|
Cash & Equivalents
|
5.33M | 3.04M | 2.92M | 2.25M | 2.08M | 4.02M | 3.10M | 3.65M | 2.17M | 3.16M | 2.21M | 1.59M | 1.31M | 1.60M | 0.80M | 4.11M | 2.62M | 1.26M | 3.96M | 3.57M | 4.05M | 0.30M | 2.39M | 0.96M | 9.62M | 1.47M | 27.59M | 33.91M | 38.50M | | 21.04M | 15.26M | 5.44M | 3.29M | 3.55M | 0.92M | 1.70M | 0.90M | 0.48M | 2.35M |
|
Short-term Investments
|
| | 32.69M | | 29.53M | 27.70M | 26.23M | 25.47M | 19.44M | 21.90M | 27.24M | 21.41M | 16.84M | 13.55M | 17.39M | 17.45M | 17.59M | 16.17M | 0.68M | 0.67M | 0.02M | 1.53M | 2.49M | 1.91M | 2.11M | 7.31M | 0.50M | 1.09M | 1.14M | | 7.36M | 7.17M | 7.63M | 7.65M | 6.51M | 6.29M | 2.28M | 1.35M | 0.36M | 0.06M |
|
Cash & Current Investments
|
5.33M | 3.04M | 35.61M | 2.25M | 31.61M | 31.72M | 29.33M | 29.12M | 21.61M | 25.06M | 29.45M | 23.00M | 18.15M | 15.15M | 18.19M | 21.55M | 20.21M | 17.43M | 4.64M | 4.24M | 4.08M | 1.82M | 4.88M | 2.86M | 11.73M | 8.78M | 28.09M | 35.00M | 39.64M | | 28.40M | 22.43M | 13.07M | 10.94M | 10.06M | 7.20M | 3.98M | 2.25M | 0.83M | 2.41M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.03M | 0.23M | 0.10M | 0.08M | 0.06M | 0.04M | 0.05M | 0.05M | 0.03M | 1.76M | 0.03M | 0.05M | 1.18M | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | 0.86M | | | | 0.78M | 0.78M | | | | | | | | | | | 0.02M | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.03M | 1.09M | 0.10M | 0.08M | 0.06M | 0.82M | 0.82M | 0.05M | 0.03M | 1.76M | 0.03M | 0.05M | 1.18M | | | | | | | |
|
Work In Process
|
| | 0.79M | | 0.97M | 1.09M | 0.90M | 1.11M | 1.11M | 0.80M | 0.45M | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.28M | | 0.47M | 0.37M | 0.53M | 0.35M | 0.42M | 0.26M | 0.32M | 0.29M | 0.36M | 0.33M | 0.36M | 0.33M | 0.25M | 0.23M | 0.99M | 1.01M | 0.84M | 0.88M | 0.87M | 0.81M | 0.83M | 0.85M | 0.80M | 0.12M | 0.09M | | 0.44M | 0.26M | 0.30M | 0.36M | 0.30M | 0.37M | 0.20M | 0.32M | 0.19M | 0.17M |
|
Current Assets
|
| | 36.67M | | 33.04M | 34.22M | 31.79M | 33.64M | 30.49M | 36.45M | 44.73M | 38.58M | 32.88M | 29.55M | 18.55M | 21.89M | 20.46M | 17.67M | 5.66M | 5.29M | 4.94M | 3.80M | 5.86M | 3.75M | 12.62M | 10.45M | 29.71M | 35.16M | 39.76M | | 28.87M | 22.74M | 14.56M | 11.31M | 10.36M | 7.57M | 4.18M | 2.58M | 1.02M | 2.58M |
|
Construction in Progress
|
| | 0.48M | | 0.80M | 1.21M | 1.48M | 3.03M | 4.35M | 5.79M | 6.58M | 6.81M | 7.07M | 6.97M | 7.05M | 7.11M | 7.19M | 7.27M | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | 10.55M | | | | 10.55M | 10.55M | 10.55M | 10.55M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 4.88M | | 4.80M | 4.74M | 5.28M | 5.13M | 5.33M | 5.33M | 5.29M | 5.13M | 4.99M | 5.14M | 5.05M | 4.89M | 4.84M | 4.72M | 8.37M | 8.14M | 7.98M | 7.78M | 7.60M | 7.46M | 7.29M | 7.12M | 6.95M | 6.79M | 6.63M | | 0.14M | 0.14M | 0.13M | 0.12M | 0.11M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M |
|
Long-Term Investments
|
| | 8.78M | | 8.14M | 2.46M | 1.96M | | | | | | | | | | | | | | | | | | | | 3.01M | 5.31M | 14.84M | | | | | | | | | | | |
|
Intangibles
|
| | 0.79M | | 0.73M | 0.72M | 0.86M | 0.86M | 0.89M | 0.95M | 1.03M | 1.08M | 1.07M | 1.07M | 1.08M | 0.99M | 0.92M | 0.85M | 0.86M | 0.89M | 0.88M | 0.91M | 1.02M | 1.06M | 1.06M | 1.15M | 1.24M | 1.38M | 1.41M | | 0.21M | 0.38M | 3.18M | 3.23M | 0.28M | 0.42M | 3.67M | 0.06M | 0.28M | 0.28M |
|
Goodwill & Intangibles
|
| | 0.79M | | 0.73M | 0.72M | 0.86M | 0.86M | 0.89M | 0.95M | 1.03M | 1.08M | 1.07M | 1.07M | 1.08M | 0.99M | 0.92M | 0.85M | 0.86M | 0.89M | 0.88M | 0.91M | 1.02M | 1.06M | 1.06M | 1.15M | 1.24M | 1.38M | 1.41M | | 0.21M | 0.38M | 3.18M | 3.23M | 0.28M | 0.42M | 3.67M | 0.06M | 0.28M | 0.28M |
|
Other Non-Current Assets
|
| | 0.07M | | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.14M | 0.14M | 0.14M | 0.14M | 0.13M | 0.13M | 1.37M | 1.37M | 1.37M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | | 1.78M | 2.10M | 1.69M | 1.69M | 2.05M | 2.72M | 1.11M | 0.74M | 0.35M | 0.36M |
|
Non-Current Assets
|
| | 15.01M | | 14.56M | 11.32M | 11.73M | 9.09M | 10.62M | 12.12M | 12.97M | 13.08M | 13.26M | 13.32M | 13.31M | 13.12M | 13.09M | 12.97M | 10.60M | 10.40M | 10.23M | 10.05M | 10.11M | 10.05M | 9.87M | 9.77M | 12.70M | 14.96M | 24.41M | | 4.75M | 5.12M | 4.83M | 4.88M | 5.35M | 6.02M | 4.43M | 3.66M | 3.10M | 2.92M |
|
Assets
|
| | 51.68M | | 47.60M | 45.53M | 43.51M | 42.73M | 41.11M | 48.58M | 57.70M | 51.66M | 46.14M | 42.88M | 31.87M | 35.01M | 33.55M | 30.64M | 16.26M | 15.69M | 15.17M | 13.85M | 15.96M | 13.81M | 22.49M | 20.22M | 42.41M | 50.12M | 64.16M | | 33.62M | 27.86M | 19.38M | 16.19M | 15.71M | 13.59M | 8.61M | 6.25M | 4.13M | 5.49M |
|
Accounts Payables
|
| | 1.33M | | 1.12M | 1.58M | 1.68M | 2.46M | 1.80M | 2.34M | 2.16M | 1.67M | 0.97M | 1.72M | 1.27M | 1.22M | 1.47M | 2.45M | 0.85M | 0.69M | 0.79M | 0.68M | 0.77M | 0.67M | 0.62M | 0.47M | 0.17M | 0.26M | 0.20M | | 2.15M | 2.79M | 6.44M | 6.57M | 5.46M | 6.26M | 6.38M | 6.94M | 7.30M | 1.25M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | 3.39M | 3.41M | 3.68M | | 2.29M | | 1.81M | | | | | | | 1.62M | 2.35M | 2.59M | 2.31M | 1.95M | 2.29M | 1.88M |
|
Payables
|
| | 1.33M | | 1.12M | 1.58M | 1.68M | 2.46M | 1.80M | 2.34M | 2.16M | 1.67M | 0.97M | 1.72M | 1.27M | 1.22M | 1.47M | 2.45M | 0.85M | 0.69M | 4.18M | 4.09M | 4.45M | 0.67M | 2.91M | 0.47M | 1.97M | 0.26M | 0.20M | | 2.15M | 2.79M | 6.44M | 8.19M | 7.81M | 8.86M | 8.69M | 8.89M | 9.59M | 3.13M |
|
Accumulated Expenses
|
| | 1.44M | | 0.77M | 0.81M | 1.64M | 1.20M | 1.17M | 1.64M | 3.40M | 1.27M | 1.80M | 1.82M | 1.23M | 1.74M | 2.66M | 1.78M | 1.58M | 1.19M | 0.59M | 1.00M | 1.08M | 0.83M | 1.03M | 0.40M | 0.29M | 0.33M | 0.32M | | 0.53M | 1.72M | 1.99M | 1.45M | 0.80M | 1.01M | 0.61M | 0.64M | 0.57M | 0.68M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | 0.53M | 0.21M | 0.20M | 0.30M | 0.37M | 0.36M | 0.43M | 0.18M | 0.22M | 0.14M | 0.12M | | 0.08M | 0.11M | 0.04M | 0.01M | 0.01M | 0.04M | 0.03M | 0.05M | 0.06M | 0.07M |
|
Short term Debt
|
| | | | | 1.16M | 1.70M | 2.28M | 4.33M | 5.76M | 7.05M | 7.05M | 7.05M | 7.05M | | | | | 0.22M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 2.09M | 0.21M | 0.22M | 0.22M | 0.23M | | | | | | | | | | | |
|
Current Leases
|
| | 0.06M | | 0.07M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | | 0.21M | 0.21M | 0.22M | 0.24M | 0.23M | 0.23M | 0.24M | 0.23M | 0.23M | 0.23M |
|
Total Current Liabilities
|
| | 2.83M | | 1.95M | 3.60M | 5.07M | 5.98M | 7.36M | 9.79M | 12.65M | 10.03M | 9.86M | 10.63M | 2.53M | 2.99M | 4.16M | 4.26M | 2.65M | 2.08M | 4.96M | 5.29M | 2.09M | 1.75M | 4.19M | 1.13M | 0.70M | 0.83M | 0.80M | | 2.88M | 4.72M | 8.65M | 9.88M | 8.84M | 10.10M | 9.54M | 9.77M | 10.39M | 4.04M |
|
Capital Leases
|
| | 0.10M | | 0.12M | 0.11M | 0.10M | 0.09M | 0.07M | 0.06M | 0.06M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | 2.44M | 2.42M | 2.37M | 2.32M | 2.27M | 2.21M | 2.16M | 3.91M | 4.20M | 1.99M | 1.93M | | | | | 0.95M | 0.28M | 0.14M | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | 3.39M | 3.41M | 3.68M | 2.28M | 2.29M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.19M | 0.16M | 0.11M | 0.14M | 0.13M | 0.19M | | 0.60M | 0.54M | 0.49M | 0.54M | 0.49M | 0.67M | 0.63M | 0.34M | 0.52M | 0.46M |
|
Other Non-Current Liabilities
|
| | 2.81M | | 1.86M | 1.25M | 0.38M | -0.53M | -0.39M | 2.11M | 0.29M | 0.21M | 0.10M | 0.07M | 0.01M | 0.01M | 0.01M | 0.01M | 0.97M | 2.10M | 1.40M | 1.06M | 3.90M | 0.87M | 0.08M | 0.06M | 0.24M | 0.21M | 0.18M | | | | | | | | | | | 7.30M |
|
Total Non-Current Liabilities
|
| | 2.93M | | 2.07M | 3.71M | 5.17M | 7.13M | 7.96M | 9.85M | 12.70M | 10.07M | 9.89M | 10.66M | 2.56M | 3.00M | 4.17M | 4.26M | 5.09M | 4.49M | 7.33M | 7.61M | 8.14M | 6.39M | 8.56M | 7.25M | 7.06M | 2.92M | 2.88M | | | | | | | | | | | 4.27M |
|
Total Liabilities
|
| | 5.73M | -45.62M | 3.93M | 4.96M | 5.55M | 6.60M | 7.58M | 11.97M | 13.00M | 10.28M | 10.00M | 10.73M | 2.57M | 3.02M | 4.18M | 4.27M | 6.06M | 6.59M | 8.73M | 8.67M | 12.04M | 7.26M | 8.65M | 7.31M | 7.30M | 3.13M | 3.05M | | 3.48M | 5.26M | 9.15M | 11.36M | 9.61M | 10.68M | 9.93M | 10.11M | 10.68M | 11.57M |
|
Total Debt
|
| | | | | 1.16M | 1.70M | 2.28M | 4.33M | 5.76M | 7.05M | 7.05M | 7.05M | 7.05M | | | | | 2.66M | 2.61M | 2.57M | 2.52M | 2.47M | 2.42M | 4.25M | 4.12M | 4.42M | 2.21M | 2.16M | | | | | 0.95M | 0.28M | 0.14M | | | | |
|
Common Equity
|
| | 45.95M | 45.62M | 43.67M | 40.57M | 37.97M | 36.13M | 33.53M | 36.61M | 44.70M | 41.38M | 36.14M | 32.15M | 29.30M | 31.99M | 29.37M | 26.36M | 10.20M | 9.10M | 6.44M | 5.17M | 3.93M | 6.55M | 13.84M | 12.91M | 35.11M | 46.99M | 61.11M | | 30.14M | 22.60M | 10.23M | 4.83M | 6.10M | 2.91M | -1.32M | -3.90M | -6.55M | -6.08M |
|
Shareholder's Equity
|
| | 45.95M | 45.62M | 43.67M | 40.57M | 37.97M | 36.13M | 33.53M | 36.61M | 44.70M | 41.38M | 36.14M | 32.15M | 29.30M | 31.99M | 29.37M | 26.36M | 10.20M | 9.10M | 6.44M | 5.17M | 3.93M | 6.55M | 13.84M | 12.91M | 35.11M | 46.99M | 61.11M | | 30.14M | 22.60M | 10.23M | 4.83M | 6.10M | 2.91M | -1.32M | -3.90M | -6.55M | -6.08M |
|
Liabilities and Shareholders Equity
|
| | 51.68M | | 47.60M | 45.53M | 43.51M | 42.73M | 41.11M | 48.58M | 57.70M | 51.66M | 46.14M | 42.88M | 31.87M | 35.01M | 33.55M | 30.64M | 16.26M | 15.69M | 15.17M | 13.85M | 15.96M | 13.81M | 22.49M | 20.22M | 42.41M | 50.12M | 64.16M | | 33.62M | 27.86M | 19.38M | 16.19M | 15.71M | 13.59M | 8.61M | 6.25M | 4.13M | 5.49M |
|
Retained Earnings
|
| | -217.72M | | -220.88M | -223.62M | -226.74M | -229.05M | -232.05M | -238.63M | -244.09M | -247.71M | -251.99M | -257.12M | -260.32M | -264.15M | -269.11M | -273.31M | -311.47M | -313.89M | -316.97M | -318.58M | -321.94M | -323.97M | -326.92M | -328.11M | -331.92M | -335.27M | -338.57M | | -389.12M | -396.93M | -409.51M | -415.32M | -417.16M | -420.86M | -426.83M | -430.53M | -433.33M | -436.61M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | 2.52M | 1.22M | 0.78M | 0.78M | 0.77M | 0.74M | 0.73M | | 0.69M | 0.69M | 0.69M | 0.69M | | | | | | |