|
Cash & Equivalents
|
121.00M | | | 0.52M | | | 0.62M | 1.04M | | | | 2.00M | 2.59M | 3.29M | | 3.06M | 2.78M | 2.74M | | | | 0.61M | 0.28M | 0.08M | | 0.16M | 0.21M | 0.15M | | 0.08M | 0.08M | 0.14M | 0.11M | 0.26M | 0.52M | 0.56M | 0.57M | 0.49M | 0.43M | 0.45M | 0.39M | 0.38M | 0.01M | 0.28M | 0.59M | 0.39M | 0.13M | 0.04M | 0.04M | 0.03M | 0.02M | 0.06M | 0.04M | 0.00M | 0.03M | 0.07M | 0.05M | 0.02M | 0.04M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | 0.18M | 0.18M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
121.00M | | | 0.52M | | | 0.62M | 1.04M | | | | 2.00M | 2.59M | 3.29M | | 3.24M | 2.96M | 2.97M | | | | 0.61M | 0.28M | 0.08M | | 0.16M | 0.21M | 0.15M | | 0.08M | 0.08M | 0.14M | 0.11M | 0.26M | 0.52M | 0.56M | 0.57M | 0.49M | 0.43M | 0.45M | 0.39M | 0.38M | 0.01M | 0.28M | 0.59M | 0.39M | 0.13M | 0.04M | 0.04M | 0.03M | 0.02M | 0.06M | 0.04M | 0.00M | 0.03M | 0.07M | 0.05M | 0.02M | 0.04M |
|
Receivables - Net
|
| | 0.32M | 0.09M | 0.18M | 0.28M | 0.26M | -0.11M | 0.19M | 0.27M | 0.27M | 0.31M | 0.26M | 0.34M | 0.38M | 0.29M | 0.31M | 0.25M | 0.18M | 0.26M | 0.21M | 0.25M | 0.24M | 0.24M | 0.29M | 0.32M | 0.06M | 0.41M | 0.42M | 0.48M | 0.01M | 0.34M | 0.01M | 0.38M | 0.00M | 0.32M | 0.39M | 0.46M | 0.27M | 0.22M | 0.23M | 0.20M | 0.02M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.04M |
|
Receivables - Other
|
| | | 0.00M | 0.00M | 0.03M | 0.05M | 0.07M | 0.07M | 0.05M | 0.09M | 0.09M | 0.08M | 0.09M | 0.13M | 0.08M | 0.19M | 0.19M | 0.23M | 0.01M | 0.16M | 0.12M | 0.10M | 0.14M | 0.14M | 0.10M | 0.10M | 0.09M | 0.10M | 0.09M | 0.11M | | | | 0.09M | | 0.01M | 0.01M | 0.10M | 0.01M | 0.01M | 0.01M | | 0.01M | | | 80.00 | 80.00 | | | | | | | | | | | |
|
Receivables
|
| | 0.32M | 0.09M | 0.18M | 0.32M | 0.31M | -0.03M | 0.26M | 0.32M | 0.36M | 0.40M | 0.33M | 0.43M | 0.51M | 0.37M | 0.50M | 0.44M | 0.40M | 0.27M | 0.37M | 0.37M | 0.34M | 0.38M | 0.43M | 0.41M | 0.16M | 0.50M | 0.53M | 0.57M | 0.12M | 0.34M | 0.01M | 0.38M | 0.10M | 0.32M | 0.40M | 0.47M | 0.37M | 0.23M | 0.24M | 0.21M | 0.02M | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.04M |
|
Inventory
|
0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
-0.07M | | | | | | | | | | | 0.00M | | | | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | 0.02M | -0.02M | 0.03M | | 0.02M | | 826.00 | | | | 0.01M | 0.02M | 0.04M | | | | | 0.12M | | | 0.21M | 0.07M | 0.06M | | 0.02M | 0.03M | 0.30M | 0.29M | 0.28M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | | | | | | 0.01M | 0.01M | 0.01M | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | |
|
Current Assets
|
0.01M | 0.03M | 0.36M | 0.61M | 0.67M | 0.83M | 0.95M | 1.37M | | 1.51M | | 2.41M | | | | 3.84M | 3.59M | 3.65M | | | | | 1.24M | | | 0.83M | 0.82M | 0.74M | | 0.62M | 0.38M | 0.81M | 0.81M | 0.95M | 1.07M | 1.22M | 1.30M | 1.29M | 0.95M | 0.90M | 0.84M | 0.78M | 0.03M | 0.52M | 0.70M | 0.40M | 0.14M | 0.06M | 0.07M | 0.05M | 0.03M | 0.07M | 0.05M | 0.02M | 0.04M | 0.08M | 0.07M | 0.03M | 0.08M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | 0.02M | | | | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 0.11M | | | | 0.23M | | | | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.04M | | 0.16M | 0.15M | 0.19M | 0.26M | 0.28M | | 0.29M | | 0.29M | | | | 0.32M | 0.33M | 0.33M | | | | | 0.30M | | | 0.26M | 0.21M | 0.28M | | 0.34M | 0.36M | 0.46M | 0.43M | 0.39M | 0.32M | 0.22M | 0.19M | 0.16M | 0.13M | 0.10M | 0.08M | 0.05M | 0.03M | 0.01M | | 0.12M | 0.15M | 0.21M | 0.20M | 0.19M | 0.18M | 0.18M | 0.17M | 0.25M | 0.77M | 0.88M | 0.84M | 0.80M | 0.59M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 1.56M | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | 0.03M | | | | 0.10M | | | | | 0.17M | 0.17M | | | | | 0.10M | | | 0.02M | 0.02M | 0.02M | | 0.02M | | | | | | | | | | | | | 0.16M | 0.15M | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 899.00 |
|
Goodwill & Intangibles
|
| | | | | | | 0.05M | | 0.05M | | 0.10M | | | | 0.13M | 0.17M | 0.17M | | | | | 0.10M | | | 0.02M | 0.02M | 0.02M | | 0.02M | | | | | | | | | | | | | 0.16M | 0.15M | 1.56M | 1.56M | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 899.00 |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 0.00M | | | | 0.05M | | | | | | | 0.34M | | | | 0.76M | | | | 0.65M | | | | 0.69M | | | | 0.78M | | | | 0.99M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | | 0.01M | | 0.01M | | | | 0.18M | 0.01M | 0.23M | | | | | 0.00M | | | 0.01M | 0.02M | 0.00M | | 0.00M | 0.02M | 0.00M | 0.00M | 0.00M | 0.02M | | 833.00 | 833.00 | 0.02M | | | | | 0.00M | | | | | 0.03M | 0.03M | 0.02M | | 0.03M | 0.41M | | | | | |
|
Non-Current Assets
|
| 0.05M | 0.38M | 0.18M | 0.18M | 0.21M | 0.28M | 0.34M | | 0.35M | | 0.51M | | | | 0.60M | 0.67M | 0.64M | | | | | 0.80M | | | 0.35M | 0.30M | 0.37M | | 0.42M | 0.36M | 2.05M | 1.78M | 1.75M | 1.10M | 0.93M | 0.86M | 0.77M | 0.65M | 0.54M | 0.45M | 0.37M | | 0.49M | 1.56M | 1.68M | 0.15M | 0.23M | 0.21M | 0.21M | 0.20M | 0.19M | 0.18M | 0.67M | 1.03M | 0.99M | 0.93M | 0.85M | 0.60M |
|
Assets
|
0.01M | 0.08M | 0.74M | 0.78M | 0.85M | 1.03M | 1.23M | 1.71M | | 1.87M | | 2.92M | | | | 4.44M | 4.26M | 4.29M | | | | | 2.05M | | | 1.18M | 1.12M | 1.11M | | 1.04M | 0.75M | 2.86M | 2.59M | 2.70M | 2.16M | 2.16M | 2.16M | 2.06M | 1.59M | 1.44M | 1.29M | 1.15M | 0.03M | 1.01M | 2.26M | 2.07M | 0.29M | 0.29M | 0.28M | 0.25M | 0.23M | 0.26M | 0.23M | 0.69M | 1.07M | 1.07M | 1.00M | 0.88M | 0.68M |
|
Accounts Payables
|
0.01M | 0.04M | -0.03M | 0.07M | 0.09M | 0.05M | 0.01M | 0.10M | | 0.15M | | 0.17M | | | | 0.49M | 0.26M | 0.19M | | | | | 0.17M | | | 0.20M | 0.15M | 0.28M | | 0.18M | 0.16M | 0.16M | 0.08M | 0.09M | 0.11M | 0.15M | 0.06M | 0.07M | 0.07M | 0.07M | 0.06M | 0.29M | 0.13M | 0.06M | 0.06M | 0.11M | 0.23M | 0.20M | 0.25M | 0.31M | 0.66M | 0.79M | 0.82M | 0.84M | 0.99M | 1.16M | 1.42M | 1.72M | 1.68M |
|
Notes Payables
|
0.01M | 0.18M | | | 0.01M | 0.00M | | 0.05M | | 0.07M | | 0.12M | | | | 0.10M | 0.06M | 0.07M | | | | | 0.01M | | | 0.01M | | | | | | | | | | | | | 0.12M | | | | 0.12M | | | 0.61M | 0.18M | | 0.37M | 0.04M | 0.40M | 0.00M | 0.00M | 0.00M | 0.45M | 0.05M | 0.67M | 0.67M | 0.45M |
|
Payables
|
0.02M | 0.22M | -0.03M | 0.07M | 0.10M | 0.05M | 0.01M | 0.15M | | 0.22M | | 0.29M | | | | 0.59M | 0.32M | 0.26M | | | | | 0.18M | | | 0.20M | 0.15M | 0.28M | | 0.18M | 0.16M | 0.16M | 0.08M | 0.09M | 0.11M | 0.15M | 0.06M | 0.07M | 0.19M | 0.07M | 0.06M | 0.29M | 0.25M | 0.06M | 0.06M | 0.72M | 0.41M | 0.20M | 0.62M | 0.35M | 1.06M | 0.80M | 0.82M | 0.84M | 1.44M | 1.21M | 2.08M | 2.39M | 2.13M |
|
Accumulated Expenses
|
0.00M | 0.01M | | 0.00M | 0.02M | 0.04M | 0.06M | 0.09M | | 0.14M | | 0.10M | | | | 0.18M | 0.18M | 0.23M | | | | | 0.35M | | | 0.18M | 0.15M | 0.12M | | 0.08M | 0.10M | 0.07M | 0.03M | 0.07M | 0.13M | 0.02M | 0.06M | 0.03M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.33M | 0.04M | 0.02M | 0.03M | 0.08M | 0.10M | 0.16M | 0.00M | | | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Other Accumulated Expenses
|
| | 0.30M | 0.07M | | | 0.08M | 0.91M | | | | 0.17M | | | | | | | | | | | 0.04M | | | 0.00M | 0.02M | 0.01M | | 0.00M | | | | | 0.03M | | | | | | | | 0.02M | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.01M | 0.12M | 0.38M | 0.61M | 0.12M | 0.75M | 0.82M | 0.83M | 0.00M | 1.31M | 1.51M | 1.40M | 0.38M | 1.50M | 1.56M | 3.99M | 4.45M |
|
Current Taxes
|
| | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | 0.04M | | | | | 0.12M | 0.03M | | | | | 188.00 | | | | | | | | | 5.88M | 5.41M | 4.84M | 4.37M | 4.13M | 3.93M | 3.71M | 3.21M | 2.82M | 2.47M | 2.22M | 1.97M | 1.82M | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 759.00 | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | | | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.02M | 0.23M | 0.01M | 0.08M | 0.13M | 0.09M | 0.15M | 0.37M | | 0.40M | | 0.48M | | | | 1.08M | 0.78M | 0.57M | | | | | 0.69M | | | 0.52M | 0.43M | 0.52M | | 0.30M | 0.27M | 1.38M | 1.23M | 1.19M | 1.22M | 1.15M | 1.10M | 1.20M | 1.11M | 1.05M | 0.98M | 1.18M | 0.23M | 1.31M | 0.50M | 0.75M | 1.09M | 1.63M | 1.43M | 1.53M | 1.88M | 2.81M | 3.22M | 4.00M | 4.37M | 4.40M | 4.78M | 8.62M | 9.07M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | 0.28M | 2.00M | 0.18M | 0.35M | 0.37M | 0.38M | 1.08M | | | 0.02M | 1.60M | | | | 1.69M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | 4.32M | 3.83M | 3.38M | 3.15M | 2.95M | 2.74M | 2.30M | 1.99M | 1.69M | 1.47M | 1.27M | 1.11M | | | | | | | | | | | | | | | |
|
Minority Interest
|
| -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 0.00M | | | | -0.03M | | | | | | | | | | | | | | | 0.01M | | | | 0.83M | | | | 0.81M | | | | 0.84M | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 626.00 | 0.00M | 0.00M | 0.01M | 0.01M | 1.40M | 1.39M | | | | 4.45M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | | 1.91M | 2.03M | 2.18M | 2.92M | 3.34M | 2.82M | 3.64M | | | | 4.73M |
|
Total Liabilities
|
0.02M | 0.23M | 0.01M | 0.08M | 0.13M | 0.09M | 0.15M | 0.37M | | 0.40M | | 0.49M | | | | 1.10M | 0.77M | 0.57M | 0.58M | | | | 0.69M | | | 0.52M | 0.43M | 0.52M | | 0.30M | 0.27M | 6.12M | 5.55M | 5.02M | 4.60M | 4.30M | 4.04M | 3.94M | 3.41M | 3.03M | 2.67M | 2.66M | 0.52M | 2.42M | 0.61M | 1.10M | 1.39M | 2.09M | 1.91M | 2.03M | 2.19M | 2.93M | 3.35M | 4.22M | 5.03M | 4.52M | 4.90M | 8.74M | 9.18M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.07M | 0.12M | 0.38M | 0.61M | 0.12M | 0.75M | 0.82M | 0.83M | 0.00M | 1.31M | 1.51M | 1.40M | 0.38M | 1.50M | 1.56M | 3.99M | 4.45M |
|
Common Equity
|
| -0.16M | 0.72M | 0.70M | 0.72M | 0.94M | 1.07M | 1.34M | | 1.47M | | 2.43M | | | | 3.34M | 3.46M | 3.69M | | | | | 1.36M | | | 0.66M | 0.69M | 0.59M | | 0.74M | 0.47M | -3.26M | -2.95M | -2.32M | -2.44M | -2.14M | -1.88M | -1.89M | -1.82M | -1.59M | -1.38M | -1.51M | -0.49M | -1.41M | -0.62M | 0.52M | -1.10M | -1.80M | -1.62M | -1.78M | -1.95M | -2.67M | -3.12M | -3.53M | -3.96M | -3.45M | -3.90M | -7.86M | -8.50M |
|
Shareholder's Equity
|
-0.01M | -0.16M | 0.72M | 0.70M | 0.72M | 0.94M | 1.07M | 1.34M | | 1.47M | | 2.43M | | | | 3.34M | 3.46M | 3.69M | | | | | 1.36M | | | 0.66M | 0.69M | 0.59M | | 0.74M | 0.47M | -3.26M | -2.95M | -2.32M | -2.44M | -2.14M | -1.88M | -1.89M | -1.82M | -1.59M | -1.38M | -1.51M | -0.49M | -1.41M | -0.62M | 0.52M | -1.10M | -1.80M | -1.62M | -1.78M | -1.95M | -2.67M | -3.12M | -3.53M | -3.96M | -3.45M | -3.90M | -7.86M | -8.50M |
|
Liabilities and Shareholders Equity
|
0.01M | 0.08M | 0.74M | 0.78M | 0.85M | 1.03M | 1.23M | 1.71M | | 1.87M | | 2.92M | | | | 4.44M | 4.26M | 4.29M | | | | | 2.05M | | | 1.18M | 1.12M | 1.11M | | 1.04M | 0.75M | 2.86M | 2.59M | 2.70M | 2.16M | 2.16M | 2.16M | 2.06M | 1.59M | 1.44M | 1.29M | 1.15M | 0.03M | 1.01M | 2.26M | 2.07M | 0.29M | 0.29M | 0.28M | 0.25M | 0.23M | 0.26M | 0.23M | 0.69M | 1.07M | 1.07M | 1.00M | 0.88M | 0.68M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.30M | 0.30M | 0.02M | 0.02M | 1.12M | 0.02M | -0.02M | 0.02M | 2.35M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Retained Earnings
|
0.01M | -0.77M | -1.11M | -1.28M | -1.27M | -1.04M | -0.91M | -0.67M | | -0.59M | | 0.28M | | | | 1.07M | 1.05M | 1.19M | | | | | -1.14M | | | -2.15M | -2.17M | -2.28M | | -2.13M | -2.39M | -6.13M | -5.82M | -5.18M | -5.39M | -5.09M | -4.84M | -4.84M | -4.77M | -4.55M | -4.37M | -4.49M | -0.91M | -4.46M | -2.00M | -2.64M | -2.38M | -3.10M | -2.92M | -3.08M | -3.31M | -4.03M | -4.50M | -5.02M | -5.56M | -5.10M | -5.55M | -9.54M | -10.46M |
|
Preferred Shares
|
0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.00 | | 259.00 | | | | | | | | | | | | | | |