|
Cash & Equivalents
|
4.80M | 5.28M | 4.09M | 5.51M | 6.96M | 76.11M | 74.84M | 35.93M | 17.79M | 24.61M | 23.48M | 40.81M | 31.00M | 18.90M | 25.58M | 6.94M | 14.23M | 27.75M | 20.20M |
|
Cash & Current Investments
|
4.80M | 5.28M | 4.09M | 5.51M | 6.96M | 76.11M | 74.84M | 35.93M | 17.79M | 24.61M | 23.48M | 40.81M | 31.00M | 18.90M | 25.58M | 6.94M | 14.23M | 27.75M | 20.20M |
|
Prepaid Assets
|
| | | 1.22M | 1.15M | 0.95M | 1.24M | 1.90M | 3.12M | 3.99M | 5.23M | 1.66M | 1.57M | 4.46M | 4.20M | 0.57M | 0.28M | 0.40M | 1.44M |
|
Current Assets
|
| | | 32.46M | 30.04M | 109.59M | 100.81M | 90.63M | 77.12M | 83.45M | 85.08M | 97.75M | 81.69M | 72.79M | 59.54M | 7.51M | 14.51M | 28.14M | 21.62M |
|
Property, Plant & Equipment (Net)
|
| | | 0.74M | 0.73M | 0.88M | 1.04M | 1.22M | 1.39M | 3.65M | 4.03M | 3.97M | 3.81M | 3.66M | 3.60M | 0.15M | 0.69M | 0.12M | 0.11M |
|
Other Non-Current Assets
|
| | | 2.15M | 3.52M | 0.29M | 0.31M | 0.23M | 0.23M | 0.23M | 1.24M | 1.36M | 1.32M | 1.02M | 0.01M | | | 0.04M | 1.00M |
|
Non-Current Assets
|
| | | 2.89M | 4.26M | 1.18M | 1.36M | 1.44M | 1.62M | 3.89M | 5.27M | 5.33M | 13.04M | 12.45M | 11.21M | 0.15M | 4.12M | 0.17M | 1.11M |
|
Assets
|
| | | 35.35M | 34.29M | 110.77M | 102.17M | 92.07M | 78.74M | 87.34M | 90.35M | 103.08M | 94.73M | 85.23M | 70.75M | 7.66M | 18.63M | 28.31M | 22.73M |
|
Accounts Payables
|
| | | 1.67M | 0.95M | 1.26M | 1.15M | 1.95M | 1.78M | 1.50M | 4.55M | 3.40M | 2.79M | 2.50M | 2.29M | 1.57M | 1.63M | 2.57M | 1.51M |
|
Notes Payables
|
| | | 7.20M | 7.20M | 7.20M | 7.20M | 7.20M | 7.20M | | | | 2.20M | 4.41M | 27.84M | 4.74M | 4.98M | | |
|
Payables
|
| | | 8.87M | 8.15M | 8.46M | 8.35M | 9.15M | 8.98M | 1.50M | 4.55M | 3.40M | 4.99M | 6.91M | 30.14M | 6.31M | 6.61M | 2.57M | 1.51M |
|
Accumulated Expenses
|
| | | 5.44M | 7.86M | 6.69M | 8.32M | 8.12M | 7.86M | 11.21M | 10.00M | 13.09M | 11.16M | 10.38M | 11.60M | 0.34M | 6.03M | 0.87M | 0.90M |
|
Other Accumulated Expenses
|
| | | 0.31M | 0.62M | 0.62M | 0.84M | 0.93M | 0.80M | 2.04M | 1.25M | 1.63M | 1.96M | 2.19M | 1.77M | 0.00M | 0.34M | 0.13M | 0.08M |
|
Current Leases
|
| | | | | | | | | | | | 0.80M | 0.84M | 0.88M | 0.42M | 0.43M | | |
|
Current Deferred Revenue
|
| | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 1.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | | | | |
|
Total Current Liabilities
|
| | | 14.38M | 16.07M | 15.22M | 16.74M | 17.33M | 16.90M | 13.77M | 14.59M | 16.53M | 16.18M | 17.31M | 41.75M | 1.91M | 12.64M | 3.43M | 2.41M |
|
Non-Current Debt
|
| | | 10.24M | 8.58M | 6.93M | 5.28M | 3.62M | 1.97M | 25.91M | 26.06M | 26.20M | 24.14M | 22.08M | | | | | |
|
Convertible Debt
|
| | | 3.40M | 11.02M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.07M | 0.06M | 0.05M | 0.04M | 0.04M | 0.16M | 1.55M | 2.03M | 2.20M | -2.30M | | | | | | |
|
Preferred Stock Liabilities
|
| | | 131.41M | 131.41M | | | | | | | | | | | 10.52M | | | |
|
Operating Leases
|
| | | | | | | | | | | | 9.56M | 9.36M | 9.12M | 4.03M | 3.91M | | |
|
Other Non-Current Liabilities
|
| | | 0.13M | 0.07M | | | | | | | | | | 0.08M | 0.08M | | | |
|
Total Non-Current Liabilities
|
| | | 28.23M | 35.73M | | | | | | | | | | 50.87M | 17.23M | | | |
|
Total Liabilities
|
| | | 28.36M | 35.80M | 22.20M | 22.05M | 20.99M | 19.06M | 41.25M | 42.69M | 44.94M | 49.87M | 48.75M | 50.95M | 17.31M | 16.55M | | |
|
Total Debt
|
| | | 10.24M | 8.58M | 6.93M | 5.28M | 3.62M | 1.97M | 25.91M | 26.06M | 26.20M | 24.14M | 22.08M | | | | | |
|
Common Equity
|
| | | -124.42M | -132.92M | 88.57M | 80.11M | 71.08M | 59.68M | 46.09M | 47.67M | 58.15M | 44.85M | 36.49M | 19.80M | -4.77M | 2.08M | 24.88M | 20.32M |
|
Shareholder's Equity
|
| | | -124.42M | -132.92M | 88.57M | 80.11M | 71.08M | 59.68M | 46.09M | 47.67M | 58.15M | 44.85M | 36.49M | 19.80M | -4.77M | 2.08M | 24.88M | 20.32M |
|
Liabilities and Shareholders Equity
|
| | | 35.35M | 34.29M | 110.77M | 102.17M | 92.07M | 78.74M | 87.34M | 90.35M | 103.08M | 94.73M | 85.23M | 70.75M | 7.66M | 18.63M | 28.31M | 22.73M |
|
Retained Earnings
|
| | | -128.00M | -137.07M | -146.14M | -156.09M | -166.93M | -179.81M | -195.90M | -196.28M | -215.88M | -232.97M | -250.08M | -268.82M | -4.97M | -289.68M | -41.80M | -46.90M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | 0.02M |