|
Cash & Equivalents
|
0.00M | 0.00M | 0.00M | 403.00 | 0.01M | 0.01M | 0.00M | 0.09M | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.03M | 0.00M | 614.00 | 333.00 | 83.00 | 383.00 | 416.00 | 168.00 | 289.00 | 493.00 | 280.00 | 10.00 | 949.00 | | 330.00 | | 282.00 | 55.00 | 21.00 | 0.22M | 0.19M | 0.32M | 0.22M | 0.19M | 0.15M | 0.67M | 0.52M | 0.41M | 0.28M | 0.18M | 0.05M | 0.02M | 0.02M | | 0.02M | 0.05M |
|
Short-term Investments
|
| | 0.24M | | 0.25M | 0.22M | 0.19M | 0.03M | 0.03M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.00M | 0.00M | 0.25M | 403.00 | 0.26M | 0.22M | 0.19M | 0.12M | 0.10M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.03M | 0.00M | 614.00 | 333.00 | 83.00 | 383.00 | 416.00 | 168.00 | 289.00 | 493.00 | 280.00 | 10.00 | 949.00 | | 330.00 | | 282.00 | 55.00 | 21.00 | 0.22M | 0.19M | 0.32M | 0.22M | 0.19M | 0.15M | 0.67M | 0.52M | 0.41M | 0.28M | 0.18M | 0.05M | 0.02M | 0.02M | | 0.02M | 0.05M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.00M | 16.00M | 0.04M | 16.00M | | 16.00M | | 0.16M | 0.10M | 843.00 |
|
Receivables - Other
|
| | 0.01M | | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | 0.01M | | | | | 0.55M | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.00M | 16.00M | 0.04M | 16.00M | | 16.00M | | 0.16M | 0.10M | 843.00 |
|
Inventory
|
| | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.03M | 0.04M | 0.02M | 0.02M | 0.02M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | 0.00M | 852.00 | | | | | | | | | | | | | | | | | | | 0.09M | 0.01M | 0.00M | | 0.01M | 0.00M | 0.00M | 535.00 | 0.01M | 0.00M | | 0.01M | | 0.00M | 0.00M | | | |
|
Current Assets
|
| | 0.26M | | 0.28M | 0.25M | 0.22M | 0.15M | 0.13M | 0.06M | 0.05M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.03M | 0.00M | 614.00 | 333.00 | 83.00 | 383.00 | 416.00 | 168.00 | 289.00 | 493.00 | 280.00 | 10.00 | 949.00 | | 330.00 | | 282.00 | 55.00 | | | | | | | | 0.68M | 0.54M | 0.43M | 0.32M | 0.21M | | 0.07M | 0.06M | 0.18M | 0.14M | 0.07M |
|
Land & Improvements
|
| | | | | | 0.12M | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.24M | | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.22M | 0.22M | 0.22M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Non-Current Assets
|
| | 0.24M | | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.22M | 0.22M | 0.22M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Assets
|
| | 0.50M | | 0.52M | 0.48M | 0.45M | 0.38M | 0.36M | 0.29M | 0.28M | 0.23M | 0.24M | 0.24M | 0.24M | 0.23M | 0.03M | 0.00M | 614.00 | 333.00 | 83.00 | 383.00 | 416.00 | 168.00 | 289.00 | 493.00 | 280.00 | 10.00 | 949.00 | | 330.00 | | 282.00 | 55.00 | 0.33M | 0.35M | 0.27M | 0.21M | 0.16M | 0.15M | 0.27M | 0.68M | 0.54M | 0.43M | 0.32M | 0.21M | | 0.07M | 0.07M | 0.18M | 0.14M | 0.07M |
|
Accounts Payables
|
| | 0.15M | | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M | 0.19M | 0.19M | 0.18M | 0.18M | 0.18M | 0.18M | 0.17M | 0.12M | 0.12M | 0.13M | 0.13M | 0.16M | 0.17M | 0.17M | 0.18M | 0.18M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.21M | 0.22M | 0.21M | 0.22M | 0.02M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.11M | 0.07M | 0.05M | 0.06M | 0.05M | | 0.06M | 0.09M | 0.12M | 0.12M | 0.12M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | 0.18M | 0.84M | 0.84M | 0.84M | 0.84M | | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M |
|
Payables
|
