|
Cash & Equivalents
|
0.28M | 1.09M | 1.31M | 0.67M | 0.76M | 0.19M | 1.98M | 0.27M | 0.30M | | | | | | | 1.35M | | | | 0.12M | 0.41M | 0.45M | 0.23M | 2.12M | 0.44M | 0.95M | 0.40M | 2.31M | 0.43M | 0.29M | 0.48M | 0.81M | 0.12M | 1.75M | 1.58M | 0.21M | 0.58M | 2.25M | 0.52M | 0.35M | 1.80M | 1.07M | 0.82M | 0.40M | 1.38M | 3.34M | 7.38M | 2.29M | 2.28M | 2.98M | 2.79M | 2.90M | 1.89M | 3.21M | 0.59M | 4.12M | 1.25M | 0.62M | 7.23M | 3.30M | 1.13M | 2.84M |
|
Cash & Current Investments
|
0.28M | 1.09M | 1.31M | 0.67M | 0.76M | 0.19M | 1.98M | 0.27M | 0.30M | | | | | | | 1.35M | | | | 0.12M | 0.41M | 0.45M | 0.23M | 2.12M | 0.44M | 0.95M | 0.40M | 2.31M | 0.43M | 0.29M | 0.48M | 0.81M | 0.12M | 1.75M | 1.58M | 0.21M | 0.58M | 2.25M | 0.52M | 0.35M | 1.80M | 1.07M | 0.82M | 0.40M | 1.38M | 3.34M | 7.38M | 2.29M | 2.28M | 2.98M | 2.79M | 2.90M | 1.89M | 3.21M | 0.59M | 4.12M | 1.25M | 0.62M | 7.23M | 3.30M | 1.13M | 2.84M |
|
Receivables - Net
|
| | | 1.21M | 0.85M | 11.40M | 3.29M | 0.79M | 0.80M | 4.79M | 5.22M | 1.10M | 0.80M | | 6.07M | 0.96M | 1.05M | 8.95M | 7.82M | 1.47M | 1.67M | 16.97M | 10.30M | 1.38M | 3.45M | 18.14M | 9.78M | 1.66M | 2.76M | 28.61M | 12.33M | 1.07M | | 19.93M | 10.60M | 1.77M | 4.86M | 16.25M | 7.76M | 1.86M | 1.77M | 18.17M | 8.97M | 2.21M | 5.56M | 11.59M | 12.25M | 2.79M | 9.65M | 10.64M | 7.31M | 2.08M | 0.71M | 10.90M | 7.31M | 3.31M | 2.35M | 4.33M | 0.70M | 1.39M | 2.32M | 1.82M |
|
Receivables - Other
|
| | | 0.07M | 0.12M | 0.85M | 0.09M | 0.07M | 0.16M | 0.96M | 0.35M | | 0.45M | 7.91M | 0.21M | 0.37M | | | | | 0.08M | | 0.36M | 0.03M | 861.00 | 0.64M | 0.19M | 0.24M | 0.56M | 1.17M | 1.21M | 1.20M | 0.30M | 2.02M | 1.67M | 2.24M | 0.37M | 1.20M | 1.18M | 2.39M | | | 3.56M | 4.56M | 0.01M | 0.01M | 0.01M | 0.10M | 0.44M | 1.08M | 0.28M | 0.22M | 0.17M | 0.17M | 0.27M | 0.13M | 0.19M | 0.16M | 0.21M | 0.36M | 0.12M | |
|
Receivables
|
| | | 1.28M | 0.97M | 12.25M | 3.38M | 0.85M | 0.96M | 5.75M | 5.57M | 1.10M | 1.25M | | 6.28M | 1.32M | 1.05M | 8.95M | 7.82M | 1.47M | 1.75M | 16.97M | 10.66M | 1.41M | 3.45M | 18.78M | 9.97M | 1.90M | 3.32M | 29.78M | 13.55M | 2.27M | | 21.95M | 12.27M | 4.01M | 5.23M | 17.45M | 8.95M | 4.25M | 1.77M | 18.17M | 12.53M | 6.77M | 5.57M | 11.60M | 12.27M | 2.89M | 10.09M | 11.72M | 7.59M | 2.29M | 0.89M | 11.07M | 7.58M | 3.44M | 2.54M | 4.49M | 0.91M | 1.74M | 2.44M | 1.82M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 0.12M | 0.10M | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | 4.45M | | | | 6.13M | 6.85M | 13.08M | 7.77M | 8.24M | 8.44M | 9.26M | 4.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 3.02M | 2.98M | 4.07M | 3.61M | 4.01M | 3.59M | 7.52M | 4.79M | 4.12M | 4.32M | 9.47M | 5.72M | 5.83M | 11.53M | 15.06M | 7.64M | 7.45M | 8.11M | 9.55M | 4.08M | 3.69M | 8.37M | 8.63M | 5.37M | 5.43M | 8.66M | 14.20M | 7.31M | 8.54M | 8.83M | 12.89M | 6.12M | 6.28M | 8.81M | 15.54M | 8.51M | 8.00M | 0.70M | 9.11M | 6.25M | 5.49M | 8.37M | 19.85M | 11.13M | 14.20M | 13.32M | 16.02M | 10.98M | 9.64M | 10.61M | 13.04M | 6.87M | 6.49M | 6.91M | 7.33M | 2.19M | 1.90M | 2.73M | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | 0.42M | | | | 0.60M | 0.89M | 0.72M | 0.21M | 0.45M | 0.76M | 0.35M | 0.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.06M | 0.04M | 0.05M | 0.05M | 0.05M | 0.04M | 0.05M | 0.05M | 0.08M | 0.17M | 0.19M | 0.09M | 0.09M | 0.17M | 0.16M | 0.09M | 0.09M | 0.09M | 0.19M | 0.15M | 0.12M | 0.15M | 0.08M | 0.11M | 0.08M | 0.40M | 0.09M | 0.04M | 0.14M | 0.27M | 0.30M | 0.11M | 0.27M | 0.82M | 0.26M | 0.14M | 0.25M | 0.21M | 0.12M | 0.14M | 0.22M | 0.19M | 0.20M | 0.28M | 0.34M | 0.23M | 0.16M | 0.15M | 0.35M | 0.47M | 0.30M | 0.14M | 0.21M | 0.07M | 0.87M | 0.06M | 0.75M | 1.22M | 0.86M |
|
Current Assets
|
| | | 5.03M | 4.81M | 16.70M | 9.02M | 5.28M | 4.89M | 16.15M | 14.44M | 7.79M | 7.02M | 20.86M | 15.45M | 9.36M | 14.48M | 26.49M | 17.24M | 9.33M | 11.17M | 29.17M | 16.22M | 7.59M | 12.84M | 28.49M | 15.89M | 9.73M | 12.82M | 44.38M | 21.39M | 11.73M | 10.75M | 36.92M | 20.10M | 10.82M | 15.20M | 36.51M | 21.45M | 13.82M | 11.00M | 27.61M | 18.87M | 12.98M | 15.89M | 34.38M | 31.22M | 19.84M | 25.80M | 30.96M | 21.32M | 15.20M | 13.96M | 27.78M | 23.21M | 15.53M | 11.79M | 14.41M | 16.76M | 9.01M | 7.62M | 5.51M |
|
Property, Plant & Equipment (Net)
|
| | | 0.33M | 0.38M | 0.35M | 0.27M | 0.30M | 0.31M | 0.34M | 0.35M | 0.48M | 0.61M | 0.61M | 0.61M | 0.56M | 0.56M | 0.53M | 0.50M | 0.47M | 0.47M | 0.52M | 0.49M | 0.43M | 0.45M | 0.42M | 0.41M | 0.41M | 0.55M | 0.58M | 0.52M | 0.45M | 0.71M | 0.65M | 0.58M | 0.52M | 0.62M | 0.62M | 0.84M | 0.77M | 0.75M | 0.72M | 0.66M | 0.67M | 0.66M | 0.64M | 0.58M | 0.60M | 0.53M | 0.53M | 0.54M | 0.63M | 0.49M | 0.46M | 0.40M | 0.35M | 0.30M | 0.32M | 0.00M | 0.25M | 0.25M | 0.02M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35M | 0.79M | 0.79M | 4.42M | 4.42M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | 0.38M | 0.38M | 0.38M | 0.92M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.71M | 1.16M | 1.16M | 4.79M | 5.33M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 1.62M | 1.20M | 1.20M | 0.84M | 2.40M | 1.79M | 1.79M | 1.79M | 2.31M | 1.86M | 1.58M | 1.12M | 2.41M | 2.61M | 1.74M | 1.10M | 1.48M | 1.80M | 1.34M | 0.90M | 0.94M | 1.26M | 0.88M | 0.52M | 0.76M | 1.00M | 0.81M | 1.05M | 1.29M | 1.36M | 0.68M | 0.41M | 0.89M | 0.92M | 0.74M | 0.64M | 0.89M | 0.90M | 0.81M | 1.40M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.16M | 0.16M | 0.17M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.11M | 0.10M | 0.08M | 0.06M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.09M | 0.04M | 0.19M | 0.02M | 0.15M | 0.11M | 0.10M | 0.10M | 0.15M | 0.09M | 0.10M | 0.14M | 0.09M | 0.08M | 0.19M | 0.15M | 0.25M | 0.12M | 0.35M | 0.18M | 0.18M | 0.09M | 0.04M | 8.65M | 0.08M | 0.09M | 0.05M |
|
Non-Current Assets
|
| | | 0.50M | 0.54M | 0.52M | 0.43M | 0.46M | 0.47M | 0.50M | 0.51M | 1.84M | 1.83M | 1.83M | 1.46M | 2.37M | 2.38M | 2.47M | 2.42M | 2.88M | 2.42M | 2.17M | 1.66M | 2.87M | 3.07M | 2.17M | 1.53M | 1.90M | 2.36M | 1.95M | 1.45M | 1.42M | 2.00M | 1.55M | 1.12M | 1.37M | 2.64M | 2.47M | 2.63M | 2.78M | 4.84M | 3.95M | 3.44M | 3.78M | 3.56M | 3.17M | 2.84M | 2.82M | 2.58M | 2.40M | 2.84M | 1.45M | 1.06M | 4.81M | 4.51M | 4.37M | 0.58M | 5.21M | 1.54M | 1.45M | 5.08M | 5.33M |
|
Assets
|
| | | 5.53M | 5.35M | 17.22M | 9.45M | 5.73M | 5.36M | 16.65M | 14.96M | 9.63M | 8.85M | 22.69M | 16.92M | 11.73M | 16.85M | 28.96M | 19.66M | 12.21M | 13.58M | 31.34M | 17.87M | 10.46M | 15.91M | 30.66M | 17.42M | 11.64M | 15.18M | 46.33M | 22.84M | 13.15M | 12.75M | 38.47M | 21.22M | 12.19M | 17.84M | 38.98M | 24.08M | 16.60M | 15.84M | 31.57M | 22.30M | 16.76M | 19.45M | 37.55M | 34.06M | 22.67M | 28.38M | 33.36M | 24.16M | 16.65M | 15.02M | 32.58M | 27.71M | 19.90M | 12.37M | 19.61M | 18.30M | 10.46M | 12.70M | 10.85M |
|
Accounts Payables
|
| | | 1.12M | 1.60M | 6.53M | 1.19M | 1.30M | 1.55M | 7.98M | 3.52M | 1.14M | 1.49M | 7.37M | 4.21M | 1.92M | 6.80M | 11.36M | 4.40M | 2.77M | 3.03M | 9.26M | 2.15M | 0.72M | 6.33M | 10.14M | 1.49M | 1.38M | 4.52M | 22.20M | 4.39M | 1.61M | 1.69M | 18.65M | 3.36M | 0.84M | 5.94M | 17.46M | 6.58M | 5.04M | 2.52M | 14.93M | 3.96M | 2.46M | 6.26M | 18.62M | 5.98M | 5.33M | 6.78M | 10.13M | 2.08M | 1.77M | 2.64M | 12.53M | 7.62M | 3.95M | 3.68M | 8.74M | 0.39M | 1.30M | 2.00M | 1.23M |
|
Notes Payables
|
| | | | | 1.29M | 0.25M | | | | | | | | | | 0.39M | 0.39M | 0.67M | 0.50M | 0.29M | 0.09M | 0.83M | 0.70M | 0.56M | 0.47M | 0.17M | 0.10M | 0.50M | 0.50M | 0.50M | 0.50M | 0.62M | 0.38M | 0.25M | 0.12M | | 0.12M | 0.12M | 0.80M | 0.17M | 0.17M | 0.30M | 0.17M | 0.50M | 0.80M | 0.35M | 0.35M | 0.35M | 0.35M | 0.16M | | | | | | | 0.30M | 0.27M | 0.55M | 1.50M | 3.98M |
|
Payables
|
| | | 1.12M | 1.60M | 7.83M | 1.45M | 1.30M | 1.55M | 7.98M | 3.52M | 1.14M | 1.49M | 7.37M | 4.21M | 1.92M | 7.19M | 11.75M | 5.07M | 3.26M | 3.31M | 9.35M | 2.98M | 1.42M | 6.88M | 10.61M | 1.66M | 1.48M | 5.02M | 22.70M | 4.89M | 2.11M | 2.31M | 19.03M | 3.61M | 0.97M | 5.94M | 17.58M | 6.71M | 5.84M | 2.69M | 15.10M | 4.26M | 2.63M | 6.77M | 19.43M | 6.34M | 5.68M | 7.13M | 10.49M | 2.24M | 1.77M | 2.64M | 12.53M | 7.62M | 3.95M | 3.68M | 9.05M | 0.65M | 1.85M | 3.50M | 5.21M |
|
Accumulated Expenses
|
| | | 0.26M | 0.06M | 0.94M | 0.82M | 0.22M | 0.21M | 1.05M | 1.85M | 0.69M | 0.67M | 1.16M | 1.31M | 0.45M | 0.54M | 1.16M | 1.33M | 0.20M | 0.15M | 0.63M | 1.06M | 0.29M | 0.19M | 0.86M | 1.08M | 0.63M | 0.73M | 1.96M | 2.75M | 0.70M | 0.77M | 1.53M | 1.74M | 0.95M | 0.63M | 1.65M | 2.61M | 1.53M | 1.01M | 1.43M | 2.11M | 1.66M | 1.38M | 2.04M | 2.42M | 1.73M | 2.18M | 2.54M | 3.23M | 2.27M | 1.29M | 2.75M | 2.61M | 2.31M | 1.84M | 4.30M | 1.75M | 2.41M | 3.29M | 2.39M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.10M | | 0.08M | 0.16M | 0.06M | 0.04M | 0.01M | 0.05M | 0.10M | 0.06M | 0.05M |
|
Short term Debt
|
| | | 0.00M | | 1.29M | 0.25M | 4.19M | 4.42M | 6.64M | 6.81M | | 4.07M | 1.57M | 0.01M | 0.01M | 0.01M | 5.35M | 2.43M | 0.01M | 1.54M | 8.54M | 1.79M | 0.40M | 0.71M | 8.10M | 2.27M | 1.92M | 0.68M | 11.55M | 3.47M | 0.69M | 1.09M | 6.88M | 2.93M | | 0.63M | 4.43M | 0.28M | 0.37M | 0.27M | 1.16M | 0.06M | 0.06M | 0.36M | 2.04M | 8.63M | 2.50M | 2.50M | 2.50M | 1.76M | | | | | | | 0.30M | 16.60M | | | |
|
Current Leases
|
| | | | | | | | | | | | 0.01M | | | | | | | | | | | 0.00M | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.60M | 0.57M | 0.45M | 0.32M | 0.76M | 0.77M | 0.78M | 0.79M | 0.83M | 0.84M | 0.86M | 0.88M | 0.90M | 0.85M | 0.65M | 0.51M | 0.28M | 0.11M | 0.08M | 0.06M | 0.17M | 0.14M | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.07M | | | | | | 0.14M | 0.02M | 0.09M | 0.01M | | | | | 0.58M | | 1.31M | 0.69M | 0.41M | 0.04M | | | | | |
|
Total Current Liabilities
|
