|
Receivables - Accured (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 26.30M | 21.36M | 0.10M | 0.10M | 0.10M | 17.12M | 23.90M | 0.10M | 3.97M | 2.53M | 0.10M | 0.10M | 0.10M | 13.89M | 0.10M | 0.10M | 44.32M | 0.10M | 0.10M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 2.59M | 1.59M | 2.49M | 1.65M | 1.16M | 0.53M | 2.02M | 1.67M | 1.13M | 0.54M | 2.99M | 3.06M | 2.90M | 2.34M | 3.48M | 4.05M | 4.63M | 3.32M | 3.97M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.58M | 28.97M | 23.04M | 17.84M | 28.74M | 22.61M | 17.76M | 26.02M | 15.58M | 5.20M | 3.17M | 21.50M | 12.30M | 24.04M | 16.33M | 31.97M | 29.45M | 49.05M | 75.21M | 111.17M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 1.91M | 1.90M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.90M | 1.91M | 1.91M | 1.91M | 1.90M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 1.91M | 1.90M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.90M | 1.91M | 1.91M | 1.91M | 1.90M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.60M | 0.59M | 0.55M | 0.51M | 0.52M | 0.40M | 0.38M | 0.38M | 0.38M | 0.28M | 0.27M | 0.27M | 0.04M | 0.27M | 0.26M | 0.26M | 0.03M | 0.26M | 0.26M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.05M | 8.98M | 3.23M | 3.60M | 3.47M | 3.40M | 3.19M | 3.08M | 2.98M | 2.88M | 3.05M | 2.93M | 2.82M | 2.47M | 3.10M | 2.98M | 2.86M | 2.50M | 3.13M | 3.01M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.62M | 37.95M | 26.27M | 21.43M | 32.21M | 26.00M | 20.94M | 29.10M | 18.57M | 8.09M | 6.22M | 24.43M | 15.12M | 26.50M | 19.43M | 34.96M | 32.30M | 51.55M | 78.34M | 114.18M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 2.54M | 2.14M | 2.84M | 3.34M | 2.13M | 3.36M | 3.10M | 3.73M | 4.34M | 5.64M | 7.41M | 6.33M | 4.55M | 3.50M | 3.76M | 3.34M | 2.31M | 2.95M | 3.63M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 2.54M | 2.14M | 2.84M | 3.34M | 2.13M | 3.36M | 3.10M | 3.73M | 4.34M | 5.64M | 7.41M | 6.33M | 4.55M | 3.50M | 3.76M | 3.34M | 2.31M | 2.95M | 3.63M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 2.58M | 2.64M | 3.01M | 3.01M | 4.57M | 6.29M | 6.49M | 6.24M | 6.93M | 7.65M | 6.54M | 5.18M | 5.49M | 5.47M | 2.57M | 2.08M | 3.02M | 3.52M | 2.26M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.19M | 0.20M | 0.33M | 0.34M | 0.36M | 0.37M | 0.43M | 0.45M | 0.47M | 0.45M | 0.49M | 0.53M | 0.58M | 0.54M | 0.56M | 0.58M | 0.60M | 0.54M | 0.56M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.24M | 5.32M | 4.98M | 10.68M | 12.19M | 12.55M | 15.52M | 15.51M | 13.42M | 11.73M | 13.73M | 14.44M | 12.04M | 10.61M | 9.51M | 6.89M | 6.00M | 5.92M | 7.02M | 6.46M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.67M | 0.61M | 1.21M | 1.12M | 1.04M | 0.57M | 0.42M | 0.75M | 0.18M | 0.46M | 0.31M | 0.69M | | 0.46M | 0.31M | 0.16M | | 0.46M | 0.87M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.24M | 0.15M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 5.04M | 0.30M | 0.30M | 0.18M | 0.17M | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.31M | 6.31M | 5.63M | 17.11M | 12.97M | 13.23M | 16.09M | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.21M | 11.35M | 5.93M | 17.41M | 13.15M | 13.40M | 16.09M | 15.94M | 13.72M | 11.91M | 14.20M | 14.75M | 12.21M | 10.61M | 9.97M | 7.20M | 6.16M | 5.92M | 7.47M | 6.76M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.41M | 26.61M | 20.35M | 4.03M | 19.06M | 12.60M | 4.85M | 13.17M | 4.84M | -3.83M | -7.98M | 9.68M | 2.91M | 15.89M | 9.46M | 27.76M | 26.15M | 45.63M | 70.87M | 107.41M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.41M | 26.61M | 20.35M | 4.03M | 19.06M | 12.60M | 4.85M | 13.17M | 4.84M | -3.83M | -7.98M | 9.68M | 2.91M | 15.89M | 9.46M | 27.76M | 26.15M | 45.63M | 70.87M | 107.41M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.62M | 37.95M | 26.27M | 21.43M | 32.21M | 26.00M | 20.94M | 29.10M | 18.57M | 8.09M | 6.22M | 24.43M | 15.12M | 26.50M | 19.43M | 34.96M | 32.30M | 51.55M | 78.34M | 114.18M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.21M | 0.20M | 0.30M | 0.30M | 0.30M | 0.26M | 0.44M | 0.43M | 0.43M | 0.34M | 0.74M | 0.64M | 0.64M | 0.47M | 1.71M | 1.71M | 1.71M | 0.90M | 2.26M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -124.92M | -132.00M | -138.60M | -155.35M | -163.80M | -170.80M | -179.90M | -191.00M | -199.84M | -209.10M | -217.24M | -226.80M | -234.28M | -241.40M | -248.12M | -253.90M | -260.54M | -267.30M | -274.99M | -283.40M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.87M | 15.87M | 15.90M | 15.91M | 20.55M | 20.59M | 21.01M | 28.35M | 28.35M | 28.39M | 32.13M | 56.27M | 57.75M | 64.38M | 73.98M | 90.90M | 100.37M | 125.08M | 153.10M | 181.33M |