Capricor Therapeutics, Inc.
NASDAQ:CAPR
14.01 (USD) • At close December 24, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 68.377 | 10.688 | 6.215 | 14.695 | 8.985 | 9,837.133 | 10.606 | 9.603 | 8.414 | 16.394 | 58.334 | 34.885 | 40.839 | 38.078 | 41.88 | 32.666 | 35.3 | 36.253 | 13.217 | 3.899 | 6.828 | 5.891 | 7.17 | 4.259 | 4.378 | 12.334 | 13.165 | 14.125 | 13.895 | 12.259 | 2.75 | 16.195 | 20.521 | 8.851 | 11.766 | 5.568 | 17.218 | 20.533 | 6.939 | 8.035 | 9.805 | 11.582 | 12.979 | 1.73 | 0.071 | 0.229 | 0.285 | 0.047 | 0.283 | 0.777 | 0.436 | 1.039 | 2.607 | 3.26 | 2.124 | 3.378 | 4.436 | 5.563 | 2.013 | 3.176 | 4.224 | 1.77 | 3.607 | 5.501 | 7.364 | 10.348 | 13.66 | 16.233 | 18.039 | 0 | 0 | 0.004 | 0 | 0.001 | 0 | 0 | 0.003 | 0 | 0.003 | 0.001 | 0.001 | 0.004 | 0.009 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 |
Short Term Investments
| 16.651 | 18.774 | 33.702 | 24.793 | 19.537 | 27,956.325 | 34.566 | 31.818 | 38.2 | 35.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.986 | 0 | 0 | 0 | 2.997 | 5.994 | 5.995 | 5.995 | 7.985 | 4.998 | 3.999 | 8.993 | 12.991 | 2.5 | 2.5 | 2.498 | 7.999 | 12.999 | 15.494 | 15.484 | 0 | 0.325 | 0.326 | 0.326 | 0.326 | 1.62 | 2.721 | 8.726 | 4.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 85.029 | 29.462 | 39.917 | 39.488 | 28.521 | 37.793 | 45.172 | 41.421 | 46.614 | 51.417 | 58.334 | 34.885 | 40.839 | 38.078 | 41.88 | 32.666 | 35.3 | 36.253 | 13.217 | 9.885 | 6.828 | 5.891 | 7.17 | 7.256 | 10.372 | 12.334 | 13.165 | 14.125 | 13.895 | 12.259 | 11.743 | 16.195 | 20.521 | 11.351 | 14.265 | 13.567 | 17.218 | 20.533 | 22.423 | 8.035 | 10.131 | 11.908 | 13.305 | 2.056 | 0.071 | 0.229 | 0.285 | 0.047 | 0.283 | 0.777 | 0.436 | 1.039 | 2.607 | 3.26 | 2.124 | 3.378 | 4.436 | 5.563 | 2.013 | 3.176 | 4.224 | 1.77 | 3.607 | 5.501 | 7.364 | 10.348 | 13.66 | 16.233 | 18.039 | 0 | 0 | 0.004 | 0 | 0.001 | 0 | 0 | 0.003 | 0 | 0.003 | 0.001 | 0.001 | 0.004 | 0.009 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 |
Net Receivables
| 0.41 | 0.37 | 0.369 | 10.372 | 0.548 | 0.548 | 0.548 | 0.548 | 0.548 | 0.548 | 0.357 | 0.392 | 0.18 | 0 | 0 | 0.056 | 0.017 | 0.05 | 0.119 | 0.088 | 0.101 | 0.144 | 0.123 | 0.205 | 0.173 | 0.287 | 0.307 | 0.345 | 0.537 | 0.313 | 0.197 | 0.223 | 1.163 | 0.218 | 0.304 | 0.212 | 0.403 | 0.38 | 0.746 | 0.36 | 0.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 37,755.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.056 | 0 | -0.3 | 0 | -0.659 | -0.23 | 0 | 0 | 0.286 | 0.422 | 0.532 | -0.829 | -0.846 | 0.61 | 0.829 | 1.126 | 1.347 | 0.602 | 0 | 0 | 0 | 0 | 0.6 | 2.048 | 2.977 | 3.7 | 4.378 | 0.555 | 1.402 | -0.124 | 0 | 0 | -0.