|
Cash & Equivalents
|
0.00M | 0.01M | 0.06M | 0.15M | 0.22M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.00M |
|
Cash & Current Investments
|
0.00M | 0.01M | 0.06M | 0.15M | 0.22M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.00M |
|
Receivables - Net
|
0.45M | 0.45M | 0.36M | 0.23M | 0.23M | 0.23M | 0.00M | 0.00M | 188.00 | 0.00M | 0.00M | | |
|
Receivables - Other
|
| | | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | | | | | |
|
Receivables
|
0.45M | 0.45M | 0.36M | 0.46M | 0.46M | 0.46M | 0.23M | 0.23M | 188.00 | 0.00M | 0.00M | | |
|
Inventory
|
| | | | | | | 1.61M | 1.68M | 1.88M | 1.93M | | |
|
Prepaid Assets
|
0.00M | | | 0.03M | 0.03M | 0.02M | | | | 0.02M | 0.02M | 0.01M | 0.01M |
|
Current Assets
|
0.46M | 0.46M | 0.42M | 0.42M | 0.48M | 0.29M | 0.25M | 1.64M | 1.70M | 1.92M | 1.98M | 0.04M | 0.03M |
|
Construction in Progress
|
| 0.16M | 0.48M | 0.88M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 0.88M | 0.97M | 1.26M | | 1.83M | 1.97M | 2.07M | 2.33M | | |
|
Long-Term Investments
|
1.39M | 1.95M | 2.68M | 0.95M | 0.95M | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 1.83M | 3.67M | | | | |
|
Non-Current Assets
|
1.39M | 2.11M | 3.16M | 1.83M | 1.92M | 1.26M | 1.52M | 1.83M | 1.97M | 2.07M | 2.33M | | 0.35M |
|
Assets
|
1.85M | 2.57M | 3.58M | 2.25M | 2.40M | 1.55M | 1.77M | 3.47M | 3.67M | 3.98M | 4.31M | 0.04M | 0.38M |
|
Accounts Payables
|
0.08M | 0.09M | 0.19M | 0.24M | 0.27M | 0.24M | 0.22M | 0.02M | 0.05M | 0.07M | 0.04M | 0.00M | 0.02M |
|
Notes Payables
|
| | | | | | | | | | | | 0.35M |
|
Dividends payables
|
| | | | | | | | | | | 0.04M | 0.04M |
|
Payables
|
0.08M | 0.09M | 0.19M | 0.24M | 0.27M | 0.24M | 0.22M | 0.02M | 0.05M | 0.07M | 0.04M | 0.04M | 0.40M |
|
Accumulated Expenses
|
| | | | | | | | | | 0.00M | | |
|
Short term Debt
|
1.48M | 2.24M | 3.21M | | | 0.05M | 0.20M | 0.03M | 0.03M | 0.03M | 0.03M | | |
|
Current Deferred Revenue
|
| | | | | 170.00 | | | | | | | |
|
Total Current Liabilities
|
1.56M | 2.33M | 3.40M | 3.96M | 3.98M | 0.80M | 1.10M | 1.57M | 1.85M | 0.52M | 0.45M | 0.04M | 0.05M |
|
Non-Current Debt
|
| | | | 0.23M | 0.50M | 0.22M | 0.71M | 0.71M | 0.71M | 1.17M | | 0.35M |
|
Minority Interest
|
| | -1.00 | -55.00 | -135.00 | -93.00 | -113.00 | -167.00 | -212.00 | -289.00 | -513.00 | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 1.51M | 4.86M | | | | |
|
Total Liabilities
|
1.56M | 2.33M | 3.40M | 3.96M | 4.19M | 1.51M | 1.81M | 2.31M | 2.58M | 1.26M | 1.64M | 0.04M | 0.40M |
|
Total Debt
|
1.48M | 2.24M | 3.21M | | 0.23M | 0.55M | 0.41M | 0.74M | 0.74M | 0.74M | 1.19M | | 0.35M |
|
Common Equity
|
0.29M | 0.24M | 0.18M | -1.71M | -1.79M | 0.04M | -0.04M | 1.16M | 1.09M | 2.73M | 2.66M | 0.00M | -0.03M |
|
Shareholder's Equity
|
0.29M | 0.24M | 0.18M | -1.71M | -1.79M | 0.04M | -0.04M | 1.16M | 1.09M | 2.73M | 2.66M | 0.00M | -0.03M |
|
Liabilities and Shareholders Equity
|
1.85M | 2.57M | 3.58M | 2.25M | 2.40M | 1.55M | 1.77M | 3.47M | 3.67M | 3.98M | 4.31M | 0.04M | 0.38M |
|
Retained Earnings
|
-0.05M | -0.10M | -0.15M | -2.05M | -2.12M | -3.14M | -3.22M | -2.02M | -2.09M | -2.17M | -2.23M | -4.89M | -4.93M |
|
Preferred Shares
|
100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | | 100.00 | 100.00 | 100.00 | 100.00 |