|
Cash & Equivalents
|
| 0.65M | 0.61M | 0.60M | 0.50M | 0.31M | 10.50M | 0.14M | 10.50M | 10.50M | 19.42M | 19.42M | 5.15M | 4.21M |
|
Cash & Current Investments
|
| 0.65M | 0.61M | 0.60M | 0.50M | 0.31M | 10.50M | 0.14M | 10.50M | 10.50M | 19.42M | 19.42M | 5.15M | 4.21M |
|
Receivables - Net
|
| | | | | | 0.38M | | | -0.18M | 0.19M | -0.11M | 0.20M | 0.76M |
|
Receivables
|
| | | | | | 0.38M | | | -0.18M | 0.19M | -0.11M | 0.20M | 0.76M |
|
Inventory
|
| | | | | | 3.33M | | | 3.64M | 2.61M | 0.23M | 2.03M | 2.09M |
|
Prepaid Assets
|
| 0.13M | 0.15M | 0.13M | 0.13M | 0.10M | 3.57M | 0.04M | | 3.64M | 3.25M | 0.57M | 4.04M | 0.79M |
|
Current Assets
|
| 0.77M | 0.76M | 0.74M | 0.63M | 0.42M | 20.46M | 0.18M | | 12.48M | 25.70M | 14.19M | 11.42M | 10.93M |
|
Buildings
|
| | | | | | | | | | | | 0.80M | 0.88M |
|
Property, Plant & Equipment (Net)
|
| | | | | | 19.33M | | | 18.69M | 13.53M | 9.44M | 5.49M | 4.13M |
|
Long-Term Investments
|
| 146.63M | 146.63M | 146.64M | 146.84M | 147.23M | 0.10M | 150.32M | | | 0.01M | | | |
|
Intangibles
|
| | | | | | 0.16M | | | 0.18M | 0.37M | -0.64M | 0.59M | 0.44M |
|
Goodwill & Intangibles
|
| | | | | | 0.16M | | | 0.18M | 0.37M | -0.64M | 0.59M | 0.44M |
|
Long-Term Deferred Tax
|
| | | | | | 6.02M | | | | 8.79M | | | |
|
Other Non-Current Assets
|
0.43M | 0.13M | 0.07M | 0.04M | 0.00M | | | | | | | 0.25M | 3.81M | 1.06M |
|
Non-Current Assets
|
| 146.76M | 146.70M | 146.68M | 146.84M | 147.23M | 20.42M | 150.32M | | 19.23M | 14.52M | 10.81M | 8.96M | 6.28M |
|
Assets
|
0.43M | 147.53M | 147.46M | 147.42M | 147.47M | 147.65M | 40.88M | 150.50M | | | 40.21M | | 20.38M | |
|
Accounts Payables
|
0.02M | 0.02M | 0.71M | | | 2.66M | 3.57M | 3.37M | | | 2.80M | | 1.65M | |
|
Notes Payables
|
0.04M | | | | | | | | | | | | | |
|
Payables
|
0.05M | 0.02M | 0.71M | | | 2.66M | 3.57M | 3.37M | | | 2.80M | | 1.65M | |
|
Accumulated Expenses
|
0.36M | 0.03M | 0.71M | 1.49M | 1.86M | | 1.52M | | | | 2.30M | | 2.79M | |
|
Other Accumulated Expenses
|
| | | | | | 0.43M | | 0.46M | 0.92M | 0.43M | 0.65M | 0.21M | 0.19M |
|
Short term Debt
|
| | | | | | 7.29M | | | 6.10M | 10.45M | 9.00M | 4.56M | 4.12M |
|
Current Leases
|
| | | | | | 2.15M | | | 0.54M | 0.41M | 0.27M | 0.48M | 0.39M |
|
Current Taxes
|
| | | | | | -0.53M | | | | | | | |
|
Current Deferred Revenue
|
| | 1.03M | | | | 1.33M | | -0.02M | -0.02M | 1.55M | 0.07M | 1.85M | 0.16M |
|
Total Current Liabilities
|
0.41M | 0.05M | 0.71M | 1.49M | 1.86M | 2.66M | 15.87M | 3.37M | | 13.34M | 17.50M | 15.51M | 11.32M | 11.16M |
|
Non-Current Debt
|
| | | | | | 16.38M | | | 21.46M | 54.80M | 60.15M | 70.12M | 78.87M |
|
Non-Current Deffered Revenue
|
| 5.03M | 5.03M | 5.03M | 5.03M | 5.03M | 5.03M | 5.03M | | | | | | |
|
Preferred Stock Liabilities
|
| 143.75M | 143.75M | 143.75M | 143.96M | 144.36M | 145.87M | 147.45M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 2.14M | | | | 3.19M | | | |
|
Operating Leases
|
| | | | | | 2.83M | | | | 0.69M | | 0.57M | 0.04M |
|
Other Non-Current Liabilities
|
| | -0.57M | | | | 23.67M | | 0.24M | 0.23M | 0.33M | 0.27M | 0.29M | 0.32M |
|
Total Non-Current Liabilities
|
| | 6.31M | | | | 17.41M | | -0.24M | 22.19M | 55.41M | 60.67M | 70.50M | 79.22M |
|
Total Liabilities
|
| 5.08M | 5.74M | 6.52M | 6.89M | 7.69M | 33.28M | 8.40M | | | 72.91M | 76.18M | 81.82M | 90.38M |
|
Total Debt
|
| | | | | | 23.67M | | | 27.56M | 65.25M | 69.15M | 74.68M | 82.99M |
|
Common Equity
|
0.01M | -1.30M | -2.03M | -2.85M | -3.38M | -4.40M | 7.60M | -5.34M | | | -32.70M | -51.17M | -61.44M | -73.16M |
|
Shareholder's Equity
|
0.01M | -1.30M | -2.03M | -2.85M | -3.38M | -4.40M | 7.60M | -5.34M | 54.92M | -3.82M | -32.70M | -87.48M | -61.44M | 158.77M |
|
Liabilities and Shareholders Equity
|
0.43M | 147.53M | 147.46M | 147.42M | 147.47M | 147.65M | 40.88M | 150.50M | | | 40.21M | | 20.38M | |
|
Treasury Shares
|
| | 15.39M | | | | | | | | | | | |
|
Retained Earnings
|
-0.01M | -1.30M | -2.03M | -2.85M | -3.38M | -4.40M | -39.18M | -5.34M | | -51.18M | -65.61M | -87.47M | -139.49M | -158.77M |
|
Preferred Shares
|
| | | | | | 0.00M | | | | 0.01M | 0.01M | 0.01M | 0.01M |