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.837 | 1.126 | 0.996 | 0.458 | 1.168 | 0.875 | 0.92 | 0.344 | 0.659 | 0.943 | 1.16 | 0.279 | 0.653 | 0.736 | 0.955 | 0.174 | 0.25 | 0.434 | 0.513 | 0.362 | 0.608 | 0.611 | 1.01 | 0.848 | 0.92 | 1.142 | 1.243 | 0.8 | 1.068 | 1.524 | 1.69 | 0.72 | 0.239 | 0.321 | 0.211 | 0.092 | 0.73 | 2.251 | 3.213 | 3.806 | 4.502 | 0.726 | 1.625 | 0.038 | 0.06 | 0.119 | 0.038 | 0.156 | 0.165 | 0.22 | 0.271 | 0.421 | 0.38 | 0.228 | 0.219 | 0.304 | 0.237 | 0.283 | 0.258 | 0.332 | 0.185 | 0.339 | 0.545 | 0.641 | 0.416 | 0.385 | 0.526 | 0.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 85.823 | 30.669 | 41.412 | 50.855 | 29.527 | 38,924.873 | 46.595 | 42.889 | 47.505 | 52.624 | 59.634 | 36.437 | 41.298 | 38.731 | 41.88 | 33.677 | 35.491 | 36.253 | 13.77 | 9.885 | 6.828 | 6.643 | 7.904 | 8.471 | 11.393 | 13.541 | 13.165 | 14.125 | 15.232 | 13.64 | 13.465 | 18.108 | 22.404 | 11.809 | 14.89 | 13.99 | 17.714 | 21.643 | 25.42 | 11.608 | 14.196 | 16.41 | 14.031 | 3.681 | 0.109 | 0.289 | 0.404 | 0.172 | 0.438 | 0.942 | 0.656 | 1.31 | 3.028 | 3.64 | 2.352 | 3.597 | 4.74 | 5.801 | 2.296 | 3.433 | 4.556 | 1.956 | 3.946 | 6.046 | 8.005 | 10.764 | 14.044 | 16.76 | 18.408 | 0 | 0 | 0.004 | 0 | 0.001 | 0 | 0 | 0.003 | 0 | 0.003 | 0.001 | 0.001 | 0.004 | 0.009 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 6.809 | 7.289 | 7.739 | 7.611 | 7.357 | 6,818.153 | 7.001 | 6.938 | 6.155 | 5.174 | 5.012 | 4.618 | 1.514 | 1.11 | 0.839 | 0.851 | 0.604 | 0.487 | 0.411 | 0.443 | 0.475 | 0.507 | 0.542 | 0.574 | 0.622 | 0.507 | 0.535 | 0.372 | 0.394 | 0.399 | 0.412 | 0.435 | 0.352 | 0.355 | 0.345 | 0.319 | 0.332 | 0.263 | 0.254 | 0.229 | 0.225 | 0.204 | 0.164 | 0.074 | 0.001 | 0.001 | 0.001 | 0.003 | 0.005 | 0.006 | 0.008 | 0.01 | 0.011 | 0.013 | 0.015 | 0.017 | 0.017 | 0.02 | 0.023 | 0.027 | 0.032 | 0.06 | 0.066 | 0.074 | 0.08 | 0.086 | 0.088 | 0.063 | 0.058 | 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 | -1.082 | 0 | 0 | -4.326 | -5.408 | -6.489 | -17.297 | 0 | 0 | 0 | 0 | -71.339 | 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 | 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 | 1.083 | 0.002 | 0.003 | 4.33 | 5.413 | 6.495 | 17.314 | 0.028 | 0.039 | 0.05 | 0.061 | 71.41 | 0.082 | 0.093 | 0.106 | 0.118 | 0.13 | 0.142 | 1.654 | 1.667 | 1.679 | 1.691 | 1.703 | 1.715 | 1.728 | 1.74 | 1.807 | 1.769 | 1.756 | 1.757 | 0.212 | 0.199 | 0 | 0.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.107 | 0.133 | 0.131 | 0.144 | 0.21 | 0.218 | 0.234 | 0.236 | 0.253 | 0.127 | 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 | 0.001 | 0.002 | 0.003 | 0.004 | 0.005 | 0.006 | 0.017 | 0.028 | 0.039 | 0.05 | 0.061 | 0.071 | 0.082 | 0.093 | 0.106 | 0.118 | 0.13 | 0.142 | 1.654 | 1.667 | 1.679 | 1.691 | 1.703 | 1.715 | 1.728 | 1.74 | 1.807 | 1.769 | 1.756 | 1.757 | 0.212 | 0.199 | 0 | 0.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.107 | 0.133 | 0.131 | 0.144 | 0.21 | 0.218 | 0.234 | 0.236 | 0.253 | 0.127 | 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 | 19,517.268 | 0 | 34,531.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.319 | 0.32 | 0.294 | 0.268 | -19,517 | 268.172 | -34,531.507 | 0.268 | 0.268 | 0.268 | 0.276 | 0.276 | 0.289 | 0.089 | 0.825 | 0.089 | 0.089 | 0.382 | 0.107 | 0.779 | 0.588 | 0.129 | 0.133 | 0.152 | 0.157 | 0.207 | 1.606 | 1.684 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.062 | 0.071 | 0.07 | 0.133 | 0.069 | 0.069 | 0.055 | 0.055 | 0.055 | 0.026 | 0.026 | -0.207 | -0.194 | 0.01 | -0.126 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.109 | 0.107 | 0.107 | 0.107 | 0.106 | 0.106 | 0.119 | 0.014 | 0.029 | 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 Assets
| 7.128 | 7.608 | 8.033 | 7.879 | 7.625 | 7,086.325 | 7.269 | 7.206 | 6.423 | 5.442 | 5.288 | 4.893 | 1.802 | 1.199 | 1.665 | 0.942 | 0.696 | 0.873 | 0.524 | 1.228 | 1.08 | 0.664 | 0.713 | 0.776 | 0.84 | 0.786 | 2.224 | 2.149 | 0.561 | 0.578 | 0.603 | 0.639 | 2.067 | 2.083 | 2.095 | 2.08 | 2.169 | 2.048 | 2.051 | 2.025 | 2.087 | 2.028 | 1.946 | 1.857 | 0.005 | 0.006 | 0.011 | 0.055 | 0.057 | 0.058 | 0.06 | 0.062 | 0.063 | 0.065 | 0.067 | 0.069 | 0.069 | 0.072 | 0.075 | 0.186 | 0.273 | 0.298 | 0.317 | 0.39 | 0.404 | 0.426 | 0.443 | 0.33 | 0.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 92.952 | 38.277 | 49.444 | 58.734 | 37.152 | 46.011 | 53.863 | 50.095 | 53.928 | 58.066 | 64.922 | 41.33 | 43.101 | 39.93 | 43.544 | 34.619 | 36.187 | 37.126 | 14.294 | 11.114 | 7.907 | 7.307 | 8.618 | 9.247 | 12.233 | 14.327 | 15.388 | 16.274 | 15.794 | 14.218 | 14.068 | 18.747 | 24.472 | 13.892 | 16.985 | 16.07 | 19.882 | 23.691 | 27.471 | 13.632 | 16.283 | 18.437 | 15.977 | 5.538 | 0.114 | 0.295 | 0.415 | 0.227 | 0.495 | 1 | 0.716 | 1.372 | 3.091 | 3.704 | 2.418 | 3.666 | 4.809 | 5.872 | 2.372 | 3.62 | 4.829 | 2.254 | 4.263 | 6.435 | 8.409 | 11.19 | 14.487 | 17.089 | 18.623 | 0 | 0 | 0.004 | 0 | 0.001 | 0 | 0 | 0.003 | 0 | 0.003 | 0.001 | 0.001 | 0.004 | 0.009 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 6.16 | 6.239 | 6.223 | -6,785.158 | 5.115 | 5.407 | 4.835 | 3.937 | 3.128 | 3.524 | 3.116 | 2.459 | 2.782 | 3.085 | 2.716 | 2.061 | 1.771 | 1.306 | 0.886 | 0.948 | 