|
Cash & Equivalents
|
22.30M | 17.21M | 13.28M | 7.86M | 21.65M | 15.15M | 2.62M | 3.78M | 8.12M | 4.20M | 14.47M | 11.43M | 8.23M | 5.55M | 3.17M | 3.12M | 2.84M | 2.96M | 3.93M | 3.76M | 3.94M | 3.93M | 4.07M | 3.42M | 14.45M | 4.07M | 16.49M | 16.39M | 15.94M | 16.23M | 8.13M | 8.15M | 11.23M | 11.06M | 10.60M | 10.04M | 9.58M | 13.05M | 12.59M | 10.92M | 10.04M | 7.45M | 5.43M | 2.83M | 9.03M | 7.13M | 6.78M | 5.24M | 5.48M | 7.06M | 7.26M | 6.51M | 5.97M | 7.08M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | 7.48M | 7.40M | 7.40M | 7.51M | 7.48M | 7.46M | | | | | 1.36M | 1.36M | 1.36M | 1.36M | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | | |
|
Cash & Current Investments
|
22.30M | 17.21M | 13.28M | 7.86M | 21.65M | 15.15M | 2.62M | 3.78M | 8.12M | 4.20M | 14.47M | 11.43M | 8.23M | 5.55M | 3.17M | 3.12M | 2.84M | 2.96M | 3.93M | 3.76M | 3.94M | 3.93M | 4.07M | 3.42M | 14.45M | 4.07M | 16.49M | 16.39M | 15.94M | 16.23M | 15.63M | 15.63M | 18.63M | 18.46M | 18.11M | 17.52M | 17.03M | 13.05M | 12.59M | 10.92M | 10.04M | 8.81M | 6.79M | 4.19M | 10.39M | 8.46M | 8.12M | 6.57M | 6.82M | 8.40M | 8.60M | 7.85M | 5.97M | 7.08M |
|
Receivables - Net
|
0.01M | 0.07M | 0.10M | 0.18M | 0.17M | 0.21M | 0.05M | 0.06M | 0.03M | 0.05M | 0.09M | 0.22M | 0.01M | 3.66M | 4.18M | 0.44M | 2.71M | 2.94M | 3.39M | 3.29M | 3.56M | 0.42M | 3.14M | 2.49M | 2.57M | 2.73M | 3.39M | 3.58M | 3.48M | 3.65M | 4.39M | 3.21M | 1.36M | 2.51M | 2.94M | 2.85M | 2.85M | 3.15M | 3.43M | 2.97M | 2.99M | 3.65M | 4.47M | 3.94M | 4.40M | 4.80M | 4.44M | 3.63M | 3.98M | | 5.25M | 5.01M | 4.02M | 3.50M |
|
Receivables
|
0.01M | 0.07M | 0.10M | 0.18M | 0.17M | 0.21M | 0.05M | 0.06M | 0.03M | 0.05M | 0.09M | 0.22M | 0.01M | 3.66M | 4.18M | 0.44M | 2.71M | 2.94M | 3.39M | 3.29M | 3.56M | 0.42M | 3.14M | 2.49M | 2.57M | 2.73M | 3.39M | 3.58M | 3.48M | 3.65M | 4.39M | 3.21M | 1.36M | 2.51M | 2.94M | 2.85M | 2.85M | 3.15M | 3.43M | 2.97M | 2.99M | 3.65M | 4.47M | 3.94M | 4.40M | 4.80M | 4.44M | 3.63M | 3.98M | | 5.25M | 5.01M | 4.02M | 3.50M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | 2.44M | | | | 2.49M | 2.60M | 2.33M | 2.39M | 2.44M | 2.87M | 3.20M | 3.12M | 2.65M | 2.81M | 2.76M | 3.07M | 2.95M | 2.75M | 2.88M | 3.02M | 3.20M | 3.88M | 4.49M | 5.43M | 2.97M | 5.29M | 5.62M | 5.79M | 2.19M | 2.42M | 2.36M | 2.40M | 2.04M | 2.50M | 3.17M | 2.89M |
|
Finished Goods
|
| | | | | | | 0.33M | | | | 1.41M | 1.41M | | | | | | 0.38M | | | | 0.52M | 0.43M | 0.09M | 0.10M | 0.35M | 0.25M | 0.41M | 0.47M | 0.38M | 0.66M | 0.71M | 0.43M | 0.49M | 0.56M | 0.17M | 0.20M | 0.29M | 0.88M | 0.42M | 0.24M | 0.13M | 0.40M | 0.30M | 0.34M | 0.48M | 0.27M | 0.33M | 0.34M | 0.20M | 0.16M | 0.06M | 0.17M |
|
Inventory
|
0.40M | 0.47M | 0.66M | 0.68M | 0.44M | 0.28M | 0.27M | 5.40M | 5.97M | 3.95M | 6.68M | 6.68M | 6.60M | 3.41M | 3.92M | 4.15M | 3.75M | 3.23M | 2.82M | 2.67M | 3.49M | 3.53M | 3.01M | 3.03M | 2.41M | 2.49M | 2.79M | 3.12M | 3.61M | 3.59M | 3.03M | 3.47M | 3.47M | 3.50M | 3.44M | 3.31M | 3.05M | 3.23M | 3.49M | 4.76M | 4.91M | 5.66M | 3.10M | 5.70M | 5.92M | 6.12M | 2.67M | 2.69M | 2.69M | 2.74M | 2.25M | 2.66M | 3.24M | 3.06M |
|
Prepaid Assets
|
0.82M | 0.66M | 0.62M | 0.96M | 0.88M | 0.75M | 0.67M | 0.88M | 0.47M | 0.33M | 0.62M | 0.27M | | 0.68M | 0.60M | 0.38M | 0.25M | 0.27M | 0.62M | 0.80M | 0.37M | 0.21M | 0.53M | 1.38M | 0.83M | 0.67M | 0.54M | 0.43M | 0.63M | 0.53M | 0.51M | 0.49M | 0.43M | 0.46M | 0.33M | 0.41M | 0.53M | 0.62M | 0.46M | 0.39M | 0.70M | 0.62M | 0.69M | 0.69M | 0.53M | 0.33M | 0.31M | 0.34M | 0.34M | 0.30M | 0.50M | 0.36M | 0.55M | 0.63M |
|
Current Assets
|
23.53M | 18.42M | 14.65M | 9.68M | 23.13M | 16.38M | 3.61M | 10.35M | 14.27M | 8.53M | 20.53M | 17.20M | | 13.40M | 11.96M | 10.90M | 9.55M | 9.39M | 10.75M | 10.53M | 11.36M | 10.05M | 10.75M | 10.32M | 20.26M | 21.77M | 23.21M | 23.52M | 23.65M | 23.98M | 23.55M | 22.80M | 23.89M | 24.94M | 24.83M | 24.10M | 23.46M | 20.05M | 19.97M | 19.05M | 18.63M | 18.75M | 15.05M | 14.51M | 21.25M | 19.72M | 15.54M | 13.24M | 13.82M | 15.88M | 16.59M | 15.88M | 13.77M | 14.27M |
|
Property, Plant & Equipment (Net)
|
2.41M | 3.21M | 5.24M | 7.35M | 8.50M | 10.01M | 9.42M | 3.69M | 3.00M | 3.87M | 2.71M | 1.96M | | 14.77M | 14.46M | 12.82M | 11.63M | 10.85M | 10.18M | 9.97M | 9.40M | 8.66M | 7.70M | 6.92M | 6.27M | 5.70M | 5.30M | 4.96M | 4.79M | 4.57M | 5.37M | 5.38M | 5.00M | 5.26M | 5.53M | 5.79M | 5.93M | 6.40M | 6.88M | 6.92M | 6.68M | 6.57M | 9.95M | 8.18M | 8.32M | 8.26M | 11.78M | 11.73M | 11.15M | 10.39M | 10.06M | 9.46M | 8.60M | 9.56M |
|
Goodwill
|
| | | | | | | | | | | | | 8.03M | 8.93M | 8.93M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 6.52M | 5.70M | 5.70M | 5.70M | 1.43M | 1.43M | 1.43M | 1.43M |
|
Intangibles
|
0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 9.00M | 8.19M | 7.77M | 7.97M | 7.35M | 13.41M | 13.86M | 13.30M | 12.30M | 11.82M | 11.12M | 10.67M | 10.22M | 9.77M | 9.31M | 8.86M | 8.41M | 7.96M | 7.50M | 7.05M | 6.70M | 6.34M | 5.99M | 5.64M | 10.55M | 10.08M | 19.57M | 18.83M | 18.11M | 17.39M | 16.67M | 15.96M | 9.62M | 7.32M | 6.83M | 6.33M | 5.84M | 5.35M | 4.86M | 4.36M | 4.22M |
|
Goodwill & Intangibles
|
0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 17.03M | 17.12M | 16.70M | 16.78M | 16.15M | 22.21M | 22.66M | 22.10M | 21.11M | 20.63M | 19.93M | 19.47M | 19.02M | 18.57M | 18.11M | 17.66M | 17.21M | 16.76M | 16.31M | 15.85M | 15.50M | 15.15M | 14.80M | 14.44M | 19.35M | 18.89M | 28.37M | 27.63M | 26.91M | 26.20M | 25.48M | 24.76M | 18.43M | 13.84M | 12.52M | 12.03M | 11.54M | 6.78M | 6.29M | 5.79M | 5.65M |
|
Other Non-Current Assets
|
0.06M | 0.07M | 0.07M | 0.11M | 0.08M | 0.09M | 0.08M | 0.05M | 0.05M | 0.05M | 0.98M | 0.82M | | 1.08M | 1.03M | 0.09M | 0.09M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.43M | 0.39M | 0.38M | 0.36M | 0.35M | 0.33M | 0.31M | 0.30M | 0.28M | 0.27M | 0.25M | 0.23M | 0.22M | 0.20M | 0.18M | 0.17M | 0.10M | 0.08M | 0.07M | 0.07M | 0.23M | 0.23M | 0.33M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M |
|
Non-Current Assets
|
2.59M | 3.48M | 5.49M | 7.59M | 8.71M | 10.22M | 9.54M | 3.78M | 3.08M | 3.96M | 3.78M | 2.87M | | 41.01M | 40.19M | 36.61M | 34.85M | 33.56M | 43.19M | 32.68M | 31.54M | 29.81M | 38.63M | 26.89M | 25.79M | 24.77M | 47.51M | 24.22M | 24.31M | 23.53M | 47.34M | 23.25M | 22.32M | 22.13M | 0.50M | 21.75M | 21.44M | 26.71M | 1.00M | 36.04M | 34.96M | 34.48M | 0.60M | 34.61M | 33.96M | 27.47M | 0.80M | 25.99M | 24.93M | 23.50M | 1.30M | 1.20M | 1.20M | 1.20M |
|
Assets
|
26.12M | 21.90M | 20.14M | 17.27M | 31.84M | 26.60M | 13.15M | 14.13M | 17.35M | 12.49M | 24.31M | 20.07M | | 54.41M | 52.15M | 47.51M | 44.41M | 42.95M | 43.19M | 43.21M | 42.90M | 39.86M | 39.13M | 37.20M | 46.05M | 46.54M | 47.51M | 47.74M | 47.97M | 47.52M | 47.34M | 46.05M | 46.21M | 47.06M | 46.78M | 45.85M | 44.90M | 46.76M | 46.59M | 55.09M | 53.59M | 53.23M | 52.27M | 49.12M | 55.20M | 47.19M | 42.02M | 39.23M | 38.76M | 39.38M | 34.93M | 33.03M | 29.49M | 30.72M |
|
Accounts Payables
|
0.94M | 1.33M | 1.28M | 1.85M | 1.09M | 1.81M | 1.42M | 1.48M | 1.31M | 1.12M | 1.27M | 1.19M | | 4.84M | 4.19M | 3.50M | 2.62M | 1.90M | 1.85M | 2.21M | 2.30M | 1.91M | 2.28M | 2.66M | 1.48M | 1.66M | 1.76M | 2.04M | 2.09M | 2.00M | 1.88M | 2.10M | 2.45M | 3.49M | 2.76M | 3.15M | 2.64M | 2.48M | 2.82M | 3.97M | 4.24M | 4.37M | 3.42M | 3.10M | 3.88M | 3.16M | 3.34M | 3.59M | 2.89M | 1.75M | 2.43M | 2.82M | 2.94M | 2.96M |
|
Notes Payables
|
| | | | | | | | | | | | | 0.05M | 0.04M | 0.20M | 0.09M | | 0.34M | 0.24M | 0.14M | 0.03M | 0.36M | 0.25M | 0.05M | | | | | | 7.28M | 7.28M | 7.28M | 7.28M | 7.28M | 7.28M | 7.28M | | | | | | | | | | | | | | | | | |
|
Payables
|
0.94M | 1.33M | 1.28M | 1.85M | 1.09M | 1.81M | 1.42M | 1.48M | 1.31M | 1.12M | 1.27M | 1.19M | | 4.89M | 4.23M | 3.70M | 2.72M | 1.90M | 2.19M | 2.44M | 2.44M | 1.94M | 2.63M | 2.91M | 1.53M | 1.66M | 1.76M | 2.04M | 2.09M | 2.00M | 9.15M | 9.38M | 9.73M | 10.76M | 10.04M | 10.43M | 9.92M | 2.48M | 2.82M | 3.97M | 4.24M | 4.37M | 3.42M | 3.10M | 3.88M | 3.16M | 3.34M | 3.59M | 2.89M | 1.75M | 2.43M | 2.82M | 2.94M | 2.96M |
|
Accumulated Expenses
|
0.55M | 0.98M | 0.91M | 0.96M | 0.89M | 1.22M | 0.88M | 0.84M | 0.82M | 0.30M | 1.01M | 0.96M | | 1.31M | 1.92M | 1.64M | 1.47M | 1.54M | 2.91M | 3.27M | 3.36M | 3.23M | 3.58M | 3.54M | 3.75M | 4.25M | 4.50M | 4.72M | 4.75M | 4.94M | 5.13M | 5.15M | 0.12M | 0.11M | 4.69M | 0.06M | 5.10M | 5.55M | 6.38M | 0.07M | 0.10M | 0.12M | 6.55M | 0.15M | 0.16M | 0.18M | 6.31M | 5.45M | 5.78M | 7.64M | 7.36M | 7.24M | 5.95M | 6.21M |
|
Other Accumulated Expenses
|
0.04M | 0.04M | 0.08M | 0.04M | 0.06M | 0.05M | 0.06M | 0.07M | 0.06M | 0.10M | 0.13M | 0.23M | | | 0.78M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | 0.35M | | 3.02M | 8.46M | 3.56M | 1.45M | | | 2.81M | 8.85M | | | 0.86M | 1.71M | 2.57M | 3.43M | 1.94M | 2.39M | 3.41M | | 0.73M | 0.25M | 1.01M | 1.77M | 2.52M | | | 0.80M | 1.13M | 1.48M | 1.81M | 0.00M | | | | | | | | | | | | | | | | | 1.88M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.24M | 0.25M | 0.31M | 0.34M | 0.35M | 0.36M | 0.37M | 0.38M | 0.38M | 0.36M | 0.32M | 0.29M | 0.22M | 0.25M | 0.35M | 0.38M | 0.39M | 0.40M | 0.35M | 0.30M | 0.31M | 0.32M | 0.33M | 0.33M | 0.30M | 0.27M |
|
Current Taxes
|
| | | | | | | | | | | 0.10M | | | | 0.38M | 0.39M | 0.40M | 0.44M | 0.46M | 0.51M | 0.52M | 2.12M | 0.87M | 0.82M | 0.87M | 2.72M | 2.84M | 2.91M | 2.98M | 3.19M | 3.19M | 3.10M | 3.09M | 3.10M | 3.15M | 3.15M | 3.15M | 3.70M | 3.74M | 3.74M | 3.74M | 3.99M | 4.04M | 4.20M | 4.23M | 4.32M | 4.29M | 4.30M | 6.16M | 5.14M | 6.33M | 5.14M | 3.80M |
|
Current Deferred Revenue
|
0.02M | 0.05M | 0.08M | 0.17M | 0.23M | 0.29M | 0.27M | 0.24M | 0.20M | 0.15M | 0.09M | 0.04M | | 0.36M | 0.27M | 0.23M | 0.20M | 0.33M | 2.23M | 2.13M | 2.21M | 0.12M | 1.87M | 1.73M | 1.80M | 1.88M | 2.10M | 2.06M | 2.29M | 2.48M | 2.83M | 1.93M | 1.02M | 1.86M | 2.26M | 2.21M | 2.38M | 3.77M | 3.29M | 3.12M | 3.25M | 2.97M | 2.78M | 2.55M | 2.44M | 2.38M | 2.12M | 2.37M | 2.26M | 2.42M | 2.24M | 2.20M | 2.37M | 2.55M |
|
Total Current Liabilities
|
1.55M | 2.40M | 2.36M | 3.02M | 2.26M | 3.73M | 2.63M | 5.65M | 10.86M | 5.23M | 3.95M | 2.19M | | 16.55M | 15.27M | 5.56M | 4.39M | 4.62M | 9.04M | 10.41M | 11.44M | 9.06M | 10.47M | 11.59M | 7.08M | 9.51M | 8.62M | 10.13M | 11.14M | 12.19M | 17.43M | 16.80M | 16.60M | 18.68M | 18.84M | 20.11M | 17.78M | 12.15M | 12.80M | 14.42M | 14.36M | 14.16M | 13.43M | 13.06M | 14.12M | 12.03M | 12.17M | 11.76M | 11.30M | 13.16M | 13.40M | 13.60M | 12.55M | 15.03M |
|
Non-Current Debt
|
| | | | 5.29M | 5.01M | | | | | | | | | | 11.34M | 11.35M | 10.55M | 9.75M | 8.95M | 8.15M | 8.84M | 7.85M | 6.87M | 7.32M | 7.36M | 7.14M | 6.42M | 5.70M | 4.98M | | | 1.73M | 1.39M | 1.05M | 0.72M | 0.50M | 7.28M | 7.32M | 7.36M | 7.39M | 7.43M | 7.48M | 7.52M | 14.99M | 15.02M | 15.04M | 15.07M | 15.11M | 15.15M | 15.19M | 15.23M | 15.27M | 13.44M |
|
Convertible Debt
|
| | | | | | | | | | 5.03M | 5.00M | | 10.41M | 11.37M | 10.31M | 10.82M | 11.40M | 12.03M | 12.70M | 13.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.14M | 0.14M | 0.14M | 0.14M | 0.16M | 0.14M | 0.13M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | 0.18M | 0.24M | 0.30M | 0.36M | 0.42M | 0.48M | 0.54M | 0.41M | 0.45M | 0.49M | 0.39M | 0.11M | 0.07M | 0.02M | | | 0.09M | 0.14M | 0.21M | 0.25M | 0.26M | 0.26M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.31M | 0.31M | 0.31M | 0.31M | 0.19M | 0.19M | 0.19M | 0.19M | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 1.27M | 1.17M | 1.08M | 0.99M | 0.90M | 0.80M | 0.71M | 0.61M | 0.51M | 0.45M | 0.39M | 0.32M | 0.29M | 0.67M | 0.61M | 0.49M | 0.39M | 0.28M | 0.24M | 1.17M | 1.08M | 1.00M | 0.92M | 0.83M | 1.08M | 0.74M |
|
Other Non-Current Liabilities
|
| | | | 0.55M | | | 3.02M | 8.46M | | | 0.50M | | 2.81M | 9.54M | 5.06M | 0.32M | 0.18M | 0.66M | 1.33M | 0.72M | 0.41M | 0.44M | 0.02M | 0.29M | -0.00M | 0.39M | 0.40M | 0.38M | 0.33M | 0.18M | 0.12M | 0.07M | 0.05M | 0.03M | 0.02M | 0.05M | 0.43M | 0.40M | 8.62M | 8.62M | 8.62M | 8.31M | 8.13M | 7.90M | 2.79M | 1.14M | 1.12M | 1.10M | 0.38M | 0.35M | 0.29M | 0.26M | 0.20M |
|
Total Non-Current Liabilities
|
0.14M | 0.18M | 0.21M | 0.28M | 6.14M | 5.34M | 0.23M | 0.18M | 0.14M | 0.11M | 5.14M | 5.11M | | 24.35M | 26.74M | 27.42M | 26.82M | 26.89M | 27.49M | 30.70M | 28.32M | 18.70M | 18.81M | 19.56M | 15.16M | 17.15M | 15.87M | 17.10M | 18.12M | 18.33M | 18.51M | 17.88M | 19.36M | 21.09M | 20.85M | 21.69M | 19.05M | 20.15M | 20.78M | 22.68M | 22.62M | 22.81M | 22.13M | 21.68M | 30.40M | 28.21M | 28.19M | 28.67M | 28.16M | 29.60M | 29.60M | 29.76M | 28.70M | 29.20M |
|
Total Liabilities
|
1.69M | 2.58M | 2.57M | 3.29M | 8.40M | 9.07M | 2.86M | 5.84M | 11.00M | 5.35M | 9.09M | 7.79M | | 27.16M | 36.28M | 32.48M | 27.13M | 27.07M | 28.16M | 32.04M | 29.05M | 19.11M | 19.25M | 19.58M | 15.45M | 17.15M | 16.26M | 17.50M | 18.51M | 18.66M | 18.69M | 18.00M | 19.43M | 21.14M | 20.89M | 21.72M | 19.10M | 20.57M | 21.18M | 31.31M | 31.25M | 31.43M | 30.44M | 29.80M | 38.30M | 31.00M | 29.33M | 29.79M | 29.25M | 29.98M | 29.96M | 30.05M | 28.96M | 29.40M |
|
Total Debt
|
| | | | 5.29M | 5.36M | | 3.02M | 8.46M | 3.56M | 1.45M | | | 2.81M | 8.85M | 11.34M | 11.35M | 11.41M | 11.47M | 11.52M | 11.58M | 10.78M | 10.24M | 10.28M | 7.32M | 8.09M | 7.40M | 7.43M | 7.47M | 7.50M | | | 2.53M | 2.53M | 2.53M | 2.53M | 0.50M | 7.28M | 7.32M | 7.36M | 7.39M | 7.43M | 7.48M | 7.52M | 14.99M | 15.02M | 15.04M | 15.07M | 15.11M | 15.15M | 15.19M | 15.23M | 15.27M | 15.31M |
|
Common Equity
|
24.43M | 19.32M | 17.57M | 13.97M | 23.43M | 17.53M | 10.29M | 8.30M | 6.36M | 7.14M | 15.22M | 12.28M | | 27.25M | 15.88M | 15.03M | 17.27M | 15.88M | 15.04M | 11.17M | 13.86M | 20.75M | 19.88M | 17.65M | 30.60M | 29.39M | 31.25M | 30.24M | 29.46M | 28.86M | 28.65M | 28.05M | 26.78M | 25.93M | 25.89M | 24.14M | 25.80M | 26.18M | 25.41M | 23.78M | 22.34M | 21.80M | 21.83M | 19.32M | 16.91M | 16.19M | 12.69M | 9.43M | 9.51M | 9.40M | 4.97M | 2.98M | 0.53M | 1.31M |
|
Shareholder's Equity
|
24.43M | 19.32M | 17.57M | 13.97M | 23.43M | 17.53M | 10.29M | 8.30M | 6.36M | 7.14M | 15.22M | 12.28M | | 27.25M | 15.88M | 15.03M | 17.27M | 15.88M | 15.04M | 11.17M | 13.86M | 20.75M | 19.88M | 17.65M | 30.60M | 29.39M | 31.25M | 30.24M | 29.46M | 28.86M | 28.65M | 28.05M | 26.78M | 25.93M | 25.89M | 24.14M | 25.80M | 26.18M | 25.41M | 23.78M | 22.34M | 21.80M | 21.83M | 19.32M | 16.91M | 16.19M | 12.69M | 9.43M | 9.51M | 9.40M | 4.97M | 2.98M | 0.53M | 1.31M |
|
Liabilities and Shareholders Equity
|
26.12M | 21.90M | 20.14M | 17.27M | 31.84M | 26.60M | 13.15M | 14.13M | 17.35M | 12.49M | 24.31M | 20.07M | | 54.41M | 52.15M | 47.51M | 44.41M | 42.95M | 43.19M | 43.21M | 42.90M | 39.86M | 39.13M | 37.20M | 46.05M | 46.54M | 47.51M | 47.74M | 47.97M | 47.52M | 47.34M | 46.05M | 46.21M | 47.06M | 46.78M | 45.85M | 44.90M | 46.76M | 46.59M | 55.09M | 53.59M | 53.23M | 52.27M | 49.12M | 55.20M | 47.19M | 42.02M | 39.23M | 38.76M | 39.38M | 34.93M | 33.03M | 29.49M | 30.72M |
|
Retained Earnings
|
-125.28M | -130.76M | -136.12M | -142.20M | -148.71M | -156.13M | -163.54M | -168.15M | -176.13M | -175.50M | -177.79M | -182.29M | | -197.41M | -206.65M | -208.68M | -208.18M | -209.69M | -182.44M | -186.42M | -183.96M | -203.03M | -203.96M | -206.23M | -208.10M | -209.68M | -210.77M | -212.10M | -213.19M | -214.05M | -214.56M | -215.60M | -217.28M | -218.53M | -218.97M | -221.39M | -220.31M | -220.83M | -221.68M | -224.18M | -226.07M | -227.07M | -227.23M | -230.06M | -233.21M | -234.26M | -238.06M | -241.42M | -241.51M | -243.59M | -248.14M | -250.27M | -252.84M | -254.46M |
|
Preferred Shares
|
| | | | | | | | 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 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.08M | 0.17M | 0.12M | 0.12M | | | | 0.14M | 0.09M | 0.09M | 0.08M | 0.16M | 0.01M | 0.08M | 0.04M | 0.18M | 0.00M | 0.02M | 851.00 | | 0.52M | | 0.73M | 0.73M |