|
Cash & Equivalents
|
4,907.00M | 0.00M | 0.03M | | 0.01M | 0.00M | 0.00M | 0.00M | 0.07M | 0.07M | 0.03M | | 0.06M | 0.99M | 1.60M | 0.99M | 0.08M | 0.17M | 0.31M | 0.00M | 0.23M | 0.98M | 0.54M | 1.04M | 0.14M | | 0.39M | 0.14M | 4.27M | 2.62M | 0.92M | 3.72M | 6.57M | 2.72M | 2.91M | 1.97M | 1.39M | 1.79M | 0.64M | 1.12M | 0.06M | 0.66M | 0.12M | 0.14M | 0.25M | 0.15M | 0.39M | 0.19M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.10M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.66M | 0.63M | 0.62M | 0.63M | 0.62M | 0.61M | 0.69M | 0.66M |
|
Cash & Current Investments
|
4,907.00M | 0.00M | 0.03M | | 0.01M | 0.00M | 0.00M | 0.00M | 0.07M | 0.07M | 0.03M | | 0.06M | 0.99M | 1.60M | 0.99M | 0.08M | 0.17M | 0.31M | 0.00M | 0.23M | 0.98M | 0.54M | 1.04M | 0.14M | | 0.39M | 0.14M | 4.27M | 2.62M | 0.92M | 3.83M | 6.67M | 2.81M | 2.99M | 2.05M | 1.47M | 1.87M | 0.72M | 1.19M | 0.72M | 1.29M | 0.74M | 0.77M | 0.86M | 0.76M | 1.08M | 0.85M |
|
Receivables - Net
|
| | -0.01M | | | | | -720.00 | | | | 0.00M | | | | | | | | | 0.04M | 0.16M | 0.29M | 0.13M | 0.16M | 0.11M | 0.20M | 0.15M | 0.16M | 0.39M | 0.30M | 0.33M | 0.28M | 0.28M | 0.29M | 0.05M | 0.76M | 0.12M | 0.01M | 0.00M | 0.84M | 0.00M | 0.00M | 0.00M | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | -0.02M | | | | 2.55M | 2.55M | 2.55M | 0.06M | 0.14M | 0.18M | 0.32M | 0.14M | 0.14M | 0.14M | 0.63M | 0.14M | 0.15M | 0.15M | 0.14M | 0.15M | 0.15M | 0.14M | | 0.51M | | | 0.62M | 0.00M | 0.00M | 1.42M | 1.20M | | 0.54M | 1.42M | 546.00 |
|
Receivables
|
| | -0.01M | | | | | -720.00 | | | | 0.00M | | | | | | | | | 0.10M | 0.30M | 0.47M | 0.45M | 0.31M | 0.25M | 0.35M | 0.78M | 0.30M | 0.54M | 0.44M | 0.47M | 0.43M | 0.43M | 0.43M | 0.05M | 1.27M | 0.12M | 0.01M | 0.63M | 0.84M | 0.00M | 1.42M | 1.21M | | | | |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | 274.00 | | | | | | | 0.00M | 521.00 | 258.00 | | | | | | | | | 0.06M | 0.03M | 0.02M | 0.02M | 0.02M | | | | | | | | | | 0.01M | 0.01M | 0.01M |
|
Prepaid Assets
|
0.02M | 0.02M | 0.00M | 0.00M | 0.04M | 0.03M | 0.00M | 0.02M | -0.02M | 0.03M | 0.02M | 0.02M | 0.05M | 0.00M | | | | | | | 0.22M | 0.17M | 0.06M | 0.06M | 0.08M | | 0.08M | 0.10M | 0.17M | 0.63M | 0.82M | 0.82M | 0.53M | 0.63M | 1.30M | 0.29M | 0.15M | 0.35M | 0.15M | 0.14M | 0.10M | 0.38M | 0.22M | 0.11M | 0.10M | 0.10M | 0.19M | 0.45M |
|
Current Assets
|
0.01M | 0.01M | 0.03M | 0.00M | 0.06M | 0.03M | 0.05M | 0.04M | 0.12M | 0.10M | 0.05M | 0.02M | 0.12M | 1.00M | | 0.87M | 0.08M | 2.56M | 2.65M | 2.59M | 0.57M | 1.53M | 1.23M | 1.71M | 0.88M | | 1.60M | 1.18M | 6.17M | 5.21M | 3.63M | 7.11M | 7.65M | 7.99M | 9.79M | 2.90M | 2.99M | 3.48M | 2.13M | 2.49M | 1.66M | 1.79M | 2.31M | 2.17M | 2.18M | 1.47M | 2.77M | 4.07M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.55M | 0.53M | | 7.40M | 7.40M | 7.40M | 7.40M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | 0.36M | | | | | | | | 0.34M | 0.33M | 0.38M | 4.22M |
|
Property, Plant & Equipment (Net)
|
0.08M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | | | | | | | | 0.51M | 0.55M | 0.53M | 0.51M | 0.52M | | 0.51M | 0.51M | 0.51M | 0.50M | 0.51M | 0.53M | 0.53M | 0.60M | 0.60M | 0.57M | 0.57M | 0.57M | 0.56M | 7.95M | 0.57M | 7.95M | 7.93M | 0.53M | 0.51M | 8.17M | 8.22M | 12.06M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | 3.49M | 3.41M | 3.34M | 3.27M | 3.36M | | 2.20M | 1.19M | 1.19M | 1.13M | 1.10M | 1.01M | 0.93M | 0.90M | 0.87M | 0.82M | 0.84M | 0.85M | 0.83M | 2.68M | 2.53M | 2.47M | 2.38M | 2.33M | 2.26M | 2.76M | 2.84M | 2.75M |
|
Intangibles
|
0.44M | 0.44M | 0.22M | 0.21M | 0.21M | 0.21M | 0.21M | 0.20M | 0.20M | 0.20M | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.44M | 0.44M | 0.22M | 0.21M | 0.21M | 0.21M | 0.21M | 0.20M | 0.20M | 0.20M | | | 0.20M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | 0.03M | | | | | | | 1.35M | 1.40M | 1.43M | 1.38M | 1.46M | | 1.58M | 1.65M | 1.79M | 1.82M | 1.91M | 1.99M | 0.98M | 1.04M | 1.08M | 1.01M | 6.58M | 0.12M | 0.04M | 0.03M | 6.28M | 6.25M | 6.24M | | | | | |
|
Other Non-Current Assets
|
0.45M | 0.44M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.21M | 0.21M | 0.21M | 0.22M | 0.22M | 0.21M | 0.00M | | 0.00M | 0.00M | | | | 0.03M | 0.03M | 0.14M | 0.13M | 0.14M | | 0.12M | 0.12M | 0.73M | 0.72M | 0.73M | 0.73M | 0.74M | 0.71M | 0.69M | 0.65M | 1.31M | 0.66M | 0.64M | 0.62M | 0.69M | 0.69M | 0.69M | 0.69M | 1.12M | 0.69M | 0.69M | 1.12M |
|
Non-Current Assets
|
0.53M | 0.52M | 0.28M | 0.27M | 0.26M | 0.26M | 0.25M | 0.27M | 0.27M | 0.27M | 0.28M | 0.27M | 0.26M | 0.00M | | 0.00M | 0.00M | | | | 1.61M | 1.64M | 4.51M | 7.24M | 7.45M | | 7.33M | 2.44M | 2.54M | 2.63M | 2.61M | 2.53M | 0.96M | 4.08M | 0.88M | 0.74M | 0.74M | 0.80M | 0.64M | 0.65M | 0.69M | 0.65M | 3.26M | 5.61M | 1.08M | 13.41M | 13.47M | 17.10M |
|
Assets
|
0.53M | 0.52M | 0.32M | 0.28M | 0.32M | 0.29M | 0.30M | 0.31M | 0.39M | 0.37M | 0.33M | 0.29M | 0.38M | 1.00M | | 0.88M | 0.09M | 2.56M | 2.65M | 2.59M | 5.94M | 7.45M | 7.14M | 7.40M | 6.93M | | 6.43M | 6.53M | 11.61M | 10.53M | 8.94M | 12.35M | 13.70M | 12.07M | 13.78M | 10.48M | 9.58M | 10.73M | 9.32M | 16.59M | 6.71M | 7.98M | 8.04M | 7.78M | 7.54M | 14.88M | 16.24M | 21.18M |
|
Accounts Payables
|
0.03M | 0.04M | -0.02M | 1.35M | -0.10M | 0.99M | 1.00M | 0.01M | 0.02M | 0.03M | 0.04M | 0.02M | -0.00M | 0.30M | | 6.50M | 6.50M | | | | | 0.02M | 0.02M | 0.01M | 0.02M | | 0.01M | 0.02M | 0.02M | 0.04M | 0.01M | 0.02M | | | 0.00M | | | | | | 3.55M | 3.45M | 3.63M | 3.59M | 3.51M | 3.83M | 4.29M | 3.99M |
|
Notes Payables
|
0.30M | 0.24M | -200.00 | 0.00M | -200.00 | 0.58M | 1.18M | 0.25M | 0.25M | 0.25M | 0.25M | 0.00M | 0.60M | 0.01M | | | 2.05M | | | | 0.90M | 1.89M | 1.89M | 1.89M | 1.92M | 1.00M | 1.69M | 1.70M | 1.63M | 1.62M | 1.64M | 1.64M | 1.64M | 1.61M | 1.57M | 1.87M | 1.89M | 0.90M | 0.88M | 0.85M | 0.90M | 0.86M | 0.96M | 0.90M | 0.84M | 0.80M | 0.87M | 0.81M |
|
Dividends payables
|
0.04M | 0.01M | 0.01M | 0.06M | 0.01M | 0.06M | 0.00M | 0.02M | 0.01M | 0.03M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.36M | 0.30M | -0.00M | 1.41M | -0.08M | 1.63M | 2.18M | 0.27M | 0.27M | 0.31M | 0.29M | 0.02M | 0.60M | 0.31M | | 6.50M | 8.55M | | | | 0.90M | 1.91M | 1.91M | 1.90M | 1.94M | 1.00M | 1.69M | 1.72M | 1.65M | 1.66M | 1.64M | 1.65M | 1.64M | 1.61M | 1.58M | 1.87M | 1.89M | 0.90M | 0.88M | 0.85M | 4.45M | 4.31M | 4.59M | 4.49M | 4.35M | 4.63M | 5.16M | 4.80M |
|
Accumulated Expenses
|
0.10M | 0.01M | 0.24M | 0.29M | 0.35M | 0.40M | 0.45M | 0.32M | -0.04M | 0.41M | 0.45M | 0.11M | -0.28M | | | | | 0.20M | 0.31M | 0.44M | 1.24M | 1.56M | 1.70M | 1.76M | 2.01M | | 2.91M | 2.73M | 2.12M | 2.14M | 1.87M | 1.13M | 1.30M | 1.25M | 1.25M | 1.20M | 2.91M | 2.76M | 3.44M | 3.56M | 0.04M | 1.06M | 1.24M | 0.26M | 0.13M | 0.14M | 0.16M | 0.15M |
|
Other Accumulated Expenses
|
0.02M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | -26.00 | -0.02M | -0.02M | -0.02M | | | 0.01M | 0.30M | | | | | | | | | | | | | | | 1.99M | | | | 2.91M | 3.24M | | | 961.00 | 0.00M | | 0.48M | 0.17M | 0.39M | 0.33M | 0.42M | 0.43M | 0.62M | 0.73M | 0.58M |
|
Short term Debt
|
| -1.68M | | -0.99M | -0.99M | | | | | | | | | 0.02M | | | 2.05M | | | | 7.75M | 7.59M | 4.98M | 0.14M | 1.92M | 0.64M | 1.69M | 1.70M | 1.63M | 1.62M | 1.64M | 0.30M | 0.39M | 0.45M | 0.46M | 0.45M | 1.89M | | | 0.85M | 0.90M | 0.86M | 0.85M | 0.90M | 0.84M | 0.80M | 0.87M | 0.81M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.29M | 0.28M | 0.27M | 0.30M | | 0.22M | 0.31M | 0.32M | 0.33M | 0.34M | 0.34M | 0.35M | 0.35M | 0.35M | 0.36M | 0.37M | 0.39M | 0.39M | 0.39M | 0.40M | 0.39M | 0.38M | 0.37M | 0.40M | 0.37M | 0.28M | 0.20M |
|
Current Taxes
|
-800.00 | -800.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | | | | | 0.02M | 0.01M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Total Current Liabilities
|
2.55M | 2.50M | 2.52M | 2.84M | 2.96M | 3.29M | 3.48M | 1.74M | 1.76M | 1.83M | 1.68M | 1.67M | 1.83M | | | | | | 4.33M | 4.48M | 10.99M | 12.44M | 10.11M | 5.88M | 6.81M | | 7.57M | 6.05M | 4.84M | 4.67M | 4.38M | 3.44M | 3.69M | 3.66M | 3.65M | 3.89M | 5.54M | 5.07M | 5.77M | 5.36M | 6.10M | 6.18M | 6.25M | 6.25M | 6.56M | 6.73M | 6.53M | 6.51M |
|
Non-Current Debt
|
| | | | | | | | | | | | | 0.02M | | 10.00M | 6.50M | 4.29M | 4.02M | 4.04M | 7.75M | 7.59M | 4.98M | 0.69M | 0.43M | | 0.48M | 0.54M | 0.12M | 0.31M | 0.32M | 0.10M | 0.65M | | | | | | | | | | | | | | | |
|
Convertible Debt
|
0.58M | 0.58M | 0.58M | 0.58M | 0.58M | | | | | | | | | | | | | | 0.30M | 0.30M | | | | | | | | | 2.50M | 2.50M | 2.50M | | | | | | | 0.03M | 3.30M | 1.65M | 0.89M | 0.87M | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 2.15M | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | 0.32M | 0.24M | 0.18M | 0.06M | 0.03M | | -0.37M | -0.66M | -0.78M | -0.84M | -0.92M | -1.00M | 0.03M | -0.07M | -0.15M | -0.23M | 0.14M | 0.06M | 0.01M | -0.04M | -0.30M | -0.24M | -0.25M | -0.31M | -0.50M | 2.55M | 2.48M | 2.44M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.24M | 0.17M | 0.11M | 0.24M | 0.60M | 0.17M | 1.53M | 1.46M | 1.38M | 1.30M | 1.21M | 1.12M | 1.03M | 0.94M | 0.88M | 0.79M | 0.71M | 0.61M | 0.51M | 0.41M | 0.71M | 0.61M | 0.14M | 0.24M | 0.17M | 0.18M | 0.16M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.03M | 0.04M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.04M | 0.01M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | 4.49M | 4.88M | 5.03M | 11.25M | 0.04M | 0.02M | 0.03M | 0.08M | | 0.10M | 0.10M | 0.07M | 0.08M | 0.06M | 0.04M | 0.03M | 4.70M | 0.11M | 0.10M | 0.10M | 0.36M | 0.37M | 0.37M | 0.35M | 0.10M | 0.11M | 6.42M | 0.11M | 6.90M | 6.71M | 6.67M |
|
Total Liabilities
|
2.55M | 2.50M | 2.52M | 2.84M | 2.96M | 3.29M | | | 1.76M | 1.83M | 1.68M | 1.67M | 1.83M | 0.37M | | 0.01M | 8.56M | 4.49M | 4.89M | 5.04M | 11.28M | 12.98M | 10.28M | 6.67M | 7.05M | | 7.88M | 7.72M | 8.94M | 8.80M | 8.43M | 4.77M | 4.83M | 4.71M | 4.60M | 4.79M | 6.34M | 9.00M | 9.69M | 7.53M | 6.53M | 6.52M | 6.50M | 6.44M | 6.82M | 6.92M | 6.75M | 6.68M |
|
Total Debt
|
| -1.68M | | -0.99M | -0.99M | | | | | | | | | 0.05M | | 10.00M | 8.55M | 4.29M | 4.02M | 4.04M | 15.49M | 15.19M | 9.96M | 0.83M | 2.34M | 0.64M | 2.16M | 2.24M | 1.75M | 1.93M | 1.95M | 0.40M | 1.04M | 0.45M | 0.46M | 0.45M | 1.89M | | | 0.85M | 0.90M | 0.86M | 0.85M | 0.90M | 0.84M | 0.80M | 0.87M | 0.81M |
|
Common Equity
|
-2.01M | -1.98M | -2.20M | -2.56M | -2.64M | -2.99M | 0.30M | 0.31M | -1.37M | -1.46M | -1.35M | -1.38M | -1.45M | 0.63M | | | -8.47M | 0.14M | -0.72M | -2.45M | -5.66M | -5.76M | -3.32M | 0.73M | -0.15M | | -1.44M | -1.19M | 3.44M | 2.57M | 0.52M | 8.59M | 8.87M | 7.43M | 9.33M | 5.69M | 3.24M | 1.73M | -0.38M | 9.10M | 1.25M | 1.70M | 1.79M | 1.64M | 1.23M | 7.96M | 9.49M | 14.49M |
|
Shareholder's Equity
|
| | | | | -2.99M | -3.18M | -1.43M | -1.37M | -1.46M | -1.35M | -1.38M | -1.45M | 0.63M | | 0.87M | -8.47M | 0.14M | -0.72M | -2.45M | -5.66M | -5.76M | -3.32M | 0.73M | -0.15M | | -1.44M | -1.19M | 3.44M | 2.57M | 0.52M | 8.59M | 8.87M | 7.43M | 9.33M | 5.69M | 3.24M | 1.73M | -0.38M | 9.10M | 1.25M | 1.70M | 1.79M | 1.64M | 1.23M | 7.96M | 9.49M | 14.49M |
|
Liabilities and Shareholders Equity
|
0.53M | 0.52M | 0.32M | 0.28M | 0.32M | 0.29M | 0.30M | 0.31M | 0.39M | 0.37M | 0.33M | 0.29M | 0.38M | 1.00M | | 0.88M | 0.09M | 2.56M | 2.65M | 2.59M | 5.94M | 7.45M | 7.14M | 7.40M | 6.93M | | 6.43M | 6.53M | 11.61M | 10.53M | 8.94M | 12.35M | 13.70M | 12.07M | 13.78M | 10.48M | 9.58M | 10.73M | 9.32M | 16.59M | 6.71M | 7.98M | 8.04M | 7.78M | 7.54M | 14.88M | 16.24M | 21.18M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | | -0.73M | -0.73M | -0.73M | | | | |
|
Retained Earnings
|
-18.76M | -21.04M | -24.35M | -25.09M | -25.34M | -25.76M | -26.22M | -26.92M | -28.09M | -28.77M | -29.24M | -29.77M | -30.12M | -0.32M | | -10.43M | -10.67M | -16.04M | -16.35M | -16.57M | -12.21M | -13.00M | -13.56M | -14.77M | -15.85M | | -18.95M | -20.79M | -25.64M | -26.77M | -28.74M | -30.55M | -38.48M | -44.48M | -46.34M | -50.04M | -54.90M | -56.73M | -58.99M | -62.31M | -64.05M | -69.35M | -70.37M | -70.55M | -68.95M | -69.79M | -72.05M | -73.30M |
|
Preferred Shares
|
| | | | | 4.00 | | | 2.00 | 7.00 | 7.00 | 7.00 | 1.00 | 1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |