|
Accumulated Depreciation
|
0.56M | 0.74M | | | 3.09M | | | | | | |
|
Assets
|
8.09M | 12.90M | 24.76M | 52.48M | 66.15M | 30.26M | 131.25M | 203.71M | 435.09M | 490.42M | 742.40M |
|
Cash & Equivalents
|
5.12M | 21.23M | 22.10M | 47.44M | 32.61M | 24.85M | 45.90M | 42.30M | 155.58M | 102.83M | 99.59M |
|
Receivables - Net
|
1.09M | 0.39M | 0.02M | 1.46M | 0.02M | | | | | | |
|
Receivables - Other
|
| | 0.30M | 1.10M | | | | 0.45M | 0.10M | 0.10M | |
|
Receivables
|
1.09M | 0.39M | 0.32M | 2.56M | 0.02M | | | | | | |
|
Inventory
|
0.18M | 0.19M | 0.06M | | | | | | | | |
|
Prepaid Assets
|
0.40M | 0.32M | 1.75M | 2.97M | 2.87M | 2.89M | 1.97M | 2.75M | 6.52M | 9.01M | 20.88M |
|
Current Assets
|
6.79M | 11.73M | 23.88M | 51.87M | 65.37M | 29.74M | 129.61M | 200.16M | 431.17M | 486.48M | 738.46M |
|
Property, Plant & Equipment (Net)
|
1.21M | 1.15M | 0.62M | 0.56M | 0.73M | 0.52M | 0.31M | 0.38M | 1.33M | 1.67M | 1.24M |
|
Other Non-Current Assets
|
0.04M | 0.01M | 0.26M | 0.05M | 0.05M | | 0.00M | 1.49M | 0.98M | 0.60M | 0.50M |
|
Non-Current Assets
|
1.30M | 1.17M | 0.88M | 0.61M | 0.78M | 0.52M | 1.64M | 3.55M | 3.92M | 3.95M | 3.94M |
|
Accounts Payables
|
0.26M | 0.24M | 1.01M | 0.91M | 0.57M | 1.10M | 0.67M | 2.33M | 14.23M | 2.24M | 2.14M |
|
Notes Payables
|
| 1.10M | 4.79M | 9.92M | 10.30M | 3.98M | | | | | |
|
Payables
|
0.26M | 1.35M | 5.80M | 10.83M | 10.87M | 5.07M | 0.67M | 2.33M | 14.23M | 2.24M | 2.14M |
|
Accumulated Expenses
|
0.36M | 1.02M | 3.91M | 2.99M | 3.87M | 5.11M | 9.70M | 11.02M | 18.83M | 24.11M | 45.73M |
|
Other Accumulated Expenses
|
0.08M | 0.10M | 0.15M | | 0.17M | | | | | | |
|
Short term Debt
|
1.04M | | | | | | | | | | |
|
Current Leases
|
0.08M | 0.09M | 0.00M | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 0.30M | 0.29M | 0.29M | 0.29M | 0.29M |
|
Total Current Liabilities
|
1.99M | 2.47M | 6.88M | 3.90M | 6.73M | 10.18M | 10.67M | 13.64M | 33.35M | 26.64M | 47.87M |
|
Capital Leases
|
0.16M | | | | | | | | | | |
|
Non-Current Debt
|
| | 2.82M | 9.92M | 8.00M | 4.33M | | | | 20.20M | 20.58M |
|
Non-Current Deffered Revenue
|
| | | | | | | 1.15M | 0.86M | 0.57M | 0.28M |
|
Preferred Stock Liabilities
|
| 60.85M | 76.98M | | | | | | | | |
|
Other Non-Current Liabilities
|
0.11M | 0.02M | | 0.15M | 0.07M | | 0.04M | 1.21M | 1.17M | 0.99M | 2.31M |
|
Total Non-Current Liabilities
|
1.99M | 58.17M | | 13.82M | 14.74M | | 11.18M | 14.79M | 38.85M | 47.41M | 68.46M |
|
Total Liabilities
|
2.10M | 58.19M | 9.71M | 13.97M | 14.80M | 14.51M | 11.22M | 15.99M | 40.03M | 48.40M | 70.76M |
|
Total Debt
|
1.04M | | 2.82M | 9.92M | 8.00M | 4.33M | | | | 20.20M | 20.58M |
|
Common Equity
|
5.99M | -45.29M | -61.92M | 38.51M | 51.34M | 15.75M | 120.04M | 187.72M | 395.06M | 442.02M | 671.64M |
|
Shareholder's Equity
|
5.99M | -45.29M | -61.92M | 38.51M | 51.34M | 15.75M | 120.04M | 187.72M | 395.06M | 442.02M | 671.64M |
|
Liabilities and Shareholders Equity
|
8.09M | 12.90M | 24.76M | 52.48M | 66.15M | 30.26M | 131.25M | 203.71M | 435.09M | 490.42M | 742.40M |
|
Retained Earnings
|
-6.64M | -17.97M | -67.08M | -93.59M | -126.30M | -168.17M | -278.89M | -358.30M | -488.17M | -725.91M | -995.86M |
|
Preferred Shares
|
| | | | | | 180.80M | 118.16M | 85.47M | 128.28M | 127.70M |
|
Treasury Shares
|
0.66M | 0.01M | | | | | | | | 0.80M | 0.31M |
|
Shares Outstanding
|
0.25M | 0.71M | 0.74M | | 2.06M | 2.32M | 4.23M | 23.92M | | | |