|
Accumulated Depreciation
|
| | | | 0.22M | | | | 0.26M | | | | 0.35M | | | | 0.53M | 0.56M | 0.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75M | | | 4.06M | 4.14M | 4.23M | 4.32M | |
|
Cash & Equivalents
|
0.06M | 0.09M | 0.02M | 0.16M | 0.70M | 0.59M | 9.30M | 7.82M | 10.82M | 9.16M | 22.87M | 27.80M | 25.84M | 22.87M | 34.67M | 31.16M | 67.49M | 44.00M | 41.29M | 74.15M | 67.49M | 59.99M | 22.58M | 22.57M | 13.92M | 10.18M | 7.78M | 7.43M | 8.23M | 6.66M | 18.49M | 15.07M | 11.45M | 11.33M | 10.79M | 9.03M | 10.20M | 9.28M | 27.80M | 36.41M | 130.98M | 14.66M | 10.58M | 13.16M | 11.94M | 20.05M | 20.96M | 18.72M | 16.35M | 15.02M | 19.37M | 15.23M | 21.66M | 18.66M | 25.50M | 57.70M | 51.47M | 79.90M | 71.00M | 60.60M |
|
Receivables - Net
|
0.07M | | | | 0.10M | 0.08M | 0.11M | 0.13M | 0.17M | 0.06M | 0.06M | 0.07M | 0.08M | 0.13M | 0.06M | 0.06M | 0.06M | 0.06M | 0.10M | 0.07M | 0.10M | 0.06M | 0.16M | 0.09M | 0.10M | 0.08M | 0.16M | 0.18M | 0.08M | 0.11M | 0.12M | 0.13M | 0.17M | 0.12M | 0.12M | 0.15M | 0.20M | 0.11M | 0.11M | 0.20M | 0.32M | 0.24M | 0.31M | 0.40M | 0.54M | 0.45M | 0.55M | 0.65M | 0.77M | 0.68M | 0.16M | 0.20M | 0.29M | 0.39M | 0.45M | 0.62M | 0.77M | 0.41M | 0.53M | 0.25M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | 0.60M | | | | 0.40M | | | |
|
Receivables
|
0.07M | | | | 0.10M | 0.08M | 0.11M | 0.13M | 0.17M | 0.06M | 0.06M | 0.07M | 0.08M | 0.13M | 0.06M | 0.06M | 0.06M | 0.06M | 0.10M | 0.07M | 0.10M | 0.06M | 0.16M | 0.09M | 0.10M | 0.08M | 0.16M | 0.18M | 0.08M | 0.11M | 0.12M | 0.13M | 0.17M | 0.12M | 0.12M | 0.15M | 0.20M | 0.11M | 0.11M | 0.20M | 0.32M | 0.24M | 0.31M | 0.40M | 0.54M | 0.45M | 0.55M | 0.65M | 1.27M | 0.68M | 0.16M | 0.20M | 0.89M | 0.39M | 0.45M | 0.62M | 1.17M | 0.41M | 0.53M | 0.25M |
|
Prepaid Assets
|
0.15M | | | | 0.04M | 0.04M | 0.03M | 0.06M | 0.06M | 0.13M | 0.16M | 0.13M | 0.15M | 0.26M | 0.30M | 0.35M | 0.37M | 0.42M | 0.51M | 0.60M | 0.79M | 0.84M | 0.88M | 0.95M | 0.96M | 0.85M | 0.71M | 0.94M | 1.17M | 1.07M | 1.00M | 0.85M | 1.14M | 0.89M | 0.91M | 0.79M | 0.95M | 0.90M | 0.95M | 1.58M | 2.06M | 2.74M | 2.51M | 3.33M | 4.77M | 6.00M | 4.86M | 4.80M | 5.25M | 4.11M | 3.14M | 2.34M | 2.30M | 2.41M | 1.48M | 1.05M | 2.54M | 2.42M | 2.21M | 0.96M |
|
Current Assets
|
0.28M | | | | 0.84M | 0.71M | 9.44M | 8.00M | 11.05M | 9.35M | 8.52M | 28.00M | 26.07M | 23.26M | 35.03M | 31.57M | 27.72M | 44.47M | 41.90M | 74.82M | 68.38M | 60.89M | 51.62M | 47.98M | 38.95M | 29.73M | 8.66M | 8.55M | 9.47M | 7.84M | 19.64M | 16.04M | 12.77M | 12.34M | 11.82M | 9.98M | 11.35M | 10.28M | 28.82M | 38.19M | 133.36M | 128.57M | 142.87M | 137.77M | 146.13M | 135.81M | 127.41M | 119.75M | 111.28M | 101.75M | 92.73M | 83.91M | 77.41M | 69.99M | 62.25M | 59.33M | 95.05M | 82.71M | 73.70M | 61.80M |
|
Property, Plant & Equipment (Net)
|
0.03M | | | | 0.02M | 0.11M | 0.15M | 0.21M | 0.25M | 0.33M | 0.57M | 0.74M | 0.75M | 0.86M | 0.82M | 0.84M | 0.84M | 1.02M | 1.38M | 1.84M | 2.69M | 4.75M | 4.73M | 4.65M | 3.83M | 3.57M | 3.32M | 3.13M | 2.43M | 2.22M | 1.80M | 1.63M | 1.30M | 0.29M | 0.25M | 0.27M | 0.88M | 0.76M | 0.66M | 0.68M | 0.62M | 0.50M | 0.42M | 0.38M | 0.38M | 0.55M | 1.14M | 1.30M | 1.27M | 1.32M | 1.36M | 1.32M | 1.24M | 1.20M | 1.09M | 0.99M | 0.90M | 0.81M | 0.74M | 0.67M |
|
Other Non-Current Assets
|
0.20M | | | | 0.17M | 0.36M | 0.36M | 0.36M | 0.36M | 0.52M | 0.53M | 0.41M | 0.34M | 0.34M | 0.35M | 0.35M | 0.34M | 0.34M | 0.36M | 0.36M | 0.37M | 0.37M | 0.37M | 0.37M | 1.17M | 0.63M | 0.58M | 0.54M | 0.39M | 0.35M | 0.32M | 0.25M | 0.10M | 0.09M | 0.14M | 0.17M | 0.16M | 0.16M | 0.15M | 0.16M | 0.40M | 0.24M | 0.26M | 0.14M | 0.24M | 0.19M | 0.18M | 0.18M | 1.39M | 1.36M | 1.39M | 1.39M | 1.28M | 1.27M | 1.27M | 1.27M | 0.07M | 0.26M | 0.40M | 0.55M |
|
Non-Current Assets
|
0.23M | | | | 0.20M | 0.48M | 0.51M | 0.57M | 0.62M | 0.85M | 1.10M | 1.15M | 1.09M | 1.20M | 1.16M | 1.19M | 1.18M | 1.36M | 1.74M | 2.21M | 3.06M | 5.12M | 5.10M | 5.03M | 5.00M | 4.20M | 3.91M | 3.67M | 2.82M | 2.57M | 2.12M | 1.88M | 1.41M | 2.20M | 2.05M | 1.95M | 1.73M | 1.53M | 1.31M | 1.26M | 1.37M | 1.00M | 0.86M | 3.54M | 3.42M | 3.40M | 3.85M | 3.88M | 4.91M | 4.80M | 4.72M | 4.55M | 4.22M | 4.05M | 3.81M | 3.56M | 2.14M | 2.10M | 2.04M | 1.98M |
|
Assets
|
0.51M | | | | 1.04M | 1.18M | 9.95M | 8.57M | 11.67M | 10.20M | 9.63M | 29.15M | 27.16M | 24.46M | 36.19M | 32.76M | 28.90M | 45.83M | 43.64M | 77.02M | 71.45M | 66.01M | 56.72M | 53.00M | 43.95M | 33.93M | 12.56M | 12.22M | 12.28M | 10.41M | 21.77M | 17.92M | 14.17M | 14.53M | 13.87M | 11.92M | 13.09M | 11.82M | 30.13M | 39.45M | 134.73M | 129.57M | 143.73M | 141.31M | 149.54M | 139.20M | 131.26M | 123.63M | 116.19M | 106.55M | 97.45M | 88.45M | 81.64M | 74.04M | 66.05M | 62.90M | 97.19M | 84.81M | 75.74M | 63.78M |
|
Accounts Payables
|