| | 0.15M | | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M | 0.19M | 0.19M | 0.18M | 0.18M | 0.18M | 0.18M | 0.17M | 0.12M | 0.12M | 0.13M | 0.13M | 0.16M | 0.17M | 0.17M | 0.18M | 0.18M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.21M | 0.22M | 0.21M | 0.22M | 0.02M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.29M | 0.91M | 0.89M | 0.89M | 0.89M | | 0.90M | 0.93M | 0.96M | 0.96M | 0.96M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.01M | 0.00M | | | | | | | 0.02M | 0.05M | 0.08M | 0.11M | 0.14M | | 0.26M | 0.31M | 0.36M | 0.41M | 0.46M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 780.00 | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 1.87M | | 1.97M | 2.02M | 2.07M | 2.15M | 2.17M | 2.14M | 2.16M | 2.15M | 2.22M | 2.25M | 2.26M | 2.28M | 1.97M | 1.96M | 1.97M | 1.98M | 2.00M | 2.00M | 2.02M | 2.03M | 2.04M | 2.05M | 2.06M | 2.06M | 2.06M | 2.09M | 2.09M | 2.10M | 2.13M | 2.13M | 0.02M | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 2.11M | | 2.23M | 2.28M | 2.33M | 2.37M | 2.39M | 2.36M | 2.39M | 2.37M | 2.41M | 2.44M | 2.45M | 2.46M | 2.10M | 2.09M | 2.11M | 2.12M | 2.16M | 2.18M | 2.19M | 2.22M | 2.23M | 2.25M | 2.25M | 2.26M | 2.27M | 2.29M | 2.31M | 2.33M | 2.34M | 2.36M | 0.04M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.36M | 0.36M | 0.40M | 0.47M | 0.52M | | 0.69M | 0.82M | 0.92M | 0.99M | 1.05M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | | | 1.31M | | | | | | | | 1.16M | 1.15M | 1.11M | 1.04M | 1.00M | | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M |
|
Total Liabilities
|
| | 2.11M | | 2.23M | 2.28M | 2.33M | 2.37M | 2.39M | 2.36M | 2.39M | 2.37M | 2.41M | 2.44M | 2.45M | 2.46M | 2.10M | 2.09M | 2.11M | 2.12M | 2.16M | 2.18M | 2.19M | 2.22M | 2.23M | 2.25M | 2.25M | 2.26M | 2.27M | 2.29M | 2.31M | 2.33M | 2.34M | 2.36M | 0.04M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 1.52M | 1.51M | 1.52M | 1.51M | 1.52M | 1.46M | 1.61M | 1.74M | 1.84M | 1.91M | 1.97M |
|
Total Debt
|
| | 1.87M | | 1.97M | 2.02M | 2.07M | 2.15M | 2.17M | 2.14M | 2.16M | 2.15M | 2.22M | 2.25M | 2.26M | 2.28M | 1.97M | 1.96M | 1.97M | 1.98M | 2.00M | 2.00M | 2.02M | 2.03M | 2.04M | 2.05M | 2.06M | 2.06M | 2.06M | 2.09M | 3.39M | 2.10M | 2.13M | 3.44M | 0.02M | | | | | | | 1.16M | 1.15M | 1.11M | 1.04M | 1.00M | | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M |
|
Common Equity
|
| | -1.62M | | -1.71M | -1.79M | -1.87M | -1.98M | -2.03M | -2.08M | -2.11M | -2.14M | -2.18M | -2.20M | -2.21M | -2.23M | -2.07M | -2.09M | -2.11M | -2.12M | -2.16M | -2.18M | -2.19M | -2.22M | -2.23M | -2.25M | -2.25M | -2.26M | -2.27M | -2.29M | -2.31M | -2.33M | -2.34M | -2.36M | 0.29M | 0.35M | 0.26M | -1.41M | -1.51M | -1.56M | -1.21M | -0.85M | -0.97M | -1.08M | -1.18M | -1.31M | -1.46M | -1.54M | -1.68M | -1.66M | -1.76M | -1.90M |
|
Shareholder's Equity
|
| | -1.62M | | -1.71M | -1.79M | -1.87M | -1.98M | -2.03M | -2.08M | -2.11M | -2.14M | -2.18M | -2.20M | -2.21M | -2.23M | -2.07M | -2.09M | -2.11M | -2.12M | -2.16M | -2.18M | -2.19M | -2.22M | -2.23M | -2.25M | -2.25M | -2.26M | -2.27M | -2.29M | -2.31M | -2.33M | -2.34M | -2.36M | 0.29M | 0.35M | 0.26M | -1.41M | -1.51M | -1.56M | -1.21M | -0.85M | -0.97M | -1.08M | -1.18M | -1.31M | -1.46M | -1.54M | -1.68M | -1.66M | -1.76M | -1.90M |
|
Liabilities and Shareholders Equity
|
| | 0.50M | | 0.52M | 0.48M | 0.45M | 0.38M | 0.36M | 0.29M | 0.28M | 0.23M | 0.24M | 0.24M | 0.24M | 0.23M | 0.03M | 0.00M | 614.00 | 333.00 | 83.00 | 383.00 | 416.00 | 168.00 | 289.00 | 493.00 | 280.00 | 10.00 | 949.00 | | 330.00 | | 282.00 | 55.00 | 0.33M | 0.35M | 0.27M | 0.21M | 0.16M | 0.15M | 0.27M | 0.68M | 0.54M | 0.43M | 0.32M | 0.21M | | 0.07M | 0.07M | 0.18M | 0.14M | 0.07M |
|
Treasury Shares
|
| | 0.04M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Retained Earnings
|
| | -4.30M | | -4.39M | -4.48M | -4.56M | -4.67M | -4.72M | -4.76M | -4.80M | -4.82M | -4.86M | -4.88M | -4.90M | -4.91M | -4.75M | -4.77M | -4.79M | -4.80M | -4.85M | -4.86M | -4.88M | -4.90M | -4.92M | -4.93M | -4.94M | -4.94M | -4.95M | -4.98M | -4.99M | -5.01M | -5.03M | -5.05M | -5.14M | -5.34M | -5.43M | -7.19M | -7.23M | -7.24M | -7.53M | -1.91M | -2.03M | -2.35M | -2.45M | -2.58M | | -2.80M | -2.94M | -2.94M | -3.04M | -3.18M |
|
Preferred Shares
|
| | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |