|
Cash & Equivalents
|
0.27M | 0.10M | 0.04M | 0.02M | 1.79M | 0.79M | 0.44M | 0.15M | 2.34M | 1.64M | 1.28M | 1.03M | 0.88M | 0.58M | 0.36M | 0.20M | 0.53M | 0.39M | 0.28M | 0.24M | 0.11M | 0.41M | 0.17M | 0.05M | 0.20M | 0.52M | 0.16M | 0.12M | 0.19M | 0.38M | 0.20M | 0.40M | 0.35M | 1.74M | 1.35M | 2.29M | 0.85M | 0.35M | 0.63M | 1.13M | 0.90M | 0.82M | 0.78M | 0.86M | 1.67M | 1.26M | 0.83M | 0.61M | 0.67M | 0.38M | 0.61M | 2.93M | 1.37M | 0.99M | 0.93M | 0.41M | 0.64M | 0.21M | 2.55M | 1.77M | 1.39M |
|
Cash & Current Investments
|
0.27M | 0.10M | 0.04M | 0.02M | 1.79M | 0.79M | 0.44M | 0.15M | 2.34M | 1.64M | 1.28M | 1.03M | 0.88M | 0.58M | 0.36M | 0.20M | 0.53M | 0.39M | 0.28M | 0.24M | 0.11M | 0.41M | 0.17M | 0.05M | 0.20M | 0.52M | 0.16M | 0.12M | 0.19M | 0.38M | 0.20M | 0.40M | 0.35M | 1.74M | 1.35M | 2.29M | 0.85M | 0.35M | 0.63M | 1.13M | 0.90M | 0.82M | 0.78M | 0.86M | 1.67M | 1.26M | 0.83M | 0.61M | 0.67M | 0.38M | 0.61M | 2.93M | 1.37M | 0.99M | 0.93M | 0.41M | 0.64M | 0.21M | 2.55M | 1.77M | 1.39M |
|
Receivables - Net
|
| | | 0.15M | 0.23M | 0.16M | 0.12M | 0.34M | 0.30M | 0.22M | 0.28M | 0.28M | 0.37M | 0.52M | 0.48M | 0.53M | 0.68M | 0.69M | 0.54M | 0.59M | 0.46M | 0.43M | 0.61M | 0.75M | 0.57M | 0.44M | 0.53M | 0.47M | 0.61M | 0.75M | 0.58M | 0.80M | 0.66M | 0.73M | 0.83M | 2.17M | 1.65M | 2.00M | 1.48M | 1.48M | 1.59M | 1.59M | 1.53M | 1.88M | 1.71M | 2.22M | 3.35M | 2.66M | 3.41M | 4.03M | 4.39M | 3.91M | 4.53M | 3.51M | 4.22M | 3.55M | 3.12M | 3.51M | 3.43M | 4.34M | 4.19M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 0.15M | 0.23M | 0.16M | 0.12M | 0.34M | 0.30M | 0.22M | 0.28M | 0.28M | 0.37M | 0.52M | 0.48M | 0.53M | 0.68M | 0.69M | 0.54M | 0.59M | 0.46M | 0.43M | 0.61M | 0.75M | 0.57M | 0.44M | 0.53M | 0.47M | 0.61M | 0.75M | 0.58M | 0.80M | 0.66M | 0.73M | 0.83M | 2.17M | 1.65M | 2.00M | 1.48M | 1.48M | 1.59M | 1.59M | 1.53M | 1.88M | 1.71M | 2.30M | 3.35M | 2.66M | 3.41M | 4.03M | 4.39M | 3.91M | 4.53M | 3.51M | 4.22M | 3.55M | 3.12M | 3.51M | 3.43M | 4.34M | 4.19M |
|
Raw Materials
|
| | | | | | | 0.28M | | | | 0.30M | | | 0.42M | 0.45M | | | 0.65M | 0.49M | 0.48M | 0.48M | 0.47M | 0.52M | 0.47M | 0.57M | 0.59M | 0.50M | 0.41M | 0.41M | 0.43M | 0.50M | 0.53M | 0.48M | 0.48M | 0.58M | 0.69M | 0.72M | 0.65M | 0.65M | 0.63M | 0.61M | 0.61M | 0.63M | 0.64M | 1.01M | 1.29M | 1.41M | 1.08M | 1.16M | 1.40M | 1.14M | 1.38M | 1.53M | 1.49M | 1.57M | 1.97M | 2.29M | 2.00M | 1.80M | 1.95M |
|
Work In Process
|
| | | | | | | 0.29M | | | | 0.39M | | | 0.39M | 0.39M | | | 0.40M | 0.39M | 0.34M | 0.40M | 0.35M | 0.38M | 0.30M | 0.32M | 0.32M | 0.39M | 0.36M | 0.37M | 0.50M | 0.43M | 0.37M | 0.41M | 0.44M | 0.41M | 0.59M | 0.43M | 0.74M | 0.67M | 0.70M | 0.51M | 0.52M | 0.45M | 0.57M | 0.64M | 0.43M | 0.46M | 0.47M | 0.60M | 0.39M | 0.32M | 0.33M | 0.48M | 0.32M | 0.16M | 0.15M | 0.31M | 0.53M | 0.60M | 0.58M |
