|
Accumulated Depreciation
|
1.77M | | | | 3.22M | 3.76M | 4.51M | 5.38M | 6.28M | | | 8.99M | 9.91M | 11.87M | 12.91M | 13.85M | 14.57M | 15.32M | 16.08M | 16.82M |
|
Receivables - Accured
|
| | | | | | | | | | | | | 0.19M | 0.23M | 0.10M | 0.06M | 0.02M | | 0.56M |
|
Cash & Equivalents
|
12.61M | 20.13M | 10.23M | 10.75M | 33.21M | 22.41M | 16.62M | 8.33M | 15.05M | 13.06M | 7.77M | 2.43M | 56.57M | 14.03M | 17.24M | 9.20M | 8.90M | 5.64M | 3.69M | 29.42M |
|
Receivables - Net
|
20.57M | | | | 8.01M | 11.79M | 9.61M | 12.94M | 5.56M | 0.76M | 0.36M | | | | | | | | | |
|
Receivables - Other
|
0.01M | | | | 0.01M | | | | | | | | | | | | | | | |
|
Receivables
|
20.58M | | | | 8.02M | 11.79M | 9.61M | 12.94M | 5.56M | 0.76M | 0.36M | | | | | | | | | |
|
Prepaid Assets
|
1.28M | 0.26M | 0.18M | 0.10M | 2.64M | 2.99M | 1.77M | 0.91M | 1.49M | 1.21M | 0.87M | 0.70M | 2.34M | 2.70M | 2.03M | 2.04M | 2.98M | 3.42M | 3.59M | 1.84M |
|
Current Assets
|
34.46M | 1.12M | 0.94M | 0.77M | 50.19M | 37.18M | 28.00M | 22.18M | 22.10M | 15.03M | 9.01M | 3.13M | 58.91M | 46.95M | 39.58M | 32.54M | 23.79M | 16.30M | 9.31M | 113.28M |
|
Construction in Progress
|
| | | | 4.61M | | | | 0.31M | 0.33M | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
14.85M | | | | 24.31M | 24.97M | 24.84M | 24.03M | 23.25M | 22.37M | 21.53M | 20.62M | 19.74M | 17.90M | 16.92M | 16.08M | 15.37M | 14.61M | 13.86M | 13.11M |
|
Long-Term Investments
|
| 116.15M | 116.16M | 116.16M | | | | | | | | | | 1.24M | | | | | | 50.61M |
|
Other Non-Current Assets
|
0.24M | | | | 13.10M | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
22.08M | 116.15M | 116.16M | 116.16M | 30.95M | 31.30M | 31.40M | 30.33M | 28.81M | 27.64M | 26.44M | 25.21M | 25.03M | 24.42M | 22.31M | 21.26M | 20.40M | 21.82M | 20.82M | 70.17M |
|
Assets
|
56.54M | 117.27M | 117.09M | 116.93M | 81.14M | 68.49M | 59.41M | 52.51M | 50.90M | 42.67M | 35.44M | 28.34M | 83.94M | 71.37M | 61.89M | 53.80M | 44.20M | 38.12M | 30.13M | 183.45M |
|
Accounts Payables
|
7.38M | | | | 12.46M | 11.86M | 9.86M | 10.24M | 9.92M | 8.19M | 5.93M | 5.30M | 6.69M | 5.17M | 5.05M | 6.88M | 5.47M | 6.06M | 7.09M | 6.85M |
|
Notes Payables
|
0.71M | | | | 1.80M | 1.04M | 0.28M | 0.03M | 0.77M | 0.44M | 0.11M | 0.54M | 1.05M | 0.84M | 0.62M | | 0.28M | 0.14M | | |
|
Payables
|
8.09M | | | | 14.25M | 12.90M | 10.14M | 10.26M | 10.69M | 8.63M | 6.04M | 5.84M | 7.74M | 6.01M | 5.67M | 6.88M | 5.75M | 6.19M | 7.09M | 6.85M |
|
Accumulated Expenses
|
0.44M | 0.08M | 0.15M | 0.32M | 0.67M | 0.68M | 0.63M | 0.56M | 0.51M | 0.61M | 0.65M | 0.69M | 3.40M | 1.92M | 2.84M | 3.33M | 4.17M | 4.00M | 5.09M | 3.71M |
|
Other Accumulated Expenses
|
0.09M | | | | 0.28M | 0.34M | 0.34M | 0.25M | 0.51M | 0.20M | 0.27M | 0.21M | 0.48M | 0.64M | 0.22M | 1.70M | 0.52M | 0.74M | 0.81M | 1.62M |
|
Current Leases
|
0.92M | | | | 1.14M | 1.15M | 1.17M | 1.21M | 0.49M | 0.52M | 0.55M | 0.53M | 0.67M | 0.54M | 0.46M | 0.38M | 0.39M | 0.79M | 0.82M | 0.84M |
|
Current Taxes
|
| | | | | 0.09M | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.10M | | | | 0.10M | | | | | 2.94M | 2.89M | 1.63M | 1.32M | 0.38M | 0.11M | 0.11M | | | | |
|
Total Current Liabilities
|
11.06M | 0.08M | 0.15M | 0.32M | 26.46M | 19.27M | 16.39M | 17.10M | 14.99M | 13.67M | 11.01M | 9.21M | 10.81M | 8.30M | 7.55M | 8.82M | 7.98M | 9.65M | 10.68M | 10.79M |
|
Capital Leases
|
3.92M | | | | 3.76M | 3.73M | 3.69M | 3.66M | 3.63M | 3.60M | 3.49M | 3.45M | 3.42M | 3.38M | 3.35M | 3.31M | 3.28M | 3.24M | 3.20M | 3.16M |
|
Non-Current Debt
|
0.17M | | | | | | | | 0.54M | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | 0.54M | 0.54M | 0.54M | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 4.22M | -4.22M | -4.22M | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 104.39M | 102.19M | 116.15M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
2.37M | | | | 2.80M | 1.36M | 1.06M | 0.76M | 0.36M | 0.75M | 0.64M | | 0.64M | 0.55M | 0.78M | 0.68M | 0.58M | 2.47M | 2.26M | 2.04M |
|
Other Non-Current Liabilities
|
| 3.58M | 5.53M | 5.53M | 10.72M | 2.87M | 1.14M | 0.36M | 0.32M | 0.24M | 0.60M | 0.42M | 11.77M | 6.31M | 4.09M | 4.08M | 6.39M | 1.35M | 1.98M | 2.38M |
|
Total Non-Current Liabilities
|
| 4.30M | 4.37M | 4.54M | 31.87M | 24.36M | 21.15M | 21.53M | 19.53M | 18.03M | 15.13M | 12.66M | 14.87M | 12.24M | 11.68M | 12.81M | 11.84M | 15.36M | 16.13M | 15.99M |
|
Total Liabilities
|
17.53M | 7.88M | 9.90M | 10.07M | 42.59M | 27.23M | 22.29M | 21.88M | 19.85M | 18.27M | 15.73M | 13.08M | 26.64M | 18.55M | 15.77M | 16.89M | 18.23M | 16.71M | 18.11M | 18.37M |
|
Total Debt
|
0.17M | | | | | | | | 0.54M | | | | | | | | | | | |
|
Common Equity
|
39.01M | 40.77M | 38.26M | 35.08M | 38.55M | 41.26M | 37.12M | 30.62M | 31.06M | 24.40M | 19.72M | 15.26M | 57.30M | 52.82M | 46.12M | 36.90M | 25.97M | 21.41M | 12.02M | 165.07M |
|
Shareholder's Equity
|
39.01M | 40.77M | 38.26M | 35.08M | 38.55M | 41.26M | 37.12M | 30.62M | 31.06M | 24.40M | 19.72M | 15.26M | 57.30M | 52.82M | 46.12M | 36.90M | 25.97M | 21.41M | 12.02M | 165.07M |
|
Liabilities and Shareholders Equity
|
56.54M | 117.27M | 117.09M | 116.93M | 81.14M | 68.49M | 59.41M | 52.51M | 50.90M | 42.67M | 35.44M | 28.34M | 83.94M | 71.37M | 61.89M | 53.80M | 44.20M | 38.12M | 30.13M | 183.45M |
|
Treasury Shares
|
| | | | | 0.55M | 0.55M | 0.55M | 0.05M | 0.55M | 0.55M | 0.55M | -0.05M | -0.05M | -0.05M | -0.05M | 0.05M | -0.05M | -0.05M | 0.05M |
|
Retained Earnings
|
-11.98M | 2.96M | 0.76M | -9.29M | -29.13M | -28.14M | -32.92M | -40.00M | -47.87M | -55.22M | -62.10M | -67.21M | -90.06M | -95.10M | -102.42M | -112.80M | -124.17M | -129.40M | -139.50M | -94.03M |
|
Preferred Shares
|
| | | | | | | | | | | | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 64.00 |
|
Shares Outstanding
|
25.97M | 25.97M | 25.97M | 25.97M | 4.35M | 43.50M | 43.58M | 43.58M | 5.09M | 5.09M | 5.29M | 5.29M | 9.28M | 9.28M | 9.28M | 9.28M | 9.34M | 9.35M | 9.35M | 47.55M |