|
Cash & Equivalents
|
0.00M | 0.00M | 0.00M | 0.01M | 178.00 | 0.01M | 0.01M | 0.00M | 0.01M | | 0.00M | | 0.00M | | 0.01M | | | | 0.11M | 0.13M | 0.32M | 0.01M | 0.05M | 0.02M | 0.13M | 0.01M | 0.22M | 0.12M | 1.17M | 0.08M | 0.14M | 1.68M | 0.85M | 0.28M | 0.01M | 0.00M | 0.58M | 0.25M | 0.28M | 0.25M | 4.81M | 3.59M | 2.65M | 1.97M | 1.46M | 0.94M | 0.59M | 1.91M | 0.70M | 0.75M | 0.09M | 0.21M | 0.11M | 0.06M | 0.07M | 0.20M | 0.20M | 0.16M | 0.07M | 0.10M | 0.01M | 90.00 | 0.09M | 0.02M | 0.11M | 0.29M |
|
Cash & Current Investments
|
0.00M | 0.00M | 0.00M | 0.01M | 178.00 | 0.01M | 0.01M | 0.00M | 0.01M | | 0.00M | | 0.00M | | 0.01M | | | | 0.11M | 0.13M | 0.32M | 0.01M | 0.05M | 0.02M | 0.13M | 0.01M | 0.22M | 0.12M | 1.17M | 0.08M | 0.14M | 1.68M | 0.85M | 0.28M | 0.01M | 0.00M | 0.58M | 0.25M | 0.28M | 0.25M | 4.81M | 3.59M | 2.65M | 1.97M | 1.46M | 0.94M | 0.59M | 1.91M | 0.70M | 0.75M | 0.09M | 0.21M | 0.11M | 0.06M | 0.07M | 0.20M | 0.20M | 0.16M | 0.07M | 0.10M | 0.01M | 90.00 | 0.09M | 0.02M | 0.11M | 0.29M |
|
Receivables - Net
|
| | | | | | 0.09M | | -0.35M | 0.09M | 0.53M | 0.90M | 0.91M | 0.93M | 1.07M | 1.32M | 1.64M | 1.83M | 0.30M | 0.27M | 0.35M | 0.37M | 0.08M | 0.08M | 0.13M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | | 0.02M | 0.05M | 0.02M | 0.03M | 0.02M | 0.04M | 0.02M | 0.01M | 0.01M | | 0.00M | 0.19M | | | 0.15M | 0.22M | | | 0.10M | 0.06M | 0.21M | 0.12M | 0.10M | 0.13M | 0.07M | 0.09M | 0.01M | 0.08M | 0.02M | 0.11M | 0.31M | | 0.15M | 0.05M | 0.19M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.07M | | | | 0.12M | | 0.02M | 0.02M | 0.00M | 0.12M | 0.12M | 0.12M | 0.00M | 0.00M | 0.00M | 0.00M | 0.06M | 0.87M | 0.96M | 0.66M | 0.12M | 0.07M | 0.09M | 0.00M | 0.08M | 0.02M | 0.11M | 0.31M | | 0.15M | 0.15M | 0.76M |
|
Receivables
|
| | | | | | 0.09M | | -0.35M | 0.09M | 0.53M | 0.90M | 0.91M | 0.93M | 1.07M | 1.32M | 1.64M | 1.83M | 0.30M | 0.27M | 0.35M | 0.37M | 0.08M | 0.08M | 0.13M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | | 0.02M | 0.05M | 0.02M | 0.10M | 0.02M | 0.04M | 0.02M | 0.13M | 0.01M | | 0.02M | 0.19M | | 0.12M | 0.27M | 0.23M | 0.00M | 0.00M | 0.10M | 0.11M | 1.07M | 1.08M | 0.76M | 0.25M | 0.14M | 0.18M | 0.02M | 0.15M | 0.04M | 0.22M | 0.63M | | 0.31M | 0.20M | 0.96M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.16M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | -774.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | 3.97M | 3.97M | 3.97M | 3.97M | 3.97M | 3.97M | 3.97M | 3.97M | 3.97M | 3.97M | | | 3.84M | | | 3.74M | 0.08M | 3.67M | 0.15M | 0.16M | 0.06M | 0.03M | 0.02M | 0.03M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.03M | 0.09M | 0.06M | 0.25M | 0.21M | 1.55M | 1.27M | 0.47M | 0.16M | 0.09M | 0.12M | 0.12M | 0.08M | 0.15M | 0.13M | 0.10M | 0.08M | 0.06M | 0.13M | 0.07M | 0.04M | 0.03M | 0.05M | 0.04M | 0.03M | 0.04M | 0.08M | 0.06M |
|
Current Assets
|
0.00M | 401.00 | 305.00 | 0.00M | 178.00 | 0.10M | 0.01M | 0.09M | 0.09M | 0.09M | 4.51M | 4.89M | 5.08M | 4.92M | 1.10M | 1.60M | | | 0.48M | | | 0.51M | 0.21M | 0.18M | 0.41M | 0.21M | 0.31M | 0.19M | 1.23M | 0.17M | 0.10M | 1.71M | 0.90M | 0.32M | 0.05M | 0.03M | 0.61M | 0.28M | 0.32M | 0.12M | 4.87M | 3.84M | 3.05M | 3.52M | 2.73M | 1.55M | 0.97M | 2.00M | 0.82M | 0.97M | 0.23M | 0.59M | 0.37M | 0.33M | 0.32M | 0.34M | 0.43M | 0.25M | 0.19M | 0.15M | 0.17M | 0.35M | 0.12M | 0.57M | 0.53M | 1.46M |
|
Property, Plant & Equipment (Net)
|
| | | | | | 0.00M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | 0.04M | 0.04M | 0.08M | 0.11M | 0.10M | 0.15M | 0.14M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.11M | 0.10M | 0.10M | 0.09M | 0.08M | 0.08M | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | 0.04M | | | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 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 | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.84M | 2.84M | 2.84M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 3.71M | | | | 0.28M | | | | | | | | 0.25M | | | | 0.02M | 0.02M | 0.02M | 0.01M | 0.22M | 0.01M | 0.20M | 0.19M | 0.18M | 0.17M | 0.15M | 0.04M | 0.01M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 3.18M | 3.18M | 3.18M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 3.71M | | | | 0.28M | | | | | | | | 0.25M | | | | 0.02M | 0.02M | 0.02M | 0.01M | 0.22M | 0.01M | 0.20M | 0.19M | 0.18M | 0.17M | 0.15M | 0.04M | 0.01M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 6.02M | 6.02M | 6.02M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | -0.09M | | | | 1.96M | | | | 2.66M | | | | 2.02M | | | | 2.00M | | | | 3.15M | | | | 1.65M | | | | 6.43M | | | | 7.23M | | | | 9.80M | | | | 10.70M | | | | 11.43M | | | | 12.39M | | | |
|
Other Non-Current Assets
|
| | | | | | 3.97M | 3.97M | 3.97M | 3.97M | | | | | | | | | 3.94M | | | 3.88M | 3.86M | 3.84M | 1.30M | 1.25M | 1.09M | 0.08M | 0.33M | 0.44M | 0.35M | 0.34M | 0.33M | 0.33M | 0.27M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.30M | 0.28M | 0.27M | 0.26M | 0.25M | | 1.91M | 0.70M | | | 0.15M | 0.03M | 0.10M | 0.10M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 6.03M | 5.96M | 5.89M |
|
Non-Current Assets
|
| | | | 178.00M | | | 3.97M | 3.97M | 3.97M | 0.53M | 0.91M | | | 3.98M | 3.98M | | | 3.95M | | | 3.88M | 3.87M | 3.85M | 1.31M | 1.25M | 1.09M | 0.09M | 0.35M | 0.46M | 0.37M | 0.36M | 0.35M | 0.34M | 0.28M | 0.28M | 0.31M | 0.31M | 0.31M | 0.36M | 0.64M | 0.66M | 0.89M | 0.84M | 0.81M | 0.89M | 0.85M | 0.81M | 0.76M | 0.61M | 0.59M | 0.56M | 0.52M | 0.49M | 0.45M | 0.36M | 0.33M | 0.29M | 0.20M | 0.17M | 0.31M | 0.29M | 0.27M | 6.24M | 6.15M | 6.07M |
|
Assets
|
0.00M | 401.00 | 305.00 | 0.00M | 178.00M | 0.10M | 0.01M | 4.06M | 4.06M | 4.06M | 4.51M | 4.89M | 5.08M | 4.92M | 5.08M | 5.58M | | | 4.43M | | | 4.39M | 4.08M | 4.02M | 1.71M | 1.46M | 1.41M | 0.28M | 1.58M | 0.63M | 0.47M | 2.07M | 1.26M | 0.66M | 0.34M | 0.31M | 0.92M | 0.59M | 0.63M | 0.48M | 5.51M | 4.50M | 3.93M | 4.36M | 3.54M | 2.44M | 1.83M | 2.81M | 1.59M | 1.59M | 0.82M | 1.14M | 0.89M | 0.82M | 0.77M | 0.71M | 0.76M | 0.53M | 0.39M | 0.32M | 0.48M | 0.64M | 0.39M | 6.80M | 6.68M | 7.53M |
|
Accounts Payables
|
0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.63M | 0.66M | 0.50M | 0.57M | 0.62M | 0.69M | | | 0.96M | | | 0.63M | 0.78M | 0.79M | 0.98M | 1.17M | 1.26M | 1.07M | 0.82M | 0.69M | 0.94M | 0.83M | 0.57M | 0.68M | 1.20M | 1.30M | 1.23M | 1.39M | 1.55M | 1.64M | 1.54M | 1.83M | 2.03M | 2.45M | 1.93M | 2.07M | 2.49M | 2.76M | 2.36M | 2.88M | 3.19M | 3.23M | 3.60M | 3.42M | 3.91M | 4.15M | 4.30M | 4.44M | 4.65M | 4.98M | 5.33M | 5.68M | 5.57M | 10.86M | 11.81M | 12.40M |
|
Notes Payables
|
100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 0.09M | 0.01M | | 0.02M | 0.19M | 0.04M | 0.14M | 0.09M | 0.10M | 0.29M | | | 0.51M | | | 0.47M | 0.40M | 0.52M | 1.22M | 1.52M | 1.46M | 0.83M | 0.52M | 0.28M | 0.21M | 0.21M | 0.19M | 0.19M | 0.19M | 0.23M | 2.75M | 3.13M | 3.50M | 3.87M | 4.16M | 0.19M | 0.29M | 0.02M | 0.02M | 0.29M | 0.29M | 0.02M | 0.29M | 0.79M | 0.79M | 0.79M | 0.79M | 0.69M | 0.30M | 0.35M | 0.36M | 0.41M | 0.61M | 0.80M | 1.00M | 1.29M | 1.34M | 1.49M | 1.55M | 1.55M |
|
Payables
|
0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.10M | 0.03M | 0.02M | 0.04M | 0.82M | 0.70M | 0.64M | 0.66M | 0.71M | 0.97M | | | 1.47M | | | 1.09M | 1.18M | 1.31M | 2.20M | 2.68M | 2.72M | 1.90M | 1.33M | 0.97M | 1.15M | 1.04M | 0.76M | 0.86M | 1.39M | 1.53M | 3.98M | 4.52M | 5.06M | 5.51M | 5.70M | 2.02M | 2.32M | 2.47M | 1.95M | 2.36M | 2.78M | 2.78M | 2.65M | 3.67M | 3.98M | 4.02M | 4.39M | 4.11M | 4.21M | 4.50M | 4.66M | 4.85M | 5.26M | 5.78M | 6.33M | 6.97M | 6.92M | 12.35M | 13.35M | 13.95M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | 0.29M | | | 0.14M | 0.10M | 0.12M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M | 0.04M | 0.03M | 0.16M | 0.11M | 0.09M | 0.18M | | | | | | | | | | 36.00 | 107.00 | 179.00 | | 299.00 | | 983.00 | 0.00M | 0.00M | | | | | | | | | | | | 0.15M | 0.32M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.04M | 0.04M | 0.11M | 0.12M | | | 0.29M | | | | | | | | | | | | 1.91M | | | 2.27M | 2.39M | 2.51M | 2.62M | 2.75M | 0.03M | 2.98M | 3.10M | | | | | | 1.00M | 0.08M | 0.87M | 1.21M | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | 0.08M | 0.10M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.15M | 0.12M | 0.10M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Current Taxes
|
| | | | | | | | | | 0.20M | | 0.12M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 0.01M | | | | | 0.29M | 0.27M | 0.26M | 0.26M | 0.39M | | | 0.93M | | | 0.73M | 1.92M | 1.74M | 0.69M | 0.64M | 1.48M | 1.37M | 1.26M | 1.16M | 1.05M | 0.94M | 0.77M | 0.67M | 0.42M | 0.58M | 0.52M | 0.46M | 0.42M | 0.36M | 0.30M | 0.26M | 0.24M | 0.12M | 0.18M | 0.07M | 0.14M | 0.10M | 0.09M | 0.08M | 0.07M | 0.03M | 0.05M | 0.05M | 0.04M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | | | 0.06M | | 0.06M | 0.06M |
|
Total Current Liabilities
|
0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.10M | 0.03M | 0.04M | 0.04M | 1.02M | 1.41M | 1.92M | 1.96M | 2.25M | 2.61M | | | 1.36M | | | 1.74M | 1.94M | 2.53M | 3.69M | 4.14M | 3.76M | 2.93M | 2.23M | 1.76M | 2.45M | 1.48M | 1.11M | 1.14M | 1.64M | 1.95M | 4.65M | 5.17M | 6.13M | 6.66M | 6.56M | 2.31M | 2.55M | 3.85M | 3.59M | 2.95M | 3.05M | 3.24M | 2.84M | 4.07M | 4.39M | 4.41M | 4.80M | 4.49M | 5.36M | 5.85M | 5.70M | 5.95M | 6.43M | 7.17M | 7.31M | 8.22M | 8.21M | 13.44M | 14.56M | 15.04M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | 0.19M | | | 0.11M | 0.45M | 0.02M | 0.30M | | | | | | | | | | | | | | | | | | 0.29M | 0.29M | 0.29M | | | | | | 0.07M | | | | 0.07M | | | | | | | | 0.07M | | | 0.07M |
|
Convertible Debt
|
| | | | | | | | | | | | | | 0.01M | 0.02M | | | 0.60M | | | | | 0.00M | 0.01M | 685.00 | 0.01M | | 0.31M | 0.50M | 0.69M | 0.90M | 1.27M | 1.64M | 2.02M | 2.38M | | | | | | | 4.16M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | 0.74M | | | 1.36M | 1.19M | 1.01M | 0.18M | 0.18M | 0.84M | 0.94M | 0.83M | 0.72M | 0.61M | 0.56M | 0.47M | 0.42M | 0.21M | 0.34M | 0.28M | 0.25M | 0.21M | 0.20M | 0.17M | 0.14M | 0.10M | 0.89M | 1.15M | 0.37M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.00 | -0.00M | -0.07M | -0.07M | -0.07M | -0.08M | -0.08M | -2.02M | -0.10M | -0.11M | -0.12M | -0.12M | -0.12M | -0.12M | -0.12M | -0.12M | -0.12M | -0.12M | -0.13M | -0.13M | -0.13M | -0.13M | -0.13M | -0.13M | -0.15M | -0.17M | -0.23M | -0.25M | -0.39M | 0.72M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | -0.19M | | | | 0.14M | | | | 0.06M | | | | 0.06M | | | | 0.06M | | | | | | | | -0.75M | | | | 0.57M | | | | 0.44M | | | | 0.36M | | | | 0.20M | | | | 0.04M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | -0.05M | 0.43M | 0.49M | 0.47M | 0.57M | 0.44M | 0.52M | 0.49M | 0.46M | 0.32M | 0.41M | 0.38M | 0.35M | 0.18M | 0.28M | 0.25M | 0.22M | 0.01M | 0.10M | 0.18M | 0.21M | 0.16M | 0.19M | 0.18M | 0.17M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | 0.08M | 0.12M | | | 2.84M | | | 2.13M | 1.84M | 1.34M | 1.26M | 0.85M | 0.93M | 0.96M | 3.87M | 5.82M | 6.15M | 44.63M | 1.84M | 2.14M | 2.59M | 2.73M | 0.28M | 0.25M | 0.21M | | | | | | | | | | | | | | | | | | | | 0.05M | 0.08M | 0.08M | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | 2.17M | 2.49M | | | 1.36M | | | 1.74M | 1.94M | 2.53M | 3.69M | 4.14M | 3.76M | 2.93M | 2.23M | 1.76M | 2.45M | 1.48M | 1.11M | 1.14M | 1.64M | 1.95M | 4.65M | 5.17M | 6.13M | | | | | | | | | | | | | | | | 8.97M | | | | 10.29M | 11.11M | 11.55M | 12.65M | 12.74M | | | |
|
Total Liabilities
|
0.01M | 0.01M | 0.01M | | 178.00M | 0.02M | 0.18M | | 0.04M | 0.04M | 1.02M | 1.41M | 1.92M | 1.96M | 2.25M | 2.61M | | | 4.20M | | | 3.87M | 3.78M | 3.87M | 4.95M | 4.99M | 4.69M | 3.89M | 6.10M | 7.58M | 8.60M | 46.12M | 2.95M | 3.29M | 4.23M | 4.68M | 4.93M | 5.42M | 6.33M | 6.85M | 0.26M | 4.48M | 4.99M | 6.38M | 6.23M | 5.84M | 6.04M | 6.29M | 6.08M | 7.39M | 7.78M | 7.90M | 8.35M | 8.02M | 8.97M | 9.54M | 9.47M | 9.79M | 10.34M | 11.19M | 11.63M | 12.65M | 12.74M | 18.60M | 19.69M | 20.30M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | 0.19M | | | 0.11M | 0.45M | 0.14M | 0.34M | 0.04M | 0.11M | 0.12M | | | 0.29M | | | | | | | | | | | | 2.20M | 0.29M | 0.29M | 2.27M | 2.39M | 2.51M | 2.62M | 2.75M | 0.11M | 2.98M | 3.10M | | 0.07M | | | | 1.00M | 0.08M | 0.87M | 1.21M | 0.07M | | | 0.07M |
|
Common Equity
|
-0.00M | -0.01M | -0.01M | 0.00M | 178.00 | 0.08M | -0.17M | | 4.03M | 4.02M | 3.49M | 3.48M | 3.16M | 2.96M | 2.84M | 2.97M | | | 0.22M | | | 0.52M | 0.31M | 0.15M | -3.24M | -3.53M | 164.14M | -3.61M | -4.52M | -6.95M | -8.13M | -44.05M | -1.69M | -2.63M | -3.89M | -4.37M | -4.01M | -4.83M | -5.71M | -6.38M | -3.15M | 0.01M | -1.06M | -2.02M | -2.69M | -3.40M | -4.21M | -3.49M | -4.49M | -5.80M | -6.96M | -6.75M | -7.46M | -7.20M | -8.20M | -8.83M | -8.71M | -9.26M | 9.95M | -10.87M | -11.15M | -12.00M | -12.36M | -11.80M | -13.01M | -13.48M |
|
Shareholder's Equity
|
| | | -0.01M | -0.02M | | -0.17M | 4.03M | 4.03M | 4.02M | 3.49M | 3.48M | 3.16M | 2.96M | 2.84M | 2.97M | | | 0.22M | | | 0.52M | 0.31M | 0.15M | -3.24M | -3.53M | 164.14M | -3.61M | -4.52M | -6.95M | -8.13M | -44.05M | -1.69M | -2.63M | -3.89M | -4.37M | -4.01M | -4.83M | -5.71M | -6.38M | -3.15M | 0.01M | -1.06M | -2.02M | -2.69M | -3.40M | -4.21M | -3.49M | -4.49M | -5.80M | -6.96M | -6.75M | -7.46M | -7.20M | -8.20M | -8.83M | -8.71M | -9.26M | 9.95M | -10.87M | -11.15M | -12.00M | -12.36M | -11.80M | -13.01M | -13.48M |
|
Liabilities and Shareholders Equity
|
0.00M | 401.00 | 305.00 | 0.00M | 178.00M | 0.10M | 0.01M | 4.06M | 4.06M | 4.06M | 4.51M | 4.89M | 5.08M | 4.92M | 5.08M | 5.58M | | | 4.43M | | | 4.39M | 4.08M | 4.02M | 1.71M | 1.46M | 1.41M | 0.28M | 1.58M | 0.63M | 0.47M | 2.07M | 1.26M | 0.66M | 0.34M | 0.31M | 0.92M | 0.59M | 0.63M | 0.48M | 5.51M | 4.50M | 3.93M | 4.36M | 3.54M | 2.44M | 1.83M | 2.81M | 1.59M | 1.59M | 0.82M | 1.14M | 0.89M | 0.82M | 0.77M | 0.71M | 0.76M | 0.53M | 0.39M | 0.32M | 0.48M | 0.64M | 0.39M | 6.80M | 6.68M | 7.53M |
|
Retained Earnings
|
-0.01M | -0.01M | -0.01M | -0.02M | -0.11M | -0.12M | -0.21M | -0.13M | -0.14M | -0.14M | -0.71M | -0.73M | -1.13M | -1.33M | -1.60M | -1.65M | | | -5.44M | | | -6.56M | -8.56M | -8.77M | -12.54M | -13.24M | -13.23M | -13.76M | -14.83M | -17.44M | -19.13M | -57.47M | -46.17M | -47.27M | -48.84M | -49.67M | -50.89M | -52.77M | -55.18M | -56.95M | -58.99M | -60.02M | -61.22M | -1.93M | -63.02M | -63.79M | -64.69M | -66.27M | -67.33M | -68.70M | -69.97M | -70.91M | -72.23M | -73.18M | -74.34M | -75.35M | -76.27M | -77.13M | -78.10M | -79.34M | -80.56M | -82.04M | -83.21M | -84.05M | -85.28M | -87.20M |
|
Preferred Shares
|
| | | | | | | | | | 3.98M | | 4.09M | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | 9.00M | 9.00M | 3.00M | 2.63M | 15.00M | 15.00M | 15.00M | 10.00M | 10.00M | 10.00M | 47.85M | 47.85M | 47.85M | 47.85M | 47.85M | 47.88M | 47.88M | 47.88M | 79.39M | 79.39M | 0.79M | 0.79M | 0.84M | 0.82M | 0.82M | 0.82M | 0.83M | 0.83M | 0.83M | 0.82M | 0.82M | 0.82M | | 0.83M | 0.84M | 0.86M | 0.87M | 0.88M | 0.88M | 1.15M | 1.77M | 0.94M | 1.77M | 1.77M | 1.45M | 1.87M | 1.53M | 1.61M |