0.64M | | | | 0.93M | 0.95M | 0.53M | 0.14M | 0.18M | 0.32M | 0.30M | 0.16M | 0.29M | 0.43M | 0.38M | 0.46M | 0.75M | 0.48M | 1.11M | 1.10M | 1.04M | 1.30M | 1.12M | 0.93M | 1.13M | 0.97M | 0.60M | 0.68M | 0.83M | 0.65M | 0.57M | 0.48M | 0.66M | 0.47M | 0.53M | 0.49M | 0.66M | 0.60M | 1.16M | 0.61M | 1.37M | 0.80M | 0.54M | 0.40M | 1.44M | 1.26M | 1.52M | 1.43M | 1.96M | 2.91M | 2.94M | 2.18M | 1.97M | 5.19M | 5.11M | 4.64M | 4.82M | 3.63M | 6.01M | 2.44M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.30M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.64M | | | | 0.93M | 0.95M | 0.53M | 0.14M | 0.18M | 0.32M | 0.30M | 0.16M | 0.29M | 0.43M | 0.38M | 0.46M | 0.75M | 0.48M | 1.11M | 1.10M | 1.04M | 1.30M | 1.12M | 0.93M | 1.13M | 0.97M | 0.60M | 0.68M | 0.83M | 0.65M | 0.57M | 0.48M | 0.66M | 0.47M | 0.53M | 0.49M | 0.66M | 0.60M | 1.23M | 0.92M | 1.37M | 0.80M | 0.54M | 0.40M | 1.44M | 1.26M | 1.52M | 1.43M | 1.96M | 2.91M | 2.94M | 2.18M | 1.97M | 5.19M | 5.11M | 4.64M | 4.82M | 3.63M | 6.01M | 2.44M |
|
Accumulated Expenses
|
0.42M | | | | 0.50M | 0.59M | 0.70M | 0.62M | 0.55M | 0.85M | 1.10M | 1.05M | 1.52M | 1.40M | 1.60M | 1.91M | 1.84M | 1.76M | 1.52M | 2.12M | 1.90M | 2.97M | 3.63M | 4.56M | 4.02M | 3.83M | 4.93M | 2.62M | 1.45M | 1.69M | 2.30M | 1.72M | 1.77M | 2.02M | 2.35M | 2.84M | 3.26M | 3.41M | 2.86M | 3.64M | 3.85M | 3.00M | 3.59M | 4.01M | 4.53M | 4.74M | 6.28M | 6.14M | 5.18M | 4.55M | 5.50M | 6.15M | 7.78M | 5.96M | 6.71M | 7.17M | 7.90M | 8.95M | 9.94M | 11.54M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.01M | 0.01M | | | | | 0.21M | | | 0.27M | 0.23M | 0.42M | 0.20M | 0.23M |
|
Short term Debt
|
| | | | | | | | | | 0.06M | 0.15M | 1.90M | 0.20M | | 0.75M | 1.90M | 3.06M | 2.32M | 3.75M | 5.23M | 5.85M | 6.15M | 0.80M | 2.36M | 3.87M | 1.64M | 1.49M | 1.33M | 1.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.82M | 0.84M | 0.87M | 0.87M | 0.88M | 0.88M | 0.86M | 0.64M | 0.40M | 0.59M | 0.55M | 0.67M | 0.67M | 0.67M | 0.68M | 0.68M | 0.68M | 0.69M | 0.69M | 0.70M | 0.70M | 0.71M | 0.71M | 0.72M | 0.72M | 0.73M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | 0.03M | | | 0.28M | 0.29M | 0.29M | 0.29M | 0.30M | 0.33M | 0.34M | 0.35M | 0.47M | 0.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
3.42M | | | | 1.43M | 1.53M | 1.24M | 0.76M | 0.73M | 1.18M | 1.46M | 1.36M | 2.01M | 2.03M | 1.98M | 3.12M | 4.49M | 5.31M | 4.95M | 6.97M | 8.20M | 10.12M | 10.89M | 6.56M | 7.80M | 8.96M | 7.46M | 5.08M | 3.95M | 3.85M | 3.22M | 2.67M | 2.92M | 3.28M | 3.69M | 4.17M | 4.78M | 4.88M | 4.96M | 5.44M | 6.12M | 4.48M | 4.58M | 5.04M | 6.56M | 6.66M | 8.48M | 8.24M | 7.81M | 8.15M | 9.12M | 9.02M | 10.44M | 11.84M | 12.52M | 12.53M | 13.43M | 13.29M | 16.67M | 14.71M |
|
Non-Current Debt
|
| | | | | | | | | | 0.25M | 0.37M | 0.32M | 0.27M | 14.70M | 13.98M | 13.05M | 12.01M | 12.88M | 11.52M | 11.25M | 10.37M | 9.03M | 15.60M | 14.18M | 12.70M | | | | | | | | | | | | | 0.23M | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
2.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 1.45M | 1.37M | 1.31M | 1.24M | 1.15M | 1.18M | 1.10M | 1.00M | 1.20M | 1.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 2.12M | 1.93M | 1.73M | 1.52M | 1.31M | 1.09M | 0.87M | 0.64M | 0.41M | 3.29M | 3.12M | 3.10M | 2.98M | 2.85M | 2.71M | 2.58M | 2.44M | 1.61M | 1.46M | 1.30M | 1.14M | 0.98M | 0.81M | 0.64M | 0.46M | 0.28M |
|
Other Non-Current Liabilities
|
1.48M | | | | 0.99M | 3.98M | 3.23M | 2.84M | 6.25M | 7.49M | 10.38M | 6.28M | 4.43M | 4.40M | 2.18M | 3.21M | 3.01M | 4.95M | 7.69M | 3.68M | 3.30M | 2.76M | 2.71M | 2.62M | 0.83M | 0.28M | 0.35M | 2.04M | 0.65M | 0.78M | 0.07M | 0.07M | 0.04M | 0.04M | 0.02M | 0.00M | 0.13M | 0.14M | 0.07M | 0.19M | 0.28M | 0.19M | 0.21M | 0.03M | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
4.03M | | | | 4.28M | 1.53M | 1.24M | 0.76M | 3.24M | 1.18M | 1.71M | 1.73M | 2.33M | 2.31M | 16.68M | 17.20M | 17.54M | 17.32M | 17.83M | 18.49M | 19.45M | 22.09M | 21.44M | 23.61M | 23.35M | 22.97M | 8.70M | 6.24M | 5.13M | 4.95M | 4.22M | 3.87M | 4.05M | 4.80M | 5.00M | 5.26M | 5.65M | 5.53M | 5.67M | 5.74M | 6.28M | 4.57M | 4.60M | 7.74M | 9.13M | | | | 9.85M | | | | | | | | | | | |
|
Total Liabilities
|
5.51M | | | | 5.27M | 5.52M | 4.46M | 3.60M | 9.50M | 8.66M | 12.10M | 8.01M | 6.76M | 6.71M | 18.86M | 20.41M | 20.55M | 22.27M | 25.52M | 22.16M | 22.74M | 24.85M | 24.15M | 26.23M | 24.18M | 23.24M | 9.05M | 8.27M | 5.78M | 5.73M | 4.29M | 3.94M | 4.09M | 4.85M | 5.02M | 5.27M | 5.78M | 5.67M | 5.74M | 5.93M | 6.57M | 4.76M | 4.82M | 7.77M | 9.13M | 9.10M | 10.79M | 10.42M | 9.85M | 10.05M | 10.88M | 10.62M | 11.90M | 13.14M | 13.66M | 13.50M | 14.24M | 13.93M | 17.13M | 14.99M |
|
Total Debt
|
| | | | | | | | | | 0.32M | 0.52M | 2.22M | 0.48M | 14.70M | 14.73M | 14.95M | 15.08M | 15.20M | 15.26M | 16.47M | 16.22M | 15.18M | 16.40M | 16.54M | 16.57M | 1.64M | 1.49M | 1.33M | 1.17M | | | | | | | | | 0.23M | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-5.00M | | | | -4.23M | -4.33M | 5.49M | 4.98M | 2.17M | 1.54M | -2.47M | 21.14M | 20.39M | 17.75M | 17.33M | 12.35M | 8.35M | 23.56M | 18.12M | 54.86M | 48.70M | 41.16M | 32.57M | 26.77M | 19.77M | 10.68M | 3.51M | 3.94M | 6.51M | 4.68M | 17.48M | 13.98M | 10.08M | 9.69M | 8.85M | 6.66M | 7.31M | 6.14M | 24.38M | 33.52M | 128.16M | 124.82M | 138.92M | 133.54M | 140.42M | 130.10M | 120.47M | 113.21M | 106.34M | 96.50M | 86.58M | 77.83M | 69.74M | 60.89M | 52.39M | 49.39M | 82.95M | 70.88M | 58.61M | 48.79M |
|
Shareholder's Equity
|
-5.00M | | | | -4.23M | -4.33M | 5.49M | 4.98M | 2.17M | 1.54M | -2.47M | 21.14M | 20.39M | 17.75M | 17.33M | 12.35M | 8.35M | 23.56M | 18.12M | 54.86M | 48.70M | 41.16M | 32.57M | 26.77M | 19.77M | 10.68M | 3.51M | 3.94M | 6.51M | 4.68M | 17.48M | 13.98M | 10.08M | 9.69M | 8.85M | 6.66M | 7.31M | 6.14M | 24.38M | 33.52M | 128.16M | 124.82M | 138.92M | 133.54M | 140.42M | 130.10M | 120.47M | 113.21M | 106.34M | 96.50M | 86.58M | 77.83M | 69.74M | 60.89M | 52.39M | 49.39M | 82.95M | 70.88M | 58.61M | 48.79M |
|
Liabilities and Shareholders Equity
|
0.51M | | | | 1.04M | 1.18M | 9.95M | 8.57M | 11.67M | 10.20M | 9.63M | 29.15M | 27.16M | 24.46M | 36.19M | 32.76M | 28.90M | 45.83M | 43.64M | 77.02M | 71.45M | 66.01M | 56.72M | 53.00M | 43.95M | 33.93M | 12.56M | 12.22M | 12.28M | 10.41M | 21.77M | 17.92M | 14.17M | 14.53M | 13.87M | 11.92M | 13.09M | 11.82M | 30.13M | 39.45M | 134.73M | 129.57M | 143.73M | 141.31M | 149.54M | 139.20M | 131.26M | 123.63M | 116.19M | 106.55M | 97.45M | 88.45M | 81.64M | 74.04M | 66.05M | 62.90M | 97.19M | 84.81M | 75.74M | 63.78M |
|
Retained Earnings
|
41.32M | | | | -43.60M | -44.77M | -48.21M | -48.87M | -55.20M | -56.32M | -61.60M | -66.01M | -67.04M | -70.24M | -71.32M | -76.70M | -81.39M | -88.57M | -98.76M | -101.50M | -108.89M | -119.16M | -129.36M | -139.56M | -148.12M | -158.12M | -166.17M | -170.47M | -173.05M | -177.73M | -184.25M | -188.03M | -192.19M | -196.37M | -200.50M | -204.65M | -208.90M | -212.99M | -220.39M | -224.89M | -231.50M | -236.68M | -243.44M | -250.36M | -259.81M | -270.81M | -281.26M | -289.83M | -298.10M | -309.32M | -320.47M | -330.20M | -339.54M | -348.76M | -360.54M | -372.39M | -384.18M | -397.61M | -411.56M | -422.81M |
|
Preferred Shares
|
| | | | 96.00 | 96.00 | 96.00 | 96.00 | 96.00 | 78.00 | 78.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 66.00 | 60.00 | 60.00 | 260.00 | 60.00 | 60.00 | 60.00 | 60.00 | 926.00 | 926.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
8.77M | | | | 10.74M | 67.15M | 14.18M | 14.18M | 15.48M | 15.52M | 15.73M | 18.89M | 18.90M | | | | 18.92M | | | | 29.74M | | | | 0.43M | | | | 0.73M | 0.82M | 2.88M | 3.83M | 3.83M | 4.53M | 5.44M | 6.44M | 8.59M | 11.01M | 21.32M | 26.29M | 36.78M | 37.55M | 39.55M | 39.55M | 41.96M | 43.31M | 43.31M | 43.34M | 44.68M | 44.68M | 44.68M | 44.68M | 44.68M | 44.71M | 45.60M | 48.73M | 66.52M | 66.53M | 66.53M | 0.06M |