|
Cash & Equivalents
|
0.82M | 0.21M | 0.63M | 0.16M | 0.10M | 0.37M | 0.10M | 0.11M | 0.12M | 0.27M | 0.17M | 0.12M | 0.17M | 0.40M | 1.15M | 1.40M | 1.12M | 10.28M | 10.37M | 9.33M | 1.45M | 4.39M | 4.19M | 2.67M | 3.18M | 2.32M | 3.60M | 2.94M | 2.95M | 2.31M | 2.64M | 2.09M | 0.87M | 0.41M | 2.00M | 2.74M | 2.34M | 1.71M | 1.52M | 0.77M | 16.61M | 14.45M | 14.22M | 16.95M | 16.00M | 14.50M | 14.76M | 13.25M | 10.96M | 9.81M | 8.72M | 2.28M | 3.70M | 2.17M | 2.98M | 4.01M | 5.75M | 4.78M | 3.30M | 2.25M | 1.30M | 1.35M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | 9.50M | 9.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.43M | 1.98M | 2.45M | 2.98M | 1.00M | | | | | | |
|
Cash & Current Investments
|
0.82M | 0.21M | 0.63M | 0.16M | 0.10M | 0.37M | 0.10M | 0.11M | 0.12M | 0.27M | 0.17M | 0.12M | 0.17M | 0.40M | 1.15M | 1.40M | 10.62M | 19.78M | 10.37M | 9.33M | 1.45M | 4.39M | 4.19M | 2.67M | 3.18M | 2.32M | 3.60M | 2.94M | 2.95M | 2.31M | 2.64M | 2.09M | 0.87M | 0.41M | 2.00M | 2.74M | 2.34M | 1.71M | 1.52M | 0.77M | 16.61M | 14.45M | 14.22M | 16.95M | 16.00M | 14.50M | 14.76M | 13.25M | 10.96M | 9.81M | 8.72M | 6.71M | 5.68M | 4.62M | 5.95M | 5.01M | 5.75M | 4.78M | 3.30M | 2.25M | 1.30M | 1.35M |
|
Receivables - Net
|
| | 0.80M | | 1.69M | 1.04M | 1.15M | 1.07M | 1.08M | 0.79M | 0.98M | 1.32M | 1.06M | 1.57M | 1.53M | 1.22M | 1.44M | 1.62M | 1.54M | 0.76M | 1.15M | 1.57M | 1.44M | 2.27M | 2.58M | 2.55M | 2.99M | 2.48M | 1.42M | 2.00M | 1.54M | 1.92M | 3.93M | 1.70M | 1.98M | 1.51M | 1.66M | 1.24M | 1.71M | 1.29M | 0.11M | 0.96M | 1.08M | 0.98M | 0.81M | 0.97M | 0.94M | 1.06M | 0.83M | 1.09M | 0.69M | 0.91M | 0.79M | 0.59M | 0.31M | 0.66M | 0.39M | 0.55M | 0.48M | 0.52M | 0.68M | 0.71M |
|
Receivables - Other
|
| | | | | | | | | | | 0.45M | 0.45M | 0.45M | 0.02M | 0.05M | 0.06M | 0.12M | 0.13M | 0.18M | 0.34M | 0.09M | 0.36M | 0.06M | 0.07M | 1.85M | 2.71M | 0.68M | 0.36M | 0.71M | 1.73M | 1.73M | 2.82M | 1.26M | 0.10M | 0.05M | | | | | 1.40M | 1.40M | 1.40M | 0.27M | | | | 0.27M | 0.27M | | | | | | | | | | | | | |
|
Receivables
|
| | 0.80M | | 1.69M | 1.04M | 1.15M | 1.07M | 1.08M | 0.79M | 0.98M | 1.77M | 1.51M | 2.02M | 1.56M | 1.27M | 1.50M | 1.74M | 1.67M | 0.95M | 1.49M | 1.66M | 1.79M | 2.33M | 2.65M | 4.40M | 5.71M | 3.16M | 1.78M | 2.71M | 3.26M | 3.65M | 6.74M | 2.95M | 2.08M | 1.56M | 1.66M | 1.24M | 1.71M | 1.29M | 1.51M | 2.36M | 2.48M | 1.25M | 0.81M | 0.97M | 0.94M | 1.33M | 1.10M | 1.09M | 0.69M | 0.91M | 0.79M | 0.59M | 0.31M | 0.66M | 0.39M | 0.55M | 0.48M | 0.52M | 0.68M | 0.71M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | 0.14M | 0.17M | 0.15M | 0.17M | 0.22M | 0.09M | 0.05M | 0.07M | 0.07M | 0.11M | 0.10M | |
|
Work In Process
|
| | | | | | 0.19M | | | | 0.16M | | | | 0.14M | | | | 0.03M | | | | 0.01M | | | | 0.03M | | | | | | | | | | | | 0.10M | | | | 0.33M | 0.34M | 0.18M | 0.09M | 0.08M | 0.18M | 0.17M | 0.16M | 0.14M | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 0.60M | | | | 0.48M | | | | 1.19M | | | | 2.47M | | | | 4.25M | | | | 4.57M | | | | | | | | | | | | 1.31M | | | | 1.89M | 1.34M | 0.76M | 1.06M | 1.12M | 1.32M | 0.83M | 0.90M | 1.32M | 1.54M | 1.83M | 2.09M | 2.40M | 2.77M | 3.28M | 3.64M | 3.64M | 4.05M | 3.68M | |
|
Inventory
|
| | 0.99M | | 0.60M | 0.73M | 0.79M | 0.59M | 0.51M | 0.67M | 0.64M | 0.63M | 0.86M | 0.87M | 1.32M | 1.74M | 1.96M | 2.24M | 2.50M | 2.77M | 3.24M | 2.80M | 4.26M | 3.90M | 4.27M | 4.32M | 4.60M | 4.53M | 4.50M | 4.17M | 3.38M | 3.27M | 2.31M | 2.25M | 1.92M | 1.86M | 1.27M | 1.62M | 1.62M | 1.72M | 1.85M | 2.23M | 2.42M | 2.02M | 1.48M | 1.68M | 1.54M | 1.79M | 1.51M | 1.55M | 1.79M | 2.04M | 2.19M | 2.48M | 2.64M | 2.86M | 3.33M | 3.71M | 3.71M | 4.16M | 3.90M | 4.13M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.18M | 0.18M | 0.36M | 1.11M | 1.11M | 1.80M | 0.79M | 0.05M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.73M | | 0.73M | 0.73M | 0.95M | 0.94M | 0.94M | 0.94M | 0.48M | 0.43M | 0.51M | 0.50M | 0.73M | 1.76M | 1.45M | 1.09M | 0.72M | 0.69M | 0.72M | 1.21M | 1.22M | 1.25M | 1.22M | 1.27M | 0.70M | 0.86M | 0.85M | 0.99M | 0.70M | 0.98M | 0.86M | 0.88M | 0.65M | 0.60M | 0.53M | 0.63M | 0.71M | 0.78M | 0.84M | 0.72M | 0.42M | 0.75M | 1.39M | 1.51M | 1.31M | 1.22M | 1.63M | 1.60M | 1.33M | 1.20M | 1.30M | 1.70M | 1.40M | 1.42M | 1.30M | 1.01M | 1.30M | 1.00M | 1.13M | 1.41M |
|
Current Assets
|
| | 3.39M | | 3.39M | 3.11M | 3.30M | 3.01M | 2.96M | 2.83M | 2.50M | 2.66M | 2.76M | 3.60M | 4.88M | 6.37M | 15.64M | 15.61M | 15.58M | 15.07M | 14.41M | 13.27M | 11.82M | 9.36M | 11.69M | 10.74M | 13.34M | 11.34M | 11.50M | 11.59M | 12.02M | 11.01M | 10.98M | 7.06M | 5.86M | 7.31M | 6.30M | 5.76M | 6.08M | 5.26M | 19.88M | 18.89M | 18.55M | 21.66M | 20.11M | 19.16M | 18.93M | 18.23M | 15.71M | 14.51M | 12.97M | 11.58M | 10.50M | 9.97M | 10.79M | 10.81M | 11.49M | 10.70M | 9.29M | 8.62M | 7.63M | 8.11M |
|
Property, Plant & Equipment (Net)
|
| | 0.07M | | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.04M | 0.08M | 0.09M | 0.09M | 0.12M | 0.12M | 0.24M | 0.22M | 0.20M | 0.18M | 0.16M | 0.14M | 0.17M | 0.12M | 0.14M | 0.12M | 0.11M | 0.09M | 0.08M | 0.08M | 0.07M | 0.06M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M |
|
Long-Term Investments
|
| | 0.08M | | 0.08M | 0.19M | 0.12M | 0.08M | 0.08M | 0.08M | | 0.05M | 0.05M | 0.05M | 0.92M | 0.85M | 1.00M | 1.00M | 0.89M | 0.45M | 0.28M | 0.16M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 0.94M | | 0.92M | 0.71M | 0.70M | 0.69M | 0.67M | 0.66M | 0.65M | 0.64M | 0.63M | 0.61M | 0.59M | 0.57M | 0.55M | 0.53M | 0.53M | 0.51M | 0.50M | 0.48M | 0.72M | 0.71M | 0.70M | 0.68M | 1.38M | 0.64M | 0.63M | 3.15M | 4.02M | 4.02M | 4.02M | 4.02M | 4.02M | 0.42M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 0.21M | 0.20M | 0.19M | 1.38M | 0.17M | 0.16M | 0.16M | 0.15M | 0.13M | 0.11M | 0.10M |
|
Goodwill & Intangibles
|
| | 0.94M | | 0.92M | 0.71M | 0.70M | 0.69M | 0.67M | 0.66M | 0.65M | 0.64M | 0.63M | 0.61M | 0.59M | 0.57M | 0.55M | 0.53M | 0.53M | 0.51M | 0.50M | 0.48M | 0.72M | 0.71M | 0.70M | 0.68M | 1.38M | 0.64M | 0.63M | 3.15M | 4.02M | 4.02M | 4.02M | 4.02M | 4.02M | 0.42M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 0.21M | 0.20M | 0.19M | 1.38M | 0.17M | 0.16M | 0.16M | 0.15M | 0.13M | 0.11M | 0.10M |
|
Other Non-Current Assets
|
| | 0.06M | | 0.02M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 1.58M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Non-Current Assets
|
| | 3.22M | | 3.99M | 3.93M | 3.69M | 3.47M | 3.31M | 3.10M | 3.16M | 3.17M | 2.88M | 2.75M | 3.18M | 1.72M | 1.62M | 1.66M | 1.90M | 1.59M | 0.93M | 0.79M | 0.90M | 2.47M | 1.37M | 1.75M | 2.47M | 2.74M | 2.84M | 3.95M | 3.61M | -4.61M | 2.45M | 0.57M | 0.54M | 0.65M | 0.49M | 0.49M | 5.08M | 1.11M | 1.08M | 1.05M | 4.04M | 0.98M | 0.95M | 0.92M | 0.88M | 0.84M | -2.01M | 0.76M | 0.73M | 0.69M | 0.87M | 1.40M | 0.58M | 0.54M | 0.51M | 0.48M | 0.51M | 0.46M | 0.42M | 0.38M |
|
Assets
|
| | 6.61M | | 7.38M | 7.05M | 6.99M | 6.48M | 6.26M | 5.93M | 5.66M | 5.83M | 5.64M | 6.35M | 8.06M | 8.09M | 17.26M | 17.27M | 17.48M | 16.65M | 15.34M | 14.06M | 12.81M | 11.83M | 12.60M | 11.62M | 14.18M | 15.63M | 13.10M | 15.54M | 15.63M | 6.40M | 13.43M | 7.63M | 6.40M | 7.96M | 6.79M | 6.24M | 6.56M | 6.37M | 20.96M | 19.95M | 19.57M | 22.64M | 21.06M | 20.08M | 19.81M | 19.07M | 13.70M | 15.28M | 13.70M | 12.27M | 11.37M | 11.37M | 11.37M | 11.35M | 12.01M | 11.17M | 9.80M | 9.09M | 8.05M | 8.49M |
|
Accounts Payables
|
| | 2.88M | | 2.89M | 2.70M | 3.93M | 3.41M | 3.09M | 2.61M | 2.34M | 2.03M | 1.51M | 1.81M | 2.02M | 1.22M | 0.98M | 1.34M | 2.44M | 1.23M | 1.14M | 2.13M | 2.09M | 3.24M | 3.99M | 4.40M | 1.34M | 1.08M | 0.99M | 0.90M | 0.99M | 1.56M | 1.37M | 1.45M | 1.81M | 1.40M | 1.28M | 1.55M | 1.38M | 1.44M | 0.52M | 0.67M | 0.48M | 0.69M | 0.58M | 0.74M | 0.78M | 0.12M | 1.39M | 1.28M | 1.10M | 0.82M | 0.67M | 1.15M | 0.69M | 1.11M | 1.40M | 1.14M | 1.02M | 1.92M | 1.45M | 2.01M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.28M | 0.28M | 0.28M | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 2.88M | | 2.89M | 2.70M | 3.93M | 3.41M | 3.09M | 2.61M | 2.34M | 2.03M | 1.51M | 1.81M | 2.02M | 1.22M | 0.98M | 1.34M | 2.44M | 1.23M | 1.14M | 2.13M | 2.09M | 3.24M | 3.99M | 4.40M | 1.34M | 1.08M | 0.99M | 0.90M | 0.99M | 1.56M | 1.37M | 1.45M | 1.81M | 1.40M | 1.28M | 1.55M | 1.38M | 1.44M | 0.79M | 0.94M | 0.76M | 0.97M | 0.58M | 0.74M | 0.78M | 0.12M | 1.39M | 1.28M | 1.10M | 0.82M | 0.67M | 1.15M | 0.69M | 1.11M | 1.40M | 1.14M | 1.02M | 1.92M | 1.45M | 2.01M |
