|
Cash & Equivalents
|
185.00 | 477.00 | 0.00M | 0.03M | 0.00M | 0.02M | 0.01M | 0.00M | 0.00M | | | 0.00M | | | 0.07M | 0.45M | 0.19M | 0.38M | 0.67M | 0.51M | 0.32M | 0.13M | 0.26M | 0.20M | 0.02M | 0.04M | | | | | | 0.00M | 0.00M | 0.01M | 0.09M | 0.02M | 0.03M | 0.00M | 0.01M | 0.00M | 0.00M | | 0.01M | 0.00M | 0.01M | 0.04M | 0.01M | 0.04M | 0.01M | 0.05M | 0.05M | 0.07M | 0.03M | 0.16M | 0.13M | 0.08M | 0.03M | 0.00M | 731.00 | 888.00 | 0.01M | 0.01M | 612.00 | 0.01M | 0.01M | 120.00 | 645.00 |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.11M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
185.00 | 477.00 | 0.00M | 0.03M | 0.00M | 0.02M | 0.01M | 0.00M | 0.00M | | | 0.00M | | | 0.07M | 0.45M | 0.19M | 0.38M | 0.67M | 0.51M | 0.32M | 0.13M | 0.26M | 0.20M | 0.02M | 0.04M | | | | | | 0.00M | 0.00M | 0.01M | 0.09M | 0.02M | 0.03M | 0.00M | 0.01M | 0.00M | 0.00M | | 0.01M | 0.00M | 0.01M | 0.04M | 0.01M | 0.04M | 0.01M | 0.25M | 0.16M | 0.07M | 0.03M | 0.16M | 0.13M | 0.08M | 0.03M | 0.00M | 731.00 | 888.00 | 0.01M | 0.01M | 612.00 | 0.01M | 0.01M | 120.00 | 645.00 |
|
Receivables - Net
|
0.00M | 0.00M | | 468.00 | 0.09M | 0.25M | 0.00M | | 0.25M | 0.21M | 0.20M | 0.00M | 605.00 | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 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 | 0.01M | 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 | 82.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 470.00 | 0.01M | 0.01M |
|
Receivables - Other
|
| | | | | | | 0.00M | | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.04M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.03M | 0.03M | 0.00M | 0.07M | 0.06M | 0.02M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.09M | 399.00 | 0.04M | 0.07M | 0.01M | 0.00M | | | | | | | | | | 0.01M | | | | 0.02M | | | | | | | |
|
Receivables
|
0.00M | 0.00M | | 468.00 | 0.09M | 0.25M | 0.00M | | 0.25M | 0.21M | 0.20M | 0.00M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.05M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.04M | 0.01M | 0.08M | 0.07M | 0.03M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.09M | 0.01M | 0.05M | 0.08M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 82.00 | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.00M | 0.01M | 470.00 | 0.01M | 0.01M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | 0.02M | | 0.02M | 0.06M | 0.02M | 0.03M | 0.05M | 0.05M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.04M | 0.02M | 0.02M | 0.05M | 0.06M | 0.01M | 0.01M | 0.02M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | 0.02M | | 0.04M | 0.08M | 0.08M | 0.13M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | | 0.06M | 0.06M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.00M | 0.01M | | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | 0.04M | 0.01M | 0.03M | 0.04M | 0.02M | 515.00 | 515.00 | 515.00 | 0.00M | 515.00 | 515.00 | 514.00 | 514.00 | | | | | | | | | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Current Assets
|
0.15M | 0.12M | | 0.05M | 0.15M | 0.30M | 0.05M | 0.03M | 0.29M | 0.27M | 0.27M | 0.03M | 0.05M | 0.07M | 0.10M | 0.50M | 0.22M | 0.41M | 0.75M | 0.55M | 0.36M | 0.17M | 0.36M | 0.29M | 0.15M | 0.14M | 0.10M | 0.10M | 0.10M | 0.10M | | 0.09M | | 0.30M | 0.37M | 0.32M | 0.23M | 0.20M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.06M | 0.03M | 0.05M | 0.02M | 0.07M | 0.06M | 0.07M | 0.04M | 0.17M | 0.14M | 0.11M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.04M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M |
|
Property, Plant & Equipment (Net)
|
0.01M | 0.01M | | | | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 905.00 | | 683.00 | | 521.00 | 440.00 | 359.00 | 295.00 | 236.00 | 177.00 | 118.00 | 59.00 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
0.02M | 0.02M | | | | | | 0.23M | 0.23M | 0.26M | 0.26M | 0.26M | 0.28M | 0.28M | 0.28M | 0.25M | 0.26M | 0.32M | 0.35M | 0.32M | 0.33M | 0.32M | 0.31M | 0.35M | 0.34M | 0.33M | 0.32M | 0.30M | 0.29M | 0.27M | | 0.25M | | 0.23M | 0.22M | 0.21M | 0.20M | 0.20M | 0.19M | 0.18M | 0.17M | 0.18M | 0.17M | 0.17M | 0.16M | 0.16M | 0.16M | 0.15M | 0.26M | 0.28M | 0.16M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.13M | 0.14M | 0.13M | 0.13M | 0.12M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M |
|
Goodwill & Intangibles
|
0.02M | 0.02M | | | | | | 0.23M | 0.23M | 0.26M | 0.26M | 0.26M | 0.28M | 0.28M | 0.28M | 0.25M | 0.26M | 0.32M | 0.35M | 0.32M | 0.33M | 0.32M | 0.31M | 0.35M | 0.34M | 0.33M | 0.32M | 0.30M | 0.29M | 0.27M | | 0.25M | | 0.23M | 0.22M | 0.21M | 0.20M | 0.20M | 0.19M | 0.18M | 0.17M | 0.18M | 0.17M | 0.17M | 0.16M | 0.16M | 0.16M | 0.15M | 0.26M | 0.28M | 0.16M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.13M | 0.14M | 0.13M | 0.13M | 0.12M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | | | | 2.80M | | | | 3.00M | | | | 3.30M | | | | 7.80M | | | | 8.30M | | | | 8.40M | | | |
|
Non-Current Assets
|
0.08M | 0.08M | | 0.19M | 0.24M | 0.26M | 0.26M | 0.24M | 0.24M | 0.26M | 0.27M | 0.27M | 0.28M | 0.28M | 0.28M | 0.26M | 0.27M | 0.32M | 0.35M | 0.32M | 0.33M | 0.32M | 0.31M | 0.36M | 0.35M | 0.33M | 0.32M | 0.30M | 0.29M | 0.27M | | 0.25M | | 0.23M | 0.22M | 0.32M | 0.20M | 0.20M | 0.19M | 0.18M | 0.17M | 0.18M | 0.17M | 0.17M | 0.16M | 0.16M | 0.16M | 0.15M | 0.15M | 0.16M | 0.16M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.13M | 0.14M | 0.13M | 0.13M | 0.12M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M |
|
Assets
|
0.24M | 0.20M | | 0.24M | 0.39M | 0.56M | 0.31M | 0.27M | 0.53M | 0.53M | 0.53M | 0.30M | 0.34M | 0.36M | 0.38M | 0.75M | 0.49M | 0.74M | 1.10M | 0.87M | 0.69M | 0.49M | 0.68M | 0.65M | 0.50M | 0.47M | 0.42M | 0.40M | 0.38M | 0.37M | | 0.34M | 0.32M | 0.53M | 0.59M | 0.63M | 0.43M | 0.40M | 0.23M | 0.22M | 0.20M | 0.21M | 0.21M | 0.18M | 0.17M | 0.22M | 0.18M | 0.20M | 0.17M | 0.23M | 0.22M | 0.23M | 0.18M | 0.32M | 0.28M | 0.25M | 0.21M | 0.20M | 0.19M | 0.16M | 0.15M | 0.16M | 0.15M | 0.16M | 0.15M | 0.14M | 0.13M |
|
Accounts Payables
|
0.50M | 0.54M | | 0.74M | 0.86M | 0.93M | 0.90M | 0.64M | 0.66M | 0.65M | 0.60M | 0.62M | 0.77M | 0.72M | 0.72M | 0.64M | 0.56M | 0.54M | 0.58M | 0.48M | 0.53M | 0.44M | 0.41M | 0.42M | 0.49M | 0.62M | 0.73M | 0.53M | 0.71M | 0.72M | | 0.48M | 0.04M | 1.13M | 1.13M | 0.61M | 0.67M | 0.77M | 0.84M | 0.94M | 1.02M | 0.45M | 0.50M | 0.60M | 0.70M | 0.76M | 0.84M | 0.87M | 0.95M | 0.99M | 1.03M | 1.04M | 0.94M | 1.02M | 1.11M | 1.20M | 0.13M | 0.23M | 0.33M | 0.44M | 0.53M | 0.66M | 1.15M | 0.86M | 0.96M | 1.08M | 1.16M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 0.59M | | | 1.00M | 0.87M | 1.00M | 1.01M | 1.09M | 0.87M | 1.25M | 1.33M | 1.41M | 1.50M | 1.60M | 1.88M | | 1.12M | | 1.41M | 1.42M | 1.58M | 1.57M | 1.69M | 1.80M | 1.92M | 2.04M | 0.87M | 0.22M | 0.22M | 0.11M | 0.12M | 0.14M | 1.79M | 1.94M | 2.09M | 2.23M | 2.38M | 2.53M | 2.69M | 2.84M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.38M | 0.39M | 0.40M | | 0.35M | 0.35M | 0.35M |
|
Payables
|
0.50M | 0.54M | | 0.74M | 0.86M | 0.93M | 0.90M | 0.64M | 0.66M | 0.65M | 0.60M | 0.62M | 0.77M | 0.72M | 0.72M | 1.23M | 0.56M | 0.54M | 1.58M | 1.35M | 1.53M | 1.45M | 1.50M | 1.29M | 1.74M | 1.95M | 2.14M | 2.03M | 2.31M | 2.61M | | 1.60M | 0.04M | 2.54M | 2.55M | 2.19M | 2.24M | 2.46M | 2.64M | 2.87M | 3.05M | 1.32M | 0.73M | 0.82M | 0.81M | 0.88M | 0.98M | 2.65M | 2.89M | 3.08M | 3.26M | 3.42M | 3.48M | 3.71M | 3.95M | 1.24M | 0.17M | 0.27M | 0.37M | 0.48M | 0.91M | 1.05M | 1.55M | 0.86M | 1.31M | 1.43M | 1.51M |
|
Accumulated Expenses
|
0.02M | 0.02M | | 0.02M | 0.02M | 0.05M | 0.06M | 0.01M | 0.02M | 0.05M | 0.07M | | 0.03M | 0.02M | 0.02M | 0.03M | 0.09M | 0.13M | 0.13M | 0.17M | 0.19M | 0.24M | 0.30M | 0.35M | 0.40M | 0.45M | 0.50M | 0.54M | 0.59M | 0.66M | | 1.09M | | 0.91M | 0.99M | 1.67M | 1.55M | 1.68M | 1.23M | 1.17M | 1.25M | 0.24M | 0.36M | 0.49M | 0.63M | 0.76M | 0.89M | 1.02M | 1.14M | 1.20M | 1.31M | 1.48M | 1.59M | 1.71M | 1.84M | 1.96M | 2.11M | 2.27M | 2.42M | 2.58M | 2.73M | 2.87M | 2.64M | 2.78M | 2.93M | 3.07M | 3.21M |
|
Short term Debt
|
0.00M | 0.00M | | 0.21M | 0.24M | 0.22M | 0.22M | | | | | | | | | 0.01M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 1.94M | 1.02M | 1.19M | 0.73M | 0.44M | 0.35M | 0.14M | | 0.07M | | 0.06M | 0.02M | 0.02M | | 0.01M | | 0.04M | 0.09M | 399.00 | 0.04M | 0.05M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.03M | 0.03M | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.05M | 0.05M | 0.29M | 0.27M | 0.30M | 0.48M | 0.44M | 0.42M | 0.23M | 0.21M | 0.19M | 0.18M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.76M | 0.75M | | 1.09M | 1.25M | 1.63M | 1.57M | 1.31M | 1.63M | 1.75M | 1.92M | 1.04M | 1.34M | 1.48M | 1.80M | 2.37M | 2.37M | 2.93M | 3.62M | 3.61M | 3.77M | 3.83M | 4.50M | 3.06M | 4.25M | 4.55M | 5.37M | 5.63M | 6.13M | 6.75M | | 6.45M | | 7.29M | 7.37M | 7.39M | 7.26M | 7.63M | 5.30M | 4.94M | 5.27M | 2.44M | 2.79M | 1.92M | 2.18M | 2.36M | 2.58M | 2.72M | 2.96M | 3.07M | 3.11M | 3.06M | 3.07M | 3.41M | 3.62M | 3.64M | 2.73M | 2.98M | 3.24M | 3.51M | 4.09M | 4.02M | 4.64M | 3.66M | 4.26M | 4.53M | 4.77M |
|
Non-Current Debt
|
0.23M | 0.18M | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.00M | | 0.43M | 1.00M | 1.00M | 1.00M | 1.04M | 1.59M | 1.94M | 0.98M | 1.02M | 1.55M | 1.85M | 1.97M | 2.18M | | 2.33M | | 2.32M | 2.32M | 2.30M | 2.30M | 2.30M | 0.99M | 0.63M | 0.63M | 0.59M | 0.56M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.49M | 0.45M | 0.43M | 0.43M | 0.43M | 0.43M | 2.99M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M |
|
Convertible Debt
|
| | | | | | | 0.11M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.15M | 0.38M | 1.09M | 1.08M | 1.09M | 1.10M | 1.09M | 1.10M | 1.10M | 1.11M | 1.09M | 1.12M | 1.13M | 1.15M | 1.21M | 1.23M | 1.27M | | 1.33M | | 1.42M | 1.46M | 1.17M | 1.18M | 1.18M | 0.43M | 0.22M | 0.22M | 4.24M | 0.30M | 0.22M | 1.33M | 1.48M | 1.63M | 0.22M | 0.22M | 0.17M | 0.19M | 0.20M | 0.21M | 0.22M | 0.22M | 0.25M | 0.26M | 0.28M | 0.29M | 0.30M | 0.38M | 0.35M | 0.40M | 0.35M | 0.35M | 0.35M | 0.35M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -280.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.19M | 0.11M | 0.05M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02M | 5.15M | 5.41M | 5.60M | 5.79M | 6.12M | 6.50M | 6.87M | 8.34M | 8.62M | 8.89M | 9.17M | 9.45M | 9.73M | 10.01M | 9.36M | | | |
|
Total Liabilities
|
0.76M | 0.75M | | 1.09M | 1.25M | 1.63M | 1.57M | 1.31M | 1.63M | 1.75M | 1.92M | 1.04M | 1.34M | 1.48M | 1.80M | 2.37M | 2.37M | 2.93M | 3.62M | 3.61M | 3.77M | 3.83M | 4.50M | 5.00M | 5.27M | 5.73M | 6.10M | 6.06M | 6.47M | 6.89M | | 6.45M | 6.88M | 7.29M | 7.37M | 7.39M | 7.26M | 7.63M | 5.30M | 4.94M | 5.27M | 2.44M | 2.79M | 3.19M | 3.61M | 3.97M | 4.34M | 4.66M | 5.06M | 5.34M | 5.52M | 5.64M | 5.81M | 6.14M | 6.52M | 6.89M | 8.36M | 8.63M | 8.90M | 9.19M | 9.47M | 9.74M | 10.02M | 9.38M | 9.63M | 9.90M | 10.14M |
|
Total Debt
|
0.23M | 0.18M | | 0.21M | 0.24M | 0.22M | 0.22M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | | 0.43M | 1.00M | 1.00M | 1.00M | 1.04M | 1.60M | 3.88M | 2.00M | 2.21M | 2.28M | 2.28M | 2.31M | 2.31M | | 2.40M | | 2.38M | 2.34M | 2.32M | 2.30M | 2.31M | 0.99M | 0.67M | 0.72M | 0.59M | 0.60M | 0.60M | 0.62M | 0.61M | 0.61M | 0.60M | 0.60M | 0.54M | 0.50M | 0.46M | 0.46M | 0.43M | 0.43M | 2.99M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M |
|
Common Equity
|
| | | | | | | -1.03M | | -1.22M | -1.39M | -0.74M | -1.00M | -1.12M | -1.41M | -1.62M | -1.88M | -2.19M | -2.52M | -2.74M | -3.08M | -3.34M | -3.82M | -4.35M | -4.76M | -5.26M | -5.69M | -5.66M | -6.09M | -6.52M | | -6.11M | -6.56M | -6.76M | -6.78M | -6.76M | -6.84M | -7.23M | -5.08M | -4.72M | -5.06M | -2.23M | -2.58M | -3.01M | -3.44M | -3.75M | -4.16M | -4.45M | -4.89M | -5.11M | -5.31M | -5.42M | -5.63M | -5.82M | -6.24M | -6.64M | -8.16M | -8.43M | -8.72M | -9.02M | -9.31M | -9.58M | -9.87M | -9.22M | -9.48M | -9.75M | -10.00M |
|
Shareholder's Equity
|
-0.52M | -0.55M | | -0.85M | -0.86M | -1.07M | -1.27M | -1.03M | -1.09M | -1.22M | -1.39M | -0.74M | -1.00M | -1.12M | -1.41M | -1.62M | -1.88M | -2.19M | -2.52M | -2.74M | -3.08M | -3.34M | -3.82M | -4.35M | -4.76M | -5.26M | -5.69M | -5.66M | -6.09M | -6.52M | | -6.11M | -6.56M | -6.76M | -6.78M | -6.76M | -6.84M | -7.23M | -5.08M | -4.72M | -5.06M | -2.23M | -2.58M | -3.01M | -3.44M | -3.75M | -4.16M | -4.45M | -4.89M | -5.11M | -5.31M | -5.42M | -5.63M | -5.82M | -6.24M | -6.64M | -8.16M | -8.43M | -8.72M | -9.02M | -9.31M | -9.58M | -9.87M | -9.22M | -9.48M | -9.75M | -10.00M |
|
Liabilities and Shareholders Equity
|
0.24M | 0.20M | | 0.24M | 0.39M | 0.56M | 0.31M | 0.27M | 0.53M | 0.53M | 0.53M | 0.30M | 0.34M | 0.36M | 0.38M | 0.75M | 0.49M | 0.74M | 1.10M | 0.87M | 0.69M | 0.49M | 0.68M | 0.65M | 0.50M | 0.47M | 0.42M | 0.40M | 0.38M | 0.37M | | 0.34M | 0.32M | 0.53M | 0.59M | 0.63M | 0.43M | 0.40M | 0.23M | 0.22M | 0.20M | 0.21M | 0.21M | 0.18M | 0.17M | 0.22M | 0.18M | 0.20M | 0.17M | 0.23M | 0.22M | 0.23M | 0.18M | 0.32M | 0.28M | 0.25M | 0.21M | 0.20M | 0.19M | 0.16M | 0.15M | 0.16M | 0.15M | 0.16M | 0.15M | 0.14M | 0.13M |
|
Retained Earnings
|
-17.30M | -17.82M | | -18.69M | -18.81M | -19.03M | -19.27M | -19.76M | -20.03M | -20.19M | -20.55M | -21.12M | -21.46M | -21.84M | -22.13M | -22.57M | -22.87M | -23.26M | -23.60M | -23.91M | -24.26M | -24.66M | -25.22M | -25.84M | -26.34M | -26.85M | -27.33M | -27.83M | -28.46M | -28.92M | | -29.88M | -30.36M | -31.03M | -31.59M | -31.71M | -31.61M | -32.01M | -31.37M | -31.55M | -31.89M | -32.48M | -32.83M | -33.25M | -33.68M | -34.00M | -34.41M | -34.70M | -35.14M | -35.40M | -35.61M | -35.77M | -35.99M | -36.18M | -36.60M | -37.00M | -38.51M | -38.79M | -39.08M | -39.38M | -39.67M | -39.97M | -40.26M | -39.95M | -40.23M | -40.50M | -40.75M |