|
Cash & Equivalents
|
13.11M | 11.49M | 8.62M | 5.24M | 73.80M | 69.70M | 64.19M | 65.01M | 53.40M | 45.76M | 39.05M | 46.45M | 35.05M | 55.16M | 48.42M | 54.20M | 73.22M |
|
Cash & Current Investments
|
13.11M | 11.49M | 8.62M | 5.24M | 73.80M | 69.70M | 64.19M | 65.01M | 53.40M | 45.76M | 39.05M | 46.45M | 35.05M | 55.16M | 48.42M | 54.20M | 73.22M |
|
Receivables - Net
|
| 0.26M | | | 1.00M | 0.70M | 0.60M | 1.13M | 1.90M | 1.30M | 1.44M | 1.74M | 4.60M | 5.60M | 10.40M | 10.80M | 21.92M |
|
Receivables
|
| 0.26M | | | 1.00M | 0.70M | 0.60M | 1.13M | 1.90M | 1.30M | 1.44M | 1.74M | 4.60M | 5.60M | 10.40M | 10.80M | 21.92M |
|
Inventory
|
| 0.50M | | | 0.50M | 0.50M | 0.84M | 0.50M | 0.49M | 0.73M | 0.86M | 1.53M | 2.66M | 6.57M | 4.00M | 4.33M | 4.68M |
|
Current Deferred Tax Assets
|
| 1.77M | | | 0.41M | 1.90M | 2.48M | 2.58M | 2.89M | 0.78M | 0.93M | 1.16M | | | | | |
|
Prepaid Assets
|
| 0.16M | 0.35M | 0.22M | 2.32M | 2.39M | 1.84M | 1.48M | 2.74M | 1.99M | 3.35M | 2.17M | 2.64M | 1.45M | 3.31M | 2.56M | 6.88M |
|
Current Assets
|
| 14.18M | 3.00M | 2.19M | 77.82M | 75.17M | 69.90M | 70.70M | 61.39M | 50.52M | 45.62M | 53.04M | 44.94M | 68.76M | 66.12M | 71.85M | 106.70M |
|
Construction in Progress
|
| | | | 0.38M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 4.21M | | | 3.82M | 4.24M | 4.95M | 6.90M | 16.67M | 21.76M | 22.94M | 23.95M | 23.97M | 17.48M | 17.95M | 17.27M | 16.33M |
|
Long-Term Investments
|
| | 230.03M | 230.29M | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.14M | | 0.11M | 1.43M | 0.64M | 0.68M | 0.70M | 0.96M | 0.30M | 1.47M | 1.48M | 1.47M | 1.37M | 1.33M | 1.29M | 1.26M |
|
Non-Current Assets
|
| 4.35M | 230.03M | 230.40M | 8.68M | 8.00M | 14.04M | 15.94M | 25.22M | 57.21M | 59.06M | 59.72M | 59.27M | 52.36M | 52.35M | 51.19M | 49.77M |
|
Assets
|
| 18.53M | 233.03M | 232.59M | 86.50M | 83.17M | 83.95M | 86.64M | 86.61M | 107.74M | 104.69M | 112.76M | 104.21M | 121.12M | 118.47M | 123.04M | 156.47M |
|
Accounts Payables
|
| 1.45M | 0.07M | 0.03M | 2.64M | 2.71M | 3.67M | 7.14M | 5.65M | 5.59M | 3.43M | 4.49M | 4.93M | 7.42M | 6.22M | 4.08M | 7.84M |
|
Notes Payables
|
| 0.20M | | | | | | | | | | | | | | | |
|
Payables
|
| 1.65M | 0.07M | 0.03M | 2.64M | 2.71M | 3.67M | 7.14M | 5.65M | 5.59M | 3.43M | 4.49M | 4.93M | 7.42M | 6.22M | 4.08M | 7.84M |
|
Accumulated Expenses
|
| 1.45M | 0.15M | 1.15M | 2.18M | 2.71M | 3.67M | 7.14M | 5.65M | 5.59M | 3.43M | 3.27M | 4.20M | 4.83M | 2.32M | 4.08M | 4.29M |
|
Other Accumulated Expenses
|
| 0.13M | | | 0.19M | 0.19M | 0.12M | 0.19M | 0.36M | 0.37M | 0.25M | 0.18M | 0.43M | 0.20M | 0.34M | 0.43M | 0.62M |
|
Current Leases
|
| | | | 0.52M | 0.52M | 1.06M | 1.07M | 1.08M | 1.09M | 1.10M | 1.92M | 2.05M | 3.32M | 3.64M | 3.42M | 3.21M |
|
Current Deferred Revenue
|
| 2.90M | | | 2.58M | 3.40M | 4.00M | 4.10M | 3.70M | 3.43M | 3.24M | 3.20M | 1.82M | 1.64M | 1.80M | 0.84M | 0.70M |
|
Total Current Liabilities
|
| 4.17M | 0.22M | 1.18M | 6.14M | 6.92M | 8.88M | 12.01M | 13.88M | 13.46M | 9.76M | 12.83M | 13.00M | 17.21M | 13.96M | 12.08M | 16.05M |
|
Non-Current Deffered Revenue
|
| 0.50M | 8.10M | 8.10M | 1.79M | 0.72M | 0.90M | 0.94M | 0.12M | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 230.00M | 230.19M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 3.09M | 2.50M | 8.19M | 8.07M | 7.95M | 34.48M | 36.09M | 36.72M | 37.26M | 34.44M | 37.75M | 37.73M | 37.70M |
|
Other Non-Current Liabilities
|
| | 15.60M | 11.31M | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 8.47M | 9.43M | | | | | | | | | | | | | |
|
Total Liabilities
|
-15.37M | 4.67M | 24.07M | 20.74M | 10.50M | 10.14M | 16.91M | 19.95M | 20.86M | 47.94M | 44.75M | 47.63M | 48.21M | 51.65M | 48.08M | 46.39M | 53.28M |
|
Common Equity
|
15.37M | 13.86M | 11.54M | 8.53M | 76.00M | 73.03M | 67.03M | 66.69M | 65.76M | 59.80M | 59.94M | 65.13M | 56.00M | 69.47M | 70.40M | 76.65M | 103.19M |
|
Shareholder's Equity
|
15.37M | 13.86M | 11.54M | 8.53M | 76.00M | 73.03M | 67.03M | 66.69M | 65.76M | 59.80M | 59.94M | 65.13M | 56.00M | 69.47M | 70.40M | 76.65M | 103.19M |
|
Liabilities and Shareholders Equity
|
| 18.53M | 233.03M | 232.59M | 86.50M | 83.17M | 83.95M | 86.64M | 86.61M | 107.74M | 104.69M | 112.76M | 104.21M | 121.12M | 118.47M | 123.04M | 156.47M |
|
Retained Earnings
|
| -75.40M | -21.04M | -18.35M | -86.83M | -92.89M | -102.00M | -111.44M | -119.93M | -129.66M | -139.55M | -152.10M | -162.92M | -174.33M | -183.71M | -190.10M | -194.00M |
|
Treasury Shares
|
| | | | | 0.18M | | | | 0.55M | | | | 4.31M | | | |