|
Cash & Equivalents
|
1.44M | 0.63M | 1.29M | 1.99M | 1.99M | 4.05M | 1.09M | 0.93M | 0.93M | 0.77M | 0.62M | | | | 0.13M | | 0.41M | 0.09M | 0.03M | 0.04M | 0.02M | 0.03M | 0.03M | 0.05M | 0.17M |
|
Short-term Investments
|
| | | | | | | | | 0.68M | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.44M | 0.63M | 1.29M | 1.99M | 1.99M | 4.05M | 1.09M | 0.93M | 0.93M | 1.45M | 0.62M | | | | 0.13M | | 0.41M | 0.09M | 0.03M | 0.04M | 0.02M | 0.03M | 0.03M | 0.05M | 0.17M |
|
Receivables - Net
|
0.01M | 0.23M | 0.18M | 0.17M | 0.26M | 0.25M | 0.22M | 0.26M | 0.02M | 0.34M | 0.27M | | | | 0.05M | | 0.04M | 0.08M | 0.08M | 0.14M | 0.03M | 0.02M | 0.02M | 0.06M | 0.01M |
|
Receivables - Other
|
-0.35M | 0.24M | 0.24M | 0.00M | | -0.00M | | -0.10M | -0.04M | | | | | | 0.03M | | 1.01M | 1.00M | 0.03M | | 749.00 | | 0.01M | 350.00 | 117.00 |
|
Receivables
|
-0.34M | 0.47M | 0.43M | 0.17M | 0.26M | 0.25M | 0.22M | 0.16M | -0.03M | 0.34M | 0.27M | | | | 0.08M | | 1.05M | 1.07M | 0.10M | 0.14M | 0.03M | 0.02M | 0.03M | 0.06M | 0.01M |
|
Inventory
|
-0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.05M | 0.07M | 0.06M | | | | 0.20M | | 0.20M | 0.17M | 0.66M | 0.73M | 0.48M | 0.29M | 0.30M | 0.36M | 0.45M |
|
Prepaid Assets
|
0.28M | 0.33M | 0.38M | -0.29M | 0.71M | 0.14M | 0.24M | 0.11M | 0.22M | 0.08M | 0.14M | 548.00 | | | 0.10M | | 0.24M | 0.09M | 0.06M | 0.06M | 0.05M | 0.06M | 0.07M | 0.08M | 0.16M |
|
Current Assets
|
1.60M | 1.93M | 2.11M | 2.77M | 2.46M | 4.89M | 2.12M | 1.31M | 2.25M | 1.93M | 1.09M | | | | 0.48M | | 0.89M | 0.43M | 0.83M | 0.97M | 0.58M | 0.40M | 0.28M | 0.54M | 0.80M |
|
Construction in Progress
|
| | | | | | 3.82M | 14.33M | | 35.47M | 35.85M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.12M | 0.10M | 0.08M | 0.55M | 0.53M | 0.52M | 0.72M | 6.24M | 6.24M | 6.27M | 6.28M | | | | 2.53M | | 2.49M | 4.07M | 4.01M | 4.48M | 4.07M | 4.00M | 4.10M | 4.05M | 4.13M |
|
Intangibles
|
| | | | | | | 9.52M | 19.29M | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | 9.52M | 19.29M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
17.01M | 18.89M | 19.01M | -0.37M | 0.37M | 0.37M | 0.37M | 21.96M | 0.49M | 23.47M | 25.30M | | | | | | | | | | | | | | |
|
Non-Current Assets
|
17.40M | 18.99M | 21.53M | 24.23M | 28.06M | 30.42M | 36.58M | 43.01M | 56.53M | 65.71M | 67.93M | | | | 2.57M | | 3.61M | 4.15M | 4.09M | 4.56M | 4.14M | 4.06M | 4.15M | 4.10M | 4.18M |
|
Assets
|
18.99M | 20.92M | 23.64M | 27.00M | 30.52M | 35.32M | 38.70M | 44.32M | 58.78M | 67.64M | 69.02M | 548.00 | | | 3.05M | | 4.50M | 4.58M | 4.92M | 5.53M | 4.72M | 4.46M | 4.43M | 4.64M | 4.97M |
|
Accounts Payables
|
-0.34M | 2.09M | 0.92M | -0.37M | -0.04M | 0.89M | 1.06M | 2.73M | 3.12M | 2.65M | 3.21M | 0.02M | | | 0.15M | | 0.31M | 0.27M | 0.16M | 0.24M | 0.19M | 0.17M | 0.20M | 0.38M | 1.31M |
|
Notes Payables
|
| | | | | | | | | | | | | | 0.75M | | 0.75M | 0.75M | 0.25M | 0.75M | 0.75M | 0.75M | 0.29M | 0.30M | 0.13M |
|
Payables
|
-0.34M | 2.09M | 0.92M | -0.37M | -0.04M | 0.89M | 1.06M | 2.73M | 3.12M | 2.65M | 3.21M | 0.02M | | | 0.90M | | 1.06M | 1.02M | 0.41M | 0.99M | 0.94M | 0.92M | 0.50M | 0.68M | 1.44M |
|
Accumulated Expenses
|
| | | | | | | | | | | | 0.01M | 0.00M | 0.06M | 0.00M | 0.12M | 0.12M | | | | | | | |
|
Other Accumulated Expenses
|
-0.06M | -0.03M | -0.05M | 0.13M | 0.16M | -0.12M | | 1.37M | 0.89M | | | | 0.21M | 0.25M | 0.80M | 0.28M | 2.66M | 1.96M | 2.09M | 2.55M | 2.42M | 2.70M | 3.26M | 3.42M | 3.02M |
|
Short term Debt
|
4.87M | 0.31M | 1.59M | 5.21M | 7.48M | 4.85M | 1.00M | 0.91M | 0.43M | 0.32M | 0.23M | 0.19M | 0.21M | | 0.04M | | 0.04M | | 0.25M | 0.29M | 0.27M | 0.28M | 0.29M | 0.30M | 0.13M |
|
Current Leases
|
| | | | | | | | | | | | | | 0.04M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Current Taxes
|
509.00 | 0.11M | 0.10M | 156.00 | 690.00 | 589.00 | | 0.00M | 0.06M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
-0.01M | 0.05M | 0.05M | 0.05M | 0.05M | 0.01M | 0.01M | 0.02M | -0.02M | | | | | | | | | | 0.07M | 0.05M | 0.01M | 0.02M | 0.02M | 0.01M | |
|
Total Current Liabilities
|
4.03M | 3.30M | 3.06M | 6.45M | 8.92M | 6.48M | 2.80M | 4.22M | 4.12M | 4.92M | 3.96M | 0.21M | | | 1.74M | | 3.80M | 3.09M | 3.51M | 4.15M | 3.91M | 4.15M | 4.72M | 5.13M | 5.69M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M |
|
Non-Current Debt
|
| | | | | | | | | | | 0.19M | 0.21M | | 1.03M | | 1.03M | 1.88M | 1.93M | 2.19M | 2.00M | 1.99M | 2.08M | 2.07M | 2.13M |
|
Convertible Debt
|
-0.36M | 0.36M | | | | | | | | | | | | | 0.75M | | | | 0.75M | | | | | | |
|
Non-Current Deffered Revenue
|
| | 2.43M | | | -0.87M | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | 0.35M | | | 0.07M | 0.07M | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 0.15M | 0.24M | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 0.01M | | | | | | | | |
|
Other Non-Current Liabilities
|
-0.13M | 0.38M | 0.40M | 0.00M | 0.09M | 0.13M | 0.45M | 0.12M | 0.02M | | | | 0.21M | 0.25M | 0.14M | 0.14M | | | | | | | | | |
|
Total Non-Current Liabilities
|
0.13M | -0.38M | -0.40M | 1.24M | 1.35M | -0.13M | -0.45M | 4.10M | -0.02M | | | | 0.01M | 0.00M | 2.64M | 0.14M | | | | | | | | | |
|
Total Liabilities
|
| | | 1.24M | 1.44M | | | 4.22M | | 4.92M | 3.96M | 0.21M | 0.22M | 0.25M | 2.78M | 0.28M | 4.88M | 5.27M | 5.48M | 6.39M | 5.94M | 6.17M | 6.83M | 7.22M | 7.84M |
|
Total Debt
|
4.87M | 0.31M | 1.59M | 5.21M | 7.48M | 4.85M | 1.00M | 0.91M | 0.43M | 0.32M | 0.23M | 0.38M | 0.42M | | 1.07M | | 1.07M | 1.88M | 2.18M | 2.49M | 2.27M | 2.27M | 2.38M | 2.37M | 2.27M |
|
Common Equity
|
| | | 104.94M | | | | 40.11M | | 62.72M | 65.05M | -0.20M | -0.22M | -0.25M | 0.27M | -0.28M | -0.38M | -0.69M | -0.56M | -0.86M | -1.22M | -1.71M | -2.39M | -2.58M | -2.87M |
|
Shareholder's Equity
|
16.37M | | 22.17M | 20.54M | 29.08M | | | 40.11M | 54.66M | 62.72M | 65.05M | -0.20M | -0.22M | -0.25M | 0.27M | -0.28M | -0.38M | -0.69M | -0.56M | -0.86M | -1.22M | -1.71M | -2.39M | -2.58M | -2.87M |
|
Liabilities and Shareholders Equity
|
18.99M | 20.92M | 23.64M | 27.00M | 30.52M | 35.32M | 38.70M | 44.32M | 58.78M | 67.64M | 69.02M | 548.00 | | | 3.05M | | 4.50M | 4.58M | 4.92M | 5.53M | 4.72M | 4.46M | 4.43M | 4.64M | 4.97M |
|
Retained Earnings
|
-2.43M | 0.91M | 0.92M | 11.95M | 0.76M | 0.95M | 1.42M | 18.62M | 20.31M | 21.70M | 21.35M | -36.85M | -36.87M | -36.90M | -2.09M | -36.93M | -2.75M | -3.04M | -2.89M | -3.22M | -3.58M | -4.07M | -4.70M | -4.89M | -5.11M |
|
Preferred Shares
|
| 5.08M | 6.54M | 7.74M | 8.86M | 13.18M | 18.27M | 0.00M | 31.96M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |