|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 0.57M | 0.64M | 6.28M | 3.44M | 8.70M | 7.89M | 7.04M | 8.86M | 5.19M | 12.73M | 14.62M | 42.95M | 38.43M | 13.65M | 11.79M | 5.40M | 4.40M | 2.51M | 1.73M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.07M | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 0.57M | 0.64M | 6.28M | 3.44M | 8.70M | 7.89M | 7.04M | 8.86M | 5.19M | 12.73M | 14.62M | 42.95M | 38.43M | 23.72M | 11.79M | 5.40M | 4.40M | 2.51M | 1.73M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.59M | 1.67M | 3.25M | 5.64M | 8.32M | 9.47M | 9.23M | 9.66M | 10.29M | 9.77M | 9.54M | 8.27M | 1.41M | 1.51M | 3.00M | 2.49M | 2.68M | 4.29M | 4.05M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | 1.00M | 1.00M | | 1.00M | | | | | | | | | 1.00M | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.59M | 1.67M | 4.25M | 6.64M | 8.32M | 10.47M | 9.23M | 9.66M | 10.29M | 9.77M | 9.54M | 8.27M | 1.41M | 1.51M | 4.00M | 2.49M | 2.68M | 4.29M | 4.05M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.18M | 0.50M | 4.36M | 3.08M | 5.68M | 9.49M | 11.19M | 15.52M | 18.09M | 14.55M | 9.05M | 7.34M | 8.36M | 8.36M | 1.78M | 1.78M | 2.41M | 1.92M | 0.34M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | 2.54M | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.04M | | 0.24M | 0.04M | 0.13M | 0.11M | 0.17M | 0.17M | 0.20M | 0.16M | 0.50M | 0.51M | 0.31M | 0.30M | 0.18M | 0.20M | 0.28M | 0.58M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55M | 1.35M | 2.84M | 13.89M | 12.40M | 22.75M | 26.98M | 27.56M | 34.21M | 33.73M | 37.25M | 33.37M | 59.06M | 48.72M | 33.91M | 17.87M | 9.85M | 9.69M | 9.23M | 6.98M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.23M | 0.22M | 0.20M | 0.20M | 0.89M | 0.75M | 0.64M | 0.51M | 0.50M | 0.43M | 0.36M | 0.29M | 0.22M | 0.16M | 0.59M | 0.52M | 0.46M | 0.43M | 0.40M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.39M | 0.41M | 0.44M | 0.42M | 0.45M | 0.40M | 0.35M | 0.39M | 0.40M | 0.45M | 0.46M | 0.48M | 0.50M | 10.07M | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 4.17M | 4.17M | 4.17M | 3.30M | 3.30M | 3.30M | 3.30M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.92M | 5.75M | 5.75M | 3.43M | 5.75M | 5.75M | 2.94M | 2.78M | 5.75M | 2.45M | 2.29M | 2.13M | 1.96M | 1.80M | 1.64M | 1.47M | 1.31M | 1.15M | 0.98M | 0.82M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.79M | 6.62M | 6.62M | 4.30M | 6.62M | 7.42M | 4.61M | 4.45M | 7.42M | 4.12M | 3.96M | 3.79M | 6.13M | 5.97M | 5.80M | 4.77M | 4.61M | 4.45M | 4.28M | 0.82M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.79M | | | | 8.01M | | | | 3.06M | 3.54M | | | 0.23M | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 5.81M | | | | | | | | | | | | | | | | | 0.22M | 0.28M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.24M | 6.04M | 5.57M | 5.41M | 5.19M | 5.86M | 5.63M | 5.80M | 5.78M | 5.71M | 5.55M | 8.20M | 10.23M | 7.47M | 6.91M | 5.51M | 5.29M | 5.06M | 4.84M | 1.13M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.79M | 7.39M | 8.63M | 19.50M | 17.80M | 29.49M | 33.36M | 34.00M | 40.57M | 39.94M | 43.24M | 41.93M | 69.59M | 56.41M | 41.50M | 23.98M | 15.66M | 15.22M | 14.49M | 8.52M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46M | 5.80M | 4.16M | 6.60M | 5.65M | 11.29M | 13.67M | 1.73M | 7.20M | 5.42M | 1.00M | 1.05M | 0.56M | 0.50M | 0.46M | 0.19M | 3.76M | 5.11M | 8.34M | 10.22M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.84M | 0.59M | 0.13M | 0.46M | 6.62M | 6.68M | 1.54M | 1.13M | 0.40M | 0.40M | 0.46M | 4.72M | 4.34M | 1.65M | 1.69M | 1.73M | 0.46M | 0.46M | 3.07M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.61M | 6.64M | 4.75M | 6.73M | 6.11M | 17.91M | 20.35M | 3.27M | 8.33M | 5.82M | 1.40M | 1.51M | 5.28M | 4.84M | 2.11M | 1.88M | 5.49M | 5.57M | 8.80M | 13.29M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62M | 4.42M | 1.57M | 1.55M | 1.09M | 1.09M | 1.09M | 1.11M | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.10M | 0.07M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.09M | 0.10M | 0.05M | 0.25M | 0.25M | 0.25M | 0.23M | 0.22M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.70M | 0.10M | 0.10M | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.24M | 0.28M | 0.32M | 0.11M | 1.90M | 0.24M | 0.71M | 0.04M | 0.12M | 0.02M | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.97M | 13.63M | 11.24M | 10.00M | 8.92M | 21.33M | 26.93M | 23.46M | 25.65M | 18.48M | 14.48M | 12.71M | 9.43M | 6.60M | 5.43M | 6.06M | 5.74M | 8.70M | 17.67M | 18.19M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 1.13M | 1.50M | 4.51M | 1.13M | 0.59M | 4.97M | 4.49M | 4.03M | 4.03M | 0.46M | 0.46M | 0.48M | 2.73M | 2.30M | 1.87M | 0.47M | 0.96M | 0.46M | 0.46M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55M | | | | | | | | | | | | | | 4.83M | 6.98M | 8.24M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.05M | -0.17M | 0.13M | 0.13M | 0.22M | 0.15M | 0.15M | 0.14M | 0.12M | 0.12M | -0.05M | -0.05M | -0.05M | -0.05M | -0.06M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.22M | | | | | | | 0.12M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.45M | 0.45M | 0.44M | 0.43M | 0.42M | 0.41M | 0.40M | 0.39M | 0.38M | 0.37M | 0.36M | 0.34M | 0.32M | 0.01M | 0.32M | 0.26M | 0.20M | 0.16M | 0.10M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | | | 3.56M | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.33M | 3.09M | 7.93M | 5.95M | 6.53M | 5.99M | 5.97M | 5.42M | 4.94M | 4.90M | 4.91M | 0.82M | 3.97M | 3.52M | 2.79M | 2.65M | 2.14M | 6.45M | 3.25M | 5.73M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.18M | 16.72M | 19.18M | 15.95M | 15.45M | 27.32M | 32.90M | 28.89M | 30.59M | 23.38M | 19.40M | 13.52M | 13.40M | 10.12M | 8.22M | 8.71M | 7.88M | 15.15M | 20.92M | 23.92M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | 5.55M | 3.07M | 6.06M | 2.21M | 1.68M | 6.06M | 5.60M | 4.03M | 4.03M | 0.46M | 0.46M | 0.48M | 2.73M | 2.30M | 1.87M | 0.47M | 0.96M | 0.46M | 0.46M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.39M | -9.33M | -10.55M | 3.55M | 2.35M | 2.17M | 0.46M | 5.12M | 9.98M | 16.57M | 23.84M | 28.40M | 56.19M | 46.28M | 33.28M | 15.32M | 7.78M | 0.06M | -6.37M | -15.35M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.39M | -9.33M | -10.55M | 3.55M | 2.35M | 2.17M | 0.46M | 5.12M | 9.98M | 16.57M | 23.84M | 28.40M | 56.19M | 46.28M | 33.28M | 15.32M | 7.78M | 0.06M | -6.42M | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.79M | 7.39M | 8.63M | 19.50M | 17.80M | 29.49M | 33.36M | 34.00M | 40.57M | 39.94M | 43.24M | 41.93M | 69.59M | 56.41M | 41.50M | 23.98M | 15.66M | 15.22M | 14.49M | 8.52M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.36M | 0.36M | 0.70M | 0.70M | 0.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.41M | -26.62M | -28.37M | -35.12M | -36.34M | -37.31M | -38.85M | -35.80M | -31.26M | -25.29M | -18.21M | -15.19M | -13.96M | -26.83M | -41.10M | -60.92M | -68.55M | -75.63M | -83.12M | -96.98M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 722.00 | 722.00 | 260.00 | 260.00 | 260.00 | 260.00 | | | | | | | | | | | | | |