1.521 | 1.463 | 1.155 | 1.744 | 1.206 | 1.408 | 1.496 | 1.264 | 2.177 | 2.506 | 3.039 | 3.92 | 2.924 | 3.224 | 2.531 | 2.309 | 2.679 | 2.746 | 1.166 | 1.914 | 1.683 | 1.519 | 1.083 | 0.339 | 0.398 | 0.249 | 0.265 | 0.21 | 0.122 | 0.327 | 0.438 | 0.504 | 0.238 | 0.479 | 0.332 | 0.592 | 0.154 | 0.165 | 0.151 | 0.306 | 0.281 | 0.456 | 0.746 | 0.559 | 0.696 | 0.816 | 0.659 | 0.573 | 0 | 0.011 | 0.009 | 0 | 0.013 | 0.008 | 0.008 | 0.005 | 0.004 | 0.005 | 0.007 | 0.003 | 0.003 | 0.005 | 0.005 | 0.003 | 0.005 | 0.009 | 0.009 | 0.008 | 0.009 | 0.008 | 0.008 |
Short Term Debt
| 0.814 | 0.793 | 0.772 | 0.749 | 0.73 | 0.707 | 0.694 | 0.682 | 0.698 | 0.58 | 0.498 | 0.418 | 0.032 | 0.016 | 0.283 | 0.247 | 0.193 | 0.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.156 | 14.156 | 0 | 0 | 0.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.327 | 0.259 | 0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.166 | 0.132 | 0.125 | 0.125 | 0.077 | 0.075 | 0.069 | 0.069 | 0.063 | 0.062 | 0.052 | 0.048 | 0.047 | 0.047 | 0.037 | 0.032 | 0.029 | 0.012 | 0.008 | 0.006 | 0.002 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.131 | 15.392 | 19.364 | 24.27 | 25.405 | 29,312.439 | 31.013 | 17.981 | 18.56 | 15.746 | 9.727 | -3.716 | 0 | 0 | -3.469 | -2,971.282 | -2,277.96 | -1.771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.684 | 1.367 | 2.051 | 2.734 | 3.646 | 3.646 | 5.469 | 6.38 | 4.167 | 4.167 | 4.167 | 4.167 | 4.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -124.968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 20,461.562 | 0.01 | 0.01 | 0.027 | 6,791.95 | 29.331 | 0.019 | 0.089 | 0 | 0.094 | 0.575 | 0.599 | 0.497 | 0.376 | 0.385 | 0.009 | 0.024 | 0.006 | 0.018 | 0.012 | 0.013 | 0.046 | 0.038 | 0.1 | 0.132 | 0.114 | 0.07 | 0.174 | 1.268 | 0.311 | 0.11 | 0.489 | 0 | 3.281 | 4.117 | 3.998 | 4.225 | 4.185 | 0.633 | 5.134 | 0.112 | 0.642 | 0.614 | 0.97 | 0.516 | 0.359 | 0.209 | 0.264 | 0.077 | 0.145 | 0.158 | 0.104 | 0.213 | 0.199 | 0.265 | 0.737 | 0.913 | 0.996 | 0.725 | 0.487 | 0.539 | 0.16 | 0.322 | 0.586 | 0.36 | 0.304 | 0.495 | 1.231 | 0.784 | 0.002 | 0.002 | 0.001 | 124.843 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.007 | 0.007 | 0.007 | 0.001 | 0.001 | 0.001 |
Total Current Liabilities
| 20,475.506 | 22.355 | 26.384 | 31.27 | 32.927 | 35,153.674 | 37.132 | 23.587 | 23.195 | 19.547 | 14.323 | 4.133 | 2.988 | 3.174 | 3.752 | 2.971 | 2.278 | 1.918 | 1.325 | 0.898 | 0.961 | 1.567 | 1.501 | 1.255 | 1.876 | 1.32 | 1.478 | 1.671 | 16.688 | 16.644 | 3.299 | 4.895 | 6.67 | 6.205 | 7.341 | 6.529 | 6.534 | 6.863 | 7.545 | 6.3 | 6.192 | 6.492 | 6.299 | 2.053 | 1.182 | 1.016 | 0.649 | 0.331 | 0.287 | 0.267 | 0.485 | 0.541 | 0.718 | 0.436 | 0.744 | 1.069 | 1.505 | 1.15 | 0.889 | 0.638 | 0.845 | 0.44 | 0.778 | 1.332 | 0.918 | 1 | 1.311 | 1.889 | 1.357 | 0.168 | 0.145 | 0.135 | 0.125 | 0.09 | 0.083 | 0.078 | 0.074 | 0.067 | 0.067 | 0.059 | 0.05 | 0.05 | 0.052 | 0.042 | 0.035 | 0.035 | 0.028 | 0.025 | 0.021 | 0.012 | 0.009 | 0.009 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.835 | 1.044 | 1.249 | 1.487 | 1.684 | 1.518 | 1.7 | 1.878 | 2.083 | 2.159 | 2.306 | 2.453 | 0 | 0 | 0.035 | 0.071 | 0.125 | 0.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.906 | 13.906 | 13.906 | 12.156 | 10.156 | 9.156 | 9.156 | 9.156 | 9.156 | 9.156 | 9.156 | 8.642 | 3.962 | 3.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.068 | 0 | 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 | 0.953 | 3,231.929 | 5.449 | 9.468 | 9.848 | 14.254 | 20.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.367 | 0 | 0 | 0 | 0.911 | 1.823 | 2.734 | 3.125 | 4.167 | 5.208 | 6.25 | 7.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 6.608 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 4.16 | 4.055 | 3.949 | 3.847 | 0.648 | 0.571 | 1.417 | 2.267 | 3.116 | 3.445 | 4.425 | 5.407 | 6.388 | 7.375 | 0.058 | 0.5 | 0.512 | 0.409 | 0 | 0.181 | 0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.211 | 4.42 | 4.626 | 4.863 | 6.013 | 8,126.361 | 10.525 | 14.722 | 15.307 | 19.789 | 25.956 | 5.829 | 3.376 | 3.376 | 3.412 | 3.448 | 3.501 | 3.554 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 3.376 | 4.16 | 17.961 | 17.855 | 17.752 | 12.804 | 10.727 | 10.573 | 11.422 | 12.272 | 12.601 | 13.581 | 14.562 | 15.03 | 11.337 | 4.02 | 0.5 | 0.512 | 0.409 | 0.063 | 0.181 | 0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.068 | 0 | 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
| 24.687 | 26.775 | 31.01 | 36.133 | 38.94 | 43.28 | 47.657 | 38.309 | 38.502 | 39.337 | 40.279 | 9.962 | 6.365 | 6.55 | 7.164 | 6.419 | 5.779 | 5.472 | 4.701 | 4.274 | 4.337 | 4.943 | 4.877 | 4.631 | 5.252 | 4.696 | 4.854 | 5.047 | 20.064 | 20.805 | 21.26 | 22.751 | 24.423 | 19.008 | 18.068 | 17.101 | 17.957 | 19.136 | 20.147 | 19.881 | 20.755 | 21.522 | 17.636 | 6.073 | 1.682 | 1.528 | 1.058 | 0.394 | 0.468 | 0.458 | 0.485 | 0.541 | 0.718 | 0.436 | 0.744 | 1.069 | 1.505 | 1.15 | 0.889 | 0.638 | 0.845 | 0.44 | 0.778 | 1.332 | 0.918 | 1 | 1.379 | 1.889 | 1.357 | 0.168 | 0.145 | 0.135 | 0.125 | 0.09 | 0.083 | 0.078 | 0.074 | 0.067 | 0.067 | 0.059 | 0.05 | 0.05 | 0.052 | 0.042 | 0.035 | 0.035 | 0.028 | 0.025 | 0.021 | 0.012 | 0.009 | 0.009 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.04 | 0.032 | 0.032 | 0.031 | 0.026 | 25.764 | 0.025 | 0.025 | 0.025 | 0.024 | 0.024 | 0.024 | 0.024 | 0.023 | 0.023 | 0.021 | 0.02 | 0.02 | 0.009 | 0.005 | 0.004 | 0.003 | 0.034 | 0.031 | 0.031 | 0.03 | 0.028 | 0.026 | 0.025 | 0.023 | 0.021 | 0.021 | 0.021 | 0.018 | 0.018 | 0.016 | 0.016 | 0.016 | 0.016 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.044 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.04 | 0.04 | 0.04 | 0.04 | 0.035 | 0.035 | 0.035 | 0.035 | 0.027 | 0.027 | 0.027 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.001 | 0.001 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 |
Retained Earnings
| -192.718 | -180.161 | -169.161 | -159.367 | -158.605 | -152,214.656 | -144.848 | -137.08 | -129.359 | -122.988 | -115.878 | -108.06 | -101.87 | -97.938 | -93.19 | -88.038 | -83.86 | -79.95 | -76.466 | -74.381 | -72.911 | -71.305 | -69.258 | -66.739 | -63.479 | -59.343 | -55.219 | -51.548 | -63.853 | -61.118 | -57.646 | -53.979 | -49.461 | -44.128 | -39.439 | -35.172 | -31.826 | -28.914 | -25.791 | -22.315 | -20.387 | -18.843 | -17.309 | -16.099 | -48.137 | -47.788 | -47.191 | -46.708 | -46.506 | -45.94 | -45.587 | -44.815 | -43.151 | -42.007 | -41.126 | -39.93 | -39.135 | -37.325 | -35.831 | -33.899 | -32.333 | -30.305 | -27.805 | -26.026 | -23.052 | -19.731 | -15.954 | -12.895 | -10.378 | -0.223 | -0.2 | -0.19 | -0.179 | -0.144 | -0.135 | -0.128 | -0.121 | -0.118 | -0.115 | -0.109 | -0.1 | -0.097 | -0.094 | -0.091 | -0.086 | -0.086 | -0.079 | -0.075 | -0.071 | -0.063 | -0.053 | -0.06 |
Accumulated Other Comprehensive Income/Loss
| 0.096 | 0.155 | 0.308 | 0.236 | 0.113 | 179.693 | 0.095 | 0.105 | 0.122 | 0.023 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0.012 | 0.02 | 0.018 | 0.02 | 0.012 | 0.009 | 0.007 | 0.01 | 0.004 | 0.001 | 0.005 | 0.003 | 0.009 | 0.012 | 0.007 | -0.004 | 0 | -0.002 | -0.001 | -0 | -0.001 | -0.003 | -0.033 | 4.894 | -0.047 | 0 | 0 | 0 | -0.041 | 0 | 0 | 0 | -0.052 | 0 | 0 | 0 | -0.039 | 0 | 0 | 0 | -0.034 | -0.014 | -0.014 | -0.014 | -0.014 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 260.846 | 191.477 | 187.257 | 181.702 | 156.679 | 154.74 | 150.934 | 148.735 | 144.638 | 141.67 | 140.497 | 139.404 | 138.582 | 131.295 | 129.548 | 116.217 | 114.248 | 111.584 | 86.049 | 81.216 | 76.478 | 73.665 | 72.965 | 71.311 | 70.409 | 68.925 | 65.705 | 62.737 | 59.549 | 54.502 | 50.423 | 49.951 | 49.488 | 38.989 | 38.335 | 34.141 | 33.724 | 33.447 | 33.104 | 16.055 | 17.51 | 16.621 | 16.042 | 15.552 | -1,562.941 | -1,228.128 | 47.148 | 12.112 | 46.49 | 46.439 | 45.778 | 45.606 | 45.484 | 45.235 | 42.766 | 42.492 | 42.404 | 42.013 | 37.286 | 36.854 | 36.29 | 32.095 | 31.265 | 31.106 | 30.518 | 29.897 | 29.038 | 28.071 | 27.62 | 0.054 | 0.054 | 0.055 | -7.496 | 0.047 | 0.045 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 |
Total Shareholders Equity
| 68.265 | 11.502 | 18.435 | 22.601 | -1.788 | 2.731 | 6.206 | 11.786 | 15.426 | 18.729 | 24.643 | 31.368 | 36.736 | 33.38 | 36.381 | 28.2 | 30.408 | 31.654 | 9.593 | 6.839 | 3.57 | 2.364 | 3.74 | 4.616 | 6.98 | 9.631 | 10.534 | 11.227 | -4.271 | -6.586 | -7.192 | -4.003 | 0.049 | -5.116 | -1.083 | -1.032 | 1.926 | 4.555 | 7.325 | -6.249 | -4.472 | -3.085 | -1.659 | -0.535 | -1.568 | -1.233 | -0.643 | -0.167 | 0.027 | 0.542 | 0.231 | 0.831 | 2.373 | 3.268 | 1.674 | 2.597 | 3.304 | 4.723 | 1.483 | 2.982 | 3.984 | 1.814 | 3.484 | 5.104 | 7.491 | 10.19 | 13.108 | 15.2 | 17.266 | -0.168 | -0.145 | -0.135 | -0.125 | -0.09 | -0.083 | -0.078 | -0.071 | -0.067 | -0.064 | -0.059 | -0.049 | -0.046 | -0.043 | -0.041 | -0.035 | -0.035 | -0.028 | -0.025 | -0.021 | -0.012 | -0.003 | -0.009 |
Total Equity
| 68.265 | 11.502 | 18.435 | 22.601 | -1.788 | 2.731 | 6.206 | 11.786 | 15.426 | 18.729 | 24.643 | 31.368 | 36.736 | 33.38 | 36.381 | 28.2 | 30.408 | 31.654 | 9.593 | 6.839 | 3.57 | 2.364 | 3.74 | 4.616 | 6.98 | 9.631 | 10.534 | 11.227 | -4.271 | -6.586 | -7.192 | -4.003 | 0.049 | -5.116 | -1.083 | -1.032 | 1.926 | 4.555 | 7.325 | -6.249 | -4.472 | -3.085 | -1.659 | -0.535 | -1.568 | -1.233 | -0.643 | -0.167 | 0.027 | 0.542 | 0.231 | 0.831 | 2.373 | 3.268 | 1.674 | 2.597 | 3.304 | 4.723 | 1.483 | 2.982 | 3.984 | 1.814 | 3.484 | 5.104 | 7.491 | 10.19 | 13.108 | 15.2 | 17.266 | -0.168 | -0.145 | -0.135 | -0.125 | -0.09 | -0.083 | -0.078 | -0.071 | -0.067 | -0.064 | -0.059 | -0.049 | -0.046 | -0.043 | -0.041 | -0.035 | -0.035 | -0.028 | -0.025 | -0.021 | -0.012 | -0.003 | -0.009 |
Total Liabilities & Shareholders Equity
| 92.952 | 38.277 | 49.444 | 58.734 | 37.152 | 46.011 | 53.863 | 50.095 | 53.928 | 58.066 | 64.922 | 41.33 | 43.101 | 39.93 | 43.544 | 34.619 | 36.187 | 37.126 | 14.294 | 11.114 | 7.907 | 7.307 | 8.618 | 9.247 | 12.233 | 14.327 | 15.388 | 16.274 | 15.794 | 14.218 | 14.068 | 18.747 | 24.472 | 13.892 | 16.985 | 16.07 | 19.882 | 23.691 | 27.471 | 13.632 | 16.283 | 18.437 | 15.977 | 5.538 | 0.114 | 0.295 | 0.415 | 0.227 | 0.495 | 1 | 0.716 | 1.372 | 3.091 | 3.704 | 2.418 | 3.666 | 4.809 | 5.872 | 2.372 | 3.62 | 4.829 | 2.254 | 4.263 | 6.435 | 8.409 | 11.19 | 14.487 | 17.089 | 18.623 | 0 | 0 | 0.004 | 0 | 0.001 | 0 | 0 | 0.003 | 0 | 0.003 | 0.001 | 0.001 | 0.004 | 0.009 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 |