|
Cash & Equivalents
|
0.88M | 0.82M | 0.84M | 0.71M | 0.63M | 0.65M | 0.59M | 0.52M | 0.43M | 0.37M | 0.40M | 0.36M | 0.29M | 0.24M | 0.20M | 0.14M | 0.09M | 0.06M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 628.00 | 0.01M | 0.00M | 0.00M | 0.05M | 0.03M | 405.00 | 0.01M | 0.05M | |
|
Cash & Current Investments
|
0.88M | 0.82M | 0.84M | 0.71M | 0.63M | 0.65M | 0.59M | 0.52M | 0.43M | 0.37M | 0.40M | 0.36M | 0.29M | 0.24M | 0.20M | 0.14M | 0.09M | 0.06M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 628.00 | 0.01M | 0.00M | 0.00M | 0.05M | 0.03M | 405.00 | 0.01M | 0.05M | |
|
Receivables - Net
|
| | | 0.00M | 0.00M | 0.00M | | | | | | | 0.00M | 0.00M | 0.00M | | | 0.01M | 0.01M | 0.01M | | | 0.09M | 0.10M | 0.11M | 0.11M | 0.12M | 0.13M | 0.13M | 0.15M | 0.16M | 0.15M | 0.13M |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | | 608.00 | | | | | | | | | | | | | | |
|
Receivables
|
| | | 0.00M | 0.00M | 0.00M | | | | | | | 0.00M | 0.00M | 0.00M | | | 0.01M | 0.01M | 0.01M | | | 0.09M | 0.10M | 0.11M | 0.11M | 0.12M | 0.13M | 0.13M | 0.15M | 0.16M | 0.15M | 0.13M |
|
Prepaid Assets
|
| | | 0.03M | 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.07M | 0.06M | 0.09M | 0.08M | 0.08M | 0.04M | 0.01M | 0.00M | 0.05M | 0.05M | 0.01M |
|
Current Assets
|
| 1.02M | 1.07M | 0.95M | 0.84M | 0.77M | 0.70M | 0.63M | 0.56M | 0.48M | 0.41M | 0.37M | 0.30M | 0.25M | 0.21M | 0.16M | 0.11M | 0.08M | 0.03M | 0.02M | 0.03M | 0.03M | 0.16M | 2.08M | 1.64M | 1.12M | 0.64M | 0.21M | 0.16M | 8.17M | 0.22M | 0.26M | 0.13M |
|
Land & Improvements
|
| | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M |
|
Long-Term Deferred Tax
|
| | | | | 0.18M | 0.20M | 0.22M | 0.23M | 0.25M | 0.28M | 0.40M | 0.32M | 0.35M | 0.28M | 0.39M | 0.39M | 0.43M | 0.44M | 0.42M | 0.42M | 0.42M | 0.44M | 0.53M | 0.67M | 0.66M | 0.78M | 0.91M | 0.92M | 0.92M | 0.95M | 0.96M | 0.83M |
|
Other Non-Current Assets
|
| | | | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | 0.17M | 0.17M | 0.17M | |
|
Non-Current Assets
|
| 0.11M | 0.03M | 0.04M | 0.05M | 0.05M | 0.21M | 0.20M | 0.19M | 0.17M | 0.15M | 0.14M | 0.12M | 0.10M | 0.11M | 0.09M | 0.07M | 0.06M | 0.06M | 0.06M | 0.10M | 0.10M | 7.98M | 8.21M | 8.23M | 8.18M | 8.17M | 8.10M | 8.10M | 0.05M | 7.94M | 7.86M | 0.03M |
|
Assets
|
1.19M | 1.13M | 1.09M | 1.00M | 0.89M | 0.81M | 0.91M | 0.83M | 0.74M | 0.65M | 0.56M | 0.50M | 0.42M | 0.35M | 0.32M | 0.25M | 0.18M | 0.15M | 0.09M | 0.08M | 0.13M | 0.13M | 8.14M | 10.29M | 9.87M | 9.31M | 8.81M | 8.31M | 8.26M | 8.22M | 8.16M | 8.12M | 0.16M |
|
Accounts Payables
|
| | 0.00M | | | | | | | | | | | 0.03M | | | 0.00M | 0.08M | 0.08M | 0.08M | 0.08M | 0.00M | 0.12M | 0.13M | 0.13M | 0.13M | 0.11M | 0.11M | 0.20M | 0.00M | 0.36M | 0.31M | 0.08M |
|
Notes Payables
|
| | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00 |
|
Payables
|
| | 0.01M | | | | | | | | | | | 0.03M | | | 0.00M | 0.08M | 0.08M | 0.08M | 0.08M | 0.00M | 0.12M | 0.13M | 0.13M | 0.13M | 0.11M | 0.11M | 0.20M | 0.00M | 0.36M | 0.31M | 0.08M |
|
Accumulated Expenses
|
0.30M | 0.30M | 0.30M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | 0.01M | 0.03M | 0.05M | | 0.02M | 0.00M | 0.00M | 0.00M | 0.06M | 0.07M | 0.66M | 0.94M | 0.93M | 1.00M | 0.55M | 0.58M | 0.18M | 0.57M | 0.60M | 0.17M |
|
Short term Debt
|
| | | | | | | | | | | | | 0.02M | 0.06M | 0.06M | 0.01M | 0.07M | 0.07M | 0.06M | 0.06M | 0.01M | 3.93M | 0.72M | 0.39M | 0.47M | 0.46M | 0.48M | 0.47M | 0.01M | 0.57M | 0.61M | 0.01M |
|
Current Leases
|
| | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M | 0.05M | 0.03M | 0.08M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.03M | 0.03M | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.04M | 0.02M | 0.02M | 0.01M | 0.01M | |
|
Total Current Liabilities
|
0.33M | 0.33M | 0.31M | 0.00M | 0.01M | 0.00M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.10M | 0.11M | 0.13M | 0.14M | 0.15M | 0.16M | 0.18M | 0.16M | 0.16M | 0.17M | 0.17M | 4.89M | 1.43M | 1.56M | 1.61M | 1.67M | 1.22M | 1.31M | 6.41M | 1.57M | 1.59M | 0.32M |
|
Non-Current Debt
|
| | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M | 0.06M | 0.03M | 0.03M | 0.03M | 4.66M | 4.77M | 5.42M | 5.39M | 0.04M | 5.45M | 5.47M | 0.04M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | 1.32M | 1.17M | 1.09M | 0.99M | 0.90M | 0.80M | 0.75M | 0.70M | 0.60M | 0.54M | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.17M | | | |
|
Operating Leases
|
| | | | | | 0.11M | 0.10M | 0.08M | 0.07M | 0.11M | 0.10M | 0.02M | 0.08M | | 0.03M | 0.08M | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.15M | 0.15M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 0.05M | 0.17M | | 5.76M | 5.84M | 6.02M | 6.19M | 6.25M | 6.29M | 6.45M | 6.54M | |
|
Total Liabilities
|
0.33M | 0.33M | 0.31M | 0.00M | 0.01M | 0.00M | 0.17M | 0.16M | 0.14M | 0.13M | 0.11M | 0.13M | 0.14M | 0.15M | 0.17M | 0.18M | 0.18M | 0.20M | 0.18M | 0.18M | 0.22M | 0.22M | 5.06M | 5.64M | 5.88M | 5.99M | 6.17M | 6.36M | 6.42M | 6.46M | 6.62M | 6.71M | 0.34M |
|
Total Debt
|
| | | | | | | | | | | | | 0.04M | 0.07M | 0.07M | 0.03M | 0.08M | 0.08M | 0.07M | 0.10M | 0.07M | 3.96M | 0.75M | 0.42M | 5.12M | 5.23M | 5.90M | 5.86M | 0.05M | 6.03M | 6.08M | 0.04M |
|
Common Equity
|
0.86M | 0.81M | 0.79M | 0.99M | 0.88M | 0.81M | 0.74M | 0.67M | 0.60M | 0.53M | 0.45M | 0.37M | 0.29M | 0.21M | 0.15M | 0.07M | -943.00 | -0.06M | -0.09M | -0.10M | -0.09M | -0.09M | 3.08M | 4.65M | 3.99M | 3.32M | 2.64M | 1.95M | 1.84M | 1.76M | 1.54M | 1.41M | -0.18M |
|
Shareholder's Equity
|
0.86M | 0.81M | 0.79M | 0.99M | 0.88M | 0.81M | 0.74M | 0.67M | 0.60M | 0.53M | 0.45M | 0.37M | 0.29M | 0.21M | 0.15M | 0.07M | -943.00 | -0.06M | -0.09M | -0.10M | -0.09M | -0.09M | 3.08M | 4.65M | 3.99M | 3.32M | 2.64M | 1.95M | 1.84M | 1.76M | 1.54M | 1.41M | -0.18M |
|
Liabilities and Shareholders Equity
|
1.19M | 1.13M | 1.09M | 1.00M | 0.89M | 0.81M | 0.91M | 0.83M | 0.74M | 0.65M | 0.56M | 0.50M | 0.42M | 0.35M | 0.32M | 0.25M | 0.18M | 0.15M | 0.09M | 0.08M | 0.13M | 0.13M | 8.14M | 10.29M | 9.87M | 9.31M | 8.81M | 8.31M | 8.26M | 8.22M | 8.16M | 8.12M | 0.16M |
|
Retained Earnings
|
-0.34M | -0.37M | -0.39M | -0.48M | -0.59M | -0.67M | -0.73M | -0.80M | -0.87M | -0.95M | -1.03M | -1.10M | -1.19M | -1.27M | -1.32M | -1.40M | -1.48M | -1.53M | -1.56M | -1.57M | -1.57M | -1.57M | -1.09M | -1.33M | -1.91M | -2.49M | -3.07M | -3.66M | -3.72M | -3.75M | -3.88M | -3.94M | -4.79M |