|
Cash & Equivalents
|
0.11M | 0.42M | 0.08M | 1.31M | 0.23M | 1.14M | 0.96M | 1.08M | 1.02M | 1.11M | 0.55M | 0.71M | 0.10M | 1.39M | | 1.16M | 0.73M | 0.82M | 1.05M | 1.10M | 1.10M | 1.21M | 1.71M | 0.96M | 1.22M | 0.21M | 1.20M | 1.82M | 0.65M | 0.97M | 1.95M | 0.45M | 0.20M | 0.25M | 0.35M | 12.13M | 3.38M | 1.81M | 0.19M | 0.62M | 2.65M | 1.60M | 1.02M | 0.91M | 0.03M | 1.11M | 0.88M | 0.59M | 0.15M | 0.65M | 0.94M | 0.05M | 0.12M | 0.28M | 0.03M | 0.53M | 0.47M | 0.45M | 1.00M | 0.60M | 0.31M | 0.33M | 0.31M |
|
Cash & Current Investments
|
0.11M | 0.42M | 0.08M | 1.31M | 0.23M | 1.14M | 0.96M | 1.08M | 1.02M | 1.11M | 0.55M | 0.71M | 0.10M | 1.39M | | 1.16M | 0.73M | 0.82M | 1.05M | 1.10M | 1.10M | 1.21M | 1.71M | 0.96M | 1.22M | 0.21M | 1.20M | 1.82M | 0.65M | 0.97M | 1.95M | 0.45M | 0.20M | 0.25M | 0.35M | 12.13M | 3.38M | 1.81M | 0.19M | 0.62M | 2.65M | 1.60M | 1.02M | 0.91M | 0.03M | 1.11M | 0.88M | 0.59M | 0.15M | 0.65M | 0.94M | 0.05M | 0.12M | 0.28M | 0.03M | 0.53M | 0.47M | 0.45M | 1.00M | 0.60M | 0.31M | 0.33M | 0.31M |
|
Receivables - Net
|
| | | | | | | 1.29M | | 2.01M | 2.16M | 1.63M | 2.09M | 2.54M | 2.90M | 1.96M | 2.23M | 3.23M | 3.19M | 2.14M | 2.56M | 2.88M | 3.76M | 2.50M | 2.98M | 3.59M | 3.74M | 2.89M | 2.67M | 3.54M | 3.06M | 2.48M | 2.41M | 2.73M | 3.19M | 2.69M | 2.46M | 3.59M | 4.44M | 2.61M | 3.45M | 3.46M | 4.13M | 2.10M | 4.02M | 5.29M | 4.65M | 4.72M | 5.03M | 4.54M | 6.95M | 5.18M | 5.16M | 7.70M | 6.01M | 5.67M | 4.67M | 3.73M | 5.27M | 3.57M | 3.25M | 5.30M | 2.77M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.28M | | | | | | 0.20M | | | 0.65M | 0.36M | 0.23M | 0.23M | 0.39M | 0.68M | 0.70M | 0.74M | 0.83M | 0.93M | 1.14M | 1.00M | 1.50M | 0.78M | 0.30M | 0.78M | 0.78M | | 0.01M | 0.26M | 0.26M |
|
Receivables
|
| | | | | | | 1.29M | | 2.01M | 2.16M | 1.63M | 2.09M | 2.54M | 2.90M | 1.96M | 2.23M | 3.23M | 3.19M | 2.14M | 2.56M | 2.88M | 3.76M | 2.50M | 2.98M | 3.59M | 3.74M | 2.89M | 2.67M | 3.54M | 3.06M | 2.48M | 2.79M | 3.01M | 3.19M | 2.69M | 2.46M | 3.59M | 4.44M | 2.80M | 3.45M | 3.46M | 4.78M | 2.46M | 4.25M | 5.53M | 5.04M | 5.40M | 5.73M | 5.28M | 7.77M | 6.12M | 6.30M | 8.70M | 7.51M | 6.45M | 4.96M | 4.51M | 6.04M | 3.57M | 3.26M | 5.56M | 3.03M |
|
Raw Materials
|
| | | 0.00M | | | 0.49M | 0.14M | 0.15M | 0.38M | 0.39M | 0.17M | 0.24M | 0.24M | 0.31M | 3.52M | 0.19M | 4.23M | | 3.12M | 2.88M | 2.98M | 3.60M | 3.40M | 4.91M | 6.12M | 5.70M | 4.41M | 4.68M | 4.17M | 4.31M | 3.87M | 3.66M | 5.26M | 4.84M | 2.67M | 3.69M | 4.20M | 3.67M | 3.05M | 3.94M | 5.03M | 5.96M | 4.26M | 4.47M | 4.58M | 6.35M | 6.79M | 7.75M | 9.04M | 10.07M | 11.22M | 11.85M | 12.99M | 10.40M | 8.53M | 7.18M | 8.47M | 8.73M | 6.45M | 6.77M | 6.81M | 6.14M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | 2.27M | | 2.15M | | 3.17M | 3.19M | 2.52M | 2.38M | 2.91M | 3.45M | 2.81M | 2.20M | 3.56M | 3.51M | 3.55M | 3.49M | 3.01M | 1.86M | 2.66M | 2.97M | 3.26M | 3.14M | 6.25M | 3.37M | 4.33M | 6.79M | 4.26M | 3.61M | 6.25M | 3.52M | 3.83M | 3.08M | 4.33M | 4.70M | 4.66M | 5.45M | 5.83M | 8.99M | 11.20M | 9.52M | 7.65M | 8.12M | 5.21M | 7.23M | 4.86M | 5.25M | 3.42M | 3.11M |
|
Inventory
|
2.87M | 3.38M | 3.18M | -0.04M | 3.18M | 3.61M | 3.96M | 4.55M | 0.40M | -0.02M | 6.12M | 6.10M | 6.21M | 5.05M | 5.96M | 5.79M | 6.30M | 6.38M | | 6.29M | 6.08M | 5.50M | 5.98M | 6.31M | 8.36M | 8.94M | 7.90M | 7.97M | 8.19M | 7.72M | 7.80M | 6.88M | 5.52M | 7.92M | 7.82M | 5.93M | 6.83M | 10.45M | 7.04M | 7.38M | 10.73M | 9.28M | 9.57M | 10.51M | 7.99M | 8.41M | 9.44M | 11.12M | 12.45M | 13.70M | 15.51M | 17.05M | 20.85M | 24.19M | 19.92M | 16.18M | 15.30M | 13.69M | 15.96M | 11.30M | 12.02M | 10.22M | 9.25M |
|
Current Deferred Tax Assets
|
0.08M | 0.16M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.12M | -0.11M | -0.16M | 0.10M | -0.43M | -0.25M | 0.13M | 0.08M | 0.05M | 0.15M | 0.08M | 0.12M | 0.15M | 0.15M | 0.16M | 0.21M | 0.25M | 0.29M | | 0.18M | 0.18M | 0.16M | 0.29M | 0.45M | 0.53M | 0.53M | 0.31M | 0.77M | 0.46M | 0.57M | 0.69M | 0.50M | 0.38M | 0.28M | 0.30M | 0.20M | 0.32M | 0.57M | 0.44M | 0.13M | 0.45M | 0.40M | 0.47M | 0.42M | 0.91M | 0.94M | 0.70M | 1.34M | 2.11M | 1.99M | 2.00M | 1.49M | 1.56M | 1.44M | 1.39M | 0.94M | 0.60M | 0.88M | 0.49M | 2.03M | 2.33M | 1.62M | 1.48M |
|
Current Assets
|
4.22M | 5.33M | 4.85M | 5.16M | 5.14M | 6.47M | 7.01M | 7.15M | 6.94M | 8.23M | 9.31M | 8.73M | 8.79M | 9.37M | 10.76M | 9.33M | 9.70M | 11.06M | | 9.97M | 10.29M | 10.64M | 12.52M | 11.50M | 13.90M | 14.57M | 13.85M | 13.45M | 12.17M | 13.38M | 13.62M | 10.32M | 8.50M | 11.18M | 11.65M | 20.95M | 12.99M | 16.42M | 12.10M | 10.94M | 17.28M | 14.75M | 15.19M | 14.30M | 13.18M | 15.99M | 16.05M | 18.45M | 20.44M | 21.62M | 26.22M | 24.70M | 28.83M | 34.62M | 28.84M | 24.09M | 21.81M | 19.53M | 23.50M | 17.76M | 18.18M | 17.73M | 14.06M |
|
Buildings
|
| | 1.39M | 1.39M | | | | 1.55M | | | | 1.71M | | 1.73M | | 1.74M | | | | 1.83M | 1.83M | 1.86M | 1.86M | 1.87M | 1.87M | 1.87M | 1.87M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 2.36M | 2.36M | 2.36M | 2.36M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 1.51M | 3.07M | 3.58M | 4.61M | 4.89M | 5.37M | 2.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 1.11M | 1.11M | | | | 1.11M | | | | 1.11M | | 1.11M | 1.11M | 1.11M | 1.11M | | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 3.65M | | 3.61M | 3.61M | 3.51M | 3.47M | 3.42M | 3.38M | 3.42M | 3.40M | 3.47M | | 3.69M | 3.61M | 3.54M | 4.07M | 4.57M | 5.04M | 5.06M | 5.28M | 5.37M | 5.79M | 6.48M | 6.84M | 7.73M | 7.93M | 8.25M | 4.09M | 0.17M | 0.20M | 0.09M | 0.16M | 0.90M | 0.91M | 0.93M | 1.05M | 1.05M | 1.03M | 1.02M | 0.98M | 0.92M | 0.95M | 0.89M | 0.82M | 0.99M | 0.94M | 0.89M | 0.83M | 0.77M | 0.69M | 0.54M | 0.56M | 0.49M | 0.44M | 0.38M | 0.34M |
|
Intangibles
|
0.80M | 0.80M | 0.80M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.59M | 0.61M | 0.61M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.64M | 0.64M |
|
Goodwill & Intangibles
|
0.80M | 0.80M | 0.80M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.59M | 0.61M | 0.61M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.64M | 0.64M |
|
Other Non-Current Assets
|
| | | | | | | 0.05M | | 0.03M | 0.06M | 0.09M | 0.07M | 0.05M | 0.03M | 0.05M | 0.04M | 0.03M | | 0.06M | 0.05M | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | 0.16M | 0.16M | | | | | | | | | | | | |
|
Non-Current Assets
|
4.98M | 5.04M | 5.28M | 4.82M | 4.73M | 4.77M | 4.76M | 4.73M | 4.76M | 4.67M | 4.69M | 4.63M | 4.57M | 4.50M | 4.45M | 4.50M | 4.47M | 4.53M | | 4.78M | 4.69M | 4.60M | 5.12M | 5.60M | 6.06M | 6.09M | 6.31M | 6.40M | 6.82M | 7.51M | 7.87M | 8.53M | 8.74M | 9.05M | 7.36M | 3.53M | 3.19M | 3.08M | 2.88M | 1.55M | 1.57M | 1.59M | 1.71M | 1.70M | 1.67M | 1.68M | 1.66M | 1.60M | 1.63M | 1.57M | 1.51M | 1.62M | 1.56M | 1.51M | 1.45M | 1.39M | 1.31M | 1.17M | 1.19M | 1.12M | 1.07M | 1.02M | 0.97M |
|
Assets
|
9.20M | 10.37M | 10.13M | 9.97M | 9.87M | 11.24M | 11.77M | 11.88M | 11.71M | 12.90M | 14.00M | 13.36M | 13.36M | 13.87M | 15.21M | 13.84M | 14.17M | 15.59M | | 14.75M | 14.98M | 15.24M | 17.64M | 17.10M | 19.96M | 20.66M | 20.16M | 19.85M | 18.98M | 20.89M | 21.49M | 18.85M | 17.24M | 20.24M | 19.01M | 24.48M | 16.18M | 19.50M | 14.99M | 12.49M | 18.85M | 16.34M | 16.90M | 15.99M | 14.85M | 17.67M | 17.72M | 20.06M | 22.08M | 23.20M | 27.73M | 26.32M | 30.39M | 36.13M | 30.30M | 25.49M | 23.12M | 20.70M | 24.69M | 18.88M | 19.25M | 18.75M | 15.03M |
|
Accounts Payables
|
2.30M | 0.39M | -0.24M | -0.64M | 0.95M | 1.51M | 2.64M | 2.59M | -0.51M | 0.30M | 3.74M | 2.31M | 2.54M | 2.65M | 3.35M | 3.37M | 3.40M | 4.73M | | 3.61M | 3.97M | 4.13M | 5.79M | 5.89M | 7.16M | 7.54M | 7.71M | 7.46M | 7.72M | 5.67M | 7.16M | 5.96M | 6.62M | 6.69M | 6.99M | 7.48M | 4.54M | 4.31M | 3.27M | 5.72M | 4.26M | 3.90M | 5.53M | 5.36M | 4.50M | 5.13M | 5.44M | 6.75M | 8.13M | 6.54M | 8.87M | 10.43M | 16.36M | 12.68M | 9.57M | 9.80M | 11.16M | 7.20M | 9.07M | 9.13M | 8.48M | 8.43M | 8.31M |
|
Notes Payables
|
| | | 0.10M | 0.10M | 0.10M | 0.10M | 0.07M | 0.04M | 0.02M | | 0.15M | 0.16M | 0.16M | 0.17M | 0.18M | 0.18M | 0.15M | | 0.65M | 0.61M | 0.57M | 0.53M | | | | | 0.34M | | | | 0.95M | 0.95M | 0.95M | 0.95M | 6.95M | 6.44M | 6.24M | 6.04M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 0.34M | 0.77M | 0.77M | 0.77M | | | | 2.02M | 2.02M | 2.02M | 2.43M | 5.49M | 7.24M | 7.38M | 6.74M | 7.34M | 18.41M | 21.75M |
|
Dividends payables
|
| | | | 0.01M | 0.05M | 0.04M | 0.04M | 0.05M | 0.09M | 0.10M | 0.08M | 0.08M | 0.09M | 0.07M | 0.07M | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
2.30M | 0.39M | -0.24M | -0.54M | 1.06M | 1.66M | 2.78M | 2.70M | -0.41M | 0.41M | 3.84M | 2.54M | 2.78M | 2.90M | 3.60M | 3.62M | 3.58M | 4.89M | | 4.26M | 4.58M | 4.70M | 6.31M | 5.89M | 7.16M | 7.54M | 7.71M | 7.80M | 7.72M | 5.67M | 7.16M | 6.91M | 7.57M | 7.64M | 7.95M | 14.43M | 10.98M | 10.55M | 9.31M | 9.12M | 7.66M | 7.30M | 8.93M | 8.76M | 7.90M | 5.47M | 6.21M | 7.52M | 8.90M | 6.54M | 8.87M | 10.43M | 18.38M | 14.71M | 11.60M | 12.24M | 16.65M | 14.44M | 16.45M | 15.87M | 15.82M | 26.84M | 30.06M |
|
Accumulated Expenses
|
0.02M | -0.04M | 0.10M | 0.03M | 0.14M | 0.14M | 0.13M | 0.16M | 0.14M | 0.02M | 0.18M | 0.20M | 0.20M | 0.21M | 0.20M | 0.23M | 0.21M | 0.15M | | 0.14M | 0.13M | 0.14M | 0.15M | 0.13M | 0.14M | 0.15M | 0.15M | 0.17M | 0.18M | 0.19M | 0.22M | 0.21M | 0.19M | 0.34M | 0.18M | 0.22M | 0.21M | 1.73M | 1.87M | 1.48M | 1.10M | 1.02M | 1.15M | 0.65M | 1.43M | 0.56M | 0.83M | 0.90M | 0.45M | 0.72M | 0.98M | 0.29M | 0.69M | 0.74M | 0.23M | 0.23M | 0.47M | 0.80M | 0.87M | 1.10M | 0.87M | 0.95M | 1.27M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 1.86M | 1.11M | 0.45M | 0.26M | 0.33M | 0.21M | 0.21M |
|
Short term Debt
|
0.02M | 0.97M | 1.45M | 1.42M | 0.88M | 1.79M | 1.52M | 2.04M | 2.04M | 2.39M | 2.79M | 3.10M | 3.02M | 2.95M | 3.57M | 3.02M | 3.67M | 4.07M | | 4.52M | 4.59M | 3.98M | 4.16M | 3.01M | 4.11M | 4.63M | 4.33M | 4.44M | 4.25M | 5.65M | 4.90M | 4.38M | 3.53M | 4.59M | 5.15M | 3.30M | 0.23M | 4.00M | 2.69M | 6.98M | 2.76M | 4.33M | 7.08M | 3.18M | 4.79M | 4.98M | 5.13M | 0.56M | 4.26M | 2.94M | 8.26M | 10.23M | 7.47M | 11.09M | 9.10M | 10.97M | 7.59M | 6.56M | 9.70M | 9.76M | 7.84M | 9.00M | 5.39M |
|
Current Leases
|
| | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | | 0.08M | 0.06M | 0.04M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.15M | 0.15M | 0.14M | 0.18M | 0.18M | 0.19M | 0.17M | 0.19M | 0.20M | 0.19M | 0.20M | 0.14M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.10M | 0.09M | 0.11M | 0.13M | 0.14M | 0.15M | 0.15M | 0.16M | 0.17M | 0.17M | 0.18M | 0.19M | 0.19M | 0.20M | 0.21M | 0.21M | 0.15M | 0.10M | 0.05M |
|
Total Current Liabilities
|
3.70M | 3.51M | 3.39M | 3.12M | 2.62M | 4.07M | 4.87M | 5.32M | 4.75M | 5.93M | 7.07M | 6.07M | 6.22M | 6.29M | 7.54M | 7.03M | 7.62M | 9.30M | | 8.63M | 9.04M | 8.60M | 10.53M | 9.29M | 11.67M | 12.60M | 14.31M | 12.72M | 12.81M | 12.17M | 13.34M | 11.88M | 12.05M | 13.22M | 13.96M | 18.64M | 11.61M | 16.71M | 14.29M | 14.23M | 8.18M | 9.03M | 13.80M | 9.41M | 10.00M | 13.73M | 16.26M | 8.93M | 14.74M | 11.15M | 19.12M | 21.72M | 25.43M | 27.80M | 25.31M | 25.66M | 26.76M | 23.11M | 27.68M | 27.19M | 25.02M | 37.10M | 36.99M |
|
Capital Leases
|
| | 0.14M | 0.13M | 0.12M | 0.17M | 0.16M | 0.15M | 0.14M | 0.12M | 0.17M | 0.15M | 0.14M | 0.12M | 0.10M | 0.10M | 0.08M | 0.07M | | 0.11M | 0.09M | 0.09M | 0.49M | 0.48M | 0.57M | 0.54M | 0.51M | 0.64M | 0.69M | 0.64M | 0.60M | 0.44M | 0.58M | 0.53M | 0.48M | 0.24M | 0.43M | 0.16M | 0.11M | 0.80M | 0.79M | 0.76M | 0.75M | 0.74M | 0.66M | 0.63M | 0.59M | 0.56M | 0.52M | | | | | | | | | | | | | | |
|
Non-Current Debt
|
1.74M | | | 0.07M | 0.04M | 0.02M | | 2.27M | | 2.26M | 2.25M | 2.25M | 2.24M | 2.23M | 2.22M | 2.21M | 2.19M | 2.18M | | 2.15M | 2.13M | 2.11M | 2.09M | 1.51M | 1.50M | 1.50M | 2.99M | 4.41M | 2.89M | 2.89M | 2.92M | 5.92M | 6.08M | 6.37M | 6.18M | 1.25M | 1.22M | 1.19M | 1.15M | 7.66M | 3.36M | 4.86M | 7.66M | | | 0.43M | 0.30M | 0.17M | 0.04M | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.75M | 3.69M | 3.80M | 3.92M | 4.04M | 4.16M | 4.29M | 4.42M | 4.55M | 4.69M | 4.83M | | | | | | | | | 8.44M | 8.16M | 8.09M | 8.53M | 8.95M | 9.72M | 10.87M | 10.85M | 0.02M | 22.21M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.00M | 0.01M | 0.01M | 0.79M | | | 0.71M | 0.69M | 0.66M | 0.63M | 0.59M | 0.56M | 0.52M | 0.48M | 0.44M | 0.39M | 0.35M | 0.30M | 0.26M | 0.21M | 0.15M | 0.10M | 0.05M |
|
Other Non-Current Liabilities
|
1.87M | 2.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.78M | 0.77M | 1.53M | 0.12M | 0.11M | 0.10M | 0.16M | 0.13M | 0.04M | 0.09M | 0.15M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | | | | | | 0.64M | 1.69M | 2.61M | 3.72M | 428.00 | 740.00 | 1.13M | 0.45M | 0.45M | 0.45M | 0.45M |
|
Total Non-Current Liabilities
|
3.58M | 4.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.39M | 19.73M | 19.99M | 21.89M | 22.54M | 1.40M | 16.91M | 22.08M | 19.68M | 19.20M | 13.25M | 14.21M | 19.09M | 14.84M | 15.50M | 14.79M | 17.15M | 9.65M | | | | | 25.14M | 34.86M | 31.12M | 30.24M | 35.44M | 32.16M | 36.32M | 37.61M | 39.52M | 42.14M | 36.53M |
|
Total Liabilities
|
5.45M | 6.53M | 6.53M | 5.59M | 5.06M | 6.52M | 7.30M | 7.73M | 7.15M | 8.32M | 9.49M | 9.05M | 9.13M | 9.14M | 10.31M | 9.74M | 10.24M | 12.10M | | 11.36M | 11.70M | 11.19M | 13.44M | 13.45M | 16.34M | 17.38M | 19.14M | 19.07M | 19.57M | 19.81M | 20.52M | 20.51M | 20.75M | 23.41M | 22.65M | 23.97M | 17.02M | 22.24M | 19.81M | 19.23M | 13.34M | 14.35M | 19.11M | 14.85M | 15.50M | 14.80M | 17.16M | 9.65M | 15.31M | 11.63M | 19.56M | 22.12M | 25.77M | 36.55M | 33.73M | 33.96M | 35.45M | 32.16M | 37.45M | 38.06M | 39.98M | 42.59M | 36.99M |
|
Total Debt
|
1.76M | 0.97M | 1.45M | 1.49M | 0.93M | 1.81M | 1.52M | 4.31M | 2.04M | 4.65M | 5.04M | 5.34M | 5.26M | 5.18M | 5.79M | 5.23M | 5.86M | 6.25M | | 6.67M | 6.72M | 6.09M | 6.25M | 4.52M | 5.61M | 6.13M | 7.32M | 8.85M | 7.14M | 8.53M | 7.82M | 10.30M | 9.61M | 10.95M | 11.34M | 4.55M | 1.45M | 5.19M | 3.84M | 14.64M | 6.12M | 9.18M | 14.74M | 3.18M | 4.79M | 5.41M | 5.43M | 0.73M | 4.30M | 2.94M | 8.26M | 10.23M | 7.47M | 11.09M | 9.10M | 10.97M | 7.59M | 6.56M | 9.70M | 9.76M | 7.84M | 9.00M | 5.39M |
|
Common Equity
|
3.75M | 3.85M | 3.60M | 4.38M | 4.82M | 4.72M | 4.47M | 4.14M | 4.56M | 4.58M | 4.50M | 4.30M | 4.22M | 4.73M | 4.90M | 4.10M | 3.92M | 3.49M | | 3.39M | 3.29M | 4.05M | 4.20M | 3.65M | 3.62M | 3.28M | 1.02M | 0.79M | -0.58M | 1.08M | 0.97M | -1.66M | -3.51M | -3.18M | -3.64M | 0.51M | -0.83M | -2.73M | -4.82M | -6.74M | 5.51M | 1.99M | -2.21M | 1.15M | -0.65M | 2.87M | 0.56M | 10.40M | 6.77M | 11.57M | 8.18M | 4.20M | 4.62M | -0.42M | -3.44M | -8.47M | -12.32M | -11.46M | -12.76M | -19.18M | -20.73M | -23.85M | -21.95M |
|
Shareholder's Equity
|
| | | 4.38M | | | | 4.14M | | 4.58M | 4.50M | 4.30M | 4.22M | 4.73M | 4.90M | 4.10M | 3.92M | 3.49M | | 3.39M | 3.29M | 4.05M | 4.20M | 3.65M | 3.62M | 3.28M | 1.02M | 0.79M | -0.58M | 1.08M | 0.97M | -1.66M | -3.51M | -3.18M | -3.64M | 0.51M | -0.83M | -2.73M | -4.82M | -6.74M | 5.51M | 1.99M | -2.21M | 1.15M | -0.65M | 2.87M | 0.56M | 10.40M | 6.77M | 11.57M | 8.18M | 4.20M | 4.62M | -0.42M | -3.44M | -8.47M | -12.32M | -11.46M | -12.76M | -19.18M | -20.73M | -23.85M | -21.95M |
|
Liabilities and Shareholders Equity
|
9.20M | 10.37M | 10.13M | 9.97M | 9.87M | 11.24M | 11.77M | 11.88M | 11.71M | 12.90M | 14.00M | 13.36M | 13.36M | 13.87M | 15.21M | 13.84M | 14.17M | 15.59M | | 14.75M | 14.98M | 15.24M | 17.64M | 17.10M | 19.96M | 20.66M | 20.16M | 19.85M | 18.98M | 20.89M | 21.49M | 18.85M | 17.24M | 20.24M | 19.01M | 24.48M | 16.18M | 19.50M | 14.99M | 12.49M | 18.85M | 16.34M | 16.90M | 15.99M | 14.85M | 17.67M | 17.72M | 20.06M | 22.08M | 23.20M | 27.73M | 26.32M | 30.39M | 36.13M | 30.30M | 25.49M | 23.12M | 20.70M | 24.69M | 18.88M | 19.25M | 18.75M | 15.03M |
|
Retained Earnings
|
-15.42M | -16.31M | -16.71M | -17.50M | -17.77M | -17.97M | -18.38M | -18.88M | -19.26M | -19.35M | -19.53M | -19.89M | -20.02M | -19.60M | -19.59M | -20.46M | -20.86M | -21.36M | | -21.98M | -22.20M | -21.57M | -21.52M | -22.74M | -23.01M | -23.70M | -26.17M | -26.71M | -28.29M | -29.06M | -29.30M | -31.72M | -33.72M | -33.57M | -39.19M | -50.10M | -51.72M | -55.10M | -57.77M | -60.43M | -63.70M | -68.16M | -72.72M | -76.55M | -79.13M | -80.88M | -83.47M | -86.73M | -91.24M | -94.38M | -98.27M | -103.14M | -108.12M | -113.20M | -116.43M | -123.20M | -127.56M | -130.69M | -132.13M | -138.73M | -140.40M | -143.62M | -147.77M |
|
Preferred Shares
|
0.19M | 0.19M | | | | | | 0.86M | | 0.82M | 0.80M | 0.80M | 0.72M | 0.53M | 0.49M | 0.46M | 0.10M | 0.10M | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Treasury Shares
|
| | | | | | | | | | | 0.51M | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 270.00 | 265.00 | 265.00 | 265.00 | 265.00 | 274.00 | 274.00 | 274.00 | 274.00 | | | |