|
Cash & Equivalents
|
0.46M | 0.35M | 0.48M | 0.41M | 0.02M | 0.08M | 0.02M | 0.11M | 0.18M | 0.10M | 0.42M | 0.26M | 0.15M | | 0.05M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M |
|
Cash & Current Investments
|
0.46M | 0.35M | 0.48M | 0.41M | 0.02M | 0.08M | 0.02M | 0.11M | 0.18M | 0.10M | 0.42M | 0.26M | 0.15M | | 0.05M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M |
|
Prepaid Assets
|
| | 0.38M | | 0.34M | 0.49M | 0.54M | 0.32M | 0.37M | 0.20M | 0.35M | 0.35M | 0.39M | 0.26M | 0.31M | 0.72M | 0.77M | 0.38M | 0.41M | 0.44M | 0.36M | 0.42M |
|
Current Assets
|
| | 39.86M | | 47.86M | 49.57M | 47.23M | 49.40M | 51.14M | 52.97M | 50.24M | 52.63M | 56.32M | 60.02M | 61.09M | 65.95M | 71.05M | 68.17M | 64.27M | 66.15M | 70.44M | 73.96M |
|
Property, Plant & Equipment (Net)
|
| | 0.08M | | 0.10M | 0.09M | 0.08M | 0.10M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.09M | 0.12M | 0.14M | 0.13M | 0.13M | 0.13M | 0.13M | 0.12M | 0.11M |
|
Long-Term Deferred Tax
|
| | 0.26M | | 0.33M | 0.39M | 0.35M | 0.35M | 0.34M | 0.34M | 0.29M | 0.30M | 0.32M | 0.36M | 0.39M | 0.41M | 0.47M | 0.47M | 0.51M | 0.51M | 0.54M | 0.56M |
|
Other Non-Current Assets
|
| | 0.78M | | 0.86M | 0.94M | 0.91M | 0.92M | 0.92M | 0.94M | 0.89M | 0.92M | 0.94M | 1.01M | 1.04M | 1.07M | 0.49M | 0.52M | 1.21M | 1.23M | 1.26M | 1.31M |
|
Non-Current Assets
|
| | 0.95M | | 1.24M | 1.28M | 1.28M | 1.28M | 1.25M | 1.31M | 1.24M | 1.23M | 1.22M | 1.25M | 1.28M | 1.53M | 0.91M | 0.92M | 1.57M | 1.55M | 1.54M | 1.61M |
|
Assets
|
| | 40.81M | | 49.09M | 50.85M | 48.52M | 50.68M | 52.39M | 54.28M | 51.49M | 53.86M | 57.54M | 61.27M | 62.38M | 67.49M | 71.96M | 69.08M | 65.85M | 67.70M | 71.98M | 75.57M |
|
Notes Payables
|
| | 2.26M | | 4.68M | 4.72M | 2.57M | 1.89M | 1.92M | 1.92M | 2.44M | 0.76M | 1.58M | 2.07M | 2.18M | 2.94M | 2.40M | 2.87M | 3.62M | 3.00M | 4.37M | 3.41M |
|
Payables
|
| | 2.26M | | 4.68M | 4.72M | 2.57M | 1.89M | 1.92M | 1.92M | 2.44M | 0.76M | 1.58M | 2.07M | 2.18M | 2.94M | 2.40M | 2.87M | 3.62M | 3.00M | 4.37M | 3.41M |
|
Accumulated Expenses
|
| | 1.21M | | 1.48M | 1.31M | 1.51M | 1.13M | 1.22M | 1.34M | 1.32M | 1.45M | 1.49M | 1.48M | 1.56M | 1.80M | 1.69M | 1.71M | 1.92M | 2.03M | 2.03M | 1.99M |
|
Short term Debt
|
| | 25.65M | | 31.88M | 33.13M | 30.48M | 32.23M | 33.79M | 35.36M | 32.71M | 34.66M | 38.03M | 41.45M | 42.37M | 44.74M | 44.27M | 43.79M | 41.22M | 41.13M | 44.41M | 48.08M |
|
Current Leases
|
| | 0.04M | | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.12M | 0.12M | 0.11M | 0.09M | 0.07M | 0.05M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.10M | 0.11M |
|
Total Current Liabilities
|
| | 31.40M | | 38.19M | 40.47M | 37.61M | 38.62M | 38.69M | 40.00M | 37.54M | 39.49M | 44.76M | 48.95M | 49.43M | 54.26M | 56.39M | 53.08M | 49.71M | 50.63M | 55.70M | 59.78M |
|
Capital Leases
|
| | | | | | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Non-Current Debt
|
| | 3.82M | | 3.70M | 2.94M | 4.96M | 6.08M | 5.93M | 6.37M | 5.95M | 6.31M | 5.13M | 4.60M | 4.68M | 4.40M | 5.74M | 6.03M | 5.38M | 6.09M | 4.87M | 5.56M |
|
Operating Leases
|
| | 0.10M | | 0.28M | 0.25M | 0.23M | 0.20M | 0.18M | 0.22M | 0.20M | 0.17M | 0.14M | 0.11M | 0.08M | 0.29M | 0.26M | 0.23M | 0.20M | 0.17M | 0.15M | 0.18M |
|
Total Non-Current Liabilities
|
| | 5.73M | | 6.89M | 6.08M | 6.37M | 7.30M | 8.10M | 8.54M | 8.00M | 8.37M | 6.63M | 6.07M | 6.55M | 6.73M | 8.75M | 8.82M | 8.79M | 9.41M | 8.39M | 7.65M |
|
Total Liabilities
|
-3.01M | -3.48M | 37.13M | -3.86M | 45.08M | 46.55M | 43.98M | 45.92M | 46.79M | 48.55M | 45.54M | 47.86M | 51.39M | 55.02M | 55.98M | 60.99M | 65.14M | 61.91M | 58.50M | 60.04M | 64.09M | 67.43M |
|
Total Debt
|
| | 29.48M | | 35.58M | 36.07M | 35.44M | 38.31M | 39.72M | 41.74M | 38.66M | 40.97M | 43.16M | 46.05M | 47.06M | 49.14M | 50.01M | 49.82M | 46.59M | 47.22M | 49.28M | 53.64M |
|
Common Equity
|
3.01M | 3.48M | 3.68M | 3.86M | 4.01M | 4.30M | 4.53M | 4.77M | 5.60M | 5.73M | 5.95M | 6.00M | 6.15M | 6.25M | 6.40M | 6.49M | 6.83M | 7.18M | 7.35M | 7.66M | 7.89M | 8.14M |
|
Shareholder's Equity
|
3.01M | 3.48M | 3.68M | 3.86M | 4.01M | 4.30M | 4.53M | 4.77M | 5.60M | 5.73M | 5.95M | 6.00M | 6.15M | 6.25M | 6.40M | 6.49M | 6.83M | 7.18M | 7.35M | 7.66M | 7.89M | 8.14M |
|
Liabilities and Shareholders Equity
|
| | 40.81M | | 49.09M | 50.85M | 48.52M | 50.68M | 52.39M | 54.28M | 51.49M | 53.86M | 57.54M | 61.27M | 62.38M | 67.49M | 71.96M | 69.08M | 65.85M | 67.70M | 71.98M | 75.57M |
|
Retained Earnings
|
| | 1.04M | | 1.34M | 1.62M | 1.85M | 2.06M | 2.22M | 2.35M | 2.57M | 2.61M | 2.75M | 2.84M | 2.98M | 3.07M | 3.40M | 3.67M | 3.85M | 4.15M | 4.38M | 4.63M |
|
Preferred Shares
|
| | 99.00 | | 99.00 | 99.00 | 99.00 | 101.00 | 166.00 | 166.00 | 166.00 | 166.00 | 166.00 | 166.00 | 166.00 | 166.00 | 166.00 | 166.00 | 166.00 | 166.00 | 166.00 | 166.00 |
|
Treasury Shares
|
| | | | | | 0.02M | | | | | | | | | | | | | | | |