|
Cash & Equivalents
|
47.92M | 32.68M | 26.93M | 22.47M | 39.52M | 32.57M | 24.05M | 18.90M | 24.77M | 24.92M | 14.49M | 22.36M | 25.24M | 31.12M | 47.33M |
|
Cash & Current Investments
|
47.92M | 32.68M | 26.93M | 22.47M | 39.52M | 32.57M | 24.05M | 18.90M | 24.77M | 24.92M | 14.49M | 22.36M | 25.24M | 31.12M | 47.33M |
|
Receivables - Net
|
0.09M | | 0.03M | 0.02M | 0.03M | 0.04M | 0.02M | 0.04M | 0.05M | 0.16M | 0.04M | 0.04M | 0.06M | 0.37M | 0.55M |
|
Receivables - Other
|
1.77M | 2.43M | 6.61M | 4.96M | 7.63M | 10.70M | | | | | | | | | |
|
Receivables
|
1.86M | | 6.64M | 4.98M | 7.65M | 10.73M | 0.02M | 0.04M | 0.05M | 0.16M | 0.04M | 0.04M | 0.06M | 0.37M | 0.55M |
|
Inventory
|
| | | 0.11M | | | | 0.28M | 0.41M | 0.68M | 0.65M | 0.34M | 0.48M | 0.51M | 0.49M |
|
Prepaid Assets
|
4.32M | 3.20M | 2.88M | 1.75M | 2.17M | 3.14M | 3.23M | 2.85M | 2.35M | 2.18M | 1.65M | 2.40M | 1.75M | 1.83M | 1.47M |
|
Current Assets
|
52.33M | 35.88M | 29.85M | 24.36M | 41.72M | 35.75M | 27.30M | 22.07M | 27.58M | 27.95M | 16.82M | 25.15M | 27.54M | 33.83M | 49.84M |
|
Property, Plant & Equipment (Net)
|
1.09M | 1.27M | 1.50M | 1.59M | 1.50M | 1.39M | 1.28M | 1.33M | 1.24M | 1.05M | 0.94M | 1.06M | 1.04M | 0.95M | 0.86M |
|
Intangibles
|
5.71M | 5.30M | 5.30M | 5.30M | 5.30M | 5.30M | 5.30M | 1.42M | 1.05M | 0.95M | 0.84M | 0.74M | 0.63M | 0.53M | 0.42M |
|
Goodwill & Intangibles
|
5.71M | 5.30M | 5.30M | 5.30M | 5.30M | 5.30M | 5.30M | 1.42M | 1.05M | 0.95M | 0.84M | 0.74M | 0.63M | 0.53M | 0.42M |
|
Other Non-Current Assets
|
0.69M | 1.72M | 2.39M | 1.33M | 1.73M | 2.59M | 2.73M | 1.98M | 1.73M | 1.35M | 1.21M | 1.13M | 1.13M | 1.14M | 1.04M |
|
Non-Current Assets
|
9.73M | 9.53M | 8.53M | 8.15M | 7.40M | 6.74M | 5.94M | 5.20M | 4.46M | 6.17M | 5.77M | 5.57M | 5.26M | 4.84M | 3.36M |
|
Assets
|
62.06M | 45.40M | 38.38M | 32.51M | 49.12M | 42.49M | 33.24M | 27.27M | 32.05M | 34.11M | 22.60M | 30.71M | 32.80M | 38.67M | 53.20M |
|
Accounts Payables
|
4.46M | 2.41M | 1.13M | 1.45M | 2.19M | 2.64M | 3.33M | 3.84M | 3.14M | 2.73M | 2.01M | 2.83M | 2.07M | 2.42M | 2.28M |
|
Notes Payables
|
| | | | 11.90M | 11.61M | 14.49M | 13.95M | 13.14M | 11.20M | 10.20M | 18.60M | 32.80M | 25.30M | 22.30M |
|
Payables
|
4.46M | 2.41M | 1.13M | 1.45M | 14.09M | 14.25M | 17.82M | 17.79M | 16.28M | 13.93M | 12.21M | 21.43M | 34.87M | 27.72M | 24.58M |
|
Accumulated Expenses
|
2.23M | 1.25M | | 0.88M | | | | 1.18M | | | | 1.48M | | | |
|
Other Accumulated Expenses
|
| | | 4.96M | | | 10.29M | 9.34M | 1.87M | 0.27M | 0.05M | 0.87M | | | |
|
Current Leases
|
0.77M | 0.80M | 0.86M | 0.96M | 1.05M | 1.10M | 1.13M | 1.11M | 0.86M | 0.88M | 0.85M | 0.85M | 0.87M | 0.87M | 0.88M |
|
Total Current Liabilities
|
14.11M | 7.88M | 9.70M | 8.43M | 23.39M | 26.68M | 30.22M | 29.38M | 19.98M | 15.98M | 14.25M | 23.52M | 36.57M | 29.43M | 26.21M |
|
Operating Leases
|
2.22M | 2.08M | 2.00M | 2.00M | 1.88M | 1.83M | 1.59M | 1.30M | 1.04M | 3.04M | 2.87M | 2.65M | 2.47M | 2.25M | 2.04M |
|
Total Non-Current Liabilities
|
1.46M | 1.28M | | | | | | | | | | | | | |
|
Total Liabilities
|
15.57M | 9.16M | 10.84M | 9.46M | 24.22M | 27.41M | 30.69M | 29.58M | 20.15M | 18.13M | 16.26M | 25.32M | 38.17M | 30.81M | 27.36M |
|
Common Equity
|
46.49M | 36.24M | 27.53M | 23.05M | 24.91M | 15.07M | 2.56M | -2.31M | 11.89M | 15.98M | 6.34M | 5.39M | -5.38M | 7.86M | 25.84M |
|
Shareholder's Equity
|
46.49M | 36.24M | 27.53M | 23.05M | 24.91M | 15.07M | 2.56M | -2.31M | 11.89M | 15.98M | 6.34M | 5.39M | -5.38M | 7.86M | 25.84M |
|
Liabilities and Shareholders Equity
|
62.06M | 45.40M | 38.38M | 32.51M | 49.12M | 42.49M | 33.24M | 27.27M | 32.05M | 34.11M | 22.60M | 30.71M | 32.80M | 38.67M | 53.20M |
|
Retained Earnings
|
-54.17M | -68.80M | -83.15M | -98.08M | -114.32M | -125.70M | -139.91M | -150.74M | -168.85M | -179.85M | -192.22M | -203.77M | -239.78M | -247.67M | -258.07M |
|
Preferred Shares
|
| | | | 13.62M | 13.62M | 13.62M | 18.62M | 44.28M | 55.92M | 55.92M | 54.42M | 54.42M | 54.42M | 54.27M |
|
Treasury Shares
|
2.21M | 2.26M | 2.09M | 2.09M | 1.87M | 1.87M | 1.79M | 2.34M | 2.30M | 3.90M | 3.90M | 3.90M | 6.58M | 6.58M | 6.58M |