|
Cash & Equivalents
|
10.24M | 12.10M | 12.10M | 10.99M | 12.89M | 10.34M | 9.41M | 11.87M | 7.97M | 12.43M | 8.43M | 6.12M | 4.65M | 7.22M | 12.73M | 8.39M | 6.59M | 6.93M | 10.50M | 10.32M | 7.76M | 7.88M | 5.43M | 5.60M | 7.21M | 3.38M | 2.38M | 1.43M | 3.50M | 9.43M | 9.51M | 7.40M | 5.72M | 6.08M | 3.20M | 8.34M | 6.83M | 5.21M | 3.18M | 2.93M | 3.67M | 9.02M | 6.94M | 5.71M | 8.78M | 13.41M | 11.95M | 10.51M | 10.29M | 9.03M | 7.50M | 5.64M | 3.93M | 3.87M | 5.36M | 3.75M | 4.41M | 3.47M | 2.92M | 1.82M | 0.75M | 0.78M | 0.43M | 8.47M | 5.34M | 2.31M |
|
Short-term Investments
|
| | 1.05M | | | 0.85M | | | 1.29M | 2.24M | 5.71M | 5.23M | 5.72M | 4.66M | 4.13M | 4.80M | 4.81M | 3.88M | 2.55M | 4.86M | 3.81M | 1.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
10.24M | 12.10M | 13.15M | 10.99M | 12.89M | 11.20M | 9.41M | 11.87M | 9.26M | 14.67M | 14.14M | 11.35M | 10.37M | 11.88M | 16.87M | 13.19M | 11.40M | 10.82M | 13.05M | 15.17M | 11.56M | 9.13M | 5.43M | 5.60M | 7.21M | 3.38M | 2.38M | 1.43M | 3.50M | 9.43M | 9.51M | 7.40M | 5.72M | 6.08M | 3.20M | 8.34M | 6.83M | 5.21M | 3.18M | 2.93M | 3.67M | 9.02M | 6.94M | 5.71M | 8.78M | 13.41M | 11.95M | 10.51M | 10.29M | 9.03M | 7.50M | 5.64M | 3.93M | 3.87M | 5.36M | 3.75M | 4.41M | 3.47M | 2.92M | 1.82M | 0.75M | 0.78M | 0.43M | 8.47M | 5.34M | 2.31M |
|
Receivables - Net
|
| | | | | | | | 3.57M | 1.82M | 0.00M | 1.01M | 0.01M | 0.13M | 0.94M | 0.92M | 0.11M | 0.27M | 0.78M | 0.26M | 0.44M | 0.36M | 0.27M | 0.28M | 0.39M | 0.54M | 0.54M | 1.50M | 1.49M | 2.08M | 2.12M | 2.33M | 3.60M | 2.23M | 3.63M | 2.23M | 2.02M | 2.61M | 3.38M | 2.43M | 1.54M | 1.50M | 1.07M | 0.95M | 1.39M | 1.12M | 1.10M | 1.04M | 1.23M | 0.84M | 1.67M | 0.20M | 1.10M | 2.13M | 1.97M | 1.83M | 2.62M | 0.92M | 0.68M | 0.73M | 0.55M | 0.70M | | | | 0.37M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | 0.14M | 0.14M | | 0.17M | 0.08M | | 0.14M | 0.32M | 0.10M | 0.10M | 0.02M | 0.10M | | 0.01M | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | 3.57M | 1.82M | 0.00M | 1.01M | 0.01M | 0.13M | 0.94M | 0.92M | 0.11M | 0.27M | 0.78M | 0.26M | 0.44M | 0.36M | 0.27M | 0.28M | 0.39M | 0.54M | 0.54M | 1.50M | 1.49M | 2.08M | 2.12M | 2.33M | 3.60M | 2.23M | 3.63M | 2.23M | 2.02M | 2.61M | 3.42M | 2.44M | 1.68M | 1.65M | 1.07M | 1.12M | 1.47M | 1.12M | 1.24M | 1.36M | 1.33M | 0.94M | 1.69M | 0.30M | 1.10M | 2.14M | 1.97M | 1.83M | 2.62M | 0.92M | 0.68M | 0.73M | 0.55M | 0.70M | | | | 0.37M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | 0.04M | | | | 0.26M | 0.26M | 1.17M | 1.24M | 0.66M | 0.82M | 0.83M | 0.77M | 0.51M | 0.56M | 0.44M | 0.39M | 0.30M | 0.27M | 0.27M | 0.20M | 0.22M | 0.19M | 0.17M | 0.18M | 0.18M | 