|
Finished Goods
|
| | | | | | | 0.12M | | | | 0.20M | | | 0.11M | 0.16M | | | 0.19M | 0.20M | 0.21M | 0.21M | 0.24M | 0.23M | 0.23M | 0.21M | 0.21M | 0.17M | 0.20M | 0.21M | 0.20M | 0.21M | 0.21M | 0.21M | 0.20M | 0.75M | 0.79M | 0.87M | 0.77M | 0.88M | 0.81M | 0.82M | 0.82M | 0.81M | 0.92M | 0.85M | 1.25M | 1.15M | 1.21M | 1.09M | 1.16M | 1.31M | 1.27M | 1.08M | 1.23M | 1.14M | 1.34M | 1.25M | 1.14M | 1.16M | 1.36M |
|
Inventory
|
| | | 0.67M | 0.66M | 0.62M | 0.70M | 0.68M | 0.66M | 0.69M | 0.84M | 0.90M | 0.81M | 0.77M | 0.92M | 0.99M | 0.91M | 1.22M | 1.25M | 1.07M | 1.02M | 1.09M | 1.05M | 1.13M | 0.99M | 1.10M | 1.12M | 1.06M | 0.97M | 0.99M | 1.12M | 1.14M | 1.11M | 1.10M | 1.13M | 1.73M | 2.07M | 2.02M | 2.17M | 2.20M | 2.14M | 1.95M | 1.95M | 1.89M | 2.12M | 2.50M | 2.97M | 3.02M | 2.76M | 2.85M | 2.96M | 2.78M | 2.97M | 3.10M | 3.03M | 2.87M | 3.46M | 3.85M | 3.67M | 3.56M | 3.88M |
|
Prepaid Assets
|
| | | 0.04M | 0.08M | 0.05M | 0.04M | 0.03M | 0.05M | 0.09M | 0.07M | 0.06M | 0.09M | 0.08M | 0.10M | 0.09M | 0.07M | 0.11M | 0.07M | 0.07M | 0.06M | 0.09M | 0.10M | 0.09M | 0.08M | 0.09M | 0.10M | 0.06M | 0.05M | 0.08M | 0.09M | 0.07M | 0.06M | 0.14M | 0.14M | 0.18M | 0.18M | 0.13M | 0.13M | 0.13M | 0.11M | 0.15M | 0.13M | 0.15M | 0.14M | 0.30M | 0.32M | 0.21M | 0.19M | 0.21M | 0.31M | 0.25M | 0.36M | 0.23M | 0.21M | 0.30M | 0.29M | 0.28M | 0.33M | 0.39M | 0.40M |
|
Current Assets
|
| | | 0.87M | 2.77M | 1.62M | 1.29M | 1.20M | 3.35M | 2.64M | 2.48M | 2.27M | 2.14M | 1.94M | 1.87M | 1.81M | 2.19M | 2.40M | 2.15M | 1.97M | 1.65M | 2.02M | 1.93M | 2.02M | 1.84M | 2.15M | 1.92M | 1.70M | 1.83M | 2.20M | 1.99M | 2.41M | 2.18M | 3.71M | 3.45M | 6.37M | 4.75M | 4.50M | 4.41M | 4.95M | 4.74M | 4.50M | 4.40M | 4.78M | 5.64M | 6.37M | 7.46M | 6.51M | 7.03M | 7.47M | 8.27M | 9.86M | 9.24M | 7.83M | 8.39M | 7.12M | 7.51M | 7.84M | 9.97M | 10.06M | 9.86M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | 0.23M | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.04M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.09M | 0.08M | 0.07M | 0.09M | 0.08M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.09M | 0.11M | 0.14M | 0.38M | 0.38M | 0.38M | 0.53M | 0.50M | 0.50M | 0.47M | 0.61M | 0.59M | 0.58M | 0.64M | 0.63M | 0.63M | 0.59M | 0.49M | 0.44M | 0.43M | 0.41M | 0.48M | 0.54M | 0.49M | 0.47M | 0.45M | 0.53M | 0.53M | 0.96M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.06M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 9.65M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M |
|
Intangibles
|
| | | 0.19M | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.69M | 0.06M | 0.09M | 0.10M | 0.10M | 0.12M | 0.14M | 0.14M | 0.15M | 0.20M | 0.21M | 0.23M | 0.24M | 0.24M | 0.25M | 0.27M | 0.28M | 0.28M | 0.29M | 0.29M | 0.29M | 0.29M | 0.24M | 0.23M | 0.23M |
|
Goodwill & Intangibles
|
| | | 0.19M | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.74M | 0.75M | 0.75M | 0.77M | 0.78M | 0.79M | 0.81M | 0.82M | 0.83M | 0.84M | 9.85M | 9.04M | 9.05M | 9.07M | 9.07M | 9.07M | 9.09M | 9.10M | 9.11M | 9.11M | 9.11M | 9.11M | 9.12M | 9.06M | 9.06M | 9.05M |
|
Long-Term Deferred Tax
|
| | | | | | | 2.73M | | | | 3.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.45M | | | | 9.30M | 9.26M | 9.22M | 9.12M | 9.20M | 11.56M |
|
Non-Current Assets
|
| | | 0.25M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.05M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.11M | 0.10M | 0.10M | 0.12M | 0.11M | 0.10M | 0.09M | 0.10M | 0.10M | 0.10M | 0.13M | 0.16M | 0.19M | 1.12M | 1.29M | 1.28M | 1.44M | 1.40M | 1.40M | 1.36M | 1.51M | 1.48M | 1.46M | 10.52M | 9.80M | 10.20M | 10.14M | 10.00M | 9.92M | 9.88M | 9.83M | 9.86M | 9.88M | 9.79M | 9.73M | 9.67M | 9.65M | 9.73M | 12.52M |
|
Assets
|
| | | 1.12M | 2.82M | 1.67M | 1.34M | 1.25M | 3.38M | 2.68M | 2.51M | 2.30M | 2.18M | 1.97M | 1.89M | 1.84M | 2.24M | 2.48M | 2.22M | 2.04M | 1.72M | 2.09M | 2.04M | 2.12M | 1.94M | 2.27M | 2.03M | 1.80M | 1.92M | 2.30M | 2.09M | 2.51M | 2.31M | 3.86M | 3.64M | 7.49M | 6.04M | 5.78M | 5.85M | 6.35M | 6.13M | 5.86M | 5.91M | 6.26M | 7.10M | 16.89M | 17.27M | 16.70M | 17.17M | 17.47M | 18.19M | 19.74M | 19.07M | 17.70M | 18.27M | 16.91M | 17.24M | 17.51M | 19.62M | 19.79M | 22.38M |
|
Accounts Payables
|
| | | 0.71M | 0.48M | 0.21M | 0.29M | 0.41M | 0.69M | 0.25M | 0.37M | 0.29M | 0.35M | 0.39M | 0.54M | 0.72M | 0.55M | 0.99M | 0.87M | 0.91M | 0.87M | 0.85M | 1.03M | 1.15M | 1.21M | 0.98M | 0.92M | 0.69M | 0.66M | 0.70M | 0.64M | 0.70M | 0.96M | 0.75M | 0.64M | 1.17M | 1.04M | 1.16M | 1.53M | 1.07M | 1.02M | 1.00M | 1.02M | 1.21M | 1.29M | 1.25M | 2.54M | 2.24M | 2.31M | 2.24M | 2.65M | 2.43M | 1.73M | 1.68M | 1.70M | 1.40M | 2.14M | 2.74M | 1.87M | 2.91M | 4.01M |
|
Notes Payables
|
| | | 0.78M | 0.80M | 0.07M | 0.07M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.81M | 0.81M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 1.49M | 1.27M | 0.28M | 0.36M | 0.46M | 0.69M | 0.25M | 0.37M | 0.29M | 0.35M | 0.39M | 0.54M | 0.72M | 0.55M | 0.99M | 0.87M | 0.91M | 0.87M | 0.85M | 1.03M | 1.15M | 1.21M | 0.98M | 0.92M | 0.69M | 0.66M | 0.70M | 0.64M | 0.70M | 0.96M | 0.75M | 0.64M | 1.17M | 1.04M | 1.16M | 1.53M | 1.87M | 1.83M | 1.81M | 1.02M | 1.21M | 1.29M | 1.25M | 2.54M | 2.24M | 2.31M | 2.24M | 2.65M | 2.43M | 1.73M | 1.68M | 1.70M | 1.40M | 2.14M | 2.74M | 1.87M | 2.91M | 4.01M |
|
Accumulated Expenses
|
| | | 0.71M | 0.68M | 0.16M | 0.19M | 0.17M | 0.19M | 0.16M | 0.19M | 0.15M | 0.18M | 0.17M | 0.20M | 0.20M | 0.25M | 0.24M | 0.23M | 0.22M | 0.19M | 0.22M | 0.18M | 0.24M | 0.18M | 0.19M | 0.16M | 0.19M | 0.14M | 0.18M | 0.16M | 0.36M | 0.20M | 0.23M | 0.19M | 0.53M | 0.37M | 0.41M | 0.48M | 0.58M | 0.58M | 0.48M | 0.59M | 0.59M | 0.88M | 0.85M | 0.86M | 0.72M | 1.12M | 0.97M | 1.31M | 0.93M | 1.24M | 0.75M | 0.83M | 0.84M | 1.12M | 0.79M | 0.80M | 0.76M | 0.90M |
|
Other Accumulated Expenses
|
| | | 912.00 | | | | 912.00 | | 0.01M | 0.01M | 0.02M | 0.02M | 0.04M | 0.08M | 0.07M | 0.01M | 0.02M | 0.02M | 0.04M | 0.03M | 0.07M | 0.01M | 0.02M | 0.02M | 0.06M | 0.03M | 0.05M | 0.04M | 0.05M | 0.06M | 912.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.51M | 0.51M | 0.51M | 0.51M | 1.00M | 0.50M | 0.90M | 0.58M | 0.58M | 0.58M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 0.05M | 0.06M | 0.07M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.05M | 0.04M | 0.16M | 0.16M | 0.17M | 0.04M | 0.17M | 0.17M | 0.18M | 0.04M | 0.15M | 0.10M | 0.06M | 0.03M | 0.02M |
|
Current Deferred Revenue
|
| | | 0.04M | 0.02M | 0.03M | 0.02M | 0.01M | 0.00M | 0.03M | 0.00M | 0.04M | 0.02M | 0.01M | 0.03M | 0.03M | 420.00 | 0.10M | 0.10M | 0.12M | 0.12M | 0.05M | 0.02M | | 0.01M | 0.04M | 0.07M | 0.18M | 0.12M | 0.46M | 0.62M | 0.86M | 0.40M | 0.21M | 0.26M | 0.45M | 0.51M | 0.39M | 0.31M | 0.42M | 0.21M | 0.15M | 0.23M | 0.45M | 0.34M | 1.14M | 1.02M | 0.91M | 1.03M | 0.79M | 1.39M | 1.17M | 1.42M | 1.16M | 1.46M | 1.17M | 1.11M | 1.42M | 1.67M | 1.82M | 2.03M |
|
Total Current Liabilities
|
| | | 2.32M | 2.01M | 0.50M | 0.63M | 0.73M | 0.98M | 1.16M | 0.66M | 0.59M | 0.64M | 0.66M | 0.92M | 1.10M | 0.85M | 1.40M | 1.31M | 1.37M | 1.34M | 1.26M | 1.32M | 1.50M | 1.56M | 1.38M | 1.25M | 1.22M | 1.10M | 1.53M | 1.59M | 1.93M | 1.69M | 1.38M | 1.20M | 3.61M | 1.98M | 2.02M | 2.45M | 3.15M | 2.88M | 2.68M | 2.11M | 2.51M | 2.76M | 4.57M | 5.77M | 4.59M | 5.20M | 5.48M | 6.49M | 5.26M | 5.13M | 4.31M | 5.13M | 4.91M | 5.34M | 6.41M | 5.01M | 6.15M | 7.62M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | 0.04M | 0.04M | 0.03M | 0.03M | 0.16M | 0.15M | 0.14M | 0.13M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 2.05M | 1.96M | 1.87M | 1.77M | 1.68M | 2.18M | 2.05M | 1.92M | 1.79M | 1.90M | 1.75M | 1.61M | 1.44M | 1.29M | 1.14M |
|
Convertible Debt
|
| | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.09M | 0.08M | 0.06M | 0.05M | 0.03M | 0.02M | | 0.05M | | 0.10M | 0.37M | 0.32M | 0.28M | 0.23M | 0.19M | 0.17M | 0.17M | 0.18M | 0.18M | 0.15M | 0.10M | 0.06M | 0.09M | 2.70M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | 0.33M | | | | 0.17M | 0.17M | 0.86M | 0.70M | 0.71M | 0.71M | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | | | | -0.33M | | | | -0.17M | -0.17M | -0.86M | -0.70M | -0.71M | -0.71M | | | | | | | | | | | | |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.69M | | | | 6.84M | 7.10M | 8.03M | 6.44M | 7.53M | 11.46M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.51M | 2.42M | 2.33M | 2.24M | 2.15M | 2.05M | 2.69M | 2.56M | 2.43M | 2.30M | 2.90M | 2.25M | 2.51M | 2.01M | 1.87M | 1.72M |
|
Common Equity
|
| | | -1.19M | 0.82M | 1.17M | 0.71M | 0.52M | 2.40M | 1.52M | 1.85M | 1.71M | 1.53M | 1.31M | 0.98M | 0.74M | 1.39M | 1.08M | 0.91M | 0.67M | 0.39M | 0.83M | 0.69M | 0.59M | 0.35M | 0.86M | 0.75M | 0.56M | 0.80M | 0.76M | 0.49M | 0.56M | 0.61M | 2.47M | 2.43M | 3.38M | 3.45M | 3.17M | 2.78M | 2.77M | 2.84M | 2.79M | 3.45M | 3.43M | 4.03M | 9.19M | 8.53M | 8.97M | 8.97M | 9.85M | 9.70M | 12.05M | 11.69M | 11.32M | 11.26M | 10.07M | 10.14M | 9.48M | 13.18M | 12.26M | 10.92M |
|
Shareholder's Equity
|
| | | -1.19M | 0.82M | 1.17M | 0.71M | 0.52M | 2.40M | 1.52M | 1.85M | 1.71M | 1.53M | 1.31M | 0.98M | 0.74M | 1.39M | 1.08M | 0.91M | 0.67M | 0.39M | 0.83M | 0.69M | 0.59M | 0.35M | 0.86M | 0.75M | 0.56M | 0.80M | 0.76M | 0.49M | 0.56M | 0.61M | 2.47M | 2.43M | 3.38M | 3.45M | 3.17M | 2.78M | 2.77M | 2.84M | 2.79M | 3.45M | 3.43M | 4.03M | 9.19M | 8.53M | 8.97M | 8.97M | 9.85M | 9.70M | 12.05M | 11.69M | 11.32M | 11.26M | 10.07M | 10.14M | 9.48M | 13.18M | 12.26M | 10.92M |
|
Liabilities and Shareholders Equity
|
| | | 1.12M | 2.82M | 1.67M | 1.34M | 1.25M | 3.38M | 2.68M | 2.51M | 2.30M | 2.18M | 1.97M | 1.89M | 1.84M | 2.24M | 2.48M | 2.22M | 2.04M | 1.72M | 2.09M | 2.04M | 2.12M | 1.94M | 2.27M | 2.03M | 1.80M | 1.92M | 2.30M | 2.09M | 2.51M | 2.31M | 3.86M | 3.64M | 7.49M | 6.04M | 5.78M | 5.85M | 6.35M | 6.13M | 5.86M | 5.91M | 6.26M | 7.10M | 16.89M | 17.27M | 16.70M | 17.17M | 17.47M | 18.19M | 19.74M | 19.07M | 17.70M | 18.27M | 16.91M | 17.24M | 17.51M | 19.62M | 19.79M | 22.38M |
|
Retained Earnings
|
| | | -39.46M | -37.46M | -37.79M | -38.28M | -38.50M | -38.86M | -39.77M | -40.12M | -40.29M | -40.50M | -40.75M | -41.13M | -41.45M | -41.75M | -42.07M | -42.27M | -42.63M | -43.01M | -43.29M | -43.51M | -43.66M | -43.96M | -44.27M | -44.43M | -44.67M | -44.70M | -44.76M | -45.04M | -45.02M | -45.32M | -45.45M | -45.53M | -45.64M | -45.72M | -46.27M | -46.74M | -47.06M | -47.06M | -47.28M | -46.72M | -47.17M | -47.74M | -48.25M | -48.36M | -48.09M | -48.17M | -47.53M | -48.14M | -48.24M | -48.70M | -49.46M | -49.78M | -51.19M | -52.50M | -53.47M | -55.57M | -56.97M | -58.61M |
|
Treasury Shares
|
| 0.05M | 0.05M | -0.05M | | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |