|
Accumulated Depreciation
|
| | | | 0.13M | 0.20M | 0.29M | 0.32M | 0.27M | 0.34M |
|
Cash & Equivalents
|
3.60M | | 14.55M | 9.30M | 5.90M | 3.63M | 2.10M | 6.71M | 15.04M | 73.30M |
|
Receivables - Net
|
0.41M | | | | | | | | | |
|
Receivables - Other
|
| | | | 9.84M | 11.09M | 6.61M | 7.11M | 4.13M | 4.53M |
|
Receivables
|
0.41M | | | | | | | | | |
|
Inventory
|
0.18M | | | | | | | | | |
|
Prepaid Assets
|
| | 6.78M | 7.01M | 0.51M | 0.49M | 0.42M | 0.42M | 0.79M | 0.49M |
|
Current Assets
|
4.24M | | 21.33M | 16.32M | 16.20M | 15.21M | 10.50M | 15.63M | 19.96M | 78.30M |
|
Construction in Progress
|
| | 0.41M | 0.39M | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.56M | 0.52M | 0.47M | 0.43M | 0.27M | 0.28M | 0.23M | 0.17M |
|
Long-Term Investments
|
| | | | | | | | | 0.04M |
|
Long-Term Deferred Tax
|
1.14M | | | | | | | | | |
|
Other Non-Current Assets
|
0.04M | | | | | | | | | |
|
Non-Current Assets
|
| | 1.03M | 0.93M | 0.84M | 0.84M | 0.60M | 0.57M | 0.48M | 0.42M |
|
Assets
|
4.24M | | 22.36M | 17.25M | 17.05M | 16.05M | 11.11M | 16.20M | 20.45M | 78.72M |
|
Accounts Payables
|
0.96M | | 1.95M | 1.45M | 0.61M | 1.55M | 0.84M | 1.07M | 6.10M | 1.30M |
|
Notes Payables
|
| | | | | | 1.38M | 1.40M | | |
|
Payables
|
0.96M | | 1.95M | 1.45M | 0.61M | 1.55M | 2.23M | 2.46M | 6.10M | 1.30M |
|
Accumulated Expenses
|
0.32M | | | | 4.84M | 7.49M | 3.44M | 4.72M | 0.70M | 0.21M |
|
Short term Debt
|
| | | | | | 1.38M | 1.40M | | |
|
Current Leases
|
| | 0.17M | 0.16M | 0.16M | 0.19M | 0.18M | 0.19M | 0.18M | 0.15M |
|
Current Deferred Revenue
|
| | | | 0.09M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Total Current Liabilities
|
1.07M | | 3.19M | 2.86M | 5.62M | 9.23M | 5.84M | 7.37M | 6.98M | 1.65M |
|
Non-Current Debt
|
| | | | | | 2.38M | | | |
|
Operating Leases
|
| | 0.47M | 0.41M | 0.21M | 0.41M | 0.33M | 0.29M | 0.07M | 0.06M |
|
Other Non-Current Liabilities
|
0.12M | | | | | | 1.29M | 1.32M | | |
|
Total Non-Current Liabilities
|
0.96M | | | | | | 8.86M | 7.47M | | |
|
Total Liabilities
|
1.07M | | 3.49M | 3.11M | 5.83M | 9.45M | 10.14M | 8.79M | 7.06M | 1.71M |
|
Total Debt
|
| | | | | | 3.77M | 1.40M | | |
|
Common Equity
|
3.16M | | 18.87M | 14.14M | 11.22M | 6.59M | 0.96M | 7.40M | 13.39M | 77.01M |
|
Shareholder's Equity
|
3.16M | | 18.87M | 14.14M | 11.22M | 6.59M | 0.96M | 7.40M | 13.39M | 77.01M |
|
Liabilities and Shareholders Equity
|
4.24M | | 22.36M | 17.25M | 17.05M | 16.05M | 11.11M | 16.20M | 20.45M | 78.72M |
|
Retained Earnings
|
-32.52M | | -98.18M | -104.21M | -110.67M | -116.09M | -121.98M | -125.95M | -157.56M | -163.96M |
|
Treasury Shares
|
| | | | 0.65M | 0.67M | 0.67M | 0.67M | | |
|
Shares Outstanding
|
| 15.87M | 15.87M | 15.87M | 17.64M | 17.64M | 17.79M | 27.55M | 194.38M | 347.71M |