|
Cash & Equivalents
|
107.00 | -0.03M | 0.01M | 0.00M | -0.27M | | 0.01M | 0.00M | 166.00 | 185.00 | 0.11M | 0.03M | 0.05M | 0.04M | 0.04M | 0.10M | 0.30M | 0.12M | 0.15M | 0.04M | 0.31M | 1.06M | 0.32M | 0.26M | 0.18M | 0.32M | 0.11M | 0.11M | 0.12M | 0.01M | 0.09M | 0.07M | 0.06M | 0.06M | 0.04M | 0.07M | 0.07M | 0.06M | 0.57M | 0.20M | 0.05M | 0.04M | 0.02M | 0.03M | 0.05M | 0.06M | 0.03M | 0.07M | 0.06M | 0.06M | 0.04M | 0.05M | 0.05M | 0.43M |
|
Short-term Investments
|
| | | | | | | | | | 0.00M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
107.00 | -0.03M | 0.01M | 0.00M | -0.27M | | 0.01M | 0.00M | 166.00 | 185.00 | 0.11M | 0.04M | 0.06M | 0.04M | 0.04M | 0.10M | 0.30M | 0.12M | 0.15M | 0.04M | 0.31M | 1.06M | 0.32M | 0.26M | 0.18M | 0.32M | 0.11M | 0.11M | 0.12M | 0.01M | 0.09M | 0.07M | 0.06M | 0.06M | 0.04M | 0.07M | 0.07M | 0.06M | 0.57M | 0.20M | 0.05M | 0.04M | 0.02M | 0.03M | 0.05M | 0.06M | 0.03M | 0.07M | 0.06M | 0.06M | 0.04M | 0.05M | 0.05M | 0.43M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Receivables - Other
|
| | | | | | | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | | | | | | | | | | 461.00 | 0.08M | 0.07M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.09M | 0.09M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | 0.02M | 0.01M | 0.04M | 0.04M | 0.02M | 0.08M | 0.05M | 0.04M | 0.08M | 0.15M | 0.12M | | 0.15M | 0.14M | 0.13M | 0.12M | 0.12M | 0.12M | 0.11M | 0.08M | 0.09M | 0.05M | 0.05M | 0.06M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 240.00 | 90.00 | 188.00 | 258.00 | 348.00 |
|
Prepaid Assets
|
| | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.00M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.04M | 0.01M | | 0.02M | 0.03M | 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 | 0.03M | 0.02M | 0.01M | 0.05M | 0.06M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.09M |
|
Current Assets
|
| 0.03M | 0.01M | 0.00M | 0.01M | | 0.01M | 0.00M | 166.00 | 185.00 | 0.11M | 0.05M | 0.07M | 0.04M | 0.09M | 0.15M | 0.34M | 0.22M | 0.21M | 0.11M | 0.40M | 1.25M | 0.45M | | 0.35M | 0.48M | 0.26M | 0.25M | 0.26M | 0.14M | 0.20M | 0.15M | 0.15M | 0.12M | 0.10M | 0.15M | 0.12M | 0.10M | 0.63M | 0.27M | 0.10M | 0.08M | 0.06M | 0.06M | 0.15M | 0.12M | 0.10M | 0.13M | 0.09M | 0.09M | 0.07M | 0.08M | 0.08M | 0.11M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | 0.52M | | | | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.02M | 0.53M | 0.53M | 0.53M | 0.53M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | |
|
Property, Plant & Equipment (Net)
|
| 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.04M | 0.23M | 0.21M | 0.19M | 0.19M | 0.37M | 0.90M | | 0.97M | 2.38M | 2.35M | 2.31M | 2.25M | 2.20M | 2.14M | 2.08M | 2.03M | 1.97M | 1.82M | 1.79M | 1.76M | 1.73M | 0.06M | 0.57M | 0.56M | 0.56M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.02M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | | | | 3.43M | | | | 3.52M | | | | 3.93M | 4.03M | 4.08M | 4.19M |
|
Other Non-Current Assets
|
| 0.16M | 0.16M | -0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.00M | | 0.08M | 0.08M | 0.07M | 0.08M | 0.11M | 0.16M | 0.25M | 0.23M | 0.26M | 0.31M | 0.42M | 1.00M | | 0.03M | 0.03M | 2.38M | 0.58M | 2.81M | 2.57M | 2.45M | 2.62M | 2.52M | 2.42M | 0.02M | 2.15M | 0.08M | 0.08M | 0.08M | 0.10M | 0.09M | 0.09M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.11M | 0.04M |
|
Non-Current Assets
|
| 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.16M | 0.00M | 0.03M | 0.08M | 0.08M | 0.07M | 0.08M | 0.11M | 0.16M | 0.25M | 0.23M | 0.26M | 0.31M | 0.42M | 1.00M | | 1.00M | 2.41M | 2.38M | 2.89M | 2.81M | 2.57M | 2.45M | 2.62M | 2.52M | 2.42M | 2.20M | 2.15M | 2.15M | 2.09M | 0.94M | 0.91M | 0.89M | 0.88M | 0.78M | 0.24M | 0.11M | 0.11M | 0.12M | 0.09M | 0.21M | 0.18M | 0.15M | 0.12M | 0.18M | 0.09M |
|
Assets
|
| 0.20M | 0.18M | 0.17M | 0.18M | 0.17M | 0.17M | 0.17M | 0.16M | 0.00M | 0.14M | 0.13M | 0.15M | 0.12M | 0.16M | 0.26M | 0.50M | 0.46M | 0.44M | 0.37M | 0.71M | 1.67M | 1.44M | | 1.35M | 2.89M | 2.64M | 3.14M | 3.07M | 2.71M | 2.65M | 2.77M | 2.67M | 2.54M | 2.30M | 2.30M | 2.27M | 2.20M | 1.57M | 1.18M | 0.99M | 0.96M | 0.84M | 0.30M | 0.26M | 0.23M | 0.22M | 0.23M | 0.30M | 0.27M | 0.22M | 0.20M | 0.25M | 0.20M |
|
Accounts Payables
|
| 0.79M | 0.89M | 1.06M | 1.29M | 0.30M | 0.23M | 0.29M | 0.34M | 0.51M | 0.46M | 0.25M | 0.19M | 0.22M | 0.23M | 0.25M | 0.26M | 0.28M | 0.32M | 0.48M | 0.51M | 0.21M | 0.46M | | 1.41M | 0.52M | 0.56M | 0.59M | 0.65M | 0.70M | 0.70M | 0.73M | 0.76M | 0.80M | 0.99M | 1.03M | 1.09M | 1.18M | 0.92M | 0.90M | 0.92M | 0.97M | 0.96M | 0.95M | 0.91M | 0.60M | 0.59M | 0.62M | 0.70M | 0.75M | 0.87M | 0.98M | 0.84M | 0.68M |
|
Notes Payables
|
| | | | | | | | | 0.01M | | 0.23M | 0.27M | 0.25M | 0.50M | 0.60M | 0.60M | 0.10M | 0.15M | 0.25M | 0.30M | 0.67M | 0.14M | | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.25M | 0.25M | 0.25M | 0.25M | 0.36M | 6.75M | 6.71M | | 0.01M | 0.03M | 0.01M | 0.09M | 0.01M | 0.03M | 0.35M | 0.03M | 0.12M | 0.01M | 0.14M | 0.14M | 0.14M | 0.24M | 0.24M | 0.14M |
|
Payables
|
| 0.79M | 0.89M | 1.06M | 1.29M | 0.30M | 0.23M | 0.29M | 0.34M | 0.52M | 0.46M | 0.47M | 0.46M | 0.47M | 0.73M | 0.85M | 0.86M | 0.38M | 0.47M | 0.73M | 0.81M | 0.89M | 0.61M | | 1.91M | 1.02M | 1.06M | 1.09M | 1.15M | 1.20M | 0.95M | 0.98M | 1.01M | 1.05M | 1.35M | 7.78M | 7.81M | 1.18M | 0.93M | 0.93M | 0.93M | 1.06M | 0.97M | 0.97M | 1.26M | 0.63M | 0.71M | 0.63M | 0.83M | 0.89M | 1.00M | 1.22M | 1.08M | 0.82M |
|
Accumulated Expenses
|
| 0.00M | 0.01M | | | 0.05M | 0.06M | 0.08M | 0.09M | | | 0.00M | 0.01M | 0.03M | 0.03M | 0.02M | 0.08M | 0.02M | 0.05M | 0.12M | 0.14M | 0.15M | 0.30M | | 0.53M | 0.54M | 0.66M | 0.77M | 0.88M | 1.00M | 0.63M | 0.18M | 0.34M | 0.47M | 0.62M | 0.74M | 0.86M | 1.00M | 1.15M | 1.30M | 1.45M | 1.60M | 1.76M | 1.89M | 2.04M | 0.00M | 2.37M | 2.53M | 2.66M | 2.66M | 3.01M | 3.20M | 3.40M | 0.25M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M |
|
Short term Debt
|
| 0.30M | 0.44M | 0.58M | 0.65M | 0.67M | 0.75M | 0.78M | 0.04M | 0.80M | | 0.01M | 0.10M | 0.25M | | | | 0.04M | | 1.54M | 8.42M | 4.23M | | | | | | | | | | | | | 17.33M | 0.25M | | | 4.98M | 5.53M | 1.89M | 9.00M | 6.20M | 5.52M | 5.83M | 3.52M | 2.75M | 3.49M | 2.66M | 3.90M | 2.50M | 3.60M | 5.83M | 0.50M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.03M | 0.02M | 0.03M | 0.01M | 0.12M | 0.08M | 0.05M | 0.02M | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.78M | 0.84M | 0.86M | 0.88M | 0.88M | 0.89M | 0.88M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M |
|
Current Deferred Revenue
|
| | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 1.14M | 1.39M | 1.69M | 1.98M | 1.03M | 1.09M | 1.19M | 1.26M | 1.32M | 0.51M | 0.46M | 0.47M | 3.10M | 3.50M | 4.28M | 5.44M | 0.43M | 0.71M | 2.92M | 9.81M | 5.72M | 32.29M | | 11.53M | 7.97M | 23.92M | 17.30M | 12.68M | 11.43M | 10.05M | 9.96M | 11.38M | 23.80M | 20.30M | 25.70M | 16.12M | 12.05M | 8.09M | 8.77M | 5.44M | 12.88M | 10.42M | 9.69M | 10.01M | 7.77M | 7.40M | 8.29M | 7.79M | 9.09M | 8.10M | 9.66M | 12.09M | 2.53M |
|
Non-Current Debt
|
| 0.10M | | 0.09M | | 0.06M | | | 0.78M | | 0.75M | 0.26M | 0.25M | 0.27M | 0.28M | 0.28M | 0.29M | 0.25M | 0.25M | 0.25M | 0.27M | | 13.03M | | 9.57M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | | | | | 0.25M | | | | 6.93M | 0.25M | 0.25M | 0.25M | 7.18M | | 0.01M | 0.35M | 0.50M | 7.54M | 0.50M | 0.50M | 0.25M | 0.25M | 0.25M | |
|
Convertible Debt
|
| | | | | | | | | | | | 0.03M | 0.20M | 0.14M | 0.60M | 1.27M | 0.04M | 0.24M | 0.75M | 0.72M | 0.40M | 0.50M | | 2.33M | 2.42M | 2.89M | 0.32M | 0.33M | 0.35M | 0.30M | 0.38M | 0.40M | 0.35M | 6.40M | 0.17M | 0.12M | 0.12M | 6.96M | 7.03M | 7.12M | | 7.42M | 7.21M | 7.27M | 7.34M | 7.31M | 7.66M | 7.74M | 8.09M | 8.43M | 8.58M | 8.70M | 0.39M |
|
Minority Interest
|
| | | | | | | | | | -0.02M | 0.05M | -0.31M | -0.17M | -0.17M | -0.02M | -0.31M | -0.27M | -0.31M | -0.33M | -0.62M | -0.78M | -0.83M | | -0.91M | -0.97M | -1.04M | -1.15M | -1.21M | -1.30M | -1.33M | -1.38M | -1.38M | -1.40M | -1.52M | -1.51M | -1.59M | -1.61M | -1.82M | -1.85M | -1.89M | -1.91M | -1.98M | -2.01M | -2.00M | -1.93M | -1.96M | -1.98M | -2.02M | -2.06M | -2.10M | -2.14M | -2.17M | -2.17M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | | 0.20M | 0.24M | 0.14M | 0.21M | 0.10M | | | | 0.03M | 0.01M | 0.12M | 0.08M | 0.05M | 0.02M | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 1.43M | | | | 4.55M | 3.45M | 4.59M | 10.92M | 19.35M | 13.03M | | 30.34M | 30.34M | 30.34M | 19.78M | 19.78M | 19.78M | 19.78M | 7.82M | 7.82M | 7.82M | 17.33M | 17.33M | 12.66M | 8.10M | 4.98M | 5.53M | 1.89M | 9.00M | 6.20M | 5.52M | 6.20M | 3.52M | 0.50M | 0.62M | 0.50M | 0.50M | 2.50M | 0.50M | 5.83M | 0.50M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 0.75M | 0.49M | 0.52M | 1.43M | 0.63M | 0.68M | 0.75M | 4.99M | 3.89M | 2.23M | 11.89M | 9.71M | 1.56M | | 10.96M | 10.24M | 2.03M | 4.96M | 5.69M | 5.84M | 6.10M | 6.99M | 6.90M | 6.92M | 6.92M | 6.99M | 6.94M | 6.98M | 7.89M | 7.91M | 7.98M | 7.96M | 8.03M | 8.03M | 8.37M | 8.45M | 8.56M | 8.79M | 8.99M | 9.34M | 9.24M | 9.33M | 9.45M | 0.39M |
|
Total Liabilities
|
| 1.24M | 1.47M | 1.78M | 2.06M | 1.09M | 1.15M | 1.25M | 1.31M | 1.32M | 1.26M | 0.95M | 0.99M | 3.10M | 3.50M | 4.28M | 5.44M | 5.42M | 4.59M | 5.15M | 21.70M | 15.43M | 33.84M | | 22.50M | 18.21M | 25.95M | 22.26M | 18.37M | 17.27M | 16.15M | 16.95M | 18.28M | 30.73M | 27.22M | 32.69M | 23.05M | 19.03M | 15.98M | 16.68M | 13.42M | 20.83M | 18.45M | 17.72M | 18.38M | 16.22M | 15.97M | 17.07M | 16.78M | 18.43M | 17.34M | 18.99M | 21.54M | 2.92M |
|
Total Debt
|
| 0.39M | 0.44M | 0.67M | 0.65M | 0.73M | 0.75M | 0.78M | 0.82M | 0.80M | 0.75M | 0.27M | 0.35M | 0.52M | 0.28M | 0.28M | 0.29M | 0.29M | 0.25M | 1.79M | 8.69M | 4.23M | 13.03M | | 9.57M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | | | | | 17.58M | 0.25M | | | 11.92M | 5.78M | 2.14M | 9.25M | 13.38M | 5.52M | 5.83M | 3.88M | 3.25M | 11.02M | 3.16M | 4.40M | 2.75M | 3.85M | 6.08M | 0.50M |
|
Common Equity
|
| -1.04M | -1.29M | -1.61M | -1.88M | -0.92M | -0.97M | -1.08M | -1.15M | -1.31M | -1.11M | -0.83M | -0.84M | -2.98M | -3.34M | -4.03M | -4.94M | -4.96M | -4.15M | -4.78M | -20.99M | -13.76M | -32.40M | | -21.15M | -15.32M | -23.31M | -19.12M | -15.30M | -14.56M | -13.49M | -14.18M | -15.61M | -28.18M | -24.93M | -30.39M | -20.78M | -16.83M | -14.41M | -15.50M | -12.44M | -19.87M | -17.60M | -17.42M | -18.13M | -15.99M | -15.75M | -16.85M | -16.43M | -18.16M | -17.13M | -18.80M | -21.29M | -2.72M |
|
Shareholder's Equity
|
| -1.04M | -1.29M | -1.61M | -1.88M | -0.92M | -0.97M | -1.08M | -1.15M | -1.31M | -1.11M | -0.83M | -0.84M | -2.98M | -3.34M | -4.03M | -4.94M | -4.96M | -4.15M | -4.78M | -20.99M | -13.76M | -32.40M | | -21.15M | -15.32M | -23.31M | -19.12M | -15.30M | -14.56M | -13.49M | -14.18M | -15.61M | -28.18M | -24.93M | -30.39M | -20.78M | -16.83M | -14.41M | -15.50M | -12.44M | -19.87M | -17.60M | -17.42M | -18.13M | -15.99M | -15.75M | -16.85M | -16.43M | -18.16M | -17.13M | -18.80M | -21.29M | -2.72M |
|
Liabilities and Shareholders Equity
|
| 0.20M | 0.18M | 0.17M | 0.18M | 0.17M | 0.17M | 0.17M | 0.16M | 0.00M | 0.14M | 0.13M | 0.15M | 0.12M | 0.16M | 0.26M | 0.50M | 0.46M | 0.44M | 0.37M | 0.71M | 1.67M | 1.44M | | 1.35M | 2.89M | 2.64M | 3.14M | 3.07M | 2.71M | 2.65M | 2.77M | 2.67M | 2.54M | 2.30M | 2.30M | 2.27M | 2.20M | 1.57M | 1.18M | 0.99M | 0.96M | 0.84M | 0.30M | 0.26M | 0.23M | 0.22M | 0.23M | 0.30M | 0.27M | 0.22M | 0.20M | 0.25M | 0.20M |
|
Treasury Shares
|
| | | | | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.01M |
|
Retained Earnings
|
| 3.40M | 3.65M | 3.99M | 4.27M | 3.92M | 3.97M | 4.09M | -4.17M | -4.34M | 4.37M | 4.79M | 5.31M | -6.72M | -7.62M | -8.46M | -9.29M | -9.94M | -9.37M | -10.89M | -29.79M | -26.84M | -44.67M | | -33.42M | -32.84M | -39.92M | -35.68M | -31.81M | -31.00M | -32.12M | -32.78M | -34.20M | -47.60M | -44.22M | -49.74M | -40.56M | -36.61M | -34.50M | -35.57M | -32.47M | -39.88M | -38.07M | -38.00M | -38.74M | -36.70M | -36.46M | -37.55M | -37.14M | -39.60M | -38.54M | -40.18M | -42.66M | -51.24M |
|
Preferred Shares
|
| 100.00 | 55.00 | 55.00 | 55.00 | 55.00 | 55.00 | 55.00 | | 55.00 | 55.00 | 55.00 | 55.00 | 0.20M | 0.10M | 0.10M | 0.10M | 0.41M | 0.10M | 0.58M | 0.27M | 50.00 | 0.15M | | 0.15M | 0.01M | 0.40M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M |