|
Cash & Equivalents
|
0.41M | 0.38M | 1.61M | 3.45M | 3.45M | 3.13M | 1.28M | 0.54M | 0.58M | 0.86M | 1.66M | 1.53M | 1.77M | 1.58M | 1.93M | 1.61M | 0.28M | 0.36M | 0.24M | 0.18M | 0.06M | 0.19M | 0.10M | 0.18M | | 0.10M | 0.16M | 0.45M | 0.10M | 0.02M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.86M | 0.90M | 0.90M | 0.32M | 0.31M | 0.24M | 0.49M | 0.05M | 0.03M |
|
Short-term Investments
|
0.40M | 0.78M | 1.41M | 0.71M | | | | | | | | | | | | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.22M | 0.22M |
|
Cash & Current Investments
|
0.81M | 1.16M | 3.03M | 4.16M | 3.45M | 3.13M | 1.28M | 0.54M | 0.58M | 0.86M | 1.66M | 1.53M | 1.77M | 1.58M | 1.93M | 1.61M | 0.28M | 0.36M | 0.24M | 0.24M | 0.06M | 0.19M | 0.10M | 0.18M | | 0.10M | 0.16M | 0.45M | 0.10M | 0.02M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.86M | 0.90M | 0.90M | 0.32M | 0.31M | 0.24M | 0.71M | 0.27M | 0.25M |
|
Receivables - Net
|
-1.09M | -1.66M | -0.51M | 0.50M | 0.40M | 0.32M | 0.09M | 0.06M | 0.10M | 0.05M | 0.05M | 0.06M | 0.07M | 0.08M | 0.09M | 0.08M | 1.20M | 1.90M | 1.93M | 0.08M | 0.07M | | | | | | | | 0.03M | 0.02M | | | 0.00M | 244.00 | | | | | | | | | | 14.00 | 0.74M | 0.00M | 1.03M | 0.29M | 0.05M | 2.28M | 1.39M | 3.54M |
|
Receivables - Other
|
| | | | | | 0.01M | 0.03M | 0.04M | 0.06M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | 0.02M | 0.01M | 0.02M | 0.09M | 0.06M | 0.05M | 0.07M | 0.05M | 0.96M | 1.01M | 0.07M | 0.03M | 0.03M | 0.03M | 1.08M | 0.02M | 0.02M | 0.02M | 1.00M | 1.11M | 0.00M | 0.01M | 0.06M | 6.85M | 0.07M | 0.75M | 0.96M |
|
Receivables
|
-1.09M | -1.66M | -0.51M | 0.50M | 0.40M | 0.32M | 0.10M | 0.09M | 0.15M | 0.11M | 0.08M | 0.08M | 0.10M | 0.11M | 0.12M | 0.11M | 1.20M | 1.90M | 1.93M | 0.08M | 0.07M | | | | | | | | 0.12M | 0.08M | | | 0.05M | 0.96M | | | | | | | | | | 1.00M | 1.85M | 0.01M | 1.04M | 0.35M | 6.91M | 2.35M | 2.14M | 4.50M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | 0.01M | 0.01M | 0.40M | 0.40M | 0.40M | 0.39M | 0.38M | 0.39M | 0.39M | 0.38M | 0.02M | 0.06M | | | | 0.02M | 0.02M | | | | | 0.02M | 0.19M | 0.31M | 0.42M | 0.48M | 0.47M | 0.48M | | | | | | | | | | | 367.00 | 0.03M | 0.01M | 0.04M | 1.78M | 1.86M | 0.00M | 0.18M | 0.12M | 0.04M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 0.07M | 0.08M | | | | |
|
Prepaid Assets
|
0.01M | 0.14M | 0.50M | 0.11M | 0.30M | 0.22M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.09M | 0.05M | 0.03M | | | | 0.07M | 0.04M | 0.02M | | | | | 0.06M | 0.08M | 0.05M | 0.01M | 0.01M | 0.03M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | 0.85M | 1.13M | 1.13M | 0.97M | 1.06M | 0.94M | 0.65M | 0.73M | 0.61M |
|
Current Assets
|
2.28M | 3.36M | 3.20M | 4.69M | 4.16M | 3.68M | 3.74M | 3.49M | 3.58M | 3.32M | 2.87M | 2.76M | 3.03M | 2.91M | 2.37M | 2.06M | | | | 0.40M | 0.19M | 0.21M | 0.10M | | | 0.14M | 0.42M | 0.87M | 0.65M | 0.59M | 0.52M | 0.60M | 0.06M | 0.07M | 0.08M | 0.07M | 0.04M | 0.03M | 0.04M | 0.03M | 0.08M | 0.06M | 0.03M | 2.79M | 3.96M | 2.03M | 5.05M | 4.37M | 8.13M | 3.93M | 3.30M | 5.41M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.84M | | | 38.67M | 41.42M | 41.51M | 42.28M | 44.13M | 41.26M | 16.83M | 17.46M | 17.89M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.39M | | 4.28M | | 4.26M | 4.42M | 4.48M | 4.51M |
|
Property, Plant & Equipment (Net)
|
| | | | 1.83M | 1.82M | 1.82M | 1.81M | 1.80M | 1.79M | 1.78M | 1.77M | 0.01M | 0.01M | 0.01M | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.02M | 0.02M | 0.02M | 27.14M | 27.32M | 27.45M |
|
Long-Term Investments
|
| | | | 1.00M | 1.00M | 0.59M | 0.62M | 0.37M | 0.37M | 0.21M | 0.20M | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | | |
|
Goodwill
|
1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 3.97M | 0.00M | | 0.00M | | 0.00M |
|
Goodwill & Intangibles
|
1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 3.97M | 0.00M | | 0.00M | | 0.00M |
|
Long-Term Deferred Tax
|
0.16M | 0.47M | 0.11M | 1.42M | 1.53M | 1.57M | 2.01M | 2.14M | 2.19M | 2.26M | 2.59M | 2.65M | 2.68M | 2.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | | | 0.09M | 0.10M | 0.11M | 0.11M |
|
Other Non-Current Assets
|
| | | | 0.41M | 0.46M | 0.36M | 0.33M | 0.36M | 0.67M | 0.51M | 0.10M | 0.10M | 0.11M | 0.12M | 0.14M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 1.79M | 0.71M | 5.89M | 4.90M | 9.49M | 4.13M | 7.01M | 6.84M | 6.88M |
|
Non-Current Assets
|
2.89M | 3.32M | 3.96M | 6.42M | 6.72M | 7.05M | 6.95M | 7.04M | 6.86M | 7.23M | 7.12M | 6.76M | 5.02M | 5.09M | 2.11M | 2.13M | | | | 0.02M | | | | | | | | 0.21M | 0.20M | 0.18M | 0.16M | 0.15M | 0.13M | 0.11M | 0.10M | 0.08M | 0.06M | 0.04M | 0.01M | | 31.15M | 0.21M | 0.19M | 44.49M | 46.25M | 51.42M | 51.17M | 57.74M | 49.33M | 55.61M | 55.64M | 56.33M |
|
Assets
|
5.17M | 6.68M | 7.17M | 11.11M | 10.88M | 10.72M | 10.69M | 10.54M | 10.45M | 10.54M | 9.98M | 9.52M | 8.05M | 8.01M | 4.48M | 4.19M | | | | 0.43M | 0.19M | 0.21M | 0.10M | | | 0.14M | 0.42M | 1.08M | 0.85M | 0.76M | 0.68M | 0.74M | 0.19M | 0.18M | 0.17M | 0.15M | 0.09M | 0.07M | 0.05M | 0.03M | 31.24M | 0.26M | 0.22M | 47.28M | 50.22M | 53.45M | 56.22M | 62.11M | 57.45M | 59.54M | 58.94M | 61.74M |
|
Accounts Payables
|
| | | | 0.07M | 0.03M | 0.15M | 0.11M | 0.10M | 0.14M | 0.08M | 0.10M | 0.05M | 0.03M | 0.05M | 0.06M | | | | 0.15M | 0.10M | 0.10M | 0.10M | | 0.02M | 0.02M | 0.05M | 0.11M | 0.08M | 0.14M | 0.15M | 0.24M | 0.29M | 0.31M | 0.32M | 0.33M | 0.02M | 0.30M | 0.38M | 0.33M | 0.01M | 1.58M | 1.76M | 0.04M | 0.65M | 560.00 | 0.15M | 0.16M | | 2.26M | 0.89M | 2.43M |
|
Notes Payables
|
| | | 1.00M | | | | | | | | 0.16M | 0.01M | 1.34M | 1.34M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 1.00M | 0.07M | 0.03M | 0.15M | 0.11M | 0.10M | 0.14M | 0.08M | 0.26M | 0.06M | 1.37M | 1.39M | 0.07M | | | | 0.15M | 0.10M | 0.10M | 0.10M | | 0.02M | 0.02M | 0.05M | 0.11M | 0.08M | 0.14M | 0.15M | 0.24M | 0.29M | 0.31M | 0.32M | 0.33M | 0.02M | 0.30M | 0.38M | 0.33M | 0.01M | 1.58M | 1.76M | 0.04M | 0.65M | 560.00 | 0.15M | 0.16M | | 2.26M | 0.89M | 2.43M |
|
Accumulated Expenses
|
0.05M | 0.07M | 0.06M | 0.17M | 0.18M | 0.19M | 0.66M | 0.62M | 0.62M | 0.62M | 0.63M | 0.23M | 0.22M | 0.14M | 0.15M | 0.13M | | | | | | | | | | 0.01M | 0.05M | 0.04M | 0.03M | 0.14M | 0.15M | 0.24M | 0.29M | 0.31M | 0.32M | 0.33M | 0.28M | 0.30M | 0.38M | 0.33M | 25.25M | 0.18M | 0.13M | 0.08M | 0.39M | 0.32M | 0.12M | 0.12M | 0.15M | 0.84M | 0.46M | 0.64M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.44M | 0.42M | 5.97M | 0.24M | 0.17M | 0.02M | 0.01M | 0.07M | 0.54M | 0.29M | 0.37M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 0.05M | 0.03M | 0.02M | 0.02M | | | | | 0.42M | 0.43M | 0.44M | 0.43M | 0.48M | 0.46M | 0.46M | 0.46M | 0.46M | 1.07M | 0.47M | 0.45M | 0.42M | 1.27M | | | | | 0.07M | 0.07M | 0.04M | 0.24M | 0.38M | 0.42M | 0.29M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.03M | 0.03M | 0.03M | 0.08M | 0.08M | | 0.08M | 0.08M | 0.06M | 0.04M | 0.01M | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.00 | 23.00 | 22.00 | 28.00 | 13.00 | 27.00 | 31.00 | 32.00 | 31.00 | 16.00 | 17.00 | 17.00 | 61.00 | 57.00 | 136.00 | 140.00 | | 102.00 | | | | | | | | | |
|
Current Deferred Revenue
|
-0.00M | -0.00M | -0.00M | 0.07M | 0.05M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.06M | 0.06M | 0.05M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.03M | 255.00 | 256.00 | 259.00 | 261.00 |
|
Total Current Liabilities
|
0.89M | 2.39M | 1.33M | 0.45M | 0.50M | 0.47M | 0.97M | 0.91M | 0.92M | 0.97M | 0.93M | 0.73M | 0.31M | 0.27M | 0.28M | 0.25M | | | | 0.27M | 0.23M | 0.19M | 0.19M | | 0.02M | 0.43M | 0.84M | 1.56M | 1.45M | 1.47M | 1.50M | 1.71M | 1.76M | 1.83M | 1.89M | 1.92M | 1.90M | 1.93M | 1.94M | 1.84M | 25.26M | 2.28M | 2.37M | 8.02M | 1.06M | 0.35M | 0.87M | 0.54M | 6.69M | 6.45M | 4.79M | 6.80M |
|
Non-Current Debt
|
| | | | 1.00M | 1.00M | 1.03M | 1.03M | 1.02M | 1.17M | 1.17M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.95M | | 6.45M | 6.56M | 6.56M | 6.52M | 6.80M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | 1.95M | 1.96M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | -627.00 | -0.02M | -0.04M | -0.05M | -0.06M | -0.06M | -0.06M | -0.23M | -0.20M | -0.20M | -0.20M | -0.19M | -0.19M | -0.21M | -0.22M | -0.22M | -0.27M | -0.23M | | | | 0.04M | 0.06M | 0.01M | 0.82M | 1.01M | 1.17M |
|
Liabilities from Discontinued Operations
|
3.24M | 0.10M | 21.62M | 0.46M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.17M | 0.18M | 0.16M | 0.07M | 0.14M | 0.12M | 0.10M | 0.08M | 0.06M | 0.17M | 0.01M | | | 0.11M | 0.15M | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.68M | | 8.20M | 12.40M | 9.78M | 6.46M | 6.54M | 6.99M |
|
Total Non-Current Liabilities
|
| | | 1.00M | 1.00M | 1.00M | 1.03M | 1.03M | 1.02M | 1.17M | 1.17M | 1.00M | | | | | | | | | | | | | | | | 0.14M | 0.17M | 0.15M | 0.13M | 0.07M | 0.06M | 0.04M | 0.01M | | | | | | 6.40M | 0.11M | 0.09M | | 8.67M | 13.53M | 16.05M | 20.86M | 11.99M | 12.01M | 12.04M | 12.34M |
|
Total Liabilities
|
0.89M | 2.39M | 1.33M | 1.45M | 1.50M | 1.47M | 2.00M | 1.94M | 1.94M | 2.14M | 2.10M | 1.73M | 0.31M | 0.27M | 0.28M | 0.25M | | | | 0.27M | 0.23M | 0.19M | 0.19M | | 0.02M | 0.91M | 0.84M | 1.70M | 1.62M | 1.62M | 1.63M | 1.79M | 1.82M | 1.86M | 1.90M | 1.92M | 1.90M | 1.93M | 1.94M | 1.84M | 31.66M | 2.39M | 2.47M | 8.02M | 9.73M | 13.87M | 16.92M | 21.40M | 18.68M | 18.46M | 16.82M | 19.14M |
|
Total Debt
|
| | | | 1.00M | 1.00M | 1.03M | 1.03M | 1.02M | 1.17M | 1.17M | 1.00M | | | | | | | | 0.05M | 0.03M | 0.02M | 0.02M | | | | | 0.42M | 0.43M | 0.44M | 0.43M | 0.48M | 0.46M | 0.46M | 0.46M | 0.46M | 1.07M | 0.47M | 0.45M | 0.42M | 1.27M | | | | | 6.02M | 0.07M | 6.49M | 6.80M | 6.93M | 6.94M | 7.09M |
|
Common Equity
|
4.28M | 4.29M | 5.84M | 9.66M | 9.38M | 9.25M | 8.69M | 8.60M | 8.51M | 8.40M | 7.88M | 7.79M | 7.74M | 7.74M | 4.20M | 3.94M | | | | -1.23M | -0.04M | 0.02M | -0.09M | | -0.02M | -0.77M | -0.43M | -0.62M | -0.77M | -0.86M | -0.95M | -1.04M | -1.62M | -1.68M | -1.73M | -1.77M | -1.81M | -1.86M | -1.89M | -1.81M | -0.42M | 42.71M | -2.24M | 39.26M | 40.49M | 39.58M | 39.30M | 40.71M | 38.77M | 41.08M | 42.12M | 42.60M |
|
Shareholder's Equity
|
4.28M | | 5.84M | 9.66M | 9.38M | 9.25M | 8.69M | 8.60M | 8.51M | 8.40M | 7.88M | 7.79M | 7.74M | 7.74M | 4.20M | 3.94M | | | | -1.23M | -0.04M | 0.02M | -0.09M | | -0.02M | -0.77M | -0.43M | -0.62M | -0.77M | -0.86M | -0.95M | -1.04M | -1.62M | -1.68M | -1.73M | -1.77M | -1.81M | -1.86M | -1.89M | -1.81M | -0.42M | 42.71M | -2.24M | 39.26M | 40.49M | 39.58M | 39.30M | 40.71M | 38.77M | 41.08M | 42.12M | 42.60M |
|
Liabilities and Shareholders Equity
|
5.17M | 6.68M | 7.17M | 11.11M | 10.88M | 10.72M | 10.69M | 10.54M | 10.45M | 10.54M | 9.98M | 9.52M | 8.05M | 8.01M | 4.48M | 4.19M | | | | 0.43M | 0.19M | 0.21M | 0.10M | | | 0.14M | 0.42M | 1.08M | 0.85M | 0.76M | 0.68M | 0.74M | 0.19M | 0.18M | 0.17M | 0.15M | 0.09M | 0.07M | 0.05M | 0.03M | 31.24M | 0.26M | 0.22M | 47.28M | 50.22M | 53.45M | 56.22M | 62.11M | 57.45M | 59.54M | 58.94M | 61.74M |
|
Retained Earnings
|
-12.37M | -12.36M | -11.32M | -8.46M | -8.74M | -8.87M | -9.43M | -9.52M | -9.61M | -9.72M | -10.24M | -10.33M | -10.38M | -10.38M | -13.92M | -14.18M | | | | -17.96M | -18.16M | -18.10M | -18.21M | | -18.14M | -18.47M | -18.59M | -18.78M | -18.91M | -19.00M | -19.08M | -19.16M | -19.46M | -19.53M | -19.56M | -19.60M | -19.62M | -19.67M | -19.77M | -19.77M | -0.43M | -20.04M | -20.23M | -0.83M | 0.88M | -0.91M | -0.97M | 1.26M | -1.29M | -0.13M | 0.41M | 0.69M |