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 | 385.0M | 336.0M | 596.0M | 388.0M | 185.0M | 540.0M | 1.3B | 1.6B | 739.0M | 502.0M | 0.00 | 11.0M | 11.7M | 17.9M | 552,000 | -- | 11,000 | 171,000 | 33.9M | 66.2M |
| Revenue Growth % | 14.6% | -43.6% | 53.6% | 109.7% | -65.7% | -59.3% | -15.3% | 112.0% | 47.2% | -- | -100.0% | -5.9% | -34.8% | 3139.5% | -- | -- | -93.6% | -99.5% | -48.7% | -- |
| Total Revenue | 385.0M | 336.0M | 596.0M | 388.0M | 185.0M | 540.0M | 1.3B | 1.6B | 739.0M | 502.0M | 0.00 | 11.0M | 11.7M | 17.9M | 552,000 | -- | 11,000 | 171,000 | 33.9M | 66.2M |
| Cost Of Revenue | 254.0M | 233.0M | 598.0M | 303.0M | 247.0M | 574.0M | 549.0M | 869.0M | 282.0M | 215.0M | -- | 8.4M | 6.9M | 13.5M | 55,000 | -- | -- | -- | 15.0M | 99.3M |
| Gross Profit | 131.0M | 103.0M | -2.0M | 85.0M | -62.0M | -34.0M | 779.0M | 698.0M | 457.0M | 287.0M | -- | 2.5M | 4.7M | 4.4M | 497,000 | -- | -- | -- | 18.9M | -33.0M |
| Gross Margin % | 34.0% | 30.7% | -0.3% | 21.9% | -33.5% | -6.3% | 58.7% | 44.5% | 61.8% | 57.2% | -- | 23.1% | 40.7% | 24.4% | 90.0% | -- | -- | -- | 55.7% | -49.9% |
| Total Operating Cost | 613.0M | 675.0M | 596.0M | 783.0M | 938.0M | 1.1B | 983.0M | 1.2B | 495.0M | 301.0M | 2.4M | 11.4M | 9.9M | 16.7M | 3.6M | 4.0M | 105.0M | 64.2M | 1.3B | 422.0M |
| Selling Expenses | 63.1M | 51.6M | 77.8M | 90.9M | 195.0M | 112.0M | 209.0M | 181.0M | 116.0M | 44.1M | -- | -- | -- | -- | -- | -- | 9,900 | 44,400 | 1.6M | 5.0M |
| Admin Expenses | 75.6M | 80.5M | 90.9M | 63.6M | 76.1M | 70.1M | 66.3M | 51.7M | 41.0M | 30.8M | 2.4M | 3.0M | 3.1M | 2.9M | 3.5M | 4.0M | 17.6M | 6.0M | 52.7M | 220.0M |
| Rd Expenses | 3.6M | 3.2M | 901,700 | 495,800 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Finance Expenses | 3.6M | -305,300 | -18.5M | -4.5M | 9.2M | 22.5M | 11.2M | 8.8M | 11.0M | 5.4M | -43,100 | -64,300 | -88,200 | -12,600 | 2,600 | 97.00 | 87.6M | 58.2M | 58.6M | 96.2M |
| Operating Income | -244.0M | -335.0M | 22.9M | -381.0M | -740.0M | -585.0M | 367.0M | 434.0M | 243.0M | 201.0M | -2.4M | -399,600 | 1.7M | 1.2M | -3.0M | -4.0M | -105.0M | -65.1M | -1.3B | -398.0M |
| Operating Margin % | -63.4% | -99.7% | 3.8% | -98.2% | -400.0% | -108.3% | 27.6% | 27.7% | 32.9% | 40.0% | -- | -3.6% | 14.9% | 6.5% | -543.5% | -- | -954545.5% | -38076.4% | -3738.9% | -601.0% |
| Non Operating Income | 25.00 | 12,500 | 1.2M | 65.1M | -- | -- | 872,300 | 5.2M | 22.6M | 23.3M | 500.00 | 193,500 | 369,000 | 103,700 | -- | 1,000 | 1.3B | -- | 400.00 | 23,000 |
| Non Operating Expenses | 11.7M | 67.0M | 62.6M | 9.9M | 58.4M | 31.1M | 16.4M | 461,000 | 1.9M | 1.0M | 500.00 | -- | 200.00 | -- | 100.00 | 400,000 | 10,300 | 724,800 | 18.3M | 131.0M |
| Investment Income | -5.0M | -979,600 | -1.2M | 4.7M | -2.7M | 9.7M | 13.3M | 40.3M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -1.2M | 9.3M | -45.3M |
| Fair Value Change Income | -11.7M | -254,100 | 2.2M | -- | -347,800 | -1.5M | 153,400 | 1.6M | -- | -- | -- | -- | -- | -- | -- | -- | -83,800 | 109,400 | 56,700 | -- |
| Asset Disposal Income | 900.00 | 7,900 | 15,000 | -- | -- | -386,800 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Asset Impairment Loss | 36.1M | 164.0M | -206.0M | 344.0M | 303.0M | 41.4M | 140.0M | 61.6M | 41.1M | 4.9M | -- | -- | -- | -- | -- | -- | 16,800 | -- | 1.2B | -- |
| Other Income | 1.0M | 4.4M | 21.5M | 10.0M | 16.3M | 3.5M | 7.5M | 8.4M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Income Before Tax | -255.0M | -402.0M | -38.6M | -325.0M | -798.0M | -616.0M | 351.0M | 439.0M | 264.0M | 223.0M | -2.4M | -206,100 | 2.1M | 1.3M | -3.0M | -4.4M | 1.2B | -65.8M | -1.3B | -528.0M |
| Income Tax | -9.3M | 7.0M | -46.2M | 13.2M | -13.1M | -64.9M | 27.8M | 31.5M | 18.5M | 48.3M | -13,000 | 411,700 | 741,500 | 641,700 | 101,400 | -- | -- | 255.03 | -- | 292,100 |
| Net Income | -246.0M | -409.0M | 7.7M | -339.0M | -785.0M | -551.0M | 323.0M | 407.0M | 246.0M | 175.0M | -2.4M | -617,800 | 1.4M | 630,800 | -3.1M | -4.4M | 1.2B | -65.8M | -1.3B | -528.0M |
| Net Margin % | -63.9% | -121.7% | 1.3% | -87.4% | -424.3% | -102.0% | 24.3% | 26.0% | 33.3% | 34.9% | -- | -5.6% | 11.7% | 3.5% | -561.9% | -- | 10927272.7% | -38500.5% | -3792.0% | -797.3% |
| Net Income Attributable | -241.0M | -397.0M | 18.0M | -334.0M | -785.0M | -551.0M | 325.0M | 408.0M | 246.0M | 175.0M | -2.4M | -617,800 | 1.4M | 630,800 | -3.1M | -4.4M | 1.2B | -65.4M | -1.2B | -506.0M |
| Minority Interest | -5.0M | -12.3M | -10.3M | -4.9M | -- | -34,500 | -1.3M | -436,600 | -10,500 | -21,700 | -- | -- | -- | -- | -- | -- | -1.4M | -403,500 | -36.6M | -22.0M |
| Eps Basic | -0.25 | -0.41 | 0.02 | -0.34 | -0.80 | -0.56 | 0.33 | 0.42 | 0.58 | 0.45 | -0.01 | -0.00 | 0.00 | 0.00 | -0.01 | -0.01 | 2.91 | -0.16 | -3.02 | -1.22 |
| Eps Diluted | -0.25 | -0.41 | 0.02 | -0.34 | -0.80 | -0.56 | 0.33 | 0.42 | 0.58 | 0.45 | -0.01 | -0.00 | 0.00 | 0.00 | -0.01 | -0.01 | 2.91 | -0.16 | -3.02 | -- |
| 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 | 448.0M | 579.0M | 391.0M | 415.0M | 697.0M | 374.0M | 494.0M | 984.0M | 1.8B | 126.0M | 3.0M | 5.8M | 6.8M | 6.6M | 947,100 | 52,200 | 51,100 | 1.5M | 1.8M | 5.2M |
| Trading Financial Assets | -- | -- | -- | -- | -- | 80.3M | 402.0M | 272.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | 214,400 | 105,000 | 48,300 |
| Accounts Receivable | 127.0M | 192.0M | 476.0M | 242.0M | 187.0M | 1.3B | 2.3B | 1.7B | 766.0M | 629.0M | -- | -- | -- | -- | -- | -- | -- | 49.6M | 49.6M | 551.0M |
| Notes Receivable | -- | -- | 200,000 | 19.3M | 9.6M | -- | 30.0M | 2.0M | 13.6M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Notes And Accounts Receivable | 127.0M | 192.0M | 476.0M | 261.0M | 196.0M | 1.3B | 2.4B | 1.7B | 780.0M | 629.0M | -- | -- | -- | -- | -- | -- | -- | 49.6M | 49.6M | 551.0M |
| Prepayments | 47.1M | 50.1M | 158.0M | 253.0M | 361.0M | 375.0M | 169.0M | 203.0M | 109.0M | 71.4M | 22,800 | -- | -- | -- | -- | 32,600 | -- | -- | -- | 152.0M |
| Inventory | 605.0M | 566.0M | 752.0M | 1.1B | 1.0B | 1.1B | 1.3B | 752.0M | 445.0M | 375.0M | -- | -- | -- | -- | -- | -- | -- | 2.0M | 2.0M | 2.9M |
| Total Current Assets | 1.4B | 1.5B | 2.0B | 2.1B | 2.4B | 3.3B | 4.7B | 4.0B | 3.2B | 1.3B | 3.1M | 5.8M | 6.8M | 6.7M | 949,100 | 84,800 | 51,100 | 126.0M | 145.0M | 977.0M |
| Long Term Equity Investment | 13.5M | 6.0M | 8.2M | 6.9M | 26.9M | 30.7M | 28.8M | 25.3M | -- | -- | -- | -- | -- | -- | -- | -- | -- | 280.0M | 282.0M | 665.0M |
| Fixed Assets | -- | 25.6M | 25.3M | 27.6M | 29.7M | 32.0M | 34.7M | 37.0M | 38.6M | 40.2M | -- | -- | -- | -- | -- | -- | -- | 67.7M | 39.3M | 687.0M |
| Fixed Assets Total | 25.0M | 25.6M | 25.3M | 27.6M | 29.7M | 32.0M | 34.7M | 37.0M | 38.6M | 40.2M | -- | -- | -- | -- | -- | -- | -- | 67.6M | 39.3M | 687.0M |
| Construction In Progress | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 1.9M |
| Construction In Progress Total | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 1.9M |
| Intangible Assets | 527,900 | 769,100 | 1.2M | 1.7M | 1.7M | 2.1M | 4.8M | 4.5M | 4.4M | 7.9M | -- | -- | -- | -- | -- | -- | -- | -- | -- | 3.2M |
| Long Term Deferred Expenses | 2.9M | 4.8M | 5.6M | 11.0M | 21.6M | 24.2M | 31.5M | 1.9M | 334,900 | 129,000 | -- | -- | -- | -- | -- | -- | -- | -- | -- | 973,500 |
| Total Non Current Assets | 300.0M | 296.0M | 292.0M | 248.0M | 257.0M | 240.0M | 193.0M | 127.0M | 81.2M | 66.1M | -- | -- | -- | -- | -- | -- | -- | 348.0M | 321.0M | 1.4B |
| Total Assets | 1.7B | 1.8B | 2.3B | 2.4B | 2.6B | 3.5B | 4.9B | 4.1B | 3.3B | 1.3B | 3.1M | 5.8M | 6.8M | 6.7M | 949,100 | 84,800 | 51,100 | 474.0M | 466.0M | 2.3B |
| Short Term Borrowings | 101.0M | 90.0M | 73.7M | 81.3M | 12.2M | 48.0M | 345.0M | 159.0M | 130.0M | 100.0M | -- | -- | -- | -- | -- | -- | -- | 667.0M | 667.0M | 870.0M |
| Accounts Payable | 165.0M | 137.0M | 78.6M | 88.9M | 248.0M | 254.0M | 329.0M | 304.0M | 21.2M | 6.3M | -- | -- | -- | 1.5M | -- | -- | -- | 48.4M | 48.4M | 96.8M |
| Advance Receipts | 12.5M | 11.4M | 38.8M | 98.7M | 21.8M | 26.9M | 270.0M | 302.0M | 32.5M | 74.7M | -- | -- | -- | -- | -- | -- | -- | 2.5M | 2.5M | 39.3M |
| Contract Liabilities | 167.0M | 148.0M | 199.0M | 361.0M | 17.5M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Current Liabilities | 788.0M | 631.0M | 749.0M | 868.0M | 690.0M | 869.0M | 1.4B | 1.0B | 538.0M | 384.0M | 109,300 | 457,200 | 796,400 | 2.1M | 15.7M | 11.7M | 7.3M | 1.7B | 1.7B | 2.0B |
| Long Term Borrowings | -- | -- | -- | -- | -- | -- | 100.0M | -- | 100.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Non Current Liabilities | 37.2M | 46.2M | 41.6M | 16.3M | 86.2M | 27.1M | 112.0M | -- | 100.0M | -- | -- | -- | -- | -- | -- | -- | -- | 3.0M | 3.0M | 3.0M |
| Total Liabilities | 825.0M | 678.0M | 791.0M | 884.0M | 776.0M | 896.0M | 1.5B | 1.0B | 638.0M | 384.0M | 109,300 | 457,200 | 796,400 | 2.1M | 15.7M | 11.7M | 7.3M | 1.7B | 1.7B | 2.0B |
| Paid In Capital | 981.0M | 981.0M | 981.0M | 981.0M | 981.0M | 981.0M | 981.0M | 981.0M | 981.0M | 108.0M | 414.0M | 414.0M | 414.0M | 414.0M | 414.0M | 414.0M | 414.0M | 414.0M | 414.0M | 414.0M |
| Capital Reserve | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 503.0M | 88.7M | 88.7M | 88.7M | 88.7M | 70.0M | 70.0M | 70.0M | 70.0M | 1,297 | 38.4M |
| Surplus Reserve | 30.8M | 30.8M | 30.8M | 30.8M | 30.8M | 30.8M | 30.8M | 30.8M | 30.8M | 30.8M | -- | -- | -- | -- | -- | -- | -- | -- | -- | 150.0M |
| Retained Earnings | -1.2B | -988.0M | -591.0M | -609.0M | -275.0M | 510.0M | 1.3B | 939.0M | 531.0M | 291.0M | -500.0M | -497.0M | -497.0M | -498.0M | -499.0M | -496.0M | -491.0M | -1.7B | -1.6B | -350.0M |
| Minority Equity | -34.2M | -29.1M | -16.8M | -6.5M | -- | -514,500 | -479,900 | 543,400 | -- | 154,500 | -- | -- | -- | -- | -- | -- | -- | 25.3M | 25.7M | 58.0M |
| Equity Attributable | 880.0M | 1.1B | 1.5B | 1.5B | 1.9B | 2.7B | 3.4B | 3.1B | 2.7B | 933.0M | 3.0M | 5.4M | 6.0M | 4.6M | -14.8M | -11.7M | -7.2M | -1.2B | -1.2B | 252.0M |
| Total Equity | 845.0M | 1.1B | 1.5B | 1.5B | 1.9B | 2.7B | 3.4B | 3.1B | 2.7B | 933.0M | 3.0M | 5.4M | 6.0M | 4.6M | -14.8M | -11.7M | -7.2M | -1.2B | -1.2B | 310.0M |
| 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 | 367.0M | 619.0M | 441.0M | 702.0M | 626.0M | 1.1B | 911.0M | 911.0M | 631.0M | 529.0M | -- | 12.6M | 13.2M | 22.5M | 551,200 | -- | 21,300 | 160,800 | 2.6M | 71.5M |
| Tax Refunds Received | -- | -- | 2.8M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 808,000 |
| Total Operating Cash Inflow | 402.0M | 644.0M | 596.0M | 758.0M | 863.0M | 1.4B | 1.2B | 1.3B | 896.0M | 648.0M | 107,400 | 13.4M | 13.7M | 24.5M | 4.4M | 4.3M | 10.3M | 5.7M | 10.0M | 132.0M |
| Cash Paid For Goods | 349.0M | 176.0M | 325.0M | 823.0M | 264.0M | 561.0M | 1.3B | 1.0B | 408.0M | 308.0M | -- | 9.3M | 9.4M | 14.3M | 55,000 | -- | -- | -- | 842,000 | 51.1M |
| Cash Paid To Employees | 55.0M | 52.5M | 61.1M | 51.4M | 43.7M | 60.0M | 53.7M | 39.1M | 24.5M | 25.8M | 1.1M | 1.7M | 1.9M | 1.6M | 617,700 | 1.0M | 1.4M | 1.4M | 3.3M | 6.4M |
| Taxes Paid | 5.3M | 8.2M | 14.0M | 20.4M | 16.6M | 88.4M | 76.8M | 53.3M | 97.5M | 38.7M | 320,200 | 1.6M | 1.2M | 1.6M | 148,600 | 1,407 | 868.99 | 11,400 | 499,000 | 4.4M |
| Total Operating Cash Outflow | 515.0M | 465.0M | 606.0M | 1.0B | 586.0M | 1.4B | 1.9B | 1.7B | 855.0M | 601.0M | 2.8M | 14.4M | 13.6M | 18.8M | 3.5M | 4.3M | 10.2M | 6.0M | 13.2M | 172.0M |
| Operating Cash Flow | -112.0M | 179.0M | -9.9M | -273.0M | 277.0M | -10.2M | -649.0M | -432.0M | 40.6M | 47.2M | -2.7M | -1.0M | 151,800 | 5.7M | 894,900 | 1,100 | 25,400 | -277,800 | -3.2M | -39.6M |
| Total Investing Cash Inflow | 19,100 | 4.2M | -- | 1.3M | 389.0M | 1.0B | 1.2B | 2.4B | 1.5M | 32.6M | -- | -- | -- | 0.00 | 0.00 | -- | -- | 120,000 | 0.00 | -- |
| Total Investing Cash Outflow | 13.1M | 2.7M | 12.0M | 36.7M | 307.0M | 689.0M | 1.3B | 2.7B | 9.6M | 21.9M | -- | -- | -- | 0.00 | 0.00 | -- | 963,300 | 93,500 | 0.00 | 616,800 |
| Investing Cash Flow | -13.1M | 1.5M | -12.0M | -35.4M | 81.4M | 318.0M | -103.0M | -278.0M | -8.1M | 10.7M | -- | -- | -- | 0.00 | 0.00 | -- | -963,300 | 26,500 | 0.00 | -616,800 |
| Cash From Borrowings | 100.0M | 90.0M | 73.7M | 80.3M | 22.5M | 708.0M | 925.0M | 184.0M | 255.0M | 100.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | 324.0M |
| Dividends And Interest Paid | 4.2M | 6.8M | 4.4M | 1.1M | 2.0M | 28.6M | 29.7M | 11.1M | 11.1M | 7.3M | -- | -- | -- | -- | -- | -- | 84.00 | -- | 1,000 | 12.2M |
| Debt Repayments | 90.0M | 73.7M | 62.0M | 2.5M | 68.0M | 1.1B | 639.0M | 255.0M | 125.0M | 90.0M | -- | -- | -- | -- | -- | -- | 549,600 | -- | 210,300 | 355.0M |
| Total Financing Cash Inflow | 110.0M | 120.0M | 73.7M | 80.9M | 22.5M | 748.0M | 1.5B | 185.0M | 1.8B | 100.0M | -- | -- | -- | 0.00 | 0.00 | -- | -- | -- | -- | 326.0M |
| Total Financing Cash Outflow | 100.0M | 119.0M | 82.6M | 61.5M | 70.0M | 1.2B | 1.2B | 266.0M | 137.0M | 99.9M | -- | -- | -- | 0.00 | 0.00 | -- | 549,700 | -- | 211,300 | 367.0M |
| Financing Cash Flow | 9.9M | 1.3M | -8.9M | 19.4M | -47.4M | -426.0M | 257.0M | -81.1M | 1.6B | 97,200 | -- | -- | -- | 0.00 | 0.00 | -- | -549,700 | -- | -211,300 | -41.9M |
| Net Change In Cash | -115.0M | 181.0M | -31.4M | -290.0M | 310.0M | -118.0M | -495.0M | -792.0M | 1.6B | 56.5M | -2.7M | -1.0M | 151,800 | 5.7M | 894,900 | 1,100 | -1.5M | -251,300 | -3.4M | -82.1M |
| Ending Cash Balance | 427.0M | 543.0M | 361.0M | 393.0M | 682.0M | 372.0M | 490.0M | 984.0M | 1.8B | 126.0M | 3.0M | 5.8M | 6.8M | 6.6M | 947,100 | 52,200 | 51,100 | 1.5M | 1.8M | -- |
| Capex | 2.6M | 2.7M | 135,500 | 1.3M | 247,800 | 913,400 | 22.0M | 14.0M | 9.5M | 11.9M | -- | -- | -- | -- | -- | -- | -- | 93,500 | -- | 616,800 |