0.17M | 0.18M | 0.17M | 0.16M | 0.19M | 0.29M | 0.27M | 1.18M | 1.27M | 1.34M | 1.20M | 1.27M | 1.08M | 1.05M | 1.03M | 0.94M | 0.16M | | | 0.13M | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.18M | 0.22M | 0.25M | 0.11M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | 0.04M | | | | 0.08M | 0.05M | 0.10M | 0.13M | 0.48M | 0.26M | 0.29M | 0.39M | 0.56M | 0.48M | 0.38M | 0.35M | 0.35M | 0.35M | 0.18M | 0.31M | 0.17M | 0.22M | 0.60M | 0.80M | 0.55M | 0.61M | 0.65M | 0.81M | 0.69M | 0.86M | 0.57M | 0.85M | 2.68M | 2.66M | 2.98M | 3.33M | 2.66M | 3.21M | 3.06M | 3.02M | 2.17M | 0.73M | | | 0.79M | | | |
|
Inventory
|
| | | | | | | | | | | | | | 0.02M | 0.06M | 0.05M | 0.06M | 0.07M | 0.15M | 0.22M | 0.41M | 0.52M | 0.49M | 1.45M | 1.58M | 1.34M | 1.20M | 1.11M | 1.08M | 0.87M | 0.77M | 0.67M | 0.60M | 0.50M | 0.48M | 0.32M | 0.39M | 0.28M | 0.30M | 0.66M | 0.84M | 0.49M | 0.55M | 0.63M | 0.79M | 0.61M | 0.85M | 0.68M | 0.97M | 3.22M | 3.44M | 3.80M | 4.07M | 3.44M | 3.80M | 3.66M | 3.49M | 0.50M | 0.66M | 0.70M | 0.47M | | | 0.47M | |
|
Prepaid Assets
|
14.96M | 13.03M | 0.74M | 17.52M | 16.17M | 0.49M | 13.11M | 14.67M | 0.59M | 0.29M | 0.42M | 0.43M | 10.37M | 11.88M | 0.45M | 13.19M | 11.40M | 3.88M | 0.88M | 4.86M | 3.81M | 1.25M | 0.73M | 5.60M | 7.21M | 3.38M | 0.26M | 0.43M | 0.47M | 1.83M | 1.97M | 1.04M | 0.97M | 1.03M | 1.66M | 1.75M | 1.60M | 1.32M | 1.76M | 1.45M | 1.63M | 1.14M | 0.89M | 0.66M | 1.12M | 0.69M | 0.58M | 0.75M | 0.56M | 0.66M | 0.78M | 0.75M | 0.63M | 0.54M | 0.56M | 0.52M | 0.52M | 0.33M | 0.26M | 0.37M | 0.26M | 0.33M | 0.27M | 0.57M | 0.30M | 0.22M |
|
Current Assets
|
| | 13.46M | | | 11.71M | | | 13.41M | 16.79M | 14.56M | 12.79M | 10.89M | 12.52M | 18.28M | 14.53M | 11.99M | 11.48M | 14.79M | 16.38M | 12.88M | 10.42M | 6.95M | 7.60M | 9.65M | 6.18M | 4.53M | 4.56M | 6.57M | 14.42M | 14.47M | 11.53M | 10.97M | 9.94M | 8.99M | 12.79M | 10.77M | 9.53M | 8.61M | 7.12M | 7.50M | 12.50M | 9.38M | 7.87M | 11.91M | 16.01M | 14.24M | 13.15M | 12.77M | 11.50M | 13.17M | 12.48M | 9.46M | 10.61M | 11.33M | 9.89M | 11.22M | 8.21M | 7.15M | 3.59M | 2.25M | 2.28M | 1.94M | 9.04M | 6.12M | 2.90M |
|
Property, Plant & Equipment (Net)
|
1.40M | 1.57M | 1.78M | 1.81M | 1.74M | 1.74M | | | 1.48M | 1.37M | 1.27M | 1.15M | 1.07M | 1.04M | 0.89M | 0.82M | 0.76M | 0.69M | 0.72M | 0.66M | 0.49M | 0.48M | 0.44M | 0.41M | 0.38M | 0.36M | 0.40M | 0.37M | 0.37M | 0.28M | 0.37M | 0.42M | 0.46M | 0.49M | 0.47M | 0.43M | 0.35M | 0.27M | 0.20M | 0.19M | 0.18M | 0.13M | 0.11M | 0.10M | 0.08M | 0.08M | 0.08M | 0.10M | 0.09M | 0.10M | 0.19M | 0.19M | 0.17M | 0.22M | 0.12M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.04M | 0.01M | 0.01M | 