|
Cash & Equivalents
|
4.48M | 5.31M | 5.31M | 5.31M | 8.37M | 9.38M | 7.00M | 7.09M | 8.35M | 8.23M | 8.30M | 9.33M | 10.79M | 13.86M | 13.79M | 13.73M | 11.90M | 11.58M | 13.51M | 14.09M | 13.44M | 13.97M | 12.86M | 13.04M | 13.30M | 13.12M | 12.20M | 10.21M | 9.99M | 10.51M | 11.52M | 9.58M | 23.75M | 23.86M | 24.59M | 22.75M | 21.71M | 18.52M | 16.05M | 23.73M | 21.19M | 17.18M | 15.63M | 12.95M | 12.65M | 11.14M | 11.62M | 11.93M | 11.63M | 27.99M | 26.26M | 25.57M | 23.85M | 20.62M | 17.97M | 15.86M | 13.92M | 11.05M | 9.82M | 7.98M | 7.03M | 5.42M | 4.11M | 3.86M | 2.39M | 7.24M | 6.78M | 5.57M |
|
Cash & Current Investments
|
4.48M | 5.31M | 5.31M | 5.31M | 8.37M | 9.38M | 7.00M | 7.09M | 8.35M | 8.23M | 8.30M | 9.33M | 10.79M | 13.86M | 13.79M | 13.73M | 11.90M | 11.58M | 13.51M | 14.09M | 13.44M | 13.97M | 12.86M | 13.04M | 13.30M | 13.12M | 12.20M | 10.21M | 9.99M | 10.51M | 11.52M | 9.58M | 23.75M | 23.86M | 24.59M | 22.75M | 21.71M | 18.52M | 16.05M | 23.73M | 21.19M | 17.18M | 15.63M | 12.95M | 12.65M | 11.14M | 11.62M | 11.93M | 11.63M | 27.99M | 26.26M | 25.57M | 23.85M | 20.62M | 17.97M | 15.86M | 13.92M | 11.05M | 9.82M | 7.98M | 7.03M | 5.42M | 4.11M | 3.86M | 2.39M | 7.24M | 6.78M | 5.57M |
|
Receivables - Net
|
8.20M | 0.29M | 0.74M | 0.93M | | -0.23M | 0.87M | -0.47M | 5.46M | -0.58M | 7.47M | 7.74M | 5.55M | 5.14M | 5.92M | 5.50M | 5.48M | 6.03M | 6.15M | 5.74M | 7.34M | 6.73M | 7.26M | 7.58M | 8.34M | 8.02M | 7.32M | 7.74M | 9.28M | 9.30M | 8.45M | 7.93M | 10.03M | 8.87M | 7.05M | 7.39M | 7.86M | 6.40M | 7.14M | 8.43M | 9.08M | 8.42M | 8.08M | 8.78M | 9.32M | 6.99M | 5.78M | 6.08M | 7.29M | 8.19M | 8.60M | 8.52M | 6.61M | 7.04M | 6.81M | 6.16M | 6.23M | 6.93M | 6.42M | 6.11M | 6.73M | 6.53M | 6.27M | 5.95M | 5.95M | 6.68M | 7.14M | 7.13M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.11M | 3.41M | 2.43M | 3.59M | 3.54M | 3.83M | 2.38M | 2.00M | 2.93M | 2.62M | 1.77M | 1.83M | 2.44M | 2.71M | 2.89M | 2.40M |
|
Receivables
|
8.20M | 0.29M | 0.74M | 0.93M | | -0.23M | 0.87M | -0.47M | 5.46M | -0.58M | 7.47M | 7.74M | 5.55M | 5.14M | 5.92M | 5.50M | 5.48M | 6.03M | 6.15M | 5.74M | 7.34M | 6.73M | 7.26M | 7.58M | 8.34M | 8.02M | 7.32M | 7.74M | 9.28M | 9.30M | 8.45M | 7.93M | 10.03M | 8.87M | 7.05M | 7.39M | 7.86M | 6.40M | 7.14M | 8.43M | 9.08M | 8.42M | 8.08M | 8.78M | 9.32M | 6.99M | 5.78M | 6.08M | 7.29M | 8.19M | 8.60M | 8.52M | 9.72M | 10.45M | 9.24M | 9.74M | 9.77M | 10.76M | 8.80M | 8.11M | 9.65M | 9.15M | 8.04M | 7.78M | 8.39M | 9.39M | 10.03M | 9.53M |
|
Raw Materials
|
| | | | | | | | | | | | 2.69M | | 4.60M | 4.49M | 5.36M | 5.22M | 5.72M | 6.32M | 5.92M | 5.00M | 4.68M | 4.28M | 3.97M | 3.92M | 3.69M | 3.84M | 4.58M | 4.63M | 5.27M | 5.50M | 5.33M | 5.44M | 5.10M | 5.00M | 4.15M | 3.66M | 2.78M | 3.23M | 2.67M | 2.54M | 2.55M | 2.42M | 2.04M | 2.60M | 2.63M | 2.41M | 2.24M | 3.83M | 3.23M | 3.83M | 3.94M | 4.29M | 5.02M | 5.85M | 5.82M | 6.48M | 6.15M | 6.00M | 5.29M | 4.94M | 4.93M | 4.62M | 4.24M | 3.85M | 3.76M | 3.86M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | 0.98M | 1.04M | 1.46M | 1.74M | 1.61M | 1.83M | 2.10M | 1.94M | 1.79M | 2.15M | 2.03M | 2.71M | 2.34M | 2.17M | 2.06M | 1.86M | 1.28M | 1.02M | 1.08M | 0.82M | 1.07M | 0.53M | 0.57M | 0.81M | 1.11M | 0.75M | 0.66M | 0.60M | 0.55M | 0.53M | 0.59M | 0.41M | 0.20M | 0.27M | 0.31M | 0.30M | 0.32M | 0.40M | 0.44M | 0.43M | 0.16M | 0.14M | 0.02M | 0.01M | | | | |
|
Finished Goods
|
| | | | | | | | | | | | 3.96M | | 2.94M | 3.05M | 2.68M | 2.92M | 3.22M | 3.68M | 3.71M | 3.82M | 3.62M | 3.58M | 3.54M | 4.10M | 4.39M | 5.40M | 4.74M | 4.37M | 4.84M | 4.46M | 3.98M | 4.12M | 4.22M | 3.80M | 3.96M | 4.63M | 5.24M | 4.67M | 5.04M | 5.63M | 5.85M | 5.66M | 5.02M | 4.81M | 4.56M | 3.99M | 2.93M | 2.68M | 4.13M | 4.54M | 3.48M | 4.54M | 4.84M | 4.61M | 4.47M | 4.36M | 4.54M | 3.68M | 4.46M | 5.93M | 6.18M | 6.30M | 6.58M | 6.29M | 4.67M | 3.44M |
|
Inventory
|
11.64M | 0.36M | 10.11M | 2.11M | 9.00M | -0.14M | 9.48M | -0.95M | 5.63M | 0.03M | 10.17M | 10.18M | 6.66M | 7.04M | 7.54M | 7.54M | 8.04M | 8.15M | 8.94M | 10.00M | 10.61M | 9.86M | 9.75M | 9.60M | 9.12M | 9.85M | 10.17M | 11.18M | 11.11M | 11.14M | 12.14M | 12.68M | 11.64M | 11.73M | 11.39M | 10.67M | 9.38M | 9.31M | 9.09M | 8.72M | 8.79M | 8.70M | 8.97M | 8.90M | 8.17M | 8.16M | 7.85M | 7.00M | 5.71M | 7.04M | 7.96M | 8.79M | 7.61M | 9.09M | 10.18M | 10.77M | 10.61M | 11.24M | 11.13M | 10.12M | 9.91M | 11.00M | 11.12M | 10.94M | 10.82M | 10.14M | 8.44M | 7.30M |
|
Current Deferred Tax Assets
|
2.46M | | | | 2.62M | | | | 2.89M | | | | | | | | | | | | | | | | 1.62M | 1.62M | 1.62M | 1.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.54M | 0.52M | -0.06M | 0.05M | 0.47M | -0.08M | -0.08M | 0.05M | 0.39M | 0.02M | 0.64M | 0.57M | 0.46M | 1.17M | 1.23M | 1.12M | 1.13M | 1.12M | 1.09M | 0.53M | 0.58M | 0.73M | 0.59M | 0.55M | 0.51M | 0.59M | 0.61M | 0.67M | 0.39M | 0.42M | 0.56M | 1.23M | 0.45M | 0.57M | 0.49M | 0.67M | 0.50M | 0.68M | 0.65M | 0.49M | 0.55M | 0.77M | 0.59M | 0.59M | 0.40M | 0.69M | 0.51M | 0.54M | 0.73M | 1.00M | 0.91M | 1.02M | 1.07M | 1.77M | 2.06M | 1.98M | 1.47M | 1.65M | 1.22M | 1.13M | 0.86M | 2.01M | 1.73M | 1.75M | 1.96M | 2.36M | 1.62M | 1.66M |
|
Current Assets
|
25.69M | 25.15M | 24.68M | | 26.33M | 23.60M | 23.65M | 25.25M | 26.37M | 26.49M | 27.15M | 28.02M | 29.51M | 28.61M | 29.03M | 28.61M | 27.05M | 27.39M | 29.69M | 30.36M | 31.97M | 31.29M | 30.46M | 30.77M | 32.89M | 33.21M | 31.93M | 31.42M | 30.77M | 31.38M | 32.67M | 31.41M | 45.87M | 45.02M | 43.52M | 41.48M | 39.45M | 34.91M | 32.93M | 41.37M | 39.62M | 35.06M | 33.28M | 31.22M | 30.55M | 26.98M | 25.76M | 25.56M | 25.36M | 44.22M | 43.73M | 43.91M | 42.25M | 41.93M | 39.44M | 38.35M | 35.77M | 34.70M | 30.96M | 27.34M | 27.45M | 27.58M | 25.01M | 24.34M | 23.56M | 29.13M | 26.87M | 24.07M |
|
Property, Plant & Equipment (Net)
|
0.83M | 0.71M | 0.59M | | 0.49M | 0.43M | 0.39M | 0.40M | 0.34M | 0.33M | 0.30M | 0.32M | 0.33M | 0.38M | 0.39M | 0.47M | 0.48M | 0.44M | 0.43M | 0.53M | 0.54M | 0.57M | 0.72M | 0.75M | 0.73M | 1.02M | 1.08M | 1.09M | 1.10M | 1.05M | 1.19M | 1.45M | 1.53M | 1.67M | 1.56M | 1.43M | 1.40M | 1.49M | 1.40M | 1.31M | 1.22M | 1.11M | 0.99M | 0.88M | 0.73M | 0.71M | 0.59M | 0.45M | 0.45M | 0.72M | 0.65M | 0.57M | 0.43M | 0.36M | 0.43M | 0.43M | 0.46M | 0.45M | 0.40M | 0.52M | 0.35M | 0.27M | 0.21M | 0.16M | 0.12M | 0.07M | 0.04M | 0.02M |
|
Goodwill
|
| | | | | | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.96M | 1.00M | 1.00M | 0.96M | 1.00M | 1.00M | 1.00M | 0.96M | 1.00M | 1.00M | 1.00M | 0.96M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
|
Intangibles
|
8.58M | 1.39M | 1.31M | | 7.90M | 1.10M | 1.89M | 1.85M | 0.82M | 1.75M | 1.70M | 1.77M | 0.96M | 0.70M | 0.65M | 0.60M | 0.96M | 0.49M | 0.44M | 0.38M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.13M | 0.12M | 0.12M | 0.84M | 0.11M | 0.11M | 0.10M | 0.84M | 0.10M | 0.09M | 0.09M | 0.84M | 0.08M | 0.08M | 0.07M | 0.84M | 2.54M | 2.54M | 2.54M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 2.54M | 3.14M | 3.14M | 3.14M | 2.54M | 2.54M | 2.54M | 2.54M |
|
Goodwill & Intangibles
|
8.58M | 1.39M | 1.31M | | 7.90M | 1.10M | 2.37M | 2.32M | 1.29M | 2.22M | 2.17M | 2.31M | 1.49M | 1.23M | 1.19M | 1.14M | 1.49M | 1.02M | 0.97M | 0.92M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 0.66M | 0.66M | 0.65M | 1.37M | 0.65M | 0.64M | 0.64M | 1.37M | 0.63M | 0.62M | 0.62M | 1.37M | 0.61M | 0.61M | 0.60M | 1.37M | 3.50M | 3.54M | 3.54M | 4.11M | 4.14M | 4.14M | 4.14M | 4.11M | 4.14M | 4.14M | 4.14M | 3.50M | 4.14M | 4.14M | 4.14M | 3.54M | 3.54M | 3.54M | 3.54M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 11.70M | | | | 10.10M | | | | 10.00M | | | | 7.15M | 7.00M | 7.15M | 7.15M | 8.98M | 8.98M | 8.98M | 8.98M | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.08M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | -0.10M | -0.13M | 0.32M | | 0.07M | 0.23M | 1.01M | | 0.25M | 0.23M | 6.88M | 1.40M | 1.07M | 0.73M | 0.51M | 0.51M | 0.28M | 0.23M | 0.30M | 0.29M | 0.26M | 0.24M | 0.22M | 0.21M | 0.20M | 0.18M | 0.16M | 0.15M | 0.11M | 0.09M | 0.08M | 0.07M | 0.05M | 0.05M | 0.14M | 0.17M | 0.17M | 0.22M | 0.20M | 0.19M | 0.20M | 0.19M | 0.15M | 0.14M | 0.16M | 0.15M | 0.13M | 0.08M | 0.06M | 0.06M | 0.27M | 0.28M | 0.60M | 1.29M | 1.46M | 1.55M | 1.66M | 1.60M | 1.40M | 1.32M | 1.42M | 1.27M | 1.39M | 1.30M | 1.27M | 1.20M |
|
Non-Current Assets
|
2.54M | 2.41M | 2.24M | | 1.96M | 1.83M | 3.00M | 2.95M | 2.85M | 2.82M | 2.72M | 2.85M | 2.64M | 2.31M | 2.26M | 1.83M | 1.86M | 1.76M | 1.68M | 1.67M | | 1.69M | 1.80M | 1.81M | | 9.04M | 9.23M | 9.23M | | 10.98M | 11.07M | 11.31M | | 2.41M | 2.27M | 2.13M | | 2.30M | 2.21M | 2.17M | 2.05M | 5.61M | 5.20M | 4.74M | 4.26M | 3.92M | 3.51M | 2.90M | 2.61M | 5.34M | 6.79M | 6.64M | 6.43M | 6.09M | 6.20M | 6.61M | 6.52M | 6.28M | 5.97M | 7.61M | 6.99M | 6.51M | 6.24M | 5.82M | 5.57M | 5.11M | 4.72M | 4.29M |
|
Assets
|
28.23M | 27.57M | 26.92M | 27.32M | 28.29M | 25.43M | 26.65M | 28.20M | 29.22M | 29.30M | 29.88M | 30.87M | 32.15M | 30.92M | 31.29M | 30.44M | 28.91M | 29.15M | 31.37M | 32.04M | 33.68M | 32.98M | 32.26M | 32.58M | 41.82M | 42.25M | 41.17M | 40.65M | 41.82M | 42.36M | 43.74M | 42.71M | 48.14M | 47.43M | 45.79M | 43.61M | 41.65M | 37.21M | 35.14M | 43.54M | 41.67M | 40.67M | 38.48M | 35.96M | 34.81M | 30.90M | 29.27M | 28.46M | 27.97M | 49.56M | 50.52M | 50.54M | 48.69M | 48.02M | 45.65M | 44.96M | 42.29M | 40.98M | 36.94M | 34.95M | 34.44M | 34.09M | 31.25M | 30.15M | 29.14M | 34.24M | 31.59M | 28.35M |
|
Accounts Payables
|
| | | | | | | | 1.51M | | 2.10M | 2.22M | 1.58M | 1.54M | 2.14M | 1.53M | 2.10M | 1.28M | 2.57M | 2.08M | 2.28M | 1.77M | 2.01M | 1.84M | 1.76M | 2.52M | 2.06M | 2.56M | 2.22M | 2.70M | 3.19M | 2.47M | 1.99M | 1.94M | 1.78M | 1.86M | 1.72M | 1.98M | 2.24M | 2.55M | 2.52M | 2.40M | 2.20M | 2.43M | 2.59M | 1.50M | 0.56M | 1.48M | 1.15M | 1.69M | 2.25M | 3.21M | 2.77M | 3.45M | 3.81M | 4.54M | 3.86M | 3.55M | 4.14M | 2.61M | 4.50M | 7.68M | 7.77M | 6.20M | 6.99M | 6.05M | 5.31M | 4.41M |
|
Notes Payables
|
| | | | | | | | | | | | 0.12M | | | | 0.16M | | | | 0.20M | | | | 0.50M | | | | 0.34M | | | | 0.50M | | | | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 1.73M | | | |
|
Payables
|
| | | | | | | | 1.51M | | 2.10M | 2.22M | 1.70M | 1.54M | 2.14M | 1.53M | 2.26M | 1.28M | 2.57M | 2.08M | 2.48M | 1.77M | 2.01M | 1.84M | 2.26M | 2.52M | 2.06M | 2.56M | 2.56M | 2.70M | 3.19M | 2.47M | 2.49M | 1.94M | 1.78M | 1.86M | 2.23M | 1.98M | 2.24M | 2.55M | 2.52M | 2.40M | 2.20M | 2.43M | 2.59M | 1.50M | 0.56M | 1.48M | 1.15M | 1.69M | 2.25M | 3.21M | 2.77M | 3.45M | 3.81M | 4.54M | 3.86M | 3.55M | 4.14M | 2.61M | 4.50M | 7.68M | 7.77M | 7.51M | 8.72M | 6.05M | 5.31M | 4.41M |
|
Accumulated Expenses
|
1.73M | 0.09M | -0.36M | 0.33M | 2.17M | 1.93M | 1.69M | 1.99M | 0.61M | 2.07M | 0.63M | 0.63M | 0.56M | 0.54M | 0.53M | 0.53M | 0.45M | 0.45M | 0.46M | 0.47M | 0.47M | 0.48M | 0.51M | 0.54M | 0.47M | 0.51M | 0.52M | 0.53M | 0.60M | 0.61M | 0.61M | 1.62M | 2.35M | 1.65M | 2.16M | 2.34M | 2.46M | 2.36M | 2.39M | 2.64M | 2.96M | 2.09M | 2.15M | 1.94M | 2.40M | 1.72M | 1.55M | 1.89M | 1.97M | 1.87M | 2.07M | 2.68M | 3.19M | 2.33M | 2.30M | 2.86M | 2.45M | 2.81M | 2.16M | 2.20M | 2.00M | 2.26M | 2.14M | 1.84M | 1.67M | 2.02M | 1.86M | 1.93M |
|
Other Accumulated Expenses
|
0.01M | -0.06M | | | | -0.08M | | | | -0.03M | | | 0.90M | | | | 0.67M | | | | 0.54M | | | | 0.45M | | | | 0.62M | | | | 1.00M | | | | 0.88M | | | | 1.23M | | | | 0.31M | | | | 0.82M | 2.27M | 2.19M | 2.26M | 1.10M | 0.85M | 0.87M | 0.84M | 0.97M | 0.88M | 0.82M | 0.89M | 1.26M | 1.26M | 1.47M | 1.58M | 1.81M | 2.04M | 2.10M | 2.01M |
|
Short term Debt
|
6.00M | 5.48M | 4.48M | | 3.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 1.53M | 1.25M | 2.19M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 1.36M | 1.39M | 1.41M | 1.43M | 1.45M | 1.39M | 1.41M | 1.34M | 0.85M | 0.92M | 0.93M | 0.94M | 0.99M | 1.01M | 1.04M | 1.05M | 1.05M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 1.09M | 1.12M | 1.15M | 1.03M |
|
Current Taxes
|
| | | | | | | | | | | | 0.21M | | | | 0.05M | | | | 0.11M | | | | 0.11M | | | | 0.10M | | | | 0.09M | | | | 0.06M | | | | 0.03M | | | | 0.02M | | | | | | | | 0.07M | | | | 0.07M | | | | 0.10M | | | | 0.15M | | | |
|
Current Deferred Revenue
|
| | | | | | | | 1.00M | | 0.98M | 0.96M | 1.01M | 0.91M | 0.80M | 0.86M | 1.00M | 0.94M | 1.02M | 1.06M | 1.13M | 1.08M | 1.08M | 1.18M | 1.18M | 1.20M | 1.20M | 1.21M | 1.31M | 1.31M | 1.27M | 1.30M | 1.38M | 1.36M | 1.34M | 1.40M | 2.52M | 2.25M | 2.32M | 2.22M | 2.23M | 2.27M | 1.98M | 1.89M | 1.81M | 1.70M | 1.22M | 1.36M | 1.23M | 12.46M | 12.48M | 12.45M | 13.29M | 14.89M | 14.91M | 14.60M | 14.15M | 13.74M | 13.19M | 12.71M | 12.43M | 2.45M | 2.29M | 2.33M | 2.18M | 2.09M | 2.27M | 2.21M |
|
Total Current Liabilities
|
16.48M | 15.43M | 13.35M | | 13.12M | 9.60M | 8.70M | 9.20M | 9.20M | 8.79M | 8.09M | 8.51M | 8.91M | 5.94M | 5.88M | 5.97M | 6.37M | 5.48M | 6.68M | 6.52M | 7.36M | 6.07M | 6.20M | 6.51M | 7.04M | 7.21M | 7.05M | 7.14M | 7.43M | 7.54M | 8.66M | 7.54M | 8.17M | 7.17M | 7.75M | 7.71M | 10.39M | 9.26M | 10.04M | 10.39M | 10.50M | 9.65M | 9.77M | 9.30M | 9.78M | 7.83M | 7.58M | 9.21M | 8.68M | 12.75M | 10.92M | 12.97M | 12.65M | 12.59M | 12.35M | 13.63M | 12.45M | 13.16M | 12.23M | 10.35M | 12.97M | 16.07M | 16.14M | 15.85M | 16.56M | 14.95M | 13.71M | 12.39M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 1.00M | 3.64M | 3.67M | 3.71M |
|
Non-Current Deffered Revenue
|
0.26M | 2.73M | 2.68M | -0.03M | 0.28M | 2.42M | 2.27M | 2.24M | 2.13M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.53M | 0.47M | 0.37M | 0.36M | 0.32M | 0.30M | 0.29M | 0.29M | 10.65M | 10.48M | 10.20M | 10.93M | 12.53M | 12.54M | 12.17M | 11.74M | 11.31M | 10.88M | 10.47M | 10.03M | 9.71M | 9.26M | 8.76M | 8.35M | 7.97M | 7.59M | 7.21M |
|
Preferred Stock Liabilities
|
0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 2.66M | 0.26M | 0.08M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.87M | 2.52M | 2.15M | 1.79M | 1.44M | 1.07M | 0.62M | 0.28M | 0.10M | 2.14M | 1.97M | 1.73M | 1.48M | 1.22M | 0.96M | 0.73M | 0.47M | 0.21M | 1.90M | 1.75M | 1.53M | 1.29M | 1.16M | 0.81M | 0.54M | 0.25M | 0.05M |
|
Other Non-Current Liabilities
|
1.34M | -0.05M | -0.16M | -0.18M | 0.15M | 1.05M | 0.57M | -0.12M | 0.60M | 0.60M | 0.61M | | 0.81M | 0.72M | 0.65M | 0.71M | 0.64M | 0.54M | 0.46M | 0.44M | 0.18M | 0.34M | 0.34M | 0.45M | 1.04M | | | 0.69M | 0.70M | 0.64M | 0.57M | 0.62M | 0.52M | 0.41M | 0.44M | 0.54M | 0.53M | 0.52M | 0.51M | 0.40M | 0.39M | 0.17M | 0.09M | 0.14M | 0.16M | 0.14M | 0.13M | 0.10M | 0.08M | 0.08M | 0.08M | 0.06M | 0.06M | 0.08M | 0.08M | 0.09M | 0.11M | 0.12M | 0.14M | 0.14M | 0.16M | 0.30M | 0.30M | 0.32M | 0.31M | 0.29M | 0.31M | 0.32M |
|
Total Non-Current Liabilities
|
15.13M | 15.48M | 13.51M | 0.18M | 13.12M | 8.73M | 8.70M | 9.90M | 0.60M | 8.79M | 8.09M | 0.78M | 8.91M | 5.94M | 5.88M | 5.97M | 6.37M | 5.48M | 6.68M | 6.52M | 0.46M | 6.07M | 6.20M | 6.51M | 1.04M | 1.03M | 0.88M | 7.14M | 7.43M | 7.54M | 8.66M | 7.54M | 8.46M | 7.17M | 7.75M | 7.97M | 10.59M | 9.44M | 10.20M | 10.53M | 11.33M | 13.06M | 12.77M | 11.83M | 11.95M | 9.61M | 10.35M | 11.11M | 10.52M | 23.83M | 23.56M | 25.16M | 25.33M | 26.62M | 26.14M | 26.79M | 24.95M | 24.97M | 23.35M | 22.75M | 24.75M | 27.30M | 26.70M | 27.21M | 26.72M | 27.09M | 25.22M | 23.36M |
|
Total Liabilities
|
16.48M | 15.43M | 13.35M | | 13.27M | 9.78M | 9.28M | 9.78M | 9.79M | 9.39M | 8.70M | 9.28M | 9.72M | 6.66M | 6.53M | 6.68M | 7.01M | 6.03M | 7.14M | 6.96M | 7.82M | 6.41M | 6.54M | 6.96M | 8.08M | 8.24M | 7.94M | 7.83M | 8.13M | 8.17M | 9.23M | 8.16M | 8.98M | 7.58M | 8.20M | 8.51M | 11.12M | 9.96M | 10.71M | 10.93M | 11.71M | 13.22M | 12.86M | 11.97M | 12.11M | 9.75M | 10.48M | 11.21M | 10.60M | 23.91M | 23.64M | 25.22M | 25.39M | 26.70M | 26.21M | 26.88M | 25.06M | 25.10M | 23.49M | 22.89M | 24.91M | 27.60M | 27.00M | 27.53M | 27.04M | 27.38M | 25.53M | 23.67M |
|
Total Debt
|
6.00M | 5.48M | 4.48M | | 3.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 1.53M | 1.25M | 2.19M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
11.75M | 12.14M | 13.57M | | 15.03M | 15.65M | 17.37M | 18.42M | 19.43M | 19.91M | 21.17M | 21.58M | 22.43M | 24.26M | 24.77M | 23.76M | 21.91M | 23.13M | 24.23M | 25.08M | 25.85M | 26.57M | 25.72M | 25.62M | 33.74M | 34.01M | 33.23M | 32.82M | 33.69M | 34.19M | 34.52M | 34.55M | 39.16M | 39.84M | 37.59M | 35.10M | 30.52M | 27.25M | 24.43M | 32.61M | 29.96M | 27.44M | 25.63M | 23.99M | 22.70M | 21.15M | 18.79M | 17.25M | 17.37M | 25.65M | 26.88M | 25.32M | 23.30M | 21.33M | 19.43M | 18.07M | 17.23M | 15.88M | 13.45M | 12.06M | 9.52M | 6.49M | 4.25M | 2.62M | 2.10M | 0.85M | 6.06M | 4.68M |
|
Shareholder's Equity
|
