|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.33M | 0.62M | 0.31M | 1.48M | 1.11M | 1.15M | 0.11M | 0.33M | 1.09M | 1.80M | 2.94M | 2.46M | 3.26M | 10.24M | 8.50M | 8.50M | 9.60M | 11.96M | 10.78M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.33M | 0.62M | 0.31M | 1.48M | 1.11M | 1.15M | 0.11M | 0.33M | 1.09M | 1.80M | 2.94M | 2.46M | 3.26M | 10.24M | 8.50M | 8.50M | 9.60M | 11.96M | 10.78M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 2.42M | 2.42M | 1.73M | 1.75M | 2.40M | 4.03M | 2.97M | 2.82M | 3.23M | 3.31M | 3.01M | 3.15M | 2.84M | 3.33M | 3.87M | 3.85M | 4.62M | 5.42M | 6.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 2.42M | 2.42M | 1.73M | 1.75M | 2.40M | 4.03M | 2.97M | 2.82M | 3.23M | 3.31M | 3.01M | 3.15M | 2.84M | 3.33M | 3.87M | 3.85M | 4.62M | 5.42M | 6.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.29M | 0.93M | | | | 0.64M | | | | 2.88M | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 1.24M | 0.34M | | | | 0.57M | | | | 0.42M | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44M | 1.53M | 1.04M | 1.00M | 0.93M | 0.86M | 0.87M | 1.07M | 0.90M | 1.71M | 2.95M | 2.46M | 2.73M | 3.43M | 4.15M | 5.46M | 5.91M | 6.81M | 5.93M | 5.90M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.43M | 0.33M | 0.36M | 0.40M | 1.15M | 0.57M | 0.37M | 1.20M | 1.35M | 1.72M | 2.43M | 0.38M | 0.38M | 0.68M | 1.01M | 1.91M | 1.60M | 1.31M | 1.27M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | 4.70M | 4.40M | 3.41M | 4.56M | 5.53M | 6.62M | 4.52M | 6.10M | 7.39M | 9.78M | 10.83M | 8.72M | 9.90M | 18.40M | 18.83M | 20.17M | 22.63M | 24.63M | 23.96M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.63M | 1.01M | 0.32M | 0.54M | 0.67M | 0.86M | 0.76M | 1.05M | 1.08M | 0.94M | 0.97M | 0.95M | 0.77M | 0.30M | 0.45M | 1.59M | 1.99M | 1.97M | 1.91M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.19M | 6.02M | 5.84M | 5.67M | 5.49M | 5.31M | 5.14M | 4.96M | 4.79M | 4.61M | 4.43M | 4.26M | 4.08M | 3.91M | 3.73M | 3.55M | 3.38M | 3.20M | 3.03M | 2.92M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.45M | 13.28M | 13.10M | 12.93M | 12.75M | 12.57M | 12.40M | 12.22M | 12.05M | 11.87M | 11.69M | 11.52M | 11.34M | 11.17M | 10.99M | 10.81M | 10.64M | 10.46M | 10.29M | 10.18M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.12M | 0.11M | 0.11M | | | | | 0.85M | | | | | | | | | 0.08M | 0.07M | 0.06M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.75M | 14.49M | 14.22M | 13.61M | 13.28M | 13.25M | 13.25M | 12.98M | 13.10M | 12.95M | 12.63M | 12.49M | 12.29M | 11.94M | 11.72M | 12.02M | 12.88M | 12.97M | 12.72M | 13.14M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.74M | 19.18M | 18.62M | 17.01M | 17.84M | 18.78M | 19.87M | 17.50M | 19.20M | 20.34M | 22.42M | 23.32M | 21.01M | 21.84M | 30.12M | 30.86M | 33.05M | 35.60M | 37.34M | 37.10M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.93M | 7.07M | 7.64M | 6.76M | 7.16M | 5.22M | 4.40M | 5.26M | 4.86M | 4.62M | 5.71M | 5.06M | 3.89M | 4.14M | 3.73M | 4.15M | 4.00M | 3.99M | 3.25M | 3.32M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.60M | 1.60M | 0.23M | 0.27M | 5.86M | 16.71M | 16.95M | 8.35M | 2.50M | 7.11M | 7.48M | 6.41M | 7.66M | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.53M | 8.66M | 9.24M | 6.99M | 7.43M | 11.08M | 21.11M | 22.22M | 13.21M | 7.12M | 12.81M | 12.54M | 10.30M | 11.79M | 3.73M | 4.15M | 4.00M | 3.99M | 3.25M | 3.32M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | 0.18M | 8.64M | 3.62M | 3.74M | 3.79M | 4.05M | 4.22M | 6.35M | 2.67M | 6.00M | 6.85M | 4.79M | 5.24M | | 7.09M | 7.19M | 7.95M | 8.38M | 8.58M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 1.04M | 0.06M | 0.11M | 0.03M | 0.32M | 1.05M | 0.33M | 1.00M | 0.95M | 0.85M | 0.40M | 0.38M | 0.03M | 0.04M | | 0.01M | 0.01M | 0.01M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.13M | 11.36M | 11.59M | 11.89M | 12.33M | 12.77M | 14.42M | 15.00M | 16.12M | 17.64M | 18.28M | 18.91M | 23.42M | 24.43M | | 26.04M | 26.77M | | 5.64M | 5.58M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.26M | 0.12M | | 0.16M | 0.30M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.34M | 0.06M | 0.06M | 0.25M | 0.29M | 0.06M | 0.07M | 0.07M | 0.44M | 0.11M | 0.13M | 0.14M | 0.49M | 0.19M | 0.23M | 0.30M | 0.39M | 0.49M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.53M | 47.30M | 56.26M | 53.91M | 52.25M | 53.59M | 60.22M | 70.65M | 79.28M | 85.43M | 64.75M | 70.18M | 59.97M | 81.51M | 45.42M | 50.78M | 50.42M | 23.98M | 17.85M | 18.30M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 0.01M | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 0.94M | 0.88M | 0.81M | 0.76M | | | | | | | | | | | | | 0.66M | 15.67M | 14.33M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.23M | 0.29M | 0.30M | 0.29M | 0.20M | 0.23M | 0.23M | 0.21M | 0.28M | 0.35M | 0.34M | 0.35M | 0.36M | 0.30M | 0.32M | 0.41M | 0.57M | 0.70M | 0.68M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.18M | 0.12M | 0.03M | 0.04M | 0.26M | 0.44M | 0.38M | 0.52M | 0.55M | 0.49M | 0.40M | 0.30M | 0.24M | 0.19M | 0.65M | 1.06M | 1.09M | 1.01M | 1.59M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 1.38M | 1.31M | 1.17M | 1.12M | 0.50M | 0.67M | 0.64M | 0.76M | 0.86M | 0.84M | 0.73M | 0.65M | 0.59M | 0.49M | 0.88M | 1.32M | 18.95M | 17.88M | 16.95M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.99M | 48.69M | 57.58M | 55.08M | 53.38M | 54.09M | 60.88M | 71.29M | 80.03M | 86.30M | 65.59M | 70.92M | 60.62M | 82.11M | 45.91M | 51.67M | 51.84M | 43.19M | 35.72M | 35.26M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.14M | 12.30M | 12.46M | 12.70M | 13.10M | 12.77M | 14.42M | 15.00M | 16.12M | 17.64M | 18.28M | 18.91M | 23.42M | 24.43M | | 26.04M | 26.77M | 0.66M | 21.30M | 19.91M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.25M | -29.50M | -38.96M | -38.07M | -35.53M | -35.31M | -41.01M | -53.79M | -60.84M | -65.95M | -44.55M | -47.59M | -39.61M | -60.26M | -15.79M | -20.81M | -18.80M | -7.59M | 1.62M | 1.84M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.25M | -29.50M | -38.96M | -38.07M | -35.53M | -35.31M | -41.01M | -53.79M | -60.84M | -65.95M | -44.55M | -47.59M | -39.61M | -60.26M | -15.79M | -20.81M | -18.80M | -7.59M | 1.62M | 1.84M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.74M | 19.18M | 18.62M | 17.01M | 17.84M | 18.78M | 19.87M | 17.50M | 19.20M | 20.34M | 22.42M | 23.32M | 21.01M | 21.84M | 30.12M | 30.86M | 33.05M | 35.60M | 37.34M | 37.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | -0.07M | -183.95M | -189.05M | -0.07M | -0.07M | -194.24M | -207.32M | -214.58M | -238.28M | -220.05M | | 0.01M | 0.01M | -254.50M | -260.62M | -260.07M | -250.38M | 0.01M | -244.12M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | 0.06M | 0.06M | 0.06M | |