|
Cash & Equivalents
|
0.00M | 0.00M | 0.00M | 0.22M | 0.14M | 0.90M | 0.50M | 0.39M | 0.18M | 0.27M | 0.52M | 0.27M | 0.47M | 0.34M | 0.28M | 0.50M | 0.80M | 0.48M | 1.47M | 512.00M |
|
Cash & Current Investments
|
0.00M | 0.00M | 0.00M | 0.22M | 0.14M | 0.90M | 0.50M | 0.39M | 0.18M | 0.27M | 0.52M | 0.27M | 0.47M | 0.34M | 0.28M | 0.50M | 0.80M | 0.48M | 1.47M | 512.00M |
|
Receivables - Net
|
| | | | | 0.17M | 0.17M | 0.49M | 0.87M | 0.37M | 0.37M | | 0.73M | 0.73M | 0.73M | 0.37M | | | 0.37M | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 0.37M | | | | 0.51M |
|
Receivables
|
| | | | | 0.17M | 0.17M | 0.49M | 0.87M | 0.37M | 0.37M | | 0.73M | 0.73M | 0.73M | 0.75M | | | 0.37M | |
|
Prepaid Assets
|
| | | | | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.10M | 0.10M | 0.23M | 0.20M | 0.78M | 0.67M | 0.03M | 0.17M | 0.15M | 0.50M |
|
Current Assets
|
| 0.00M | 0.00M | 0.22M | 0.14M | 1.08M | 0.72M | 0.89M | 1.05M | 0.78M | 1.00M | 0.88M | 1.96M | 1.66M | 2.34M | 1.55M | 1.36M | 1.15M | 2.18M | 513.01M |
|
Property, Plant & Equipment (Net)
|
| | | | 1.90M | 1.86M | 2.69M | 0.02M | 0.41M | 0.61M | 0.93M | 0.50M | 2.10M | 2.15M | 1.94M | 4.77M | 1.57M | 2.24M | 2.11M | 0.52M |
|
Long-Term Investments
|
| | | | | | | | 0.99M | 0.99M | 0.99M | 0.99M | 0.94M | 0.87M | 0.81M | 0.67M | 0.67M | 0.67M | 0.67M | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | 0.67M | | | | |
|
Non-Current Assets
|
| | | 0.43M | 1.90M | 1.86M | 2.69M | 7.09M | 7.15M | 7.36M | 7.43M | 7.32M | 6.62M | 6.19M | 5.83M | 5.74M | 6.58M | 6.35M | 6.09M | 8,282.05M |
|
Assets
|
| 0.00M | 0.00M | 0.65M | 2.05M | 2.94M | 3.41M | 7.97M | 8.21M | 8.14M | 8.43M | 8.20M | 8.58M | 7.85M | 8.17M | 7.28M | 7.93M | 7.50M | 8.27M | 8,795.05M |
|
Accounts Payables
|
| | | 0.00M | 0.03M | 0.07M | 0.10M | 0.08M | 0.05M | 0.04M | 0.05M | 0.07M | 0.20M | 0.40M | 0.56M | 0.40M | 0.30M | 0.76M | 0.47M | |
|
Notes Payables
|
| 0.07M | 0.09M | 0.28M | 1.75M | | | | | | | | | | | 1.62M | | | 1.88M | |
|
Payables
|
| 0.07M | 0.09M | 0.28M | 1.78M | 0.07M | 0.10M | 0.08M | 0.05M | 0.04M | 0.05M | 0.07M | 0.20M | 0.40M | 0.56M | 2.03M | 0.30M | 0.76M | 2.35M | |
|
Accumulated Expenses
|
| 0.01M | 0.02M | 0.00M | 0.05M | 0.12M | 0.20M | | 0.00M | 0.03M | 0.06M | 0.10M | 0.15M | 0.20M | 0.26M | 0.72M | 0.38M | 0.75M | 0.58M | 8.89M |
|
Short term Debt
|
| | | | | | | | | | | | 0.15M | 0.11M | | 1.62M | 1.06M | 0.69M | | |
|
Current Deferred Revenue
|
| | | | | | | 0.23M | 0.32M | 0.08M | 0.06M | 0.09M | 0.09M | 0.09M | 0.09M | 0.79M | 0.09M | 0.09M | 1.80M | 1.07M |
|
Total Current Liabilities
|
| 0.08M | 0.10M | 0.29M | 1.84M | 2.11M | 2.27M | 0.32M | 0.78M | 0.95M | 1.47M | 1.56M | 2.61M | 2.52M | 3.23M | 3.13M | 4.08M | 4.60M | 5.34M | 9.96M |
|
Non-Current Debt
|
| | | | | | | | | | | | 0.39M | 0.09M | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.25M | 0.42M | 0.44M | 0.44M | 0.39M | 0.37M | 0.34M | 0.32M | 0.07M | 0.05M | 0.05M | 0.05M | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 92.30M |
|
Total Liabilities
|
| 0.08M | 0.10M | 0.29M | 1.84M | 2.11M | | 0.57M | 1.20M | 1.39M | 1.91M | 1.95M | 2.97M | 2.87M | 3.55M | 3.20M | 4.13M | 4.65M | 5.39M | 102.26M |
|
Total Debt
|
| | | | | | | | | | | | 0.55M | 0.21M | | 1.62M | 1.06M | 0.69M | | |
|
Common Equity
|
-0.07M | -0.08M | -0.10M | 0.36M | 0.20M | 0.83M | 1.14M | 7.40M | 7.01M | 6.75M | 6.52M | 6.26M | 5.61M | 4.98M | 4.61M | 4.09M | 3.81M | 2.85M | 2.88M | 8,692.80M |
|
Shareholder's Equity
|
-0.07M | -0.08M | -0.10M | 0.36M | 0.20M | 0.83M | 1.14M | 7.40M | 7.01M | 6.75M | 6.52M | 6.26M | 5.61M | 4.98M | 4.61M | 4.09M | 3.81M | 2.85M | 2.88M | 8,692.80M |
|
Liabilities and Shareholders Equity
|
| 0.00M | 0.00M | 0.65M | 2.05M | 2.94M | 3.41M | 7.97M | 8.21M | 8.14M | 8.43M | 8.20M | 8.58M | 7.85M | 8.17M | 7.28M | 7.93M | 7.50M | 8.27M | 8,795.05M |
|
Retained Earnings
|
| -0.34M | -0.36M | -0.46M | -1.17M | -1.28M | -1.77M | -2.47M | -2.94M | -3.24M | -3.77M | -4.93M | -5.86M | -6.76M | -7.41M | -8.22M | -12.16M | -13.32M | -13.94M | 337.39M |
|
Preferred Shares
|
| | | | | | | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.20M | | | | |