|
Cash & Equivalents
|
0.34M | 0.23M | 0.25M | 0.23M | 0.18M | 0.24M | 0.16M | 0.14M | 0.16M | | | | 0.19M | | 0.63M | 0.18M | 0.48M | 0.29M | 0.22M | 0.38M | 0.46M | 0.20M | 0.14M | 0.23M | 0.08M | 0.15M | 0.23M | 0.27M | 0.22M | 1.14M | 1.58M | 1.65M | 1.19M | 1.87M | 2.02M | 1.79M | 1.26M | 0.81M | 0.90M | 0.74M | 0.79M | 0.46M | 0.69M | 0.56M | 0.87M | 1.17M | 0.80M | 0.55M | 0.71M | 0.56M | 0.64M | 0.72M |
|
Cash & Current Investments
|
0.34M | 0.23M | 0.25M | 0.23M | 0.18M | 0.24M | 0.16M | 0.14M | 0.16M | | | | 0.19M | | 0.63M | 0.18M | 0.48M | 0.29M | 0.22M | 0.38M | 0.46M | 0.20M | 0.14M | 0.23M | 0.08M | 0.15M | 0.23M | 0.27M | 0.22M | 1.14M | 1.58M | 1.65M | 1.19M | 1.87M | 2.02M | 1.79M | 1.26M | 0.81M | 0.90M | 0.74M | 0.79M | 0.46M | 0.69M | 0.56M | 0.87M | 1.17M | 0.80M | 0.55M | 0.71M | 0.56M | 0.64M | 0.72M |
|
Receivables - Net
|
0.92M | 1.15M | 1.14M | 0.88M | 1.02M | 1.13M | 1.21M | 1.08M | 1.23M | 1.75M | 1.77M | 1.85M | 2.01M | 1.72M | 2.22M | 2.32M | 1.83M | 2.03M | 2.19M | 2.38M | 1.80M | 1.80M | 1.86M | 1.85M | 1.57M | 1.56M | 1.78M | 0.84M | 0.98M | 1.11M | 0.84M | 0.99M | 0.88M | 1.03M | 1.01M | 0.93M | 0.90M | 0.89M | 1.03M | 1.03M | 0.82M | 0.85M | 0.81M | 0.81M | 1.17M | 0.72M | 0.70M | 0.78M | 0.59M | 0.53M | 0.66M | 0.72M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | 4.80M | 4.90M | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.92M | 1.15M | 1.14M | 0.88M | 1.02M | 1.13M | 1.21M | 1.08M | 1.23M | 1.75M | 1.77M | 1.85M | 2.01M | 1.72M | 2.22M | 2.32M | 1.83M | 2.03M | 2.19M | 2.38M | 1.80M | 1.80M | 1.86M | 1.85M | 1.57M | 1.56M | 1.78M | 0.84M | 0.98M | 5.51M | 5.64M | 5.89M | 0.88M | 1.03M | 1.01M | 0.93M | 0.90M | 0.89M | 1.03M | 1.03M | 0.82M | 0.85M | 0.81M | 0.81M | 1.17M | 0.72M | 0.70M | 0.78M | 0.59M | 0.53M | 0.66M | 0.72M |
|
Inventory
|
0.32M | 0.32M | 0.34M | 0.34M | 0.36M | 0.41M | 0.42M | 0.46M | 0.49M | | | | 0.49M | | 0.64M | 0.74M | 0.75M | 0.85M | 0.74M | 0.73M | 0.78M | 0.79M | 0.83M | 0.84M | 0.96M | 0.93M | 0.91M | 0.99M | 0.88M | 0.90M | 0.85M | 0.86M | 0.89M | 0.89M | 0.91M | 0.92M | 0.99M | 1.00M | 0.99M | 1.01M | 1.00M | 1.01M | 1.01M | 0.94M | 0.97M | 1.00M | 0.99M | 0.97M | 0.99M | 0.98M | 1.00M | 1.04M |
|
Current Deferred Tax Assets
|
1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | | | | 0.93M | | 0.93M | 0.93M | 0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.41M | 1.43M | 1.40M | | 1.60M | | |
|
Prepaid Assets
|
0.24M | 0.33M | 0.32M | 0.28M | 0.34M | 0.40M | 0.51M | 0.38M | 0.48M | | | | 0.63M | | 0.83M | 0.87M | 0.57M | 0.72M | 0.77M | 0.81M | 0.68M | 0.69M | 0.78M | 0.74M | 0.69M | 0.72M | 0.68M | 0.73M | 0.78M | 0.64M | 0.59M | 0.50M | 0.40M | 0.48M | 0.47M | 0.37M | 0.42M | 0.44M | 0.45M | 0.47M | 0.42M | 0.40M | 0.41M | 0.69M | 0.32M | 0.28M | 0.20M | 0.16M | 0.19M | 0.18M | 0.23M | 0.26M |
|
Current Assets
|
3.46M | 3.68M | 3.71M | 3.39M | 3.55M | 3.83M | 3.96M | 3.72M | 4.02M | | | | 4.25M | | 5.24M | 5.04M | 4.55M | 3.88M | 3.92M | 4.30M | 3.72M | 3.48M | 3.62M | 3.66M | 3.30M | 3.36M | 3.61M | 2.83M | 2.86M | 3.79M | 3.86M | 4.00M | 3.36M | 4.27M | 4.40M | 4.01M | 3.58M | 3.14M | 3.38M | 3.26M | 3.03M | 4.18M | 4.37M | 3.52M | 3.83M | 3.67M | 3.19M | 2.97M | 2.99M | 2.76M | 3.04M | 3.25M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | 0.35M | | | 0.13M | 0.56M | 0.36M | 0.40M | 0.09M | 0.12M | 0.11M | 0.15M | 0.29M | 0.37M | 0.92M | 0.47M | 0.68M | 0.51M | 0.43M | 0.41M | 0.53M | 0.24M | 0.27M | 0.26M | 0.26M | 0.06M | 0.06M | 0.07M | 0.06M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.37M | 0.34M | 0.33M | 0.31M | 0.30M | 0.29M | 0.28M | 0.27M | 0.26M | | | | 0.37M | | 0.79M | 0.76M | 1.21M | 1.28M | 1.23M | 1.32M | 2.30M | 2.63M | 3.19M | 2.90M | 2.77M | 2.69M | 2.68M | 2.75M | 2.77M | 3.25M | 3.36M | 3.50M | 4.55M | 4.41M | 4.30M | 4.64M | 5.15M | 5.16M | 5.10M | 5.01M | 4.71M | 4.63M | 4.55M | 4.46M | 4.32M | 4.24M | 4.17M | 4.10M | 3.91M | 3.83M | 3.78M | 3.73M |
|
Goodwill
|
| | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M |
|
Long-Term Deferred Tax
|
10.15M | 9.65M | 9.65M | 9.61M | 9.41M | 9.18M | 8.92M | 9.24M | 8.96M | | | | 9.10M | | 7.99M | 8.54M | 9.60M | 9.50M | 9.33M | 9.48M | 5.74M | 5.60M | 5.46M | 5.65M | 4.82M | 4.67M | 4.53M | 4.48M | 3.90M | 3.98M | 4.03M | 4.03M | 18.42M | 3.10M | 3.10M | 3.10M | 3.23M | 3.28M | 3.29M | 3.29M | 3.37M | 3.10M | 3.10M | 3.10M | 3.40M | 3.37M | 3.37M | 3.37M | 3.53M | 3.49M | 3.37M | 3.26M |
|
Other Non-Current Assets
|
2.92M | 3.34M | 3.50M | 3.91M | 4.06M | 4.28M | 4.45M | 3.92M | 4.00M | | | | 5.68M | | 5.91M | 4.55M | 5.16M | 5.27M | 5.74M | 5.72M | 6.85M | 6.82M | 6.92M | 6.06M | 3.81M | 4.05M | 4.13M | 5.38M | 4.23M | 4.64M | 5.07M | 5.14M | 0.83M | 0.83M | 0.83M | 0.83M | 0.81M | 0.85M | 0.86M | 0.88M | 0.93M | 0.94M | 0.94M | 1.12M | 1.40M | 1.41M | 1.43M | 1.40M | 1.60M | 1.60M | 1.68M | 1.70M |
|
Non-Current Assets
|
13.44M | 13.33M | 13.47M | 13.84M | 13.76M | 13.76M | 13.66M | 13.44M | 13.23M | | | | 14.21M | | 14.70M | 13.84M | 15.34M | 16.33M | 16.58M | 16.80M | 15.17M | 15.92M | 16.44M | 15.48M | 12.38M | 16.86M | 16.69M | 18.03M | 16.24M | 17.99M | 18.45M | 18.56M | 15.06M | 14.81M | 14.56M | 14.80M | 15.80M | 16.13M | 15.94M | 15.70M | 18.34M | 14.82M | 14.57M | 14.48M | 18.48M | 14.33M | 14.16M | 13.88M | 13.78M | 13.53M | 13.19M | 12.83M |
|
Assets
|
16.89M | 17.01M | 17.18M | 17.22M | 17.31M | 17.59M | 17.61M | 17.16M | 17.24M | | | | 18.46M | | 19.94M | 18.88M | 19.90M | 20.21M | 20.50M | 21.09M | 18.88M | 19.40M | 20.05M | 19.14M | 15.68M | 20.22M | 20.30M | 20.86M | 19.11M | 21.78M | 22.32M | 22.56M | 18.42M | 19.08M | 18.96M | 18.81M | 19.38M | 19.26M | 19.32M | 18.96M | 18.34M | 19.00M | 18.94M | 17.99M | 18.48M | 18.01M | 17.35M | 16.85M | 16.77M | 16.29M | 16.23M | 16.08M |
|
Accounts Payables
|
0.65M | 0.24M | 0.67M | 0.67M | 0.58M | 0.25M | 0.17M | 0.51M | 0.48M | | | | 0.85M | | 0.20M | 0.34M | 0.34M | 0.20M | 0.35M | 0.42M | 0.67M | 0.54M | 0.48M | 0.59M | 0.52M | 0.25M | 0.11M | 0.37M | 0.73M | 0.58M | 0.40M | 0.54M | 0.88M | 0.72M | 0.53M | 0.48M | 0.92M | 0.61M | 0.74M | 0.40M | 1.81M | 0.60M | 0.57M | 0.19M | 1.28M | 1.09M | 0.62M | 0.46M | 0.84M | 0.54M | 0.56M | 0.47M |
|
Notes Payables
|
1.88M | 1.93M | 1.98M | 3.58M | 3.38M | 1.25M | 1.25M | 1.25M | 1.25M | | | | 0.60M | | 1.69M | 1.53M | 0.66M | 1.20M | 1.04M | 0.64M | 0.75M | 0.79M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
2.53M | 2.17M | 2.65M | 4.24M | 3.96M | 1.50M | 1.42M | 1.76M | 1.73M | | | | 1.45M | | 1.89M | 1.87M | 0.99M | 1.40M | 1.39M | 1.07M | 1.43M | 1.33M | 1.35M | 1.46M | 1.39M | 1.12M | 0.98M | 1.24M | 1.60M | 0.58M | 0.40M | 0.54M | 0.88M | 0.72M | 0.53M | 0.48M | 0.92M | 0.61M | 0.74M | 0.40M | 1.81M | 0.60M | 0.57M | 0.19M | 1.28M | 1.09M | 0.62M | 0.46M | 0.84M | 0.54M | 0.56M | 0.47M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | 0.95M | | 1.13M | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | | | | 1.00M | 7.03M | | | 1.07M | 1.09M | 1.10M | 5.69M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.33M | 0.33M | 0.33M | 0.35M | 0.34M | 0.34M | 0.41M | 0.41M | 0.40M | 0.39M | 0.66M | 0.67M | 0.69M | 0.70M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.82M | 0.83M | 0.85M | 0.87M | 0.92M | 0.98M | 0.98M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 1.56M | 1.58M | 1.56M | 1.60M | 1.60M | 1.68M | 1.70M |
|
Total Current Liabilities
|
2.53M | 2.17M | 2.65M | 4.24M | 3.96M | 1.50M | 1.42M | 1.76M | 1.73M | | | | 1.45M | | 2.84M | 3.72M | 2.13M | 3.19M | 2.88M | 1.07M | 1.43M | 1.33M | 1.35M | 1.46M | 1.39M | 1.44M | 1.31M | 1.57M | 1.94M | 0.93M | 0.74M | 0.89M | 1.29M | 1.14M | 0.94M | 0.88M | 1.58M | 1.28M | 1.59M | 1.37M | 3.50M | 2.40M | 2.37M | 1.99M | 3.62M | 10.18M | 9.65M | 9.18M | 3.32M | 3.09M | 3.18M | 8.23M |
|
Non-Current Debt
|
2.62M | 2.27M | 1.80M | 1.26M | 1.26M | | | | | | | | 1.37M | | 0.92M | 0.31M | 0.72M | 0.31M | 0.91M | 3.47M | 4.25M | 4.05M | 4.29M | 4.09M | 3.90M | 3.71M | 3.51M | 3.29M | 3.00M | 7.19M | 7.27M | 7.37M | 7.47M | 7.57M | 7.68M | 7.79M | 7.90M | 8.01M | 7.95M | 7.96M | 7.47M | | | | | 0.57M | 0.57M | 0.57M | 5.55M | 5.37M | 5.08M | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | 0.77M | 0.90M | 0.96M | 1.04M | 1.13M | 2.13M | 2.00M | 1.53M | 1.54M | 1.50M | 1.53M | 1.47M | 1.50M | 0.56M | 0.56M | 0.57M | 0.57M | 0.58M | 0.59M | 0.59M | 0.60M | 0.60M | 0.61M | 0.62M | 0.62M | 0.62M | 0.57M | 0.57M | 0.57M | | | | 0.57M | 0.57M | 0.57M | 0.57M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.70M | 0.70M | 0.84M | 0.82M | 0.79M | 0.81M | 0.81M | 0.83M | 0.83M | 0.83M | 0.83M | 0.81M | 0.85M | 0.86M | 0.88M | 0.93M | 0.94M | 0.94M | 1.12M | 1.58M | 1.56M | 1.58M | 1.56M | 1.60M | 1.60M | 1.68M | 1.70M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.26M | 4.18M | 4.10M | 4.02M | 4.81M | 4.74M | 4.64M | 5.86M | 5.74M | 5.62M | 5.49M | 5.57M | 5.73M | 5.55M | 5.37M | 5.10M | 4.93M | 4.76M | 4.57M | 4.38M | 4.17M | 3.95M | 3.73M | 3.51M | 3.30M | 2.97M | 2.77M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 0.65M | 1.27M | 0.96M | 1.89M | 0.50M | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | 0.54M | 0.67M | 0.73M | 0.54M | | | | |
|
Total Non-Current Liabilities
|
3.48M | 3.18M | 2.86M | 1.26M | 1.26M | 3.65M | 3.33M | 3.02M | 2.71M | | | | 2.14M | | 1.83M | 0.89M | 3.75M | 2.81M | 2.82M | 6.40M | 6.81M | 6.77M | 6.88M | 6.22M | 6.14M | 10.16M | 9.92M | 9.70M | 9.34M | 13.38M | 13.41M | 13.41M | 14.77M | 14.76M | 14.74M | 14.73M | 14.91M | 15.22M | 15.00M | 14.85M | 14.13M | 13.86M | 13.49M | 12.77M | 12.66M | 5.72M | 5.53M | 5.29M | 11.24M | 10.84M | 10.31M | 4.47M |
|
Total Liabilities
|
6.01M | 5.35M | 5.50M | 5.50M | 5.21M | 5.14M | 4.75M | 4.78M | 4.44M | | | | 3.59M | | 4.68M | 4.60M | 5.88M | 5.99M | 5.70M | 7.46M | 8.24M | 8.11M | 8.23M | 7.68M | 7.53M | 11.60M | 11.23M | 11.27M | 11.27M | 14.31M | 14.15M | 14.30M | 16.06M | 15.89M | 15.68M | 15.60M | 16.48M | 16.50M | 16.60M | 16.23M | 17.63M | 16.26M | 15.86M | 14.76M | 16.29M | 15.90M | 15.18M | 14.48M | 14.55M | 13.93M | 13.49M | 12.70M |
|
Total Debt
|
2.62M | 2.27M | 1.80M | 1.26M | 1.26M | | | | | | | | 1.37M | | 1.87M | 0.31M | 1.85M | 0.31M | 0.91M | 3.47M | 4.25M | 4.05M | 4.29M | 4.09M | 3.90M | 3.71M | 3.51M | 3.29M | 3.00M | 7.19M | 7.27M | 7.37M | 7.47M | 7.57M | 7.68M | 7.79M | 7.90M | 8.01M | 7.95M | 7.96M | 8.34M | | | | 1.00M | 7.60M | 0.57M | 0.57M | 6.62M | 6.46M | 6.18M | 5.69M |
|
Common Equity
|
10.88M | 11.66M | 11.68M | 11.73M | 12.10M | 12.44M | 12.86M | 12.38M | 12.80M | | | | 14.87M | | 15.26M | 14.27M | 14.02M | 14.22M | 14.80M | 13.63M | 10.65M | 11.29M | 11.82M | 11.46M | 8.15M | 8.62M | 9.07M | 9.59M | 7.83M | 7.47M | 8.17M | 8.26M | 2.36M | 3.19M | 3.28M | 3.21M | 2.89M | 2.77M | 2.72M | 2.73M | 0.71M | 2.74M | 3.07M | 3.23M | 2.19M | 2.11M | 2.17M | 2.37M | 2.22M | 2.36M | 2.74M | 3.39M |
|
Shareholder's Equity
|
10.88M | 11.66M | 11.68M | 11.73M | 12.10M | 12.44M | 12.86M | 12.38M | 12.80M | | | | 14.87M | | 15.26M | 14.27M | 14.02M | 14.22M | 14.80M | 13.63M | 10.65M | 11.29M | 11.82M | 11.46M | 8.15M | 8.62M | 9.07M | 9.59M | 7.83M | 7.47M | 8.17M | 8.26M | 2.36M | 3.19M | 3.28M | 3.21M | 2.89M | 2.77M | 2.72M | 2.73M | 0.71M | 2.74M | 3.07M | 3.23M | 2.19M | 2.11M | 2.17M | 2.37M | 2.22M | 2.36M | 2.74M | 3.39M |
|
Liabilities and Shareholders Equity
|
16.89M | 17.01M | 17.18M | 17.22M | 17.31M | 17.59M | 17.61M | 17.16M | 17.24M | | | | 18.46M | | 19.94M | 18.88M | 19.90M | 20.21M | 20.50M | 21.09M | 18.88M | 19.40M | 20.05M | 19.14M | 15.68M | 20.22M | 20.30M | 20.86M | 19.11M | 21.78M | 22.32M | 22.56M | 18.42M | 19.08M | 18.96M | 18.81M | 19.38M | 19.26M | 19.32M | 18.96M | 18.34M | 19.00M | 18.94M | 17.99M | 18.48M | 18.01M | 17.35M | 16.85M | 16.77M | 16.29M | 16.23M | 16.08M |
|
Retained Earnings
|
-13.03M | -12.32M | -12.34M | -12.31M | -11.97M | -11.65M | -11.28M | -11.79M | -11.39M | | | | -9.42M | | -9.04M | -10.03M | -10.29M | -10.10M | -9.52M | -10.69M | -13.67M | -13.43M | -12.72M | -13.28M | -16.59M | -16.17M | -15.73M | -15.26M | -17.02M | -17.28M | -16.58M | -16.50M | -22.41M | -21.58M | -21.49M | -21.57M | -21.90M | -22.03M | -22.08M | -22.08M | -24.11M | -22.08M | -21.76M | -21.60M | -22.65M | -22.74M | -22.68M | -22.49M | -22.65M | -22.52M | -22.15M | -21.51M |
|
Preferred Shares
|
0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
0.94M | | | 2.46M | | | | 2.19M | | | | | 0.73M | | | | 0.79M | | | | 0.75M | | | | 0.72M | | | | 0.73M | | | | 0.96M | | | | 1.04M | | | | 1.18M | | | | 0.56M | | | | 0.92M | | | |