|
Cash & Equivalents
|
6.51M | 6.60M | 4.33M | 3.50M | 3.50M | 3.50M | 3.50M | 6.89M | 6.89M | 8.78M | 8.81M | 13.73M | 8.23M | 4.38M | 3.25M | 7.97M | 8.71M | 8.99M | 8.87M | 8.27M | 7.61M | 6.36M | 3.95M | 2.73M | 1.78M | | 1.03M | | 1.20M | | | | 0.75M | | | | 0.53M | 0.91M | 0.79M | 0.87M | 1.14M | 1.69M | 1.60M | 1.46M | 1.40M | 1.36M | 1.53M | 1.47M | 1.50M | 1.62M | 1.71M | 1.62M | 1.56M | 1.63M | 2.04M | 2.15M |
|
Short-term Investments
|
| | | 7.00M | | | | 5.00M | 5.00M | 5.00M | 5.00M | | 5.00M | 5.00M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
6.51M | 6.60M | 4.33M | 10.50M | 3.50M | 3.50M | 3.50M | 11.89M | 11.89M | 13.78M | 13.81M | 13.73M | 13.23M | 9.38M | 8.25M | 7.97M | 8.71M | 8.99M | 8.87M | 8.27M | 7.61M | 6.36M | 3.95M | 2.73M | 1.78M | | 1.03M | | 1.20M | | | | 0.75M | | | | 0.53M | 0.91M | 0.79M | 0.87M | 1.14M | 1.69M | 1.60M | 1.46M | 1.40M | 1.36M | 1.53M | 1.47M | 1.50M | 1.62M | 1.71M | 1.62M | 1.56M | 1.63M | 2.04M | 2.15M |
|
Receivables - Net
|
0.24M | 0.22M | 0.17M | 0.30M | 0.22M | 0.30M | 0.73M | 0.89M | 0.79M | 1.04M | 0.95M | 1.10M | 0.95M | 0.75M | 0.62M | 0.74M | 0.62M | 0.43M | 0.27M | 0.28M | 0.27M | 0.42M | 0.14M | | 0.35M | 0.23M | 0.53M | 0.28M | 0.44M | 0.49M | 0.62M | 0.45M | 0.50M | 0.26M | 0.17M | 0.20M | 0.30M | 0.45M | 0.38M | 0.14M | 0.45M | 0.62M | 1.01M | 0.63M | 0.50M | 0.40M | 0.32M | 0.37M | 0.30M | 0.20M | 0.27M | 0.16M | 0.20M | 0.18M | 0.16M | 0.13M |
|
Receivables - Other
|
5.53M | 8.00M | 8.34M | 7.13M | 7.13M | 4.63M | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.13M | 0.05M | 0.03M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | | | | | | | | | | | |
|
Receivables
|
5.77M | 8.22M | 8.51M | 7.42M | 7.34M | 4.92M | 0.73M | 0.89M | 0.79M | 1.04M | 0.95M | 1.10M | 0.95M | 0.75M | 0.62M | 0.74M | 0.62M | 0.43M | 0.27M | 0.28M | 0.27M | 0.42M | 0.14M | | 0.35M | 0.23M | 0.53M | 0.28M | 0.51M | 0.51M | 0.64M | 0.47M | 0.52M | 0.27M | 0.19M | 0.22M | 0.43M | 0.50M | 0.41M | 0.15M | 0.48M | 0.65M | 1.04M | 0.66M | 0.52M | 0.40M | 0.32M | 0.37M | 0.30M | 0.20M | 0.27M | 0.16M | 0.20M | 0.18M | 0.16M | 0.13M |
|
Prepaid Assets
|
0.11M | 0.23M | 0.14M | 0.25M | 0.46M | 0.54M | 0.60M | 0.97M | 0.16M | 0.12M | 0.25M | 0.08M | 0.04M | 0.00M | 0.10M | 0.09M | 0.04M | 0.01M | 0.04M | 0.16M | 0.17M | 0.02M | 0.04M | | 0.13M | | 0.06M | | 0.07M | | | | 0.05M | | | | 0.08M | | | | 0.05M | 0.02M | 0.00M | 0.07M | 0.05M | 0.03M | 0.01M | 0.05M | 0.03M | 0.02M | | 0.06M | 0.04M | 0.02M | | 0.06M |
|
Current Assets
|
27.67M | 24.45M | 22.25M | 18.17M | 18.34M | 13.52M | 14.13M | 13.74M | 14.35M | 14.94M | 15.01M | 14.92M | 14.21M | 10.14M | 8.97M | 8.80M | 9.36M | 9.42M | 9.18M | 8.70M | 8.05M | 6.80M | 4.13M | 3.10M | 2.82M | | 2.21M | | 1.99M | | | | 1.53M | | | | 1.46M | | | | 1.71M | 2.40M | 2.68M | 2.23M | 2.00M | 1.84M | 1.93M | 1.94M | 1.84M | 1.85M | 2.00M | 1.86M | 1.82M | 1.85M | 2.22M | 2.35M |
|
Construction in Progress
|
0.43M | | | | | 0.08M | 0.31M | 0.18M | 0.04M | | 0.00M | | | | | | | | 0.10M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