|
Accumulated Expenses
|
| | 0.51M | | 1.07M | 0.88M | 0.41M | 0.77M | 0.83M | 0.92M | 0.58M | 0.55M | 0.61M | 0.75M | 0.52M | 0.48M | 0.75M | 0.61M | 0.98M | | | 1.35M | 1.56M | 1.38M | 1.49M | 1.74M | 1.44M | 1.29M | 1.65M | 2.16M | 2.18M | 1.93M | 1.94M | 2.00M | 0.79M | 1.55M | 1.46M | 0.70M | 0.78M | 0.83M | 1.05M | 1.15M | 0.82M | 1.18M | 1.39M | 1.34M | 1.42M | 1.34M | 0.95M | 1.05M | 1.12M | 1.03M | 1.42M | 1.11M | 1.51M | 1.24M | 1.07M | 1.27M | 1.80M | 1.32M | 1.39M | 1.18M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 0.07M | | | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.09M | 0.05M | 0.01M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.13M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 0.51M | 0.21M | 0.05M | | | | | | | | | 1.00M | 0.36M | 0.66M | 0.71M | 1.73M | 1.73M | 2.82M | 1.26M | 0.42M | 0.43M | 0.37M | 0.37M | 0.34M | 0.34M | 0.34M | 0.34M | 0.24M | 0.24M | 0.34M | 0.41M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 3.39M | | 3.96M | 3.59M | 4.61M | 4.17M | 3.92M | 3.52M | 3.27M | 2.96M | 2.53M | 2.55M | 2.54M | 2.21M | 1.95M | 2.00M | 2.44M | 1.86M | 1.94M | | 3.64M | | | | 5.65M | 3.62M | 4.04M | 5.05M | 6.73M | 7.00M | 8.11M | 6.58M | 4.87M | 5.22M | 5.95M | 7.65M | 4.93M | 5.24M | 3.37M | 3.49M | 2.88M | 3.04M | 2.95M | 3.53M | 3.10M | 3.83M | 3.39M | 3.68M | 3.30M | 2.65M | 3.11M | 3.28M | 3.08M | 3.64M | 3.83M | 3.76M | 3.74M | 4.44M | 3.77M | 5.03M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 434.00 | | | | 0.05M | 0.05M | 0.04M | 0.03M |
|
Non-Current Debt
|
| | 0.44M | | 0.44M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | 0.39M | 0.49M | 0.84M | 0.83M | -1.14M | -1.64M | 0.18M | 0.27M | 0.04M | -0.04M | 0.30M | 0.30M | 0.26M | 0.16M | 0.15M | 0.13M | -0.01M | -0.02M | -0.03M | -0.05M | -0.07M | -0.08M | -0.07M | -0.08M | -0.09M | -0.11M | -0.12M | -0.14M | -0.15M | -0.17M | -0.19M | -0.21M | -0.22M | -0.23M | -0.24M | -0.25M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.09M | 0.05M | 0.02M | 0.68M | 0.66M | 0.65M | 0.63M | 0.61M | 0.52M | 0.58M | 0.56M | 0.54M | 0.52M | 0.50M | 0.48M | 0.36M | 0.33M | 0.31M | 0.39M | 0.25M | 0.23M | 0.20M | 0.17M | 0.13M | 0.10M | 0.07M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.37M | 1.42M | 3.22M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 0.88M | | 1.31M | 1.32M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | | | | | | | | | | | | | | | | | | | | | | 4.50M | 4.87M | 4.53M | 4.43M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | | | | | | | | 3.72M | 3.41M | 2.98M | 2.55M | 2.54M | | | | 2.49M | | | | 0.58M | 9.90M | 4.43M | 4.41M | 5.65M | 11.88M | 5.44M | 6.45M | 8.13M | 8.40M | 8.11M | 6.58M | 4.87M | 5.24M | 5.95M | 7.65M | 4.93M | 5.89M | 4.00M | 4.10M | 3.46M | 3.60M | 3.49M | 4.05M | 3.59M | 4.30M | 3.84M | 4.10M | 3.70M | 3.02M | 3.45M | 3.59M | 3.36M | 3.89M | 4.05M | 3.95M | 3.96M | 4.63M | 4.71M | 5.94M |
|
Total Debt
|
| | 0.44M | | 0.44M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | |
|
Common Equity
|
| | 2.33M | | 2.11M | 2.14M | 1.94M | 1.86M | 1.89M | 1.96M | 1.94M | 2.42M | 2.66M | 3.79M | 5.52M | 5.88M | 15.31M | 15.27M | 15.04M | 14.80M | 13.40M | 11.93M | 9.17M | 1.93M | 8.61M | 7.22M | 8.54M | 8.56M | 7.66M | 9.09M | 7.50M | 5.95M | 5.32M | 1.05M | 1.53M | 2.73M | 0.87M | -1.40M | 1.70M | 0.57M | 17.04M | 15.92M | 16.20M | 19.14M | 17.69M | 16.16M | 16.37M | 14.77M | 12.68M | 11.39M | 10.23M | 9.48M | 7.70M | 6.99M | 8.01M | 7.46M | 7.95M | 7.22M | 5.83M | 4.46M | 3.34M | 2.55M |
|
Shareholder's Equity
|
| | 2.33M | | 2.11M | 2.14M | 1.94M | 1.86M | 1.89M | 1.96M | 1.94M | 2.42M | 2.66M | 3.79M | 5.52M | 5.88M | 15.31M | 15.27M | 15.04M | 14.80M | 13.40M | 11.93M | 9.17M | 1.93M | 8.61M | 7.22M | 8.54M | 8.56M | 7.66M | 9.09M | 7.50M | 5.95M | 5.32M | 1.05M | 1.53M | 2.73M | 0.87M | -1.40M | 1.70M | 0.57M | 17.04M | 15.92M | 16.20M | 19.14M | 17.69M | 16.16M | 16.37M | 14.77M | 12.68M | 11.39M | 10.23M | 9.48M | 7.70M | 6.99M | 8.01M | 7.46M | 7.95M | 7.22M | 5.83M | 4.46M | 3.34M | 2.55M |
|
Liabilities and Shareholders Equity
|
| | 6.61M | | 7.38M | 7.05M | 6.99M | 6.48M | 6.26M | 5.93M | 5.66M | 5.83M | 5.64M | 6.35M | 8.06M | 8.09M | 17.26M | 17.27M | 17.48M | 16.65M | 15.34M | 14.06M | 12.81M | 11.83M | 12.60M | 11.62M | 14.18M | 15.63M | 13.10M | 15.54M | 15.63M | 6.40M | 13.43M | 7.63M | 6.40M | 7.96M | 6.79M | 6.24M | 6.56M | 6.37M | 20.96M | 19.95M | 19.57M | 22.64M | 21.06M | 20.08M | 19.81M | 19.07M | 13.70M | 15.28M | 13.70M | 12.27M | 11.37M | 11.37M | 11.37M | 11.35M | 12.01M | 11.17M | 9.80M | 9.09M | 8.05M | 8.49M |
|
Treasury Shares
|
| | 0.03M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Retained Earnings
|
| | -59.38M | | -59.82M | -60.46M | -60.86M | -61.22M | -61.38M | -61.36M | -61.73M | -61.58M | -61.51M | -61.29M | -60.27M | -60.07M | -60.24M | -60.60M | -61.97M | -62.39M | -64.46M | -66.03M | -67.43M | -68.19M | -69.81M | -71.64M | -73.38M | -73.89M | -75.37M | -76.78M | -78.57M | -80.44M | -81.78M | -86.18M | -86.00M | -86.78M | -87.82M | -90.66M | -93.52M | -95.12M | -98.32M | -99.81M | -100.89M | -101.86M | -104.54M | -106.58M | -107.70M | -109.61M | -112.50M | -114.44M | -116.41M | -117.72M | -120.00M | -121.40M | -123.34M | -124.80M | -124.60M | -126.02M | -128.05M | -130.05M | -131.53M | -132.70M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | | | | | | | | | | | | | | | | | | | | | | | | | | |