|
Accumulated Depreciation
|
| | | | | | | | | | | | | | | | | 0.04M | 0.07M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | 0.11M | 0.11M | 0.10M | 0.08M | 0.06M | 0.02M | 0.00M | 135.00 | 559.00 | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
1.45M | 3.11M | 6.09M | 6.58M | 5.72M | 3.77M | | | | | | 5.13M | | | | 61.75M | 57.71M | 53.44M | 48.50M | 43.90M | 40.30M | 32.12M | 27.00M | 21.35M | 64.51M | 57.22M | 48.71M | 42.35M | 28.64M | 25.82M | 18.10M | 11.78M | 6.40M | 18.12M | 17.50M | 15.11M | 11.32M | 7.80M | 9.00M | 19.20M | 13.70M | 10.46M | 17.59M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 2.00M | 1.70M | | 0.50M | 1.20M | 1.90M | 0.30M | 9.50M | 8,000.00M | 1.30M | 0.60M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 0.11M | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 286.00 | 243.00 | 237.00 | 0.00M | 0.63M | 1.68M | 2.40M | 1.08M | 1.75M | 0.08M | 1.03M | 1.85M | 2.49M | 0.74M | 2.35M | 2.46M | 1.67M | 1.67M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | | 3.08M | 3.45M | | 1.53M | 3.05M | 4.39M | 1.04M | 11.85M | 8,002.46M | 2.97M | 2.27M |
|
Prepaid Assets
|
| | | 0.07M | 0.04M | 0.02M | 0.11M | 0.07M | 0.18M | 0.18M | 0.10M | 0.05M | 0.13M | 0.11M | 0.10M | 0.14M | 0.22M | 0.49M | 1.91M | 1.53M | 1.72M | 2.63M | 2.37M | 2.06M | 1.96M | 2.80M | 2.70M | 2.48M | 2.20M | 2.83M | 2.67M | 1.85M | 2.43M | 2.09M | 1.93M | 0.99M | 0.92M | 1.38M | 1.17M | 0.48M | 0.84M | | |
|
Current Assets
|
| 3.25M | 6.23M | 6.65M | 5.76M | 3.79M | | 7.92M | 6.11M | 10.14M | 7.70M | 5.18M | 2.93M | 7.89M | 4.39M | 62.00M | 58.04M | 54.03M | 50.46M | 45.49M | 42.00M | 34.76M | 30.32M | 24.41M | 67.47M | 60.02M | 51.41M | 45.98M | 31.02M | 29.28M | 22.42M | 16.62M | 10.91M | 21.96M | 19.49M | 17.13M | 14.09M | 11.68M | 10.91M | 22.02M | 16.99M | 14.77M | 21.73M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | 2.63M | 4.60M | 6.80M | | | 2.20M | 2.23M | 4.09M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | 0.15M | 0.36M | 0.41M | 0.44M | 0.42M | 0.48M | 1.59M | 2.63M | 3.57M | 10.30M | 10.11M | 9.85M | 10.10M | 10.28M | 13.74M | 13.06M | 12.32M | 11.70M | | | | | | | | | | |
|
Other Non-Current Assets
|
0.08M | 0.14M | 0.14M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 0.20M | | | 17.80M | | | | | | | | | | | |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | 0.15M | 0.95M | 0.96M | 0.94M | 0.87M | 0.89M | 13.76M | 18.25M | 21.20M | 20.89M | 20.45M | 20.53M | 22.15M | 23.94M | 23.04M | 18.69M | 17.80M | 17.03M | | | | | | | | | | |
|
Assets
|
1.54M | 3.25M | 6.23M | 6.65M | 5.76M | 3.79M | 9.70M | 7.92M | 6.11M | 10.14M | 7.70M | 5.18M | 2.93M | 7.89M | 4.39M | 62.14M | 58.99M | 55.00M | 51.40M | 46.36M | 42.89M | 48.52M | 48.57M | 45.61M | 88.36M | 80.47M | 71.94M | 68.14M | 54.96M | 52.32M | 41.11M | 34.42M | 27.94M | 21.96M | 19.49M | 17.13M | 14.09M | 11.68M | 10.91M | 22.02M | 16.99M | 14.77M | 21.73M |
|
Accounts Payables
|
0.70M | 0.84M | 0.87M | 0.97M | 1.45M | 1.35M | 1.68M | 1.22M | 1.45M | 1.56M | 1.76M | 1.51M | 2.30M | 3.60M | 3.59M | 2.75M | 2.69M | 2.95M | 2.86M | 1.76M | 2.96M | 4.53M | 5.75M | 6.01M | 3.67M | 5.10M | 7.65M | 11.13M | 7.35M | 4.74M | 5.75M | 2.52M | 4.54M | 2.66M | 2.30M | 1.75M | 1.95M | 1.68M | 2.56M | 1.75M | 2.09M | 2.27M | 1.66M |
|
Notes Payables
|
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 | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.76M | 0.90M | 0.93M | 1.00M | 1.48M | 1.37M | 1.68M | 1.23M | 1.45M | 1.57M | 1.76M | 1.52M | 2.31M | 3.60M | 3.59M | 2.75M | 2.69M | 2.95M | 2.86M | 1.76M | 2.96M | 4.53M | 5.75M | 6.01M | 3.67M | 5.10M | 7.65M | 11.13M | 7.35M | 4.74M | 5.75M | 2.52M | 4.54M | 2.66M | 2.30M | 1.75M | 1.95M | 1.68M | 2.56M | 1.75M | 2.09M | 2.27M | 1.66M |
|
Accumulated Expenses
|
| | | 0.49M | | | | | | | | | | | | 0.42M | | 0.78M | 1.06M | 0.32M | 0.62M | 0.86M | 1.39M | 1.69M | 0.83M | 1.10M | 1.47M | 2.40M | 0.75M | 1.56M | 2.31M | 0.75M | 0.45M | 0.61M | | | | | | | | | |
|
Other Accumulated Expenses
|
0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | | | | | | | 0.11M | | 0.12M | 0.15M | 0.24M | 0.24M | 0.13M | 0.41M | 0.13M | 0.40M | 0.43M | 0.36M | 0.25M | 0.24M | 0.30M | 0.30M | 0.04M | 0.29M | 0.20M | 0.40M | 1.33M | 0.35M | 0.29M | 0.90M | 1.71M | 0.41M | 0.66M | 0.33M |
|
Short term Debt
|
8.99M | 69.96M | 32.20M | 26.49M | 29.49M | 21.25M | 0.03M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.15M | 0.11M | 0.05M | 0.06M | 0.07M | 0.13M | 0.03M | | | | | | | | | | 8.00M | 5.05M | 2.50M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | 0.19M | 0.19M | 0.20M | 0.20M | 0.21M | 0.46M | 0.28M | 0.39M | 0.47M | 0.56M | 0.58M | 0.62M | 0.68M | 0.74M | 0.49M | 0.58M | 0.67M | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 0.20M | | | | | | 0.11M | | | | | | | 1.40M | 1.40M |
|
Total Current Liabilities
|
10.24M | 71.35M | 33.62M | 28.01M | 31.46M | 23.12M | 2.20M | 1.74M | 1.96M | 1.58M | 1.77M | 1.52M | 2.31M | 3.75M | 3.70M | 2.80M | 2.94M | 3.21M | 3.19M | 1.99M | 3.16M | 4.98M | 6.02M | 6.40M | 4.15M | 5.66M | 8.23M | 12.90M | 8.21M | 13.47M | 11.29M | 7.78M | 5.20M | 2.92M | 2.78M | 3.07M | 2.30M | 1.97M | 3.46M | 3.46M | 2.50M | 4.28M | 3.35M |
|
Non-Current Debt
|
| 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.02M | | 0.10M | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.04M | | 0.26M | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 0.67M | 0.58M | 0.53M | 0.28M | 0.43M | 9.50M | 12.23M | 11.87M | 12.19M | 12.13M | 12.01M | 11.25M | 11.72M | 10.82M | 7.23M | 7.04M | 6.82M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
8.99M | 69.96M | 32.20M | 26.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
1.25M | 1.39M | 1.42M | 1.51M | | | | | | | | | | | | | 0.44M | 0.39M | 0.33M | 0.28M | 0.23M | 9.03M | 11.95M | 11.87M | 11.72M | 11.57M | 11.43M | 11.25M | 11.04M | 10.82M | 7.23M | 7.04M | 6.82M | 2.92M | | | | | | | | | |
|
Total Liabilities
|
10.24M | 71.35M | 33.62M | 28.01M | 31.46M | 23.12M | 2.20M | 1.74M | 1.96M | 1.58M | 1.77M | 1.52M | 2.31M | 3.75M | 3.70M | 2.80M | 3.38M | 3.59M | 3.52M | 2.27M | 3.39M | 14.01M | 17.97M | 18.27M | 15.87M | 17.23M | 19.66M | 24.15M | 19.25M | 24.29M | 18.51M | 14.82M | 12.03M | 2.92M | 2.78M | 3.07M | 2.30M | 1.97M | 3.46M | 3.46M | 2.50M | 4.28M | 3.35M |
|
Total Debt
|
8.99M | 69.98M | 32.22M | 26.49M | 29.49M | 21.25M | 0.03M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.15M | 0.11M | 0.05M | 0.06M | 0.07M | 0.13M | 0.03M | | | | | | | | | | 8.10M | 5.07M | 2.50M | 0.10M | | | | | | | | | | |
|
Common Equity
|
-8.71M | -68.10M | -27.39M | -21.36M | -25.70M | -19.33M | 7.49M | 6.18M | 4.14M | 8.57M | 5.94M | 3.66M | 0.62M | 4.14M | 0.69M | 59.34M | 55.61M | 51.40M | 47.88M | 44.09M | 39.50M | 34.51M | 30.60M | 27.34M | 72.49M | 63.24M | 52.28M | 43.99M | 35.71M | 28.03M | 22.60M | 19.60M | 15.91M | 19.03M | 16.71M | 14.05M | 11.79M | 9.70M | 7.45M | 18.56M | 14.49M | 10.49M | 18.39M |
|
Shareholder's Equity
|
-8.71M | -68.10M | -27.39M | -21.36M | -25.70M | -19.33M | 7.49M | 6.18M | 4.14M | 8.57M | 5.94M | 3.66M | 0.62M | 4.14M | 0.69M | 59.34M | 55.61M | 51.40M | 47.88M | 44.09M | 39.50M | 34.51M | 30.60M | 27.34M | 72.49M | 63.24M | 52.28M | 43.99M | 35.71M | 28.03M | 22.60M | 19.60M | 15.91M | 19.03M | 16.71M | 14.05M | 11.79M | 9.70M | 7.45M | 18.56M | 14.49M | 10.49M | 18.39M |
|
Liabilities and Shareholders Equity
|
1.54M | 3.25M | 6.23M | 6.65M | 5.76M | 3.79M | 9.70M | 7.92M | 6.11M | 10.14M | 7.70M | 5.18M | 2.93M | 7.89M | 4.39M | 62.14M | 58.99M | 55.00M | 51.40M | 46.36M | 42.89M | 48.52M | 48.57M | 45.61M | 88.36M | 80.47M | 71.94M | 68.14M | 54.96M | 52.32M | 41.11M | 34.42M | 27.94M | 21.96M | 19.49M | 17.13M | 14.09M | 11.68M | 10.91M | 22.02M | 16.99M | 14.77M | 21.73M |
|
Retained Earnings
|
-94.01M | -160.36M | -131.86M | -133.51M | -138.26M | -132.28M | -144.24M | -145.82M | -148.24M | -150.75M | -154.74M | -157.42M | -160.62M | -166.16M | -170.55M | -306.11M | -311.42M | -316.99M | -322.45M | -327.53M | -334.02M | -340.36M | -347.73M | -356.24M | -365.02M | -375.93M | -388.36M | -398.12M | -408.03M | -417.27M | -424.19M | -428.05M | -433.02M | -430.50M | -433.48M | -436.29M | -438.68M | -440.87M | -443.18M | -447.02M | -451.46M | -455.48M | -457.48M |
|
Treasury Shares
|
| | | | | | | | | | 0.10M | 0.10M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
32.64M | 38.04M | 62.89M | 5.88M | 70.99M | 71.42M | 8.40M | 8.42M | 8.47M | 10.16M | 10.54M | 10.62M | 10.64M | 13.62M | 13.84M | 45.44M | 45.48M | 45.51M | 45.72M | 45.73M | 46.53M | 46.62M | 48.03M | 5.07M | 83.01M | 83.08M | 83.08M | 8.31M | 8.35M | 8.36M | 8.36M | 8.41M | 8.80M | 8.80M | 8.89M | 8.89M | 8.91M | 8.92M | 8.92M | 10.71M | 11.21M | 11.31M | 16.67M |