|
Cash & Equivalents
|
0.61M | 0.33M | 0.05M | 2.02M | 1.93M | 2.56M | 3.27M | 2.59M | 3.36M | 3.06M | 2.75M | 2.97M | 3.07M | 3.06M | 0.88M |
|
Short-term Investments
|
| | | 1.60M | | | | | 0.13M | 0.06M | 0.63M | 0.11M | 0.16M | 0.67M | 0.02M |
|
Cash & Current Investments
|
0.61M | 0.33M | 0.05M | 3.61M | 1.93M | 2.56M | 3.27M | 2.59M | 3.49M | 3.12M | 3.38M | 3.08M | 3.24M | 3.74M | 0.90M |
|
Prepaid Assets
|
0.45M | 0.33M | 0.20M | 0.40M | | | 0.05M | | 0.66M | 0.78M | 0.54M | 0.30M | 0.57M | 1.54M | 2.63M |
|
Current Assets
|
1.06M | 0.66M | 0.26M | 5.48M | 0.11M | 0.81M | 0.69M | | 6.24M | 5.92M | 5.98M | 5.16M | 5.77M | 6.92M | 5.32M |
|
Property, Plant & Equipment (Net)
|
| | | 55.21M | | | | | 94.83M | 95.98M | 97.01M | 97.53M | 98.07M | 100.07M | 84.18M |
|
Long-Term Investments
|
87.98M | 88.10M | 88.50M | 89.24M | 91.05M | 48.11M | 48.97M | | | | 0.17M | 6.02M | | | |
|
Other Non-Current Assets
|
| | | 0.01M | | | 0.15M | | | 1.08M | 1.05M | | | | |
|
Non-Current Assets
|
87.98M | 88.10M | 88.50M | 59.23M | 91.05M | 48.11M | 49.12M | | 94.85M | 96.00M | 102.39M | 97.55M | 98.09M | 99.04M | 84.20M |
|
Assets
|
89.04M | 88.76M | 88.75M | 64.71M | 91.16M | 48.92M | 49.81M | | 101.09M | 101.92M | 108.37M | 102.71M | 103.86M | 105.96M | 89.52M |
|
Accounts Payables
|
| | | 1.22M | | | 1.54M | | 5.81M | 8.60M | 7.99M | 8.87M | 6.60M | 6.28M | 5.86M |
|
Notes Payables
|
| | | 0.13M | | | 1.52M | | 3.12M | 3.67M | 3.83M | 3.56M | 2.90M | | |
|
Payables
|
| | | 1.35M | | | 3.06M | | 8.93M | 12.28M | 11.82M | 12.43M | 9.50M | 6.28M | 5.86M |
|
Accumulated Expenses
|
0.16M | 0.23M | 0.24M | 1.13M | 0.72M | 1.15M | 1.80M | | 5.71M | 5.91M | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | 0.65M | 0.65M | 7.39M | 7.92M | 8.39M | 9.12M | 3.91M |
|
Short term Debt
|
| | | 1.19M | | | | | 9.41M | 9.78M | 10.91M | 5.52M | 5.75M | 6.12M | 1.00M |
|
Current Leases
|
| | | 0.07M | | | | | | | | | | | |
|
Current Taxes
|
| 0.10M | 0.15M | 0.22M | 0.41M | 1.70M | 0.35M | | | | | | | | |
|
Total Current Liabilities
|
0.16M | 0.33M | 0.39M | 4.23M | 1.84M | 3.17M | 5.68M | | 30.51M | 38.47M | 44.78M | 36.39M | 33.71M | 27.61M | 15.26M |
|
Non-Current Debt
|
| | | | | | | | 31.39M | 30.13M | 28.84M | | | | |
|
Non-Current Deffered Revenue
|
2.59M | 2.59M | 2.59M | 2.59M | 2.59M | 2.59M | 2.59M | | | 1.20M | 1.14M | 1.06M | 1.20M | 1.20M | |
|
Preferred Stock Liabilities
|
87.97M | 87.97M | 88.35M | 89.04M | 90.80M | 47.45M | 48.59M | | | | | | | | |
|
Minority Interest
|
| | | | | | | | 33.41M | 33.41M | 30.56M | 24.61M | 21.22M | 21.22M | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 4.96M | 4.61M | 3.76M | 2.69M | 1.92M | 1.52M | 7.07M |
|
Operating Leases
|
| | | 0.06M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 4.49M | 1.04M | 1.46M | 2.44M | | 5.63M | 0.98M | 0.99M | 5.68M | 1.39M | 1.43M | 1.22M |
|
Total Non-Current Liabilities
|
2.59M | 2.59M | 2.59M | 31.98M | 3.63M | 4.05M | 2.44M | | 43.97M | 36.98M | 34.26M | 38.59M | 37.64M | 40.14M | 13.36M |
|
Total Liabilities
|
2.75M | 2.92M | 2.98M | 36.20M | 5.47M | 7.22M | 8.12M | 19.80M | 74.48M | 75.45M | 79.04M | 74.99M | 71.35M | 67.75M | 28.62M |
|
Total Debt
|
| | | 1.19M | | | | | 40.80M | 39.92M | 39.75M | 5.52M | 5.75M | 6.12M | 1.00M |
|
Common Equity
|
-1.68M | -2.14M | -2.57M | 28.50M | -5.11M | 33.09M | 32.44M | -19.80M | 26.61M | 26.46M | 29.33M | 27.72M | 32.84M | 38.45M | 60.90M |
|
Shareholder's Equity
|
-1.68M | -2.14M | -2.57M | 28.50M | -5.11M | 33.09M | 32.44M | -19.80M | 26.61M | 26.46M | 29.33M | 27.72M | 32.84M | 38.45M | 60.90M |
|
Liabilities and Shareholders Equity
|
89.04M | 88.76M | 88.75M | 64.71M | 91.16M | 48.92M | 49.81M | | 101.09M | 101.92M | 108.37M | 102.71M | 103.86M | 105.96M | 89.52M |
|
Retained Earnings
|
-1.68M | -2.14M | -2.57M | -3.18M | -5.11M | -5.75M | -6.90M | | -24.41M | -24.45M | -28.29M | -28.20M | -29.95M | -31.07M | -25.21M |
|
Treasury Shares
|
0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | | | | | 0.23M | | | |