Lefroy Exploration Limited
ASX:LEX.AX
0.076 (AUD) • At close November 6, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2025 Q4 | 2025 Q2 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | 1998 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.348 | 4.204 | 0.442 | 0.442 | 3.258 | 3.258 | 4.248 | 4.248 | 6.365 | 6.365 | 3.354 | 3.354 | 4.102 | 4.102 | 0.907 | 0.907 | 2.258 | 2.258 | 0.372 | 0.372 | 1.388 | 1.388 | 0.523 | 0.523 | 1.731 | 1.731 | 3.071 | 3.071 | 3.254 | 3.254 | 0.052 | 0.052 | 0.024 | 0.024 | 0.053 | 0.053 | 0.008 | 0.008 | 0.119 | 0.119 | 0.259 | 0.259 | 0.423 | 0.423 | 0.66 | 0.66 | 1.03 | 0.027 | 0.772 | 0.54 | 0.323 | 0.395 | 0.133 | 0.567 | 1.382 | 1.665 | 2.057 | 1.413 | 0.914 | 0.833 | 1.268 | 0.066 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.398 | 0.398 | 0.121 | 0.121 | 0.15 | 0.15 | 0 | 0 | 0 | 0 | 0.005 | 0.005 | 0.003 | 0.003 | 0.972 | 0.972 | 0.01 | 0.01 | 0.002 | 0.002 | 0.003 | 0.003 | 0.004 | 0.004 | 0.002 | 0.002 | 0.005 | 0.005 | 0.006 | 0.006 | 0.014 | 0.014 | 0.026 | 0.291 | 0 | 0.408 | 0 | 0 | 0 | 0 | 0 | 0.062 | 0.503 | 1.078 | 1.136 | 2.022 | 0.769 | 0 |
Cash and Short Term Investments
| 1.348 | 4.204 | 0.442 | 0.442 | 3.258 | 3.258 | 4.248 | 4.248 | 6.365 | 6.365 | 3.354 | 3.354 | 4.102 | 4.102 | 1.305 | 1.305 | 2.379 | 2.379 | 0.522 | 0.522 | 1.388 | 1.388 | 0.523 | 0.523 | 1.736 | 1.736 | 3.074 | 3.074 | 4.226 | 4.226 | 0.062 | 0.062 | 0.026 | 0.026 | 0.056 | 0.056 | 0.012 | 0.012 | 0.121 | 0.121 | 0.264 | 0.264 | 0.429 | 0.429 | 0.674 | 0.674 | 1.056 | 0.318 | 0.772 | 0.948 | 0.323 | 0.395 | 0.133 | 0.567 | 1.382 | 1.728 | 2.56 | 2.491 | 2.05 | 2.855 | 2.037 | 0.066 |
Net Receivables
| 0.91 | 0.096 | 1.026 | 0 | 0.275 | 0 | 0.098 | 0 | 0.124 | 0 | 0.081 | 0 | 0.091 | 0 | 0.105 | 0 | 0.062 | 0 | 0.053 | 0 | 0.044 | 0.044 | 0.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0.018 | 0 | 0 | 0.006 | 0.006 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.003 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.004 | 0.133 | 0.133 | 1.159 | 0.133 | 0.408 | 0.133 | 0.231 | 0.004 | 0.128 | 0.004 | 0.085 | 0.002 | 0.093 | 0.009 | 0.512 | 0.022 | 0.205 | 0.012 | 0.215 | 0.07 | 0.07 | 0.01 | 0.107 | 0.069 | 0.069 | 0.077 | 0.08 | 1.163 | 1.163 | 0.012 | 0.022 | 0.017 | 0.017 | 0.021 | 0.021 | 0.016 | 0.016 | 0.02 | 0.02 | 0.004 | 0.004 | 0.04 | 0.04 | 0.004 | 0.004 | 0.015 | 0.01 | 0 | 0.005 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 2.262 | 4.433 | 1.601 | 1.601 | 3.666 | 3.666 | 4.479 | 4.479 | 6.493 | 6.493 | 3.439 | 3.439 | 4.195 | 4.195 | 1.419 | 1.419 | 2.463 | 2.463 | 0.587 | 0.587 | 1.502 | 1.502 | 0.63 | 0.63 | 1.8 | 1.8 | 3.151 | 3.151 | 4.417 | 4.417 | 0.074 | 0.074 | 0.043 | 0.043 | 0.077 | 0.077 | 0.028 | 0.028 | 0.141 | 0.141 | 0.286 | 0.286 | 0.469 | 0.469 | 0.684 | 0.684 | 1.072 | 0.328 | 0.772 | 0.953 | 0.326 | 0.395 | 0.133 | 0.567 | 1.382 | 1.728 | 2.56 | 2.491 | 2.05 | 2.857 | 2.04 | 0.066 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 22.73 | 0.239 | 19.773 | 19.773 | 0.342 | 19.724 | 15.958 | 15.958 | 0.042 | 13.865 | 11.846 | 11.846 | 0.062 | 11.381 | 10.267 | 10.267 | 0.061 | 8.988 | 7.676 | 7.676 | 6.841 | 6.841 | 6.014 | 6.014 | 5.284 | 5.284 | 4.428 | 4.428 | 3.44 | 3.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.745 | 0.798 | 1.239 | 0.761 | 0.157 | 0 | 0 | 0 | 0 | 0 | 0 | 15.371 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 21.843 | -19.773 | 0 | 19.382 | 0 | -15.958 | -15.958 | 13.823 | -13.865 | 0 | -11.846 | 11.319 | -11.381 | 0 | -10.267 | 8.927 | -8.988 | 0 | -7.676 | -6.841 | -6.841 | 0 | -6.014 | -5.284 | -5.284 | 0 | -4.428 | 0.049 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 22.73 | 22.082 | 19.773 | 19.773 | 19.724 | 19.724 | 15.958 | 15.958 | 13.865 | 13.865 | 11.846 | 11.846 | 11.381 | 11.381 | 10.267 | 10.267 | 8.988 | 8.988 | 7.676 | 7.676 | 6.841 | 6.841 | 6.014 | 6.014 | 5.284 | 5.284 | 4.428 | 4.428 | 3.489 | 3.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.745 | 0.798 | 1.239 | 0.763 | 0.157 | 0 | 0 | 0 | 0 | 0 | 0 | 15.371 |
Total Assets
| 24.992 | 26.515 | 21.374 | 21.374 | 23.39 | 23.39 | 20.437 | 20.437 | 20.358 | 20.358 | 15.285 | 15.285 | 15.576 | 15.576 | 11.686 | 11.686 | 11.451 | 11.451 | 8.263 | 8.263 | 8.343 | 8.343 | 6.644 | 6.644 | 7.084 | 7.084 | 7.579 | 7.579 | 7.906 | 7.906 | 0.074 | 0.074 | 0.043 | 0.043 | 0.077 | 0.077 | 0.028 | 0.028 | 0.141 | 0.141 | 0.286 | 0.286 | 0.469 | 0.469 | 0.684 | 0.684 | 1.072 | 0.328 | 0.772 | 0.953 | 1.071 | 1.192 | 1.372 | 1.33 | 1.539 | 1.728 | 2.56 | 2.491 | 2.05 | 2.857 | 2.04 | 15.437 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.105 | 1.145 | 0.051 | 0.051 | 1.262 | 1.262 | 0.339 | 0 | 0.197 | 0.197 | 0 | 0 | 0.138 | 0.138 | 0.16 | 0.16 | 0.143 | 0.143 | 0.139 | 0.139 | 0.123 | 0.123 | 0.346 | 0.346 | 0.104 | 0.104 | 0.245 | 0.335 | 0.253 | 0.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0.032 | 0 | 0 | 0 | 0.095 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.453 | 0.406 | 0.09 | 0 | 0 | 0 |
Short Term Debt
| 0.062 | 0.062 | 0.062 | 0 | 0.06 | 0 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.501 | 1.084 | 1.028 | 2.046 | 0.769 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0.051 | 0 | -0.062 | 0 | 0 | 0 | -0.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.501 | -1.084 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0.359 | 0.084 | 0.799 | 0.799 | 0.107 | 0.167 | 0.424 | 0.478 | 0.066 | 0.066 | 0.385 | 0.385 | 0.063 | 0.063 | 0.111 | 0.111 | 0.064 | 0.064 | 0.117 | 0.117 | 0.046 | 0.046 | 0.162 | 0.162 | 0.034 | 0.034 | 0.112 | 0.022 | 0.373 | 0.373 | 0.056 | 0.056 | 0.032 | 0.032 | 0.036 | 0.036 | 0.026 | 0.026 | 0 | 0.016 | 0.023 | 0.023 | 0 | 0.032 | 0.057 | 0.057 | 0 | 0 | 0.031 | 0.026 | 0.038 | 0.022 | 0.027 | 0.024 | 0.039 | 0.031 | 0.05 | 0.055 | -1.028 | -1.996 | -0.723 | 0.015 |
Total Current Liabilities
| 0.577 | 1.291 | 0.85 | 0.85 | 1.429 | 1.429 | 0.478 | 0.478 | 0.263 | 0.263 | 0.385 | 0.385 | 0.201 | 0.201 | 0.271 | 0.271 | 0.207 | 0.207 | 0.256 | 0.256 | 0.169 | 0.169 | 0.508 | 0.508 | 0.138 | 0.138 | 0.357 | 0.357 | 0.626 | 0.626 | 0.056 | 0.056 | 0.032 | 0.032 | 0.036 | 0.036 | 0.026 | 0.026 | 0.016 | 0.016 | 0.023 | 0.023 | 0.032 | 0.032 | 0.057 | 0.057 | 0.095 | 0.05 | 0.031 | 0.026 | 0.038 | 0.022 | 0.027 | 0.024 | 0.039 | 0.031 | 0.503 | 0.461 | 0.09 | 0.05 | 0.047 | 0.015 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0.174 | 0.174 | 0.206 | 0.206 | 0.241 | 0.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.656 | 0.656 | 0.443 | 0.443 | 0.262 | 0.262 | 0.051 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.396 | 0.416 | 0.223 | 0.223 | 0.72 | 0.72 | 0.72 | 0.72 | 0.254 | 0 | 0.216 | 0 | 0.182 | 0 | 0.182 | 0 | 0.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.656 | -0.443 | -0.443 | 0 | -0.262 | -0.051 | -0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0.396 | 0.416 | 0.397 | 0.397 | 0.926 | 0.926 | 0.961 | 0.961 | 0.254 | 0 | 0.216 | 0 | 0.182 | 0 | 0.182 | 0 | 0.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.656 | 0.656 | 0.443 | 0.443 | 0.262 | 0.262 | 0.051 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 0.973 | 1.707 | 1.247 | 1.247 | 2.355 | 2.355 | 1.439 | 1.439 | 0.517 | 0.263 | 0.601 | 0.385 | 0.383 | 0.201 | 0.453 | 0.271 | 0.35 | 0.207 | 0.256 | 0.256 | 0.169 | 0.169 | 0.508 | 0.508 | 0.138 | 0.138 | 0.357 | 0.357 | 0.626 | 0.626 | 0.712 | 0.712 | 0.475 | 0.475 | 0.298 | 0.298 | 0.077 | 0.077 | 0.016 | 0.016 | 0.023 | 0.023 | 0.032 | 0.032 | 0.057 | 0.057 | 0.095 | 0.05 | 0.031 | 0.026 | 0.038 | 0.022 | 0.027 | 0.024 | 0.039 | 0.031 | 0.503 | 0.461 | 0.09 | 0.05 | 0.047 | 0.015 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.246 | 0 | 0 | 0 | 0 | 0 | 10.814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.601 | 0 | 0 | 0 | 21.601 | 0 | 0 | 0 | 21.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 51.885 | 51.816 | 45.913 | 45.913 | 45.585 | 45.585 | 42.59 | 42.59 | 42.603 | 42.603 | 36.609 | 36.609 | 36.533 | 36.533 | 32.126 | 32.126 | 32.126 | 32.126 | 28.603 | 28.603 | 28.499 | 28.499 | 26.095 | 26.095 | 18.98 | 18.98 | 18.98 | 18.98 | 19.16 | 19.16 | 11.795 | 11.795 | 40.511 | 40.511 | 11.795 | 40.511 | 40.511 | 40.511 | 11.795 | 40.511 | 40.511 | 40.511 | 11.222 | 40.511 | 40.511 | 40.511 | 10.65 | 3.972 | 1.43 | 1.505 | 1.27 | 1.432 | 1.635 | 1.593 | 1.738 | 1.803 | 2.158 | 2.381 | 2.035 | 2.804 | 1.96 | 15.518 |
Retained Earnings
| -31.019 | -29.102 | -27.832 | -27.832 | -26.026 | -26.026 | -24.83 | -24.83 | -23.357 | -23.357 | -22.445 | -22.445 | -21.816 | -21.816 | -21.312 | -21.312 | -21.397 | -21.397 | -20.933 | -20.933 | -20.628 | -20.628 | -20.193 | -20.193 | -19.311 | -19.311 | -18.967 | -18.967 | -18.993 | -18.993 | -19.476 | -19.476 | -19.27 | -19.27 | -19.059 | -19.059 | -18.881 | -18.881 | -18.7 | -18.7 | -18.491 | -18.491 | -18.244 | -18.244 | -17.958 | -17.958 | -17.52 | -11.928 | -14.402 | -15.02 | -12.418 | -13.994 | -15.969 | -15.573 | -16.908 | -17.404 | -20.803 | -23.19 | -19.596 | -26.925 | -18.765 | -8.375 |
Accumulated Other Comprehensive Income/Loss
| 3.153 | 2.094 | 2.046 | 2.046 | 1.476 | 1.476 | 1.238 | 1.238 | 0.595 | 0.595 | 0.52 | 0.52 | 0.476 | 0.476 | 0.419 | 0.419 | 0.372 | 0.372 | 0.337 | 0.337 | 0.303 | 0.303 | 0.234 | 0.234 | 0.162 | 0.162 | 7.209 | 0.094 | -0.002 | -0.002 | 7.043 | -0.072 | -0.072 | -0.072 | 7.043 | -0.072 | -0.078 | -0.078 | 7.03 | -0.085 | -0.025 | -0.025 | 7.459 | -0.098 | -0.023 | -0.023 | 7.847 | 8.235 | 13.714 | 14.441 | 12.182 | 13.733 | 15.68 | 15.285 | 16.67 | 17.297 | 20.702 | 22.839 | 19.521 | 26.902 | 18.798 | 8.279 |
Other Total Stockholders Equity
| 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -19.246 | 0 | 0 | 0 | 0 | 0 | -10.814 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 7.115 | 7.115 | 0 | 7.115 | 7.115 | 7.115 | 0 | 7.115 | -21.601 | -21.601 | -21.601 | -21.601 | -21.601 | -21.601 | -21.601 | -21.601 | -21.732 | -21.732 | -21.732 | -21.732 | -21.903 | -21.903 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 |
Total Shareholders Equity
| 24.019 | 24.808 | 20.127 | 20.127 | 21.035 | 21.035 | 18.998 | 18.998 | 19.841 | 19.841 | 14.684 | 14.684 | 15.193 | 15.193 | 11.233 | 11.233 | 11.101 | 11.101 | 8.007 | 8.007 | 8.174 | 8.174 | 6.136 | 6.136 | 6.946 | 6.946 | 7.222 | 7.222 | 7.28 | 7.28 | -0.638 | -0.638 | -0.432 | -0.432 | -0.221 | -0.221 | -0.049 | -0.049 | 0.125 | 0.125 | 0.263 | 0.263 | 0.437 | 0.437 | 0.627 | 0.627 | 0.977 | 0.279 | 0.741 | 0.927 | 1.034 | 1.17 | 1.345 | 1.306 | 1.5 | 1.696 | 2.057 | 2.03 | 1.96 | 2.781 | 1.994 | 15.422 |
Total Equity
| 24.019 | 24.808 | 20.127 | 20.127 | 21.035 | 21.035 | 18.998 | 18.998 | 19.841 | 19.841 | 14.684 | 14.684 | 15.193 | 15.193 | 11.233 | 11.233 | 11.101 | 11.101 | 8.007 | 8.007 | 8.174 | 8.174 | 6.136 | 6.136 | 6.946 | 6.946 | 7.222 | 7.222 | 7.28 | 7.28 | -0.638 | -0.638 | -0.432 | -0.432 | -0.221 | -0.221 | -0.049 | -0.049 | 0.125 | 0.125 | 0.263 | 0.263 | 0.437 | 0.437 | 0.627 | 0.627 | 0.977 | 0.279 | 0.741 | 0.927 | 1.034 | 1.17 | 1.345 | 1.306 | 1.5 | 1.696 | 2.057 | 2.03 | 1.96 | 2.781 | 1.994 | 15.422 |
Total Liabilities & Shareholders Equity
| 24.992 | 26.515 | 21.374 | 21.374 | 23.39 | 23.39 | 20.437 | 20.437 | 20.358 | 20.104 | 15.285 | 15.069 | 15.576 | 15.394 | 11.686 | 11.504 | 11.451 | 11.308 | 8.263 | 8.263 | 8.343 | 8.343 | 6.644 | 6.644 | 7.084 | 7.084 | 7.579 | 7.579 | 7.906 | 7.906 | 0.074 | 0.074 | 0.043 | 0.043 | 0.077 | 0.077 | 0.028 | 0.028 | 0.141 | 0.141 | 0.286 | 0.286 | 0.469 | 0.469 | 0.684 | 0.684 | 1.072 | 0.328 | 0.772 | 0.953 | 1.071 | 1.192 | 1.372 | 1.33 | 1.539 | 1.728 | 2.56 | 2.491 | 2.05 | 2.832 | 2.04 | 15.437 |