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 | 228.0M | 213.0M | 242.0M | 234.0M | 319.0M | 328.0M | 264.0M | 298.0M | 319.0M | 408.0M | 400.0M | 377.0M | 315.0M | 339.0M | 303.0M | 257.0M | 213.0M | 184.0M | 106.0M |
| Revenue Growth % | 7.0% | -12.0% | 3.4% | -26.6% | -2.7% | 24.2% | -11.4% | -6.6% | -21.8% | 2.0% | 6.1% | 19.7% | -7.1% | 11.9% | 17.9% | 20.7% | 15.8% | 73.6% | -- |
| Total Revenue | 228.0M | 213.0M | 242.0M | 234.0M | 319.0M | 328.0M | 264.0M | 298.0M | 319.0M | 408.0M | 400.0M | 377.0M | 315.0M | 339.0M | 303.0M | 257.0M | 213.0M | 184.0M | 106.0M |
| Cost Of Revenue | 174.0M | 165.0M | 188.0M | 183.0M | 251.0M | 253.0M | 204.0M | 233.0M | 246.0M | 317.0M | 314.0M | 262.0M | 176.0M | 214.0M | 188.0M | 169.0M | 147.0M | 138.0M | 70.4M |
| Gross Profit | 54.0M | 48.0M | 54.0M | 51.0M | 68.0M | 75.0M | 60.0M | 65.0M | 73.0M | 91.0M | 86.0M | 115.0M | 139.0M | 125.0M | 115.0M | 88.0M | 66.0M | 46.0M | 35.6M |
| Gross Margin % | 23.7% | 22.5% | 22.3% | 21.8% | 21.3% | 22.9% | 22.7% | 21.8% | 22.9% | 22.3% | 21.5% | 30.5% | 44.1% | 36.9% | 38.0% | 34.2% | 31.0% | 25.0% | 33.6% |
| Total Operating Cost | 220.0M | 208.0M | 235.0M | 226.0M | 303.0M | 326.0M | 267.0M | 292.0M | 324.0M | 407.0M | 447.0M | 373.0M | 277.0M | 299.0M | 252.0M | 217.0M | 184.0M | 162.0M | 93.5M |
| Selling Expenses | 13.6M | 11.9M | 5.6M | 6.1M | 5.7M | 12.6M | 9.4M | 11.5M | 16.4M | 36.8M | 44.4M | 26.6M | 19.9M | 12.9M | 12.2M | 9.9M | 9.2M | 7.8M | 7.0M |
| Admin Expenses | 24.4M | 24.2M | 24.1M | 25.8M | 27.8M | 31.8M | 28.6M | 27.4M | 57.7M | 52.2M | 90.5M | 82.0M | 70.2M | 57.8M | 46.8M | 32.7M | 23.0M | 14.9M | 12.7M |
| Rd Expenses | 6.2M | 6.2M | 15.0M | 14.9M | 15.7M | 23.3M | 25.5M | 25.1M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Finance Expenses | -419,600 | -689,600 | -341,000 | -348,600 | -1.2M | -2.0M | -3.5M | -10.7M | -3.1M | -2.7M | -1.6M | -2.4M | -5.7M | 1.3M | 2.0M | 1.6M | 1.1M | 357,200 | 146,500 |
| Operating Income | 21.0M | 20.3M | 20.5M | 24.4M | 41.9M | 18.1M | 11.9M | 9.4M | 22.4M | -506,300 | -47.1M | 3.2M | 38.1M | 40.4M | 51.0M | 39.7M | 29.6M | 22.5M | 12.8M |
| Operating Margin % | 9.2% | 9.5% | 8.5% | 10.4% | 13.1% | 5.5% | 4.5% | 3.2% | 7.0% | -0.1% | -11.8% | 0.9% | 12.1% | 11.9% | 16.8% | 15.5% | 13.9% | 12.2% | 12.1% |
| Non Operating Income | 27,300 | 49,800 | 746,500 | 40,100 | 606,300 | 84,000 | 4,400 | 13,000 | 5.8M | 3.7M | 2.2M | 3.2M | 5.4M | 6.3M | 3.9M | 1.9M | 1.8M | 59,300 | 119,400 |
| Non Operating Expenses | 10,200 | 219,200 | 130,700 | 117,900 | 370,300 | 312,900 | 44,400 | 242,400 | 600.00 | 1.6M | 8.7M | 514,000 | 266,000 | 1,900 | 105,200 | 44,700 | 104,800 | 17,200 | 723,100 |
| Investment Income | 10.8M | 9.8M | 10.2M | 12.5M | 13.5M | 10.2M | 11.4M | 1.7M | 2.0M | -1.6M | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Fair Value Change Income | 1.6M | 4.2M | 2.4M | 3.8M | 11.0M | 3.9M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Asset Disposal Income | -- | 115,600 | 10,400 | -- | 48,000 | 99,200 | -44,100 | 25,000 | 25.6M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Asset Impairment Loss | 2.0M | 800,700 | 1.8M | 2.4M | 1.4M | 7.6M | 1.2M | 4.5M | 4.8M | 2.2M | -1.8M | 2.5M | 10.8M | 5.8M | -1.5M | 1.0M | 1.4M | -41,700 | 2.3M |
| Other Income | 574,200 | 1.0M | 586,900 | 66,900 | 1.6M | 2.5M | 3.3M | 1.8M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Income Before Tax | 21.0M | 20.2M | 21.1M | 24.3M | 42.1M | 17.9M | 11.8M | 9.2M | 28.1M | 1.6M | -53.6M | 5.9M | 43.2M | 46.7M | 54.8M | 41.5M | 31.4M | 22.5M | 12.2M |
| Income Tax | 3.6M | 2.5M | 3.2M | 2.1M | 4.3M | 3.1M | 849,700 | 599,200 | 2.0M | -1.5M | -3.2M | 1.1M | 5.4M | 6.8M | 6.3M | 6.0M | 4.4M | 1.1M | 1.1M |
| Net Income | 17.4M | 17.6M | 17.8M | 22.3M | 37.9M | 14.8M | 11.0M | 8.6M | 26.2M | 3.1M | -50.4M | 4.8M | 37.8M | 39.9M | 48.5M | 35.5M | 27.0M | 21.4M | 11.2M |
| Net Margin % | 7.6% | 8.3% | 7.4% | 9.5% | 11.9% | 4.5% | 4.2% | 2.9% | 8.2% | 0.8% | -12.6% | 1.3% | 12.0% | 11.8% | 16.0% | 13.8% | 12.7% | 11.6% | 10.6% |
| Net Income Attributable | 9.5M | 10.8M | 10.3M | 14.3M | 24.9M | 10.8M | 8.0M | 6.1M | 26.1M | 5.9M | -50.4M | 4.8M | 37.8M | 39.9M | 48.5M | 35.5M | 27.0M | 21.4M | 11.2M |
| Minority Interest | 8.0M | 6.8M | 7.5M | 8.0M | 13.0M | 4.0M | 2.9M | 2.6M | 48,500 | -2.8M | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Eps Basic | 0.03 | 0.03 | 0.03 | 0.04 | 0.07 | 0.03 | 0.02 | 0.02 | 0.08 | 0.04 | -0.38 | 0.04 | 0.28 | 0.39 | 0.97 | 0.71 | 0.56 | 0.58 | 0.30 |
| Eps Diluted | 0.03 | 0.03 | 0.03 | 0.04 | 0.07 | 0.03 | 0.02 | 0.02 | 0.08 | 0.04 | -0.38 | 0.04 | 0.28 | 0.39 | 0.97 | 0.71 | 0.56 | -- | -- |
| 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 | 138.0M | 75.5M | 65.7M | 72.3M | 67.0M | 152.0M | 199.0M | 103.0M | 69.5M | 119.0M | 205.0M | 233.0M | 379.0M | 497.0M | 150.0M | 84.9M | 54.1M | 26.8M | 13.8M |
| Trading Financial Assets | 212.0M | 354.0M | 330.0M | 381.0M | 392.0M | 283.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Accounts Receivable | 16.3M | 25.6M | 32.9M | 17.2M | 39.9M | 43.9M | 90.7M | 111.0M | 130.0M | 143.0M | 138.0M | 185.0M | 179.0M | 213.0M | 96.1M | 99.9M | 64.3M | 58.3M | 35.5M |
| Notes Receivable | 2.7M | 1.3M | 17.1M | 2.8M | 863,400 | 7.2M | 6.2M | 20.8M | 15.8M | 21.3M | 3.5M | 7.3M | 17.9M | 2.4M | 1.9M | 2.6M | 300,000 | 506,100 | -- |
| Notes And Accounts Receivable | 19.0M | 26.9M | 50.0M | 20.0M | 40.7M | 51.1M | 96.9M | 132.0M | 146.0M | 164.0M | 142.0M | 193.0M | 197.0M | 215.0M | 98.0M | 102.0M | 64.6M | 58.8M | 35.5M |
| Prepayments | 17.4M | 28.4M | 19.3M | 21.4M | 18.6M | 12.3M | 46.5M | 23.0M | 25.1M | 20.2M | 34.2M | 59.9M | 24.7M | 9.5M | 2.5M | 3.2M | 3.5M | 7.3M | 265,800 |
| Inventory | 90.4M | 120.0M | 114.0M | 140.0M | 148.0M | 162.0M | 167.0M | 95.3M | 64.8M | 57.9M | 116.0M | 45.8M | 34.9M | 24.3M | 9.5M | 20.4M | 19.7M | 11.0M | 9.6M |
| Total Current Assets | 520.0M | 622.0M | 603.0M | 668.0M | 710.0M | 776.0M | 723.0M | 624.0M | 585.0M | 457.0M | 540.0M | 564.0M | 646.0M | 752.0M | 265.0M | 216.0M | 145.0M | 110.0M | 64.8M |
| Long Term Equity Investment | -- | -- | -- | -- | -- | -- | -- | -- | 22.5M | 22.5M | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Fixed Assets | -- | 2.5M | 3.2M | 3.7M | 4.6M | 5.2M | 9.0M | 14.0M | 40.2M | 112.0M | 110.0M | 89.9M | 7.3M | 5.9M | 5.5M | 3.6M | 3.7M | 3.3M | 3.5M |
| Fixed Assets Total | 2.1M | 2.5M | 3.2M | 3.7M | 4.7M | 5.3M | 9.1M | 14.0M | 40.2M | 113.0M | 110.0M | 89.9M | 7.3M | 5.9M | 5.5M | 3.6M | 3.7M | 3.3M | 3.5M |
| Construction In Progress | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 582,100 | -- | 64.0M | -- | -- | -- | -- | -- | -- |
| Construction In Progress Total | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 582,100 | -- | 64.0M | -- | -- | -- | -- | -- | -- |
| Intangible Assets | 36,500 | 75,700 | 130,600 | 189,100 | 119,800 | 215,400 | 1.6M | 3.0M | 9.0M | 31.5M | 27.2M | 23.9M | 20.8M | 3.2M | 3.7M | 4.2M | 4.7M | 40,400 | 49,300 |
| Long Term Deferred Expenses | -- | -- | 24,900 | 62,200 | 99,600 | 136,900 | 174,200 | -- | -- | -- | -- | -- | -- | 492,500 | 641,600 | 940,500 | 96,200 | 153,400 | 298,000 |
| Total Non Current Assets | 154.0M | 71.7M | 71.9M | 44.4M | 43.9M | 39.8M | 42.4M | 53.5M | 88.0M | 184.0M | 156.0M | 131.0M | 111.0M | 13.2M | 10.9M | 10.1M | 9.6M | 4.6M | 4.3M |
| Total Assets | 674.0M | 694.0M | 675.0M | 712.0M | 754.0M | 816.0M | 766.0M | 678.0M | 673.0M | 641.0M | 696.0M | 695.0M | 757.0M | 765.0M | 275.0M | 226.0M | 154.0M | 114.0M | 69.1M |
| Short Term Borrowings | -- | 5.0M | 1.8M | 500,000 | 3.6M | 2.6M | -- | -- | 1.0M | -- | 10.0M | 50.0M | -- | 16.0M | 17.2M | 19.0M | 3.8M | 11.2M | 1.5M |
| Accounts Payable | 27.6M | 29.3M | 33.0M | 38.6M | 48.0M | 66.1M | 95.4M | 66.4M | 65.2M | 58.9M | 63.8M | 18.1M | 34.6M | 47.9M | 71.5M | 51.9M | 54.1M | 41.7M | 20.9M |
| Advance Receipts | -- | -- | -- | -- | -- | 167.0M | 149.0M | 85.4M | 64.0M | 61.0M | 90.9M | 24.4M | 27.7M | 7.6M | 1.0M | 16.4M | 1.7M | 1.5M | 7.3M |
| Contract Liabilities | 114.0M | 132.0M | 117.0M | 141.0M | 174.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Current Liabilities | 155.0M | 180.0M | 166.0M | 205.0M | 247.0M | 329.0M | 271.0M | 189.0M | 174.0M | 165.0M | 235.0M | 179.0M | 229.0M | 230.0M | 108.0M | 106.0M | 65.5M | 60.8M | 37.1M |
| Total Non Current Liabilities | 3.9M | 4.2M | 3.5M | 3.3M | 2.1M | 2.0M | 2.0M | 3.3M | 4.8M | 6.3M | 2.5M | 3.2M | -- | -- | -- | 800,000 | -- | -- | -- |
| Total Liabilities | 159.0M | 184.0M | 170.0M | 208.0M | 249.0M | 331.0M | 273.0M | 192.0M | 178.0M | 171.0M | 238.0M | 182.0M | 229.0M | 230.0M | 108.0M | 107.0M | 65.5M | 60.8M | 37.1M |
| Paid In Capital | 335.0M | 335.0M | 335.0M | 335.0M | 335.0M | 335.0M | 335.0M | 335.0M | 335.0M | 134.0M | 134.0M | 134.0M | 134.0M | 67.0M | 50.0M | 37.9M | 37.9M | 20.6M | 20.6M |
| Capital Reserve | 82.9M | 82.9M | 82.9M | 82.9M | 82.9M | 82.9M | 82.9M | 82.9M | 82.9M | 284.0M | 284.0M | 284.0M | 284.0M | 351.0M | 15.8M | 27.9M | 27.9M | 2,977 | 2,977 |
| Surplus Reserve | 21.7M | 21.0M | 19.9M | 19.1M | 17.4M | 16.2M | 16.2M | 16.2M | 16.2M | 16.2M | 16.3M | 16.3M | 15.4M | 14.1M | 10.8M | 6.0M | 2.7M | 7.0M | 4.9M |
| Retained Earnings | 51.4M | 49.3M | 46.3M | 46.9M | 47.7M | 34.1M | 42.3M | 39.3M | 50.0M | 27.9M | 24.3M | 78.8M | 95.0M | 103.0M | 91.1M | 47.3M | 20.1M | 25.7M | 6.5M |
| Minority Equity | 23.0M | 20.5M | 20.0M | 19.1M | 20.9M | 15.8M | 13.6M | 10.1M | 7.6M | 5.1M | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Equity Attributable | 492.0M | 489.0M | 485.0M | 485.0M | 484.0M | 469.0M | 479.0M | 476.0M | 487.0M | 465.0M | 459.0M | 513.0M | 528.0M | 535.0M | 168.0M | 119.0M | 88.6M | 53.4M | 32.0M |
| Total Equity | 515.0M | 510.0M | 505.0M | 504.0M | 505.0M | 485.0M | 492.0M | 486.0M | 494.0M | 470.0M | 459.0M | 513.0M | 528.0M | 535.0M | 168.0M | 119.0M | 88.6M | 53.4M | 32.0M |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash From Sales | 254.0M | 276.0M | 208.0M | 265.0M | 394.0M | 458.0M | 399.0M | 377.0M | 398.0M | 412.0M | 586.0M | 430.0M | 346.0M | 364.0M | 335.0M | 266.0M | 238.0M | 183.0M | 117.0M |
| Tax Refunds Received | -- | -- | 5.6M | -- | 12,200 | -- | 236,600 | -- | -- | -- | 704,500 | 931,800 | 663,500 | 2.9M | 965,500 | 432,900 | 129,200 | 59,300 | -- |
| Total Operating Cash Inflow | 257.0M | 280.0M | 219.0M | 267.0M | 399.0M | 464.0M | 412.0M | 400.0M | 410.0M | 423.0M | 600.0M | 442.0M | 359.0M | 382.0M | 347.0M | 286.0M | 250.0M | 191.0M | 120.0M |
| Cash Paid For Goods | 153.0M | 195.0M | 184.0M | 201.0M | 314.0M | 291.0M | 317.0M | 305.0M | 285.0M | 301.0M | 380.0M | 357.0M | 222.0M | 292.0M | 185.0M | 183.0M | 157.0M | 147.0M | 85.8M |
| Cash Paid To Employees | 29.8M | 27.8M | 29.5M | 31.9M | 26.3M | 39.5M | 38.0M | 33.3M | 34.5M | 50.7M | 75.4M | 65.5M | 56.1M | 36.6M | 32.5M | 22.5M | 14.7M | 10.2M | 9.4M |
| Taxes Paid | 15.1M | 9.6M | 8.8M | 8.7M | 18.5M | 16.0M | 8.6M | 10.4M | 20.4M | 13.3M | 14.8M | 20.4M | 19.3M | 29.8M | 23.7M | 16.8M | 21.1M | 7.3M | 8.2M |
| Total Operating Cash Outflow | 212.0M | 245.0M | 238.0M | 261.0M | 378.0M | 373.0M | 390.0M | 384.0M | 366.0M | 411.0M | 523.0M | 483.0M | 337.0M | 403.0M | 274.0M | 259.0M | 220.0M | 184.0M | 118.0M |
| Operating Cash Flow | 45.0M | 35.1M | -18.6M | 6.3M | 20.8M | 91.0M | 22.2M | 16.5M | 43.4M | 12.5M | 76.9M | -40.8M | 21.4M | -21.0M | 72.1M | 26.5M | 30.2M | 7.1M | 2.1M |
| Total Investing Cash Inflow | 152.0M | 11.3M | 62.5M | 27.5M | 16.8M | 11.0M | 11.5M | 66.0M | 66.8M | 14.9M | 3.0M | 10.6M | 1.6M | 567,200 | 6.6M | 262,100 | 35,000 | -- | 250,000 |
| Total Investing Cash Outflow | 115.0M | 12.8M | 30.8M | 597,600 | 134.0M | 110.0M | 153.0M | 22.7M | 9.9M | 47.4M | 40.1M | 42.5M | 96.3M | 3.5M | 3.1M | 10.6M | 3.1M | 289,700 | 295,900 |
| Investing Cash Flow | 36.6M | -1.5M | 31.7M | 26.9M | -117.0M | -99.2M | -141.0M | 43.3M | 56.9M | -32.5M | -37.1M | -31.8M | -94.7M | -2.9M | 3.5M | -10.4M | -3.1M | -289,700 | -45,900 |
| Cash From Borrowings | -- | 5.5M | 1.8M | 5.2M | 3.6M | 2.6M | -- | -- | 2.2M | -- | 10.0M | 80.0M | 55.0M | 55.0M | 38.3M | 39.0M | 39.0M | 26.2M | 11.0M |
| Dividends And Interest Paid | 12.1M | 13.1M | 16.6M | 23.5M | 16.8M | 22.2M | 5.0M | 16.8M | 4.0M | 493,200 | 7.0M | 22.4M | 22.0M | 1.7M | 1.6M | 5.9M | 927,300 | 3.4M | 6.9M |
| Debt Repayments | 5.0M | 2.3M | 500,000 | 8.3M | 2.6M | -- | -- | 1.0M | 1.2M | 10.0M | 50.0M | 30.0M | 71.0M | 55.5M | 40.8M | 23.7M | 46.4M | 16.5M | 9.5M |
| Total Financing Cash Inflow | -- | 5.5M | 1.8M | 5.2M | 3.6M | 2.6M | 490,000 | -- | 4.7M | 11.1M | 10.5M | 80.0M | 144.0M | 521.0M | 38.3M | 39.9M | 47.0M | 29.0M | 11.0M |
| Total Financing Cash Outflow | 19.5M | 17.9M | 19.6M | 34.5M | 19.4M | 24.0M | 5.0M | 18.7M | 5.2M | 11.0M | 81.4M | 145.0M | 198.0M | 151.0M | 42.9M | 31.1M | 47.4M | 22.8M | 16.4M |
| Financing Cash Flow | -19.5M | -12.4M | -17.8M | -29.3M | -15.8M | -21.4M | -4.5M | -18.7M | -596,300 | 148,600 | -70.9M | -65.3M | -53.7M | 370.0M | -4.6M | 8.8M | -317,300 | 6.3M | -5.4M |
| Net Change In Cash | 62.1M | 21.2M | -4.7M | 3.9M | -112.0M | -29.5M | -124.0M | 41.2M | 99.7M | -19.9M | -31.1M | -138.0M | -127.0M | 346.0M | 71.0M | 24.9M | 26.8M | 13.1M | -3.4M |
| Ending Cash Balance | 138.0M | 75.5M | 54.2M | 59.0M | 55.0M | 167.0M | 197.0M | 320.0M | 279.0M | 179.0M | 199.0M | 230.0M | 368.0M | 495.0M | 150.0M | 78.5M | 53.6M | 26.8M | 13.8M |
| Capex | 60,700 | 312,100 | 807,400 | 597,600 | 2.1M | 579,100 | 1.4M | 1.2M | 3.1M | 23.6M | 34.5M | 39.5M | 85.7M | 1.9M | 2.7M | 4.5M | 2.6M | 289,700 | 295,900 |