|
Receivables - Accured
|
| | | | | | | 0.38M | 0.42M | 0.46M | 0.51M | 0.55M | 0.59M | 0.64M | 0.68M |
|
Cash & Equivalents
|
0.19M | 225.40M | 225.40M | 0.08M | 0.36M | | | | | | | | | | |
|
Receivables - Net
|
| | | | | | | 0.00M | 0.48M | 0.67M | 0.01M | 0.07M | 2.78M | 3.65M | 3.24M |
|
Receivables - Other
|
0.01M | 0.16M | 0.38M | 0.13M | 0.16M | 0.13M | 0.14M | | | | | 0.13M | | | |
|
Receivables
|
| | | | | | | 0.00M | 0.48M | 0.67M | 0.01M | 0.20M | 2.78M | 3.65M | 3.24M |
|
Inventory
|
| | | | | | | 4.42M | 4.12M | 3.35M | 3.18M | 3.14M | 2.87M | 3.23M | 5.24M |
|
Prepaid Assets
|
0.72M | 0.53M | 0.36M | 0.17M | 0.11M | 0.05M | 0.01M | 0.21M | 1.20M | 0.87M | 0.78M | 0.52M | 1.15M | 1.74M | 1.07M |
|
Current Assets
|
0.91M | 0.59M | 0.84M | 0.25M | 0.47M | 0.05M | 0.13M | 4.82M | 11.43M | 9.49M | 5.78M | 4.92M | 9.81M | 10.67M | 11.29M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 0.49M | 0.15M | 0.14M | 0.12M | 0.20M | 0.16M | 0.17M | 0.13M |
|
Long-Term Investments
|
232.31M | 232.46M | 40.49M | 41.56M | 31.67M | 32.37M | 22.87M | 23.30M | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | 0.09M | 0.04M | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Non-Current Assets
|
232.32M | 232.62M | 40.87M | 41.69M | 31.83M | 32.50M | 23.01M | 1.89M | 1.42M | 1.29M | 1.18M | 1.17M | 1.05M | 0.96M | 0.83M |
|
Assets
|
233.23M | 233.21M | 41.72M | 41.95M | 32.30M | 32.55M | 23.14M | 6.71M | 12.86M | 10.78M | 6.96M | 6.09M | 10.86M | 11.63M | 12.12M |
|
Accounts Payables
|
0.21M | 0.28M | 0.23M | 0.20M | 0.36M | 0.45M | 0.62M | 1.36M | 0.71M | 0.55M | 0.77M | 0.80M | 0.87M | 1.60M | 2.02M |
|
Notes Payables
|
| | 0.23M | 0.26M | 1.00M | 1.00M | 1.08M | 0.70M | | 5.41M | | | | | |
|
Payables
|
0.21M | 0.28M | 0.46M | 0.45M | 1.36M | 1.45M | 1.70M | 2.06M | 0.71M | 5.96M | 0.77M | 0.80M | 0.87M | 1.60M | 2.02M |
|
Accumulated Expenses
|
0.35M | 0.77M | 1.20M | 0.10M | 0.16M | 0.70M | 0.69M | 0.37M | 2.81M | 4.19M | 3.36M | 3.55M | 3.89M | 4.21M | 5.24M |
|
Other Accumulated Expenses
|
0.01M | 0.09M | 0.38M | 0.09M | 0.19M | 0.09M | 0.11M | 0.08M | | | | | | | |
|
Short term Debt
|
0.26M | 0.43M | | | | | | 4.20M | 0.13M | 4.29M | 0.89M | 4.99M | 0.06M | 0.04M | 5.02M |
|
Current Leases
|
| | | | | | | 0.36M | 0.37M | 0.38M | 0.39M | 0.41M | 0.42M | 0.43M | 0.44M |
|
Current Taxes
|
| | 0.61M | 0.78M | 0.97M | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 0.35M | 0.34M | 0.03M | 0.02M | 0.05M | 0.04M | 0.03M | 0.02M |
|
Total Current Liabilities
|
0.83M | 1.57M | 2.65M | 4.19M | 6.40M | 8.02M | 8.93M | 7.34M | 4.37M | 15.27M | 5.43M | 9.79M | 5.28M | 6.31M | 12.74M |
|
Non-Current Debt
|
| | | | | | | 3.14M | 5.41M | 0.04M | 5.41M | 3.85M | 3.85M | 3.85M | 3.90M |
|
Non-Current Deffered Revenue
|
9.20M | 9.20M | 9.20M | 9.20M | 2.76M | 2.76M | 2.76M | | | | | | | | |
|
Operating Leases
|
| | | | | | | 1.42M | 1.34M | 1.25M | 1.16M | 1.06M | 0.97M | 0.87M | 0.76M |
|
Other Non-Current Liabilities
|
0.18M | 0.06M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | | 2.14M | 0.02M | 0.51M | 0.55M | 20.22M | 0.99M | 1.35M |
|
Total Non-Current Liabilities
|
10.03M | 10.77M | 11.85M | 13.39M | 9.16M | 10.78M | 11.69M | 12.02M | 15.63M | 16.92M | 16.11M | 15.07M | 10.86M | 10.97M | 19.85M |
|
Total Liabilities
|
10.22M | 10.83M | 11.87M | 13.42M | 9.19M | 10.80M | 11.72M | 12.02M | 17.77M | 16.94M | 16.61M | 15.62M | 31.07M | 11.96M | 21.20M |
|
Total Debt
|
0.26M | 0.43M | | | | | | 7.34M | 5.54M | 4.33M | 6.30M | 8.83M | 3.91M | 3.89M | 8.92M |
|
Common Equity
|
-9.30M | -10.15M | -11.02M | -13.08M | -8.72M | -10.66M | -11.48M | -5.31M | -4.91M | -6.16M | -9.65M | -9.54M | -20.21M | -0.32M | -9.08M |
|
Shareholder's Equity
|
-9.30M | -10.15M | -11.02M | -13.08M | -8.72M | -10.66M | -11.48M | -5.31M | -4.91M | -6.16M | -9.65M | -9.54M | -20.21M | -0.32M | -9.08M |
|
Liabilities and Shareholders Equity
|
233.23M | 233.21M | 41.72M | 41.95M | 32.30M | 32.55M | 23.14M | 6.71M | 12.86M | 10.78M | 6.96M | 6.09M | 10.86M | 11.63M | 12.12M |
|
Retained Earnings
|
-9.30M | -10.15M | -11.03M | -13.08M | -14.55M | -15.97M | -16.53M | -17.77M | -22.07M | -28.50M | -32.12M | -31.94M | -43.08M | -47.08M | -51.64M |