|
Cash & Equivalents
|
2.57M | 1.50M | 1.50M | 0.75M | 2.09M | 1.12M | 0.23M | 0.12M | 0.19M | 1.30M | 0.66M | 0.13M | 0.09M | 0.53M | 0.53M | 11.25M | 7.88M | 7.88M | 6.52M | 3.96M | 2.53M | 13.27M | 11.61M | 10.06M | 8.02M | 6.60M | 5.95M | 4.36M | 3.56M | 3.45M | 3.91M | 2.76M | 1.88M | 3.86M | 1.97M | 2.32M | 9.33M | 6.81M | 5.88M | 5.63M | 20.82M | 30.62M | 33.05M | 65.47M | 74.99M | 74.45M | 75.43M | 72.56M | 11.35M | 20.03M | 24.60M | 26.16M | 31.22M | 35.20M | 37.45M | 39.04M | 44.30M | 45.96M | 44.64M | 50.61M | 50.64M | 51.39M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.07M | 21.88M | 16.11M | 17.42M | 14.08M | 14.84M | 17.13M | 17.03M | 11.29M | 8.42M | 6.43M | 1.57M | | |
|
Cash & Current Investments
|
2.57M | 1.50M | 1.50M | 0.75M | 2.09M | 1.12M | 0.23M | 0.12M | 0.19M | 1.30M | 0.66M | 0.13M | 0.09M | 0.53M | 0.53M | 11.25M | 7.88M | 7.88M | 6.52M | 3.96M | 2.53M | 13.27M | 11.61M | 10.06M | 8.02M | 6.60M | 5.95M | 4.36M | 3.56M | 3.45M | 3.91M | 2.76M | 1.88M | 3.86M | 1.97M | 2.32M | 9.33M | 6.81M | 5.88M | 5.63M | 20.82M | 30.62M | 33.05M | 65.47M | 74.99M | 74.45M | 75.43M | 72.56M | 44.42M | 41.91M | 40.71M | 43.57M | 45.31M | 50.04M | 54.57M | 56.07M | 55.59M | 54.38M | 51.07M | 52.18M | 50.64M | 51.39M |
|
Receivables - Net
|
-0.13M | | 0.39M | | 0.39M | 0.88M | 0.69M | 0.54M | 0.61M | 0.69M | 0.43M | 0.60M | 0.97M | 1.16M | 1.66M | 0.93M | 1.34M | 1.48M | 2.16M | 2.53M | 3.31M | 3.05M | 3.92M | 2.98M | 4.67M | 4.57M | 3.75M | 4.45M | 4.12M | 5.25M | 3.65M | 3.29M | 2.82M | 6.81M | 7.07M | 6.07M | 4.19M | 4.50M | 5.60M | 3.98M | 3.05M | 3.98M | 5.21M | 4.07M | 6.13M | 7.09M | 7.60M | 7.26M | 7.58M | 8.64M | 5.70M | 5.92M | 6.32M | 6.68M | 5.00M | 4.80M | 5.62M | 6.50M | 7.80M | | | |
|
Receivables - Other
|
-0.03M | | 0.04M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | 0.49M | 0.27M | 0.04M | 0.03M | 0.06M | 0.05M | 0.02M | 0.22M | 0.02M | 0.03M | 0.01M | 0.09M | 0.04M | | | | 5.01M | 0.08M | 0.05M | 0.09M | 7.78M | 4.30M | 6.20M | 3.40M |
|
Receivables
|
-0.16M | | 0.43M | | 0.39M | 0.88M | 0.69M | 0.54M | 0.61M | 0.69M | 0.43M | 0.60M | 0.97M | 1.16M | 1.66M | 0.93M | 1.34M | 1.48M | 2.16M | 2.53M | 3.31M | 3.05M | 3.92M | 2.98M | 4.67M | 4.57M | 3.75M | 4.45M | 4.12M | 5.25M | 3.65M | 3.29M | 2.82M | 6.81M | 7.33M | 6.07M | 4.19M | 4.50M | 6.09M | 4.25M | 3.09M | 4.01M | 5.27M | 4.12M | 6.15M | 7.31M | 7.62M | 7.29M | 7.59M | 8.73M | 5.74M | 5.92M | 6.32M | 6.68M | 10.01M | 4.88M | 5.67M | 6.59M | 15.58M | | | |
|
Prepaid Assets
|
-0.03M | | 0.04M | | 1.26M | 0.74M | 0.17M | 0.05M | 0.31M | 0.15M | 0.16M | 0.13M | 0.12M | 0.13M | 0.11M | 0.10M | 0.20M | 0.49M | 0.19M | 0.31M | 0.53M | 0.75M | 0.19M | 0.53M | 0.43M | 0.29M | 0.32M | 0.30M | 0.24M | 0.41M | 0.39M | 0.67M | 0.63M | 0.57M | 0.53M | 0.37M | 0.59M | 0.62M | 0.40M | 0.43M | 0.37M | 0.41M | 0.23M | 0.39M | 1.03M | 1.69M | 2.26M | 4.07M | 2.88M | 2.85M | 3.93M | 2.92M | 1.50M | 1.08M | 0.74M | 0.99M | 1.05M | 1.64M | 1.08M | 0.70M | 0.55M | 0.75M |
|
Current Assets
|
| | 1.96M | | 3.74M | 2.72M | 1.12M | 0.76M | 1.16M | 2.17M | 1.26M | 0.90M | 1.54M | 2.99M | 2.38M | 12.36M | 11.36M | 9.99M | 8.93M | 6.80M | 6.38M | 17.08M | 15.74M | 13.61M | 13.12M | 11.47M | 10.03M | 9.12M | 7.96M | 9.14M | 7.95M | 6.76M | 5.37M | 11.33M | 9.61M | 8.78M | 14.23M | 11.99M | 12.03M | 10.08M | 24.37M | 35.15M | 38.55M | 69.97M | 82.21M | 83.28M | 85.39M | 83.91M | 54.89M | 53.46M | 50.37M | 52.44M | 53.15M | 57.87M | 60.35M | 61.88M | 62.30M | 62.72M | 60.03M | 57.16M | 57.39M | 55.54M |
|
Property, Plant & Equipment (Net)
|
| | 0.14M | | 0.12M | 0.16M | 0.15M | 0.14M | 0.14M | 0.12M | 0.11M | 0.10M | 0.10M | 0.15M | 0.16M | 0.19M | 0.24M | 0.28M | 0.59M | 0.60M | 0.59M | 0.60M | 0.60M | 0.58M | 0.57M | 0.53M | 0.46M | 0.41M | 0.36M | 0.31M | 0.29M | 0.37M | 0.32M | 0.31M | 0.27M | 0.24M | 0.18M | 0.23M | 0.31M | 0.32M | 0.28M | 0.26M | 0.23M | 0.22M | 0.19M | 0.16M | 0.16M | 0.15M | 0.09M | 0.08M | 0.16M | 0.26M | 0.23M | 0.22M | 0.21M | 0.18M | 0.16M | 0.14M | 0.10M | 0.08M | 0.06M | 0.04M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.85M | 25.11M | 29.30M | 23.88M | 19.75M | 12.67M | 9.62M | 4.71M | 0.90M | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | 2.83M | 2.84M | 2.47M | 2.47M | 2.47M | 2.47M | 3.60M | 3.60M | 3.60M | 3.60M | 3.60M | 3.60M | 3.60M | 3.60M | 8.32M | 8.32M | 8.32M | 8.32M | 8.32M | 8.32M | 4.02M | 4.02M | 4.02M | 4.02M | 4.02M | 4.02M | 4.02M | 4.02M | 4.02M | 4.02M | 4.02M | 4.02M | 4.02M | 4.02M | 4.02M | 5.30M | 5.29M | 5.28M | 1.26M | | | | |
|
Intangibles
|
| | 0.00M | | | 0.02M | 0.11M | 0.10M | 0.09M | 0.08M | 0.02M | 0.01M | 0.10M | 0.24M | 0.36M | 0.57M | 0.52M | 0.47M | 0.48M | 2.27M | 2.12M | 1.97M | 1.81M | 1.61M | 1.42M | 1.91M | 1.66M | 1.41M | 1.16M | 1.00M | 0.97M | 1.01M | 1.08M | 3.47M | 3.15M | 2.83M | 2.50M | 2.21M | 1.61M | 1.47M | 1.41M | 1.48M | 1.47M | 1.36M | 1.24M | 1.13M | 1.02M | 1.01M | 1.09M | 1.26M | 1.77M | 1.60M | 1.80M | 1.94M | 2.06M | 2.00M | 2.24M | 2.36M | 2.09M | 2.10M | 2.18M | 2.29M |
|
Goodwill & Intangibles
|
| | 0.00M | | | 0.02M | 0.11M | 0.10M | 0.09M | 0.08M | 0.02M | 0.01M | 0.10M | 0.24M | 0.36M | 0.57M | 0.52M | 0.47M | 0.48M | 5.10M | 4.97M | 4.44M | 4.27M | 4.08M | 3.89M | 5.52M | 5.27M | 5.02M | 4.77M | 4.61M | 4.57M | 4.62M | 4.68M | 11.79M | 11.47M | 11.14M | 10.82M | 10.52M | 9.93M | 5.49M | 5.43M | 5.50M | 5.49M | 5.37M | 5.26M | 5.14M | 5.04M | 5.03M | 5.10M | 5.28M | 5.79M | 5.62M | 5.82M | 5.96M | 7.36M | 7.29M | 7.52M | 3.63M | 2.09M | 2.10M | 2.18M | 2.29M |
|
Other Non-Current Assets
|
0.01M | | 0.01M | | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.05M | 0.05M | 0.06M | 0.10M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.15M | 0.16M | 0.16M | 0.14M | 0.16M | 0.16M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.04M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | 0.15M | | 0.13M | 0.21M | 0.28M | 0.26M | 0.24M | 0.22M | 0.14M | 0.12M | 0.11M | 0.41M | 0.57M | 0.81M | 0.82M | 0.81M | 1.17M | 6.27M | 6.11M | 5.57M | 5.80M | 5.63M | 5.49M | 7.20M | 6.99M | 6.70M | 6.37M | 5.99M | 5.68M | 5.67M | 5.60M | 13.49M | 13.31M | 13.56M | 13.13M | 12.74M | 11.91M | 7.20M | 6.76M | 6.53M | 6.23M | 5.88M | 5.52M | 5.30M | 5.40M | 5.33M | 31.12M | 30.54M | 35.31M | 29.83M | 25.87M | 18.91M | 19.07M | 14.15M | 10.44M | 5.42M | 2.19M | 2.18M | 2.24M | 2.33M |
|
Assets
|
| | 2.11M | | 3.87M | 2.93M | 1.40M | 1.02M | 1.40M | 2.38M | 1.40M | 1.02M | 1.65M | 3.40M | 2.95M | 13.17M | 12.18M | 10.80M | 10.10M | 13.07M | 12.49M | 22.65M | 21.54M | 19.25M | 18.61M | 18.67M | 17.02M | 15.82M | 14.32M | 15.14M | 13.63M | 12.43M | 10.97M | 24.82M | 22.92M | 22.34M | 27.36M | 24.73M | 23.94M | 17.28M | 31.13M | 41.68M | 44.78M | 75.85M | 87.74M | 88.58M | 90.80M | 89.24M | 86.01M | 83.99M | 85.67M | 82.26M | 79.02M | 76.78M | 79.43M | 76.03M | 72.74M | 68.14M | 62.22M | 59.34M | 59.63M | 57.87M |
|
Accounts Payables
|
| | 0.64M | | 0.67M | 0.89M | 1.08M | 1.15M | 1.37M | 1.05M | 1.16M | 1.39M | 1.30M | 0.74M | 0.82M | 0.81M | 0.72M | 0.64M | 0.31M | 0.84M | 1.06M | 0.94M | 1.00M | 1.06M | 1.24M | 1.26M | 1.44M | 1.58M | 1.47M | 1.68M | 1.76M | 1.26M | 1.53M | 2.83M | 2.62M | 2.25M | 1.74M | 1.69M | 2.25M | 1.45M | 1.29M | 1.74M | 2.31M | 2.02M | 1.91M | 1.70M | 2.09M | 1.86M | 1.80M | 1.79M | 1.97M | 2.47M | 2.12M | 1.46M | 1.50M | 1.16M | 1.31M | 1.28M | 1.51M | 0.89M | 0.96M | 1.35M |
|
Notes Payables
|
| | 0.33M | | 0.19M | 0.11M | | 0.49M | 0.57M | 0.60M | 0.07M | 0.27M | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 0.84M | 1.16M | 1.48M | 1.80M | | | | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | |
|
Payables
|
| | 0.97M | | 0.86M | 1.00M | 1.08M | 1.64M | 1.95M | 1.65M | 1.24M | 1.66M | 1.55M | 0.74M | 0.82M | 0.81M | 0.72M | 0.64M | 0.31M | 0.84M | 1.06M | 0.94M | 1.00M | 1.06M | 1.24M | 1.26M | 1.44M | 1.58M | 1.47M | 1.68M | 1.76M | 1.26M | 1.53M | 2.83M | 2.62M | 2.25M | 1.74M | 1.69M | 2.25M | 2.61M | 2.13M | 2.90M | 3.79M | 3.82M | 1.91M | 1.70M | 2.09M | 1.89M | 1.83M | 1.82M | 1.97M | 2.47M | 2.12M | 1.46M | 1.50M | 1.16M | 1.31M | 1.28M | 1.51M | 0.89M | 0.96M | 1.35M |
|
Accumulated Expenses
|
| | 0.08M | | 0.10M | 0.14M | 0.22M | 0.31M | 0.24M | 0.19M | 0.19M | 0.25M | 0.44M | 0.47M | 0.37M | 0.34M | 0.46M | 0.45M | 0.39M | 0.48M | 0.58M | 1.15M | 0.91M | 1.12M | 1.22M | 1.16M | 1.24M | 1.85M | 1.56M | 1.89M | 1.59M | 1.71M | 1.11M | 2.15M | 1.97M | 2.56M | 1.47M | 1.44M | 1.38M | 1.60M | 1.29M | 1.27M | 1.92M | 1.68M | 2.10M | 2.42M | 2.50M | 2.09M | 2.42M | 2.05M | 2.13M | 2.01M | 2.20M | 2.07M | 3.08M | 2.94M | 3.16M | 4.07M | 3.73M | 3.08M | 2.63M | 2.52M |
|
Short term Debt
|
| | | | 1.04M | | | | | | -0.02M | | | | | | | | | | | | | | | | | | | 0.81M | 0.50M | 0.73M | 0.85M | 1.73M | 1.53M | 1.34M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | 0.02M | | | | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | 0.25M | 0.17M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.26M | | 1.10M | | 0.13M | 1.47M | 1.13M | 1.09M | 1.14M | 1.24M | 1.14M | 1.02M | 1.19M | 1.26M | 1.29M | 1.05M | 1.10M | 1.14M | 1.77M | 1.62M | 2.68M | 2.36M | 3.58M | 3.38M | 3.76M | 3.75M | 3.32M | 3.77M | 3.87M | 3.75M | 3.07M | 4.01M | 4.43M | 5.63M | 4.96M | 5.46M | 5.83M | 5.44M | 6.47M | 5.18M | 5.51M | 6.46M | 6.63M | 6.64M | 8.20M | 10.10M | 11.34M | 12.77M | 9.53M | 9.24M | 11.25M | 9.85M | 8.26M | 8.70M | 8.90M | 8.83M | 7.20M | 9.12M | 8.20M | 7.10M | 6.70M | 4.13M |
|
Total Current Liabilities
|
| | 2.17M | | 2.20M | 2.61M | 2.47M | 3.08M | 3.47M | 3.18M | 2.60M | 2.95M | 4.35M | 2.51M | 2.52M | 2.26M | 2.34M | 2.29M | 2.53M | 4.04M | 5.43M | 5.31M | 6.36M | 6.48M | 7.16M | 7.30M | 7.28M | 7.60M | 7.20M | 8.79M | 7.71M | 8.30M | 8.35M | 16.91M | 15.70M | 15.73M | 13.43M | 8.78M | 10.18M | 9.39M | 8.93M | 10.63M | 12.35M | 12.14M | 12.20M | 14.22M | 15.93M | 16.75M | 13.79M | 13.10M | 15.35M | 14.33M | 12.57M | 12.24M | 13.59M | 13.04M | 11.64M | 14.51M | 13.43M | 11.07M | 10.25M | 8.00M |
|
Capital Leases
|
| | 0.01M | | | | 0.05M | 0.02M | 0.02M | 0.01M | 0.03M | 0.01M | | 0.03M | 0.08M | 0.05M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | 0.05M | 0.07M | 0.07M | 0.07M | 0.04M | 0.03M | 0.03M | 0.03M | 0.01M | | | | 0.06M | 0.11M | 0.09M | 0.08M | 0.06M | 0.05M | 0.03M | 0.02M | 0.00M | | | |
|
Non-Current Debt
|
| | 0.01M | | | 0.03M | | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.46M | 1.10M | 0.78M | 0.46M | 0.14M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.01M | | 0.00M | | | | | | | | | | 0.01M | 0.06M | 0.07M | 0.07M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.42M | 0.38M | 0.29M | 0.27M | 0.10M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.40M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | 1.23M | 1.01M | | 0.65M | 0.12M | 0.08M | 0.00M | 0.01M | 0.00M | 2.14M | 1.83M | 14.08M | 10.84M | 5.42M | 3.20M | 5.71M | 5.46M | 0.01M | 0.01M | 0.00M | 0.00M | 100.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | | 0.04M | | | | |
|
Total Non-Current Liabilities
|
| | | | 2.01M | 2.64M | | 3.11M | 3.37M | 3.15M | 2.71M | 2.95M | 4.35M | 2.54M | 2.57M | 2.36M | 2.44M | 2.38M | 2.64M | 7.22M | 8.62M | 6.40M | 7.35M | 6.57M | 7.24M | 8.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 13.41M | | 14.81M | | | | |
|
Total Liabilities
|
| | 2.19M | | 3.24M | 3.65M | 3.25M | 3.76M | 3.49M | 3.24M | 2.72M | 2.97M | 4.35M | 4.68M | 4.40M | 16.44M | 13.28M | 7.80M | 5.84M | 12.93M | 14.08M | 6.41M | 7.35M | 6.57M | 7.24M | 8.05M | 8.03M | 8.40M | 8.14M | 9.30M | 8.33M | 8.73M | 8.70M | 16.95M | 15.70M | | | | 10.23M | 9.56M | 10.09M | 11.47M | 12.85M | 12.31M | 12.27M | 14.29M | 15.97M | 16.75M | 13.79M | 13.10M | 15.41M | 14.44M | 12.67M | 12.32M | 14.11M | 13.53M | 11.97M | 14.85M | 13.44M | 11.07M | 10.25M | 8.00M |
|
Total Debt
|
| | 0.01M | | 1.04M | 0.03M | | | | | 0.09M | | | | | | | | | | | | | | | | | | | 0.81M | 0.50M | 0.73M | 0.85M | 1.73M | 1.53M | 1.34M | 0.28M | | | 9.46M | 1.10M | 0.78M | 0.46M | 0.14M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | |
|
Common Equity
|
