Income Statement
Balance Sheet
Cash Flow
| Line Item | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 | FY 2019Dec 31, 2019 | FY 2018Dec 31, 2018 | FY 2017Dec 31, 2017 | FY 2016Dec 31, 2016 | FY 2015Dec 31, 2015 | FY 2014Dec 31, 2014 | FY 2013Dec 31, 2013 | FY 2012Dec 31, 2012 | FY 2011Dec 31, 2011 | FY 2010Dec 31, 2010 | FY 2009Dec 31, 2009 | FY 2008Dec 31, 2008 | FY 2007Dec 31, 2007 | FY 2006Dec 31, 2006 | FY 2005Dec 31, 2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 861.0M | 1.2B | 1.1B | 667.0M | 312.0M | 307.0M | 339.0M | 203.0M | 44.4M | 15.6M | 14.7M | 12.7M | 11.3M | 13.3M | 84.3M | 63.1M | 66.7M | 196.0M | 148.0M | 38.0M |
| Revenue Growth % | -30.0% | 15.7% | 59.4% | 113.8% | 1.6% | -9.4% | 67.0% | 356.9% | 184.9% | 5.9% | 15.7% | 12.7% | -15.2% | -84.2% | 33.7% | -5.5% | -65.9% | 32.4% | 289.1% | -- |
| Total Revenue | 861.0M | 1.2B | 1.1B | 667.0M | 312.0M | 307.0M | 339.0M | 203.0M | 44.4M | 15.6M | 14.7M | 12.7M | 11.3M | 13.3M | 84.3M | 63.1M | 66.7M | 196.0M | 148.0M | 38.0M |
| Cost Of Revenue | 16.0M | 66.0M | 26.9M | -- | -- | -- | -- | -- | 23.3M | 15.0M | 13.4M | 6.0M | 5.6M | 5.6M | 35.8M | 32.5M | 31.8M | 117.0M | 87.4M | 16.1M |
| Gross Profit | 845.0M | 1.2B | 1.0B | -- | -- | -- | -- | -- | 21.1M | 599,800 | 1.3M | 6.8M | 5.7M | 7.7M | 48.5M | 30.6M | 34.9M | 79.0M | 60.6M | 21.9M |
| Gross Margin % | 98.1% | 94.6% | 97.5% | -- | -- | -- | -- | -- | 47.5% | 3.8% | 8.7% | 53.2% | 50.6% | 58.0% | 57.5% | 48.5% | 52.4% | 40.3% | 40.9% | 57.6% |
| Total Operating Cost | 536.0M | 422.0M | 321.0M | 259.0M | 176.0M | 170.0M | 201.0M | 122.0M | 41.9M | 20.8M | 29.9M | 18.1M | 11.1M | 13.2M | 57.1M | 48.4M | 66.3M | 166.0M | 127.0M | 46.1M |
| Selling Expenses | -- | -- | -- | -- | -- | -- | -- | -- | -- | 83,400 | 140,400 | 69,500 | 116,200 | 177,100 | 491,500 | 1.6M | 7.9M | 9.9M | 10.0M | 9.4M |
| Admin Expenses | 162.0M | 145.0M | 137.0M | 129.0M | 93.0M | 98.2M | 73.4M | 44.1M | 15.5M | 15.2M | 13.6M | 11.0M | 6.9M | 8.8M | 9.6M | 8.9M | 21.1M | 19.3M | 14.9M | 13.1M |
| Rd Expenses | 6.8M | 8.4M | 2.2M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Finance Expenses | 247.0M | 183.0M | 125.0M | 94.0M | 82.3M | 49.1M | 110.0M | 69.5M | 4.9M | -13.0M | 406,800 | -1.9M | -2.3M | -1.6M | -1.1M | -185,200 | 2.4M | 2.9M | 4.3M | 5.4M |
| Operating Income | 345.0M | 963.0M | 769.0M | 429.0M | 140.0M | 125.0M | 141.0M | 84.8M | 2.5M | 24.4M | 5.0M | 1.8M | 7.7M | 1.7M | 34.0M | 17.0M | 412,400 | 29.7M | 21.8M | -5.5M |
| Operating Margin % | 40.1% | 78.3% | 72.3% | 64.3% | 44.9% | 40.7% | 41.6% | 41.8% | 5.7% | 156.2% | 33.7% | 13.8% | 67.9% | 12.8% | 40.4% | 27.0% | 0.6% | 15.2% | 14.8% | -14.5% |
| Non Operating Income | 14.4M | 23.2M | 10.6M | 4.6M | 9.6M | 6.0M | 700.00 | 11,800 | 1.4M | 6,300 | 67,500 | 100.00 | 90,000 | 9,700 | 395,200 | 147,200 | 33.3M | 502,400 | 51,400 | 6.8M |
| Non Operating Expenses | 21,300 | 4.0M | 4.1M | 6.0M | 6.4M | 3.0M | 32,900 | 10,700 | 7,200 | 500.00 | 199,400 | 60.00 | 21.4M | 176,900 | 10,700 | 200.00 | 100,000 | 23,300 | 35,500 | -- |
| Investment Income | 15.1M | -17.2M | 3.5M | -915,800 | 9.7M | -14.5M | 4.6M | 4.0M | 337,900 | 29.5M | 20.1M | 7.1M | 7.5M | 1.6M | 6.8M | 2.4M | -- | -- | 413,100 | 2.6M |
| Fair Value Change Income | 4.5M | 172.0M | 23.7M | 22.7M | -5.5M | 2.5M | -1.3M | 713,600 | -378,400 | -- | 5,100 | 1,800 | -8,500 | -- | -- | -- | -- | -- | -- | -- |
| Asset Impairment Loss | -- | -- | -- | -- | -- | -- | 11.8M | 8.0M | -3.6M | 1.8M | 1.8M | 2.1M | 3,700 | -36,300 | -252,800 | -789,300 | -587,500 | 192,700 | -2.1M | -- |
| Other Income | 392,400 | 452,900 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Income Before Tax | 360.0M | 982.0M | 775.0M | 428.0M | 143.0M | 128.0M | 141.0M | 84.8M | 3.9M | 24.4M | 4.8M | 1.8M | -13.6M | 1.5M | 34.4M | 17.2M | 33.6M | 30.2M | 21.9M | 1.3M |
| Income Tax | 48.5M | 105.0M | 73.0M | 44.2M | 15.3M | 17.6M | 20.5M | 11.5M | 876,900 | 1.1M | -129,800 | -556,500 | 62,700 | 208,800 | 8.5M | 3.0M | 4.5M | 5.4M | 294,600 | -- |
| Net Income | 311.0M | 877.0M | 702.0M | 383.0M | 128.0M | 110.0M | 121.0M | 73.3M | 3.0M | 23.2M | 5.0M | 2.3M | -13.7M | 1.3M | 25.9M | 14.2M | 29.1M | 24.8M | 21.6M | 1.3M |
| Net Margin % | 36.1% | 71.3% | 66.0% | 57.4% | 41.0% | 35.8% | 35.7% | 36.1% | 6.7% | 149.0% | 33.7% | 18.2% | -121.5% | 10.0% | 30.7% | 22.5% | 43.6% | 12.7% | 14.6% | 3.5% |
| Net Income Attributable | 330.0M | 880.0M | 700.0M | 383.0M | 128.0M | 110.0M | 121.0M | 73.3M | 3.0M | 23.2M | 6.2M | 2.7M | -13.7M | 1.3M | 25.9M | 14.2M | 29.1M | 24.8M | 21.6M | 1.3M |
| Minority Interest | -19.1M | -3.0M | 2.2M | -- | -- | -- | -- | -- | -- | -14,300 | -1.2M | -416,400 | -- | -- | -- | -- | -- | -- | -- | -- |
| Eps Basic | 0.17 | 0.45 | 0.52 | 0.41 | 0.20 | 0.17 | 0.23 | 0.48 | 0.02 | 0.15 | 0.04 | 0.02 | -0.09 | 0.01 | 0.17 | 0.09 | 0.19 | 0.16 | 0.14 | 0.01 |
| Eps Diluted | 0.17 | 0.45 | 0.52 | 0.41 | 0.20 | 0.17 | 0.23 | 0.48 | 0.02 | 0.15 | 0.04 | 0.02 | -0.09 | 0.01 | 0.17 | 0.09 | 0.19 | 0.16 | 0.14 | -- |
| Line Item | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 | FY 2019Dec 31, 2019 | FY 2018Dec 31, 2018 | FY 2017Dec 31, 2017 | FY 2016Dec 31, 2016 | FY 2015Dec 31, 2015 | FY 2014Dec 31, 2014 | FY 2013Dec 31, 2013 | FY 2012Dec 31, 2012 | FY 2011Dec 31, 2011 | FY 2010Dec 31, 2010 | FY 2009Dec 31, 2009 | FY 2008Dec 31, 2008 | FY 2007Dec 31, 2007 | FY 2006Dec 31, 2006 | FY 2005Dec 31, 2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 128.0M | 201.0M | 81.5M | 479.0M | 1.3B | 1.3B | 1.2B | 5.0M | 183.0M | 99.2M | 3.7M | 39.9M | 39.3M | 58.8M | 172.0M | 86.4M | 50.0M | 40.1M | 34.7M | 22.0M |
| Trading Financial Assets | 2.8B | 2.1B | 671.0M | 683.0M | 2.1B | 2.1B | 4.0M | 5.6M | 14.7M | -- | -- | 10,800 | 9,000 | -- | -- | -- | -- | -- | -- | -- |
| Accounts Receivable | 32.6M | 110.0M | 25.0M | 73.2M | -- | -- | -- | 28.5M | 906,300 | -- | -- | 3.8M | 753,400 | -- | 762,300 | 2.2M | 561,300 | 12.2M | 2.9M | 1.3M |
| Notes Receivable | -- | -- | -- | -- | -- | -- | 23.5M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Notes And Accounts Receivable | 32.6M | 110.0M | 25.0M | 73.2M | -- | -- | 23.5M | 28.5M | 906,300 | -- | -- | 3.8M | 753,400 | -- | 762,300 | 2.2M | 561,300 | 12.2M | 2.9M | 1.3M |
| Prepayments | 56.5M | 60.0M | 2.3M | 10.3M | 17.1M | 21.5M | 1.6M | 55.2M | 208,300 | 20,000 | -- | 14,000 | 826,200 | 22.1M | 639,000 | 1.1M | 6.7M | 5.6M | 4.3M | 913,700 |
| Inventory | -- | -- | -- | -- | -- | -- | -- | -- | -- | 21.6M | 165.0M | 117.0M | 23.0M | 27.7M | 33.6M | 74.4M | 100.0M | 107.0M | 187.0M | 176.0M |
| Total Current Assets | 4.4B | 3.7B | 1.9B | 2.5B | 5.2B | 5.1B | 4.8B | 3.3B | 1.0B | 190.0M | 196.0M | 184.0M | 127.0M | 142.0M | 209.0M | 166.0M | 199.0M | 170.0M | 234.0M | 216.0M |
| Long Term Equity Investment | 70.6M | 106.0M | 59.0M | -- | 142.0M | 91.6M | 103.0M | 25.0M | 24.9M | -- | 102.0M | 82.3M | 75.2M | 67.7M | 72.6M | 65.8M | 63.5M | 45,000 | 45,000 | 6.3M |
| Fixed Assets | -- | 5.0M | 5.3M | 5.6M | 6.0M | 5.9M | 6.5M | 6.8M | 6.2M | 6.0M | 5.2M | 5.5M | 6.0M | 9.5M | 9.1M | 9.2M | 5.1M | 80.2M | 82.3M | 72.0M |
| Fixed Assets Total | 4.6M | 5.0M | 5.3M | 5.6M | 6.0M | 5.9M | 6.5M | 6.8M | 6.2M | 6.0M | 5.2M | 5.5M | 6.0M | 9.5M | 9.1M | 9.2M | 5.1M | 80.2M | 82.3M | 72.0M |
| Construction In Progress | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 347,200 | -- | -- |
| Construction In Progress Total | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 347,200 | -- | -- |
| Intangible Assets | 22.5M | 25.3M | 28.5M | 146,300 | 39,400 | 106,900 | 174,500 | 102,600 | -- | -- | -- | -- | -- | -- | -- | -- | -- | 36.7M | 37.6M | 38.5M |
| Long Term Deferred Expenses | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Non Current Assets | 4.9B | 5.8B | 6.1B | 4.2B | 910.0M | 936.0M | 298.0M | 259.0M | 251.0M | 38.9M | 120.0M | 91.1M | 88.5M | 82.1M | 86.8M | 75.4M | 69.1M | 118.0M | 120.0M | 117.0M |
| Total Assets | 9.3B | 9.5B | 7.9B | 6.7B | 6.1B | 6.0B | 5.1B | 3.6B | 1.3B | 229.0M | 316.0M | 275.0M | 216.0M | 224.0M | 295.0M | 242.0M | 268.0M | 288.0M | 355.0M | 333.0M |
| Short Term Borrowings | 875.0M | 814.0M | 956.0M | 795.0M | 835.0M | 845.0M | 720.0M | 1.4B | 50.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Accounts Payable | 13.5M | 7.3M | 16.2M | -- | 89.7M | -- | -- | -- | -- | 1.1M | 1.1M | 1.1M | 1.2M | 1.4M | 2.0M | 5.2M | 17.0M | 50.7M | 69.7M | 71.5M |
| Advance Receipts | 21.4M | 12.3M | -- | -- | -- | -- | 50.0M | 6.2M | -- | 48,400 | 95,200 | 1.1M | 243,000 | 1.0M | 7.6M | 38.2M | 25.5M | 17.0M | 34.2M | 35.5M |
| Total Current Liabilities | 1.7B | 1.7B | 1.5B | 1.5B | 1.2B | 1.1B | 886.0M | 2.6B | 1.1B | 9.0M | 78.0M | 21.0M | 8.1M | 23.7M | 96.9M | 69.0M | 109.0M | 148.0M | 182.0M | 127.0M |
| Long Term Borrowings | 1.8B | 2.0B | 1.2B | 444.0M | 580.0M | 736.0M | 22.3M | 732.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | 10.0M | 67.1M | 122.0M |
| Total Non Current Liabilities | 2.3B | 2.3B | 1.2B | 446.0M | 580.0M | 736.0M | 23.7M | 732.0M | -- | 1.6M | -- | 21.4M | 21.4M | -- | -- | -- | -- | 10.0M | 68.7M | 123.0M |
| Total Liabilities | 4.0B | 4.0B | 2.8B | 1.9B | 1.7B | 1.8B | 910.0M | 3.3B | 1.1B | 10.6M | 78.0M | 42.4M | 29.5M | 23.7M | 96.9M | 69.0M | 109.0M | 158.0M | 250.0M | 250.0M |
| Paid In Capital | 2.0B | 1.3B | 930.0M | 641.0M | 641.0M | 641.0M | 442.0M | 151.0M | 151.0M | 151.0M | 151.0M | 151.0M | 151.0M | 151.0M | 151.0M | 151.0M | 151.0M | 151.0M | 151.0M | 151.0M |
| Capital Reserve | 2.0B | 2.6B | 3.1B | 3.4B | 3.4B | 3.4B | 3.6B | 117.0M | 117.0M | 117.0M | 117.0M | 117.0M | 117.0M | 117.0M | 117.0M | 117.0M | 117.0M | 117.0M | 117.0M | 117.0M |
| Surplus Reserve | 243.0M | 192.0M | 122.0M | 67.7M | 34.6M | 26.1M | 20.8M | 597,300 | 597,300 | 597,300 | 597,300 | 597,300 | 597,300 | 597,300 | 597,300 | 597,300 | 597,300 | 597,300 | 597,300 | 597,300 |
| Retained Earnings | 985.0M | 1.3B | 1.0B | 680.0M | 330.0M | 210.0M | 127.0M | 26.1M | -47.2M | -50.1M | -73.4M | -79.6M | -82.3M | -68.6M | -69.9M | -95.8M | -110.0M | -139.0M | -164.0M | -186.0M |
| Minority Equity | 17.8M | 34.9M | 34.1M | -- | -- | -- | -- | -- | -- | -- | 42.4M | 43.7M | -- | -- | -- | -- | -- | -- | -- | -- |
| Equity Attributable | 5.2B | 5.5B | 5.2B | 4.7B | 4.4B | 4.2B | 4.1B | 295.0M | 219.0M | 218.0M | 195.0M | 189.0M | 186.0M | 200.0M | 199.0M | 173.0M | 158.0M | 129.0M | 105.0M | 82.4M |
| Total Equity | 5.2B | 5.5B | 5.2B | 4.7B | 4.4B | 4.2B | 4.1B | 295.0M | 219.0M | 218.0M | 238.0M | 233.0M | 186.0M | 200.0M | 199.0M | 173.0M | 158.0M | 129.0M | 105.0M | 82.4M |
| Line Item | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 | FY 2019Dec 31, 2019 | FY 2018Dec 31, 2018 | FY 2017Dec 31, 2017 | FY 2016Dec 31, 2016 | FY 2015Dec 31, 2015 | FY 2014Dec 31, 2014 | FY 2013Dec 31, 2013 | FY 2012Dec 31, 2012 | FY 2011Dec 31, 2011 | FY 2010Dec 31, 2010 | FY 2009Dec 31, 2009 | FY 2008Dec 31, 2008 | FY 2007Dec 31, 2007 | FY 2006Dec 31, 2006 | FY 2005Dec 31, 2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash From Sales | 1.8B | 1.0B | 1.5B | 2.8B | 368.0M | 2.2B | 1.8B | 1.2M | 45.5M | 7.6M | 19.8M | 10.4M | 9.0M | 7.4M | 55.4M | 74.1M | 86.7M | 170.0M | 145.0M | 81.0M |
| Tax Refunds Received | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 985,800 | 547,700 | 660,000 | -- |
| Total Operating Cash Inflow | 2.6B | 2.1B | 2.6B | 3.3B | 680.0M | 2.5B | 2.0B | 1.9B | 66.0M | 36.9M | 41.1M | 22.4M | 10.7M | 48.6M | 119.0M | 87.0M | 151.0M | 184.0M | 162.0M | 143.0M |
| Cash Paid For Goods | 1.7B | 1.7B | 2.8B | 4.1B | 265.0M | 3.1B | 2.6B | -- | -- | 6.9M | 60.9M | 95.3M | 508,200 | 679,600 | 2.7M | 21.6M | 40.7M | 55.1M | 102.0M | 92.0M |
| Cash Paid To Employees | 97.6M | 107.0M | 81.7M | 64.7M | 59.2M | 59.5M | 35.6M | 25.0M | 9.1M | 5.3M | 7.3M | 3.6M | 2.8M | 2.7M | 4.7M | 3.3M | 11.8M | 8.0M | 6.1M | 4.4M |
| Taxes Paid | 124.0M | 131.0M | 126.0M | 55.4M | 18.5M | 42.9M | 32.7M | 22.5M | 5.1M | 1.2M | 1.8M | 965,100 | 9.0M | 11.8M | 10.3M | 13.8M | 13.3M | 19.6M | 12.9M | 4.9M |
| Total Operating Cash Outflow | 2.0B | 2.2B | 3.4B | 4.3B | 471.0M | 3.2B | 2.7B | 4.3B | 981.0M | 31.0M | 75.9M | 109.0M | 23.5M | 138.0M | 34.8M | 52.8M | 145.0M | 103.0M | 133.0M | 156.0M |
| Operating Cash Flow | 574.0M | -96.0M | -772.0M | -955.0M | 209.0M | -707.0M | -674.0M | -2.3B | -915.0M | 5.9M | -34.8M | -87.0M | -12.8M | -89.5M | 84.5M | 34.1M | 5.8M | 80.7M | 29.8M | -13.0M |
| Total Investing Cash Inflow | 146.0M | 68.8M | 137.0M | 35.6M | 72.9M | 48.4M | 39.8M | 20.0M | 47.5M | 130.0M | 172,600 | 41.5M | 2.3M | 17.0M | 1.1M | 38.4M | 89.2M | 231,300 | 10.8M | 4.0M |
| Total Investing Cash Outflow | 107.0M | 134.0M | 186.0M | 16.7M | 94.6M | 39.5M | 44.8M | 8.6M | 97.9M | 1.5M | 58,100 | 150,100 | 9.0M | 40.5M | 17,300 | 26.1M | 41.9M | 2.6M | 13.5M | 1.4M |
| Investing Cash Flow | 39.0M | -64.9M | -48.7M | 18.9M | -21.8M | 8.9M | -5.0M | 11.4M | -50.4M | 129.0M | 114,500 | 41.3M | -6.7M | -23.6M | 1.1M | 12.3M | 47.3M | -2.4M | -2.8M | 2.6M |
| Cash From Borrowings | 1.4B | 2.0B | 1.4B | 1.3B | 840.0M | 1.6B | 622.0M | 2.5B | 200.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | 28.0M | 45.0M |
| Dividends And Interest Paid | 822.0M | 747.0M | 412.0M | 93.0M | 93.1M | 85.9M | 89.2M | 58.9M | 377,800 | -- | -- | -- | -- | -- | -- | 39,300 | 2.6M | 4.6M | 5.9M | 11.9M |
| Debt Repayments | 1.3B | 1.2B | 542.0M | 1.1B | 933.0M | 681.0M | 1.3B | 431.0M | 150.0M | -- | -- | -- | -- | -- | -- | 10.0M | 40.6M | 65.2M | 36.5M | 10.5M |
| Total Financing Cash Inflow | 1.4B | 2.3B | 1.4B | 1.3B | 848.0M | 1.6B | 5.2B | 2.6B | 1.2B | -- | -- | 44.1M | -- | -- | -- | -- | -- | -- | 28.0M | 45.0M |
| Total Financing Cash Outflow | 2.1B | 2.0B | 954.0M | 1.2B | 1.0B | 849.0M | 3.4B | 491.0M | 156.0M | -- | -- | -- | -- | -- | -- | 10.0M | 43.3M | 72.9M | 42.3M | 22.4M |
| Financing Cash Flow | -715.0M | 315.0M | 421.0M | 123.0M | -187.0M | 746.0M | 1.9B | 2.1B | 1.0B | -- | -- | 44.1M | -- | -- | -- | -10.0M | -43.3M | -72.9M | -14.3M | 22.6M |
| Net Change In Cash | -102.0M | 154.0M | -397.0M | -816.0M | 993,300 | 48.5M | 1.2B | -162.0M | 78.8M | 135.0M | -34.7M | -1.6M | -19.5M | -113.0M | 85.6M | 36.4M | 9.8M | 5.4M | 12.7M | 12.2M |
| Ending Cash Balance | 135.0M | 237.0M | 83.7M | 481.0M | 1.3B | 1.3B | 1.2B | 54.1M | 216.0M | 138.0M | 3.1M | 37.8M | 39.3M | 58.8M | 172.0M | 86.4M | 50.0M | 40.1M | 34.7M | -- |
| Capex | 584,200 | 691,300 | 256,700 | 271,200 | 926,900 | 31,000 | 380,900 | 1.4M | 1.1M | 1.5M | 58,100 | 150,100 | 3,900 | 534,200 | 17,300 | 702,800 | 3.8M | 2.6M | 13.5M | 1.4M |