|
Accumulated Depreciation (Quarter)
|
| | | | 0.15M | | | | | | | 0.57M | | | | 1.00M | | | | 1.81M | | | | 2.92M | | | | 4.07M | | | | 4.58M | | | | 0.41M | | | | 1.00M | | | | 1.07M | | | | 1.28M | | | | 1.26M | | | | 1.52M | | | |
|
Cash & Equivalents (Quarter)
|
0.28M | 0.11M | 0.02M | 0.06M | 0.34M | 10.35M | 0.04M | 7.68M | 12.85M | 53.36M | 49.82M | 48.17M | 44.90M | 54.39M | 50.03M | 50.14M | 86.00M | 76.86M | 70.03M | 62.09M | 53.54M | 51.72M | 70.00M | 62.75M | 54.97M | 50.73M | 47.34M | 43.73M | 39.61M | 37.35M | 35.22M | 36.48M | 35.49M | 30.35M | 30.47M | 27.36M | 24.79M | 17.66M | 18.84M | 37.36M | 36.01M | 33.79M | 30.27M | 28.68M | 15.57M | 13.27M | 20.20M | 15.30M | 10.75M | 7.62M | 5.29M | 2.90M | 6.19M | 3.17M | 1.16M | 11.31M | 9.05M | 6.68M | 4.29M |
|
Receivables - Net (Quarter)
|
| | | | | | | 0.10M | | | 0.01M | | 0.06M | 0.03M | | | 0.13M | 0.18M | 0.17M | 0.26M | 0.10M | 0.61M | 1.03M | 0.65M | 0.77M | 1.03M | 1.17M | 0.14M | 0.63M | 0.45M | 0.12M | 0.06M | 0.06M | 0.07M | | 0.11M | 0.08M | 0.02M | | | | | | | | | 0.08M | 0.15M | 0.15M | 0.06M | 0.03M | 0.03M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.01M | 1.01M |
|
Receivables (Quarter)
|
| | | | | | | 0.10M | | | 0.01M | | 0.06M | 0.03M | | | 0.13M | 0.18M | 0.17M | 0.26M | 0.10M | 0.61M | 1.03M | 0.65M | 0.77M | 1.03M | 1.17M | 0.14M | 0.63M | 0.45M | 0.12M | 0.06M | 0.06M | 0.07M | | 0.11M | 0.10M | 0.02M | | | | | | | | | 0.08M | 0.15M | 0.15M | 0.06M | 0.03M | 0.03M | 0.05M | 0.03M | 0.03M | 1.03M | 1.04M | 1.04M | 1.04M |
|
Inventory (Quarter)
|
| | | | 0.29M | 0.34M | 0.53M | 0.31M | | 0.07M | 0.08M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.33M | 0.51M | 0.45M | 0.33M | 0.55M | 0.46M | 0.50M | 0.60M | 0.84M | 1.04M | 1.04M | 1.05M | 0.49M | 0.51M | 0.35M | | | | | | | | | | | | | | | 0.30M | | | 0.30M | 0.41M | 0.64M | | | | | |
|
Prepaid Assets (Quarter)
|
| | 0.00M | 0.00M | 0.08M | 0.14M | 0.20M | 0.14M | | 0.30M | 0.62M | 0.93M | 0.71M | 0.62M | 0.37M | 1.05M | 0.80M | 0.71M | 0.48M | 0.97M | 1.03M | 0.91M | 0.59M | 1.14M | 1.66M | 0.93M | 0.89M | 1.16M | 0.93M | 0.80M | 0.53M | 1.05M | 0.73M | 1.39M | 0.47M | 0.85M | 0.63M | 1.81M | 1.26M | 1.03M | 0.65M | 0.51M | 0.90M | 0.86M | 0.72M | 0.52M | 0.79M | 0.07M | 0.79M | 0.62M | 0.91M | 0.00M | 0.64M | 0.94M | 0.91M | 0.79M | 0.59M | 0.88M | 0.71M |
|
Current Assets (Quarter)
|
| | | | 1.03M | 10.83M | 9.20M | 8.23M | | 53.73M | 50.53M | 49.16M | 45.74M | 55.10M | 50.47M | 51.26M | 87.00M | 77.83M | 70.75M | 63.65M | 55.18M | 53.68M | 71.94M | 65.09M | 57.87M | 53.34M | 50.27M | 46.76M | 42.31M | 40.12M | 37.47M | 38.57M | 37.36M | 32.71M | 31.11M | 28.32M | 25.50M | 19.48M | 20.10M | 38.40M | 36.66M | 34.30M | 31.17M | 29.53M | 26.91M | 24.36M | 21.61M | 17.05M | 11.70M | 8.30M | 6.24M | 3.94M | 7.28M | 4.78M | 2.10M | 12.13M | 9.68M | 7.60M | 6.04M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | 0.53M | | | | 0.05M | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | 1.03M | 0.92M | 0.86M | 1.00M | 1.27M | 1.44M | 2.04M | 3.38M | 3.63M | 3.56M | 3.71M | 3.46M | 3.65M | 3.94M | 3.84M | 3.53M | 3.25M | 2.98M | 2.79M | 2.50M | 2.24M | 1.95M | 1.83M | 1.59M | 0.76M | | | | 0.02M | 0.29M | 0.38M | 0.55M | 0.55M | 0.65M | 0.66M | 0.69M | 0.76M | 0.74M | 0.90M | 0.18M | 0.81M | 0.74M | 0.67M | 0.60M | 0.55M | 0.48M | 0.42M | 0.36M | 0.30M | 0.25M |
|
Other Non-Current Assets (Quarter)
|
| | | | 0.10M | 0.10M | 0.10M | 0.12M | | 0.09M | 0.09M | 0.08M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.14M | 0.08M | 0.13M | 0.08M | 0.13M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.15M | 0.13M | 0.13M | 0.13M | 0.14M | 0.08M | 0.13M | 0.08M | 0.12M | | | 0.11M | 0.11M | 0.11M | 0.11M | 0.14M | 0.81M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.09M | 0.04M | 0.14M | 0.00M |
|
Non-Current Assets (Quarter)
|
| | | | 0.28M | 0.27M | 0.32M | 0.61M | | 1.16M | 1.09M | 1.02M | 1.17M | 1.44M | 1.60M | 2.23M | 3.57M | 3.85M | 3.79M | 3.92M | 3.67M | 3.85M | 4.19M | 4.09M | 3.84M | 3.57M | 3.29M | 3.07M | 2.78M | 2.51M | 2.21M | 2.05M | 6.09M | 5.06M | 0.21M | 0.12M | 0.12M | 1.16M | 1.48M | 1.52M | 1.64M | 1.58M | 3.92M | 3.76M | 3.64M | 3.55M | 3.46M | 3.27M | -5.35M | 2.87M | 2.64M | 2.41M | 2.19M | 1.97M | 1.74M | 2.52M | 2.30M | 2.09M | 0.92M |
|
Assets (Quarter)
|
| | 0.00M | 0.00M | 1.41M | 11.24M | 9.71M | 9.04M | | 54.90M | 51.62M | 50.19M | 46.91M | 56.54M | 52.07M | 53.49M | 90.56M | 81.68M | 74.54M | 67.58M | 58.85M | 57.54M | 76.13M | 69.18M | 61.71M | 56.91M | 53.55M | 49.83M | 45.09M | 42.62M | 39.69M | 40.62M | 43.45M | 37.77M | 31.31M | 28.44M | 25.62M | 20.64M | 21.58M | 39.92M | 38.29M | 35.88M | 35.09M | 33.30M | 30.55M | 27.91M | 25.08M | 20.31M | 6.35M | 11.16M | 8.88M | 6.35M | 9.47M | 6.75M | 3.84M | 14.65M | 11.98M | 9.69M | 6.96M |
|
Accounts Payables (Quarter)
|
| | 0.01M | 0.03M | 0.66M | 0.44M | 0.26M | 0.06M | | 0.48M | 0.31M | 0.33M | 0.84M | 0.53M | 0.49M | 1.39M | 1.03M | 0.57M | 0.47M | 0.79M | 0.48M | 0.75M | 0.72M | 1.17M | 0.56M | 0.48M | 0.45M | 0.46M | 0.40M | 0.45M | 0.65M | 0.63M | 0.55M | 0.15M | 0.82M | 0.72M | 0.11M | 0.20M | 0.41M | 0.28M | 0.58M | 0.96M | 0.60M | 0.41M | 0.13M | 0.44M | 0.24M | 0.33M | 0.49M | 0.43M | 0.47M | 0.63M | 1.12M | 0.42M | 0.93M | 1.64M | 0.67M | 0.58M | 0.67M |
|
Notes Payables (Quarter)
|
| | | | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | 0.01M | 0.03M | 1.36M | 0.44M | 0.26M | 0.06M | | 0.48M | 0.31M | 0.33M | 0.84M | 0.53M | 0.49M | 1.39M | 1.03M | 0.57M | 0.47M | 0.79M | 0.48M | 0.75M | 0.72M | 1.17M | 0.56M | 0.48M | 0.45M | 0.46M | 0.40M | 0.45M | 0.65M | 0.63M | 0.55M | 0.15M | 0.82M | 0.72M | 0.11M | 0.20M | 0.41M | 0.28M | 0.58M | 0.96M | 0.60M | 0.41M | 0.13M | 0.44M | 0.24M | 0.33M | 0.49M | 0.43M | 0.47M | 0.63M | 1.12M | 0.42M | 0.93M | 1.64M | 0.67M | 0.58M | 0.67M |
|
Accumulated Expenses (Quarter)
|
| | | | 0.44M | 0.40M | 0.41M | 0.83M | | 1.58M | 1.56M | 0.51M | 1.74M | 1.56M | 2.03M | 1.92M | 1.65M | 2.42M | 2.49M | 2.22M | 1.72M | 2.83M | 2.94M | 3.32M | 2.11M | 2.82M | 2.81M | 2.73M | 2.00M | 2.03M | 2.16M | 2.55M | 1.41M | 1.93M | 1.54M | 0.83M | 0.72M | 0.46M | 0.42M | 0.44M | 0.39M | 0.72M | 0.93M | 0.49M | 0.67M | 0.46M | 0.65M | 0.61M | 0.79M | 0.67M | 0.44M | 0.54M | 0.40M | 0.88M | 0.35M | 1.23M | 0.73M | 0.23M | 0.82M |
|
Other Accumulated Expenses (Quarter)
|
| | | | 0.09M | | | | | | | 0.03M | | | | 0.14M | | | | 0.06M | | | | 0.21M | | | | 0.51M | | | | 0.24M | | | | 0.02M | | | | 0.03M | | | | 0.03M | | | | 0.05M | | 0.33M | 0.19M | 0.10M | 0.08M | 0.06M | 0.20M | 0.06M | 0.01M | 0.01M | 0.02M |
|
Short term Debt (Quarter)
|
| | | | | | | | | 0.80M | 1.01M | 0.38M | 0.35M | 0.26M | 0.30M | 0.13M | 0.03M | 0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.26M | 0.13M | | 0.35M | 0.23M |
|
Current Leases (Quarter)
|
| | | | | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | 1.05M | 1.04M | | | | | | | | | 0.47M | 0.48M | 0.48M | 0.49M | 0.49M | 0.49M | 0.49M | 0.50M | 0.50M | 0.51M | 0.51M | 0.51M | 0.52M | 0.52M | 0.52M | 0.53M | 0.53M |
|
Current Deferred Revenue (Quarter)
|
| | | 0.00M | 0.15M | 0.27M | 0.22M | 0.07M | | 0.07M | 0.01M | 0.34M | 0.14M | 0.61M | 0.24M | 0.23M | 1.43M | 1.11M | 1.08M | 1.11M | 0.14M | 0.15M | 0.15M | 0.58M | 0.85M | 0.65M | 0.18M | 0.18M | 0.63M | 0.20M | 0.03M | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | 1.98M | 1.11M | 0.89M | 0.98M | | 2.94M | 2.90M | 1.89M | 3.08M | 3.11M | 3.72M | 4.76M | 5.22M | 5.52M | 5.50M | 4.49M | 3.14M | 4.22M | 4.44M | 6.01M | 3.69M | 4.12M | 4.30M | 4.66M | 3.21M | 3.29M | 3.41M | 3.74M | 3.54M | 3.12M | 2.36M | 1.81M | 0.83M | 0.66M | 0.83M | 0.72M | 0.96M | 1.68M | 2.01M | 1.38M | 1.28M | 1.39M | 1.38M | 3.67M | 1.77M | 1.60M | 1.70M | 1.86M | 2.03M | 2.41M | 2.94M | 3.74M | 2.14M | 2.40M | 2.50M |
|
Capital Leases (Quarter)
|
| | | | | | | 0.02M | | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.04M | 0.03M | 0.02M | 0.01M | | 0.91M | 0.87M | 0.83M | 0.79M | 0.06M | 0.71M | 0.66M | 0.04M | 0.56M | 0.01M | 0.46M | | 0.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | 3.58M | | | | | | | | | 1.80M | 1.70M | 1.61M | 1.51M | 1.41M | 1.31M | 1.21M | 1.10M | 1.00M | 0.89M | 0.78M | 0.66M | 0.54M | 0.42M | 0.30M | 0.17M | 0.04M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 1.27M | 47.51M | 80.58M | 35.47M | | 0.80M | 1.01M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | 1.98M | 1.11M | 0.89M | -1.00M | | 2.16M | 1.91M | 1.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
2.30M | | 0.01M | 0.03M | 3.24M | 48.63M | 81.47M | 34.47M | | 2.96M | 2.91M | 1.90M | 3.09M | 3.11M | 3.76M | 4.79M | 5.24M | 5.53M | 5.50M | 5.39M | 4.00M | 5.05M | 5.23M | 6.82M | 4.44M | 4.85M | 4.95M | 5.24M | 3.74M | 3.75M | 4.01M | 4.33M | 7.31M | 6.70M | 2.36M | 1.81M | 0.83M | 0.66M | 0.83M | 0.72M | 0.96M | 1.68M | 3.80M | 3.09M | 2.89M | 2.90M | 2.79M | 4.98M | 2.98M | 2.71M | 2.70M | 2.75M | 2.81M | 3.07M | 3.48M | 4.16M | 2.44M | 2.62M | 2.52M |
|
Total Debt (Quarter)
|
| | | | | | | | | 0.80M | 1.01M | 0.38M | 0.35M | 0.26M | 0.30M | 0.13M | 0.03M | 0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.26M | 0.13M | | 0.35M | 0.23M |
|
Common Equity (Quarter)
|
-2.30M | | -0.01M | -0.03M | -1.83M | -37.39M | -71.76M | -27.42M | | 51.94M | 48.70M | 48.28M | 43.82M | 53.43M | 48.31M | 48.70M | 85.32M | 76.15M | 69.04M | 62.18M | 54.84M | 52.49M | 70.90M | 62.36M | 57.27M | 52.06M | 48.60M | 44.59M | 41.36M | 38.87M | 35.67M | 36.30M | 36.14M | 31.07M | 28.95M | 26.63M | 24.79M | 19.99M | 20.75M | 39.20M | 37.33M | 34.21M | 31.29M | 30.21M | 27.65M | 25.01M | 22.29M | 15.33M | 11.78M | 8.46M | 6.18M | 3.60M | 6.66M | 3.68M | 0.36M | 10.49M | 9.54M | 7.07M | 4.44M |
|
Shareholder's Equity (Quarter)
|
-2.30M | | -0.01M | -0.03M | -1.83M | -37.39M | -71.76M | -27.42M | | 51.94M | 48.70M | 48.28M | 43.82M | 53.43M | 48.31M | 48.70M | 85.32M | 76.15M | 69.04M | 62.18M | 54.84M | 52.49M | 70.90M | 62.36M | 57.27M | 52.06M | 48.60M | 44.59M | 41.36M | 38.87M | 35.67M | 36.30M | 36.14M | 31.07M | 28.95M | 26.63M | 24.79M | 19.99M | 20.75M | 39.20M | 37.33M | 34.21M | 31.29M | 30.21M | 27.65M | 25.01M | 22.29M | 15.33M | 11.78M | 8.46M | 6.18M | 3.60M | 6.66M | 3.68M | 0.36M | 10.49M | 9.54M | 7.07M | 4.44M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 0.00M | 0.00M | 1.41M | 11.24M | 9.71M | 9.04M | | 54.90M | 51.62M | 50.19M | 46.91M | 56.54M | 52.07M | 53.49M | 90.56M | 81.68M | 74.54M | 67.58M | 58.85M | 57.54M | 76.13M | 69.18M | 61.71M | 56.91M | 53.55M | 49.83M | 45.09M | 42.62M | 39.69M | 40.62M | 43.45M | 37.77M | 31.31M | 28.44M | 25.62M | 20.64M | 21.58M | 39.92M | 38.29M | 35.88M | 35.09M | 33.30M | 30.55M | 27.91M | 25.08M | 20.31M | 6.35M | 11.16M | 8.88M | 6.35M | 9.47M | 6.75M | 3.84M | 14.65M | 11.98M | 9.69M | 6.96M |
|
Treasury Shares (Quarter)
|
4.28M | | | | 1.11M | | 0.58M | 0.87M | 0.99M | 0.69M | 0.68M | 0.57M | 0.57M | 0.38M | 0.32M | 0.26M | 0.25M | 0.06M | 0.06M | 0.01M | | 1.13M | 1.10M | 1.18M | 2.92M | 2.63M | 0.21M | 2.04M | 0.13M | 2.61M | 2.27M | 2.08M | 2.32M | 6.19M | 6.19M | 0.20M | 3.95M | | 0.00M | 0.02M | 46.00 | 46.00 | 46.00 | 46.00 | 0.01M | 46.00 | 0.13M | 0.13M | 0.13M | 46.00 | 0.12M | 3.00 | 0.12M | 46.00 | 0.12M | 0.01M | 0.01M | 3.00 | |
|
Retained Earnings (Quarter)
|
| | 0.19M | 0.21M | 6.69M | 43.77M | 79.16M | 40.68M | | 80.52M | 85.73M | 92.21M | 98.65M | 107.50M | 114.50M | -122.30M | -130.79M | -142.04M | -152.50M | | -169.64M | -179.08M | -188.66M | -199.32M | -0.01M | -0.01M | -0.01M | -234.12M | -241.54M | -247.37M | -253.77M | -260.75M | -267.08M | -273.37M | -276.74M | -279.46M | -282.23M | -291.18M | -293.69M | -296.29M | -298.80M | -302.30M | -305.80M | -307.74M | -310.95M | -314.27M | 0.00M | -325.00M | 0.00M | -333.00M | 0.00M | -339.67M | -343.01M | -345.60M | -349.01M | -342.16M | -345.00M | -347.50M | -350.24M |
|
Shares Outstanding (Quarter)
|
14.71M | | 6.80M | | 22.45M | 21.25M | 0.14M | 46.97M | 64.95M | 76.82M | 77.42M | 78.11M | 78.28M | 2.20M | 80.46M | 81.54M | 92.43M | 92.33M | 92.41M | 92.39M | 92.39M | 93.75M | 105.72M | 104.55M | 1.14M | 106.90M | 109.32M | 111.03M | 113.32M | 115.20M | 117.77M | 6.20M | 6.51M | 6.52M | 6.53M | 6.53M | 6.53M | 6.73M | 7.12M | | 8.70M | | 8.71M | | | 8.71M | 8.71M | | 8.72M | | 9.84M | | 1.20M | 1.28M | 1.43M | 1.90M | 2.60M | 2.61M | 2.61M |