|
Accumulated Depreciation
|
| 0.22M | 0.26M | 0.35M | 0.53M | | | | | | | | | 3.75M | 4.14M |
|
Cash & Equivalents
|
0.06M | 0.70M | 10.82M | 25.84M | 67.49M | 67.49M | 13.92M | 8.23M | 11.45M | 10.20M | 130.98M | 11.94M | 16.35M | 21.66M | 51.47M |
|
Receivables - Net
|
0.07M | 0.10M | 0.17M | 0.08M | 0.06M | 0.10M | 0.10M | 0.08M | 0.17M | 0.20M | 0.32M | 0.54M | 0.77M | 0.29M | 0.77M |
|
Receivables - Other
|
| | | | | | | | | | | | 0.50M | 0.60M | 0.40M |
|
Receivables
|
0.07M | 0.10M | 0.17M | 0.08M | 0.06M | 0.10M | 0.10M | 0.08M | 0.17M | 0.20M | 0.32M | 0.54M | 1.27M | 0.89M | 1.17M |
|
Prepaid Assets
|
0.15M | 0.04M | 0.06M | 0.15M | 0.37M | 0.79M | 0.96M | 1.17M | 1.14M | 0.95M | 2.06M | 4.77M | 5.25M | 2.30M | 2.54M |
|
Current Assets
|
0.28M | 0.84M | 11.05M | 26.07M | 27.72M | 68.38M | 38.95M | 9.47M | 12.77M | 11.35M | 133.36M | 146.13M | 111.28M | 77.41M | 95.05M |
|
Property, Plant & Equipment (Net)
|
0.03M | 0.02M | 0.25M | 0.75M | 0.84M | 2.69M | 3.83M | 2.43M | 1.30M | 0.88M | 0.62M | 0.38M | 1.27M | 1.24M | 0.90M |
|
Other Non-Current Assets
|
0.20M | 0.17M | 0.36M | 0.34M | 0.34M | 0.37M | 1.17M | 0.39M | 0.10M | 0.16M | 0.40M | 0.24M | 1.39M | 1.28M | 0.07M |
|
Non-Current Assets
|
-0.28M | 0.20M | 0.62M | 1.09M | 1.18M | 3.06M | 5.00M | 2.82M | 1.41M | 1.73M | 1.37M | 3.42M | 4.91M | 4.22M | 2.14M |
|
Assets
|
| 1.04M | 11.67M | 27.16M | 28.90M | 71.45M | 43.95M | 12.28M | 14.17M | 13.09M | 134.73M | 149.54M | 116.19M | 81.64M | 97.19M |
|
Accounts Payables
|
0.64M | 0.93M | 0.18M | 0.29M | 0.75M | 1.04M | 1.13M | 0.83M | 0.66M | 0.66M | 1.37M | 1.44M | 1.96M | 1.97M | 4.82M |
|
Payables
|
0.64M | 0.93M | 0.18M | 0.29M | 0.75M | 1.04M | 1.13M | 0.83M | 0.66M | 0.66M | 1.37M | 1.44M | 1.96M | 1.97M | 4.82M |
|
Accumulated Expenses
|
0.42M | 0.50M | 0.55M | 1.52M | 1.84M | 1.90M | 4.02M | 1.45M | 1.77M | 3.26M | 3.85M | 4.53M | 5.18M | 7.78M | 7.90M |
|
Other Accumulated Expenses
|
0.03M | 0.51M | | | | | | | | | 0.04M | 0.04M | | 0.21M | 0.23M |
|
Short term Debt
|
| | | 1.90M | 1.90M | 5.23M | 2.36M | 1.33M | | | | | | | |
|
Current Leases
|
| | | | | | | | | 0.87M | 0.86M | 0.55M | 0.68M | 0.69M | 0.71M |
|
Current Deferred Revenue
|
| | | | | 0.03M | 0.29M | 0.33M | 0.49M | | | | | | |
|
Total Current Liabilities
|
3.42M | 1.43M | 0.73M | 2.01M | 4.49M | 8.20M | 7.80M | 3.95M | 2.92M | 4.78M | 6.12M | 6.56M | 7.81M | 10.44M | 13.43M |
|
Non-Current Debt
|
| | | 0.32M | 13.05M | 11.25M | 14.18M | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | 1.37M | 1.18M | 1.09M | | | | | | |
|
Operating Leases
|
7.64M | 13.93M | | | | | | | | 1.73M | 0.87M | 3.12M | 2.71M | 1.46M | 0.81M |
|
Other Non-Current Liabilities
|
1.48M | 0.99M | 6.25M | 4.43M | 3.01M | 3.30M | 0.83M | 0.65M | 0.04M | 0.13M | 0.28M | | | | |
|
Total Non-Current Liabilities
|
4.03M | 4.28M | 3.24M | 2.33M | 17.54M | 19.45M | 23.35M | 5.13M | 4.05M | 5.65M | 6.28M | | | | |
|
Total Liabilities
|
5.51M | 5.27M | 9.50M | 6.76M | 20.55M | 22.74M | 24.18M | 5.78M | 4.09M | 5.78M | 6.57M | 9.13M | 9.85M | 11.90M | 14.24M |
|
Total Debt
|
| | | 2.22M | 14.95M | 16.47M | 16.54M | 1.33M | | | | | | | |
|
Common Equity
|
-5.00M | -4.23M | 2.17M | 20.39M | 8.35M | 48.70M | 19.77M | 6.51M | 10.08M | 7.31M | 128.16M | 140.42M | 106.34M | 69.74M | 82.95M |
|
Shareholder's Equity
|
-5.00M | -4.23M | 2.17M | 20.39M | 8.35M | 48.70M | 19.77M | 6.51M | 10.08M | 7.31M | 128.16M | 140.42M | 106.34M | 69.74M | 82.95M |
|
Liabilities and Shareholders Equity
|
| 1.04M | 11.67M | 27.16M | 28.90M | 71.45M | 43.95M | 12.28M | 14.17M | 13.09M | 134.73M | 149.54M | 116.19M | 81.64M | 97.19M |
|
Retained Earnings
|
| -43.60M | -55.20M | -67.04M | -81.39M | -108.89M | -148.12M | -173.05M | -192.19M | -208.90M | -231.50M | -259.81M | -298.10M | -339.54M | -384.18M |
|
Preferred Shares
|
| 96.00 | 96.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 0.00M | 0.00M | | | |
|
Shares Outstanding
|
8.77M | 10.74M | 15.48M | 18.90M | 18.92M | 29.74M | 0.43M | 0.73M | 3.83M | 8.59M | 36.78M | 41.96M | 44.68M | 44.68M | 66.52M |