|
Cash & Equivalents
|
0.72M | 0.90M | 3.37M | 1.39M | 1.12M | 0.86M | 0.52M | 0.40M | 0.10M | 0.38M | 0.06M | 0.04M | 0.20M | 0.00M | 0.30M | 0.19M | 0.09M | 0.01M | 0.50M | 0.34M | 0.18M | 0.18M | 0.06M | 0.17M | 0.06M | 0.07M | 0.04M | 1.90M | 1.10M | 1.61M | 0.63M | 0.14M | 0.38M | 0.05M | 0.05M | 0.04M | 0.03M | 0.01M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M |
|
Cash & Current Investments
|
0.72M | 0.90M | 3.37M | 1.39M | 1.12M | 0.86M | 0.52M | 0.40M | 0.10M | 0.38M | 0.06M | 0.04M | 0.20M | 0.00M | 0.30M | 0.19M | 0.09M | 0.01M | 0.50M | 0.34M | 0.18M | 0.18M | 0.06M | 0.17M | 0.06M | 0.07M | 0.04M | 1.90M | 1.10M | 1.62M | 0.63M | 0.15M | 0.39M | 0.06M | 0.06M | 0.04M | 0.03M | 0.01M |
|
Receivables - Net
|
| | | 0.01M | | | | 0.01M | | | | 0.03M | | | | 0.03M | | | | 0.01M | | | 0.03M | 0.01M | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | 0.20M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | |
|
Receivables
|
| | | 0.21M | | | | 0.01M | | | | 0.03M | | | | 0.04M | | | | 0.02M | | | 0.04M | 0.01M | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.04M | 0.03M | 0.01M | 0.03M | 0.04M | 0.03M | 0.01M | 0.03M | 0.04M | 0.03M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.13M | 0.08M | 0.11M | 0.02M | 0.02M | 0.00M | 0.12M | 0.02M | 0.06M | 866.00 | 0.01M |
|
Current Assets
|
| | | 1.65M | 1.16M | 0.88M | 0.56M | 0.45M | 0.14M | 0.45M | 0.16M | 0.18M | 0.23M | 0.08M | 0.33M | 0.24M | 0.11M | 0.03M | 0.52M | 0.38M | 0.32M | 0.23M | 0.11M | 0.19M | 0.08M | 0.02M | 0.04M | 2.03M | 1.18M | 1.73M | 0.65M | 0.16M | 0.39M | 0.18M | 0.07M | 0.10M | 0.03M | 0.02M |
|
Buildings
|
| | | | | | | | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 1.95M | 1.95M | 1.95M | 1.95M | 1.39M | 1.39M | 1.39M | 1.39M | 0.40M | 0.40M | 0.40M | 0.40M | | | | | | | | | | | |
|
Construction in Progress
|
| | | 7.26M | | | | 8.16M | | | | | | | | | | | | | | | | | | | | 3.25M | 3.83M | 5.78M | 6.85M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 7.29M | 7.47M | 7.67M | 7.91M | 8.17M | 8.07M | 7.82M | 7.58M | 7.33M | 7.08M | 6.84M | 6.59M | 4.35M | 4.17M | 4.04M | 3.88M | 1.98M | 1.90M | 1.83M | 1.76M | | 0.00M | 0.00M | 0.00M | 3.25M | 3.84M | 5.79M | 6.85M | 7.62M | 9.11M | 9.34M | 695.00 | 410.00 | 205.00 | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.56M | | | | 17.84M | | | |
|
Other Non-Current Assets
|
| | | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | | 7.37M | 7.53M | 7.73M | 7.97M | 8.23M | 8.13M | 7.82M | 7.58M | 7.33M | 7.08M | 6.86M | 6.59M | 4.35M | 4.17M | 4.04M | 3.88M | 1.98M | 1.90M | 1.83M | 1.76M | 0.00M | 0.00M | 0.00M | 0.00M | 3.38M | 3.96M | 5.90M | 6.94M | 7.70M | 9.18M | 9.39M | 0.04M | 0.02M | 0.01M | |
|
Assets
|
| | | 9.03M | 8.69M | 8.60M | 8.53M | 8.68M | 8.26M | 8.27M | 7.73M | 7.51M | 7.32M | 6.94M | 6.93M | 4.59M | 4.28M | 4.07M | 4.41M | 2.36M | 2.22M | 2.06M | 1.87M | 0.20M | 0.09M | 0.02M | 0.05M | 5.41M | 5.14M | 7.63M | 7.59M | 7.86M | 9.57M | 9.57M | 0.11M | 0.12M | 0.04M | 0.02M |
|
Accounts Payables
|
| | | 1.48M | 0.70M | 0.66M | 0.70M | 0.71M | 0.82M | 0.87M | 1.02M | 1.01M | 1.12M | 1.28M | 1.36M | 1.43M | 1.60M | 1.76M | 1.26M | 0.78M | 1.44M | 1.48M | 1.53M | 0.77M | 0.82M | 0.87M | 0.90M | 0.55M | 0.52M | 0.80M | 0.68M | 1.27M | 2.65M | 2.72M | 2.70M | 2.77M | 2.73M | 2.75M |
|
Notes Payables
|
| | | | | | | | | | | | | | 1.83M | 1.74M | 1.89M | 1.19M | 0.45M | 0.47M | | | | | | 3.34M | 3.37M | | | | | | 0.26M | 0.26M | 1.71M | 1.72M | 1.73M | 1.73M |
|
Payables
|
| | | 1.48M | 0.70M | 0.66M | 0.70M | 0.71M | 0.82M | 0.87M | 1.02M | 1.01M | 1.12M | 1.28M | 3.19M | 3.17M | 3.48M | 2.95M | 1.71M | 1.25M | 1.44M | 1.48M | 1.53M | 0.77M | 0.82M | 4.21M | 4.28M | 0.55M | 0.52M | 0.80M | 0.68M | 1.27M | 2.90M | 2.98M | 4.41M | 4.49M | 4.46M | 4.49M |
|
Accumulated Expenses
|
| | | 0.08M | 0.40M | 0.56M | 0.24M | 0.08M | 0.14M | 0.19M | 1.56M | 0.52M | 0.57M | 0.64M | 0.68M | 0.72M | 0.76M | 0.24M | 0.62M | 0.84M | 0.90M | 1.17M | 1.44M | 1.44M | 1.66M | 1.88M | 1.96M | 0.65M | 0.71M | 0.78M | 0.86M | 1.07M | 1.23M | 1.43M | 0.89M | 0.96M | 1.03M | 1.08M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | 0.13M | 7.75M | 7.75M | 7.75M | 7.75M | 7.75M | 7.75M | 7.75M | 0.28M | 7.75M | 7.75M | 7.75M | 7.75M | 7.75M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.05M | 0.04M | 0.02M | | |
|
Current Deferred Revenue
|
| | | | | | | | | 0.02M | 0.02M | 0.01M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 1.56M | 1.10M | 1.22M | 0.94M | 0.79M | 0.96M | 1.21M | 10.48M | 9.57M | 9.65M | 10.03M | 12.00M | 12.05M | 12.38M | 12.75M | 10.08M | 10.44M | 10.12M | 10.43M | 10.75M | 10.80M | 11.13M | 14.80M | 15.01M | 1.20M | 1.60M | 1.59M | 1.62M | 2.42M | 4.20M | 4.47M | 5.76M | 6.09M | 6.34M | 6.80M |
|
Non-Current Debt
|
| | | 6.41M | 7.30M | 7.75M | 7.75M | 7.75M | 7.75M | 7.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | 1.32M | 1.48M | 1.68M | 1.01M | 0.99M | | 0.85M | 2.63M | 2.65M | 0.41M | 3.22M | 3.25M | 0.41M | 1.57M | 1.58M | 1.60M | 2.27M | 2.64M | 0.46M | | 1.68M | 1.74M | 1.71M | 0.13M | 0.20M | 0.41M | 0.41M |
|
Non-Current Deffered Revenue
|
| | | 0.18M | 0.04M | 0.03M | 0.49M | 0.83M | 0.99M | 1.14M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | 0.02M | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | |
|
Minority Interest
|
| | | 0.10M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.14M | 0.12M | 0.03M | 0.01M | | | | | | |
|
Other Non-Current Liabilities
|
| | | 0.74M | 1.01M | 1.01M | | | | | | | | | 0.15M | 0.19M | | 0.39M | | | | | | | | | | 0.05M | 0.08M | 0.11M | | 0.19M | 0.26M | 0.32M | | | | |
|
Total Non-Current Liabilities
|
| | | 8.20M | 8.44M | 9.01M | | | | | | | | | 11.85M | 11.86M | | 12.36M | | | | | | | | | | 6.50M | 6.59M | 3.33M | | 3.92M | 5.68M | 5.86M | | | | |
|
Total Liabilities
|
| | | 8.95M | 9.45M | 10.02M | 9.21M | 9.41M | 9.72M | 10.11M | 10.48M | 10.89M | 11.14M | 11.70M | 12.00M | 12.05M | 12.38M | 12.75M | 12.71M | 13.10M | 13.30M | 13.65M | 14.00M | 14.08M | 14.44M | 14.80M | 15.01M | 6.55M | 6.67M | 3.44M | 3.36M | 4.11M | 5.94M | 6.18M | 5.88M | 6.22M | 6.51M | 6.80M |
|
Total Debt
|
| | | 6.41M | 7.30M | 7.75M | 7.75M | 7.75M | 7.75M | 7.88M | 7.75M | 7.75M | 7.75M | 7.75M | 7.75M | 7.75M | 7.75M | 0.28M | 7.75M | 7.75M | 7.75M | 7.75M | 7.75M | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | -2.44M | -2.09M | -1.54M | -0.81M | -0.77M | -1.56M | -1.94M | -2.84M | -3.40M | -3.92M | -4.86M | -5.17M | -7.46M | -8.20M | -8.78M | -8.39M | -10.74M | -11.15M | -11.65M | -12.19M | -13.88M | -14.41M | -14.84M | -15.02M | -1.13M | -1.54M | 4.19M | 4.23M | 3.75M | 3.63M | 3.39M | -5.77M | -6.10M | -6.47M | -6.82M |
|
Shareholder's Equity
|
| | | -2.44M | -2.09M | -1.54M | -0.81M | -0.77M | -1.56M | -1.94M | -2.84M | -3.40M | -3.92M | -4.86M | -5.17M | -7.46M | -8.20M | -8.78M | -8.39M | -10.74M | -11.15M | -11.65M | -12.19M | -13.88M | -14.41M | -14.84M | -15.02M | -1.13M | -1.54M | 4.19M | 4.23M | 3.75M | 3.63M | 3.39M | -5.77M | -6.10M | -6.47M | -6.82M |
|
Liabilities and Shareholders Equity
|
| | | 9.03M | 8.69M | 8.60M | 8.53M | 8.68M | 8.26M | 8.27M | 7.73M | 7.51M | 7.32M | 6.94M | 6.93M | 4.59M | 4.28M | 4.07M | 4.41M | 2.36M | 2.22M | 2.06M | 1.87M | 0.20M | 0.09M | 0.02M | 0.05M | 5.41M | 5.14M | 7.63M | 7.59M | 7.86M | 9.57M | 9.57M | 0.11M | 0.12M | 0.04M | 0.02M |
|
Retained Earnings
|
| | | -85.62M | -89.44M | -90.50M | -91.43M | -92.07M | -94.52M | -95.70M | -96.79M | -100.31M | -101.81M | -102.55M | -103.32M | -106.07M | -106.77M | -107.44M | -109.11M | -111.70M | -112.53M | -113.32M | -114.04M | -116.22M | -116.85M | -117.59M | -118.17M | -124.97M | -125.70M | -126.55M | -127.24M | -127.98M | -128.70M | -129.24M | -138.93M | -140.10M | -140.47M | -140.98M |
|
Preferred Shares
|
| | | 2.88M | 1.25M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | 0.59M | 0.70M | | | | 0.59M | | 0.59M | 0.33M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | | | | | | | 0.20M | | | | | | | | | |