|
Cash & Equivalents (Quarter)
|
| | | 10.97M | 10.97M | 1.94M | 1.90M | 1.94M | 1.90M | 4.50M | 7.13M | 7.13M | 2.82M | 2.82M | 8.60M | 3.29M | 1.28M | 1.28M | 0.60M | 0.55M | | 0.03M | 0.06M |
|
Short-term Investments (Quarter)
|
| | | | | | | 0.83M | | 1.32M | 0.63M | 0.76M | 1.01M | 1.10M | 1.14M | 1.11M | 1.20M | 1.00M | 0.61M | 0.48M | 0.29M | 0.21M | 0.41M |
|
Cash & Current Investments (Quarter)
|
| | | 10.97M | 10.97M | 1.94M | 1.90M | 2.77M | 1.90M | 5.82M | 7.76M | 7.89M | 3.84M | 3.92M | 9.74M | 4.41M | 2.48M | 2.29M | 1.21M | 1.04M | 0.29M | 0.24M | 0.47M |
|
Receivables - Net (Quarter)
|
| | | | | 7.39M | | | | 10.40M | 14.99M | | 12.56M | | 12.79M | | 6.92M | | 5.68M | | 10.04M | | 73.16M |
|
Receivables - Other (Quarter)
|
| | | 0.64M | 1.17M | 2.06M | | | 17.26M | 2.07M | 1.95M | | 5.47M | | 1.58M | | 3.06M | | 4.03M | | 9.64M | | 70.65M |
|
Receivables (Quarter)
|
| | | | | 9.45M | | | | 12.47M | 16.94M | | 18.03M | | 14.37M | | 9.98M | | 9.70M | | 19.69M | | 143.82M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | 1.97M | | 1.89M | | 2.12M | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | 0.39M | | 0.58M | | | | | | 0.80M | 1.97M | 1.42M | 1.89M | 1.61M | 2.12M | 2.37M | 1.65M | 1.54M | 1.15M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | 13.28M | 30.81M | 21.28M | | 31.54M | 21.28M | 29.77M | 36.28M | 30.19M | 20.47M | 35.05M | 24.50M | 17.12M | 21.67M | 17.28M | 10.36M | 8.65M | 17.66M | 11.82M | 74.57M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | 1.92M | | | | 1.21M | 1.28M | | -1.02M | | -1.68M | | 0.32M | | 3.74M | | 0.44M | | 1.46M |
|
Long-Term Investments (Quarter)
|
| | | 20.31M | -17.85M | 14.15M | | | 14.15M | | | | 8.22M | 8.06M | | | | 0.07M | 0.07M | 0.07M | | | |
|
Goodwill (Quarter)
|
| | | | | 24.48M | | | | 22.62M | 22.39M | | 21.92M | | 25.79M | | 18.27M | | 17.70M | | 1.64M | | 1.79M |
|
Intangibles (Quarter)
|
| | | 46.44M | 46.32M | 36.40M | | 33.20M | 36.40M | 9.74M | -0.72M | 30.74M | 2.40M | 36.03M | -0.17M | 48.09M | 39.58M | 40.63M | 24.48M | 42.91M | 15.23M | 15.79M | 16.69M |
|
Goodwill & Intangibles (Quarter)
|
| | | 46.44M | 46.32M | 60.88M | | 33.20M | 36.40M | 32.37M | 21.67M | 30.74M | 24.32M | 36.03M | 25.62M | 48.09M | 57.85M | 40.63M | 42.17M | 42.91M | 16.87M | 15.79M | 18.48M |
|
Long-Term Deferred Tax (Quarter)
|
| | | 3.29M | 2.31M | 2.57M | | 3.20M | 2.57M | 2.05M | 2.11M | 2.18M | 1.35M | 1.71M | 2.50M | 3.01M | 4.67M | 5.05M | 5.14M | 6.04M | 4.10M | 3.84M | 4.41M |
|
Other Non-Current Assets (Quarter)
|
| | | | | 11.44M | | 14.15M | 11.44M | 13.53M | 13.53M | 13.53M | 4.08M | 3.76M | | | 1.20M | | 0.61M | | | | |
|
Non-Current Assets (Quarter)
|
| | | 88.28M | 70.02M | 55.03M | | 38.10M | 55.03M | 35.62M | 36.83M | 35.57M | 41.91M | 48.51M | 52.02M | 54.72M | 47.99M | 49.48M | 51.05M | 52.80M | 19.77M | 20.05M | 22.56M |
|
Assets (Quarter)
|
| | | 101.56M | 100.84M | 76.31M | | 69.64M | 76.31M | 65.39M | 73.11M | 65.76M | 62.38M | 83.56M | 76.51M | 71.84M | 69.66M | 66.76M | 61.42M | 61.45M | 37.43M | 31.87M | 97.13M |
|
Accounts Payables (Quarter)
|
| | | 9.06M | 8.26M | 3.81M | | 13.54M | 14.08M | 5.67M | 24.64M | 16.90M | 15.39M | 11.05M | 4.32M | 9.91M | 5.69M | 16.61M | 14.60M | 18.43M | 37.93M | 35.21M | 39.81M |
|
Notes Payables (Quarter)
|
| | | 0.09M | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | 9.15M | 8.26M | 3.81M | | 13.54M | 14.08M | 5.67M | 24.64M | 16.90M | 15.39M | 11.05M | 4.32M | 9.91M | 5.69M | 16.61M | 14.60M | 18.43M | 37.93M | 35.21M | 39.81M |
|
Accumulated Expenses (Quarter)
|
| | | | | 3.01M | | | | 1.95M | 2.25M | | 0.37M | | 0.65M | | 4.32M | | 1.32M | | 13.19M | | 15.68M |
|
Other Accumulated Expenses (Quarter)
|
| | | 4.08M | | | | | | | | | | | | | | | 6.44M | 9.04M | | | |
|
Short term Debt (Quarter)
|
| | | 20.00M | 19.93M | 3.96M | | 15.08M | 18.39M | 0.89M | 2.33M | 19.08M | 1.31M | 20.25M | 1.00M | 22.39M | 5.11M | 22.14M | 2.38M | 30.21M | 8.17M | 26.73M | 12.25M |
|
Current Leases (Quarter)
|
| | | | | 0.28M | | | | | | | | | | | 0.16M | | | | 0.26M | | |
|
Current Taxes (Quarter)
|
| | | | | 0.10M | | | 0.10M | 0.29M | 0.45M | 1.40M | 0.07M | 0.41M | 0.71M | 0.08M | 0.13M | 0.11M | 0.16M | 0.17M | 0.28M | 0.27M | 0.17M |
|
Current Deferred Revenue (Quarter)
|
| | | | | 1.54M | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | 13.37M | 12.20M | 20.61M | | 22.54M | 20.61M | 20.81M | 29.13M | 22.35M | 19.68M | 19.13M | 13.43M | 15.34M | 23.30M | 27.50M | 18.91M | 23.48M | 54.12M | 39.96M | 55.27M |
|
Capital Leases (Quarter)
|
| | | 0.35M | 0.14M | 0.29M | | 0.20M | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | 0.32M | 0.33M | 18.39M | | | | 18.38M | 19.36M | | 24.64M | | 22.09M | | 23.45M | | 30.00M | | 20.91M | | 16.94M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | 0.08M | 0.18M | 1.82M | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | 1.19M | | | | | | | | | 1.50M | | | | 5.51M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 3.32M | 3.78M | 0.03M | | 0.01M | 0.03M | 0.00M | 0.00M | 0.00M | | | 0.41M | 0.39M | 1.23M | 1.22M | 2.23M | 2.69M | 2.87M | 3.04M | 2.57M |
|
Operating Leases (Quarter)
|
| | | | | 0.62M | | | | 0.29M | 1.99M | 0.88M | 1.36M | 0.74M | 0.99M | 2.50M | 2.46M | | 2.31M | | 1.19M | | 0.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | 0.29M | | | | 2.22M | 2.10M | | 0.17M | | 0.17M | | 0.06M | | 0.08M | | 0.06M | | 2.23M |
|
Total Non-Current Liabilities (Quarter)
|
| | | 28.03M | 24.03M | 18.70M | | 15.51M | 18.70M | 20.60M | 21.46M | 19.24M | 24.81M | 20.41M | 22.66M | 22.96M | 24.74M | 23.43M | 38.76M | 42.00M | 23.84M | 29.83M | 21.75M |
|
Total Liabilities (Quarter)
|
| | | 41.40M | 36.23M | 39.31M | | 38.05M | 39.31M | 41.41M | 50.59M | 41.58M | 44.49M | 39.54M | 36.09M | 38.30M | 48.04M | 50.93M | 57.67M | 65.49M | 77.97M | 69.78M | 77.02M |
|
Total Debt (Quarter)
|
| | | 20.33M | 20.25M | 22.34M | | 15.08M | 18.39M | 19.27M | 21.69M | 19.08M | 25.95M | 20.25M | 23.09M | 22.39M | 28.56M | 22.14M | 32.39M | 30.21M | 29.09M | 26.73M | 29.19M |
|
Common Equity (Quarter)
|
| | | 60.17M | 64.61M | 37.00M | | 31.59M | 37.00M | 23.98M | 22.52M | 24.18M | 17.89M | 44.03M | 40.42M | 33.54M | 21.61M | 15.83M | 3.75M | -4.04M | -40.54M | -37.92M | 20.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | 37.00M | | | | 23.98M | 22.52M | | 17.89M | | 40.42M | | 21.61M | | 3.75M | | -40.54M | | 20.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 101.56M | 100.84M | 76.31M | | 69.64M | 76.31M | 65.39M | 73.11M | 65.76M | 62.38M | 83.56M | 76.51M | 71.84M | 69.66M | 66.76M | 61.42M | 61.45M | 37.43M | 31.87M | 97.13M |
|
Retained Earnings (Quarter)
|
| | | -0.93M | 18.33M | -22.58M | | 18.38M | -22.58M | -34.06M | -35.66M | -34.53M | -40.77M | -43.70M | 15.31M | -5.89M | -5.98M | -82.67M | -6.49M | -104.12M | -142.99M | -147.47M | -6.52M |