|
Accumulated Depreciation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26M | | | | 3.52M | | |
|
Cash & Equivalents
|
1.23M | 1.73M | 22.03M | 18.87M | 14.88M | 11.90M | 8.77M | 3.34M | 33.46M | 32.85M | 23.54M | 15.68M | 13.02M | 14.05M | 12.18M | 15.10M | | 36.58M | 27.30M | 47.52M | 31.99M | 21.77M | 8.00M | 8.87M | 12.11M | 54.51M | 40.20M | 39.71M | 34.96M | 25.74M | 38.00M | 32.62M | 24.66M | 19.81M | 43.51M | 96.70M | 91.46M | 88.95M | 82.85M | 86.59M | 72.16M | 68.64M | 60.10M | 53.42M | 47.33M | 37.72M | 29.94M | 21.19M | 21.18M | 19.63M | 7.99M | 5.52M | 9.49M | 10.01M | 9.53M | 2.38M | 3.42M | 2.52M | 2.56M | 1.27M | 14.48M |
|
Receivables - Net
|
| | | 0.13M | | 1.07M | 0.02M | 0.03M | 0.03M | 0.04M | | | | | | | 3.04M | | | | | | | | | 4.66M | 15.12M | 9.39M | | | | 0.10M | | | 60.27M | 0.10M | 0.12M | | | 5.04M | 4.75M | 1.87M | 1.58M | 0.91M | 0.58M | 0.79M | 1.78M | 2.02M | 1.81M | 1.70M | 2.92M | 1.35M | 2.35M | | | | | | | 6.89M | 2.00M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | | | | | | | | | | 4.67M | | | | | | | | | 0.27M | 0.03M | 0.02M | |
|
Receivables
|
| | | 0.13M | | 1.07M | 0.02M | 0.03M | 0.03M | 0.04M | | | | | | | 3.04M | | | | | | | | | 4.66M | 15.12M | 9.39M | | | | 0.10M | | | 60.27M | 0.10M | 0.12M | | 4.30M | 5.04M | 4.75M | 1.87M | 1.58M | 0.91M | 0.58M | 0.79M | 1.78M | 2.02M | 6.48M | 1.70M | 2.92M | 1.35M | 2.35M | | | | | | 0.03M | 6.91M | 2.00M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.79M | 6.03M | 6.11M | 1.16M | 1.11M | 1.08M | 1.03M | 0.94M | 0.86M | 0.76M | 0.63M | 0.53M | 1.60M | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.26M | 0.40M | 0.81M | 0.67M | 0.53M | 0.85M | 0.34M | 0.49M | | | | | | | | 1.90M | | | 1.49M | 1.42M | 1.01M | 0.84M | 1.06M | 1.01M | 0.94M | 1.29M | 0.70M | 0.51M | 0.42M | 0.54M | 0.70M | 0.64M | 0.60M | 0.66M | 0.68M | 0.74M | 2.36M | 2.56M | 2.76M | 3.06M | 2.95M | 2.38M | 2.70M | 1.93M | 1.90M | 2.13M | 2.28M | 1.90M | 1.33M | 0.41M | 0.25M | 0.24M | 0.23M | 0.25M | 0.44M | 0.33M | 0.19M | 1.35M |
|
Current Assets
|
| | | 19.26M | 15.29M | 13.78M | 9.46M | 4.74M | 34.34M | 33.23M | 30.02M | | | | | | | | 29.20M | | | | 10.70M | 11.25M | 14.33M | 61.15M | 56.58M | 50.29M | 36.25M | 26.44M | 38.51M | 33.14M | 25.19M | 20.51M | 104.41M | 97.39M | 92.23M | 89.62M | 83.59M | 99.78M | 85.49M | 79.39M | 65.91M | 58.39M | 51.37M | 42.25M | 34.60M | 26.18M | 30.55M | 24.24M | 16.32M | 9.81M | 12.25M | 10.27M | 9.77M | 2.61M | 3.67M | 3.23M | 2.92M | 8.37M | 17.47M |
|
Property, Plant & Equipment (Net)
|
| | | 1.31M | 1.05M | 0.80M | 0.58M | 0.32M | 0.30M | 0.29M | 0.31M | | | | | | | | 0.12M | | | | 0.10M | 0.09M | 0.08M | 0.07M | 0.20M | 0.19M | 0.18M | 0.17M | 0.16M | 0.15M | 0.14M | 0.16M | 0.14M | 0.19M | 0.17M | 0.15M | 0.14M | 0.13M | 0.12M | 0.11M | 0.09M | 0.14M | 0.51M | 0.54M | 0.54M | 0.62M | 0.67M | 0.71M | 0.68M | 0.60M | 0.55M | 0.47M | 0.39M | 0.31M | 0.24M | 0.18M | 0.13M | 0.12M | 0.11M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | 102.90M | | | | 125.54M | | | | 132.03M | 0.27M | | | 37.47M | | | | 26.59M | | | | 32.42M | | | | 41.94M | | | | 45.86M | | | | 51.52M | | | | 62.71M | | | | 70.30M | | |
|
Other Non-Current Assets
|
| | | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.06M | 0.06M | 0.06M | | | | | | | | 0.16M | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.56M | 0.56M | 0.34M | 0.34M | 0.34M | 0.34M | 0.18M | 0.18M | 0.18M | 0.18M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | |
|
Non-Current Assets
|
| | | 1.91M | 1.56M | 1.21M | 0.99M | 0.64M | 0.36M | 0.34M | 0.37M | | | | | | | | 0.28M | | | | 0.16M | 0.15M | 0.14M | 0.13M | 0.26M | 0.25M | 0.74M | 0.72M | 0.50M | 0.49M | 0.48M | 0.50M | 0.32M | 0.58M | 0.52M | 0.43M | 1.46M | 1.37M | 1.29M | 1.49M | 1.39M | 1.34M | 1.63M | 1.57M | 1.47M | 1.46M | 1.43M | 1.37M | 1.62M | 1.44M | 1.31M | 1.14M | 0.97M | 0.80M | 0.64M | 0.50M | 0.35M | 0.24M | 0.46M |
|
Assets
|
| | | 21.17M | 16.84M | 15.00M | 10.45M | 5.38M | 34.70M | 33.58M | 30.39M | | | | | | | | 29.47M | | | | 10.86M | 11.40M | 14.47M | 61.28M | 56.83M | 50.54M | 36.98M | 27.16M | 39.02M | 33.63M | 25.67M | 21.01M | 104.74M | 97.97M | 92.76M | 90.05M | 85.05M | 101.16M | 86.78M | 80.87M | 67.30M | 59.73M | 52.99M | 43.82M | 36.07M | 27.64M | 31.98M | 25.61M | 17.94M | 11.25M | 13.55M | 11.41M | 10.74M | 3.42M | 4.31M | 3.73M | 3.27M | 8.61M | 17.93M |
|
Accounts Payables
|
| | | 0.50M | 0.34M | 0.58M | 0.56M | 0.29M | 0.32M | 0.48M | 0.73M | | | | | | | | 1.11M | | | | 0.71M | 1.16M | 4.71M | 1.24M | 1.55M | 2.03M | 0.70M | 0.79M | 2.22M | 1.17M | 0.62M | 0.47M | 0.50M | 0.06M | 0.14M | 1.61M | 0.72M | 0.97M | 1.17M | 0.86M | 0.64M | 0.76M | 0.16M | 2.40M | 3.16M | 3.77M | 0.82M | 2.79M | 4.30M | 2.27M | 1.59M | 3.44M | 4.10M | 3.95M | 6.72M | 7.77M | 7.00M | 7.41M | 5.45M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 19.53M | 19.58M | 19.63M | 5.49M | 18.56M | 17.64M | 16.04M | 7.82M | 12.16M | 10.21M | 8.25M | 6.28M | 4.31M | 2.32M | 1.33M | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 0.50M | 0.34M | 0.58M | 0.56M | 0.29M | 0.32M | 0.48M | 0.73M | | | | | | | | 1.11M | 19.53M | 19.58M | 19.63M | 6.20M | 19.72M | 22.34M | 17.29M | 9.38M | 14.20M | 10.91M | 9.04M | 8.51M | 5.47M | 2.94M | 1.80M | 0.84M | 0.06M | 0.14M | 1.61M | 0.72M | 0.97M | 1.17M | 0.86M | 0.64M | 0.76M | 0.16M | 2.40M | 3.16M | 3.77M | 0.82M | 2.79M | 4.30M | 2.27M | 1.59M | 3.44M | 4.10M | 3.95M | 6.72M | 7.77M | 7.00M | 7.41M | 5.45M |
|
Accumulated Expenses
|
| | | 1.85M | 1.27M | 1.59M | 2.78M | 2.71M | 1.29M | 1.54M | 1.99M | | | | | | | | 6.22M | | | | 7.77M | 12.88M | 7.45M | 8.32M | 10.52M | 9.38M | 5.53M | 5.89M | 2.10M | 2.02M | 1.10M | 2.64M | 2.85M | 1.58M | 1.08M | 1.66M | 2.90M | 3.82M | 4.80M | 5.20M | 5.80M | 4.99M | 6.18M | 3.18M | 6.88M | 6.12M | 6.07M | 5.54M | 6.51M | 7.15M | 5.61M | 2.36M | 4.19M | 4.57M | 1.65M | 0.51M | 0.88M | 0.68M | 0.66M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | 0.25M | | | | 0.48M | | | | 0.73M | | | | 0.49M | 0.97M | 0.49M | 0.50M | 0.50M | 0.21M | 0.16M | 0.09M | 0.37M | 7.58M | 1.01M | 3.63M | 3.72M | 3.68M | 7.07M | 5.93M | 5.75M | 5.52M | 4.09M | 3.12M | 3.86M | 3.75M | 3.53M | 2.28M | 0.94M | 1.00M | 0.93M | 1.58M | 0.19M | 0.17M | 0.01M |
|
Current Leases
|
| | | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | 0.03M | | | | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | 0.31M | 0.28M | 0.27M | 0.35M | 0.35M | 0.35M | 0.36M | 0.37M | 0.37M | 0.34M | 0.34M | 0.30M | 0.35M | 0.33M | 0.36M | 0.37M | 0.38M | 0.32M | 0.26M | 0.19M | 0.13M | 0.13M | 0.22M |
|
Current Deferred Revenue
|
| | | 0.39M | 0.02M | 0.01M | | 0.04M | | | | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | 53.83M | 35.05M | 20.16M | 9.55M | 0.59M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 2.81M | 1.66M | 2.21M | 3.44M | 3.46M | 1.63M | 2.05M | 2.74M | | | | | | | | 7.36M | | | | 13.88M | 20.47M | 19.61M | 71.21M | 54.96M | 39.44M | 23.67M | 14.20M | 10.76M | 8.46M | 4.53M | 4.94M | 4.19M | 1.85M | 1.37M | 3.36M | 3.93M | 12.65M | 7.25M | 10.04M | 10.51M | 9.79M | 13.86M | 11.98M | 16.26M | 15.86M | 11.42M | 11.85M | 15.13M | 13.61M | 11.20M | 8.53M | 9.66M | 9.86M | 9.56M | 10.05M | 8.01M | 8.22M | 6.33M |
|
Capital Leases
|
| | | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | | | | | | | | 0.04M | | | | 0.01M | 0.01M | | | 0.01M | | | | | | | | | | | | | | | | | | | 0.18M | 0.15M | 0.13M | 0.10M | 0.07M | 0.05M | 0.02M | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | 9.78M | | | | 14.11M | 12.16M | 10.21M | 8.25M | 6.28M | 4.31M | 2.32M | 1.33M | 0.33M | | | | | | | | | | | | | | | | | | | | 2.08M | | 1.11M | 1.03M | 1.03M | 1.11M | 1.03M | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.13M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | | | | | | | | | | | | | | | | | | 0.50M | 0.50M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | 0.91M | 0.86M | 0.99M | 0.90M | 0.81M | 0.72M | 0.62M | 0.53M | 0.47M | 0.38M | 0.32M | 0.54M | 0.48M | 0.36M | 0.26M | 0.16M | 0.13M | 0.10M | 0.07M | 0.03M | | 0.13M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | 0.09M | | | | 0.44M | 0.53M | 0.61M | 0.68M | 0.75M | 0.81M | 0.87M | 0.91M | 0.46M | | | | | | 0.01M | 0.01M | | 10.62M | 10.84M | 6.97M | 6.23M | 6.17M | 3.01M | 2.96M | 2.86M | 2.74M | 3.73M | 3.77M | 1.85M | 2.03M | 11.85M | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | 17.18M | | | | 28.00M | 32.64M | 29.82M | 79.46M | 61.24M | 43.75M | 26.49M | 16.02M | 11.60M | 8.46M | 4.53M | 4.94M | 4.19M | | 1.37M | 3.36M | 4.88M | 13.56M | 8.11M | 11.02M | 11.41M | 10.60M | 14.78M | 12.78M | 16.94M | 16.45M | 11.90M | 12.24M | 17.81M | 14.11M | 12.66M | 9.83M | 10.85M | | | | | | |
|
Total Liabilities
|
| | | 2.98M | 1.79M | 2.33M | 3.54M | 3.55M | 1.71M | 2.11M | 2.79M | | | | -9.79M | | | | 17.27M | | | | 28.44M | 33.17M | 30.43M | 80.14M | 62.00M | 44.56M | 27.36M | 16.93M | 12.05M | 8.46M | 4.53M | 4.94M | 4.19M | 1.85M | 1.39M | 3.37M | 4.88M | 24.18M | 18.94M | 18.00M | 17.65M | 16.76M | 17.80M | 15.73M | 19.80M | 19.19M | 15.63M | 16.02M | 19.66M | 16.14M | 24.52M | 9.83M | 10.85M | 11.10M | 10.69M | 10.12M | 8.04M | 8.22M | 6.46M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | 9.78M | | | | 14.11M | 12.16M | 10.21M | 8.25M | 6.28M | 4.31M | 2.32M | 1.33M | 0.33M | | | | | | | | | | | | | | | | | | | | 2.08M | | 1.11M | 1.03M | 1.03M | 1.11M | 1.03M | | | | |
|
Common Equity
|
| | | 18.19M | 15.05M | 12.66M | 6.91M | 1.83M | 33.00M | 31.46M | 27.60M | | | | 9.79M | | | | 12.20M | | | | -17.59M | -21.77M | -15.96M | -18.86M | -5.16M | 5.98M | 9.63M | 10.23M | 26.96M | 25.17M | 21.14M | 16.07M | 100.55M | 96.12M | 91.37M | 86.69M | 80.17M | 76.98M | 67.84M | 62.88M | 49.65M | 42.97M | 35.20M | 28.09M | 16.27M | 8.45M | 11.53M | 6.58M | -1.98M | -6.32M | -11.38M | 1.58M | -0.11M | -7.69M | -6.38M | -6.39M | -4.78M | 0.40M | 11.47M |
|
Shareholder's Equity
|
| | | 18.19M | 15.05M | 12.66M | 6.91M | 1.83M | 33.00M | 31.46M | 27.60M | | | | 9.79M | | | | 12.20M | | | | -17.59M | -21.77M | -15.96M | -18.86M | -5.16M | 5.98M | 9.63M | 10.23M | 26.96M | 25.17M | 21.14M | 16.07M | 100.55M | 96.12M | 91.37M | 86.69M | 80.17M | 76.98M | 67.84M | 62.88M | 49.65M | 42.97M | 35.20M | 28.09M | 16.27M | 8.45M | 11.53M | 6.58M | -1.98M | -6.32M | -11.38M | 1.58M | -0.11M | -7.69M | -6.38M | -6.39M | -4.78M | 0.40M | 11.47M |
|
Liabilities and Shareholders Equity
|
| | | 21.17M | 16.84M | 15.00M | 10.45M | 5.38M | 34.70M | 33.58M | 30.39M | | | | | | | | 29.47M | | | | 10.86M | 11.40M | 14.47M | 61.28M | 56.83M | 50.54M | 36.98M | 27.16M | 39.02M | 33.63M | 25.67M | 21.01M | 104.74M | 97.97M | 92.76M | 90.05M | 85.05M | 101.16M | 86.78M | 80.87M | 67.30M | 59.73M | 52.99M | 43.82M | 36.07M | 27.64M | 31.98M | 25.61M | 17.94M | 11.25M | 13.55M | 11.41M | 10.74M | 3.42M | 4.31M | 3.73M | 3.27M | 8.61M | 17.93M |
|
Retained Earnings
|
| | | -221.99M | -225.34M | -227.97M | -233.99M | -239.24M | -249.70M | -251.37M | -255.39M | | | | | | | | -291.70M | | | | -343.41M | -356.47M | -366.49M | -370.06M | -356.74M | -346.14M | -343.11M | -343.85M | -332.05M | -337.23M | -342.27M | -348.00M | -295.77M | -300.27M | -305.52M | -310.90M | -318.20M | -322.14M | -332.13M | -337.86M | -351.80M | -358.91M | -367.59M | -375.23M | -387.99M | -396.25M | -397.67M | -404.82M | -412.03M | -421.38M | -425.08M | -433.52M | -441.77M | -449.59M | -452.03M | -456.84M | -459.07M | -454.40M | -461.66M |
|
Preferred Shares
|
| | | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 47.00 | 47.00 | 47.00 | | | | | | | | 47.00 | | | | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 0.04M |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 160.52M | 184.39M | 195.37M | 195.48M | 200.55M | 203.03M | 203.06M | 203.06M | 226.82M | 227.70M | 229.17M | 229.24M | 9.17M | 229.86M | 230.03M | 230.05M | 9.20M | 231.30M | 9.27M | 9.27M | 9.27M | 9.29M | 10.35M | 11.15M | 0.23M | 11.95M | 14.31M | 16.14M | 17.93M | 19.55M | 23.46M | 28.56M | 0.93M | 0.97M | 1.76M |