0.01M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53M | 4.53M | 4.53M | 4.53M | 0.35M | 0.35M | 0.35M | 0.35M | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.26M | 5.26M | 5.26M | 5.26M | 5.26M | 5.26M | 5.26M | 5.26M | 5.26M | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.79M | 9.79M | 9.79M | 9.79M | 5.61M | 5.61M | 5.61M | 5.61M | 5.26M | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 9.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | 0.22M | | | 0.15M | 0.14M | 0.14M | 0.10M | 0.12M | 0.12M | 0.06M | 0.06M | 0.07M | 0.07M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | 0.07M | 0.44M | 0.54M | 0.73M | 0.64M | 0.63M | 0.61M | 0.60M | 0.58M | 0.57M | 0.55M | 0.54M | 0.54M | 0.54M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.47M | 0.48M | 0.48M | 0.16M | 0.16M | 0.15M | 0.49M | 0.48M | 0.50M | 0.50M | 2.73M | 0.48M | 0.48M | 0.49M | 1.23M | 0.48M | 0.48M | 0.39M |
|
Non-Current Assets
|
| | 1.78M | | | 1.96M | | | 1.62M | 1.52M | 1.41M | 1.25M | 1.19M | 1.15M | 0.95M | 0.88M | 0.83M | 0.76M | 0.86M | 0.80M | 0.63M | 0.62M | 0.58M | 0.56M | 0.53M | 0.51M | 0.55M | 0.37M | 0.43M | 0.72M | 0.91M | 1.15M | 1.10M | 1.12M | 1.08M | 1.03M | 0.93M | 0.84M | 0.75M | 2.60M | 2.37M | 2.10M | 1.84M | 1.60M | 1.36M | 1.07M | 1.00M | 0.93M | 0.83M | 0.74M | 10.81M | 12.32M | 12.09M | 11.76M | 5.07M | 4.93M | 4.79M | 4.64M | 1.88M | 1.77M | 1.67M | 1.60M | 1.49M | 0.83M | 0.80M | 0.59M |
|
Assets
|
14.96M | 13.03M | 15.24M | 17.52M | 16.17M | 13.67M | 13.11M | 14.67M | 15.04M | 18.30M | 15.96M | 14.04M | 12.07M | 13.67M | 19.23M | 15.42M | 12.83M | 12.24M | 15.65M | 17.18M | 13.51M | 11.04M | 7.54M | 8.15M | 10.17M | 6.69M | 5.08M | 4.93M | 7.00M | 15.14M | 15.38M | 12.68M | 12.07M | 11.06M | 10.08M | 13.82M | 11.71M | 10.37M | 9.36M | 9.72M | 9.87M | 14.60M | 11.22M | 9.47M | 13.27M | 17.08M | 15.24M | 14.07M | 13.60M | 12.24M | 23.98M | 24.79M | 21.54M | 22.38M | 16.40M | 14.82M | 16.01M | 12.85M | 9.03M | 5.36M | 3.92M | 3.88M | 3.42M | 9.87M | 6.91M | 3.49M |
|
Accounts Payables
|
0.37M | 0.53M | 0.31M | 0.27M | 0.23M | 0.43M | 0.29M | 0.35M | 0.45M | 0.32M | 0.47M | 0.44M | 0.90M | 1.05M | 0.46M | 0.54M | 0.61M | 1.01M | 1.67M | 0.49M | 0.52M | 0.92M | 1.86M | 2.18M | 1.78M | 2.87M | 2.48M | 1.82M | 0.86M | 0.39M | 0.46M | 0.80M | 0.91M | 0.36M | 0.47M | 0.30M | 0.33M | 0.56M | 0.55M | 0.46M | 0.36M | 0.50M | 0.33M | 0.60M | 1.29M | 0.80M | 0.30M | 0.83M | 0.21M | 1.35M | 1.04M | 1.56M | 0.93M | 1.10M | 1.08M | 1.15M | 1.48M | 0.95M | 0.91M | 1.12M | 1.24M | 0.40M | 0.11M | 0.80M | 0.60M | 0.08M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | | | | | | | 0.54M | | | | | | 1.02M | | 1.16M | 1.20M | 1.25M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | 0.50M | | | |
|
Payables
|
0.37M | 0.53M | 0.31M | 0.27M | 0.23M | 0.43M | 0.29M | 0.35M | 0.45M | 0.32M | 0.47M | 0.44M | 0.90M | 1.05M | 0.46M | 0.54M | 0.61M | 1.01M | 1.67M | 0.49M | 0.52M | 0.92M | 1.86M | 2.18M | 1.78M | 2.87M | 4.14M | 1.82M | 0.86M | 0.39M | 0.46M | 0.80M | 0.91M | 0.90M | 0.47M | 0.30M | 0.33M | 0.56M | 0.55M | 1.48M | 0.36M | 1.66M | 1.53M | 1.85M | 1.40M | 0.90M | 0.30M | 0.83M | 0.21M | 1.35M | 1.04M | 1.56M | 0.93M | 1.10M | 1.08M | 1.15M | 1.48M | 0.95M | 0.91M | 1.12M | 1.24M | 0.40M | 0.61M | 0.80M | 0.60M | 0.08M |
|
Accumulated Expenses
|
| | 0.96M | 0.30M | | 1.04M | | | | | | | | | | | | | | | | | | | | | 1.98M | 2.02M | 1.92M | 1.88M | 2.01M | 1.83M | 1.66M | 2.42M | 1.67M | 2.85M | 2.67M | 2.75M | 3.25M | 2.86M | 1.93M | 1.64M | 1.78M | 1.33M | 1.28M | 1.66M | 2.12M | 1.85M | 1.88M | 1.32M | 2.09M | 2.72M | 2.26M | 2.17M | 2.72M | 2.81M | 2.75M | 1.87M | 1.17M | 1.27M | 1.30M | 1.15M | 0.58M | 1.78M | 1.02M | 0.81M |
|
Other Accumulated Expenses
|
| | | | | | | | 0.96M | 1.22M | 2.72M | 2.76M | 2.13M | 1.92M | 1.50M | 1.80M | 1.71M | 2.56M | 1.62M | 1.59M | 1.30M | 1.18M | 1.05M | 1.09M | 0.76M | 1.01M | 0.23M | 0.40M | 0.24M | 0.33M | 0.21M | 0.24M | 0.22M | 0.22M | 0.20M | 0.13M | 0.14M | 0.15M | 0.16M | 0.29M | 0.16M | 0.11M | 0.15M | 0.18M | 0.04M | 0.18M | 0.28M | 0.27M | 0.19M | 0.35M | 0.31M | 0.45M | 0.23M | 0.16M | 0.45M | 0.48M | 0.26M | 0.33M | 0.23M | 0.21M | 0.14M | 0.11M | 0.09M | 0.10M | 0.09M | 0.03M |
|
Short term Debt
|
| | 0.40M | | | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 1.41M | 0.95M | 0.42M | | | | | | 0.10M | | | | | | 1.19M | 1.27M | 1.14M | 0.97M | 0.66M | 0.05M | 0.07M | 0.08M | 0.11M | 0.15M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 1.06M | 1.06M | 0.93M | 0.77M | 0.62M | 0.40M | 0.42M | 0.40M | 0.30M | 0.20M | 0.20M | 0.47M | 0.47M | 0.45M | 0.45M | 0.47M | 0.48M | 0.48M | 0.37M | 0.38M | 0.38M | 0.39M | 0.40M | 0.40M | 0.41M | 0.42M |
|
Current Deferred Revenue
|
| | 3.74M | 0.66M | | 0.62M | | | 2.31M | 1.81M | 0.81M | 1.33M | 1.54M | 1.41M | 1.60M | 0.76M | 0.47M | 0.21M | 1.60M | 0.20M | 0.20M | 0.26M | 1.20M | 0.25M | 0.22M | 0.38M | 1.10M | 0.65M | 1.59M | 1.46M | 1.86M | 1.67M | 2.17M | 2.49M | 0.07M | 0.08M | 0.09M | 0.09M | 0.10M | | | | 0.04M | 0.56M | 0.12M | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 5.44M | | | 2.36M | | | 3.71M | 3.98M | 2.84M | 2.93M | 3.74M | 4.03M | 3.17M | 2.47M | 2.79M | 3.06M | 3.63M | 2.28M | 2.02M | 2.35M | 3.35M | 3.70M | 2.76M | 4.25M | 4.63M | 4.03M | 4.37M | 3.73M | 4.32M | 4.30M | 4.74M | 5.26M | 4.98M | 3.22M | 3.06M | 3.38M | 3.85M | 5.41M | 3.35M | 6.25M | 5.69M | 5.48M | 4.30M | 3.00M | 2.83M | 3.08M | 2.39M | 2.87M | 3.44M | 4.78M | 3.66M | 3.71M | 4.26M | 4.42M | 6.07M | 4.57M | 4.28M | 3.92M | 3.61M | 1.98M | 2.84M | 3.07M | 2.14M | 1.45M |
|
Capital Leases
|
| | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 3.06M | 0.52M | | | | | | | | | | | | 1.11M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 1.65M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.05M | | | | | | 1.57M | 1.26M | 0.94M | 0.87M | 0.54M | 0.21M | 0.67M | 0.73M | 1.04M | 1.08M | 1.53M | 1.60M | 1.60M | 2.21M | 2.00M | 1.99M | 2.19M | 2.02M | 2.25M | 3.12M | 2.13M | 1.91M | 1.99M | 1.81M | 2.00M | 1.57M | 0.53M | 0.26M | 0.24M | 0.21M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | | | | | | | | | | | | | | | | | | | | | | | | 0.53M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | | 1.19M | | | |
|
Non-Current Deferred Tax Liability
|
| | | -0.32M | | | | | | | | | | | 0.25M | | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 0.89M | 0.63M | 0.51M | 0.41M | 0.30M | 0.20M | 0.09M | 0.01M | 0.01M | 0.00M | 0.25M | 1.92M | 1.80M | 1.71M | 1.59M | 1.51M | 1.38M | 1.24M | 1.11M | 1.04M | 0.93M | 0.82M | 0.71M | 0.64M | 0.52M | 0.41M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 2.72M | | 2.13M | 1.92M | 1.28M | 1.80M | 1.70M | 2.56M | 1.84M | 1.32M | 0.52M | 0.62M | 0.17M | 0.14M | 0.14M | | 1.45M | 1.83M | 2.26M | 2.34M | 1.45M | 1.68M | 1.61M | 1.89M | 1.49M | 1.27M | 0.79M | 0.52M | 0.20M | 0.43M | 0.67M | 3.90M | 4.05M | 3.94M | 7.68M | | | | | | 9.56M | 0.34M | 0.34M | 2.83M | | | | | 0.33M | 0.23M | | | | 0.90M | 100.00M | 100.00M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 3.90M | | 4.33M | 4.31M | 3.90M | 3.28M | 3.92M | 4.26M | 5.30M | 4.03M | 3.77M | 4.73M | 5.52M | 5.87M | 5.13M | 6.46M | 8.72M | 10.39M | 7.21M | 6.09M | 6.83M | 6.64M | 7.25M | 7.33M | 6.00M | 3.68M | 3.49M | 3.79M | 4.21M | 8.16M | 7.53M | 7.19M | 6.19M | 5.89M | 4.60M | | 2.92M | | | | 4.25M | 6.71M | 5.46M | 5.76M | 5.84M | | | | 5.39M | 4.96M | 4.54M | 2.81M | 3.55M | 2.81M | -97.33M | -98.15M |
|
Total Liabilities
|
| | 5.65M | 4.18M | | 2.36M | | | 5.40M | 5.36M | 6.62M | 6.67M | 6.46M | 6.23M | 5.19M | 5.08M | 5.62M | 6.82M | 7.13M | 5.35M | 4.29M | 5.35M | 5.69M | 6.01M | 5.27M | 6.46M | 10.18M | 12.23M | 9.47M | 8.42M | 8.28M | 8.33M | 8.86M | 9.22M | 7.49M | 4.95M | 4.28M | 4.31M | 4.41M | 8.59M | 8.20M | 11.10M | 10.25M | 9.82M | 12.29M | 3.20M | 2.92M | 3.09M | 2.39M | 2.88M | 13.81M | 7.05M | 5.80M | 8.59M | 5.84M | 5.93M | 7.45M | 5.82M | 5.72M | 5.20M | 4.54M | 2.81M | 3.55M | 3.71M | 2.67M | 1.85M |
|
Total Debt
|
| | 0.56M | | | 0.27M | | | | | | | | | | | | | | | | | | | | | 1.66M | 3.06M | 0.52M | | | | | | | | | | | | 1.11M | 1.89M | 1.41M | 0.95M | 0.42M | | | | | | 0.10M | | | | | | 1.19M | 1.27M | 1.14M | 0.97M | 0.66M | 0.05M | 0.07M | 0.08M | 0.11M | 0.15M |
|
Common Equity
|
| | | 13.35M | | | | | 9.64M | 12.94M | 9.34M | 7.37M | 5.61M | 7.44M | 14.05M | 10.34M | 7.21M | 5.42M | 8.52M | 11.84M | 9.22M | 5.69M | 1.85M | 2.15M | 4.90M | 0.23M | -5.10M | -7.30M | -2.47M | 6.72M | 7.10M | 4.36M | 3.21M | 1.83M | 2.59M | 8.87M | 7.43M | 6.06M | 4.95M | 1.13M | 1.67M | 2.92M | 0.97M | -0.35M | 0.98M | 13.88M | 12.32M | 10.98M | 11.21M | 9.36M | 10.17M | 17.75M | 15.74M | 13.78M | 10.55M | 8.89M | 8.56M | 7.04M | 3.31M | 0.16M | -0.62M | 1.07M | -0.13M | 6.17M | 4.25M | 1.11M |
|
Shareholder's Equity
|
| | 9.59M | 13.35M | | 11.31M | | | 9.64M | 12.94M | 9.34M | 7.37M | 5.61M | 7.44M | 14.05M | 10.34M | 7.21M | 5.42M | 8.52M | 11.84M | 9.22M | 5.69M | 1.85M | 2.15M | 4.90M | 0.23M | -5.10M | -7.30M | -2.47M | 6.72M | 7.10M | 4.36M | 3.21M | 1.83M | 2.59M | 8.87M | 7.43M | 6.06M | 4.95M | 1.13M | 1.67M | 2.92M | 0.97M | -0.35M | 0.98M | 13.88M | 12.32M | 10.98M | 11.21M | 9.36M | 10.17M | 17.75M | 15.74M | 13.78M | 10.55M | 8.89M | 8.56M | 7.04M | 3.31M | 0.16M | -0.62M | 1.07M | -0.13M | 6.17M | 4.25M | 1.11M |
|
Liabilities and Shareholders Equity
|
14.96M | 13.03M | 15.24M | 17.52M | 16.17M | 13.67M | 13.11M | 14.67M | 15.04M | 18.30M | 15.96M | 14.04M | 12.07M | 13.67M | 19.23M | 15.42M | 12.83M | 12.24M | 15.65M | 17.18M | 13.51M | 11.04M | 7.54M | 8.15M | 10.17M | 6.69M | 5.08M | 4.93M | 7.00M | 15.14M | 15.38M | 12.68M | 12.07M | 11.06M | 10.08M | 13.82M | 11.71M | 10.37M | 9.36M | 9.72M | 9.87M | 14.60M | 11.22M | 9.47M | 13.27M | 17.08M | 15.24M | 14.07M | 13.60M | 12.24M | 23.98M | 24.79M | 21.54M | 22.38M | 16.40M | 14.82M | 16.01M | 12.85M | 9.03M | 5.36M | 3.92M | 3.88M | 3.42M | 9.87M | 6.91M | 3.49M |
|
Retained Earnings
|
| | -27.31M | | | -26.72M | | | 29.76M | 29.66M | 33.28M | 35.81M | 38.04M | 37.96M | 40.31M | 44.32M | 48.37M | 52.22M | 56.35M | 59.92M | 62.86M | 67.08M | -71.55M | 76.19M | -81.07M | -86.32M | -90.52M | -95.60M | -98.29M | -102.02M | -103.67M | -107.68M | -109.42M | -111.87M | -111.07M | -110.58M | -112.17M | -113.71M | -114.98M | -119.53M | -122.06M | -122.34M | -125.02M | -126.61M | -131.09M | -134.31M | -136.06M | -137.58M | -139.44M | -141.73M | -141.89M | -142.00M | -144.15M | -149.95M | -158.15M | -159.89M | -163.92M | -165.68M | -174.85M | -178.44M | -180.03M | -182.25M | -183.46M | -175.79M | -177.71M | -183.82M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.61M | 0.57M | 0.57M | 2.40M | 2.40M | 1.68M | 1.68M | 1.68M | 1.44M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 3.79M |