China Green Agriculture, Inc.
NYSE:CGA
1.98 (USD) • At close November 25, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 51.478 | 58.773 | 61.596 | 70.403 | 67.286 | 71.142 | 71.761 | 74.119 | 69.833 | 57.77 | 51.436 | 23.607 | 22.023 | 18.594 | 5.076 | 9.826 | 12.832 | 11.935 | 41.311 | 78.707 | 82.954 | 72.26 | 69.242 | 117.547 | 153.155 | 150.806 | 153.64 | 145.417 | 133.909 | 123.051 | 118.26 | 116.575 | 108.121 | 102.896 | 90.47 | 99.567 | 94.361 | 92.983 | 74.786 | 59.364 | 41.116 | 26.89 | 23.887 | 13.912 | 44.891 | 75.031 | 77.653 | 74.938 | 74.198 | 71.979 | 67.776 | 68.193 | 71.334 | 65.606 | 66.94 | 56.687 | 53.947 | 62.335 | 58.233 | 61.183 | 35.157 | 17.795 | 13.633 | 15.079 | 16.919 | 16.612 | 13.986 | 9.725 | 0 | 0.005 |
Short Term Investments
| 0 | 0 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 51.478 | 58.773 | 61.596 | 70.403 | 67.286 | 71.142 | 71.761 | 74.119 | 69.833 | 57.77 | 51.436 | 23.607 | 22.023 | 18.594 | 5.076 | 9.826 | 12.832 | 11.935 | 41.311 | 78.707 | 82.954 | 72.26 | 69.242 | 117.547 | 153.155 | 150.806 | 153.64 | 145.417 | 133.909 | 123.051 | 118.26 | 116.575 | 108.121 | 102.896 | 90.47 | 99.567 | 94.361 | 92.983 | 74.786 | 59.364 | 41.116 | 26.89 | 23.887 | 13.912 | 44.891 | 75.031 | 77.653 | 74.938 | 74.198 | 71.979 | 67.776 | 68.193 | 71.334 | 65.606 | 66.94 | 56.687 | 53.947 | 62.335 | 58.233 | 61.183 | 35.157 | 17.795 | 13.633 | 15.079 | 16.919 | 16.612 | 13.986 | 9.725 | 0 | 0.005 |
Net Receivables
| 22.322 | 16.493 | 14.94 | 20.989 | 19.908 | 16.483 | 32.95 | 27.691 | 27.389 | 28.806 | 40.162 | 74.872 | 99.238 | 67.423 | 125.9 | 102.592 | 109.363 | 99.052 | 166.452 | 156.23 | 139.064 | 145.19 | 154.557 | 120.506 | 137.044 | 174.696 | 159.848 | 122.117 | 103.953 | 141.009 | 154.95 | 125.035 | 116.564 | 117.055 | 75.344 | 65.881 | 67.401 | 68.529 | 71.832 | 71.066 | 75.059 | 88.782 | 87.361 | 76.363 | 95.38 | 85.323 | 73.96 | 61.732 | 67.699 | 62.001 | 60.398 | 46.789 | 24.095 | 17.518 | 25.349 | 14.771 | 16.483 | 15.572 | 13.316 | 10.993 | 11.709 | 8.168 | 6.867 | 4.541 | 6.34 | 3.591 | 1.729 | 1.852 | 0 | 1.885 |
Inventory
| 51.311 | 37.826 | 58.065 | 39.554 | 42.596 | 46.455 | 44.053 | 45.821 | 45.345 | 42.198 | 51.566 | 38.767 | 52.463 | 64.316 | 64.018 | 90.831 | 107.895 | 98.921 | 62.235 | 114.449 | 146.849 | 162.014 | 132.579 | 115.014 | 85.976 | 53.785 | 80.715 | 105.614 | 119.602 | 78.014 | 46.419 | 64.256 | 79.06 | 87.436 | 108.507 | 118.321 | 105.406 | 101.303 | 123.628 | 146.98 | 100.583 | 75.487 | 72.316 | 71.921 | 50.038 | 34.511 | 48.055 | 51.123 | 28.66 | 28.603 | 36.178 | 44.683 | 36.198 | 23.732 | 28.717 | 30.151 | 27.249 | 11.263 | 10.884 | 9.907 | 8.144 | 7.162 | 8.259 | 7.294 | 6.572 | 3.989 | 5.819 | 3.617 | 0 | 1.774 |
Other Current Assets
| 2.466 | 14.594 | 2.468 | 19.468 | 17.395 | 5.417 | 20.697 | 20.023 | 18.34 | 8.57 | 57.063 | 33.917 | 29.381 | 50.71 | 37.91 | 38.514 | 42.182 | 10.897 | 66.299 | 33.906 | 32.442 | 35.49 | 55.943 | 43.952 | 22.288 | 5.89 | 7.46 | 7.42 | 21.425 | 5.365 | 3.603 | 3.451 | 3.761 | 25.917 | 37.814 | 47.675 | 69.613 | 41.37 | 21.397 | 12.517 | 40.316 | 37.054 | 31.79 | 39.575 | 31.2 | 32.299 | 10.422 | 11.205 | 15.742 | 12.507 | 7.281 | 5.897 | 13.591 | 12.025 | 19.019 | 16.106 | 15.055 | 0.308 | 0.505 | 0.441 | 0.297 | 0.469 | 0.37 | 0.807 | 0.85 | 0.834 | 4.639 | 4.462 | 0 | 0.472 |
Total Current Assets
| 127.578 | 127.686 | 137.069 | 150.414 | 147.184 | 151.227 | 169.46 | 167.655 | 160.907 | 153.772 | 200.227 | 171.164 | 203.104 | 217.714 | 232.903 | 241.763 | 272.272 | 285.199 | 336.297 | 383.291 | 401.309 | 414.954 | 412.322 | 397.018 | 398.462 | 407.427 | 416.992 | 397.68 | 378.89 | 370.954 | 349.971 | 336.299 | 336.878 | 335.581 | 312.135 | 331.444 | 336.78 | 304.184 | 291.642 | 289.927 | 257.074 | 228.213 | 215.355 | 201.771 | 221.508 | 227.165 | 210.09 | 198.997 | 186.299 | 175.089 | 171.633 | 165.562 | 145.218 | 118.881 | 140.024 | 117.715 | 112.733 | 89.478 | 82.938 | 82.525 | 55.307 | 33.594 | 29.129 | 27.722 | 30.681 | 25.026 | 26.174 | 19.656 | 0 | 0.005 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 13.908 | 14.021 | 16.663 | 17.437 | 17.52 | 16.69 | 17.048 | 17.501 | 17.36 | 18.87 | 20.489 | 21.196 | 21.654 | 22.221 | 22.648 | 23.33 | 23.124 | 22.928 | 23.596 | 24.771 | 24.831 | 26.67 | 28.121 | 28.227 | 29.029 | 30.895 | 33.638 | 33.228 | 33.384 | 34.193 | 33.909 | 34.202 | 36.583 | 37.57 | 39.578 | 40.221 | 41.953 | 44.634 | 45.609 | 46.414 | 47.276 | 48.062 | 74.296 | 80.496 | 85.168 | 89.673 | 86.76 | 83.543 | 81.704 | 80.065 | 77.817 | 75.114 | 71.347 | 70.873 | 61.488 | 50.257 | 47.458 | 29.626 | 29.041 | 28.487 | 28.973 | 26.951 | 25.749 | 24.502 | 22.985 | 23.315 | 17.703 | 17.147 | 0 | 11.801 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.574 | 7.598 | 7.618 | 7.329 | 7.045 | 7.631 | 7.766 | 7.561 | 7.874 | 8.058 | 7.864 | 7.874 | 8.166 | 8.605 | 8.291 | 8.655 | 8.651 | 8.356 | 7.636 | 7.95 | 7.981 | 4.97 | 4.935 | 5.037 | 5.246 | 5.236 | 5.214 | 5.204 | 5.204 | 5.201 | 5.246 | 5.198 | 5.185 | 5.108 | 5.079 | 5.066 | 5.076 | 5.073 | 5.041 | 5.005 | 4.957 | 4.318 | 1.42 | 0.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 13.739 | 13.313 | 13.563 | 13.785 | 13.44 | 13.564 | 14.38 | 14.379 | 13.969 | 14.935 | 15.799 | 16.184 | 16.303 | 16.408 | 16.43 | 16.654 | 16.197 | 15.752 | 16.103 | 16.792 | 16.758 | 17.881 | 18.736 | 18.711 | 19.161 | 20.314 | 21.875 | 21.528 | 22.446 | 22.913 | 22.59 | 21.993 | 23.323 | 23.84 | 21.434 | 21.653 | 22.482 | 23.806 | 24.167 | 24.466 | 24.823 | 25.225 | 25.611 | 26.238 | 26.399 | 26.608 | 26.608 | 26.85 | 27.174 | 27.619 | 27.993 | 28.321 | 28.452 | 28.509 | 27.449 | 27.517 | 27.303 | 11.586 | 11.593 | 11.593 | 11.734 | 1.073 | 1.101 | 1.127 | 1.154 | 1.18 | 1.18 | 1.163 | 0 | 1.163 |
Goodwill and Intangible Assets
| 13.739 | 13.313 | 13.563 | 13.785 | 13.44 | 13.564 | 14.38 | 14.379 | 13.969 | 14.935 | 15.799 | 16.184 | 16.303 | 16.408 | 24.027 | 24.271 | 23.525 | 22.797 | 23.734 | 24.558 | 24.319 | 25.756 | 26.795 | 26.574 | 27.035 | 28.481 | 30.479 | 29.818 | 31.101 | 31.564 | 30.946 | 29.629 | 31.274 | 31.821 | 26.404 | 26.588 | 27.519 | 29.051 | 29.403 | 29.68 | 30.027 | 30.429 | 30.812 | 31.483 | 31.597 | 31.793 | 31.716 | 31.929 | 32.24 | 32.694 | 33.066 | 33.361 | 33.458 | 33.466 | 31.767 | 28.937 | 27.751 | 11.586 | 11.593 | 11.593 | 11.734 | 1.073 | 1.101 | 1.127 | 1.154 | 1.18 | 1.18 | 1.163 | 0 | 1.163 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.114 | 0.102 | 0.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.4 | 8.226 | 6.314 | 4.278 | 4.615 | 5.103 | 5.877 | 6.341 | 6.607 | 7.538 | 8.933 | 9.462 | 9.852 | 10.386 | 10.752 | 11.209 | 11.169 | 11.204 | 11.648 | 12.492 | 12.64 | 13.621 | 14.439 | 14.579 | 15.106 | 16.18 | 17.601 | 17.498 | 17.893 | 18.973 | 12.151 | 3.846 | 7.709 | 13.811 | 21.784 | 30.232 | 40.07 | 51.713 | 61.956 | 73.56 | 80.386 | 86.407 | 59.385 | 61.45 | 25.754 | 0.097 | 0.119 | 0.146 | 0.159 | 0.182 | 0.197 | 0.246 | 0.251 | 0.15 | 1.777 | 6.303 | 3.182 | 1.099 | 0.393 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 |
Total Non-Current Assets
| 44.047 | 35.561 | 36.54 | 35.614 | 35.677 | 35.454 | 37.305 | 38.22 | 37.935 | 41.344 | 45.22 | 46.842 | 47.809 | 49.015 | 57.427 | 58.81 | 57.819 | 56.929 | 58.978 | 61.822 | 61.789 | 66.046 | 69.354 | 69.381 | 71.17 | 75.556 | 81.719 | 80.544 | 82.378 | 84.73 | 77.006 | 67.678 | 75.565 | 83.201 | 87.766 | 97.04 | 109.542 | 125.398 | 136.967 | 149.653 | 157.689 | 164.898 | 164.493 | 173.43 | 142.518 | 121.563 | 118.595 | 115.618 | 114.103 | 112.942 | 111.079 | 108.722 | 105.056 | 104.49 | 95.032 | 85.497 | 78.39 | 42.31 | 41.027 | 40.08 | 40.708 | 28.024 | 26.85 | 25.629 | 24.139 | 24.495 | 18.882 | 18.311 | 0 | 12.964 |
Total Assets
| 171.624 | 163.247 | 173.609 | 186.028 | 182.861 | 186.681 | 206.765 | 205.875 | 198.842 | 195.115 | 245.447 | 218.006 | 250.913 | 266.729 | 290.33 | 300.573 | 330.09 | 342.128 | 395.275 | 445.113 | 463.098 | 481 | 481.676 | 466.399 | 469.635 | 482.986 | 498.711 | 478.223 | 461.268 | 455.682 | 426.977 | 403.976 | 412.443 | 418.783 | 399.902 | 428.485 | 446.322 | 429.583 | 428.609 | 439.581 | 414.764 | 393.11 | 379.848 | 375.201 | 364.026 | 348.728 | 328.685 | 314.615 | 300.402 | 288.031 | 282.712 | 274.284 | 250.274 | 223.371 | 235.056 | 203.212 | 191.123 | 131.788 | 123.965 | 122.605 | 96.015 | 61.618 | 55.979 | 53.35 | 54.82 | 49.521 | 45.056 | 37.967 | 0 | 0.005 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.626 | 1.686 | 1.916 | 1.584 | 1.979 | 2.1 | 1.913 | 1.929 | 1.651 | 1.671 | 1.858 | 6.402 | 13.58 | 2.133 | 22.234 | 17.527 | 19.535 | 17.274 | 20.311 | 15.217 | 17.349 | 19.005 | 9.436 | 13.313 | 22.464 | 27.129 | 22.099 | 22.784 | 24.125 | 19.644 | 11.784 | 5.577 | 5.928 | 5.246 | 2.6 | 2.371 | 2.873 | 2.372 | 4.34 | 2.703 | 2.812 | 3.378 | 3.037 | 3.406 | 3.889 | 3.375 | 5.27 | 4.826 | 5.594 | 6.882 | 6.368 | 8.538 | 7.36 | 5.982 | 9.657 | 3.045 | 2.251 | 0.328 | 1.096 | 0.533 | 0.595 | 0.927 | 1.236 | 0.206 | 0.263 | 0.232 | 0.443 | 0.373 | 0.023 | 0.222 |
Short Term Debt
| 5.503 | 8.429 | 41.913 | 44.285 | 38.453 | 39.946 | 29.148 | 37.017 | 36.648 | 41.618 | 38.042 | 39.666 | 36.559 | 5.263 | 36.709 | 35.976 | 3.974 | 3.538 | 3.81 | 5.733 | 11.013 | 18.674 | 4.47 | 4.362 | 4.368 | 4.726 | 5.773 | 8.208 | 7.009 | 7.678 | 9.092 | 6.94 | 11.372 | 4.666 | 4.808 | 18.819 | 20.782 | 23.606 | 21.438 | 23.64 | 22.947 | 24.003 | 28.857 | 19.89 | 16.301 | 16.099 | 16.976 | 14.503 | 14.466 | 13.931 | 13.922 | 13.835 | 12.176 | 4.1 | 6.407 | 6.365 | 6.672 | 0.068 | 0.068 | 2.198 | 2.263 | 3.201 | 3.712 | 3.822 | 4.085 | 4.202 | 4.107 | 4.291 | 0 | 4.243 |
Tax Payables
| 26.707 | 27.474 | -2.159 | 27.431 | 27.49 | 27.469 | 27.396 | 27.389 | 27.441 | 27.339 | 27.268 | 31.473 | 32.887 | 32.827 | 33.001 | 32.664 | 32.437 | 31.903 | 30.628 | 28.855 | 29.621 | 31.358 | 33.177 | 31.072 | 29.459 | 29.952 | 4.769 | 2.809 | 1.251 | 3.266 | 3.803 | 2.097 | 0.553 | 4.102 | 3.801 | 1.651 | 0.409 | 4.477 | 8.274 | 5.42 | 3.881 | 1.86 | 9.648 | 15.23 | 23.881 | 25.692 | 21.922 | 20.518 | 19.541 | 17.675 | 14.51 | 11.466 | 9.664 | 7.005 | 8.052 | 5.465 | 4.12 | 2.304 | 1.171 | 3.288 | 5.545 | 2.888 | 1.471 | 3.393 | 7.481 | 5.878 | 4.41 | 3.473 | 0 | 2.277 |
Deferred Revenue
| 7.32 | 4.937 | 5.221 | 5.407 | 5.669 | 5.49 | 7.112 | 7.519 | 6.057 | 7.995 | 5.803 | 6.434 | 7.841 | 6.257 | 7.369 | 8.881 | 9.224 | 7.343 | 7.714 | 7.526 | 6.164 | 6.515 | 7.794 | 6.862 | 5.785 | 7.252 | 4.781 | 6.935 | 5.849 | 7.047 | 6.556 | 5.413 | 4.42 | 8.578 | 5.381 | 34.228 | 48.828 | 19.13 | 26.109 | 49.782 | 36.871 | 25.701 | 6.371 | 11.032 | 4.108 | 1.434 | 1.719 | 6.792 | 2.452 | 2.625 | 11.793 | 17.997 | 11.264 | 11.059 | 16.123 | 19.507 | 22.852 | 0.042 | 0.061 | 0.467 | 0.067 | 3.979 | 0.059 | 0.343 | 0.517 | 0.434 | 0.428 | 1.038 | 0 | 0.625 |
Other Current Liabilities
| 21.289 | 18.766 | 49.371 | 20.882 | 19.327 | 19.006 | 19.355 | 17.986 | 17.726 | 18.263 | 99.268 | 24.179 | 18.441 | 38.995 | 21.269 | 20.158 | 19.599 | 26.608 | 17.22 | 17.102 | 16.496 | 23.928 | 15.554 | 15.511 | 14.777 | 21.259 | 14.869 | 13.195 | 12.311 | 19.13 | 11.413 | 11.713 | 13.398 | 34.285 | 7.589 | 7.302 | 7.226 | 26.178 | 6.962 | 10.899 | 6.432 | 31.83 | 5.786 | 5.732 | 5.412 | 6.708 | 5.327 | 5.932 | 6.827 | 4.661 | 7.213 | 7.746 | 4.744 | 3.352 | 39.894 | 9.401 | 5.385 | 0.508 | 1.043 | 1.668 | 2.018 | 1.418 | 0.806 | 1.581 | 1.175 | 0.992 | 0.342 | 0.374 | 0.016 | -7.349 |
Total Current Liabilities
| 62.445 | 61.291 | 61.855 | 63.945 | 59.182 | 60.376 | 61.45 | 61.488 | 57.641 | 60.344 | 139.545 | 73.836 | 78.023 | 79.218 | 87.992 | 83.361 | 84.77 | 79.322 | 79.682 | 74.433 | 80.644 | 76.927 | 70.43 | 71.12 | 76.853 | 83.066 | 48.269 | 52.008 | 49.864 | 49.718 | 39.521 | 29.264 | 35.67 | 48.298 | 24.179 | 64.372 | 80.117 | 56.633 | 67.123 | 92.444 | 72.943 | 61.07 | 53.699 | 55.29 | 53.59 | 51.875 | 51.214 | 52.57 | 48.881 | 45.774 | 53.806 | 59.581 | 45.208 | 31.498 | 64.009 | 43.782 | 41.279 | 3.25 | 3.44 | 8.154 | 10.489 | 8.458 | 7.284 | 9.345 | 13.52 | 11.739 | 9.731 | 9.549 | 0.039 | 0.018 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6.181 | 1.856 | 0 | 0 | 0.932 | 0.937 | 1.106 | 1.159 | 1.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.517 | 7.588 | 7.303 | 7.211 | 7.372 | 7.656 | 7.269 | 8.541 | 8.435 | 8.171 | 6.534 | 0 | 6.672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.519 | 20.519 | 20.519 | 20.519 | 20.519 | 20.519 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 6.181 | 1.856 | 0 | 0 | 0.932 | 0.937 | 1.106 | 1.159 | 1.122 | 13.696 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.517 | 7.588 | 7.303 | 7.211 | 7.372 | 7.656 | 7.269 | 8.541 | 8.435 | 8.171 | 6.534 | 0 | 6.672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.519 | 20.519 | 20.519 | 20.519 | 20.519 | 20.519 | 0 | 0 | 0 |
Total Liabilities
| 68.626 | 63.148 | 61.855 | 63.945 | 60.114 | 61.314 | 62.556 | 62.647 | 58.763 | 60.344 | 139.545 | 73.836 | 78.023 | 79.218 | 87.992 | 83.361 | 84.77 | 79.322 | 79.682 | 74.433 | 80.644 | 84.445 | 78.018 | 78.423 | 84.064 | 90.438 | 55.924 | 59.277 | 58.405 | 58.154 | 47.692 | 35.798 | 35.67 | 48.298 | 24.179 | 64.372 | 80.117 | 56.633 | 67.123 | 92.444 | 72.943 | 61.07 | 53.699 | 55.29 | 53.59 | 51.875 | 51.214 | 52.57 | 48.881 | 45.774 | 53.806 | 59.581 | 45.208 | 31.498 | 64.009 | 43.782 | 41.279 | 3.25 | 3.44 | 8.154 | 10.489 | 28.978 | 27.803 | 29.864 | 34.04 | 32.258 | 30.25 | 9.549 | 0.039 | 0.018 |
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 | 0 | 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
| 0.015 | 0.015 | 0.015 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.012 | 0.008 | 0.008 | 0.008 | 0.008 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.004 | 0.04 | 0.04 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.038 | 0.038 | 0.037 | 0.037 | 0.037 | 0.036 | 0.035 | 0.035 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.03 | 0.028 | 0.028 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.026 | 0.026 | 0.026 | 0.025 | 0.025 | 0.024 | 0.023 | 0.012 | 20.519 | 0.012 | 0.012 | 0.012 | 0.012 | 0.018 | 0.002 | 0.011 |
Retained Earnings
| -146.784 | -144.919 | -134.569 | -123.511 | -118.302 | -116.514 | -107.151 | -107.492 | -104.022 | -103.375 | -89.289 | -52.125 | -20.524 | -5.813 | 26.996 | 41.373 | 80.746 | 111.864 | 163.501 | 213.272 | 239.738 | 247.123 | 252.209 | 246.888 | 244.202 | 235.823 | 263.732 | 256.518 | 249.213 | 244.739 | 240.726 | 233.089 | 228.122 | 221.345 | 216.901 | 209.212 | 205.328 | 198.814 | 190.996 | 180.593 | 179.225 | 172.021 | 168.065 | 161.354 | 158.259 | 148.925 | 136.2 | 124.233 | 116.951 | 109.143 | 99.457 | 88.442 | 81.762 | 72.287 | 72.891 | 56.161 | 50.556 | 43.536 | 38.244 | 33.554 | 29.332 | 24.643 | 20.705 | 19.803 | 14.864 | 11.764 | 12.302 | 10.63 | -1.101 | -1.075 |
Accumulated Other Comprehensive Income/Loss
| -21.809 | 0.178 | 1.483 | 3.49 | -1.054 | -0.222 | 9.257 | 8.616 | 2.656 | 13.457 | 24.959 | 26.063 | 23.183 | 23.092 | 19.88 | 20.377 | 9.113 | -4.52 | -3.37 | 3.834 | -5.882 | 11.417 | 21.702 | 11.342 | 11.994 | 27.349 | 50.1 | 33.474 | 24.696 | 23.835 | 9.624 | 6.174 | 20.877 | 21.507 | 32.41 | 29.126 | 36.359 | 50.739 | 49.636 | 47.454 | 46.283 | 45.381 | 44.862 | 47.202 | 43.675 | 41.935 | 36.063 | 33.078 | 15.316 | 15.781 | 15.623 | 14.247 | 12.808 | 10.904 | 8.253 | 7.109 | 4.651 | 3.357 | 2.44 | 6.989 | 2.432 | 2.457 | 2.454 | 2.402 | 4.679 | 4.287 | 1.755 | 0.798 | 0 | 1.124 |
Other Total Stockholders Equity
| 271.576 | 244.826 | 244.826 | 242.091 | 242.091 | 242.091 | 242.091 | 242.091 | 241.433 | 224.677 | 170.223 | 170.223 | 170.223 | 170.223 | 155.455 | 155.455 | 155.455 | 155.455 | 155.455 | 184.259 | 148.593 | 138.012 | 129.707 | 129.707 | 129.337 | 129.337 | 128.916 | 128.916 | 128.916 | 128.916 | 128.897 | 128.876 | 127.737 | 127.594 | 126.373 | 125.738 | 124.482 | 123.36 | 120.819 | 119.056 | 116.28 | 114.605 | 113.19 | 111.323 | 108.471 | 105.963 | 105.18 | 137.784 | 119.226 | 87.046 | 113.8 | 111.986 | 110.47 | 108.655 | -64,046,813.232 | 96.134 | 94.611 | 81.62 | 79.818 | 73.884 | 53.762 | 5.529 | 5.017 | 1.269 | 1.225 | 1.2 | 0.737 | 27.602 | 1.06 | 8.705 |
Total Shareholders Equity
| 102.998 | 100.099 | 111.755 | 122.083 | 122.747 | 125.368 | 144.21 | 143.228 | 140.08 | 134.771 | 105.902 | 144.17 | 172.89 | 187.511 | 202.338 | 217.212 | 245.321 | 262.806 | 315.592 | 370.68 | 382.454 | 396.556 | 403.658 | 387.976 | 385.572 | 392.548 | 442.786 | 418.946 | 402.863 | 397.528 | 379.285 | 368.178 | 376.773 | 370.484 | 375.722 | 364.113 | 366.205 | 372.949 | 361.486 | 347.137 | 341.82 | 332.04 | 326.149 | 319.911 | 310.436 | 296.853 | 277.471 | 262.045 | 251.521 | 242.257 | 228.906 | 214.702 | 205.066 | 191.873 | 171.047 | 159.43 | 149.844 | 128.538 | 120.525 | 114.451 | 85.526 | 32.641 | 28.176 | 23.486 | 20.78 | 17.263 | 14.806 | 28.418 | -0.039 | -0.012 |
Total Equity
| 102.998 | 100.099 | 111.755 | 122.083 | 122.747 | 125.368 | 144.21 | 143.228 | 140.08 | 134.771 | 105.902 | 144.17 | 172.89 | 187.511 | 202.338 | 217.212 | 245.321 | 262.806 | 315.592 | 370.68 | 382.454 | 396.556 | 403.658 | 387.976 | 385.572 | 392.548 | 442.786 | 418.946 | 402.863 | 397.528 | 379.285 | 368.178 | 376.773 | 370.484 | 375.722 | 364.113 | 366.205 | 372.949 | 361.486 | 347.137 | 341.82 | 332.04 | 326.149 | 319.911 | 310.436 | 296.853 | 277.471 | 262.045 | 251.521 | 242.257 | 228.906 | 214.702 | 205.066 | 191.873 | 171.047 | 159.43 | 149.844 | 128.538 | 120.525 | 114.451 | 85.526 | 32.641 | 28.176 | 23.486 | 20.78 | 17.263 | 14.806 | 28.418 | -0.039 | -0.012 |
Total Liabilities & Shareholders Equity
| 171.624 | 163.247 | 173.609 | 186.028 | 182.861 | 186.681 | 206.765 | 205.875 | 198.842 | 195.115 | 245.447 | 218.006 | 250.913 | 266.729 | 290.33 | 300.573 | 330.09 | 342.128 | 395.275 | 445.113 | 463.098 | 481 | 481.676 | 466.399 | 469.635 | 482.986 | 498.711 | 478.223 | 461.268 | 455.682 | 426.977 | 403.976 | 412.443 | 418.783 | 399.902 | 428.485 | 446.322 | 429.583 | 428.609 | 439.581 | 414.764 | 393.11 | 379.848 | 375.201 | 364.026 | 348.728 | 328.685 | 314.615 | 300.402 | 288.031 | 282.712 | 274.284 | 250.274 | 223.371 | 235.056 | 203.212 | 191.123 | 131.788 | 123.965 | 122.605 | 96.015 | 61.618 | 55.979 | 53.35 | 54.82 | 49.521 | 45.056 | 37.967 | 0 | 0.005 |