|
Cash & Equivalents
|
0.06M | 0.01M | 0.01M | 0.01M | 0.05M | 0.02M | 0.11M | 0.01M | 312.00 | 0.17M | 0.00M | 0.17M | 0.02M | 0.01M | 0.12M | 0.02M | 0.70M | 0.06M | 0.19M | 0.01M | 0.10M | 0.05M | 0.20M | 0.05M | 0.12M | 0.14M | 0.14M | 0.05M | 0.00M | 0.03M | 0.19M | 0.10M | 0.02M |
|
Cash & Current Investments
|
0.06M | 0.01M | 0.01M | 0.01M | 0.05M | 0.02M | 0.11M | 0.01M | 312.00 | 0.17M | 0.00M | 0.17M | 0.02M | 0.01M | 0.12M | 0.02M | 0.70M | 0.06M | 0.19M | 0.01M | 0.10M | 0.05M | 0.20M | 0.05M | 0.12M | 0.14M | 0.14M | 0.05M | 0.00M | 0.03M | 0.19M | 0.10M | 0.02M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | 0.31M | 0.32M | 0.33M | 0.06M | 0.35M | 1.67M | 1.67M | 1.65M | 1.65M | 1.51M | 1.41M | 1.30M | 1.26M | 1.26M | 1.20M | 1.43M |
|
Receivables - Other
|
| | | | | | | | | | | | | -0.36M | -0.65M | 0.95M | 0.85M | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | 0.31M | 0.32M | 0.33M | 0.06M | 0.35M | 1.67M | 1.67M | 1.65M | 1.65M | 1.51M | 1.41M | 1.30M | 1.26M | 1.26M | 1.20M | 1.43M |
|
Prepaid Assets
|
| | | | | | | | 0.02M | | 0.17M | 0.13M | 0.09M | 0.23M | 0.24M | 0.21M | 0.18M | 0.25M | 0.22M | 0.20M | 0.21M | 0.05M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.26M | 0.44M | 0.26M | 0.31M |
|
Current Assets
|
0.06M | | 0.01M | 0.01M | 0.05M | 0.02M | 0.11M | 0.01M | 0.02M | 0.17M | 0.17M | 0.30M | 0.10M | 0.24M | 0.36M | 0.22M | 0.98M | 0.62M | 0.73M | 0.54M | 0.36M | 0.10M | 1.88M | 1.74M | 1.79M | 1.81M | 1.66M | 1.49M | 1.33M | 1.55M | 1.89M | 1.56M | 1.76M |
|
Buildings
|
| | | | | | 0.94M | 0.93M | 0.91M | 0.88M | 0.87M | 0.86M | 0.85M | 0.86M | 0.85M | 0.93M | 0.92M | 0.92M | 0.90M | 0.89M | 0.88M | 0.86M | 1.87M | 1.84M | 1.82M | 1.82M | 1.80M | 1.83M | 1.83M | 1.83M | 1.83M | 1.83M | 1.89M |
|
Construction in Progress
|
| | | | | | | | | 0.25M | 0.25M | 0.25M | 0.25M | 0.35M | 0.49M | 0.51M | 0.58M | 0.85M | 0.96M | 1.17M | 1.30M | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | 0.18M | 0.18M | 0.18M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 1.35M | 1.39M | 1.21M | 15.55M | 15.78M | 15.78M | 15.78M | 15.78M | 15.78M | 15.78M | 15.82M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 2.69M | 2.72M | 2.51M | 2.47M | 2.33M | 2.28M | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | 22.36M | 11.12M | 11.12M | 11.12M | 11.12M | 11.12M | 11.12M | 11.12M | 11.12M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 22.36M | 11.12M | 11.12M | 11.12M | 11.12M | 11.12M | 11.12M | 11.12M | 11.12M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | 2.21M | | | | 2.92M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | 0.01M | 0.02M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.34M | 0.44M | 0.41M | 0.14M | 0.32M | 0.33M |
|
Non-Current Assets
|
| | | | | | 1.12M | 1.76M | 1.74M | 2.06M | 2.06M | 2.06M | 2.06M | 2.17M | 2.28M | 5.09M | 5.19M | 4.78M | 4.82M | 4.77M | 4.68M | 4.60M | 3.28M | 3.29M | 25.44M | 28.54M | 28.76M | 29.07M | 29.17M | 29.14M | 28.87M | 29.04M | 29.15M |
|
Assets
|
0.06M | | 0.01M | 0.01M | 0.05M | 0.02M | 1.23M | 1.77M | 1.76M | 2.23M | 2.23M | 2.36M | 2.16M | 2.41M | 2.64M | 5.31M | 6.16M | 5.86M | 6.03M | 5.88M | 6.06M | 1.17M | 5.16M | 5.02M | 27.23M | 30.35M | 30.41M | 30.56M | 30.49M | 30.68M | 30.76M | 30.60M | 30.91M |
|
Accounts Payables
|
0.02M | | 0.01M | 0.02M | 0.03M | 0.01M | 0.02M | 0.03M | 0.04M | 0.10M | 0.31M | 0.51M | 0.52M | 0.87M | 0.86M | 0.98M | 1.03M | 0.80M | 1.40M | 1.59M | 0.73M | 0.02M | 1.34M | 1.43M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Notes Payables
|
| | | | 0.04M | 0.05M | 0.71M | 0.63M | 0.07M | 0.39M | 0.75M | 0.71M | 0.63M | 1.88M | 0.65M | 2.12M | 1.83M | 1.84M | 2.01M | 2.10M | 2.21M | 1.89M | 1.60M | 1.89M | 2.29M | 8.90M | 2.74M | 2.69M | 2.18M | 0.60M | 0.60M | 0.60M | 1.51M |
|
Payables
|
0.02M | | 0.01M | 0.02M | 0.07M | 0.06M | 0.73M | 0.66M | 0.11M | 0.49M | 1.07M | 1.22M | 1.15M | 2.75M | 1.51M | 3.10M | 2.86M | 2.64M | 3.40M | 3.68M | 2.94M | 1.91M | 2.94M | 3.32M | 2.32M | 8.92M | 2.77M | 2.72M | 2.21M | 0.62M | 0.62M | 0.62M | 1.53M |
|
Accumulated Expenses
|
0.29M | | 0.38M | 0.34M | 0.38M | 0.39M | 0.50M | 0.16M | 0.14M | | | | | | | | | 0.18M | | | | 0.35M | 0.54M | 0.64M | 1.65M | 0.17M | 0.56M | 1.36M | 1.40M | 1.39M | 1.66M | 1.66M | 1.66M |
|
Short term Debt
|
| | | | | | 0.01M | 0.01M | 0.10M | | | | | | | | | | | | | 0.53M | 0.92M | 0.63M | 0.70M | 0.78M | 0.80M | 0.27M | 0.27M | 0.16M | 0.10M | 0.71M | 0.84M |
|
Current Deferred Revenue
|
| | | | | | | | 0.06M | 0.05M | 0.05M | 0.07M | 0.08M | 0.11M | 0.16M | 0.11M | 0.12M | 0.13M | 0.13M | 0.33M | 0.49M | 0.09M | 9.58M | 9.56M | 9.35M | 4.52M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M |
|
Total Current Liabilities
|
0.31M | | 0.38M | 0.35M | 0.45M | 0.50M | 1.27M | 1.54M | 0.87M | 0.99M | 1.22M | 1.76M | 1.68M | 3.31M | 2.31M | 2.66M | 2.34M | 2.74M | 4.47M | 5.02M | 6.05M | 5.72M | 32.57M | 32.47M | 34.21M | 28.66M | 15.38M | 15.11M | 15.14M | 13.12M | 13.48M | 14.81M | 16.11M |
|
Non-Current Debt
|
| | | 0.07M | 0.07M | 0.07M | 0.67M | 0.07M | 0.94M | 1.08M | 1.08M | 0.98M | 1.08M | | 1.70M | 1.71M | 1.72M | 1.74M | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | 0.02M | | | | | | | | | | | | 0.12M | | | 8.90M | 0.07M | 8.90M | | | 2.50M | 2.50M | 2.50M | 2.57M |
|
Preferred Stock Liabilities
|
| | | | | | | | | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.29M |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.10M | | | | | | | | | 0.27M | | | 0.28M | 0.03M | 0.92M | 0.63M | 0.70M | 0.07M | 0.80M | 0.27M | 0.27M | 0.07M | 0.10M | 0.71M | 0.84M |
|
Total Non-Current Liabilities
|
| | | | 0.07M | 0.07M | 0.67M | | 1.71M | | | | | | | | | 14.04M | 5.63M | 5.62M | 5.69M | 5.82M | 31.65M | 31.84M | 33.52M | 28.59M | 14.58M | 14.84M | 14.87M | 15.56M | 15.88M | 16.60M | 17.83M |
|
Total Liabilities
|
0.31M | | 0.38M | 0.42M | 0.52M | 0.57M | 1.94M | 1.61M | 1.81M | 2.06M | 2.30M | 2.74M | 2.76M | 3.31M | 4.02M | 4.38M | 4.07M | 4.48M | 4.47M | 5.02M | 6.05M | 5.72M | 32.57M | 32.47M | 34.21M | 28.66M | 15.38M | 15.11M | 15.14M | 15.62M | 15.98M | 17.31M | 18.68M |
|
Total Debt
|
| | | 0.07M | 0.07M | 0.07M | 0.68M | 0.07M | 1.04M | 1.08M | 1.08M | 0.98M | 1.08M | | 1.70M | 1.71M | 1.72M | 1.74M | | | | 0.53M | 0.92M | 0.63M | 0.70M | 0.78M | 0.80M | 0.27M | 0.27M | 0.16M | 0.10M | 0.71M | 0.84M |
|
Common Equity
|
-0.25M | | -0.37M | -0.41M | -0.47M | -0.54M | -0.71M | 0.16M | -0.06M | -0.12M | -0.36M | -0.68M | -0.89M | -1.20M | -1.66M | 0.64M | 1.80M | 1.09M | 1.26M | 0.57M | -0.29M | -4.84M | -27.71M | -28.05M | -7.59M | 1.09M | 14.43M | 14.85M | 14.75M | 14.45M | 14.17M | 12.68M | 11.94M |
|
Shareholder's Equity
|
-0.25M | | -0.37M | -0.41M | -0.47M | -0.54M | -0.71M | 0.16M | -0.06M | -0.12M | -0.36M | -0.68M | -0.89M | -1.20M | -1.66M | 0.64M | 1.80M | 1.09M | 1.26M | 0.57M | -0.29M | -4.84M | -27.71M | -28.05M | -7.59M | 1.09M | 14.43M | 14.85M | 14.75M | 14.45M | 14.17M | 12.68M | 11.94M |
|
Liabilities and Shareholders Equity
|
0.06M | | 0.01M | 0.01M | 0.05M | 0.02M | 1.23M | 1.77M | 1.76M | 2.23M | 2.23M | 2.36M | 2.16M | 2.41M | 2.64M | 5.31M | 6.16M | 5.86M | 6.03M | 5.88M | 6.06M | 1.17M | 5.16M | 5.02M | 27.23M | 30.35M | 30.41M | 30.56M | 30.49M | 30.68M | 30.76M | 30.60M | 30.91M |
|
Treasury Shares
|
1.62M | | 0.85M | | | 0.94M | | | | | | | | | | | | | | | | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M |
|
Retained Earnings
|
-3.31M | | -4.70M | -4.93M | -5.14M | -5.25M | -5.61M | -5.79M | -6.30M | -6.97M | -7.82M | -8.28M | -8.96M | -9.64M | -10.63M | -12.61M | -13.25M | -14.70M | -16.20M | -18.10M | -19.04M | -25.12M | -27.50M | -27.90M | -33.75M | -27.19M | -23.54M | -23.45M | -23.70M | -24.15M | -25.11M | -27.10M | -29.30M |
|
Preferred Shares
|
28.00 | | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 117.00 | 117.00 | 117.00 | 117.00 | 117.00 | 117.00 | 117.00 |