|
Cash & Equivalents
|
0.00M | | 0.00M | 0.12M | 0.00M | 0.00M | 0.00M | 0.01M | 0.03M | 2.36M | 1.57M | 0.81M | 0.16M | 0.05M | 0.01M | 0.01M | 0.02M | 0.02M | 0.05M | 0.03M | 0.02M | 0.02M | | | 55.00 | 55.00 | 55.00 | | | 0.00M | 0.01M | 0.00M | 0.01M | 284.00 | 851.00 | 0.08M | 0.01M | 0.02M | 0.10M | 0.10M | 1.20M | 1.69M | 0.44M | 1.20M | 0.30M | 0.04M | 0.01M | 0.04M | 299.00 | 0.30M | 0.03M | 0.00M | 0.04M | 0.04M | 0.03M | 0.00M | 200.00 | 0.00M | 321.00 |
|
Cash & Current Investments
|
0.00M | | 0.00M | 0.12M | 0.00M | 0.00M | 0.00M | 0.01M | 0.03M | 2.36M | 1.57M | 0.81M | 0.16M | 0.05M | 0.01M | 0.01M | 0.02M | 0.02M | 0.05M | 0.03M | 0.02M | 0.02M | | | 55.00 | 55.00 | 55.00 | | | 0.00M | 0.01M | 0.00M | 0.01M | 284.00 | 851.00 | 0.08M | 0.01M | 0.02M | 0.10M | 0.10M | 1.20M | 1.69M | 0.44M | 1.20M | 0.30M | 0.04M | 0.01M | 0.04M | 299.00 | 0.30M | 0.03M | 0.00M | 0.04M | 0.04M | 0.03M | 0.00M | 200.00 | 0.00M | 321.00 |
|
Receivables - Net
|
| | | 0.00M | 0.00M | 0.01M | | 0.00M | 0.03M | 0.03M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.02M | 0.01M | 0.04M | | | 0.03M | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.04M | 0.06M | 0.11M | 0.12M | | 0.01M | | | | | | | 0.03M | 0.04M | 0.03M | 0.04M |
|
Receivables - Other
|
| | | | | 0.27M | | | | | | 0.90M | | | | | | | | | | | | | | | | 0.09M | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 0.00M | 0.00M | 0.28M | | 0.00M | 0.03M | 0.03M | 0.00M | 0.90M | 0.00M | 0.00M | 0.02M | 0.00M | 0.02M | 0.01M | 0.04M | | | 0.03M | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.04M | 0.06M | 0.11M | 0.12M | | 0.01M | | | | | | | 0.03M | 0.04M | 0.03M | 0.04M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.02M | 0.03M | 0.03M | 0.03M | 0.06M | | 90.00 | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.01M | | 0.04M | | | | | 0.01M | 0.04M | | | 0.13M | 0.11M | 0.13M | 0.12M | 0.13M | 0.02M | 0.01M | 0.03M | | 0.00M | 0.01M | 0.01M | | | | | 0.02M | 0.00M | | | | 0.01M | 0.01M | | 0.00M | | 0.01M | 0.03M | 0.03M | 0.07M | 0.09M | 0.13M | 0.14M | 0.05M | 0.06M | 0.06M | | | 0.01M | 0.01M | 0.03M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Current Assets
|
| 291.00 | 0.00M | 0.31M | 0.00M | 0.06M | | 0.02M | 0.06M | 2.38M | 1.58M | 0.86M | | | 0.16M | 0.16M | 0.22M | 0.17M | 0.22M | 0.05M | 0.03M | 0.19M | | 0.00M | 0.01M | 0.01M | 55.00 | | | 0.00M | 0.03M | 0.00M | 0.01M | 284.00 | 851.00 | 0.09M | 0.02M | 0.02M | 0.11M | 0.06M | 2.77M | 1.74M | 0.50M | 1.31M | 0.44M | 0.31M | 0.32M | 0.18M | 0.07M | 0.32M | 0.03M | 0.00M | 0.06M | 0.05M | 0.06M | 0.04M | 0.05M | 0.04M | 0.04M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | | | 0.30M | 1.98M | 0.61M | 0.94M | 1.00M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 0.09M | 0.07M | 0.06M | | 0.05M | | 0.05M | 0.05M | 0.05M | | | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | | | 0.01M | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.90M | 0.88M | 2.35M | 3.48M | 5.70M | 5.68M | 5.52M | 0.04M | 0.05M | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| 0.01M | 0.01M | 0.33M | 0.67M | 0.61M | | 0.65M | 0.65M | 0.68M | 0.69M | 0.72M | | | 0.81M | 0.77M | 0.69M | 0.59M | 0.50M | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.15M | 0.15M |
|
Goodwill & Intangibles
|
| 0.01M | 0.01M | 0.33M | 0.67M | 0.61M | | 0.65M | 0.65M | 0.68M | 0.69M | 0.72M | | | 0.81M | 0.77M | 0.69M | 0.59M | 0.50M | | | 0.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.15M | 0.15M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 4.83M | | | | 6.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.17M | | | | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | | | 0.01M | 0.81M | 0.04M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | | | 0.00M | | | | | | | | |
|
Non-Current Assets
|
| 0.01M | 0.01M | 0.86M | 0.74M | 0.67M | | 0.76M | 0.75M | 0.78M | 0.78M | 0.79M | | | 0.85M | 0.81M | 0.71M | 0.62M | 0.53M | | | 0.72M | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.73M | 1.20M | 2.19M | 5.70M | 9.35M | 9.93M | 10.51M | 10.32M | 2.42M | 0.05M | | | | | | | 0.15M | 0.14M | 0.13M | 0.13M |
|
Assets
|
| 0.01M | 0.01M | 1.16M | 0.75M | 0.72M | | 0.78M | 0.80M | 3.16M | 2.36M | 1.65M | | | 1.01M | 0.96M | 0.92M | 0.79M | 0.74M | 0.05M | 0.03M | 0.91M | | 0.00M | 0.01M | 0.01M | 55.00 | | | 0.00M | 0.03M | 0.00M | 0.01M | 284.00 | 851.00 | 0.10M | 0.03M | 0.02M | 0.11M | 0.80M | 3.97M | 3.93M | 6.20M | 10.65M | 10.37M | 10.82M | 10.65M | 2.60M | 0.11M | 0.32M | 0.03M | 0.00M | 0.06M | 0.05M | 0.06M | 0.19M | 0.19M | 0.17M | 0.17M |
|
Accounts Payables
|
| 0.00M | 600.00 | 0.47M | 0.45M | 0.44M | | 0.62M | 0.68M | 0.36M | 0.45M | 0.39M | | | 0.88M | 0.98M | 1.01M | 1.12M | 1.14M | 0.41M | 0.47M | 0.60M | | 0.59M | 0.62M | 0.75M | 0.70M | 0.77M | 0.77M | 0.78M | 0.85M | 0.91M | 0.80M | 0.81M | 0.76M | 0.65M | 0.51M | 0.43M | 0.50M | 1.07M | 0.70M | 0.59M | 2.38M | 3.98M | 5.00M | 5.79M | 6.47M | 7.35M | 8.34M | 8.30M | 1.90M | 7.84M | 7.39M | 7.35M | 5.37M | 4.17M | 4.34M | 4.23M | 4.30M |
|
Notes Payables
|
| 0.07M | 0.07M | 0.09M | | | | 0.07M | 0.10M | 0.01M | | 252.00 | | | 0.04M | 0.12M | 0.12M | 0.10M | | | | 0.04M | | 0.07M | | 0.26M | 0.26M | 0.07M | 0.20M | 0.20M | 0.16M | 0.25M | 0.33M | 0.41M | 0.21M | 0.20M | 0.25M | 0.75M | 0.81M | 0.32M | 0.46M | 0.46M | | | 1.49M | 3.32M | 6.19M | 5.05M | 6.17M | 2.80M | 2.10M | 0.95M | 1.14M | 1.24M | 1.00M | 0.55M | 0.55M | 0.54M | 0.64M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 967.00 | 0.00M | 0.00M | 0.01M | 0.03M | 0.08M | 0.13M | | | | | | | | | 1.55M | | | 1.69M | | | | |
|
Payables
|
| 0.08M | 0.08M | 0.56M | 0.45M | 0.44M | | 0.69M | 0.79M | 0.37M | 0.45M | 0.39M | | | 0.92M | 1.10M | 1.14M | 1.22M | 1.14M | 0.41M | 0.47M | 0.64M | | 0.66M | 0.62M | 1.01M | 0.95M | 0.84M | 0.97M | 0.98M | 1.01M | 1.16M | 1.13M | 1.22M | 0.96M | 0.85M | 0.77M | 1.19M | 1.31M | 1.40M | 1.19M | 1.14M | 2.50M | 3.98M | 6.49M | 9.11M | 12.66M | 12.40M | 14.51M | 11.09M | 4.00M | 10.34M | 8.54M | 8.59M | 8.06M | 4.72M | 4.88M | 4.77M | 4.94M |
|
Accumulated Expenses
|
| 0.02M | 0.02M | 0.21M | 0.17M | 0.04M | | 0.13M | 0.22M | 0.14M | 0.13M | 0.28M | | | 0.31M | 0.00M | 0.30M | 0.18M | 0.25M | 0.01M | 0.06M | 0.05M | | 0.08M | 0.08M | 0.10M | 0.12M | 0.15M | 0.08M | 0.10M | 0.09M | 0.06M | 0.13M | 0.18M | 0.28M | 0.08M | 0.11M | 0.13M | 0.14M | 0.14M | 0.00M | 0.01M | 0.01M | 0.01M | 0.04M | 0.08M | 0.17M | 0.59M | 0.51M | 0.92M | 0.44M | 0.74M | 0.79M | 0.83M | 0.74M | 0.49M | 0.59M | 0.36M | 0.36M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.17M | 0.17M | 0.10M | 0.10M | 0.10M | 0.12M | 0.10M | 0.10M | 2.22M | 2.45M | 2.45M | 2.45M | 2.67M | 2.72M | 2.76M | 3.32M |
|
Short term Debt
|
| | | 0.09M | 0.27M | 0.55M | | | | | | 0.99M | | | 1.36M | 0.12M | 1.62M | 1.89M | 1.97M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.26M | 0.11M | 0.06M | 0.20M | 0.01M | 0.05M | 0.20M | 0.20M | 0.00M | 0.12M | 0.79M | 1.49M | 1.17M | 0.98M | 1.12M | 0.81M | 0.46M | 0.46M | 0.46M | 0.46M | 0.57M | 0.57M | 0.46M | 0.57M | 0.68M | 0.46M | 0.43M | 0.42M | 0.41M | 0.41M | 0.40M | 4.69M | 0.39M | 0.38M | 1.17M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.09M | 0.10M | 0.16M | 0.28M | 0.26M | 0.33M | 0.44M | 0.51M | 0.54M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Current Deferred Revenue
|
| | | 0.01M | 0.01M | 0.02M | | 0.03M | 0.14M | 0.39M | 0.34M | 0.32M | | | 0.28M | 0.32M | 0.30M | 0.27M | 0.25M | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M |
|
Total Current Liabilities
|
| 0.09M | 0.09M | 0.81M | 0.92M | 1.05M | | 0.91M | 1.23M | 0.89M | 0.92M | 1.98M | | | 2.88M | 3.23M | 3.56M | 3.96M | 4.22M | 0.56M | 0.71M | 1.06M | | 1.07M | 1.12M | 1.26M | 1.25M | 1.39M | 1.25M | 1.29M | 1.48M | 1.53M | 1.82M | 1.85M | 2.62M | 2.42M | 2.16M | 2.43M | 2.72M | 3.03M | 1.32M | 1.33M | 3.17M | 5.56M | 7.74M | 10.54M | 14.40M | 17.80M | 20.40M | 15.30M | 17.51M | 14.13M | 14.73M | 15.20M | 12.10M | 18.44M | 15.02M | 15.90M | 17.60M |
|
Convertible Debt
|
| | | | | | | 0.78M | 1.17M | 1.17M | 1.16M | | | | 1.45M | 1.75M | 0.05M | 2.08M | 2.02M | | 0.03M | 0.22M | | | | | | | | | | 0.12M | | | | | | | | | | | | | | | | 0.01M | | | 0.06M | 0.04M | | | | 0.02M | | | |
|
Non-Current Deffered Revenue
|
| | | 0.01M | 0.00M | 845.00 | | | | | 629.00 | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.16M | 7.32M | 6.34M | 6.37M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 3.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | | | 9.96M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | -0.07M | | | | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | | | | 10.34M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.33M | 1.40M | 3.20M | 3.97M | 4.15M | 4.40M | 4.40M | 3.94M | 3.55M | 3.52M | | 0.10M | 0.10M | 0.10M | 0.10M | | | | |
|
Other Non-Current Liabilities
|
| | | 0.01M | | 845.00 | | | | | | | | | | 0.38M | 0.38M | | | | | | | | | | | | | | | | | | | 0.28M | | | | 0.09M | | | | | 0.11M | 0.08M | 0.08M | | | | | | | | | 0.10M | 2.72M | 2.76M | 3.32M |
|
Total Non-Current Liabilities
|
| | | 0.01M | | 1.05M | | 0.78M | 0.83M | 0.88M | 0.94M | 0.00M | | | | 2.85M | 3.18M | | | | | | | | | | | | | | | | | | | 2.14M | | | | 3.25M | | | | | 11.50M | 14.59M | 18.36M | | | | | | | | | 26.51M | 19.63M | 19.48M | 20.63M |
|
Total Liabilities
|
| 0.09M | 0.09M | 0.81M | 0.92M | 1.05M | | 1.68M | 2.06M | 1.78M | 1.86M | 1.98M | | | 2.88M | 3.23M | 3.56M | 3.96M | 4.22M | 0.56M | 0.71M | 1.06M | | 1.07M | 1.12M | 1.26M | 1.25M | 1.39M | 1.25M | 1.29M | 1.48M | 1.66M | 1.82M | 1.85M | 2.62M | 2.42M | 2.16M | 2.43M | 2.72M | 3.34M | 1.62M | 2.59M | 6.26M | 9.53M | 11.61M | 14.67M | 18.44M | 21.74M | 23.93M | 18.77M | 17.51M | 14.13M | 14.73M | 15.18M | 12.06M | 26.61M | 22.34M | 22.24M | 23.95M |
|
Total Debt
|
| | | 0.09M | 0.27M | 0.55M | | | | | | 0.99M | | | 1.36M | 0.12M | 1.62M | 1.89M | 1.97M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.26M | 0.11M | 0.06M | 0.20M | 0.01M | 0.05M | 0.20M | 0.20M | 0.00M | 0.12M | 0.79M | 1.49M | 1.17M | 0.98M | 1.12M | 0.81M | 0.46M | 0.46M | 0.46M | 0.46M | 0.57M | 0.57M | 0.46M | 0.57M | 0.68M | 0.46M | 0.43M | 0.42M | 0.41M | 0.41M | 0.40M | 4.69M | 0.39M | 0.38M | 1.17M |
|
Common Equity
|
| -0.09M | -0.08M | 0.35M | -0.17M | -0.32M | | -0.90M | -1.25M | -1.38M | 0.50M | -0.33M | | | -1.87M | 2.26M | -2.64M | -3.17M | -3.48M | -0.52M | -0.67M | -0.16M | | -1.07M | -1.11M | -1.25M | -1.25M | -1.39M | -1.25M | -1.28M | -1.45M | -1.65M | -1.81M | -1.85M | -2.62M | -2.32M | -2.13M | 98.80M | -2.61M | -2.54M | 2.35M | 1.34M | -0.06M | 1.12M | -1.24M | -3.85M | -7.79M | -19.14M | -23.81M | -18.46M | -17.48M | -14.13M | -14.67M | -15.14M | -12.00M | -26.42M | -22.15M | -22.07M | -23.79M |
|
Shareholder's Equity
|
| -0.09M | -0.08M | 0.35M | -0.17M | -0.32M | | -0.90M | -1.25M | -1.38M | 0.50M | -0.33M | | | -1.87M | 2.26M | -2.64M | -3.17M | -3.48M | -0.52M | -0.67M | -0.16M | | -1.07M | -1.11M | -1.25M | -1.25M | -1.39M | -1.25M | -1.28M | -1.45M | -1.65M | -1.81M | -1.85M | -2.62M | -2.32M | -2.13M | 98.80M | -2.61M | -2.54M | 2.35M | 1.34M | -0.06M | 1.12M | -1.24M | -3.85M | -7.79M | -19.14M | -23.81M | -18.46M | -17.48M | -14.13M | -14.67M | -15.14M | -12.00M | -26.42M | -22.15M | -22.07M | -23.79M |
|
Liabilities and Shareholders Equity
|
| 0.01M | 0.01M | 1.16M | 0.75M | 0.72M | | 0.78M | 0.80M | 3.16M | 2.36M | 1.65M | | | 1.01M | 0.96M | 0.92M | 0.79M | 0.74M | 0.05M | 0.03M | 0.91M | | 0.00M | 0.01M | 0.01M | 55.00 | | | 0.00M | 0.03M | 0.00M | 0.01M | 284.00 | 851.00 | 0.10M | 0.03M | 0.02M | 0.11M | 0.80M | 3.97M | 3.93M | 6.20M | 10.65M | 10.37M | 10.82M | 10.65M | 2.60M | 0.11M | 0.32M | 0.03M | 0.00M | 0.06M | 0.05M | 0.06M | 0.19M | 0.19M | 0.17M | 0.17M |
|
Retained Earnings
|
| 0.25M | 0.25M | -6.91M | 7.55M | 8.08M | | -9.34M | -0.00M | -10.95M | -11.77M | 12.74M | | | 15.62M | -16.51M | 17.13M | -17.83M | -18.31M | -0.64M | -1.48M | -3.41M | | -5.52M | -5.76M | -5.97M | -6.10M | -6.28M | -6.34M | -6.66M | -7.24M | -7.69M | -8.17M | -8.65M | -9.94M | -11.58M | -11.72M | -12.49M | -13.52M | -14.44M | -17.17M | -18.64M | -20.41M | -25.48M | -29.12M | -32.93M | -37.01M | -48.71M | -54.33M | -61.87M | -63.42M | -62.05M | -62.00M | -62.41M | -60.34M | -63.86M | -60.41M | -60.49M | -63.70M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.00 | 262.00 | 262.00 | 262.00 | 262.00 | | 0.02M | 0.01M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 250.00 | 250.00 | 0.00M | 0.00M |
|
Treasury Shares
|
| | | 0.08M | | | | 0.66M | | | | 10.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |