|
Cash & Equivalents (Quarter)
|
0.22M | 1.10M | 1.50M | 0.06M | 0.43M | 1.21M | 0.99M | | 0.17M | 0.87M | 1.29M | 0.24M | 0.26M | | 0.02M | 1.06M |
|
Cash & Current Investments (Quarter)
|
0.22M | 1.10M | 1.50M | 0.06M | 0.43M | 1.21M | 0.99M | | 0.17M | 0.87M | 1.29M | 0.24M | 0.26M | | 0.02M | 1.06M |
|
Receivables - Net (Quarter)
|
0.62M | 62.61M | -3.62M | 37.01M | -6.66M | | -1.92M | 3.19M | 0.71M | 2.51M | 0.63M | 2.35M | | 3.58M | 0.50M | 5.75M |
|
Receivables - Other (Quarter)
|
0.30M | 0.28M | -2.15M | 0.00M | -1.13M | 1.00M | 0.10M | 0.01M | 0.01M | 6.82M | 332.00 | 13.00M | -11.79M | 0.38M | | 24.79M |
|
Receivables (Quarter)
|
0.92M | 62.89M | -5.77M | 37.01M | -7.79M | | -1.82M | 3.20M | 0.72M | 9.33M | 0.63M | 15.35M | | 3.96M | 0.50M | 30.53M |
|
Inventory (Quarter)
|
-0.10M | 0.43M | 0.50M | 0.51M | 1.01 | | 0.11 | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
5.60M | 1.57M | 0.04M | 0.03M | 14.97M | 1.17M | -0.92M | 0.00M | -11.60M | 17.67M | -5.21M | 10.31M | 9.45M | 8.85M | 10.19M | 0.00M |
|
Current Assets (Quarter)
|
| 50.65M | 55.66M | 52.51M | 50.61M | 3.16M | 4.34M | 7.64M | 26.24M | 27.87M | 24.80M | 16.05M | 10.63M | 10.47M | 15.28M | 3.73M |
|
Construction in Progress (Quarter)
|
| | | 0.07M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 2.75M | 2.10M | 1.66M | 1.05M | 3.96M | 10.10M | 9.16M | 8.34M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | | 32.08M |
|
Intangibles (Quarter)
|
| | | 1.66M | | | | 12.27M | 14.66M | 25.57M | 22.86M | 13.97M | 19.39M | 17.01M | | |
|
Goodwill & Intangibles (Quarter)
|
| | | 1.66M | | | | 12.27M | 14.66M | 25.57M | 22.86M | 13.97M | 19.39M | 17.01M | | |
|
Long-Term Deferred Tax (Quarter)
|
| 4.19M | | 0.05M | | 0.13M | | 0.28M | | 0.44M | | 0.60M | | 0.70M | | 0.70M |
|
Other Non-Current Assets (Quarter)
|
1.80M | 18.57M | 2.92M | 1.66M | 1.18M | 3.96M | | 77.32M | | 114.22M | | 0.01M | 0.00M | | | |
|
Non-Current Assets (Quarter)
|
| 2.75M | 2.10M | 1.66M | 2.23M | 3.96M | 14.75M | 73.43M | 75.00M | 25.60M | 22.88M | 14.00M | 19.56M | 17.12M | 0.06M | 32.09M |
|
Assets (Quarter)
|
| 53.40M | 57.76M | 54.17M | 52.83M | 7.12M | 19.09M | 81.08M | 101.23M | 53.46M | 47.68M | 30.04M | 30.19M | 27.59M | 15.34M | 35.82M |
|
Accounts Payables (Quarter)
|
-6.09M | 10.34M | 11.07M | 12.84M | 14.99M | | | | | 3.77M | 3.27M | 3.27M | 3.27M | 3.96M | | 7.96M |
|
Notes Payables (Quarter)
|
0.49M | 26.06M | 0.53M | 0.64M | 0.00M | | | | | | | 0.58M | | 0.88M | | 4.01M |
|
Payables (Quarter)
|
-5.60M | 36.40M | 11.60M | 13.48M | 14.99M | | | | | 3.77M | 3.27M | 3.85M | 3.27M | 4.83M | | 11.98M |
|
Accumulated Expenses (Quarter)
|
| 1.22M | 1.42M | 2.91M | 4.34M | | | | | | | | | 2.32M | | 0.64M |
|
Other Accumulated Expenses (Quarter)
|
-0.62M | 0.37M | 1.63M | 0.35M | -0.04M | 0.52M | | 0.52M | | 0.89M | | 1.47M | | 0.25M | | 0.22M |
|
Short term Debt (Quarter)
|
0.37M | 0.20M | 0.36M | 0.76M | 0.30M | | | 0.01M | 0.26M | 0.36M | 0.68M | 0.58M | 0.73M | 0.76M | 0.76M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | 0.14M | 0.19M | 0.21M | 0.21M |
|
Current Taxes (Quarter)
|
0.01M | 0.18M | -0.03M | 0.08M | 0.07M | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | 3.60M | -2.33M | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| 43.70M | 49.66M | 53.64M | 56.93M | 0.53M | 0.47M | 4.12M | 2.17M | 5.02M | 4.62M | 5.33M | 7.76M | 9.06M | 9.48M | 12.50M |
|
Non-Current Debt (Quarter)
|
| | | 4.59M | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | 1.07M | 0.88M | 1.29M | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | -0.71 | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | -0.22M | | | | | | | | 0.06M | 0.01M | 0.00M | 0.21M |
|
Other Non-Current Liabilities (Quarter)
|
| | | 17.67M | 0.73M | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | 35.98M | 56.93M | | | | | | | | 0.06M | 0.01M | | |
|
Total Liabilities (Quarter)
|
| 9.29M | | 53.64M | 57.67M | 0.53M | 0.47M | 4.12M | 2.17M | 5.02M | 4.62M | 5.33M | 7.82M | 9.07M | 9.48M | 12.50M |
|
Total Debt (Quarter)
|
0.37M | 0.20M | 0.36M | 5.35M | 0.30M | | | 0.01M | 0.26M | 0.36M | 0.68M | 0.58M | 0.73M | 0.76M | 0.76M | |
|
Common Equity (Quarter)
|
| 9.70M | | 0.52M | | 6.59M | | 76.95M | | 48.44M | | 24.72M | | 18.53M | | 23.32M |
|
Shareholder's Equity (Quarter)
|
| 9.70M | 8.10M | 0.52M | | 6.59M | | 76.95M | 99.07M | 48.44M | 43.06M | 24.72M | 22.36M | 18.53M | 5.86M | 23.32M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 53.40M | 57.76M | 54.17M | 52.83M | 7.12M | 19.09M | 81.08M | 101.23M | 53.46M | 47.68M | 30.04M | 30.19M | 27.59M | 15.34M | 35.82M |
|
Retained Earnings (Quarter)
|
| 7.56M | 7.16M | -64.03M | 7.15M | -61.92M | | -70.16M | -70.70M | -147.37M | -159.55M | -185.22M | -206.34M | -212.08M | -234.90M | -255.10M |
|
Treasury Shares (Quarter)
|
| | | 0.02M | | 0.01M | | | | 0.00M | | | | | | |