|
Cash & Equivalents
|
0.09M | 1.82M | 1.82M | 0.21M | 1.82M | 0.39M | 0.14M | 0.38M | 0.49M | 0.35M | 0.44M | 0.75M | 0.64M | 0.49M | 0.32M | 0.63M | 0.38M | 0.40M | 0.29M | 0.76M | 0.63M | 0.59M | 0.63M | 0.59M | 0.49M | 0.49M | 0.45M | 0.61M | 0.43M | 0.55M | 0.34M | 0.57M | 0.34M | 0.74M | 0.44M | 0.57M | 0.38M | 0.43M | 0.31M | 0.57M | 0.40M | 0.65M | 0.58M | 0.61M | 0.34M | 1.15M | 0.93M | 1.01M | 1.27M | 0.98M | 0.96M | 1.08M | 0.94M | 0.86M | 1.35M | 1.88M | 1.35M | 1.04M | 1.21M | 1.21M | 1.07M | 1.03M | 1.07M | 1.35M | 1.11M | 0.73M | 0.82M | 1.09M |
|
Cash & Current Investments
|
0.09M | 1.82M | 1.82M | 0.21M | 1.82M | 0.39M | 0.14M | 0.38M | 0.49M | 0.35M | 0.44M | 0.75M | 0.64M | 0.49M | 0.32M | 0.63M | 0.38M | 0.40M | 0.29M | 0.76M | 0.63M | 0.59M | 0.63M | 0.59M | 0.49M | 0.49M | 0.45M | 0.61M | 0.43M | 0.55M | 0.34M | 0.57M | 0.34M | 0.74M | 0.44M | 0.57M | 0.38M | 0.43M | 0.31M | 0.57M | 0.40M | 0.65M | 0.58M | 0.61M | 0.34M | 1.15M | 0.93M | 1.01M | 1.27M | 0.98M | 0.96M | 1.08M | 0.94M | 0.86M | 1.35M | 1.88M | 1.35M | 1.04M | 1.21M | 1.21M | 1.07M | 1.03M | 1.07M | 1.35M | 1.11M | 0.73M | 0.82M | 1.09M |
|
Receivables - Net
|
0.01M | -0.02M | -0.08M | -0.18M | -0.11M | -0.22M | 0.02M | -0.52M | -0.30M | 0.71M | 0.63M | 1.40M | 0.81M | 0.76M | 0.69M | 0.87M | 0.61M | 0.56M | 0.66M | 0.88M | 0.69M | 0.63M | 0.76M | 1.12M | 0.91M | 0.78M | 0.79M | 1.05M | 0.94M | 0.84M | 0.90M | 1.12M | 0.67M | 0.65M | 0.63M | 0.72M | 0.63M | 0.69M | 0.61M | 0.88M | 0.73M | 0.85M | 0.78M | 1.06M | 0.74M | 1.14M | 1.04M | 0.92M | 1.19M | 1.19M | 1.09M | 0.96M | 1.36M | 1.11M | 1.48M | 1.05M | 1.37M | 1.11M | 1.18M | 1.31M | 1.30M | 1.06M | 1.20M | 1.62M | 1.42M | 1.64M | 1.55M | 1.48M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | 0.40M | | | | 0.29M | 0.33M | 0.34M | 0.21M | 0.24M | 0.19M | 0.34M | 0.17M | 0.28M | 0.08M | 0.31M | 0.08M | 0.64M | 0.29M | 0.40M | 0.40M | 0.19M | 0.13M | 0.38M | 0.22M | 0.13M | 0.32M | 0.44M | 0.23M | 0.96M | 0.68M | 1.10M | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.01M | -0.02M | -0.08M | -0.18M | -0.11M | -0.22M | 0.02M | -0.52M | -0.30M | 0.71M | 0.63M | 1.40M | 0.81M | 0.76M | 0.69M | 0.87M | 0.61M | 0.96M | 0.66M | 0.88M | 0.69M | 0.92M | 1.09M | 1.46M | 1.12M | 1.03M | 0.98M | 1.38M | 1.10M | 1.12M | 0.98M | 1.43M | 0.75M | 1.29M | 0.92M | 1.12M | 1.03M | 0.88M | 0.74M | 1.27M | 0.95M | 0.98M | 1.10M | 1.51M | 0.97M | 2.10M | 1.72M | 2.01M | 1.19M | 1.19M | 1.09M | 0.96M | 1.36M | 1.11M | 1.48M | 1.05M | 1.37M | 1.11M | 1.18M | 1.31M | 1.30M | 1.06M | 1.20M | 1.62M | 1.42M | 1.64M | 1.55M | 1.48M |
|
Raw Materials
|
| | | | | | | | | | | | | 0.44M | | | | 0.53M | 0.48M | 0.49M | 0.43M | 0.56M | 0.45M | 0.47M | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | 0.11M | | | | 0.14M | 0.15M | 0.14M | 0.21M | 0.20M | 0.16M | 0.16M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | 0.59M | | | | 0.74M | 0.70M | 0.70M | 0.69M | 0.61M | 0.68M | 0.76M | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.19M | 0.70M | 0.77M | 0.89M | 0.99M | 0.91M | 1.19M | 1.14M | -0.57M | 1.13M | 2.04M | 1.15M | 1.33M | 1.14M | 1.29M | 1.36M | 1.47M | 1.41M | 1.34M | 1.33M | 1.33M | 1.37M | 1.29M | 1.39M | 1.32M | 1.33M | 1.50M | 1.39M | 1.48M | 1.50M | 1.58M | 1.72M | 1.71M | 1.64M | 1.70M | 1.62M | 1.58M | 1.75M | 1.82M | 1.83M | 1.94M | 1.83M | 2.04M | 2.04M | 2.07M | 1.99M | 2.33M | 2.63M | 3.06M | 3.39M | 3.50M | 3.63M | 3.81M | 3.82M | 3.66M | 3.93M | 4.44M | 4.20M | 4.05M | 3.49M | 3.47M | 3.29M | 3.00M | 3.24M | 3.46M | 3.58M | 3.81M | 3.35M |
|
Prepaid Assets
|
| 0.02M | 0.15M | 0.13M | 0.19M | -0.12M | 0.04M | 0.19M | 0.09M | 0.05M | 0.12M | 0.06M | 0.06M | 0.07M | 0.10M | 0.06M | 0.14M | 0.08M | 0.07M | 0.09M | 0.07M | 0.10M | 0.10M | 0.09M | 0.10M | 0.10M | 0.08M | 0.08M | 0.08M | 0.10M | 0.09M | 0.07M | 0.07M | 0.08M | 0.06M | 0.05M | 0.05M | 0.14M | 0.08M | 0.06M | 0.05M | 0.05M | 0.04M | 0.08M | 0.09M | 0.06M | 0.09M | 0.09M | 0.09M | 0.14M | 0.16M | 0.17M | 0.17M | 0.17M | 0.19M | 0.17M | 0.11M | 0.08M | 0.12M | 0.11M | 0.10M | 0.14M | 0.17M | 0.14M | 0.14M | 0.11M | 0.13M | 0.11M |
|
Current Assets
|
0.02M | 2.99M | 1.58M | 1.76M | 1.95M | 2.07M | 1.92M | 2.79M | 3.81M | 3.42M | 3.23M | 3.36M | 2.85M | 2.46M | 2.40M | 2.92M | 2.56M | 2.41M | 2.36M | 3.03M | 2.72M | 2.68M | 2.76M | 3.13M | 2.78M | 2.64M | 2.77M | 3.06M | 2.86M | 2.88M | 2.81M | 3.39M | 2.67M | 3.00M | 2.65M | 2.90M | 2.57M | 2.92M | 2.73M | 3.27M | 3.06M | 3.28M | 3.33M | 3.71M | 3.15M | 4.33M | 4.25M | 4.51M | 5.44M | 5.65M | 5.71M | 5.62M | 6.27M | 5.95M | 6.68M | 7.03M | 7.27M | 6.38M | 6.48M | 6.10M | 5.94M | 5.52M | 5.44M | 6.34M | 6.12M | 6.03M | 6.31M | 6.03M |
|
Construction in Progress
|
| 2.65M | 2.75M | 2.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.22M | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 1.14M | 1.17M | 1.15M | 1.09M | 1.08M | 1.05M | 1.02M | 1.03M | 0.93M | 0.94M | 0.85M | 0.83M | 0.74M | 0.80M | 0.86M | 0.79M | 0.76M | 0.74M | 0.69M | 0.66M | 0.63M | 0.58M | 0.56M | 0.64M | 0.63M | 0.76M | 0.82M | 0.90M | 0.87M | 0.84M | 0.95M | 0.91M | 0.87M | 0.88M | 0.85M | 0.81M | 0.79M | 0.80M | 0.76M | 0.73M | 0.79M | 0.76M | 0.72M | 0.71M | 0.94M | 0.91M | 1.28M | 1.74M | 1.93M | 1.92M | 1.86M | 2.08M | 2.03M | 1.98M | 1.96M | | 2.19M | 2.14M | 2.03M | 1.94M | 1.87M | 1.76M | 1.65M | 1.57M | 1.48M | 1.39M | 1.37M |
|
Goodwill
|
| | | | | | | | 1.92M | 1.63M | 1.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | 0.86M | 0.85M | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | 2.77M | 2.48M | 2.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | | | | 1.54M | | | | 0.00M | | | | 1.15M | 0.01M | 0.01M | 0.01M | 1.44M | | | | 1.53M | | |
|
Other Non-Current Assets
|
| | | | | 0.00M | | 0.01M | 0.03M | 1.19M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.09M | 0.08M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.08M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M |
|
Non-Current Assets
|
585.00 | 1.11M | 363.42M | 1.15M | 1.09M | 1.08M | 1.06M | 1.02M | 3.84M | 3.47M | 3.41M | 0.86M | 0.83M | 0.74M | 0.81M | 0.87M | 0.80M | 0.76M | 0.74M | 0.69M | 0.66M | 0.63M | 0.58M | 0.56M | 0.64M | 0.63M | 0.77M | 0.83M | 0.90M | 0.87M | 0.85M | 0.96M | 0.92M | 0.88M | 0.89M | 0.86M | 0.82M | 0.80M | 0.81M | 0.78M | 0.74M | 0.81M | 1.15M | 1.05M | 0.96M | 1.12M | 1.05M | 4.02M | 4.47M | 4.60M | 4.52M | 4.39M | 4.57M | 4.43M | 4.28M | 4.18M | 4.40M | 4.23M | 4.07M | 3.88M | 3.68M | 3.61M | 3.37M | 3.15M | 2.95M | 2.73M | 2.51M | 5.11M |
|
Assets
|
0.02M | 4.09M | 365.00M | 2.90M | 3.04M | 3.15M | 2.98M | 3.81M | 7.65M | 6.89M | 6.64M | 4.22M | 3.68M | 3.20M | 3.20M | 3.79M | 3.35M | 3.17M | 3.10M | 3.72M | 3.38M | 3.31M | 3.34M | 3.69M | 3.42M | 3.27M | 3.54M | 3.89M | 3.77M | 3.75M | 3.65M | 4.35M | 3.59M | 3.88M | 3.54M | 3.76M | 3.39M | 3.71M | 3.54M | 4.04M | 3.81M | 4.09M | 4.48M | 4.76M | 4.12M | 5.45M | 5.30M | 8.52M | 9.91M | 10.25M | 10.23M | 10.02M | 10.83M | 10.38M | 10.96M | 11.22M | 11.67M | 10.61M | 10.55M | 9.97M | 9.62M | 9.13M | 8.81M | 9.49M | 9.08M | 8.76M | 8.82M | 11.14M |
|
Accounts Payables
|
0.28M | 0.63M | -0.58M | 1.88M | 1.72M | 1.58M | 1.73M | 2.13M | 0.62M | 1.74M | 2.48M | 2.04M | 1.78M | 1.64M | 1.76M | 1.85M | 1.59M | 1.61M | 1.61M | 1.75M | 1.74M | 1.65M | 1.71M | 1.94M | 1.95M | 2.09M | 2.40M | 2.32M | 2.30M | 2.36M | 2.45M | 2.56M | 2.22M | 2.18M | 2.23M | 2.39M | 2.17M | 2.27M | 2.31M | 2.59M | 2.42M | 2.56M | 2.67M | 2.54M | 2.75M | 2.44M | 2.42M | 2.52M | 2.65M | 2.67M | 2.73M | 2.60M | 2.58M | 2.68M | 2.70M | 2.62M | 2.34M | 2.11M | 2.18M | 1.86M | 1.64M | 1.50M | 1.44M | 2.04M | 1.81M | 1.86M | 1.99M | 1.70M |
|
Notes Payables
|
| 0.29M | 0.11M | 0.11M | 0.12M | 0.36M | 0.36M | 0.15M | 0.15M | 0.70M | 0.71M | 0.60M | 0.81M | 0.84M | 0.75M | 0.89M | 0.78M | 0.66M | 0.62M | 0.70M | 0.81M | 0.99M | 0.97M | 0.69M | 0.68M | 0.48M | 0.49M | 0.70M | 0.50M | 1.05M | 1.00M | 0.64M | 0.85M | 0.22M | 0.53M | 0.52M | 0.89M | 0.18M | 0.20M | 0.17M | 0.14M | 0.20M | 0.19M | 0.15M | 0.13M | 0.48M | 0.14M | 0.42M | 0.73M | 0.85M | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.28M | 0.92M | -0.48M | 1.98M | 1.83M | 1.94M | 2.09M | 2.28M | 0.77M | 2.44M | 3.19M | 2.64M | 2.59M | 2.49M | 2.51M | 2.74M | 2.38M | 2.27M | 2.24M | 2.45M | 2.54M | 2.64M | 2.68M | 2.62M | 2.63M | 2.58M | 2.88M | 3.02M | 2.81M | 3.41M | 3.45M | 3.20M | 3.08M | 2.40M | 2.76M | 2.92M | 3.07M | 2.45M | 2.51M | 2.76M | 2.56M | 2.76M | 2.86M | 2.69M | 2.88M | 2.92M | 2.56M | 2.94M | 3.38M | 3.52M | 2.73M | 2.60M | 2.58M | 2.68M | 2.70M | 2.62M | 2.34M | 2.11M | 2.18M | 1.86M | 1.64M | 1.50M | 1.44M | 2.04M | 1.81M | 1.86M | 1.99M | 1.70M |
|
Accumulated Expenses
|
-0.06M | 0.15M | 0.12M | -0.03M | 0.14M | -0.02M | -0.04M | -0.03M | 0.34M | 0.23M | 0.32M | 0.23M | 0.34M | 0.26M | 0.31M | 0.25M | 0.30M | 0.23M | 0.31M | 0.25M | 0.31M | 0.22M | 0.31M | 0.30M | 0.35M | 0.46M | 0.38M | 0.32M | 0.43M | 0.48M | 0.41M | 0.52M | 0.42M | 0.54M | 0.41M | 0.50M | 0.42M | 0.56M | 0.44M | 0.51M | 0.42M | 0.62M | 0.49M | 0.65M | 0.42M | 0.62M | 0.54M | 0.47M | 0.56M | 0.69M | 0.58M | 0.53M | 0.62M | 0.55M | 0.79M | 0.68M | 0.83M | 0.42M | 0.56M | 0.48M | 0.63M | 0.51M | 0.69M | 0.62M | 0.69M | 0.55M | 0.73M | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | | | 0.69M | | | | 0.55M | 0.79M | 0.68M | 0.83M | 0.42M | 0.56M | 0.48M | 0.63M | 0.51M | 0.69M | 0.62M | 0.69M | 0.55M | 0.73M | 0.66M |
|
Short term Debt
|
240.00 | 0.15M | 0.00M | 0.12M | 0.12M | 0.32M | 0.31M | 0.67M | 0.50M | 0.46M | 0.32M | 0.75M | 0.43M | 0.51M | 0.44M | 0.47M | 0.42M | 0.37M | 0.53M | 0.90M | 0.65M | 0.70M | 0.78M | 0.82M | 0.81M | 1.85M | 0.74M | 0.93M | 2.10M | 2.40M | 2.62M | 2.36M | 2.10M | 2.12M | 1.98M | 1.87M | 2.07M | 2.36M | 2.56M | 2.65M | 2.22M | 2.37M | 2.44M | 2.53M | 2.19M | 2.01M | 1.81M | 1.85M | 2.20M | 1.60M | 1.43M | 1.36M | 1.53M | 1.62M | 1.81M | 1.78M | 1.94M | 1.66M | 1.51M | 1.49M | 1.50M | 1.64M | 1.87M | 2.12M | 1.74M | 1.95M | 1.94M | 1.92M |
|
Current Leases
|
| | | | | 0.08M | | | | 0.03M | | | | 0.03M | -0.03M | -0.03M | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.38M | 0.29M | 0.20M | 0.10M | 0.25M | 0.23M | 0.25M | 0.27M | 0.29M | 0.31M | 0.33M | 0.35M | 0.37M | 0.38M | 0.40M | 0.41M | 0.43M | 0.47M | 0.53M | 0.56M | 0.58M | 0.61M | 0.65M | 0.62M | 0.59M |
|
Current Deferred Revenue
|
| | | | | | | | | 0.05M | 0.04M | 0.03M | 0.01M | 0.03M | 0.04M | 0.03M | 0.02M | 0.07M | 0.23M | 0.07M | 0.08M | 0.08M | 0.05M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.03M | 3.06M | 2.12M | 2.43M | 2.32M | 2.75M | 2.84M | 3.76M | 4.05M | 4.62M | 4.96M | 4.37M | 4.14M | 3.63M | 3.66M | 4.71M | 4.28M | 3.64M | 3.58M | 4.75M | 4.51M | 4.36M | 4.40M | 4.26M | 4.22M | 4.41M | 4.71M | 4.52M | 4.84M | 5.24M | 5.48M | 5.43M | 4.75M | 4.83M | 4.62M | 4.76M | 4.66M | 5.20M | 5.31M | 5.75M | 5.05M | 5.55M | 5.96M | 6.10M | 5.65M | 5.75M | 5.54M | 5.10M | 5.63M | 5.21M | 5.00M | 4.78M | 5.04M | 5.17M | 5.65M | 5.44M | 5.49M | 4.58M | 4.67M | 4.25M | 4.24M | 4.18M | 4.55M | 5.36M | 4.86M | 5.01M | 5.28M | 4.87M |
|
Capital Leases
|
| 0.23M | 0.20M | 0.18M | 0.16M | 0.14M | 0.12M | 0.10M | 0.08M | 0.06M | | | | 0.04M | 0.03M | 0.05M | 0.02M | 0.04M | 0.06M | 0.05M | 0.06M | 0.07M | 0.06M | 0.08M | 0.14M | 0.15M | 0.12M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | 0.03M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 0.12M | 0.12M | 0.11M | 0.11M | 0.10M | 0.09M | 0.09M | 0.08M | 0.07M | 0.15M | 0.30M | 0.12M | 0.04M | | | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.61M | 0.58M | 0.55M | 0.98M | 0.49M | 0.46M | 1.11M | 0.85M | 0.69M | 0.94M | 0.76M | 1.09M | 1.16M | 1.10M | 0.72M | 0.44M | 0.30M | 0.17M | 0.54M | 0.66M | 0.62M | 0.59M | 0.54M | 0.36M | 0.43M | 0.44M | 0.75M | 1.29M | 1.33M | 1.26M | 1.44M | 1.18M | 0.88M | 0.73M | 0.93M | 1.15M | 1.25M | 1.16M | 1.06M | 0.85M | 0.53M | 0.34M | 0.67M | 0.70M | 0.72M | 0.77M |
|
Convertible Debt
|
| 0.29M | | | | 0.52M | | | | 0.57M | | | | | | | | 0.62M | | | | 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.02M | 0.36M | 0.35M | -0.01M | -0.02M | 0.33M | -0.01M | 0.32M | -0.03M | 0.30M | 0.25M | 0.25M | 0.25M | 0.22M | 0.19M | 0.19M | 0.19M | 0.13M | 0.11M | 0.09M | 0.07M | 0.04M | 0.13M | 0.23M | 0.22M | 0.21M | 0.21M | 0.20M | 0.20M | 0.19M | 0.18M | 0.17M | 0.16M | 0.15M | 0.14M | 0.13M | 0.11M | 0.10M | 0.08M | 0.07M | 0.05M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | 0.12M | 0.12M | 0.12M | 0.12M | 0.93M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | 2.44M | 2.73M | 2.42M | 2.61M | 2.55M | 2.47M | 2.07M | 2.32M | 2.24M | 2.15M | 1.67M | 1.97M | 1.87M | 1.76M | 1.15M | 1.54M | 1.42M | 1.29M | 0.51M | 1.02M | 3.63M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 0.30M | 0.18M | 0.35M | 0.51M | 0.10M | | 0.37M | 0.24M | 0.12M | | 0.32M | 0.19M | 0.14M | 0.39M | 0.23M | 0.51M | 0.33M | 0.17M | 0.53M | 0.37M | 0.19M | 0.03M | 0.36M | 0.20M | 0.24M | 0.35M | 0.18M | 0.28M | 0.33M | 0.19M | 0.06M | | | | | | | | | | | | 1.67M | | 1.44M | 1.29M | | | | | 0.55M | | 0.66M |
|
Total Non-Current Liabilities
|
| 1.05M | 1.17M | 1.16M | 1.13M | 1.14M | 1.11M | 1.34M | 1.66M | 0.90M | 0.48M | 0.77M | 0.42M | 0.89M | 0.85M | 0.27M | 0.43M | 1.10M | 4.17M | 0.45M | 0.43M | 0.84M | 0.90M | 5.33M | | 1.19M | 5.88M | 5.97M | 1.31M | 1.04M | 0.87M | 1.11M | 0.91M | 1.24M | 1.30M | 1.22M | 0.83M | 0.54M | 0.38M | 0.24M | 0.59M | 0.69M | 0.72M | 0.59M | 0.54M | 0.97M | 0.69M | 2.88M | 3.26M | 3.71M | 3.67M | 3.51M | 3.61M | 3.25M | 2.97M | 2.60M | 2.71M | 2.81M | 2.81M | 2.60M | 2.35M | 2.12M | 1.64M | 1.29M | 1.46M | 1.34M | 1.24M | 4.73M |
|
Total Liabilities
|
0.03M | 4.11M | 3.29M | 3.59M | 3.45M | 3.89M | 3.96M | 5.10M | 5.70M | 5.52M | 5.44M | 5.14M | 4.56M | 4.53M | 4.51M | 4.98M | 4.72M | 4.74M | 4.68M | 5.20M | 4.94M | 5.20M | 5.30M | 5.45M | 5.33M | 5.60M | 6.08M | 6.12M | 6.15M | 6.28M | 6.35M | 6.54M | 5.67M | 6.07M | 5.92M | 5.98M | 5.49M | 5.73M | 5.70M | 5.99M | 5.64M | 6.24M | 6.67M | 6.69M | 6.19M | 6.72M | 6.24M | 7.98M | 8.89M | 8.92M | 8.67M | 8.29M | 8.65M | 8.43M | 8.50M | 8.04M | 8.19M | 7.40M | 7.48M | 6.86M | 6.59M | 6.30M | 6.18M | 6.66M | 6.32M | 6.34M | 6.52M | 9.60M |
|
Total Debt
|
240.00 | 0.27M | 0.12M | 0.24M | 0.23M | 0.42M | 0.40M | 0.75M | 0.58M | 0.53M | 0.47M | 1.05M | 0.55M | 0.55M | 0.44M | 0.47M | 0.44M | 0.38M | 0.54M | 0.90M | 0.65M | 0.70M | 1.39M | 1.39M | 1.37M | 2.83M | 1.23M | 1.39M | 3.21M | 3.25M | 3.31M | 3.30M | 2.86M | 3.21M | 3.14M | 2.96M | 2.79M | 2.80M | 2.87M | 2.82M | 2.76M | 3.03M | 3.06M | 3.12M | 2.73M | 2.37M | 2.24M | 2.30M | 2.96M | 2.89M | 2.75M | 2.62M | 2.98M | 2.80M | 2.69M | 2.51M | 2.87M | 2.81M | 2.77M | 2.65M | 2.56M | 2.49M | 2.40M | 2.46M | 2.41M | 2.65M | 2.66M | 2.69M |
|
Common Equity
|
-0.01M | -0.03M | 365.00 | | | -0.74M | | | | 1.37M | 1.20M | -0.92M | -0.88M | -1.32M | -1.30M | -1.19M | -1.36M | -1.58M | -1.58M | -1.47M | -1.56M | -1.89M | -1.97M | -1.76M | -1.91M | -2.33M | -2.54M | -2.23M | -2.38M | -2.53M | -2.70M | -2.19M | -2.07M | -2.19M | -2.38M | -2.22M | -2.10M | -2.15M | -2.15M | -1.95M | -1.84M | -2.15M | -2.19M | -1.93M | -2.08M | -1.27M | -0.94M | 0.55M | 1.02M | 1.32M | 1.55M | 1.73M | 2.19M | 1.96M | 2.46M | 3.17M | 3.48M | 3.21M | 3.08M | 3.12M | 3.03M | 2.83M | 2.63M | 2.83M | 2.75M | 2.42M | 2.30M | 1.54M |
|
Shareholder's Equity
|
| -0.02M | -0.53M | -0.69M | -0.41M | -0.74M | -0.98M | -1.28M | 1.94M | 1.37M | 1.20M | -0.92M | -0.88M | -1.32M | -1.30M | -1.19M | -1.36M | -1.58M | -1.58M | -1.47M | -1.56M | -1.89M | -1.97M | -1.76M | -1.91M | -2.33M | -2.54M | -2.23M | -2.38M | -2.53M | -2.70M | -2.19M | -2.07M | -2.19M | -2.38M | -2.22M | -2.10M | -2.15M | -2.15M | -1.95M | -1.84M | -2.15M | -2.19M | -1.93M | -2.08M | -1.27M | -0.94M | 0.55M | 1.02M | 1.32M | 1.55M | 1.73M | 2.19M | 1.96M | 2.46M | 3.17M | 3.48M | 3.21M | 3.08M | 3.12M | 3.03M | 2.83M | 2.63M | 2.83M | 2.75M | 2.42M | 2.30M | 1.54M |
|
Liabilities and Shareholders Equity
|
0.02M | 4.09M | 365.00M | 2.90M | 3.04M | 3.15M | 2.98M | 3.81M | 7.65M | 6.89M | 6.64M | 4.22M | 3.68M | 3.20M | 3.20M | 3.79M | 3.35M | 3.17M | 3.10M | 3.72M | 3.38M | 3.31M | 3.34M | 3.69M | 3.42M | 3.27M | 3.54M | 3.89M | 3.77M | 3.75M | 3.65M | 4.35M | 3.59M | 3.88M | 3.54M | 3.76M | 3.39M | 3.71M | 3.54M | 4.04M | 3.81M | 4.09M | 4.48M | 4.76M | 4.12M | 5.45M | 5.30M | 8.52M | 9.91M | 10.25M | 10.23M | 10.02M | 10.83M | 10.38M | 10.96M | 11.22M | 11.67M | 10.61M | 10.55M | 9.97M | 9.62M | 9.13M | 8.81M | 9.49M | 9.08M | 8.76M | 8.82M | 11.14M |
|
Retained Earnings
|
-0.02M | -5.31M | -0.22M | -5.98M | -5.96M | -6.18M | -6.42M | -6.78M | -6.68M | -6.98M | -7.15M | -7.14M | -7.14M | -7.76M | -7.75M | -7.65M | -7.83M | -8.05M | -8.07M | -7.98M | -8.08M | -8.42M | -8.51M | -8.31M | -8.48M | -8.90M | -9.12M | -8.90M | -9.05M | -9.21M | -9.39M | -8.99M | -8.88M | -9.01M | -9.20M | -9.05M | -8.93M | -8.86M | -9.00M | -8.80M | -8.70M | -9.02M | -9.06M | -8.80M | -8.95M | -8.16M | -7.83M | -6.36M | -5.89M | -5.59M | -5.37M | -5.20M | -4.75M | -4.99M | -4.50M | -3.80M | -3.51M | -3.79M | -3.92M | -3.89M | -3.98M | -4.19M | -4.40M | -4.21M | -4.29M | -4.64M | -4.77M | -5.53M |
|
Preferred Shares
|
| 430.00 | | | | | | | | 430.00 | 430.00 | 430.00 | 430.00 | 430.00 | 430.00 | 430.00 | 430.00 | 430.00 | 430.00 | 430.00 | 430.00 | 430.00 | 430.00 | 430.00 | 430.00 | 430.00 | 430.00 | 430.00 | 430.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | 2.57M | 2.15M | 3.33M | 3.33M | 2.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |