|
Cash & Equivalents
|
0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.02M | 0.00M | 302.00 | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 279.00 | 0.37M | 0.24M | 0.10M | 0.22M | 0.02M | 0.26M | 0.31M | 0.18M | 0.05M | 0.07M | 0.15M | 2.04M | 1.71M | 1.39M | 1.14M | 1.28M | 1.05M | 0.72M | 0.48M | 0.41M | 0.29M | 0.17M | 0.08M | 0.02M | 0.01M | 0.61M | 0.71M | 1.75M | 1.87M | 1.75M | 2.42M | 1.85M | 1.15M | 1.36M | 2.37M | 1.89M | 1.03M | 8.01M | 5.16M | 3.89M | 2.63M | 1.22M | 1.13M |
|
Cash & Current Investments
|
0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.02M | 0.00M | 302.00 | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 279.00 | 0.37M | 0.24M | 0.10M | 0.22M | 0.02M | 0.26M | 0.31M | 0.18M | 0.05M | 0.07M | 0.15M | 2.04M | 1.71M | 1.39M | 1.14M | 1.28M | 1.05M | 0.72M | 0.48M | 0.41M | 0.29M | 0.17M | 0.08M | 0.02M | 0.01M | 0.61M | 0.71M | 1.75M | 1.87M | 1.75M | 2.42M | 1.85M | 1.15M | 1.36M | 2.37M | 1.89M | 1.03M | 8.01M | 5.16M | 3.89M | 2.63M | 1.22M | 1.13M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.01M | | | | 0.00M | | 0.01M | 751.00 | 751.00 | | | 0.14M | 0.04M | | | 0.03M | 0.40M | 0.20M | 0.10M | 0.01M | 162.00 | 455.00 | 0.00M | 9.00 | 0.02M | 56.00 | 91.00 | 187.00 | 62.00 |
|
Receivables - Other
|
| | | 0.66M | | | | 0.75M | 0.77M | -0.80M | -0.82M | -0.84M | -0.87M | -0.89M | -0.93M | -0.95M | -0.98M | -1.01M | -1.04M | -1.05M | -1.05M | -1.05M | -1.05M | | -850.00 | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.04M | 0.04M | 0.03M | 0.06M | | | | | | | | | | | | 0.37M | | | | 3.00M | | | | 0.18M | 0.11M | 0.18M | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | -1.05M | | | | | | | | -0.00M | | | | | | | 0.06M | 0.00M | | 0.01M | | | | 0.00M | | 0.01M | 751.00 | 751.00 | 0.37M | | 0.14M | 0.04M | 3.00M | | 0.03M | 0.40M | 0.38M | 0.21M | 0.19M | 162.00 | 455.00 | 0.00M | 9.00 | 0.02M | 56.00 | 91.00 | 187.00 | 62.00 |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.07M | 0.07M | 0.08M | 0.09M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Finished Goods
|
| | 75.00 | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | 0.02M | | | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | 175.00 | | 0.34M | 0.67M | 0.70M | 0.60M | 0.57M | 0.53M | 0.22M | 0.17M | 0.17M | 0.17M | 0.16M | 0.14M | 0.14M | 0.16M | 0.17M |
|
Prepaid Assets
|
0.01M | 0.01M | 0.01M | -39.00 | 0.09M | 0.08M | 0.08M | 0.14M | 0.14M | 0.06M | 0.07M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.00M | 0.05M | 0.03M | 0.06M | 0.02M | 0.05M | 0.03M | 0.02M | 710.00 | 0.05M | 0.03M | -0.10M | 0.00M | 0.14M | 0.11M | 0.06M | 0.05M | 0.04M | 0.02M | 0.01M | 0.06M | 0.05M | 0.03M | 0.02M | 0.06M | 0.06M | 0.03M | 0.03M | 0.01M | 0.07M | 0.05M | 0.03M | 0.12M | 0.13M | 0.47M | 0.81M | 1.27M | 0.15M | 0.20M | 0.30M | 0.24M | 0.45M | 0.42M | 0.30M | 0.29M | 0.33M | 0.30M | 0.28M | 0.35M | 0.43M |
|
Current Assets
|
0.04M | 0.02M | 0.05M | 0.11M | 0.10M | 0.10M | 0.08M | 0.14M | 0.14M | 0.07M | 0.07M | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.05M | 0.04M | 0.07M | 0.03M | 0.05M | 0.03M | 0.40M | 0.24M | 0.15M | 0.25M | 0.04M | 0.27M | 0.45M | 0.28M | 0.15M | 0.16M | 0.21M | 2.08M | 1.72M | 1.46M | 1.20M | 1.30M | 1.07M | 0.80M | 0.55M | 0.45M | 0.33M | 0.19M | 0.16M | 0.08M | 0.04M | 0.87M | 0.88M | 2.22M | 3.02M | 3.70M | 3.67M | 2.85M | 3.63M | 2.14M | 3.04M | 2.47M | 1.51M | 8.47M | 5.65M | 4.34M | 3.05M | 1.73M | 1.72M |
|
Property, Plant & Equipment (Net)
|
0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 705.00 | 282.00 | 134.00 | 42.00 | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.04M | 1.19M | 1.42M | 1.50M | 1.35M | 1.38M | 1.31M | 1.27M | 1.16M | 0.88M | 0.77M | 0.69M | 0.65M | 0.56M | 0.49M | 0.50M | 0.41M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.10M | 0.10M | 0.17M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.07M | 0.08M | 0.08M | 0.11M | 0.16M | 0.17M | 0.18M | 0.18M | 0.18M | 0.17M | 0.17M | 0.15M | 0.14M | 0.14M | 0.14M | 0.20M | 0.14M | 0.14M | 0.14M | 0.25M | 0.18M | 19.67M | 19.01M | 37.33M | 36.21M | 35.09M | 33.95M | 39.37M | 31.69M | 30.56M | 29.42M | 28.28M | 27.16M | 26.03M | 24.89M | 23.75M | 22.63M | 21.51M | 20.37M |
|
Goodwill & Intangibles
|
0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.10M | 0.10M | 0.17M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.07M | 0.08M | 0.08M | 0.11M | 0.16M | 0.17M | 0.18M | 0.18M | 0.18M | 0.17M | 0.30M | 0.15M | 0.14M | 0.14M | 0.14M | 0.20M | 0.14M | 0.14M | 0.14M | 0.25M | 0.18M | 19.67M | 19.01M | 37.33M | 36.21M | 35.09M | 33.95M | 39.37M | 31.69M | 30.56M | 29.42M | 28.28M | 27.16M | 26.03M | 24.89M | 23.75M | 22.63M | 21.51M | 20.37M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 7.97M | | | | 7.54M | | | | 7.74M | | | | | | | | | | | | | | | | | | | | | | | 5.24M | | | | 4.55M | | | | 4.61M | | | | 7.46M | | | | 9.02M | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | 0.00M | 0.09M | 0.08M | 0.12M | 0.12M | 0.08M | 0.07M | 0.07M | 0.24M | 0.21M | 0.32M | 0.35M | 0.18M | 0.17M | 0.17M | 0.19M | 0.18M |
|
Non-Current Assets
|
0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.14M | 0.16M | 0.20M | 0.21M | 0.21M | 0.21M | 0.20M | 0.19M | 0.32M | 0.16M | 0.15M | 0.15M | 0.14M | 0.15M | 0.15M | 0.15M | 0.14M | 0.18M | 0.18M | 19.75M | 19.11M | 38.60M | 37.71M | 36.71M | 35.41M | 34.26M | 33.08M | 31.91M | 30.82M | 29.37M | 28.25M | 27.07M | 25.72M | 24.48M | 23.30M | 22.19M | 20.96M |
|
Assets
|
0.17M | 0.14M | 0.18M | 0.24M | 0.23M | 0.23M | 0.20M | 0.26M | 0.26M | 0.18M | 0.18M | 0.12M | 0.13M | 0.12M | 0.11M | 0.12M | 0.10M | 0.15M | 0.14M | 0.16M | 0.12M | 0.14M | 0.12M | 0.48M | 0.33M | 0.24M | 0.34M | 0.12M | 0.35M | 0.59M | 0.44M | 0.35M | 0.36M | 0.42M | 2.29M | 1.92M | 1.65M | 1.52M | 1.46M | 1.23M | 0.94M | 0.69M | 0.60M | 0.48M | 0.34M | 0.30M | 0.26M | 0.22M | 20.62M | 19.99M | 40.82M | 40.74M | 40.41M | 39.08M | 37.11M | 36.71M | 34.05M | 33.86M | 31.84M | 29.75M | 35.54M | 31.37M | 28.82M | 26.35M | 23.92M | 22.68M |
|
Accounts Payables
|
0.39M | 0.39M | 0.42M | 0.32M | 0.41M | 0.49M | 0.57M | 0.22M | 0.69M | 0.73M | 0.83M | 0.81M | 0.83M | 0.57M | 0.57M | 0.36M | 0.34M | 0.40M | 0.33M | 0.29M | 0.32M | 0.46M | 0.48M | 0.35M | 0.08M | 0.10M | 0.14M | 0.11M | 0.09M | 0.10M | 0.13M | 0.14M | 0.18M | 0.18M | 0.16M | 0.14M | 0.19M | 0.14M | 0.12M | 0.14M | 0.17M | 0.18M | 0.21M | 0.30M | 0.29M | 0.36M | 0.15M | 0.35M | 0.31M | 0.58M | 0.07M | | | 0.02M | 0.07M | 0.03M | | | | | | | | | | |
|
Notes Payables
|
| | | 2.00M | | | | 2.20M | 2.22M | 2.26M | 2.27M | 2.29M | 2.38M | 2.52M | 2.64M | 2.85M | 3.03M | 3.19M | 3.34M | 3.53M | 3.64M | 3.71M | 3.79M | 4.21M | 0.27M | 0.27M | 0.38M | 0.38M | 0.38M | | | | 0.07M | | | | | | | | | | 0.44M | | | | 0.22M | | 1.53M | | 26.00M | 4.36M | 3.38M | 0.88M | 0.38M | 0.68M | | | 5.96M | 5.68M | 13.90M | 12.27M | 3.00M | 1.00M | | |
|
Payables
|
0.39M | 0.39M | 0.42M | 2.32M | 0.41M | 0.49M | 0.57M | 2.42M | 2.91M | 2.99M | 3.10M | 3.10M | 3.21M | 3.09M | 3.21M | 3.21M | 3.36M | 3.59M | 3.67M | 3.82M | 3.95M | 4.18M | 4.27M | 4.56M | 0.36M | 0.37M | 0.53M | 0.49M | 0.47M | 0.10M | 0.13M | 0.14M | 0.25M | 0.18M | 0.16M | 0.14M | 0.19M | 0.14M | 0.12M | 0.14M | 0.17M | 0.18M | 0.65M | 0.30M | 0.29M | 0.36M | 0.36M | 0.35M | 1.84M | 0.58M | 26.07M | 4.36M | 3.38M | 0.91M | 0.45M | 0.71M | | | 5.96M | 5.68M | 13.90M | 12.27M | 3.00M | 1.00M | | |
|
Accumulated Expenses
|
0.59M | 0.62M | 0.64M | 0.66M | 0.68M | 0.71M | 0.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | 0.03M | 0.03M | 0.02M | 0.18M | | | | | | 0.14M | 0.19M | 0.30M | 0.48M | | | | |
|
Other Accumulated Expenses
|
| | | -0.11M | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.34M | 2.60M | 1.38M | 1.21M | 0.81M | 0.43M | 0.67M | 1.18M | 1.29M | 0.74M | 0.75M | 0.85M | 0.52M | 0.60M | 0.58M |
|
Short term Debt
|
0.78M | 2.68M | 3.42M | 0.02M | 1.86M | 1.08M | 0.93M | 0.06M | 0.06M | 0.16M | 0.17M | 0.11M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | -0.08M | | | | 0.14M | 0.07M | | | | | | | | | | | | | | | | | | | 0.24M | | 2.00M | 26.00M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.03M | 0.02M | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | 0.19M | 0.19M | 0.19M | 0.78M | 0.30M | 0.30M | 0.06M | 0.10M | 0.06M | 0.06M | 0.06M | 0.10M | 0.10M | 0.01M | 0.09M | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M |
|
Total Current Liabilities
|
3.83M | 5.74M | 6.56M | 4.99M | 5.03M | 4.36M | 4.31M | 3.63M | 3.83M | 4.04M | 4.19M | 4.22M | 4.23M | 4.08M | 4.23M | 4.24M | 4.42M | 4.68M | 4.79M | 4.94M | 5.08M | 5.31M | 5.40M | 5.69M | 0.36M | 0.37M | 0.61M | 0.59M | 0.69M | 0.90M | 0.93M | 1.25M | 1.23M | 1.40M | 1.82M | 1.14M | 1.00M | 0.71M | 0.73M | 0.67M | 0.71M | 0.61M | 0.75M | 0.91M | 0.88M | 1.08M | 1.10M | 1.50M | 2.38M | 2.82M | 30.59M | 5.73M | 6.99M | 2.64M | 2.47M | 1.87M | 1.11M | 0.82M | 1.34M | 4.71M | 5.74M | 4.13M | 3.95M | 1.52M | 0.60M | 0.58M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.06M | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | 1.00M | 1.00M | 0.08M | 1.00M | 1.00M | 1.00M | 0.08M | | | | | 0.11M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.60M | | | 0.27M | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | 0.89M | | | | | | | | | | | | 0.73M | 0.92M | 1.71M | 0.18M | 3.51M | 26.00M | 26.00M | 26.00M | | 2.50M | 3.18M | 3.00M | 3.00M | 2.37M | 9.00M | 9.00M | 12.00M | 12.00M | 11.00M | 11.00M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 0.02M | 0.01M | 0.01M | 0.00M | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.04M | 0.09M | 0.14M | | 0.08M | 0.22M | 0.35M | 0.71M | 0.88M | 1.05M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 26.92M | 27.42M | | | | 0.04M | 0.09M | 0.14M | | 14.74M | 13.13M | 0.34M | 12.52M | 11.60M | 11.58M |
|
Total Liabilities
|
3.83M | 5.74M | 6.56M | 4.99M | 5.03M | 4.36M | 4.31M | 3.63M | 3.83M | 4.04M | 4.19M | 4.22M | 4.23M | 4.08M | 4.23M | 4.24M | 4.42M | 4.68M | 4.79M | 4.94M | 5.08M | 5.31M | 5.40M | 5.69M | 0.47M | 0.48M | 0.61M | 0.59M | 0.69M | 0.90M | 0.93M | 1.25M | 1.23M | 1.40M | 1.82M | 1.14M | 1.00M | 0.71M | 0.73M | 0.67M | 0.71M | 0.61M | 0.75M | 0.91M | 0.88M | 1.08M | 1.10M | 1.50M | 2.42M | 2.86M | 30.63M | 32.65M | 34.41M | 2.66M | 2.48M | 4.37M | 3.65M | 6.18M | 7.39M | 7.08M | 14.83M | 13.35M | 13.30M | 13.23M | 12.48M | 12.63M |
|
Total Debt
|
0.78M | 2.68M | 3.42M | 0.02M | 1.86M | 1.08M | 0.93M | 0.06M | 0.06M | 0.16M | 0.17M | 0.11M | 0.08M | 1.08M | 1.08M | 0.16M | 1.08M | 1.08M | 1.08M | 0.16M | 0.08M | 0.08M | 0.08M | -0.08M | 0.11M | 0.11M | | 0.14M | 0.07M | | | | | | | | | | | | | | | | | | | 0.24M | | 2.00M | 26.00M | | | | 0.80M | 0.60M | | | 0.27M | | | | | | | |
|
Common Equity
|
-3.66M | -5.60M | -6.38M | -35.32M | -4.81M | -4.13M | -4.11M | -3.37M | -3.57M | -3.86M | -4.02M | -4.10M | -4.10M | -3.96M | -4.11M | 73.55M | -4.32M | -4.52M | -4.65M | -37.48M | -4.97M | -5.16M | -5.27M | 5.36M | -0.14M | -0.25M | -0.28M | -0.47M | -0.34M | -0.31M | -0.49M | -0.91M | -0.87M | -0.98M | 0.47M | 0.78M | 0.65M | 0.81M | 0.73M | 0.55M | 0.24M | 0.08M | -0.16M | -0.43M | -0.54M | -0.78M | -0.84M | -1.28M | 18.21M | 17.14M | 10.20M | 8.08M | 6.01M | 36.43M | 34.63M | 32.34M | 30.40M | 27.68M | 24.45M | 22.68M | 20.71M | 18.02M | 15.52M | 13.12M | 11.44M | 10.04M |
|
Shareholder's Equity
|
| | | -35.32M | | | | -3.37M | | -3.86M | -4.02M | -4.10M | -4.10M | -3.96M | -4.11M | 73.55M | -4.32M | -4.52M | -4.65M | -37.48M | -4.97M | -5.16M | -5.27M | 5.36M | -0.14M | -0.25M | -0.28M | -0.47M | -0.34M | -0.31M | -0.49M | -0.91M | -0.87M | -0.98M | 0.47M | 0.78M | 0.65M | 0.81M | 0.73M | 0.55M | 0.24M | 0.08M | -0.16M | -0.43M | -0.54M | -0.78M | -0.84M | -1.28M | 18.21M | 17.14M | 10.20M | 8.08M | 6.01M | 36.43M | 34.63M | 32.34M | 30.40M | 27.68M | 24.45M | 22.68M | 20.71M | 18.02M | 15.52M | 13.12M | 11.44M | 10.04M |
|
Liabilities and Shareholders Equity
|
0.17M | 0.14M | 0.18M | 0.24M | 0.23M | 0.23M | 0.20M | 0.26M | 0.26M | 0.18M | 0.18M | 0.12M | 0.13M | 0.12M | 0.11M | 0.12M | 0.10M | 0.15M | 0.14M | 0.16M | 0.12M | 0.14M | 0.12M | 0.48M | 0.33M | 0.24M | 0.34M | 0.12M | 0.35M | 0.59M | 0.44M | 0.35M | 0.36M | 0.42M | 2.29M | 1.92M | 1.65M | 1.52M | 1.46M | 1.23M | 0.94M | 0.69M | 0.60M | 0.48M | 0.34M | 0.30M | 0.26M | 0.22M | 20.62M | 19.99M | 40.82M | 40.74M | 40.41M | 39.08M | 37.11M | 36.71M | 34.05M | 33.86M | 31.84M | 29.75M | 35.54M | 31.37M | 28.82M | 26.35M | 23.92M | 22.68M |
|
Retained Earnings
|
-32.88M | -35.34M | -36.43M | -35.32M | -35.55M | -35.03M | -35.20M | -34.82M | -35.04M | -35.37M | -35.91M | -36.15M | -36.39M | 31.83M | 31.83M | -36.83M | 31.97M | 31.97M | 31.97M | -37.48M | 31.97M | 31.97M | 31.97M | -38.02M | -0.19M | -0.29M | -0.40M | -0.60M | -0.72M | -0.85M | -1.03M | -1.46M | -1.44M | -1.68M | -1.88M | -2.15M | -2.45M | -2.70M | -3.19M | -3.58M | -4.03M | -4.40M | -4.77M | -5.15M | -5.45M | -5.77M | -6.22M | -6.75M | -7.50M | -8.66M | -10.11M | -12.21M | -14.16M | -21.98M | -24.12M | -26.64M | -28.99M | -31.96M | -37.89M | -41.20M | -44.40M | -48.10M | -52.75M | -56.04M | -60.12M | -63.05M |
|
Preferred Shares
|
| | | | | | | 15.00 | | 17.00 | 17.00 | 17.00 | 33.00 | 33.00 | 33.00 | 33.00 | 33.00 | 33.00 | 33.00 | 33.00 | 33.00 | 33.00 | 33.00 | -33.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | 6.60M | | | | 8.46M | | | | 8.73M | | | | 6.64M | | | | 0.12M | | | | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.15M | 0.12M | 0.98M | 0.19M | 0.16M | 0.16M | 0.30M | 0.02M | 0.02M | 0.02M | |
|
Tangible Book Value
|
| 43.41M | 45.69M | | | 56.41M | 55.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |