|
Accumulated Depreciation
|
| 0.11M | 0.24M | 0.49M | 0.75M | 1.05M | 1.98M | 2.80M | 4.14M | | |
|
Receivables - Accured
|
| | | | | 0.30M | 0.20M | 0.10M | 0.10M | 0.90M | 3.40M |
|
Assets
|
| 38.65M | 67.06M | 56.08M | 77.74M | 83.18M | 161.62M | 109.93M | 71.14M | 341.86M | 608.48M |
|
Cash & Equivalents
|
2.62M | 29.29M | 47.75M | 12.82M | 22.46M | 19.25M | 90.09M | 15.14M | 34.86M | 188.89M | 89.42M |
|
Receivables - Net
|
| 1.70M | | | | | | | | | 5.90M |
|
Receivables - Other
|
| 1.70M | 1.22M | 3.08M | | | | 0.81M | 0.38M | | |
|
Receivables
|
| 3.40M | | | | | | | | | 5.90M |
|
Prepaid Assets
|
| 0.91M | 1.71M | 1.61M | 2.16M | 2.56M | 3.52M | 4.95M | 6.17M | 2.25M | 5.39M |
|
Current Assets
|
| 38.29M | 66.42M | 54.99M | 76.67M | 74.50M | 149.79M | 98.89M | 62.26M | 341.53M | 608.47M |
|
Property, Plant & Equipment (Net)
|
| 0.35M | 0.60M | 0.85M | 1.02M | 2.38M | 5.64M | 4.55M | 3.22M | | |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.57M | | |
|
Other Non-Current Assets
|
| 0.08M | 0.04M | 0.23M | 0.05M | 1.50M | 1.84M | 1.84M | 1.55M | 0.32M | 0.01M |
|
Non-Current Assets
|
| 0.37M | 0.64M | 1.09M | 1.07M | 8.68M | 11.83M | 11.04M | 8.89M | 0.33M | 0.01M |
|
Accounts Payables
|
| 0.18M | 0.17M | 0.39M | 0.66M | 3.15M | 2.25M | 3.32M | 0.68M | 16.58M | 0.67M |
|
Payables
|
| 0.18M | 0.17M | 0.39M | 0.66M | 3.15M | 2.25M | 3.32M | 0.68M | 16.58M | 0.67M |
|
Accumulated Expenses
|
| 2.35M | 3.73M | 5.22M | 9.58M | 14.85M | 13.87M | 14.03M | 12.84M | 13.11M | 27.71M |
|
Other Accumulated Expenses
|
| 0.05M | 0.23M | 0.16M | 0.13M | 0.47M | 0.46M | 0.78M | 0.33M | 0.49M | 0.50M |
|
Short term Debt
|
| | | | | | | | | 1.39M | 25.08M |
|
Current Leases
|
| | | | | 0.35M | 0.32M | 0.44M | 0.62M | | |
|
Current Deferred Revenue
|
| | 0.07M | 0.02M | | | | 2.36M | 2.70M | | |
|
Total Current Liabilities
|
| 2.52M | 3.96M | 5.63M | 10.24M | 18.36M | 16.44M | 20.14M | 14.66M | 31.98M | 54.06M |
|
Non-Current Deffered Revenue
|
| | | | | | | 1.22M | 2.18M | | |
|
Preferred Stock Liabilities
|
13.35M | 44.74M | | | | | | | | 84.56M | |
|
Operating Leases
|
| | | | | 4.71M | 5.13M | 4.61M | 4.00M | | |
|
Other Non-Current Liabilities
|
| 0.03M | 0.13M | 0.11M | 0.07M | 0.03M | 0.21M | 0.02M | | 41.31M | 36.62M |
|
Total Non-Current Liabilities
|
| 2.52M | 3.96M | 5.63M | 10.24M | 23.07M | 21.57M | 25.97M | | 31.98M | 54.06M |
|
Total Liabilities
|
11.47M | 2.55M | 4.10M | 5.74M | 10.31M | 23.10M | 21.79M | 25.98M | 20.84M | 73.29M | 90.68M |
|
Total Debt
|
| | | | | | | | | 1.39M | 25.08M |
|
Common Equity
|
-11.47M | -22.21M | 62.97M | 50.34M | 67.43M | 60.08M | 139.83M | 83.94M | 50.30M | 184.02M | 517.80M |
|
Shareholder's Equity
|
-11.47M | -22.21M | 62.97M | 50.34M | 67.43M | 60.08M | 139.83M | 83.94M | 50.30M | 184.02M | 517.80M |
|
Liabilities and Shareholders Equity
|
| 38.65M | 67.06M | 56.08M | 77.74M | 83.18M | 161.62M | 109.93M | 71.14M | 341.86M | 608.48M |
|
Retained Earnings
|
| -23.58M | -45.28M | -72.51M | -116.86M | -195.12M | -276.01M | -341.81M | -425.62M | -764.41M | -972.43M |
|
Preferred Shares
|
| | | | | | | | | 184.93M | 146.43M |
|
Treasury Shares
|
| 0.12M | 0.08M | 0.03M | 0.01M | | 0.23M | 0.19M | 0.01M | 0.15M | 0.12M |
|
Shares Outstanding
|
0.35M | 0.76M | 13.43M | 16.67M | 24.14M | 29.08M | 47.96M | 1.97M | 2.61M | 36.06M | |