|
Cash & Equivalents
|
212.00 | 113.00 | 163.00 | 431.00 | 431.00 | 0.08M | 0.17M | 2.24M | 2.24M | 9.27M | 4.78M | 2.30M | 2.24M | 1.81M | 1.13M | 0.52M | 0.54M | 1.41M | 0.85M | 0.78M | 0.66M | 0.96M | 1.57M | 2.01M | 3.11M | 6.45M | 10.27M | 12.68M | | | | 9.11M | | | | 4.02M | 5.17M | 2.46M | | 1.38M | 2.44M | 1.11M | 1.14M | 0.61M | 0.71M | 1.69M | 1.64M | 1.32M | 0.66M | 0.48M | 0.98M | 0.45M | 0.81M | 0.89M | 0.38M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | 0.28M | 1.12M | 0.94M | 0.75M | 0.78M | 0.78M | 0.78M | 0.74M | 0.25M | | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
212.00 | 113.00 | 163.00 | 431.00 | 431.00 | 0.08M | 0.17M | 2.24M | 2.24M | 9.27M | 4.78M | 2.30M | 2.24M | 1.81M | 1.13M | 0.52M | 0.54M | 1.41M | 0.85M | 1.06M | 1.78M | 1.90M | 2.32M | 2.79M | 3.89M | 7.23M | 11.01M | 12.94M | | 0.50M | 0.50M | 9.61M | 0.50M | 0.50M | 0.50M | 4.53M | 5.67M | 2.96M | | 1.38M | 2.44M | 1.11M | 1.14M | 0.61M | 0.71M | 1.69M | 1.64M | 1.32M | 0.66M | 0.48M | 0.98M | 0.45M | 0.81M | 0.89M | 0.38M |
|
Receivables - Net
|
| | | | 1.48M | 1.56M | 1.66M | 1.43M | 1.97M | 1.65M | 0.65M | 0.28M | 1.22M | 1.14M | 0.93M | 0.87M | 0.87M | 0.85M | 0.75M | 0.36M | 0.87M | 0.65M | 1.12M | 1.51M | 1.27M | 2.59M | 2.49M | 3.34M | 3.77M | 4.69M | 3.54M | 2.18M | 1.61M | 1.15M | 1.32M | 1.13M | 0.95M | 1.12M | 1.76M | 2.04M | 0.93M | 0.95M | 0.69M | 0.77M | 0.66M | 0.61M | 0.67M | 0.43M | 0.51M | 0.64M | 0.42M | 0.52M | 0.43M | 0.55M | 0.41M |
|
Receivables - Other
|
| | | | 1.48M | 1.56M | 1.66M | 1.43M | 1.97M | 1.65M | 0.65M | | | | | 0.54M | 0.54M | | | | | | | | | | | | 5.60M | 6.20M | 6.40M | 6.40M | 6.20M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 0.30M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | | | | | | | | | | |
|
Receivables
|
| | | | 2.96M | 3.12M | 3.32M | 2.86M | 3.93M | 3.31M | 1.30M | 0.28M | 1.22M | 1.14M | 0.93M | 1.41M | 1.41M | 0.85M | 0.75M | 0.36M | 0.87M | 0.65M | 1.12M | 1.51M | 1.27M | 2.59M | 2.49M | 3.34M | 9.37M | 10.89M | 9.94M | 8.58M | 7.81M | 7.54M | 7.72M | 7.53M | 7.35M | 7.52M | 8.16M | 2.34M | 7.33M | 7.35M | 7.09M | 7.17M | 7.06M | 0.61M | 0.67M | 0.43M | 0.51M | 0.64M | 0.42M | 0.52M | 0.43M | 0.55M | 0.41M |
|
Raw Materials
|
| | | | 0.85M | | 2.01M | 1.87M | 1.59M | 3.21M | 3.13M | 11.21M | 10.52M | 9.25M | 7.93M | 13.67M | 13.27M | 12.83M | 12.19M | | | | | | | | | 4.75M | 3.75M | 3.83M | 4.59M | 4.50M | 5.03M | 5.18M | 4.89M | 4.92M | 4.63M | 4.60M | 4.64M | 4.02M | 3.95M | 3.63M | 3.70M | 3.56M | 3.42M | 3.25M | 2.94M | 2.89M | 2.86M | 2.78M | 2.68M | 2.58M | 2.37M | 2.51M | 2.44M |
|
Work In Process
|
| | | | | | 0.31M | 0.47M | 0.48M | 0.19M | 1.53M | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.17M | 0.68M | 0.80M | 0.79M | 1.12M | 1.69M | 1.52M | 1.29M | 1.39M | 1.60M | 1.22M | 1.02M | 1.15M | 1.19M | 1.32M | 1.18M | 1.29M | 0.84M | 1.17M | 0.65M | 0.59M | 0.38M | 0.36M |
|
Finished Goods
|
| | | | | | 0.07M | 0.14M | 0.32M | 0.47M | 0.94M | 0.46M | 0.26M | 0.64M | 0.60M | 0.47M | 0.60M | 0.74M | 1.01M | | | | | | | | | 3.80M | 4.92M | 5.27M | 5.43M | 5.05M | 3.75M | 2.56M | 3.00M | 3.13M | 3.26M | 2.89M | 2.71M | 3.31M | 2.90M | 2.12M | 2.31M | 1.98M | 1.95M | 1.40M | 1.47M | 1.58M | 1.60M | 1.59M | 1.16M | 1.67M | 1.41M | 1.33M | 1.28M |
|
Inventory
|
| | | | -0.50M | -1.83M | 2.39M | 2.47M | 2.39M | 3.87M | 5.61M | 11.67M | 10.78M | 9.90M | 8.53M | 14.13M | 13.87M | 13.57M | 13.21M | 2.85M | 2.87M | 3.26M | 3.36M | 2.82M | 3.67M | 3.66M | 5.73M | 7.13M | 7.90M | 9.11M | 10.03M | 9.97M | 8.96M | 8.42M | 8.69M | 8.84M | 9.01M | 9.18M | 8.88M | 8.62M | 8.24M | 7.36M | 7.23M | 6.56M | 6.53M | 5.84M | 5.73M | 5.66M | 5.76M | 5.21M | 5.02M | 4.90M | 4.37M | 4.22M | 4.08M |
|
Prepaid Assets
|
875.00 | 0.00M | 0.00M | | -0.19M | 0.29M | 0.07M | 1.73M | -0.11M | 2.75M | 5.58M | 0.53M | 2.33M | 3.75M | 5.85M | 0.45M | 0.47M | 0.41M | 0.50M | 0.55M | 0.66M | 1.45M | 1.32M | 0.81M | 0.72M | 0.78M | 1.85M | 2.06M | 8.37M | 8.26M | 8.47M | 10.61M | 9.03M | 8.81M | 8.14M | 2.37M | 1.90M | 1.77M | 1.92M | 2.15M | 3.45M | 3.22M | 3.14M | 3.19M | 2.10M | 0.41M | 0.41M | 0.54M | 0.43M | 0.41M | 0.33M | 0.37M | 0.35M | 0.29M | 0.23M |
|
Current Assets
|
0.00M | 113.00 | 163.00 | 431.00 | 3.98M | 4.79M | 5.42M | 8.06M | 15.83M | 17.98M | 17.14M | 16.81M | 18.71M | 18.57M | 20.16M | 16.59M | 16.30M | 16.77M | 15.84M | 4.82M | 6.18M | 7.25M | 8.14M | 7.93M | 9.54M | 14.26M | 21.08M | 25.47M | 33.68M | 37.80M | 36.27M | 32.37M | 27.19M | 26.45M | 24.20M | 16.86M | 17.52M | 15.03M | 14.21M | 14.19M | 15.05M | 12.64M | 12.20M | 11.13M | 10.00M | 8.55M | 8.45M | 7.94M | 7.35M | 6.73M | 6.75M | 6.24M | 5.96M | 5.94M | 5.10M |
|
Property, Plant & Equipment (Net)
|
| | | | 0.00M | 0.02M | 0.20M | 0.21M | 0.21M | 0.39M | 0.49M | 0.52M | 0.55M | 0.51M | 0.47M | 0.44M | 0.39M | 0.34M | 0.31M | 0.24M | 0.20M | 0.16M | 0.13M | 2.08M | 2.18M | 2.13M | 2.16M | 2.84M | 2.73M | 3.23M | 3.45M | 3.62M | 3.82M | 3.04M | 3.10M | 2.88M | 2.69M | 2.49M | 2.15M | 1.72M | 1.10M | 0.70M | 0.64M | 0.57M | 0.52M | 0.46M | 0.40M | 0.38M | 0.32M | 0.67M | 0.49M | 0.40M | 0.36M | 0.36M | 0.35M |
|
Long-Term Investments
|
| | | | -0.25M | 0.50M | -0.65M | 0.44M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 1.86M | 1.86M | 1.86M | 27.00M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 4.64M | 4.64M | 4.64M | 4.64M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | | | | | | | | | 0.34M | 0.34M | 0.73M | 0.81M | 0.97M | 0.99M | 1.01M | 1.01M |
|
Intangibles
|
| | | | 4.11M | 5.95M | 5.95M | 4.11M | 4.11M | 4.11M | 4.11M | 4.11M | 4.11M | 4.11M | 4.11M | 8.02M | 5.41M | 8.02M | 8.02M | 3.91M | 3.91M | 3.91M | 3.91M | 3.84M | 3.91M | 3.91M | 3.91M | 3.80M | 3.79M | 3.78M | 3.77M | 3.77M | 3.76M | 3.75M | 3.74M | 3.73M | 3.73M | 3.73M | 3.73M | 1.49M | 1.49M | 1.49M | 1.49M | 0.25M | 0.25M | 0.25M | 0.25M | 0.08M | 0.08M | 0.04M | 0.04M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Goodwill & Intangibles
|
| | | 1.86M | 5.97M | 7.80M | 32.95M | 5.97M | 5.97M | 5.97M | 5.97M | 5.97M | 5.97M | 5.97M | 5.97M | 12.66M | 10.05M | 12.66M | 12.66M | 6.70M | 6.70M | 6.70M | 6.70M | 6.62M | 6.70M | 6.70M | 6.70M | 6.59M | 6.58M | 6.57M | 6.56M | 6.55M | 6.54M | 6.54M | 6.53M | 6.52M | 6.52M | 6.52M | 6.52M | 1.49M | 1.49M | 1.49M | 1.49M | 0.25M | 0.25M | 0.25M | 0.25M | 0.42M | 0.42M | 0.77M | 0.85M | 1.09M | 1.10M | 1.13M | 1.13M |
|
Long-Term Deferred Tax
|
| | | 0.05M | | | | 0.96M | | | | 1.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.91M | | | | 17.15M | | | | 13.67M | | | |
|
Other Non-Current Assets
|
| | | | 6.08M | 6.12M | 6.07M | | | | | 4.93M | 4.73M | 4.49M | 4.41M | | | | | 0.28M | | | 0.40M | 0.78M | 0.40M | 0.40M | 0.40M | 0.58M | 0.64M | 0.59M | 1.23M | 1.44M | 1.54M | 1.52M | 1.38M | 1.31M | 1.03M | 0.98M | 0.73M | 0.68M | 0.63M | 0.61M | 0.56M | 0.51M | 0.45M | 0.40M | 0.35M | 0.30M | 0.24M | 0.20M | 0.15M | 0.13M | 0.10M | 0.07M | 0.05M |
|
Non-Current Assets
|
| | | | 6.08M | 6.14M | 6.27M | 6.18M | 5.88M | 5.38M | 5.19M | 4.93M | 4.73M | 4.49M | 4.41M | 10.70M | 10.44M | 10.18M | 9.93M | 13.77M | 12.99M | 12.00M | 12.27M | 14.78M | 13.51M | 12.77M | 9.96M | 11.44M | 14.71M | 14.26M | 20.26M | 20.32M | 20.33M | 19.25M | 14.20M | 13.76M | 13.15M | 12.78M | 9.40M | 3.88M | 3.21M | 3.12M | 2.98M | 1.61M | 1.47M | 1.33M | 1.19M | 1.26M | 1.11M | 2.15M | 1.64M | 1.68M | 1.80M | 2.01M | 1.90M |
|
Assets
|
0.00M | 113.00 | 163.00 | 431.00 | 10.06M | 10.93M | 11.68M | 14.23M | 21.71M | 23.36M | 22.33M | 21.74M | 23.44M | 23.07M | 24.57M | 27.30M | 26.74M | 26.95M | 25.77M | 18.59M | 19.17M | 19.25M | 20.41M | 22.71M | 23.05M | 27.03M | 31.04M | 36.90M | 48.39M | 52.06M | 56.54M | 52.69M | 47.52M | 45.70M | 38.41M | 30.62M | 30.68M | 27.81M | 23.61M | 18.07M | 18.27M | 15.76M | 15.18M | 12.74M | 11.47M | 9.88M | 9.64M | 9.20M | 8.47M | 8.89M | 8.39M | 7.93M | 7.76M | 7.95M | 7.00M |
|
Accounts Payables
|
0.03M | 0.04M | 0.05M | 500.00 | 0.28M | 0.03M | 0.12M | 0.02M | 0.13M | 0.88M | 0.27M | 0.55M | 0.48M | 0.44M | 0.39M | 0.66M | 0.88M | 0.90M | 0.65M | 0.52M | 0.50M | 0.83M | 1.05M | 0.68M | 0.55M | 0.64M | 1.17M | 1.25M | 0.94M | 1.37M | 1.11M | 1.62M | 0.72M | 0.74M | 1.65M | 1.68M | 1.08M | 0.65M | 1.51M | 2.62M | 2.71M | 2.47M | 2.25M | 2.28M | 2.44M | 2.16M | 2.62M | 2.31M | 2.46M | 2.31M | 1.89M | 1.93M | 1.50M | 1.44M | 1.21M |
|
Notes Payables
|
| | | | | | 0.03M | | | | | | | 0.77M | 1.48M | 0.14M | | 0.02M | | 0.13M | 0.07M | 0.02M | | 1.58M | 0.07M | 0.87M | | 0.47M | 0.27M | 0.07M | | | | | 0.36M | | 2.91M | 3.00M | | 0.61M | 1.04M | 0.95M | | | | | | | | | | | | | |
|
Payables
|
0.03M | 0.04M | 0.05M | 500.00 | 0.28M | 0.03M | 0.15M | 0.02M | 0.13M | 0.88M | 0.27M | 0.55M | 0.48M | 1.21M | 1.87M | 0.80M | 0.88M | 0.92M | 0.65M | 0.65M | 0.57M | 0.85M | 1.05M | 2.25M | 0.61M | 1.50M | 1.17M | 1.72M | 1.21M | 1.44M | 1.11M | 1.62M | 0.72M | 0.74M | 2.01M | 1.68M | 3.99M | 3.64M | 1.51M | 3.24M | 3.74M | 3.42M | 2.25M | 2.28M | 2.44M | 2.16M | 2.62M | 2.31M | 2.46M | 2.31M | 1.89M | 1.93M | 1.50M | 1.44M | 1.21M |
|
Accumulated Expenses
|
| | | | | 0.02M | 0.09M | 0.22M | 0.14M | 0.10M | 0.15M | 0.12M | 0.18M | 0.20M | 0.28M | 0.52M | 0.41M | 0.34M | 0.40M | 0.38M | 2.92M | 0.52M | 0.58M | 1.93M | 1.00M | 1.51M | 1.81M | 2.67M | 9.50M | 9.71M | 10.37M | 10.86M | 10.98M | 10.13M | 9.82M | 9.80M | 10.24M | 10.23M | 10.80M | 10.91M | 10.28M | 9.93M | 9.72M | 6.70M | 0.50M | 3.54M | 3.31M | 3.42M | 3.25M | 3.46M | 3.42M | 3.42M | 2.85M | 3.00M | 2.87M |
|
Other Accumulated Expenses
|
| | | | 30.50M | | | 0.04M | | | | 0.05M | 0.11M | 0.03M | 0.17M | 0.29M | 0.18M | 0.16M | 0.15M | 0.17M | 0.22M | 0.28M | 0.23M | 0.89M | 0.53M | 1.11M | 0.90M | | | | | | | | | | | | | | | | | 1.55M | | | | 1.51M | 1.37M | 1.51M | 1.49M | 1.42M | 1.47M | 1.57M | 1.50M |
|
Short term Debt
|
| | | | | | 0.03M | | | | | | | | | 0.88M | 0.25M | 1.71M | 1.97M | 1.90M | 0.90M | 1.35M | 1.14M | 0.61M | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.77M | 1.02M | 0.45M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.65M | 0.67M | 0.72M | 0.82M | 0.84M | 0.69M | 0.68M | 0.67M | 0.69M | | | | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.23M | 0.09M | 0.08M | 0.14M | 0.24M | 0.25M |
|
Total Current Liabilities
|
0.06M | 0.07M | 0.08M | 500.00 | 7.21M | 5.01M | 1.56M | 0.42M | 0.27M | 0.98M | 0.42M | 0.66M | 0.65M | 1.41M | 2.15M | 2.45M | 1.62M | 2.97M | 3.01M | 3.15M | 5.15M | 3.49M | 3.58M | 3.34M | 1.94M | 3.01M | 2.97M | 4.39M | 11.34M | 11.80M | 12.14M | 13.20M | 12.51M | 11.71M | 12.52M | 14.34M | 14.90M | 14.56M | 12.31M | 14.46M | 14.20M | 13.56M | 13.54M | 13.31M | 6.25M | 5.85M | 6.06M | 6.12M | 5.96M | 6.03M | 6.14M | 6.11M | 5.25M | 5.71M | 4.79M |
|
Non-Current Debt
|
| | | | 1.08M | 3.28M | 4.21M | 5.50M | | | | | | | | | 0.56M | 0.60M | 0.64M | 0.68M | | | | 0.85M | 0.85M | | | | | | | | | 2.91M | 2.54M | 1.45M | 0.36M | | | | | | | | | | | | | | | | 0.50M | 0.21M | 0.50M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | 0.88M | | | | 1.90M | 0.73M | 1.90M | 0.79M | 0.61M | 0.32M | | | | | | | | | | | | | | | 1.06M | 2.12M | 2.12M | | 2.12M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 1.07M | | | | 1.33M | | | | | | | | 1.45M | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | 0.17M | -0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | 1.56M | 1.56M | 1.56M | 1.56M | 1.56M | 1.56M | 1.56M | 1.56M | 1.41M | 1.07M | 1.07M | 1.07M | 1.75M | 1.06M | 1.06M | 1.06M | 4.05M | 0.26M | 0.26M | 0.26M | 2.27M | 0.16M | 0.16M | 0.16M | 0.59M | 0.06M | 0.06M | 0.06M | 0.24M | 0.01M | 0.01M | 0.01M | 0.14M | 0.02M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 5.15M | 10.50M | 9.52M | 9.16M | 8.83M | 3.63M | 3.47M | 3.29M | 3.11M | | | | 0.40M | 0.33M | 0.19M | 0.28M | 0.25M | 0.22M | 0.06M | 0.02M | 0.23M | | 0.02M | 0.12M | 0.23M | 0.16M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 0.25M | | | | | 0.03M | 0.03M | | 1.07M | 1.16M | 1.19M | 1.23M | | 0.44M | 0.41M | 0.30M | 0.41M | 0.17M | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.04M | | | | |
|
Total Non-Current Liabilities
|
| | | | 1.08M | 3.28M | 4.21M | | | | | | | | | 3.76M | | | | | 7.41M | 5.01M | | 5.26M | 3.86M | 4.09M | 4.05M | 6.79M | 17.08M | 17.37M | 23.00M | 23.13M | 21.94M | 23.71M | 18.96M | 19.41M | | | | | | | | 13.51M | | | | 6.19M | 6.00M | 6.28M | 6.16M | 6.13M | | | |
|
Total Liabilities
|
0.06M | 0.07M | 0.08M | 500.00 | 8.29M | 8.29M | 5.77M | 5.93M | 0.27M | 0.98M | 0.42M | 0.66M | 0.65M | 1.41M | 2.15M | 4.01M | 3.73M | 5.12M | 5.21M | 5.38M | 7.44M | 5.04M | 5.13M | 6.33M | 5.02M | 5.28M | 5.28M | 6.79M | 17.51M | 17.77M | 23.30M | 23.54M | 22.11M | 23.71M | 18.96M | 19.41M | 18.71M | 17.83M | 12.47M | 14.52M | 14.26M | 13.87M | 13.82M | 13.51M | 6.42M | 5.99M | 6.16M | 6.30M | 6.10M | 6.38M | 6.20M | 6.13M | 5.87M | 6.15M | 5.46M |
|
Total Debt
|
| | | | 1.08M | 3.28M | 4.24M | 5.50M | | | | | | | | 0.88M | 0.81M | 2.31M | 2.61M | 2.58M | 0.90M | 1.35M | 1.14M | 1.46M | 1.17M | | | | | | | | | 2.91M | 2.54M | 1.45M | 0.36M | | | | | | | | | | | | | | | 0.68M | 1.27M | 1.23M | 0.95M |
|
Common Equity
|
-0.06M | -0.07M | -0.08M | -69.00 | 1.77M | 2.64M | 5.92M | 8.31M | 21.44M | 22.39M | 21.91M | 21.08M | 22.79M | 21.65M | 22.42M | 23.29M | 23.01M | 21.82M | 20.57M | 13.21M | 11.73M | 14.21M | 15.28M | 16.38M | 18.04M | 21.75M | 25.75M | 30.12M | 30.88M | 34.29M | 33.24M | 29.15M | 25.41M | 21.99M | 19.45M | 11.21M | 11.96M | 9.98M | 11.14M | 3.54M | 4.01M | 1.89M | 1.36M | -0.78M | 5.05M | 3.89M | 3.48M | 2.90M | 2.36M | 2.51M | 2.19M | 1.79M | 1.89M | 1.80M | 1.54M |
|
Shareholder's Equity
|
-0.06M | -0.07M | -0.08M | -69.00 | 1.77M | 2.64M | 5.92M | 8.31M | 21.44M | 22.39M | 21.91M | 21.08M | 22.79M | 21.65M | 22.42M | 23.29M | 23.01M | 21.82M | 20.57M | 13.21M | 11.73M | 14.21M | 15.28M | 16.38M | 18.04M | 21.75M | 25.75M | 30.12M | 30.88M | 34.29M | 33.24M | 29.15M | 25.41M | 21.99M | 19.45M | 11.21M | 11.96M | 9.98M | 11.14M | 3.54M | 4.01M | 1.89M | 1.36M | -0.78M | 5.05M | 3.89M | 3.48M | 2.90M | 2.36M | 2.51M | 2.19M | 1.79M | 1.89M | 1.80M | 1.54M |
|
Liabilities and Shareholders Equity
|
0.00M | 113.00 | 163.00 | 431.00 | 10.06M | 10.93M | 11.68M | 14.23M | 21.71M | 23.36M | 22.33M | 21.74M | 23.44M | 23.07M | 24.57M | 27.30M | 26.74M | 26.95M | 25.77M | 18.59M | 19.17M | 19.25M | 20.41M | 22.71M | 23.05M | 27.03M | 31.04M | 36.90M | 48.39M | 52.06M | 56.54M | 52.69M | 47.52M | 45.70M | 38.41M | 30.62M | 30.68M | 27.81M | 23.61M | 18.07M | 18.27M | 15.76M | 15.18M | 12.74M | 11.47M | 9.88M | 9.64M | 9.20M | 8.47M | 8.89M | 8.39M | 7.93M | 7.76M | 7.95M | 7.00M |
|
Retained Earnings
|
0.12M | 0.13M | 0.14M | -0.14M | 0.54M | 0.19M | -0.62M | -2.44M | -2.56M | 5.48M | 5.00M | -3.76M | -6.41M | -8.41M | -9.40M | -15.99M | -17.52M | -19.75M | -21.65M | -30.13M | -33.92M | -34.91M | -35.50M | -35.03M | -34.41M | -31.22M | -27.93M | -25.03M | -34.41M | -33.18M | -34.95M | -41.64M | -46.79M | -51.47M | -54.63M | -63.92M | -67.05M | -70.58M | -70.62M | -79.47M | -81.70M | -84.34M | -85.40M | -87.69M | -82.00M | -83.30M | -83.72M | -84.59M | -85.22M | -85.80M | -86.30M | -86.98M | -87.10M | -87.40M | -87.73M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 2.00M | | | | | 2.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | |