|
Cash & Equivalents (Quarter)
|
0.20M | 0.21M | 0.23M | 2.67M | 4.79M | 22.25M | 1.71M | 1.04M | 1.16M | 0.11M | 3.14M | 3.54M | 0.46M | 5.21M | 0.39M |
|
Cash & Current Investments (Quarter)
|
0.20M | 0.21M | 0.23M | 2.67M | 4.79M | 22.25M | 1.71M | 1.04M | 1.16M | 0.11M | 3.14M | 3.54M | 0.46M | 5.21M | 0.39M |
|
Receivables - Net (Quarter)
|
0.75M | 0.03M | 0.07M | 3.10M | 0.19M | 0.24M | 1.24M | 0.84M | 0.31M | 0.29M | 12.43M | 11.06M | 10.85M | 13.36M | 12.77M |
|
Receivables - Other (Quarter)
|
1.40M | | 0.11M | 1.89M | 0.94M | 0.78M | | 0.12M | 0.10M | 0.02M | 0.12M | 0.98M | 0.74M | 0.48M | 0.27M |
|
Receivables (Quarter)
|
2.15M | 0.03M | 0.17M | 4.98M | 1.14M | 1.02M | 1.24M | 0.96M | 0.41M | 0.31M | 12.55M | 12.04M | 11.59M | 13.84M | 13.04M |
|
Raw Materials (Quarter)
|
| | | | | | | 1.71M | 1.10M | 1.41M | 1.26M | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | 3.17M | 2.06M | 1.23M | 1.15M | | | | |
|
Inventory (Quarter)
|
0.20M | 0.27M | 0.28M | 0.71M | | 3.60M | 5.49M | 4.88M | 3.17M | 2.65M | 2.40M | 3.56M | 3.41M | 2.50M | 2.52M |
|
Current Deferred Tax Assets (Quarter)
|
| | 0.52M | 2.18M | | 2.64M | 1.57M | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 0.31M | 3.37M | | 1.20M | 2.50M | 2.70M | 0.95M | 0.96M | 0.88M | 1.60M | 2.24M | 1.74M | 2.15M |
|
Current Assets (Quarter)
|
1.66M | 2.13M | 2.93M | 12.11M | | 48.08M | 21.12M | 27.41M | 25.66M | 23.15M | 24.94M | 26.11M | 26.29M | 28.46M | 26.26M |
|
Property, Plant & Equipment (Net) (Quarter)
|
0.11M | 0.10M | 0.09M | 0.18M | 0.62M | 0.89M | 1.64M | 1.22M | 0.84M | 0.89M | 1.37M | 1.80M | 1.64M | 2.70M | 3.26M |
|
Goodwill (Quarter)
|
| | | 0.89M | | 4.69M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M |
|
Intangibles (Quarter)
|
| | | | | | 5.28M | 11.91M | 21.69M | 22.43M | 6.27M | 5.61M | 5.62M | 5.58M | 5.64M |
|
Goodwill & Intangibles (Quarter)
|
| | | 0.89M | | 4.69M | 12.31M | 18.94M | 28.72M | 29.45M | 13.30M | 12.64M | 12.64M | 12.60M | 12.66M |
|
Long-Term Deferred Tax (Quarter)
|
| | 0.52M | 3.93M | | 1.43M | 4.07M | 4.50M | 0.39M | 0.51M | 0.20M | 0.20M | 0.50M | | |
|
Other Non-Current Assets (Quarter)
|
0.23M | 0.23M | 0.20M | 0.29M | | 0.22M | 0.28M | 0.32M | 0.36M | 0.36M | 0.53M | 0.49M | 1.47M | 0.99M | 3.74M |
|
Non-Current Assets (Quarter)
|
0.34M | 0.32M | 0.81M | 19.60M | | 17.86M | 32.35M | 26.79M | 18.68M | 16.86M | 15.40M | 16.01M | 15.75M | 16.29M | 19.66M |
|
Assets (Quarter)
|
2.01M | 2.46M | 3.74M | 31.71M | | 65.94M | 53.47M | 54.20M | 44.35M | 40.00M | 40.34M | 42.12M | 42.04M | 44.75M | 45.92M |
|
Accounts Payables (Quarter)
|
0.97M | 2.44M | 1.78M | 1.69M | | 3.71M | 3.96M | 5.84M | 3.49M | 3.54M | 2.86M | 1.40M | 1.27M | 1.88M | 0.88M |
|
Notes Payables (Quarter)
|
| 0.11M | 0.10M | 0.00M | | | | 0.74M | | 0.45M | 7.20M | 0.21M | 0.90M | 0.79M | 0.42M |
|
Payables (Quarter)
|
0.97M | 2.55M | 1.88M | 1.69M | | 3.71M | 3.96M | 6.58M | 3.49M | 3.99M | 10.06M | 1.60M | 2.17M | 2.67M | 1.30M |
|
Accumulated Expenses (Quarter)
|
0.15M | 0.14M | 0.39M | 0.42M | | 1.98M | 2.95M | 0.21M | 2.77M | 0.08M | 4.39M | 1.56M | 0.47M | 1.01M | 1.17M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | 0.02M | 0.06M | 0.06M | 0.06M | | 0.17M | 0.10M | |
|
Short term Debt (Quarter)
|
0.12M | 2.52M | 0.39M | 0.43M | | 0.08M | | 0.06M | 0.17M | 0.45M | 7.20M | 0.21M | 0.90M | 0.79M | 0.42M |
|
Current Deferred Revenue (Quarter)
|
1.01M | | | | | | 1.63M | 1.51M | 1.67M | 1.33M | 0.77M | 0.15M | 0.71M | 0.73M | 0.37M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | 0.16M | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
4.50M | 7.83M | 2.80M | 8.16M | | 10.24M | 12.77M | 17.96M | 13.54M | 14.31M | 19.60M | 5.60M | 5.24M | 5.40M | 3.75M |
|
Non-Current Debt (Quarter)
|
| | | | | | | 2.08M | 0.17M | 14.19M | 14.95M | 30.45M | 32.60M | 33.95M | 29.75M |
|
Convertible Debt (Quarter)
|
2.87M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | 0.42M | 0.67M | 0.84M | 0.21M | 0.05M | 0.05M | 0.27M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | 0.16M | 0.05M | 0.03M | | 0.17M | 0.17M | 0.17M | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | 0.93M | 0.11M | | |
|
Other Non-Current Liabilities (Quarter)
|
0.25M | 0.23M | 0.24M | 0.40M | | 0.34M | 0.45M | 0.58M | 0.58M | 0.58M | 0.66M | 0.53M | 0.52M | | |
|
Total Non-Current Liabilities (Quarter)
|
5.38M | 0.23M | 0.24M | 4.16M | | 1.27M | 1.98M | 3.53M | 11.26M | 17.36M | 15.83M | 32.12M | 33.67M | 34.53M | 30.48M |
|
Total Liabilities (Quarter)
|
9.88M | 8.06M | 3.03M | 12.32M | -28.31M | 11.51M | 14.75M | 21.49M | 24.80M | 31.67M | 35.42M | 37.73M | 38.91M | 39.94M | 34.23M |
|
Total Debt (Quarter)
|
0.12M | 2.52M | 0.39M | 0.43M | | 0.08M | | 2.14M | 0.34M | 14.63M | 22.16M | 30.66M | 33.50M | 34.74M | 30.17M |
|
Common Equity (Quarter)
|
-7.87M | -5.60M | 0.71M | 19.39M | 28.31M | 54.43M | 38.72M | 32.71M | 19.55M | 8.33M | 4.92M | 4.39M | 3.13M | 4.82M | 11.70M |
|
Shareholder's Equity (Quarter)
|
-7.87M | -5.60M | 0.71M | 19.39M | 28.31M | 54.43M | 38.72M | 32.71M | 19.55M | 8.33M | 4.92M | 4.39M | 3.13M | 4.82M | 11.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
2.01M | 2.46M | 3.74M | 31.71M | | 65.94M | 53.47M | 54.20M | 44.35M | 40.00M | 40.34M | 42.12M | 42.04M | 44.75M | 45.92M |
|
Retained Earnings (Quarter)
|
-49.34M | -48.33M | -43.51M | -37.04M | | -29.82M | -43.81M | -50.48M | -65.96M | -77.46M | -85.33M | -95.47M | -102.93M | -106.95M | -106.29M |
|
Treasury Shares (Quarter)
|
| | | | | 0.77M | | | | | 0.25M | 0.01M | 0.05M | 0.49M | 0.94M |