|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.05M | 0.06M | 0.07M | 0.08M | 0.09M | 0.10M | 0.10M | 0.11M | 0.12M | 0.12M | 0.13M | 0.14M | 0.15M | 0.16M | 0.17M | 0.17M | 0.18M | 0.20M | 0.22M |
|
Loans - Loss Allowance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.65M | 10.77M | 7.14M | 3.68M | 9.11M | 6.32M | 4.20M | 5.28M | 7.82M | 6.01M | 3.96M | 2.64M | 5.57M | 3.38M | 1.63M | 9.14M | | 11.35M | 8.84M | 36.09M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.83M | 0.74M | 0.40M | 0.79M | 0.87M | 0.58M | 0.46M | 0.61M | 0.50M | 0.52M | 0.40M | 0.95M | 0.75M | 0.57M | 0.88M | 0.73M | 0.96M | 1.00M | 0.69M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.08M | 11.61M | 7.88M | 4.08M | 9.90M | 7.19M | 4.79M | 5.75M | 8.43M | 6.52M | 4.48M | 3.03M | 6.52M | 4.13M | 2.20M | 10.02M | 8.90M | 12.31M | 9.83M | 36.78M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.17M | 0.19M | 0.36M | 0.35M | 0.34M | 0.33M | 0.50M | 0.49M | 0.48M | 0.47M | 0.47M | 0.46M | 0.45M | 0.44M | 0.44M | 0.43M | 0.42M | 1.53M | 2.31M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M | 14.37M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.86M | 0.85M | 0.85M | 0.91M | 1.16M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.26M | 1.26M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.25M | 17.39M | 17.47M | 17.63M | 17.60M | 17.58M | 17.56M | 15.75M | 15.75M | 15.72M | 15.77M | 15.83M | 16.06M | 16.01M | 15.99M | 15.99M | 15.97M | 16.03M | 17.24M | 18.01M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.32M | 29.00M | 25.36M | 21.71M | 27.50M | 24.77M | 22.35M | 21.49M | 24.18M | 22.23M | 20.25M | 18.86M | 22.58M | 20.14M | 18.19M | 26.02M | 24.87M | 28.33M | 27.07M | 54.79M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 1.31M | 1.63M | 1.36M | 1.08M | 1.04M | 0.55M | 0.47M | 0.35M | 1.13M | 0.44M | 0.23M | 0.35M | 0.52M | 0.50M | 0.58M | 0.64M | 0.89M | 1.57M | 1.27M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 1.31M | 1.63M | 1.36M | 1.08M | 1.04M | 0.55M | 0.47M | 0.35M | 1.13M | 0.44M | 0.23M | 0.35M | 0.52M | 0.50M | 0.58M | 0.64M | 0.89M | 1.57M | 1.27M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.04M | 0.05M | 0.01M | | | | 0.01M | | 0.01M | 0.00M | 0.00M | | 0.04M | 0.04M | 0.01M | 0.01M | 0.01M | 0.04M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.05M | 0.05M | 0.06M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.05M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.05M | 0.05M | 0.04M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 1.33M | 1.68M | 1.41M | 1.14M | 1.09M | 0.59M | 0.52M | 0.38M | 1.15M | 0.49M | 0.29M | 0.45M | 0.57M | 0.54M | 0.80M | 0.88M | 0.98M | 1.67M | 1.38M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.03M | 0.01M | 0.01M | | 0.01M | | 0.02M | 0.03M | 0.03M | 0.01M | 0.00M | | 0.01M | | 0.04M | 0.03M | 0.02M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | | | | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.21M | 0.25M | 0.25M | 0.26M | 0.27M | 0.27M | 1.68M | 0.29M | 4.22M | 0.29M | 3.14M | 0.31M | 5.67M | 0.32M | 6.98M | 11.63M | 0.35M | 0.36M | 0.36M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.22M | 0.29M | 0.28M | 3.14M | 1.78M | 1.56M | 1.96M | 4.95M | 4.93M | 3.48M | 3.90M | 4.67M | 6.42M | 6.40M | 7.75M | 12.40M | 0.82M | 0.82M | 0.82M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 1.56M | 1.97M | 1.70M | 4.28M | 2.86M | 2.15M | 2.48M | 5.33M | 6.08M | 3.96M | 4.19M | 5.12M | 6.99M | 6.95M | 8.55M | 13.28M | 1.81M | 2.49M | 2.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.07M | 27.44M | 23.38M | 20.01M | 23.23M | 21.47M | 19.77M | 18.59M | 18.86M | 16.16M | 16.29M | 14.67M | 17.46M | 13.15M | 11.24M | 17.47M | 11.59M | 26.53M | 24.58M | 52.59M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.07M | 27.44M | 23.38M | 20.01M | 23.23M | 21.47M | 19.77M | 18.59M | 18.86M | 16.16M | 16.29M | 14.67M | 17.46M | 13.15M | 11.24M | 17.47M | 11.59M | 26.53M | 24.58M | 52.59M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.32M | 29.00M | 25.36M | 21.71M | 27.50M | 24.77M | 22.35M | 21.49M | 24.18M | 22.23M | 20.25M | 18.86M | 22.58M | 20.14M | 18.19M | 26.02M | 24.87M | 28.33M | 27.07M | 54.79M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | | 0.44M | | | 0.09M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.59M | 0.59M | 0.59M | 0.59M | 0.67M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.41M | -47.52M | -51.82M | -56.15M | -58.34M | -59.90M | -61.75M | -63.64M | -65.95M | -68.80M | -69.10M | -70.80M | -72.85M | -77.20M | -79.28M | -85.60M | -93.41M | -95.48M | -99.97M | -105.30M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.01M | | | | | | | | | | | | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.07M | 7.09M | 7.10M | 7.10M | 8.35M | 8.35M | 8.35M | 8.37M | 9.30M | 9.30M | 9.33M | 9.33M | 10.73M | 10.73M | 10.79M | 12.35M | 12.69M | 14.03M | 14.39M | 16.46M |