|
Cash & Equivalents
|
7.27M | 5.89M | 14.34M | 5.90M | 4.42M | 5.78M | 40.02M | 9.42M | 3.97M | 5.97M | 2.53M | 5.28M | 8.17M | 2.17M | 3.11M | 2.11M | 3.04M | 4.68M | 3.11M | 7.02M | 5.60M | 1.58M | 5.64M | 10.50M | 10.98M | 10.01M | 8.77M | 5.33M | 2.74M | 2.78M | 3.87M | 3.50M | 3.60M | 4.18M | 7.10M | 4.76M | 6.37M | 6.17M | 6.05M | 5.64M | 7.38M | 6.92M | 1.71M | 9.53M | 13.47M | 9.82M | 5.89M | 3.79M | 2.82M | 2.85M | 1.83M | 0.81M | 2.15M | 0.69M | 1.58M | 2.44M | 1.87M | 1.32M | 3.34M | 2.77M | 1.76M | 1.86M |
|
Short-term Investments
|
| | 15.01M | | 20.37M | 12.52M | 9.41M | 23.37M | 26.34M | 30.21M | 30.80M | 25.18M | 31.81M | 33.41M | 32.19M | 32.74M | 27.99M | 21.92M | 20.44M | 26.07M | 26.38M | 21.60M | 14.60M | 10.38M | 5.54M | 2.75M | 1.00M | 0.24M | | | | | | | | 1.56M | 1.07M | 0.65M | 0.30M | | | | | 1.61M | 6.09M | 8.21M | 9.27M | 5.99M | 2.09M | 1.07M | 1.08M | 0.59M | 0.59M | | | | | | | | | |
|
Cash & Current Investments
|
7.27M | 5.89M | 29.35M | 5.90M | 24.79M | 18.30M | 49.44M | 32.79M | 30.31M | 36.17M | 33.33M | 30.46M | 39.98M | 35.58M | 35.30M | 34.85M | 31.03M | 26.60M | 23.55M | 33.09M | 31.99M | 23.18M | 20.24M | 20.89M | 16.52M | 12.76M | 9.77M | 5.57M | 2.74M | 2.78M | 3.87M | 3.50M | 3.60M | 4.18M | 7.10M | 6.33M | 7.44M | 6.82M | 6.35M | 5.64M | 7.38M | 6.92M | 1.71M | 11.14M | 19.57M | 18.03M | 15.16M | 9.78M | 4.91M | 3.92M | 2.91M | 1.39M | 2.74M | 0.69M | 1.58M | 2.44M | 1.87M | 1.32M | 3.34M | 2.77M | 1.76M | 1.86M |
|
Receivables - Net
|
| | 1.08M | | 0.55M | 0.60M | 0.97M | 0.31M | 0.33M | 0.00M | 0.29M | 0.07M | 0.08M | 0.05M | 0.15M | 0.35M | 0.31M | 0.17M | 0.18M | 0.08M | 0.42M | 0.43M | 0.73M | 0.80M | 1.06M | 0.63M | 0.56M | 0.71M | 0.52M | 1.72M | 1.68M | 1.50M | 1.47M | 2.50M | 1.62M | 2.17M | 1.35M | 0.89M | 1.18M | 0.54M | 0.60M | 0.79M | 0.92M | 0.38M | 0.63M | 0.75M | 2.44M | 2.11M | 3.23M | 1.64M | 3.24M | 2.88M | 1.50M | 3.06M | 0.73M | 1.48M | 1.46M | 0.79M | 0.68M | 0.77M | 1.00M | 1.78M |
|
Receivables - Other
|
| | 0.20M | | 0.18M | 0.11M | 0.13M | 0.01M | | | 0.26M | | | | 0.38M | | | | 0.16M | | | | 0.05M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 1.28M | | 0.72M | 0.71M | 1.10M | 0.31M | 0.33M | 0.00M | 0.55M | 0.07M | 0.08M | 0.05M | 0.53M | 0.35M | 0.31M | 0.17M | 0.34M | 0.08M | 0.42M | 0.43M | 0.78M | 0.80M | 1.06M | 0.63M | 0.58M | 0.71M | 0.52M | 1.72M | 1.68M | 1.50M | 1.47M | 2.50M | 1.62M | 2.17M | 1.35M | 0.89M | 1.18M | 0.54M | 0.60M | 0.79M | 0.92M | 0.38M | 0.63M | 0.75M | 2.44M | 2.11M | 3.23M | 1.64M | 3.24M | 2.88M | 1.50M | 3.06M | 0.73M | 1.48M | 1.46M | 0.79M | 0.68M | 0.77M | 1.00M | 1.78M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.88M | 1.41M | 1.24M | 1.42M | 1.28M | 1.57M | 0.62M | 0.94M | 0.21M | 0.15M | 0.19M | 0.11M | 0.63M | 0.09M | 0.30M | 0.42M |
|
Work In Process
|
| | | | | | | | | | | | | | 0.54M | 0.84M | 0.54M | 0.68M | 0.65M | 0.98M | 1.16M | 1.21M | 1.48M | 1.38M | 1.27M | 1.31M | 1.27M | 0.86M | 0.86M | 1.07M | 1.61M | 1.75M | 1.94M | 0.90M | 0.55M | 0.47M | 0.44M | 0.76M | 0.75M | 0.59M | 0.57M | 0.51M | 0.89M | 0.65M | 0.77M | 0.71M | 2.17M | 2.33M | 2.60M | 2.73M | 2.60M | 1.23M | 2.45M | 3.24M | 1.52M | 1.78M | 1.38M | 1.41M | 0.47M | 0.35M | 0.28M | 0.68M |
|
Finished Goods
|
| | | | | | | | | | | | | | 0.03M | 0.08M | 0.09M | 0.17M | 0.23M | 0.20M | 0.10M | 0.05M | 0.12M | 0.09M | 0.10M | 0.11M | 0.18M | 0.20M | 0.19M | 0.17M | 0.15M | 0.15M | 0.35M | 0.47M | 0.60M | 0.43M | 0.16M | 0.46M | 0.22M | 0.51M | 0.45M | 0.20M | 0.34M | 0.21M | 0.26M | 0.45M | 0.78M | 0.79M | 0.55M | 1.13M | 1.47M | 2.06M | 2.10M | 1.52M | 0.88M | 0.83M | 1.03M | 0.99M | 0.98M | 1.34M | 0.72M | 0.47M |
|
Inventory
|
| | | | | | | | | | 0.25M | | | | 0.57M | 0.92M | 0.63M | 0.85M | 0.88M | 1.18M | 1.26M | 1.26M | 1.60M | 1.47M | 1.37M | 1.42M | 1.45M | 1.05M | 1.05M | 1.25M | 1.77M | 1.90M | 2.29M | 1.37M | 1.15M | 0.90M | 0.60M | 1.22M | 0.97M | 1.10M | 1.02M | 0.71M | 1.27M | 0.86M | 1.03M | 1.15M | 3.82M | 4.52M | 4.38M | 5.27M | 5.35M | 4.85M | 5.16M | 5.70M | 2.61M | 2.76M | 2.61M | 2.50M | 2.08M | 1.77M | 1.30M | 1.57M |
|
Current Deferred Tax Assets
|
| | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | | | | | | | | | | | |
|
Prepaid Assets
|
| | 3.38M | | 2.99M | 2.98M | 1.60M | 1.99M | 1.77M | 2.09M | 1.36M | 1.51M | 1.62M | 1.77M | 1.10M | 1.05M | 1.33M | 1.01M | 0.89M | 1.02M | 0.99M | 1.37M | 0.70M | 0.90M | 0.73M | 0.56M | 0.47M | 0.32M | 1.12M | 1.81M | 1.35M | 1.25M | 0.43M | 0.41M | 0.92M | 1.17M | 0.94M | 0.60M | 0.47M | 0.57M | 0.31M | 0.36M | 0.96M | 0.53M | 0.39M | 0.69M | 1.16M | 1.33M | 1.45M | 0.92M | 0.57M | 0.74M | 0.73M | 0.78M | 0.62M | 0.76M | 0.81M | 0.64M | 0.19M | 0.64M | 0.74M | 0.35M |
|
Current Assets
|
| | 34.01M | | 28.51M | 22.00M | 52.00M | 35.09M | 32.41M | 38.27M | 34.98M | 32.04M | 41.69M | 37.41M | 38.38M | 37.18M | 33.30M | 28.63M | 25.49M | 35.37M | 34.66M | 26.24M | 23.27M | 24.05M | 19.68M | 15.37M | 12.25M | 7.66M | 5.44M | 7.56M | 8.66M | 8.16M | 7.79M | 8.46M | 10.80M | 10.57M | 10.34M | 9.52M | 8.97M | 7.85M | 9.30M | 8.78M | 6.58M | 12.91M | 21.61M | 20.63M | 23.68M | 18.86M | 15.04M | 13.42M | 12.71M | 9.87M | 10.13M | 10.23M | 5.54M | 7.46M | 6.74M | 5.25M | 6.29M | 5.96M | 4.80M | 5.57M |
|
Property, Plant & Equipment (Net)
|
| | 2.16M | | 1.90M | 1.65M | 1.38M | 1.15M | 0.92M | 1.03M | 1.24M | 1.12M | 0.92M | 0.78M | 0.71M | 0.70M | 0.61M | 0.96M | 0.85M | 0.83M | 0.70M | 0.86M | 1.63M | 1.57M | 1.70M | 1.49M | 1.27M | 1.08M | 0.89M | 0.75M | 0.83M | 0.66M | 0.51M | 0.39M | 0.28M | 0.26M | 0.22M | 0.19M | 0.20M | 0.16M | 0.13M | 0.09M | 2.62M | 0.10M | 0.10M | 0.09M | 2.35M | 2.04M | 2.05M | 2.06M | 2.23M | 2.08M | 1.85M | 1.62M | 1.16M | 0.98M | 0.81M | 0.64M | 0.51M | 0.45M | 0.43M | 0.40M |
|
Long-Term Investments
|
| | 8.19M | | 6.53M | 8.06M | 8.54M | 21.91M | 18.63M | 9.09M | 7.38M | 6.85M | 18.95M | 17.67M | 13.93M | 10.82M | 9.11M | 7.05M | 2.25M | 7.60M | 3.29M | 2.27M | | | | | | | | | | | | | | | | | | | | | | | 3.48M | 3.20M | 2.93M | 2.40M | 1.08M | | | | | | | | | | | | | |
|
Goodwill
|
| | 23.13M | | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 13.28M | 13.28M | 13.28M | 13.28M | 13.28M | 13.28M | 13.28M | 10.12M | 0.42M | 0.42M | 0.42M | | | | | | | | | | 9.95M | 9.95M | 9.95M | 9.95M | | | | | | | | | | | | |
|
Intangibles
|
| | 6.24M | | 4.93M | 4.27M | 11.30M | 3.72M | 11.30M | 10.41M | 10.41M | 10.02M | 10.02M | 10.02M | 10.02M | 10.02M | 10.02M | 10.02M | 10.02M | | | | 0.33M | | | | 0.22M | 0.20M | 0.17M | 0.14M | 0.11M | 0.08M | 0.06M | 0.03M | | | | | | | | | | | | | 8.45M | 7.85M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | | | |
|
Goodwill & Intangibles
|
| | 29.37M | | 28.06M | 27.41M | 34.43M | 26.85M | 34.43M | 33.54M | 33.54M | 33.15M | 33.15M | 33.15M | 33.15M | 33.15M | 33.15M | 33.15M | 33.15M | 23.13M | 23.13M | 23.13M | 23.47M | 23.13M | 23.13M | 23.13M | 13.50M | 13.47M | 13.44M | 13.41M | 13.39M | 13.36M | 13.33M | 10.14M | 0.42M | 0.42M | 0.42M | | | | | | | | | | 18.39M | 17.80M | 18.41M | 18.41M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.89M | | | | 20.27M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.23M | | 0.20M | 0.35M | 0.18M | 0.18M | 0.18M | 0.18M | 0.15M | 0.14M | 0.14M | 0.14M | 0.19M | 0.20M | 0.20M | 0.20M | 0.24M | 0.63M | 0.62M | 0.76M | 0.33M | 0.75M | 0.40M | 0.37M | 0.12M | 0.12M | 0.12M | 0.07M | 0.26M | 0.26M | 0.26M | 0.41M | 0.26M | 0.26M | 0.26M | 0.14M | 0.08M | 0.02M | 0.02M | 0.02M | 0.05M | 0.02M | 0.02M | 0.02M | 0.08M | 0.08M | 0.15M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.13M | 0.10M | 0.11M | 0.11M |
|
Non-Current Assets
|
| | 39.96M | | 36.68M | 37.47M | 37.63M | 50.09M | 46.02M | 36.34M | 34.56M | 33.65M | 45.29M | 43.63M | 39.61M | 36.26M | 34.21M | 32.26M | 27.13M | 32.19M | 27.73M | 27.02M | 25.43M | 25.45M | 25.24M | 25.00M | 14.89M | 14.67M | 14.45M | 14.23M | 14.48M | 14.28M | 14.11M | 10.94M | 0.96M | 1.23M | 1.15M | 0.54M | 0.43M | 0.29M | 0.21M | 0.46M | 3.40M | 0.38M | 3.80M | 3.46M | 24.27M | 23.09M | 21.91M | 20.12M | 9.77M | 8.94M | 7.82M | 6.60M | 5.17M | 4.09M | 3.02M | 1.95M | 0.91M | 0.77M | 0.73M | 0.67M |
|
Assets
|
| | 73.97M | | 65.19M | 59.47M | 89.64M | 85.19M | 78.43M | 74.61M | 69.53M | 65.69M | 86.98M | 81.03M | 77.99M | 73.44M | 67.51M | 60.89M | 52.63M | 67.56M | 62.39M | 53.26M | 48.69M | 49.50M | 44.92M | 40.37M | 27.14M | 22.33M | 19.89M | 21.80M | 23.14M | 22.44M | 21.90M | 19.41M | 11.76M | 11.80M | 11.50M | 10.06M | 9.40M | 8.14M | 9.51M | 9.24M | 9.99M | 13.29M | 25.41M | 24.09M | 47.95M | 41.95M | 36.95M | 33.54M | 22.49M | 18.81M | 17.95M | 16.83M | 10.71M | 11.55M | 9.76M | 7.20M | 7.21M | 6.73M | 5.53M | 6.24M |
|
Accounts Payables
|
| | 0.84M | | 0.50M | 1.11M | 0.34M | 0.76M | 0.62M | 0.85M | 0.39M | 1.65M | 0.45M | 0.20M | 0.28M | 0.82M | 0.76M | 0.80M | 0.49M | 0.31M | 0.46M | 0.38M | 0.94M | 0.36M | 0.68M | 0.26M | 0.56M | 0.40M | 0.17M | 0.20M | 0.17M | 0.23M | 0.23M | 0.14M | 0.24M | 0.21M | 0.09M | 0.13M | 0.22M | 0.11M | 0.05M | 0.08M | 1.09M | 0.08M | 0.09M | 0.14M | 2.90M | 1.94M | 2.38M | 1.74M | 1.84M | 1.37M | 1.16M | 2.58M | 2.45M | 2.22M | 2.32M | 1.71M | 1.04M | 1.26M | 1.28M | 1.47M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.17M | 0.24M | 0.43M | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.84M | | 0.50M | 1.11M | 0.34M | 0.76M | 0.62M | 0.85M | 0.39M | 1.65M | 0.45M | 0.20M | 0.28M | 0.82M | 0.76M | 0.80M | 0.49M | 0.31M | 0.46M | 0.38M | 0.94M | 0.36M | 0.68M | 0.26M | 0.56M | 0.40M | 0.17M | 0.20M | 0.17M | 0.23M | 0.23M | 0.14M | 0.24M | 0.21M | 0.09M | 0.13M | 0.22M | 0.11M | 0.24M | 0.25M | 1.33M | 0.52M | 0.09M | 0.14M | 2.90M | 1.94M | 2.38M | 1.74M | 1.84M | 1.37M | 1.16M | 2.58M | 2.45M | 2.22M | 2.32M | 1.71M | 1.04M | 1.26M | 1.28M | 1.47M |
|
Accumulated Expenses
|
| | 2.62M | | 2.87M | 2.23M | 2.78M | 4.06M | 2.28M | 1.92M | 3.95M | 2.04M | 2.10M | 1.64M | 2.08M | 1.84M | 2.03M | 2.32M | 2.35M | 2.29M | 2.21M | 2.06M | 2.66M | 2.23M | 2.77M | 2.19M | 2.50M | 1.91M | 2.09M | 2.06M | 2.51M | 1.89M | 1.99M | 1.83M | 1.40M | 1.10M | 1.11M | 1.25M | 1.16M | 1.32M | 1.30M | 1.23M | 0.46M | 1.29M | 1.35M | 1.56M | 2.90M | 2.37M | 1.78M | 1.87M | 0.47M | | | | 0.61M | | | | 1.99M | 1.47M | 0.96M | 0.90M |
|
Other Accumulated Expenses
|
| | | | | | 1.33M | | | | 2.27M | | | | 0.74M | | | | 0.64M | | | | 0.02M | | | | 0.06M | | | | 0.33M | | | | 0.36M | | | | 0.36M | | | | 0.14M | | | | 0.00M | | | | 0.33M | | | | 0.61M | | | 2.40M | 0.04M | 0.20M | 0.07M | 0.15M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.15M | | | | | | | | | | | | | 0.58M | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.17M | 0.12M | 0.07M | 0.20M | 0.23M | 0.20M | 0.20M | 0.16M | 0.38M | 0.42M | 0.67M | 0.63M | 0.69M | 0.58M | 0.46M | 0.35M | 0.37M | 0.33M | | | 0.14M | 0.10M | 0.10M | 0.09M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.15M | | | | 0.02M | | | | 0.02M | | | | 0.02M | | | | 0.19M | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 1.80M | | 1.73M | 1.21M | 0.92M | 0.88M | 0.85M | 0.66M | 0.48M | 0.34M | 0.24M | 0.20M | 0.17M | 0.15M | 0.10M | 0.08M | 0.00M | | | | 0.03M | | | | 0.27M | | 1.27M | 2.36M | 3.94M | 2.70M | 1.58M | 1.56M | 0.27M | 0.27M | 0.10M | 0.15M | 0.17M | 0.12M | | | 0.01M | 0.01M | 0.15M | 0.16M | 0.38M | 0.36M | 0.31M | 0.22M | 332.00M | 0.24M | 0.17M | 0.07M | 1.10M | 1.11M | 0.80M | 0.56M | 0.34M | 0.13M | 1.62M | 0.01M |
|
Total Current Liabilities
|
| | 6.76M | | 5.60M | 5.06M | 4.04M | 5.70M | 3.75M | 3.43M | 4.82M | 4.02M | 2.79M | 2.04M | 2.35M | 2.83M | 2.90M | 3.19M | 2.85M | 2.60M | 2.67M | 2.44M | 3.60M | 2.58M | 3.46M | 2.45M | 3.33M | 2.31M | 3.53M | 13.77M | 6.62M | 4.82M | 3.79M | 3.54M | 1.91M | 1.78M | 1.50M | 1.72M | 1.71M | 1.67M | 1.61M | 1.69M | 2.35M | 2.02M | 1.79M | 2.03M | 5.59M | 5.10M | 5.15M | 4.46M | 4.68M | 3.55M | 2.94M | 3.69M | 4.53M | 4.41M | 5.60M | 4.87M | 3.50M | 2.96M | 2.36M | 2.47M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | | | | 0.35M | 0.28M | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.41M | 0.34M | 0.14M | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 7.88M | 7.89M | 8.24M | 8.25M | 8.70M | 8.70M | | 9.16M | 9.63M | 9.65M | 10.04M | 2.67M | 2.75M | 2.75M | 2.86M | 2.86M | 2.97M | 2.97M | 3.09M | 4.32M | | | | 8.18M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.12M | 0.26M | | | | | 0.15M | 0.53M | 0.06M | 0.01M | | 0.29M | 0.41M | 0.72M | 0.55M | 0.47M | 0.69M | 0.55M | 0.50M | 0.35M | | 0.23M | | 0.18M | 0.15M | 0.13M | 0.10M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.24M | 0.24M | 0.24M | 0.23M | 0.23M | 0.39M | 0.30M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.07M | 0.02M | | | | | 6.71M | | | | | | | | 2.08M | 1.42M | 3.62M | 1.00M | 1.75M | 0.16M | 0.26M | 0.20M | 0.06M | 0.02M | 0.05M | 0.07M |
|
Total Non-Current Liabilities
|
| | 0.15M | | 0.06M | 0.11M | 0.11M | 0.13M | 0.14M | 0.16M | 0.17M | 0.18M | 0.20M | 0.21M | 0.22M | 0.22M | 0.23M | 0.24M | 0.24M | 0.24M | 0.25M | 0.25M | 0.25M | 10.46M | 11.35M | 10.69M | 0.23M | 11.01M | 12.23M | 13.77M | 15.78M | 14.46M | 13.44M | 13.58M | 4.58M | | 4.25M | 4.58M | | | | | 7.20M | | | | | | | | 5.15M | 3.96M | 3.29M | 4.07M | 4.88M | 4.68M | 5.94M | 4.97M | 3.69M | 3.12M | 2.50M | 2.57M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 3.85M | 10.71M | 11.59M | 10.93M | 11.82M | 11.24M | 12.62M | 14.07M | 15.79M | 14.47M | 13.46M | 13.59M | 4.60M | 4.64M | 4.32M | 4.60M | 4.56M | 4.64M | 4.96M | 5.34M | 13.91M | 2.22M | 1.80M | 2.03M | 5.88M | 5.51M | 5.87M | 5.02M | 7.23M | 5.38M | 6.91M | 5.08M | 6.63M | 4.84M | 6.20M | 5.17M | 3.74M | 3.14M | 2.54M | 2.64M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.15M | | | | | | | | | | | 0.38M | 0.41M | 0.92M | 0.14M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 67.06M | | 59.54M | 54.30M | 85.49M | 79.36M | 74.53M | 71.02M | 64.54M | 61.48M | 83.99M | 78.78M | 75.42M | 70.40M | 64.38M | 57.46M | 49.54M | 64.71M | 59.47M | 50.58M | 44.84M | 38.79M | 33.33M | 29.44M | 15.33M | 11.09M | 7.26M | 7.73M | 7.35M | 7.97M | 8.44M | 5.82M | 7.16M | 7.16M | 7.18M | 5.46M | 4.84M | 3.50M | 4.55M | 3.90M | -3.92M | 11.06M | 23.62M | 22.06M | 42.07M | 36.44M | 31.08M | 28.52M | 15.26M | 13.43M | 11.04M | 11.76M | 4.08M | 6.71M | 3.56M | 2.03M | 3.47M | 3.59M | 2.99M | 3.60M |
|
Shareholder's Equity
|
| | 67.06M | | 59.54M | 54.30M | 85.49M | 79.36M | 74.53M | 71.02M | 64.54M | 61.48M | 83.99M | 78.78M | 75.42M | 70.40M | 64.38M | 57.46M | 49.54M | 64.71M | 59.47M | 50.58M | 44.84M | 38.79M | 33.33M | 29.44M | 15.33M | 11.09M | 7.26M | 7.73M | 7.35M | 7.97M | 8.44M | 5.82M | 7.16M | 7.16M | 7.18M | 5.46M | 4.84M | 3.50M | 4.55M | 3.90M | -3.92M | 11.06M | 23.62M | 22.06M | 42.07M | 36.44M | 31.08M | 28.52M | 15.26M | 13.43M | 11.04M | 11.76M | 4.08M | 6.71M | 3.56M | 2.03M | 3.47M | 3.59M | 2.99M | 3.60M |
|
Liabilities and Shareholders Equity
|
| | 73.97M | | 65.19M | 59.47M | 89.64M | 85.19M | 78.43M | 74.61M | 69.53M | 65.69M | 86.98M | 81.03M | 77.99M | 73.44M | 67.51M | 60.89M | 52.63M | 67.56M | 62.39M | 53.26M | 48.69M | 49.50M | 44.92M | 40.37M | 27.14M | 22.33M | 19.89M | 21.80M | 23.14M | 22.44M | 21.90M | 19.41M | 11.76M | 11.80M | 11.50M | 10.06M | 9.40M | 8.14M | 9.51M | 9.24M | 9.99M | 13.29M | 25.41M | 24.09M | 47.95M | 41.95M | 36.95M | 33.54M | 22.49M | 18.81M | 17.95M | 16.83M | 10.71M | 11.55M | 9.76M | 7.20M | 7.21M | 6.73M | 5.53M | 6.24M |
|
Retained Earnings
|
| | -76.66M | | -88.34M | -95.20M | -65.40M | -72.61M | -79.17M | -85.24M | -93.01M | -98.01M | -104.41M | -111.35M | -117.81M | -125.89M | -133.06M | -141.54M | -150.49M | -158.45M | -165.36M | -175.47M | -181.97M | -188.84M | -194.84M | -199.54M | -214.02M | -218.43M | -222.42M | -224.16M | -224.69M | -224.11M | -223.79M | -226.61M | -235.87M | -235.86M | -235.96M | -237.76M | -238.45M | -239.85M | -240.88M | -241.59M | -106.29M | -243.99M | -245.19M | -246.91M | -117.20M | -123.95M | -131.00M | -135.00M | -149.60M | -152.75M | -156.83M | -157.45M | -166.39M | -168.42M | -172.85M | -175.56M | -177.12M | -177.60M | -179.42M | -180.63M |
|
Treasury Shares
|
| | 0.03M | | | | 0.01M | 0.01M | | | 0.25M | | 0.04M | 0.03M | 0.00M | 0.40M | 0.41M | 0.40M | 0.04M | 0.04M | 0.26M | 0.24M | 0.02M | 0.12M | 0.10M | 1.50M | 0.01M | 0.09M | 0.05M | 0.39M | 0.02M | 0.30M | 0.30M | 0.37M | 0.01M | 0.11M | 0.11M | 0.09M | 0.10M | 0.08M | 0.08M | 0.06M | 0.07M | 0.06M | 0.12M | 0.09M | | 0.07M | 1.30M | 1.23M | 0.03M | 1.09M | 0.94M | 0.92M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M |