|
Accumulated Depreciation
|
| | 0.47M | 0.52M | | | | 0.84M | | | 0.99M | 0.79M | 0.84M | 0.58M | 0.64M |
|
Cash & Equivalents
|
18.33M | 5.60M | 5.63M | 10.59M | 7.97M | 3.10M | 3.54M | 3.60M | 2.20M | 5.93M | 1.97M | 23.62M | 1.00M | 31.34M | 4.82M |
|
Receivables - Net
|
| | | | | | | | | | | 0.27M | | 0.10M | 0.21M |
|
Receivables - Other
|
0.13M | | | | | | 0.01M | 0.01M | 0.76M | | 0.25M | 0.59M | 0.14M | 0.37M | 0.68M |
|
Receivables
|
| | | | | | | | | | | 0.85M | | 0.47M | 0.88M |
|
Inventory
|
| | | 0.07M | | | | | 0.07M | | 0.38M | 0.15M | 0.90M | 0.99M | 0.89M |
|
Prepaid Assets
|
0.51M | 0.60M | 0.54M | 1.13M | 1.38M | 1.13M | 0.44M | 1.32M | 1.50M | 1.34M | 1.66M | 1.97M | 2.39M | 4.40M | 4.21M |
|
Current Assets
|
18.97M | 33.26M | 28.21M | 23.78M | 18.34M | 13.25M | 8.59M | 9.47M | 6.27M | 8.33M | 4.45M | 25.58M | 18.73M | 43.63M | 39.08M |
|
Construction in Progress
|
0.10M | 0.12M | 0.13M | 0.36M | 0.68M | 0.20M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.31M | 0.47M | 0.65M | 0.88M | 1.25M | 1.19M | 1.39M | 1.49M | 1.65M | 1.96M | 2.07M | 2.32M | 2.44M | 2.55M | 3.01M |
|
Intangibles
|
0.05M | 0.21M | 0.39M | 0.51M | 0.55M | 0.61M | 1.21M | 1.08M | 1.05M | 0.99M | 1.49M | 2.08M | 2.54M | 3.07M | 0.56M |
|
Goodwill & Intangibles
|
0.05M | 0.21M | 0.39M | 0.51M | 0.55M | 0.61M | 1.21M | 1.08M | 1.05M | 0.99M | 1.49M | 2.08M | 2.54M | 3.07M | 0.56M |
|
Long-Term Deferred Tax
|
| | | 39.20M | | | | 44.85M | | | | | | | |
|
Other Non-Current Assets
|
0.13M | | | 0.14M | | | | 0.16M | 0.18M | 0.16M | | | 0.52M | 0.52M | 0.52M |
|
Non-Current Assets
|
1.12M | 1.29M | 1.53M | 1.73M | 1.99M | 2.30M | 2.96M | 3.56M | 3.52M | 3.60M | 4.03M | 4.51M | 5.62M | 12.55M | 10.19M |
|
Assets
|
20.08M | 34.55M | 29.73M | 25.51M | 20.33M | 15.56M | 11.55M | 13.03M | 9.79M | 11.93M | 8.48M | 30.10M | 24.35M | 56.18M | 49.27M |
|
Accounts Payables
|
0.17M | 0.39M | 0.30M | 0.85M | 0.44M | 0.75M | 0.70M | 1.20M | 0.72M | 1.35M | 1.14M | 2.87M | 1.80M | 2.62M | 3.51M |
|
Payables
|
0.17M | 0.39M | 0.30M | 0.85M | 0.44M | 0.75M | 0.70M | 1.20M | 0.72M | 1.35M | 1.14M | 2.87M | 1.80M | 2.62M | 3.51M |
|
Accumulated Expenses
|
0.17M | 0.39M | | 0.85M | | 0.75M | | 0.99M | | | 0.54M | 1.31M | 1.80M | 2.62M | |
|
Current Leases
|
0.55M | 0.46M | 0.51M | 0.38M | 0.24M | 0.56M | 0.41M | 0.68M | 0.72M | 0.69M | 0.51M | 0.32M | 0.13M | 0.20M | 0.04M |
|
Current Deferred Revenue
|
| | | | | | | 0.10M | | | | 0.77M | 0.74M | 0.76M | |
|
Total Current Liabilities
|
0.82M | 1.09M | 0.95M | 1.39M | | | | 2.08M | 1.69M | 2.23M | 1.83M | 3.44M | 2.21M | 3.00M | 3.91M |
|
Operating Leases
|
0.78M | 0.19M | | | | | | 0.32M | 0.85M | 0.69M | 0.51M | 0.32M | 0.13M | 6.42M | 6.71M |
|
Non-Current Deferred Tax Liability
|
| | | 0.11M | | | | 0.24M | | | | | | | |
|
Other Non-Current Liabilities
|
0.17M | | | | | | | 6.92M | | | | 27.70M | 13.88M | 13.88M | 13.88M |
|
Total Non-Current Liabilities
|
0.87M | | | | | | | -4.52M | | | | 3.44M | -11.67M | -4.46M | -3.29M |
|
Total Liabilities
|
1.05M | 1.28M | | 1.39M | 0.91M | 1.61M | 1.35M | 2.40M | 1.82M | 2.23M | 1.83M | 31.14M | 2.21M | 9.42M | 10.59M |
|
Common Equity
|
19.04M | 33.27M | 28.79M | 24.12M | 19.42M | 13.94M | 10.20M | 10.64M | 7.97M | 9.70M | 6.65M | -1.05M | 219.41M | 46.76M | 38.68M |
|
Shareholder's Equity
|
19.04M | 33.27M | 28.79M | 24.12M | 19.42M | 13.94M | 10.20M | 10.64M | 7.97M | 9.70M | 6.65M | -1.05M | 219.41M | 46.76M | 38.68M |
|
Liabilities and Shareholders Equity
|
20.08M | 34.55M | 29.73M | 25.51M | 20.33M | 15.56M | 11.55M | 13.03M | 9.79M | 11.93M | 8.48M | 30.10M | 24.35M | 56.18M | 49.27M |
|
Retained Earnings
|
-120.31M | -124.92M | -130.18M | -135.73M | -141.36M | -147.71M | -153.20M | -160.02M | -166.00M | -171.81M | -177.23M | -193.40M | -197.26M | -202.71M | -211.20M |
|
Treasury Shares
|
| 0.24M | 0.23M | 0.22M | 0.20M | 0.20M | 0.19M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 15.00 | | |
|
Shares Outstanding
|
27.10M | 33.58M | 33.67M | 0.00M | 0.49M | 0.49M | 0.51M | 0.01M | 0.01M | 0.01M | 0.01M | 0.20M | 1.75M | 7.04M | 7.04M |