| | -0.08M | | 0.63M | -0.73M | -1.85M | -2.73M | -2.09M | -0.86M | -1.31M | -1.95M | -2.70M | -1.29M | -1.45M | -3.27M | -1.10M | 3.00M | 4.26M | 0.14M | -1.58M | 16.24M | 14.19M | 12.68M | 11.36M | 10.62M | 8.99M | 7.41M | 6.18M | 5.84M | 5.29M | 3.70M | 2.27M | 7.87M | 7.22M | 6.61M | 13.93M | 15.95M | 13.72M | 7.83M | 21.04M | 30.21M | 31.93M | 63.54M | 75.47M | 74.29M | 74.83M | 72.49M | 72.23M | 70.89M | 70.27M | 67.83M | 66.36M | 64.47M | 65.31M | 62.50M | 60.77M | 53.29M | 48.78M | 48.27M | 49.38M | 49.88M |
|
Shareholder's Equity
|
| | -0.08M | | 0.63M | -0.73M | -1.85M | -2.73M | -2.09M | -0.86M | -1.31M | -1.95M | -2.70M | -1.29M | -1.45M | -3.27M | -1.10M | 3.00M | 4.26M | 0.14M | -1.58M | 16.24M | 14.19M | 12.68M | 11.36M | 10.62M | 8.99M | 7.41M | 6.18M | 5.84M | 5.29M | 3.70M | 2.27M | 7.87M | 7.22M | 6.61M | 13.93M | 15.95M | 13.72M | 7.83M | 21.04M | 30.21M | 31.93M | 63.54M | 75.47M | 74.29M | 74.83M | 72.49M | 72.23M | 70.89M | 70.27M | 67.83M | 66.36M | 64.47M | 65.31M | 62.50M | 60.77M | 53.29M | 48.78M | 48.27M | 49.38M | 49.88M |
|
Liabilities and Shareholders Equity
|
| | 2.11M | | 3.87M | 2.93M | 1.40M | 1.02M | 1.40M | 2.38M | 1.40M | 1.02M | 1.65M | 3.40M | 2.95M | 13.17M | 12.18M | 10.80M | 10.10M | 13.07M | 12.49M | 22.65M | 21.54M | 19.25M | 18.61M | 18.67M | 17.02M | 15.82M | 14.32M | 15.14M | 13.63M | 12.43M | 10.97M | 24.82M | 22.92M | 22.34M | 27.36M | 24.73M | 23.94M | 17.28M | 31.13M | 41.68M | 44.78M | 75.85M | 87.74M | 88.58M | 90.80M | 89.24M | 86.01M | 83.99M | 85.67M | 82.26M | 79.02M | 76.78M | 79.43M | 76.03M | 72.74M | 68.14M | 62.22M | 59.34M | 59.63M | 57.87M |
|
Treasury Shares
|
| | | | | | | | 0.05M | 0.07M | | 0.10M | 0.00M | | | | -24.41M | 26.81M | | | | | | | 0.01M | 0.01M | | | | 0.00M | 0.01M | 0.08M | 0.10M | 0.08M | 0.16M | 0.14M | 0.26M | 0.42M | 0.37M | 0.55M | 1.09M | 0.99M | 0.97M | 0.03M | 0.48M | 0.43M | 0.09M | 0.48M | 0.70M | 1.01M | 0.33M | 1.44M | 0.25M | 0.37M | 0.96M | 0.37M | 0.37M | 0.39M | 0.59M | 0.77M | 0.89M | 0.89M |
|
Retained Earnings
|
| | -14.15M | | -15.40M | -16.99M | -18.13M | -19.05M | -20.89M | -21.84M | -22.80M | -23.69M | -24.58M | -25.56M | -26.13M | -26.69M | -24.67M | -23.98M | -22.94M | -27.21M | -29.20M | -31.84M | -34.25M | -36.84M | -38.47M | -39.98M | -41.81M | -44.53M | -45.98M | -46.53M | -47.28M | -49.42M | -51.07M | -52.40M | -53.09M | -54.93M | -56.92M | -58.09M | -60.38M | -66.43M | -68.27M | -69.41M | -70.49M | -72.39M | -72.54M | -73.95M | -73.63M | -76.11M | -76.28M | -77.19M | -78.10M | -80.91M | -81.94M | -83.93M | -85.44M | -88.71M | -90.91M | -99.67M | -104.30M | -104.44M | -103.23M | -103.09M |
|
Preferred Shares
|
| | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |