|
Cash & Equivalents
|
1.81M | 1.43M | 1.08M | 0.54M | 0.67M | 0.57M | 1.17M | 2.24M | 1.82M | 1.58M | 1.04M | 1.75M | 1.88M | 1.72M | 2.51M | 2.01M | 1.37M | 0.86M | 1.10M | 3.15M | 2.48M | 1.82M | 1.06M | 0.67M | 0.22M | 0.51M | 0.45M | 0.17M | 0.82M | 0.34M | 0.31M | 0.57M | 0.19M | 0.51M | 0.26M | 0.18M | 0.22M | 0.57M | 0.28M | 0.22M | 0.71M | 11.58M | 9.88M | 20.84M | 19.54M | 18.11M | 11.42M | 16.26M | 30.90M | 34.68M | 27.61M | 23.85M | 17.79M | 12.69M | 6.45M | 0.77M | 1.56M | 8.59M | 5.51M | 7.44M | 3.09M | 5.01M |
|
Cash & Current Investments
|
1.81M | 1.43M | 1.08M | 0.54M | 0.67M | 0.57M | 1.17M | 2.24M | 1.82M | 1.58M | 1.04M | 1.75M | 1.88M | 1.72M | 2.51M | 2.01M | 1.37M | 0.86M | 1.10M | 3.15M | 2.48M | 1.82M | 1.06M | 0.67M | 0.22M | 0.51M | 0.45M | 0.17M | 0.82M | 0.34M | 0.31M | 0.57M | 0.19M | 0.51M | 0.26M | 0.18M | 0.22M | 0.57M | 0.28M | 0.22M | 0.71M | 11.58M | 9.88M | 20.84M | 19.54M | 18.11M | 11.42M | 16.26M | 30.90M | 34.68M | 27.61M | 23.85M | 17.79M | 12.69M | 6.45M | 0.77M | 1.56M | 8.59M | 5.51M | 7.44M | 3.09M | 5.01M |
|
Receivables - Net
|
| | 0.47M | | 0.64M | 0.42M | 0.18M | 0.35M | 0.25M | 0.25M | 0.27M | 0.21M | 0.04M | 0.03M | 0.14M | | | | 0.08M | 0.05M | 0.04M | | 0.12M | | | 0.01M | 0.03M | 0.02M | 0.08M | 0.09M | 0.06M | 0.01M | | 0.01M | 0.12M | 0.16M | 0.06M | 0.10M | 0.07M | 0.52M | 0.19M | 0.14M | 0.18M | | | | 0.05M | 0.10M | | | | | | | | | 0.30M | 0.55M | 0.66M | 1.50M | 0.53M | |
|
Receivables
|
| | 0.47M | | 0.64M | 0.42M | 0.18M | 0.35M | 0.25M | 0.25M | 0.27M | 0.21M | 0.04M | 0.03M | 0.14M | | | | 0.08M | 0.05M | 0.04M | | 0.12M | | | 0.01M | 0.03M | 0.02M | 0.08M | 0.09M | 0.06M | 0.01M | | 0.01M | 0.12M | 0.16M | 0.06M | 0.10M | 0.07M | 0.52M | 0.19M | 0.14M | 0.18M | | | | 0.05M | 0.10M | | | | | | | | | 0.30M | 0.55M | 0.66M | 1.50M | 0.53M | |
|
Prepaid Assets
|
| | 0.05M | | 0.04M | 0.01M | 0.07M | 0.05M | 0.04M | 0.05M | 0.04M | 0.05M | 0.03M | 0.05M | 0.04M | 0.04M | 0.03M | 0.06M | 0.04M | 0.05M | 0.04M | 0.08M | 0.06M | 0.04M | 0.04M | 0.08M | 0.06M | 0.05M | 0.03M | 0.01M | 0.08M | 0.23M | 0.15M | 0.07M | 0.24M | 0.11M | 0.04M | 0.12M | 0.10M | 0.07M | 0.04M | 0.01M | 0.17M | 0.12M | 0.12M | 0.05M | 0.16M | 0.28M | 1.14M | 1.46M | 1.33M | 2.14M | 2.04M | 2.11M | 1.43M | 2.09M | 1.98M | 1.73M | 1.77M | 1.68M | 1.51M | 1.51M |
|
Current Assets
|
| | 1.60M | | 1.35M | 1.00M | 1.42M | 2.63M | 2.11M | 1.88M | 1.34M | 2.01M | 1.95M | 1.79M | 2.70M | 2.05M | 1.40M | 0.93M | 1.23M | 3.24M | 2.55M | 1.90M | 1.24M | 0.71M | 0.26M | 0.60M | 0.54M | 0.24M | 0.93M | 0.45M | 0.45M | 0.80M | 0.34M | 0.60M | 0.62M | 0.45M | 0.32M | 0.80M | 0.45M | 0.81M | 0.94M | 11.73M | 10.24M | 20.96M | 19.66M | 18.16M | 11.63M | 16.64M | 32.04M | 36.14M | 28.94M | 25.99M | 19.83M | 14.80M | 7.89M | 2.86M | 3.84M | 10.87M | 7.93M | 10.61M | 5.14M | 6.52M |
|
Property, Plant & Equipment (Net)
|
| | 0.25M | | 0.21M | 0.19M | 0.18M | 0.16M | 0.14M | 0.12M | 0.10M | 0.09M | 0.07M | 0.14M | 0.12M | 0.11M | 0.10M | 0.11M | 0.10M | 0.11M | 0.10M | 0.09M | 0.08M | 0.08M | 0.07M | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.15M | 0.14M | 0.15M | 0.17M | 0.16M | 0.21M | 0.21M | 0.25M | 0.23M | 0.22M | 0.22M | 0.21M | 0.21M | 0.19M | 0.17M | 0.17M | 0.15M | 0.15M | 0.14M | 0.13M |
|
Intangibles
|
| | 0.06M | | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.25M | | | 0.25M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 0.06M | | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.25M | | | 0.25M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.51M | | 0.58M | 0.62M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.99M | 2.18M | 2.17M | 1.20M | 1.20M | 1.19M | 1.19M | 0.31M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M |
|
Non-Current Assets
|
| | 0.76M | | 0.79M | 0.81M | 0.23M | 0.20M | 0.18M | 0.16M | 0.13M | 0.12M | 0.10M | 0.17M | 0.14M | 0.12M | 0.12M | 0.13M | 0.11M | 0.12M | 0.11M | 0.10M | 0.09M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.16M | 0.15M | 0.16M | 0.18M | 0.17M | 0.22M | 1.20M | 2.43M | 2.41M | 1.42M | 1.42M | 1.40M | 1.40M | 0.50M | 0.25M | 0.24M | 0.22M | 0.22M | 0.21M | 0.21M |
|
Assets
|
| | 2.36M | | 2.13M | 1.81M | 1.65M | 2.84M | 2.29M | 2.04M | 1.48M | 2.13M | 2.04M | 1.96M | 2.84M | 2.17M | 1.52M | 1.05M | 1.33M | 3.36M | 2.66M | 2.00M | 1.33M | 0.80M | 0.34M | 0.68M | 0.61M | 0.30M | 0.99M | 0.50M | 0.49M | 0.84M | 0.37M | 0.62M | 0.64M | 0.47M | 0.34M | 0.82M | 0.47M | 0.83M | 0.96M | 11.76M | 10.39M | 21.12M | 19.82M | 18.34M | 11.80M | 16.85M | 33.24M | 38.57M | 31.35M | 27.40M | 21.25M | 16.20M | 9.28M | 3.36M | 4.10M | 11.11M | 8.16M | 10.83M | 5.35M | 6.73M |
|
Accounts Payables
|
| | 0.10M | | 0.52M | 0.16M | 0.14M | 0.18M | 0.03M | 0.07M | 0.16M | 0.11M | 0.04M | 0.09M | 0.16M | 0.13M | 0.12M | 0.08M | 0.06M | 0.05M | 0.11M | 0.04M | 0.10M | 0.10M | 0.04M | 0.03M | 0.08M | 0.15M | 0.15M | 0.12M | 0.08M | 0.05M | 0.07M | 0.15M | 0.13M | 0.25M | 0.12M | 0.06M | 0.15M | 0.74M | 0.09M | 0.16M | 0.27M | 0.23M | 0.29M | 0.29M | 2.06M | 0.43M | 0.24M | 1.08M | 1.75M | 1.29M | 0.87M | 4.21M | 2.80M | 1.88M | 3.98M | 2.15M | 1.85M | 2.40M | 1.83M | 0.98M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | 0.26M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.18M | 0.18M | 0.18M | 0.18M | | | | | | | | | | | | | 0.14M | | | | | |
|
Payables
|
| | 0.10M | | 0.52M | 0.16M | 0.14M | 0.18M | 0.03M | 0.07M | 0.16M | 0.11M | 0.04M | 0.09M | 0.16M | 0.13M | 0.12M | 0.08M | 0.06M | 0.05M | 0.11M | 0.04M | 0.10M | 0.10M | 0.04M | 0.03M | 0.08M | 0.15M | 0.15M | 0.12M | 0.08M | 0.06M | 0.07M | 0.16M | 0.39M | 0.27M | 0.13M | 0.08M | 0.17M | 0.75M | 0.27M | 0.34M | 0.45M | 0.42M | 0.29M | 0.29M | 2.06M | 0.43M | 0.24M | 1.08M | 1.75M | 1.29M | 0.87M | 4.21M | 2.80M | 1.88M | 4.13M | 2.15M | 1.85M | 2.40M | 1.83M | 0.98M |
|
Accumulated Expenses
|
| | 0.24M | | | | 0.13M | 0.03M | 0.08M | 0.10M | 0.03M | 0.03M | 0.09M | 0.12M | 0.10M | 0.01M | 0.01M | 0.01M | 0.05M | 0.07M | 0.01M | 0.01M | 0.03M | 0.03M | 0.09M | 0.22M | 0.29M | 0.40M | 0.50M | 0.61M | 0.73M | 0.86M | 1.00M | 1.15M | 1.24M | 1.38M | 1.51M | 1.73M | 1.85M | 1.92M | 2.08M | 0.58M | 0.36M | 0.04M | 0.07M | 0.05M | 3.38M | 3.08M | 3.13M | 3.71M | 3.00M | 3.25M | 3.21M | 2.87M | 0.72M | 1.42M | 2.28M | 0.46M | 1.26M | 0.53M | 0.70M | 0.85M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 0.02M | | | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.05M | 0.07M | 0.02M | 0.02M | 0.02M | 0.13M | 0.12M | 0.06M | 0.10M | 0.03M | 0.08M | 0.04M | 0.07M | 0.04M | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 0.18M | | 0.21M | 0.49M | 0.68M | 0.29M | 0.28M | 0.17M | 0.13M | 0.21M | 0.03M | 0.02M | 0.06M | 0.09M | 0.11M | 0.08M | 0.08M | 0.10M | 0.06M | 0.07M | 0.02M | 0.04M | 0.05M | | | | | | | | | | | | | | | | 0.44M | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.52M | | 0.73M | 0.65M | 0.94M | 0.51M | 0.38M | 0.34M | 0.33M | 0.35M | 0.15M | 0.23M | 0.31M | 0.24M | 0.24M | 0.17M | 0.19M | 0.22M | 0.18M | 0.12M | 0.13M | 0.17M | 0.18M | 0.25M | 0.37M | 0.55M | 0.65M | 0.73M | 0.81M | 0.92M | 1.07M | 1.30M | 1.62M | 1.64M | 1.64M | 1.81M | 2.02M | 2.67M | 2.79M | 0.92M | 0.81M | 0.45M | 0.36M | 0.34M | 5.44M | 3.50M | 3.37M | 4.79M | 4.75M | 4.54M | 4.09M | 7.08M | 3.52M | 3.30M | 6.40M | 2.61M | 3.11M | 2.94M | 2.53M | 1.82M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 2.00M | 2.00M | 2.00M | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.44M | | 3.37M | 4.79M | 2.75M | | | | | | | | | | | |
|
Total Liabilities
|
| | 0.52M | | 0.73M | 0.65M | 0.94M | 0.51M | 0.38M | 0.34M | 0.33M | 0.35M | 0.15M | 0.23M | 0.31M | 0.24M | 0.24M | 0.17M | 0.19M | 0.22M | 0.18M | 0.12M | 0.13M | 0.17M | 0.18M | 0.25M | 0.37M | 0.55M | 0.65M | 0.73M | 0.81M | 0.97M | 1.11M | 1.35M | 1.66M | 1.68M | 1.67M | 1.84M | 2.04M | 2.70M | 2.81M | 0.94M | 0.83M | 0.46M | 0.36M | 0.34M | 7.44M | 5.50M | 5.37M | 6.79M | 4.75M | 4.54M | 4.09M | 7.08M | 3.52M | 3.30M | 6.40M | 2.61M | 3.11M | 2.94M | 2.53M | 1.82M |
|
Total Debt
|
| | 0.18M | | 0.21M | 0.49M | 0.68M | 0.29M | 0.28M | 0.17M | 0.13M | 0.21M | 0.03M | 0.02M | 0.06M | 0.09M | 0.11M | 0.08M | 0.08M | 0.10M | 0.06M | 0.07M | 0.02M | 0.04M | 0.05M | | | | | | | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.46M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 1.84M | | 1.40M | 1.16M | 0.70M | 2.33M | 1.91M | 1.70M | 1.15M | 1.78M | 1.89M | 1.74M | 2.53M | 1.94M | 1.28M | 0.88M | 1.15M | 3.14M | 2.48M | 1.88M | 1.20M | 0.63M | 0.16M | 0.42M | 0.24M | -0.24M | 0.34M | -0.24M | -0.32M | -0.13M | -0.74M | -0.72M | -1.02M | -1.21M | -1.33M | -1.02M | -1.57M | -1.86M | -1.85M | 10.81M | 9.57M | 20.65M | 19.46M | 18.00M | 4.36M | 11.35M | 27.87M | 31.78M | 26.60M | 22.87M | 17.16M | 9.12M | 5.76M | 0.05M | -2.31M | 8.50M | 5.05M | 7.90M | 2.82M | 4.91M |
|
Shareholder's Equity
|
| | 1.84M | | 1.40M | 1.16M | 0.70M | 2.33M | 1.91M | 1.70M | 1.15M | 1.78M | 1.89M | 1.74M | 2.53M | 1.94M | 1.28M | 0.88M | 1.15M | 3.14M | 2.48M | 1.88M | 1.20M | 0.63M | 0.16M | 0.42M | 0.24M | -0.24M | 0.34M | -0.24M | -0.32M | -0.13M | -0.74M | -0.72M | -1.02M | -1.21M | -1.33M | -1.02M | -1.57M | -1.86M | -1.85M | 10.81M | 9.57M | 20.65M | 19.46M | 18.00M | 4.36M | 11.35M | 27.87M | 31.78M | 26.60M | 22.87M | 17.16M | 9.12M | 5.76M | 0.05M | -2.31M | 8.50M | 5.05M | 7.90M | 2.82M | 4.91M |
|
Liabilities and Shareholders Equity
|
| | 2.36M | | 2.13M | 1.81M | 1.65M | 2.84M | 2.29M | 2.04M | 1.48M | 2.13M | 2.04M | 1.96M | 2.84M | 2.17M | 1.52M | 1.05M | 1.33M | 3.36M | 2.66M | 2.00M | 1.33M | 0.80M | 0.34M | 0.68M | 0.61M | 0.30M | 0.99M | 0.50M | 0.49M | 0.84M | 0.37M | 0.62M | 0.64M | 0.47M | 0.34M | 0.82M | 0.47M | 0.83M | 0.96M | 11.76M | 10.39M | 21.12M | 19.82M | 18.34M | 11.80M | 16.85M | 33.24M | 38.57M | 31.35M | 27.40M | 21.25M | 16.20M | 9.28M | 3.36M | 4.10M | 11.11M | 8.16M | 10.83M | 5.35M | 6.73M |
|
Retained Earnings
|
| | 20.29M | | 21.10M | 21.48M | 22.63M | 23.36M | 23.86M | 24.16M | -24.77M | 25.46M | 25.99M | 26.18M | 27.05M | 27.67M | 28.35M | 28.86M | -29.79M | 30.49M | -31.16M | -31.78M | -32.47M | -33.77M | -34.35M | -34.81M | -35.75M | -36.29M | -36.81M | -37.40M | -37.92M | -38.54M | -39.18M | -39.84M | -40.48M | -41.18M | -41.83M | -42.26M | -42.85M | -43.44M | -43.90M | -44.47M | -45.81M | -47.37M | -48.68M | -50.63M | -64.38M | -66.80M | -69.05M | -73.01M | -78.40M | -82.43M | -88.36M | -96.77M | -104.36M | -110.21M | -115.28M | -121.09M | -129.36M | -134.71M | -140.08M | -146.40M |
|
Preferred Shares
|
| | | | | | | 0.87M | 0.41M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 1.26M | 0.99M | 0.94M | 0.86M | 0.08M | 0.98M | 0.98M | 0.98M | 0.98M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.98M | 0.98M | 0.98M | 0.84M | 0.84M | 1.19M | 1.97M | 1.59M | 2.34M | 2.32M | 1.93M | 0.38M | 0.38M | 0.08M | 0.08M | 0.08M | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00 | | 100.00 | | | | | | | | | | | | | | | |