| | | 6.58M | 6.90M | 17.29M | 9.38M | 6.29M | 6.40M | 16.25M | 10.66M | 4.53M | 4.26M | 17.76M | 13.62M | 8.01M | 10.97M | 22.74M | 12.70M | 5.71M | 7.61M | 24.90M | 9.43M | 2.88M | 8.76M | 23.59M | 9.01M | 4.19M | 7.23M | 37.78M | 13.33M | 5.09M | 5.94M | 30.42M | 11.87M | 3.68M | 9.69M | 30.16M | 15.96M | 9.50M | 7.11M | 20.61M | 11.23M | 7.03M | 10.33M | 26.09M | 21.41M | 12.02M | 13.79M | 18.25M | 10.85M | 6.13M | 5.32M | 19.07M | 16.21M | 10.64M | 9.10M | 16.49M | 28.44M | 6.74M | 9.25M | 10.49M |
|
Capital Leases
|
| | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.05M | 0.04M | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | 1.68M | | 1.68M | 0.02M | 0.02M | 0.01M | 0.01M | 0.71M | 0.00M | 0.60M | | | | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 0.50M | 0.38M | 0.25M | 0.41M | 0.55M | 0.63M | 0.71M | 0.30M | 0.10M | 0.26M | 0.40M | 0.80M | 0.80M | 0.80M | 0.15M | 0.27M | 0.06M | 0.06M | | | | | | | | | | | | 0.39M | 0.39M | 0.39M | 0.39M | 0.25M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | -1.04M | -1.14M | -1.36M | -1.38M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.39M | | | 0.43M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | | | | 1.29M | 1.36M | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 0.49M | 0.94M | 0.80M | 0.32M | 2.67M | 2.51M | 2.32M | 1.33M | 1.95M | 1.75M | 1.55M | 0.46M | 1.12M | 0.91M | 0.69M | 0.09M | 0.36M | 3.94M | 3.92M | 4.08M | 4.30M | 0.14M | 0.09M | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | | | | | | | | | | | | | | | | | 0.15M | 0.23M | 0.28M | 0.26M | 0.25M | 0.23M | 0.21M | 0.19M | 0.18M | 0.16M | 0.14M | 0.12M | 0.10M | 0.08M | 0.10M | 0.04M | 0.01M | 0.00M | | | 0.78M | 16.60M | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 8.24M | 10.09M | 26.83M | 11.35M | 4.81M | | | | | | | | | | | | | | 30.55M | 16.31M | 10.63M | 10.10M | 23.43M | 12.97M | 8.64M | 11.45M | 27.01M | 22.10M | 12.49M | 14.03M | 18.32M | 10.89M | 6.21M | 5.44M | 22.89M | 20.13M | | | 16.10M | 12.22M | | | |
|
Total Liabilities
|
| | | 6.58M | 6.90M | 17.29M | 9.38M | 6.29M | 6.40M | 16.25M | 13.16M | 7.03M | 6.79M | 20.28M | 13.64M | 8.02M | 13.61M | 25.38M | 15.05M | 8.29M | 10.15M | 26.83M | 11.35M | 4.81M | 10.68M | 23.59M | 9.01M | 4.19M | 8.21M | 38.52M | 13.82M | 5.34M | 5.96M | 30.44M | 11.89M | 3.69M | 10.19M | 30.69M | 16.54M | 10.91M | 10.36M | 23.68M | 13.20M | 8.85M | 11.65M | 27.19M | 22.26M | 12.63M | 14.15M | 18.42M | 10.97M | 6.32M | 5.48M | 22.91M | 20.14M | 14.67M | 13.24M | 16.87M | 28.82M | 7.12M | 9.88M | 10.74M |
|
Total Debt
|
| | | 0.00M | | 1.29M | 0.25M | 4.19M | 4.42M | 6.64M | 8.49M | | 5.75M | 1.59M | 0.03M | 0.03M | 0.02M | 6.06M | 2.43M | 0.62M | 1.54M | 8.54M | 1.79M | 2.32M | 2.63M | 10.03M | 4.20M | 3.85M | 1.18M | 11.92M | 3.72M | 1.10M | 1.64M | 7.51M | 3.64M | 0.30M | 0.73M | 4.69M | 0.68M | 1.17M | 1.07M | 1.96M | 0.21M | 0.34M | 0.43M | 2.10M | 8.63M | 2.50M | 2.50M | 2.50M | 1.76M | | | | | | | 0.69M | 16.99M | 0.39M | 0.39M | 0.25M |
|
Common Equity
|
| | | -1.05M | -1.55M | -0.08M | 0.07M | -0.56M | -1.04M | 0.40M | 1.80M | 2.60M | 2.06M | 2.40M | 3.28M | 3.71M | 3.24M | 3.57M | 4.61M | 3.93M | 3.43M | 4.51M | 6.52M | 5.65M | 5.23M | 7.07M | 8.41M | 7.44M | 6.97M | 7.81M | 9.02M | 7.81M | 6.78M | 8.03M | 9.33M | 8.50M | 7.65M | 8.29M | 7.54M | 5.69M | 5.48M | 7.89M | 9.10M | 7.91M | 7.80M | 10.36M | 11.80M | 10.04M | 14.23M | 14.94M | 13.20M | 10.33M | 9.54M | 9.68M | 7.58M | 5.23M | -0.87M | 2.74M | -10.52M | 3.34M | 2.81M | 0.10M |
|
Shareholder's Equity
|
| | | -1.05M | -1.55M | -0.08M | 0.07M | -0.56M | -1.04M | 0.40M | 1.80M | 2.60M | 2.06M | 2.40M | 3.28M | 3.71M | 3.24M | 3.57M | 4.61M | 3.93M | 3.43M | 4.51M | 6.52M | 5.65M | 5.23M | 7.07M | 8.41M | 7.44M | 6.97M | 7.81M | 9.02M | 7.81M | 6.78M | 8.03M | 9.33M | 8.50M | 7.65M | 8.29M | 7.54M | 5.69M | 5.48M | 7.89M | 9.10M | 7.91M | 7.80M | 10.36M | 11.80M | 10.04M | 14.23M | 14.94M | 13.20M | 10.33M | 9.54M | 9.68M | 7.58M | 5.23M | -0.87M | 2.74M | -10.52M | 3.34M | 2.81M | 0.10M |
|
Liabilities and Shareholders Equity
|
| | | 5.53M | 5.35M | 17.22M | 9.45M | 5.73M | 5.36M | 16.65M | 14.96M | 9.63M | 8.85M | 22.69M | 16.92M | 11.73M | 16.85M | 28.96M | 19.66M | 12.21M | 13.58M | 31.34M | 17.87M | 10.46M | 15.91M | 30.66M | 17.42M | 11.64M | 15.18M | 46.33M | 22.84M | 13.15M | 12.75M | 38.47M | 21.22M | 12.19M | 17.84M | 38.98M | 24.08M | 16.60M | 15.84M | 31.57M | 22.30M | 16.76M | 19.45M | 37.55M | 34.06M | 22.67M | 28.38M | 33.36M | 24.16M | 16.65M | 15.02M | 32.58M | 27.71M | 19.90M | 12.37M | 19.61M | 18.30M | 10.46M | 12.70M | 10.85M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M |
|
Retained Earnings
|
| | | -20.54M | -21.05M | -19.58M | -19.45M | 20.08M | -20.56M | -19.12M | -17.73M | -16.94M | -17.48M | -17.15M | -16.33M | -15.93M | -16.43M | -16.11M | -15.08M | -15.76M | -16.26M | -15.19M | -13.18M | -14.06M | -14.50M | -12.69M | -11.37M | -12.35M | -12.88M | -12.10M | -10.94M | -12.20M | -13.24M | -12.02M | -10.73M | -11.57M | -12.44M | -11.81M | -12.57M | -14.43M | -14.63M | -12.23M | -11.06M | -12.25M | -12.37M | -14.54M | -13.11M | -14.88M | -14.89M | -14.60M | -16.53M | -19.52M | -21.98M | -21.88M | -25.91M | -28.28M | -34.40M | -33.21M | -49.17M | -58.36M | -58.95M | -61.91M |