.87M |
|
Assets (Quarter)
|
| | 6.79M | | 3.73M | 4.33M | 0.04M | 0.11M | 0.13M | 0.18M | 0.17M | 0.18M | 0.15M | 0.12M | 0.19M | 0.16M | 0.10M | 0.08M | 0.07M | 4.58M | 83.80M | 83.88M | 83.67M | 83.37M | 81.27M | 81.18M | 79.30M | 79.72M | 79.63M | 45.65M | 82.99M | 87.81M | 92.69M | 55.55M | 54.80M | 58.06M | 60.56M |
|
Accounts Payables (Quarter)
|
| | 2.82M | | 47.00 | 89.00 | 1.18M | 1.15M | 1.15M | 1.15M | 1.17M | 1.16M | 1.16M | 1.16M | 1.16M | 1.17M | 1.17M | 1.16M | 1.16M | -3.46M | 10.17M | 6.20M | 6.32M | 7.65M | 6.30M | 6.80M | 5.26M | 5.15M | 4.99M | 5.08M | 5.47M | 10.38M | 12.53M | 11.20M | 7.53M | 8.60M | 7.45M |
|
Notes Payables (Quarter)
|
| | | | | | | 0.04M | 0.04M | 0.10M | 0.10M | 0.57M | 0.57M | 0.22M | 0.79M | 0.90M | 0.98M | 1.04M | 0.23M | | | | | | | 0.60M | 0.11M | | | | | | | | | | |
|
Payables (Quarter)
|
| | 2.82M | | 47.00 | 89.00 | 1.18M | 1.19M | 1.19M | 1.25M | 1.27M | 1.72M | 1.72M | 1.38M | 1.95M | 2.07M | 2.15M | 2.21M | 1.40M | -3.46M | 10.17M | 6.20M | 6.32M | 7.65M | 6.30M | 7.40M | 5.37M | 5.15M | 4.99M | 5.08M | 5.47M | 10.38M | 12.53M | 11.20M | 7.53M | 8.60M | 7.45M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.86M | 3.47M | 2.87M | 2.83M | 2.78M | 2.55M | 2.20M | 2.12M | 2.70M | 2.95M | 2.14M | 2.51M | 2.47M | 2.74M | 2.30M | 2.41M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | 0.08M | 0.06M | 0.03M | 0.01M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | | 0.48M | 0.40M | 0.39M | 0.30M | 0.29M | 0.35M | 0.33M | 0.30M | 0.25M | 0.19M | 0.12M | 0.28M | 0.25M | 0.45M | 0.51M | 0.48M | 0.44M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.02M | 0.56M | 0.72M | 0.02M | 0.29M | 0.28M | 0.85M | 0.97M | 2.26M | 2.23M | 1.57M | 2.36M | 2.50M | 1.87M | 1.73M | 1.70M |
|
Total Current Liabilities (Quarter)
|
| | 2.82M | | 47.00 | 89.00 | 1.21M | 1.32M | 1.43M | 1.60M | 1.72M | 1.88M | 1.98M | 2.07M | 2.23M | 2.35M | 2.43M | 2.49M | 2.52M | | 10.97M | 12.60M | 13.44M | 14.22M | 12.76M | 13.37M | 10.94M | 11.08M | 10.30M | 13.28M | 14.34M | 18.19M | 21.49M | 23.72M | 22.95M | 26.23M | 28.51M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | 0.03M | 0.01M | | | | 1.08M | 0.48M | 0.44M | 0.81M | 0.73M | 0.72M | 0.69M | 0.68M | 0.66M | 0.02M | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.08M | -0.10M | -0.12M | -0.13M | -0.15M | -0.16M | -0.15M | -0.15M | -0.15M | -1.02M | -0.64M | -0.93M | -1.14M | -2.20M | -2.39M | -2.59M | -2.71M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.72M | 0.19M | 0.22M | 0.22M | 0.19M | 0.17M | 0.09M | 0.03M | 0.01M | 0.05M | 0.07M | 0.24M | 0.20M | 0.62M | 0.51M | 0.40M | 0.31M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | 0.04M | | | | | | 1.31M | 0.67M | 0.66M | 1.03M | 0.92M | 0.88M | 0.79M | 0.71M | 0.66M | 0.07M | 0.07M | 0.24M | 0.20M | 0.62M | 0.51M | 0.40M | 0.31M |
|
Total Liabilities (Quarter)
|
| | 2.82M | | 47.00 | 89.00 | 1.21M | 1.32M | 1.43M | 1.60M | 1.72M | 1.88M | 1.98M | 2.07M | 2.26M | 2.37M | 2.44M | 2.49M | -4.56M | -10.50M | 12.29M | 13.27M | 14.10M | 15.26M | 13.68M | 14.25M | 11.72M | 11.80M | 10.96M | 13.34M | 14.41M | 18.43M | 21.69M | 24.34M | 23.45M | 26.62M | 28.81M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | 0.03M | 0.01M | | | | 1.08M | 0.50M | 1.00M | 1.53M | 0.75M | 1.01M | 0.98M | 1.52M | 1.63M | 2.28M | 2.23M | 1.57M | 2.36M | 2.50M | 1.87M | 1.73M | 1.70M |
|
Common Equity (Quarter)
|
| | 3.97M | | 3.73M | 4.33M | -1.17M | -1.21M | -1.30M | -1.42M | -1.55M | -1.70M | -1.83M | -1.95M | -2.07M | -2.21M | -2.34M | -2.41M | -2.45M | -2.52M | 71.52M | 70.61M | 69.57M | 68.11M | 67.59M | 65.90M | 67.57M | 67.93M | 68.66M | 32.31M | 32.28M | 33.07M | 34.70M | 31.21M | 31.35M | 31.43M | 34.45M |
|
Shareholder's Equity (Quarter)
|
| | 3.97M | | 3.73M | 4.33M | -1.17M | -1.21M | -1.30M | -1.42M | -1.55M | -1.70M | -1.83M | -1.95M | -2.07M | -2.21M | -2.34M | -2.41M | -2.45M | -2.52M | 71.52M | 70.61M | 69.57M | 68.11M | 67.59M | 65.90M | 67.57M | 67.93M | 68.66M | 32.31M | 32.28M | 33.07M | 34.70M | 31.21M | 31.35M | 31.43M | 34.45M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 6.79M | | 3.73M | 4.33M | 0.04M | 0.11M | 0.13M | 0.18M | 0.17M | 0.18M | 0.15M | 0.12M | 0.19M | 0.16M | 0.10M | 0.08M | 0.07M | 4.58M | 83.80M | 83.88M | 83.67M | 83.37M | 81.27M | 81.18M | 79.30M | 79.72M | 79.63M | 45.65M | 82.99M | 87.81M | 92.69M | 55.55M | 54.80M | 58.06M | 60.56M |
|
Retained Earnings (Quarter)
|
| | 0.01M | | 0.00M | 0.00M | -8.05M | -8.09M | -0.01M | -0.01M | -0.01M | -0.01M | -8.71M | 0.01M | 0.01M | 0.01M | 0.01M | -9.30M | -9.34M | | -9.51M | -10.27M | -11.29M | -0.04M | 0.01M | -14.03M | 0.02M | 0.06M | -12.36M | 0.04M | -11.92M | 0.04M | -8.98M | 0.05M | 0.04M | 0.06M | -46.66M |