|
Cash & Equivalents
|
0.04M | 0.01M | 0.03M | 0.01M | 0.01M | 0.00M | 0.01M | 1.99M | 1.64M | 1.45M | 1.05M | 0.74M | 0.73M | 0.13M | 0.08M | 1.06M | 1.06M | 0.88M | 852.00 | 603.00 | 490.00 | 692.00 | 647.00 | 307.00 | 935.00 | 658.00 | 0.00M | 830.00 | 626.00 | 853.00 | 355.00 | 517.00 | 463.00 | 413.00 | 359.00 | 305.00 | 315.00 | 264.00 | 0.09M | 0.09M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 240.00 | 0.00M | 0.10M | 0.19M | 0.11M | 0.02M | 0.01M | 0.45M |
|
Short-term Investments
|
0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M |
|
Cash & Current Investments
|
0.05M | 0.01M | 0.03M | 0.01M | 0.01M | 0.00M | 0.01M | 1.99M | 1.64M | 1.45M | 1.05M | 0.74M | 0.73M | 0.13M | 0.08M | 1.06M | 1.06M | 0.88M | 852.00 | 603.00 | 490.00 | 692.00 | 647.00 | 307.00 | 935.00 | 658.00 | 0.00M | 830.00 | 626.00 | 853.00 | 355.00 | 517.00 | 463.00 | 413.00 | 359.00 | 305.00 | 315.00 | 264.00 | 0.09M | 0.09M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 240.00 | 0.00M | 0.10M | 0.19M | 0.11M | 0.02M | 0.01M | 0.47M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 2.33M | 0.07M | 0.03M | 0.01M | | | | | | | | | | 1.46M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 0.32M | 0.32M | 0.32M | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 2.33M | 0.07M | 0.03M | 0.01M | | | | | | | | | | 1.88M |
|
Prepaid Assets
|
500.00 | | 0.00M | | | | | 0.07M | 0.01M | 0.06M | 0.00M | 0.02M | 0.02M | 0.00M | -0.62M | | | | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.29M |
|
Current Assets
|
0.05M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 2.06M | 1.65M | 1.46M | 1.05M | 0.76M | 0.23M | 0.13M | 0.41M | 1.38M | 1.38M | 1.21M | 0.01M | 0.00M | 0.00M | 692.00 | 647.00 | 307.00 | 935.00 | 658.00 | 0.00M | 830.00 | 626.00 | 853.00 | 355.00 | 517.00 | 463.00 | 413.00 | 359.00 | 305.00 | 315.00 | 264.00 | 0.33M | 2.42M | 0.08M | 0.04M | 0.01M | 0.00M | 0.00M | 240.00 | 0.00M | 0.10M | 0.19M | 0.11M | 0.02M | 0.01M | 3.86M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 2.35M | 2.35M | 717.00 | 478.00 | 239.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.43M |
|
Intangibles
|
| | | | | | | 1.31M | 16.86M | 16.86M | 15.55M | 2.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.47M |
|
Goodwill & Intangibles
|
| | | | | | | 1.31M | 16.86M | 16.86M | 15.55M | 2.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.90M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | 0.03M | | | 9.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M |
|
Non-Current Assets
|
0.01M | 0.01M | 0.01M | | | | 6,447.99M | 1.31M | 16.86M | 16.86M | 15.55M | 2.07M | 2.38M | 2.38M | 717.00 | 9.40M | 3.61M | 3.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.11M | | | 23.82M |
|
Assets
|
0.07M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 6,448.00M | 3.38M | 18.51M | 18.32M | 16.60M | 2.83M | 2.62M | 2.52M | 0.41M | 10.78M | 4.99M | 4.86M | 0.01M | 0.00M | 0.00M | 692.00 | 647.00 | 307.00 | 935.00 | 658.00 | 0.00M | 830.00 | 626.00 | 853.00 | 355.00 | 517.00 | 463.00 | 413.00 | 359.00 | 305.00 | 315.00 | 264.00 | 0.33M | 2.42M | 0.08M | 0.04M | 0.01M | 0.00M | 0.00M | 240.00 | 0.00M | 0.10M | 0.33M | 0.11M | 0.02M | 0.01M | 23.82M |
|
Accounts Payables
|
0.04M | 0.03M | 0.04M | 0.01M | 0.02M | 0.03M | 0.02M | 0.11M | 0.01M | 0.04M | 0.04M | 2.43M | 2.20M | 2.23M | 0.01M | | | | 0.00M | 780.00 | 780.00 | 779.00 | 779.00 | 779.00 | 0.00M | 779.00 | 779.00 | 779.00 | 779.00 | 779.00 | 0.00M | 779.00 | 779.00 | 0.00M | 778.00 | 778.00 | 780.00 | 0.00M | 0.23M | 2.57M | 0.10M | 0.22M | 0.26M | 0.30M | 0.33M | 0.29M | 0.33M | 0.36M | 0.40M | 0.48M | 0.50M | 0.51M | 2.66M |
|
Notes Payables
|
0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M |
|
Payables
|
0.09M | 0.08M | 0.09M | 0.06M | 0.07M | 0.08M | 0.02M | 0.11M | 0.01M | 0.04M | 0.04M | 2.43M | 2.20M | 2.23M | 0.01M | | | | 0.00M | 780.00 | 780.00 | 779.00 | 779.00 | 779.00 | 0.00M | 779.00 | 779.00 | 779.00 | 779.00 | 779.00 | 0.00M | 779.00 | 779.00 | 0.00M | 778.00 | 778.00 | 780.00 | 0.00M | 0.23M | 2.57M | 0.10M | 0.22M | 0.26M | 0.30M | 0.33M | 0.29M | 0.33M | 0.36M | 0.40M | 0.48M | 0.50M | 0.52M | 2.67M |
|
Accumulated Expenses
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M |
|
Short term Debt
|
| | | | | | | | | | | | | | 0.10M | | | | 0.78M | 0.82M | 0.86M | 0.56M | 0.62M | 0.66M | 0.70M | 0.74M | 0.79M | 0.84M | 0.88M | 0.92M | 0.97M | 1.01M | 1.05M | 1.09M | 1.13M | 1.18M | 1.22M | 1.26M | 1.26M | 0.07M | 0.11M | | | | | | | | | | | 0.01M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 263.00 | 191.00 | 119.00 | 48.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.09M | 0.08M | 0.09M | | | | | | | | | | | | 0.11M | | 0.33M | 0.29M | 0.78M | 0.82M | 0.86M | 0.57M | 0.62M | 0.66M | 0.70M | 0.74M | 0.79M | 0.84M | 0.88M | 0.92M | 0.97M | 1.01M | 1.05M | 1.09M | 1.13M | 1.18M | 1.22M | 1.26M | 1.53M | 2.64M | 0.21M | 0.23M | 0.27M | 0.32M | 0.37M | 0.33M | 0.40M | 0.36M | 0.40M | 1.03M | 1.19M | 0.67M | 6.30M |
|
Non-Current Debt
|
| | | | | | | 0.02M | | | | 0.42M | 0.59M | 0.68M | 0.10M | | 0.31M | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | -0.20M | -0.26M | | | 40.00 | 40.00 | | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M |
|
Operating Leases
|
0.05M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M |
|
Other Non-Current Liabilities
|
| | | | | | | 4.11M | 19.66M | 19.66M | 18.35M | 3.20M | 3.20M | 0.67M | | 1.83M | 1.83M | 1.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | -3.98M | -19.63M | -19.60M | -18.29M | -0.35M | -0.39M | 2.25M | | -1.68M | -1.50M | -1.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
0.10M | | | 0.07M | 0.07M | 0.09M | 0.03M | 0.14M | 0.02M | 0.06M | 0.06M | 2.85M | 2.81M | 2.93M | 0.11M | 0.15M | 0.33M | 0.29M | 0.78M | 0.82M | 0.86M | 0.57M | 0.62M | 0.66M | 0.70M | 0.74M | 0.79M | 0.84M | 0.88M | 0.92M | 0.97M | 1.01M | 1.05M | 1.09M | 1.13M | 1.18M | 1.22M | 1.26M | 1.53M | 2.64M | 0.21M | 0.23M | 0.27M | 0.32M | 0.37M | 0.33M | 0.40M | 0.36M | 0.40M | 1.03M | 1.19M | 0.67M | 6.50M |
|
Total Debt
|
| | | | | | | 0.02M | | | | 0.42M | 0.59M | 0.68M | 0.20M | | 0.31M | 0.27M | 0.78M | 0.82M | 0.86M | 0.56M | 0.62M | 0.66M | 0.70M | 0.74M | 0.79M | 0.84M | 0.88M | 0.92M | 0.97M | 1.01M | 1.05M | 1.09M | 1.13M | 1.18M | 1.22M | 1.26M | 1.26M | 0.07M | 0.11M | | | | | | | | | | | 0.01M | |
|
Common Equity
|
-0.02M | | | -0.06M | | | | 3.24M | | 18.26M | 16.54M | 0.04M | -0.19M | -0.41M | 0.30M | 10.64M | 4.66M | 4.57M | -0.77M | -0.82M | -0.86M | -0.56M | -0.62M | -0.66M | -0.70M | -0.74M | -0.79M | -0.84M | -0.88M | -0.92M | -0.97M | -1.01M | -1.05M | -1.09M | -1.13M | -1.18M | -1.22M | -1.26M | -1.20M | -0.22M | -0.13M | -0.19M | -0.26M | -0.32M | -0.37M | -0.33M | -0.40M | -0.26M | -0.07M | -0.92M | -1.16M | -0.67M | 17.55M |
|
Shareholder's Equity
|
| -0.06M | -0.07M | -0.06M | -0.07M | -0.09M | -0.02M | 3.24M | 18.49M | 18.26M | 16.54M | 0.04M | -0.19M | -0.41M | 0.30M | 10.64M | 4.66M | 4.57M | -0.77M | -0.82M | -0.86M | -0.56M | -0.62M | -0.66M | -0.70M | -0.74M | -0.79M | -0.84M | -0.88M | -0.92M | -0.97M | -1.01M | -1.05M | -1.09M | -1.13M | -1.18M | -1.22M | -1.26M | -1.20M | -0.22M | -0.13M | -0.19M | -0.26M | -0.32M | -0.37M | -0.33M | -0.40M | -0.26M | -0.07M | -0.92M | -1.16M | -0.67M | 17.55M |
|
Liabilities and Shareholders Equity
|
0.07M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 6,448.00M | 3.38M | 18.51M | 18.32M | 16.60M | 2.83M | 2.62M | 2.52M | 0.41M | 10.78M | 4.99M | 4.86M | 0.01M | 0.00M | 0.00M | 692.00 | 647.00 | 307.00 | 935.00 | 658.00 | 0.00M | 830.00 | 626.00 | 853.00 | 355.00 | 517.00 | 463.00 | 413.00 | 359.00 | 305.00 | 315.00 | 264.00 | 0.33M | 2.42M | 0.08M | 0.04M | 0.01M | 0.00M | 0.00M | 240.00 | 0.00M | 0.10M | 0.33M | 0.11M | 0.02M | 0.01M | 23.82M |
|
Retained Earnings
|
-5.58M | -5.62M | -5.63M | -5.62M | -5.63M | -5.64M | -5.70M | 7.07M | -7.36M | 7.59M | 8.00M | 9.59M | 9.99M | 11.41M | 11.78M | 12.52M | 19.17M | 19.93M | -28.01M | -28.06M | -28.10M | -28.14M | -28.20M | -28.24M | -28.28M | -28.32M | -28.37M | -28.42M | -28.46M | -28.50M | -28.55M | -28.59M | -28.63M | -28.67M | -28.71M | -28.76M | -28.80M | -28.84M | -28.83M | -29.11M | -29.02M | -29.08M | -29.14M | -29.21M | -29.25M | -31.06M | -29.36M | -30.11M | -31.31M | -34.33M | -34.99M | -35.48M | -36.44M |
|
Preferred Shares
|
| | | | | | | | | | | | 6.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00 | | | |