8.84M | 8.14M | 7.75M | 12.10M | 11.77M | 13.50M | 12.92M | 13.29M | 12.35M | 11.19M | 9.59M | 8.98M | 9.37M | 8.60M | 7.91M | 7.37M | 7.09M | 7.43M | 7.24M | 8.16M | 8.54M | 9.06M | 9.50M | 14.17M | 15.77M | | 14.51M | | 15.24M | | | | 11.92M | | | | 9.52M | | | | 7.21M | 6.64M | 6.38M | 5.67M | 5.08M | 4.42M | 3.82M | 3.28M | 3.02M | 2.75M | 2.42M | 2.14M | 2.25M | 2.02M | 1.78M | 1.62M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | 0.40M | 0.38M | 0.36M | 0.34M | 0.32M | 0.30M | 0.28M | 0.24M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
9.97M | 9.28M | 8.89M | 13.25M | 12.92M | 14.66M | 14.08M | 14.46M | 13.52M | 12.37M | 10.78M | 10.18M | 10.57M | 9.81M | 9.13M | 8.99M | 8.71M | 9.03M | 8.82M | 9.72M | 10.08M | 10.58M | 10.99M | 14.17M | 16.25M | | 14.95M | | 15.84M | | | | 12.59M | | | | 10.08M | | | | 8.07M | 7.55M | 7.45M | 6.79M | 6.25M | 5.66M | 5.11M | 4.63M | 4.45M | 4.23M | 3.97M | 3.76M | 3.88M | 3.70M | 3.51M | 3.40M |
|
Assets
|
37.64M | 33.73M | 31.14M | 31.41M | 31.26M | 28.19M | 28.21M | 28.21M | 27.87M | 27.31M | 25.79M | 25.10M | 24.78M | 19.95M | 18.10M | 17.79M | 18.07M | 18.45M | 18.00M | 18.43M | 18.13M | 17.38M | 15.12M | 17.27M | 19.07M | | 17.15M | | 17.83M | | | | 14.12M | | | | 11.54M | | | | 9.78M | 9.95M | 10.13M | 9.02M | 8.26M | 7.50M | 7.04M | 6.58M | 6.29M | 6.08M | 5.97M | 5.62M | 5.70M | 5.55M | 5.73M | 5.76M |
|
Accounts Payables
|
4.59M | 1.54M | 0.92M | 0.49M | 0.39M | 0.08M | 0.17M | 0.22M | 0.18M | 0.30M | 0.32M | 0.59M | 1.43M | 1.13M | 0.70M | 0.40M | 0.48M | 0.85M | 0.41M | 0.92M | 1.00M | 1.42M | 1.00M | 0.15M | 0.53M | | 0.68M | | 0.83M | | | | 0.36M | | | | 0.02M | | | | 0.04M | 0.05M | 0.30M | 0.04M | 0.03M | 0.03M | 0.04M | 0.08M | 0.06M | 0.06M | 0.03M | 0.03M | 0.02M | 0.02M | 0.04M | 0.04M |
|
Payables
|
4.59M | 1.54M | 0.92M | 0.49M | 0.39M | 0.08M | 0.17M | 0.22M | 0.18M | 0.30M | 0.32M | 0.59M | 1.43M | 1.13M | 0.70M | 0.40M | 0.48M | 0.85M | 0.41M | 0.92M | 1.00M | 1.42M | 1.00M | 0.15M | 0.53M | | 0.68M | | 0.83M | | | | 0.36M | | | | 0.02M | | | | 0.04M | 0.05M | 0.30M | 0.04M | 0.03M | 0.03M | 0.04M | 0.08M | 0.06M | 0.06M | 0.03M | 0.03M | 0.02M | 0.02M | 0.04M | 0.04M |
|
Accumulated Expenses
|
0.08M | 0.10M | 0.09M | 0.06M | 0.08M | 0.07M | 0.05M | 0.05M | 0.06M | 0.04M | 0.03M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.09M | 0.27M | | 0.05M | | 0.05M | | | | 0.05M | | | | 0.05M | | | | 0.06M | 0.06M | 0.05M | 0.06M | 0.14M | 0.13M | 0.13M | 0.06M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | 0.23M | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.60M | 0.60M | 0.56M | 0.43M | 0.43M | 0.47M | 0.47M | 0.49M | 0.49M | | | | | | | | | | | | | | | 0.77M | 1.03M | | 1.62M | | 1.34M | | | | 1.28M | | | | 0.92M | | | | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | |
|
Total Current Liabilities
|
4.66M | 1.65M | 1.01M | 0.55M | 0.47M | 0.14M | 0.22M | 0.27M | 0.24M | 0.34M | 0.35M | 0.62M | 1.47M | 1.16M | 0.74M | 0.44M | 0.52M | 0.88M | 0.45M | 0.96M | 1.04M | 1.45M | 1.04M | 1.14M | 2.38M | | 2.99M | | 2.44M | | | | 2.13M | | | | 1.41M | | | | 0.15M | 0.15M | 0.39M | 0.14M | 0.21M | 0.20M | 0.21M | 0.18M | 0.11M | 0.11M | 0.08M | 0.10M | 0.08M | 0.08M | 0.08M | 0.09M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 2.71M | 4.30M | | 3.22M | | 2.56M | | | | 0.77M | | | | 0.45M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | 0.49M | | 0.49M | 0.49M | 0.65M | 0.65M | 0.65M | 0.65M | 0.67M | 0.67M | 0.67M | 0.67M | 0.96M | 0.96M | 0.96M | 0.98M | 1.58M | 1.11M | | 0.82M | | 0.88M | | | | 0.95M | | | | 0.86M | | | | 0.49M | | 0.46M | 0.47M | 0.68M | 0.66M | 0.67M | 0.69M | 0.83M | 0.85M | 0.87M | 0.89M | 1.28M | 1.31M | 1.34M | 1.37M |
|
Total Non-Current Liabilities
|
| | | | | | | 0.27M | | 0.34M | 0.35M | 0.62M | 1.47M | 1.16M | 0.74M | 0.44M | 0.52M | 0.88M | 0.45M | 0.96M | 1.04M | 1.45M | 1.04M | 3.08M | 6.17M | | 5.62M | | 4.79M | | | | 2.68M | | | | 1.44M | | | | 0.10M | | 0.39M | 0.14M | 0.17M | 0.20M | 0.21M | 0.18M | 0.11M | 0.11M | 0.08M | 0.10M | 0.08M | 0.08M | 0.08M | 0.09M |
|
Total Liabilities
|
5.27M | 2.25M | 1.57M | 0.98M | 0.90M | 0.61M | 0.69M | 0.76M | 0.72M | 0.83M | 0.83M | 1.27M | 2.12M | 1.80M | 1.39M | 1.11M | 1.19M | 1.55M | 1.12M | 1.92M | 2.00M | 2.41M | 2.02M | 4.66M | 7.28M | | 6.44M | | 5.67M | | | | 3.63M | | | | 2.30M | -9.23M | -8.94M | -8.69M | 0.59M | 0.60M | 0.85M | 0.61M | 0.85M | 0.86M | 0.88M | 0.86M | 0.94M | 0.97M | 0.95M | 0.99M | 1.36M | 1.39M | 1.42M | 1.46M |
|
Total Debt
|
0.60M | 0.60M | 0.56M | 0.43M | 0.43M | 0.47M | 0.47M | 0.49M | 0.49M | | | | | | | | | | | | | | | 3.47M | 5.33M | | 4.84M | | 3.91M | | | | 2.05M | | | | 1.37M | | | | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | |
|
Common Equity
|
34.95M | 34.12M | 32.32M | 30.44M | 33.10M | 30.36M | 30.14M | 27.45M | 29.62M | 26.48M | 24.96M | 23.83M | 22.66M | 18.14M | 16.71M | 16.68M | 16.88M | 16.90M | 16.88M | 16.51M | 16.13M | 14.97M | 13.11M | 12.61M | 11.80M | | 10.71M | | 12.16M | | | | 10.49M | | | | 9.24M | 9.23M | 8.94M | 8.69M | 9.19M | 9.35M | 9.28M | 8.41M | 7.40M | 6.64M | 6.16M | 5.71M | 5.35M | 5.11M | 5.02M | 4.63M | 4.34M | 4.16M | 4.31M | 4.29M |
|
Shareholder's Equity
|
| | | 30.44M | | | | 27.45M | | 26.48M | 24.96M | 23.83M | 22.66M | 18.14M | 16.71M | 16.68M | 16.88M | 16.90M | 16.88M | 16.51M | 16.13M | 14.97M | 13.11M | 12.61M | 11.80M | | 10.71M | | 12.16M | | | | 10.49M | | | | 9.24M | 9.23M | 8.94M | 8.69M | 9.19M | 9.35M | 9.28M | 8.41M | 7.40M | 6.64M | 6.16M | 5.71M | 5.35M | 5.11M | 5.02M | 4.63M | 4.34M | 4.16M | 4.31M | 4.29M |
|
Liabilities and Shareholders Equity
|
37.64M | 33.73M | 31.14M | 31.41M | 31.26M | 28.19M | 28.21M | 28.21M | 27.87M | 27.31M | 25.79M | 25.10M | 24.78M | 19.95M | 18.10M | 17.79M | 18.07M | 18.45M | 18.00M | 18.43M | 18.13M | 17.38M | 15.12M | 17.27M | 19.07M | | 17.15M | | 17.83M | | | | 14.12M | | | | 11.54M | | | | 9.78M | 9.95M | 10.13M | 9.02M | 8.26M | 7.50M | 7.04M | 6.58M | 6.29M | 6.08M | 5.97M | 5.62M | 5.70M | 5.55M | 5.73M | 5.76M |
|
Retained Earnings
|
-54.57M | -55.26M | -56.88M | -55.81M | -55.52M | -57.94M | -57.65M | -56.78M | -55.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |