|
Accumulated Depreciation
|
| | | 0.78M | | 0.92M | 0.99M | 1.04M | 1.07M | 1.14M | 1.22M | 1.30M | 1.39M | 1.47M | 1.55M |
|
Cash & Equivalents
|
1.42M | 1.31M | 0.74M | 82.56M | 126.58M | 114.56M | 103.39M | 84.63M | 57.71M | 53.93M | 54.55M | 56.80M | 40.19M | 24.32M | 73.95M |
|
Receivables - Net
|
| | | 0.10M | 0.08M | 0.17M | 0.09M | 0.10M | 0.07M | 0.08M | 0.12M | 0.09M | 0.09M | 0.08M | 0.05M |
|
Receivables
|
| | | 0.10M | 0.08M | 0.17M | 0.09M | 0.10M | 0.07M | 0.08M | 0.12M | 0.09M | 0.09M | 0.08M | 0.05M |
|
Inventory
|
| | | 0.28M | 0.23M | 0.18M | 0.14M | 0.15M | 0.12M | 0.07M | 0.23M | 0.17M | 0.14M | 0.18M | 0.36M |
|
Prepaid Assets
|
0.07M | 0.04M | 0.14M | 0.53M | 2.34M | 1.47M | 1.12M | 1.27M | 1.21M | 1.15M | 1.28M | 2.09M | 1.79M | 1.69M | 1.53M |
|
Current Assets
|
1.49M | 1.34M | 0.87M | 84.69M | 129.88M | 119.59M | 110.19M | 89.11M | 76.43M | 66.48M | 68.55M | 69.17M | 51.90M | 35.88M | 97.77M |
|
Property, Plant & Equipment (Net)
|
| | | 1.49M | 1.45M | 1.41M | 1.35M | 1.28M | 1.31M | 1.24M | 1.25M | 1.38M | 1.41M | 1.37M | 1.59M |
|
Long-Term Investments
|
160.04M | 160.24M | 67.78M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M |
|
Other Non-Current Assets
|
| | | 4.71M | 0.42M | 0.52M | 0.60M | 0.77M | 0.89M | 0.84M | 1.30M | 1.02M | 1.28M | 1.28M | 1.30M |
|
Non-Current Assets
|
160.04M | 160.24M | 67.78M | 10.88M | 6.40M | 6.29M | 6.17M | 6.10M | 6.20M | 5.90M | 6.77M | 7.00M | 7.15M | 6.94M | 7.04M |
|
Assets
|
161.53M | 161.58M | 68.65M | 95.57M | 136.28M | 125.88M | 116.36M | 95.21M | 82.63M | 72.38M | 75.32M | 76.17M | 59.05M | 42.83M | 104.81M |
|
Accounts Payables
|
0.10M | 0.17M | 0.28M | 3.97M | 2.77M | 3.01M | 3.15M | 2.90M | 3.35M | 6.27M | 4.72M | 5.13M | 5.56M | 5.31M | 8.47M |
|
Payables
|
0.10M | 0.17M | 0.28M | 3.97M | 2.77M | 3.01M | 3.15M | 2.90M | 3.35M | 6.27M | 4.72M | 5.13M | 5.56M | 5.31M | 8.47M |
|
Accumulated Expenses
|
0.20M | 0.93M | 1.16M | 5.38M | 3.26M | 3.83M | 4.30M | 5.15M | 3.53M | 4.22M | 7.03M | 6.08M | 5.39M | 6.65M | 6.84M |
|
Other Accumulated Expenses
|
| | | 1.89M | 1.38M | 0.98M | 0.77M | 1.08M | 1.00M | 0.38M | 1.18M | 0.58M | 1.10M | 0.88M | 1.69M |
|
Short term Debt
|
| | | 2.09M | | | 9.60M | | | | | | | | |
|
Current Leases
|
| | | 0.70M | 0.71M | 0.73M | 0.75M | 0.65M | 0.47M | 0.35M | 0.40M | 0.55M | 0.59M | 0.64M | 0.70M |
|
Current Deferred Revenue
|
| | | 6.44M | 18.52M | 4.29M | 3.68M | 2.51M | 3.07M | 3.66M | 4.07M | 4.44M | 3.94M | 4.46M | 4.65M |
|
Total Current Liabilities
|
0.31M | 1.10M | 1.44M | 18.57M | 12.06M | 11.86M | 21.47M | 11.21M | 10.42M | 14.50M | 16.22M | 16.21M | 15.49M | 17.06M | 20.66M |
|
Non-Current Debt
|
| | | 9.49M | 9.53M | 9.56M | | | | | | 14.29M | 14.34M | 14.38M | 14.20M |
|
Non-Current Deffered Revenue
|
| | 5.60M | 13.10M | 13.20M | 13.50M | 13.85M | 14.92M | 13.87M | 12.65M | 11.44M | 10.99M | 10.75M | 9.57M | 8.66M |
|
Preferred Stock Liabilities
|
160.00M | 160.14M | 67.68M | 67.68M | | | | | | | | | | | |
|
Operating Leases
|
| | | 1.68M | 1.50M | 1.31M | 1.12M | 1.04M | 1.16M | 1.10M | 1.44M | 1.69M | 1.52M | 1.33M | 1.14M |
|
Other Non-Current Liabilities
|
| | | 2.09M | 2.37M | 0.21M | 0.27M | | | | | 0.04M | 0.10M | 0.19M | 0.25M |
|
Total Non-Current Liabilities
|
| | | 40.95M | 34.16M | 36.23M | 36.44M | | | | | 43.17M | 42.09M | 42.34M | 60.82M |
|
Total Liabilities
|
5.91M | 6.70M | 7.04M | 43.04M | 36.53M | 36.44M | 36.70M | 27.17M | 25.44M | 28.26M | 29.10M | 43.22M | 42.19M | 42.53M | 61.07M |
|
Total Debt
|
| | | 11.58M | 9.53M | 9.56M | 9.60M | | | | | 14.29M | 14.34M | 14.38M | 14.20M |
|
Common Equity
|
-4.38M | -5.25M | -6.07M | 52.53M | 99.75M | 89.44M | 79.66M | 68.04M | 57.19M | 44.12M | 46.22M | 32.96M | 16.86M | 0.29M | 43.74M |
|
Shareholder's Equity
|
-4.38M | -5.25M | -6.07M | 52.53M | 99.75M | 89.44M | 79.66M | 68.04M | 57.19M | 44.12M | 46.22M | 32.96M | 16.86M | 0.29M | 43.74M |
|
Liabilities and Shareholders Equity
|
161.53M | 161.58M | 68.65M | 95.57M | 136.28M | 125.88M | 116.36M | 95.21M | 82.63M | 72.38M | 75.32M | 76.17M | 59.05M | 42.83M | 104.81M |
|
Retained Earnings
|
-4.38M | -5.25M | -6.07M | -199.73M | -210.67M | -222.72M | -236.04M | -248.85M | -262.32M | -278.30M | -293.72M | -309.88M | -328.63M | -348.00M | -368.82M |
|
Treasury Shares
|
| | | 0.16M | 3.94M | 0.05M | 1.74M | 1.70M | 1.70M | 2.48M | 2.37M | 2.09M | 1.93M | 2.15M | 2.63M |
|
Shares Outstanding
|
10.14M | 20.19M | 20.19M | 35.69M | 31.74M | 35.74M | 35.74M | 35.78M | 35.78M | 35.82M | 37.94M | 38.19M | 38.31M | 38.64M | 56.46M |