|
Accumulated Depreciation
|
| | | 4.83M | | | | 1.59M | | | |
|
Cash & Equivalents
|
| | | 33.21M | 121.44M | 102.44M | 84.66M | 67.46M | 42.11M | 22.30M | 77.70M |
|
Receivables - Net
|
| | | 0.02M | 0.01M | 0.02M | | | | | |
|
Receivables
|
| | | 0.02M | 0.01M | 0.02M | | | | | |
|
Inventory
|
| | | 0.07M | 0.07M | 0.06M | 0.07M | 0.07M | | | |
|
Prepaid Assets
|
| | | 2.03M | 2.63M | 3.71M | 2.91M | 4.23M | 4.94M | 4.40M | 2.05M |
|
Current Assets
|
| | | 35.65M | 124.47M | 106.56M | 87.65M | 71.76M | 47.05M | 26.69M | 79.70M |
|
Property, Plant & Equipment (Net)
|
| | | 0.49M | 1.90M | 3.17M | 3.00M | 2.98M | 3.14M | 2.96M | 2.68M |
|
Other Non-Current Assets
|
| | | 5.54M | 4.25M | 4.25M | 4.25M | 4.25M | 4.25M | 4.25M | 4.25M |
|
Non-Current Assets
|
| | | 40.56M | 39.05M | 39.88M | 39.27M | 36.31M | 35.99M | 35.32M | 34.57M |
|
Assets
|
| | | 76.21M | 163.52M | 146.44M | 126.92M | 108.08M | 83.04M | 62.01M | 114.27M |
|
Accounts Payables
|
| | | 7.33M | 8.65M | 7.11M | 9.03M | 11.58M | 12.33M | 12.89M | 12.35M |
|
Payables
|
| | | 7.33M | 8.65M | 7.11M | 9.03M | 11.58M | 12.33M | 12.89M | 12.35M |
|
Accumulated Expenses
|
| | | 3.50M | 4.96M | 2.92M | 4.29M | 4.18M | 2.88M | 3.07M | 4.38M |
|
Other Accumulated Expenses
|
| | | 0.00M | 0.10M | 0.43M | 0.45M | 5.75M | 7.99M | 8.41M | 5.92M |
|
Short term Debt
|
| | | 0.57M | | | | | | | |
|
Current Leases
|
| | | 2.73M | 3.59M | 4.88M | 4.92M | 4.96M | 4.99M | 5.03M | 5.07M |
|
Total Current Liabilities
|
| | | 11.19M | 13.27M | 14.28M | 15.72M | 19.77M | 18.80M | 21.83M | 18.68M |
|
Non-Current Debt
|
| | | 55.15M | 28.70M | 28.37M | 30.32M | 30.16M | 29.39M | 29.98M | 30.77M |
|
Convertible Debt
|
| | | 27.16M | 20.90M | 20.90M | 20.90M | 20.90M | 20.90M | 20.90M | 20.90M |
|
Preferred Stock Liabilities
|
| | | 287.33M | | | | | | | |
|
Minority Interest
|
| | | 5.28M | | | | | | | |
|
Operating Leases
|
| | | 28.51M | 28.25M | 27.97M | 27.69M | 27.38M | 27.05M | 26.70M | 26.35M |
|
Other Non-Current Liabilities
|
| | | 0.16M | 0.33M | 0.96M | 1.07M | 1.00M | 0.92M | 0.84M | 0.75M |
|
Total Non-Current Liabilities
|
| | | 113.78M | 79.01M | 74.72M | 75.53M | 78.66M | 75.75M | 79.38M | 116.70M |
|
Total Liabilities
|
| | | 113.94M | 79.34M | 75.68M | 76.60M | 79.65M | 76.67M | 80.22M | 117.45M |
|
Total Debt
|
| | | 55.73M | 28.70M | 28.37M | 30.32M | 30.16M | 29.39M | 29.98M | 30.77M |
|
Common Equity
|
| | | -325.06M | 84.18M | 70.75M | 50.32M | 28.42M | 6.38M | -18.21M | -3.18M |
|
Shareholder's Equity
|
| | | -325.06M | 84.18M | 70.75M | 50.32M | 28.42M | 6.38M | -18.21M | -3.18M |
|
Liabilities and Shareholders Equity
|
| | | 76.21M | 163.52M | 146.44M | 126.92M | 108.08M | 83.04M | 62.01M | 114.27M |
|
Retained Earnings
|
| | | -346.62M | -349.94M | -367.17M | -390.34M | -415.31M | -439.05M | -466.93M | -512.54M |
|
Treasury Shares
|
| | | 0.60M | | | | 0.02M | | | |
|
Shares Outstanding
|
2.06M | 2.09M | 2.10M | 2.11M | 47.90M | 47.91M | 48.09M | 48.76M | 48.92M | 49.92M | 132.22M |