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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 149.0M | 131.0M | 147.0M | 136.0M | 127.0M | 164.0M | 321.0M | 243.0M | 232.0M | 146.0M | 150.0M | 145.0M | 171.0M | 199.0M | 175.0M | 122.0M | 106.0M | 93.1M | 69.5M |
| Revenue Growth % | 13.7% | -10.9% | 8.1% | 7.1% | -22.6% | -48.9% | 32.1% | 4.7% | 58.9% | -2.7% | 3.4% | -15.2% | -14.1% | 13.7% | 43.4% | 15.1% | 13.9% | 33.9% | -- |
| Total Revenue | 149.0M | 131.0M | 147.0M | 136.0M | 127.0M | 164.0M | 321.0M | 243.0M | 232.0M | 146.0M | 150.0M | 145.0M | 171.0M | 199.0M | 175.0M | 122.0M | 106.0M | 93.1M | 69.5M |
| Cost Of Revenue | 142.0M | 93.0M | 112.0M | 94.1M | 92.8M | 118.0M | 219.0M | 194.0M | 145.0M | 85.4M | 73.8M | 83.1M | 110.0M | 117.0M | 97.5M | 65.1M | 61.5M | 53.8M | 40.8M |
| Gross Profit | 7.0M | 38.0M | 35.0M | 41.9M | 34.2M | 46.0M | 102.0M | 49.0M | 87.0M | 60.6M | 76.2M | 61.9M | 61.0M | 82.0M | 77.5M | 56.9M | 44.5M | 39.3M | 28.7M |
| Gross Margin % | 4.7% | 29.0% | 23.8% | 30.8% | 27.0% | 28.0% | 31.8% | 20.2% | 37.5% | 41.5% | 50.8% | 42.7% | 35.7% | 41.2% | 44.3% | 46.6% | 42.0% | 42.2% | 41.3% |
| Total Operating Cost | 225.0M | 203.0M | 226.0M | 245.0M | 194.0M | 340.0M | 336.0M | 341.0M | 242.0M | 161.0M | 141.0M | 142.0M | 164.0M | 162.0M | 136.0M | 99.8M | 90.3M | 73.1M | 57.2M |
| Selling Expenses | 20.7M | 31.6M | 33.3M | 28.9M | 26.2M | 28.2M | 29.7M | 39.7M | 31.5M | 32.5M | 28.3M | 26.7M | 22.4M | 15.2M | 13.4M | 10.9M | 8.5M | 8.1M | 7.2M |
| Admin Expenses | 24.8M | 25.1M | 24.4M | 23.3M | 21.3M | 29.6M | 29.1M | 41.4M | 62.8M | 49.2M | 42.4M | 38.7M | 35.1M | 26.2M | 21.2M | 21.1M | 15.9M | 9.0M | 8.3M |
| Rd Expenses | 20.2M | 22.2M | 23.1M | 20.5M | 23.5M | 40.8M | 34.1M | 43.3M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Finance Expenses | 4.3M | 5.0M | 5.3M | 4.7M | 3.2M | 6.2M | 7.4M | 1.3M | -2.6M | -8.5M | -10.2M | -8.3M | -10.6M | -2.8M | 852,500 | 816,300 | 1.5M | 321,700 | 22,600 |
| Operating Income | -58.0M | -69.3M | -78.3M | -105.0M | -62.5M | -169.0M | 5.2M | -75.4M | -2.6M | -9.2M | 8.4M | 3.6M | 7.1M | 36.9M | 39.0M | 21.5M | 15.3M | 18.7M | 12.3M |
| Operating Margin % | -38.9% | -52.9% | -53.2% | -77.2% | -49.2% | -103.0% | 1.6% | -31.0% | -1.1% | -6.3% | 5.6% | 2.5% | 4.2% | 18.6% | 22.3% | 17.6% | 14.4% | 20.1% | 17.7% |
| Non Operating Income | 52,400 | -- | -- | 91,500 | 23.9M | 9.5M | 4.1M | -- | 13.2M | 13.0M | 10.1M | 11.6M | 8.9M | 11.1M | 4.2M | 5.4M | 6.8M | 5.9M | 2.1M |
| Non Operating Expenses | 79,600 | 39,200 | 78,500 | 236,900 | 226,900 | 34,600 | 35,600 | 5.0M | 3,700 | 180,100 | 77,100 | 126,800 | 15,200 | 186,000 | 85,900 | 156,300 | 7,700 | -- | 117,400 |
| Investment Income | 12.0M | 31,200 | -745,200 | -1.0M | -- | -217,800 | 1.2M | 4.9M | 7.1M | 5.8M | -310,000 | 1,226 | -17,600 | -191,100 | 597,200 | -879,500 | -612,000 | -1.3M | -- |
| Fair Value Change Income | -- | -- | -- | -- | -- | -- | -- | -- | 446,300 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Asset Disposal Income | 124,300 | 30,000 | 358,000 | -- | -57,000 | -580,300 | 7,400 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Asset Impairment Loss | -4.5M | 6.2M | 20.5M | 43.1M | 8.7M | 97.9M | 14.7M | 20.0M | 4.2M | 1.3M | 6.0M | 526,100 | 6.7M | 4.5M | 1.9M | 791,700 | 2.1M | 988,500 | 250,100 |
| Other Income | 6.0M | 2.6M | 1.6M | 5.1M | 4.2M | 7.9M | 19.1M | 17.2M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Income Before Tax | -58.0M | -69.3M | -78.3M | -105.0M | -38.9M | -160.0M | 9.3M | -80.4M | 10.6M | 3.6M | 18.4M | 15.0M | 16.0M | 47.9M | 43.2M | 26.7M | 22.1M | 24.7M | 14.3M |
| Income Tax | -7,273 | -7,250 | -4,650 | 410,000 | 10.1M | 1.1M | 469,400 | -889,200 | 3.9M | 2.2M | 1.6M | -1.7M | 1.7M | 5.7M | 6.0M | 3.4M | 1.7M | 1.9M | 713,600 |
| Net Income | -58.0M | -69.3M | -78.3M | -106.0M | -49.0M | -161.0M | 8.8M | -79.5M | 6.7M | 1.5M | 16.8M | 16.7M | 14.3M | 42.2M | 37.2M | 23.4M | 20.4M | 22.8M | 13.5M |
| Net Margin % | -38.9% | -52.9% | -53.3% | -77.9% | -38.6% | -98.2% | 2.8% | -32.7% | 2.9% | 1.0% | 11.2% | 11.5% | 8.4% | 21.2% | 21.3% | 19.2% | 19.2% | 24.5% | 19.5% |
| Net Income Attributable | -58.1M | -66.6M | -77.1M | -105.0M | -48.9M | -158.0M | 10.6M | -73.7M | 13.6M | 7.2M | 18.9M | 16.7M | 14.3M | 42.2M | 37.2M | 23.4M | 20.4M | 22.8M | 13.5M |
| Minority Interest | 61,700 | -2.7M | -1.2M | -191,500 | -36,400 | -3.2M | -1.8M | -5.7M | -6.9M | -5.7M | -2.1M | -- | -- | -- | -- | -- | -- | -- | -- |
| Eps Basic | -0.13 | -0.16 | -0.19 | -0.26 | -0.12 | -0.38 | 0.03 | -0.18 | 0.03 | 0.02 | 0.08 | 0.07 | 0.09 | 0.34 | 0.50 | 0.33 | 0.29 | 0.33 | 0.19 |
| Eps Diluted | -0.13 | -0.16 | -0.19 | -0.26 | -0.12 | -0.38 | 0.03 | -0.18 | 0.03 | 0.02 | 0.08 | 0.07 | 0.09 | 0.34 | 0.50 | 0.33 | 0.29 | 0.33 | 0.19 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 33.0M | 81.4M | 39.5M | 21.5M | 28.0M | 34.9M | 53.4M | 148.0M | 76.0M | 246.0M | 396.0M | 414.0M | 374.0M | 435.0M | 63.8M | 37.5M | 67.1M | 51.5M | 28.9M |
| Trading Financial Assets | -- | -- | -- | -- | -- | -- | -- | -- | 27.9M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Accounts Receivable | 58.8M | 99.2M | 88.2M | 103.0M | 128.0M | 221.0M | 359.0M | 289.0M | 218.0M | 145.0M | 131.0M | 116.0M | 161.0M | 129.0M | 77.9M | 64.8M | 62.9M | 42.1M | 30.3M |
| Notes Receivable | 6.8M | 9.9M | 36.3M | 4.1M | 35.3M | -- | 14.7M | 16.3M | 12.3M | 8.9M | 9.8M | 3.4M | 791,800 | 2.0M | 3.0M | 900,000 | 650,000 | -- | -- |
| Notes And Accounts Receivable | 65.6M | 109.0M | 124.0M | 107.0M | 164.0M | 221.0M | 374.0M | 305.0M | 230.0M | 154.0M | 141.0M | 120.0M | 162.0M | 131.0M | 80.9M | 65.7M | 63.6M | 42.1M | 30.3M |
| Prepayments | 10.4M | 4.7M | 43.4M | 3.5M | 2.1M | 5.6M | 1.3M | 4.0M | 9.9M | 6.6M | 4.7M | 3.0M | 3.2M | 18.7M | 19.3M | 7.1M | 1.9M | 3.3M | 535,200 |
| Inventory | 63.5M | 119.0M | 30.0M | 41.1M | 68.5M | 75.2M | 49.0M | 81.6M | 38.0M | 31.1M | 30.4M | 28.2M | 31.2M | 29.1M | 35.5M | 17.4M | 19.2M | 21.8M | 17.8M |
| Total Current Assets | 184.0M | 328.0M | 283.0M | 224.0M | 296.0M | 364.0M | 489.0M | 588.0M | 556.0M | 564.0M | 579.0M | 569.0M | 575.0M | 618.0M | 204.0M | 130.0M | 154.0M | 120.0M | 79.6M |
| Long Term Equity Investment | 13.7M | -- | -- | -- | -- | -- | 954,300 | 982,300 | -- | -- | 277,100 | 1.8M | 1.8M | 1.8M | 2.0M | 8.6M | 9.4M | 10.1M | -- |
| Fixed Assets | -- | 6.9M | 6.3M | 5.1M | 6.9M | 9.8M | 12.9M | 14.9M | 17.7M | 15.1M | 16.8M | 18.6M | 19.1M | 14.0M | 13.3M | 8.6M | 7.9M | 7.5M | 2.0M |
| Fixed Assets Total | 6.6M | 6.9M | 6.3M | 5.1M | 6.9M | 9.8M | 12.9M | 14.9M | 17.7M | 15.1M | 16.8M | 18.6M | 19.1M | 14.0M | 13.3M | 8.6M | 7.9M | 7.5M | 2.0M |
| Intangible Assets | 8.2M | 3.6M | 9.4M | 11.9M | 17.0M | 20.8M | 32.9M | 44.8M | 43.7M | 36.1M | 33.7M | 15.6M | 6.4M | 5.2M | 1.0M | 1.5M | 898,800 | 2.5M | 332,800 |
| Long Term Deferred Expenses | 1.5M | 911,800 | 1.3M | 2.0M | 2.6M | 619,000 | 1.2M | 1.7M | 2.5M | 767,500 | 183,000 | 785,100 | 904,300 | 1.1M | 1.5M | 151,300 | 1.2M | 339,800 | 23,000 |
| Total Non Current Assets | 52.2M | 40.8M | 58.9M | 79.2M | 97.5M | 125.0M | 317.0M | 323.0M | 340.0M | 98.7M | 93.0M | 73.3M | 61.6M | 24.5M | 19.1M | 20.0M | 20.4M | 22.8M | 2.5M |
| Total Assets | 237.0M | 369.0M | 342.0M | 303.0M | 394.0M | 488.0M | 805.0M | 911.0M | 896.0M | 663.0M | 672.0M | 642.0M | 636.0M | 642.0M | 223.0M | 150.0M | 174.0M | 143.0M | 82.1M |
| Short Term Borrowings | 94.5M | 76.9M | 37.9M | 30.3M | 53.9M | 30.0M | 54.3M | 58.7M | 13.0M | -- | -- | -- | -- | -- | -- | 10.0M | 25.7M | 5.0M | 3.0M |
| Accounts Payable | 53.7M | 69.5M | 27.8M | 31.7M | 23.1M | 70.0M | 68.5M | 44.8M | 38.9M | 13.0M | 15.3M | 12.2M | 20.2M | 28.6M | 17.1M | 10.5M | 17.2M | 17.0M | 9.2M |
| Advance Receipts | -- | -- | -- | -- | -- | 5.4M | 4.4M | 6.5M | 4.6M | 3.1M | 2.3M | 2.0M | 3.6M | 372,300 | 4.3M | 3.6M | 601,600 | 488,100 | 577,500 |
| Contract Liabilities | 12.6M | 67.8M | 46.3M | 1.6M | 9.8M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Current Liabilities | 203.0M | 271.0M | 260.0M | 139.0M | 145.0M | 175.0M | 246.0M | 353.0M | 257.0M | 31.6M | 30.5M | 19.7M | 31.4M | 46.2M | 47.1M | 33.8M | 62.9M | 38.0M | 26.0M |
| Total Non Current Liabilities | 7.6M | 13.9M | 11.5M | 18.8M | 2.6M | 4.3M | 6.6M | 13.2M | 10.0M | 9.2M | 3.0M | 5.6M | 4.8M | 66,700 | 151,500 | 236,300 | 477,200 | -- | -- |
| Total Liabilities | 211.0M | 285.0M | 272.0M | 158.0M | 148.0M | 179.0M | 253.0M | 366.0M | 267.0M | 40.7M | 33.5M | 25.3M | 36.1M | 46.3M | 47.3M | 34.0M | 63.4M | 38.0M | 26.0M |
| Paid In Capital | 431.0M | 431.0M | 413.0M | 413.0M | 413.0M | 413.0M | 413.0M | 413.0M | 413.0M | 229.0M | 229.0M | 153.0M | 153.0M | 102.0M | 76.0M | 70.0M | 70.0M | 70.0M | 40.0M |
| Capital Reserve | 169.0M | 169.0M | 104.0M | 101.0M | 96.5M | 96.5M | 96.5M | 96.5M | 96.5M | 280.0M | 280.0M | 357.0M | 357.0M | 408.0M | 38.2M | 11.1M | 11.1M | 14.2M | 200,000 |
| Surplus Reserve | 26.1M | 26.1M | 26.1M | 26.1M | 26.1M | 26.1M | 26.1M | 22.8M | 22.8M | 20.4M | 18.8M | 15.6M | 15.5M | 14.3M | 10.1M | 6.4M | 4.0M | 2.1M | 1.7M |
| Retained Earnings | -599.0M | -541.0M | -376.0M | -299.0M | -194.0M | -145.0M | 12.5M | 8.6M | 90.6M | 79.4M | 92.2M | 91.8M | 75.3M | 72.3M | 51.1M | 28.1M | 25.9M | 19.0M | 14.2M |
| Minority Equity | -1.4M | -1.5M | 1.1M | 1.2M | 1.4M | 1.4M | 4.6M | 3.1M | 5.9M | 12.8M | 17.5M | -- | -- | -- | -- | -- | -- | -- | -- |
| Equity Attributable | 27.1M | 85.2M | 68.7M | 144.0M | 244.0M | 308.0M | 548.0M | 541.0M | 623.0M | 609.0M | 621.0M | 617.0M | 600.0M | 596.0M | 175.0M | 116.0M | 111.0M | 105.0M | 56.1M |
| Total Equity | 25.7M | 83.7M | 69.8M | 145.0M | 246.0M | 309.0M | 553.0M | 545.0M | 629.0M | 622.0M | 638.0M | 617.0M | 600.0M | 596.0M | 175.0M | 116.0M | 111.0M | 105.0M | 56.1M |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash From Sales | 137.0M | 161.0M | 180.0M | 98.1M | 173.0M | 301.0M | 282.0M | 192.0M | 182.0M | 156.0M | 146.0M | 202.0M | 158.0M | 169.0M | 159.0M | 133.0M | 93.8M | 90.8M | 79.1M |
| Tax Refunds Received | 221,200 | 1.1M | 1.8M | 975,600 | 2.3M | 4.0M | 2.8M | 9.7M | 4.5M | 7.7M | 7.1M | 12.0M | 4.0M | 2.6M | 3.1M | 2.9M | 1.9M | 213,900 | 2.0M |
| Total Operating Cash Inflow | 142.0M | 173.0M | 189.0M | 111.0M | 184.0M | 320.0M | 310.0M | 234.0M | 217.0M | 190.0M | 169.0M | 231.0M | 184.0M | 190.0M | 168.0M | 143.0M | 108.0M | 96.8M | 86.5M |
| Cash Paid For Goods | 118.0M | 123.0M | 138.0M | 65.8M | 119.0M | 185.0M | 290.0M | 203.0M | 85.4M | 103.0M | 90.5M | 97.6M | 145.0M | 123.0M | 93.3M | 79.4M | 63.2M | 54.2M | 40.2M |
| Cash Paid To Employees | 50.6M | 57.7M | 52.4M | 42.6M | 43.4M | 52.2M | 53.5M | 53.9M | 43.9M | 38.0M | 28.5M | 31.4M | 25.5M | 21.2M | 17.7M | 15.5M | 14.8M | 9.8M | 7.3M |
| Taxes Paid | 1.7M | 3.7M | 4.9M | 5.0M | 3.2M | 11.1M | 6.7M | 15.8M | 9.0M | 12.4M | 7.5M | 9.8M | 11.8M | 22.1M | 9.6M | 14.8M | 6.5M | 6.7M | 5.0M |
| Total Operating Cash Outflow | 186.0M | 203.0M | 219.0M | 139.0M | 200.0M | 289.0M | 395.0M | 343.0M | 195.0M | 191.0M | 158.0M | 171.0M | 211.0M | 188.0M | 141.0M | 127.0M | 96.9M | 83.8M | 76.5M |
| Operating Cash Flow | -44.2M | -29.8M | -30.2M | -27.7M | -16.0M | 30.9M | -85.3M | -108.0M | 22.4M | -1.3M | 11.3M | 60.6M | -27.1M | 2.2M | 27.5M | 15.8M | 11.2M | 13.1M | 10.1M |
| Total Investing Cash Inflow | 30.2M | 20.4M | 59,600 | 5,190 | 718,100 | 1.0M | 51.9M | 344.0M | 525.0M | 157.0M | 95,500 | 48,100 | 14.3M | 63,300 | 3.6M | 2.2M | 1,460 | -- | 93,000 |
| Total Investing Cash Outflow | 40.8M | 32.3M | 10.1M | 13.3M | 19.5M | 20.3M | 48.9M | 201.0M | 730.0M | 289.0M | 33.2M | 20.6M | 36.8M | 9.5M | 16.7M | 12.8M | 3.7M | 18.5M | 1.7M |
| Investing Cash Flow | -10.6M | -11.9M | -10.1M | -13.3M | -18.7M | -19.2M | 3.0M | 143.0M | -205.0M | -132.0M | -33.1M | -20.6M | -22.5M | -9.4M | -13.1M | -10.6M | -3.7M | -18.5M | -1.6M |
| Cash From Borrowings | 94.0M | 80.0M | 13.0M | 34.0M | 86.7M | 51.4M | 105.0M | 58.7M | 13.0M | -- | -- | -- | 16.5M | -- | -- | 20.0M | 30.0M | 8.0M | 3.0M |
| Dividends And Interest Paid | 2.5M | 2.9M | 1.3M | 2.0M | 3.1M | 5.9M | 8.0M | 10.5M | 104,200 | 18.4M | 15.3M | 28,000 | 10.3M | 16.7M | 11.1M | 19.8M | 11.9M | 307,700 | 349,200 |
| Debt Repayments | 76.5M | 15.4M | 30.4M | 41.4M | 81.7M | 75.7M | 109.0M | 13.0M | -- | -- | -- | -- | 16.5M | -- | 10.0M | 35.0M | 10.0M | 6.0M | 3.9M |
| Total Financing Cash Inflow | 132.0M | 176.0M | 130.0M | 107.0M | 106.0M | 51.4M | 105.0M | 61.7M | 13.0M | 980,000 | 19.6M | -- | 16.5M | 401.0M | 33.2M | 20.0M | 30.0M | 34.4M | 18.0M |
| Total Financing Cash Outflow | 125.0M | 84.3M | 75.2M | 70.9M | 84.8M | 81.6M | 117.0M | 23.5M | 104,200 | 18.4M | 15.4M | 28,000 | 27.8M | 22.0M | 21.1M | 54.8M | 21.9M | 6.3M | 4.3M |
| Financing Cash Flow | 7.2M | 91.4M | 54.6M | 35.8M | 21.1M | -30.2M | -12.4M | 38.2M | 12.9M | -17.4M | 4.2M | -28,000 | -11.3M | 379.0M | 12.1M | -34.8M | 8.1M | 28.1M | 13.7M |
| Net Change In Cash | -47.5M | 49.8M | 14.3M | -5.2M | -13.4M | -18.5M | -94.7M | 72.0M | -170.0M | -151.0M | -17.6M | 39.4M | -60.8M | 371.0M | 26.3M | -29.5M | 15.6M | 22.6M | 22.2M |
| Ending Cash Balance | 33.0M | 80.5M | 30.7M | 16.4M | 21.5M | 34.9M | 53.4M | 148.0M | 76.0M | 246.0M | 396.0M | 414.0M | 374.0M | 435.0M | 63.8M | 37.5M | 67.1M | 51.5M | 28.9M |
| Capex | 8.9M | 8.2M | 5.1M | 3.3M | 4.4M | 4.5M | 13.4M | 15.4M | 21.9M | 17.2M | 27.1M | 18.1M | 13.2M | 9.5M | 16.7M | 12.8M | 3.7M | 12.0M | 1.7M |