11.75M | | | | 15.03M | | | | 19.43M | | 21.17M | 21.58M | 22.43M | 24.26M | 24.77M | 23.76M | 21.91M | 23.13M | 24.23M | 25.08M | 25.85M | 26.57M | 25.72M | 25.62M | 33.74M | 34.01M | 33.23M | 32.82M | 33.69M | 34.19M | 34.52M | 34.55M | 39.16M | 39.84M | 37.59M | 35.10M | 30.52M | 27.25M | 24.43M | 32.61M | 29.96M | 27.44M | 25.63M | 23.99M | 22.70M | 21.15M | 18.79M | 17.25M | 17.37M | 25.65M | 26.88M | 25.32M | 23.30M | 21.33M | 19.43M | 18.07M | 17.23M | 15.88M | 13.45M | 12.06M | 9.52M | 6.49M | 4.25M | 2.62M | 2.10M | 0.85M | 6.06M | 4.68M |
|
Liabilities and Shareholders Equity
|
28.23M | 27.57M | 26.92M | 27.32M | 28.29M | 25.43M | 26.65M | 28.20M | 29.22M | 29.30M | 29.88M | 30.87M | 32.15M | 30.92M | 31.29M | 30.44M | 28.91M | 29.15M | 31.37M | 32.04M | 33.68M | 32.98M | 32.26M | 32.58M | 41.82M | 42.25M | 41.17M | 40.65M | 41.82M | 42.36M | 43.74M | 42.71M | 48.14M | 47.43M | 45.79M | 43.61M | 41.65M | 37.21M | 35.14M | 43.54M | 41.67M | 40.67M | 38.48M | 35.96M | 34.81M | 30.90M | 29.27M | 28.46M | 27.97M | 49.56M | 50.52M | 50.54M | 48.69M | 48.02M | 45.65M | 44.96M | 42.29M | 40.98M | 36.94M | 34.95M | 34.44M | 34.09M | 31.25M | 30.15M | 29.14M | 34.24M | 31.59M | 28.35M |
|
Treasury Shares
|
| | | | | | | | | | | | 0.09M | | 0.07M | 0.15M | 0.06M | 0.01M | 0.02M | 0.04M | 0.27M | 0.04M | 0.26M | 0.41M | 0.28M | 0.02M | 0.08M | 0.15M | 0.15M | 0.35M | 0.26M | 0.34M | 0.34M | 0.32M | 0.30M | 0.35M | 0.36M | 0.31M | 0.33M | 0.69M | 0.60M | 0.45M | 0.26M | 0.26M | 0.41M | 0.31M | 0.51M | 0.54M | 0.52M | 0.47M | 0.18M | 0.25M | 0.25M | 0.25M | 0.29M | 0.25M | 0.47M | 0.44M | 0.40M | 0.35M | 0.35M | 0.35M | 0.26M | 0.43M | 0.62M | 0.62M | 0.74M | 0.61M |
|
Retained Earnings
|
-26.83M | -26.61M | -25.41M | | -24.25M | -23.76M | -22.95M | -22.04M | -21.20M | -20.63M | -19.73M | -19.38M | -18.59M | -16.98M | -16.65M | -17.39M | -17.15M | -16.28M | -15.86M | -15.33M | -14.92M | -14.43M | -14.14M | -13.65M | -4.88M | -4.64M | -5.29M | -4.85M | -4.41M | -4.31M | -4.64M | -5.31M | -16.12M | -17.99M | -20.74M | -23.83M | -28.99M | -32.59M | -35.87M | -38.95M | -41.80M | -44.85M | -47.27M | -49.05M | -50.62M | -52.27M | -55.05M | -56.77M | -56.94M | -58.95M | -57.56M | -59.73M | -62.17M | -64.56M | -66.80M | -68.57M | -69.72M | -71.56M | -74.33M | -76.08M | -79.04M | -82.51M | -85.19M | -87.12M | -88.01M | -89.69M | -90.69M | -92.26M |
|
Preferred Shares
|
| | | | | | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |