Charlie's Holdings, Inc.
OTC:CHUC
0.0949 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 Q3 | 2001 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.085 | 0.176 | 0.367 | 0.739 | 0.343 | 0.383 | 0.257 | 0.466 | 0.488 | 0.409 | 0.866 | 1.27 | 1.961 | 3.455 | 1.422 | 1.209 | 1.464 | 0.233 | 2.448 | 4.166 | 5.12 | 0 | 0.043 | 0.023 | 0.03 | 0.013 | 0.077 | 0.217 | 0.023 | 1.675 | 0.015 | 1.407 | 0.713 | 0.127 | 0.377 | 0.092 | 0.054 | 0.049 | 0.668 | 0.058 | 0.363 | 2.928 | 3.137 | 0.027 | 0.258 | 0.032 | 0.004 | 0.048 | 0.044 | 0.033 | 0.026 | 0.011 | 0.175 | 0.028 | 0.041 | 0.129 | 0.241 | 0.366 | 0.045 | 0.53 | 0.748 | 0.958 | 1.577 | 1.828 | 2.264 | 2.469 | 2.246 | 2.473 | 2.986 | 1.456 | 0.076 | 0.464 | 0.888 | 1.607 | 2.805 | 4.306 | 5.8 | 0.118 | 0.115 | 0.603 | 1.41 | 1.96 | 0.008 | 0.01 | 0.12 | 0.051 | 0.055 | 0.057 | 0.06 | 0.065 | 0.004 | 0.007 |
Short 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 | 1.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.11 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1.085 | 0.176 | 0.367 | 0.739 | 0.343 | 0.383 | 0.257 | 0.466 | 0.488 | 0.409 | 0.866 | 1.27 | 1.961 | 3.455 | 1.422 | 1.209 | 1.464 | 0.233 | 2.448 | 4.166 | 5.12 | 0 | 0.043 | 0.023 | 0.03 | 0.013 | 0.077 | 0.217 | 0.023 | 1.675 | 0.015 | 1.407 | 0.713 | 0.127 | 0.377 | 0.092 | 0.054 | 0.049 | 0.668 | 0.058 | 0.363 | 2.928 | 3.137 | 0.027 | 0.258 | 0.032 | 0.004 | 0.048 | 0.044 | 0.033 | 0.026 | 0.011 | 0.175 | 0.028 | 0.041 | 0.129 | 0.241 | 0.366 | 0.045 | 0.53 | 0.748 | 0.958 | 1.577 | 1.828 | 2.264 | 2.469 | 2.246 | 2.473 | 2.986 | 1.456 | 0.076 | 0.464 | 0.938 | 1.717 | 2.915 | 4.306 | 5.8 | 0.118 | 0.115 | 0.603 | 1.41 | 1.96 | 0.008 | 0.01 | 0.12 | 0.051 | 0.055 | 0.057 | 0.06 | 0.065 | 0.004 | 0.007 |
Net Receivables
| 0.332 | 0.38 | 0.289 | 0.489 | 0.522 | 0.675 | 1.161 | 1.6 | 1.768 | 1.717 | 1.368 | 0.931 | 1.344 | 1.081 | 1.258 | 1.358 | 1.341 | 1.576 | 0.918 | 1.823 | 1.98 | 0.001 | 0.001 | 0.021 | 0.021 | 0.057 | 0.055 | 0.263 | 1.639 | 0.989 | 0.537 | 0.444 | 0.205 | 0.232 | 1.843 | 0.5 | 1.665 | 0.545 | 0.344 | 0.378 | 0.523 | 0.308 | 0.175 | 0.274 | 0.729 | 0.182 | 0.131 | 0.003 | 0.006 | 0.006 | 0.001 | 0.027 | 0.037 | 0.054 | 0.006 | 0.004 | 0.007 | 0.011 | 0.009 | 0.007 | 0.003 | 0.009 | 0.007 | 0.005 | 0.002 | 0.001 | 0.007 | 0.008 | 0.008 | 0.006 | 0.005 | 0.006 | 0.006 | 0.007 | 0.009 | 0.011 | 0.01 | 0.009 | 0.004 | 0.006 | 0 | 0.006 | 0.005 | 0.01 | 0.017 | 0 | 0.08 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 3.203 | 3.393 | 3.826 | 3.783 | 3.031 | 3.328 | 3.652 | 5.129 | 5.634 | 4.696 | 5.005 | 2.305 | 1.988 | 1.591 | 1.593 | 1.764 | 1.854 | 1.639 | 1.516 | 1.839 | 1.236 | 0.026 | 0.002 | 0.002 | 0.015 | 0.898 | 1.176 | 0.489 | 0.362 | 0.793 | 0.319 | 0.741 | 0.636 | 1.5 | 1.559 | 2.267 | 1.874 | 1.429 | 1.363 | 1.824 | 1.801 | 1.237 | 1.057 | 0.873 | 0.585 | 0.53 | 0.833 | 0.047 | 0.011 | 0 | 0.002 | 0.04 | 0.106 | 0.122 | 0.043 | 0.138 | 0.127 | 0.281 | 0.223 | 0.292 | 0.194 | 0.245 | 0.176 | 0.395 | 0.322 | 0.291 | 0.371 | 0.613 | 0.353 | 0.37 | 0.411 | 0.342 | 0.484 | 0.468 | 0.543 | 0.306 | 0.373 | 0.461 | 0.478 | 0.55 | 0.254 | 0.259 | 0.286 | 0.314 | 0.492 | 0 | 0.527 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.196 | 0.238 | 0.604 | 0.793 | 0.453 | 0.549 | 0.78 | 1.9 | 1.792 | 2.452 | 0.755 | 2.322 | 1.608 | 0.708 | 0.9 | 1.328 | 0.498 | 1.376 | 1.458 | 0.82 | 1.946 | 0 | 0.007 | 0.013 | 0.025 | 0.037 | 0.081 | 0.366 | 0.568 | 0.778 | 0.127 | 0.473 | 0.453 | 0.554 | 0.076 | 0.242 | 0.618 | 0.714 | 0.629 | 0.584 | 0.624 | 0.549 | 0.591 | 0.927 | 1.024 | 0.286 | 0.269 | 0.014 | 0.055 | 0.1 | 0.209 | 0.208 | 0.218 | 0.108 | 0.54 | 0.157 | 0.064 | 0.122 | 0.174 | 0.233 | 0.365 | 0.332 | 0.509 | 0.417 | 0.498 | 0.325 | 0.329 | 0.321 | 0.277 | 0.18 | 0.259 | 0.29 | 0.201 | 0.297 | 0.28 | 0.52 | 0.249 | 0.058 | 0.108 | 0.074 | 0.16 | 0.038 | 0.055 | 0.037 | 0.019 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 4.816 | 4.187 | 5.086 | 5.804 | 4.349 | 4.935 | 5.85 | 8.145 | 8.786 | 8.048 | 7.994 | 5.667 | 6.097 | 6.481 | 4.723 | 4.995 | 4.908 | 4.136 | 5.611 | 8.648 | 9.309 | 0.027 | 0.053 | 0.053 | 0.078 | 1.005 | 1.389 | 1.153 | 2.307 | 3.846 | 0.998 | 2.829 | 1.781 | 2.137 | 3.855 | 3.102 | 4.211 | 2.737 | 3.004 | 2.844 | 3.31 | 5.022 | 4.96 | 2.1 | 2.595 | 1.029 | 1.237 | 0.113 | 0.116 | 0.139 | 0.238 | 0.286 | 0.535 | 0.311 | 0.63 | 0.427 | 0.439 | 0.78 | 0.451 | 1.062 | 1.309 | 1.544 | 2.269 | 2.645 | 3.087 | 3.087 | 2.953 | 3.415 | 3.624 | 2.013 | 0.752 | 1.103 | 1.628 | 2.489 | 3.746 | 5.142 | 6.431 | 0.645 | 0.706 | 1.233 | 1.825 | 2.263 | 0.354 | 0.371 | 0.647 | 0.051 | 0.055 | 0.057 | 0.06 | 0.065 | 0.004 | 0.007 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.31 | 0.443 | 0.581 | 0.716 | 0.848 | 0.978 | 1.11 | 1.238 | 0.871 | 1.087 | 1.186 | 1.318 | 1.448 | 1.587 | 1.731 | 1.876 | 1.99 | 2.068 | 2.166 | 1.064 | 0.964 | 0.093 | 0.001 | 0.002 | 0.003 | 0.005 | 0.006 | 0.007 | 0.008 | 0.01 | 0.011 | 0.013 | 0.011 | 0.004 | 0.005 | 0.002 | 0.003 | 0.004 | 0.005 | 0.005 | 0.006 | 0.007 | 0.008 | 0.019 | 0.015 | 0.019 | 0.025 | 0 | 0 | 0.005 | 0.01 | 0.011 | 0.015 | 0.021 | 0.026 | 0.032 | 0.018 | 0.014 | 0.017 | 0.096 | 0.089 | 0.051 | 0.036 | 0.046 | 0.057 | 0.069 | 0.081 | 0.093 | 0.101 | 0.112 | 0.124 | 0.135 | 0.147 | 0.158 | 0.093 | 0.097 | 0.099 | 0.104 | 0.109 | 0.12 | 0.132 | 0.147 | 0.167 | 0.187 | 0.207 | 0 | 0.246 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.577 | 1.577 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0.19 | 0.22 | 0.25 | 0.965 | 1 | 1.035 | 1.071 | 1.106 | 1.153 | 1.176 | 1.219 | 1.258 | 1.306 | 1.354 | 1.401 | 1.449 | 1.497 | 1.545 | 1.593 | 0.016 | 0.016 | 0.017 | 0.019 | 0.02 | 0.02 | 0.021 | 0.021 | 0.025 | 0.026 | 0.026 | 0.027 | 0.03 | 0.03 | 0.021 | 0.021 | 0.017 | 0.017 | 0.018 | 0.018 | 0.01 | 0.01 | 0.011 | 0.011 | 0.011 | 0.012 | 0.035 | 0.036 | 0.037 | 0.038 | 0.039 | 0.04 | 0.041 | 0.042 | 0.043 | 0.043 | 0.06 | 0.06 | 0 | 0.056 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.577 | 1.577 | 3.475 | 3.475 | 3.475 | 3.475 | 3.635 | 3.665 | 3.695 | 3.725 | 4.439 | 4.475 | 4.51 | 4.545 | 4.58 | 4.627 | 4.651 | 4.693 | 4.733 | 4.78 | 4.828 | 4.876 | 4.924 | 4.972 | 5.019 | 5.067 | 0.016 | 0.016 | 0.017 | 0.019 | 0.02 | 0.02 | 0.021 | 0.021 | 0.025 | 0.026 | 0.026 | 0.027 | 0.03 | 0.03 | 0.021 | 0.021 | 0.017 | 0.017 | 0.018 | 0.018 | 0.01 | 0.01 | 0.011 | 0.011 | 0.011 | 0.012 | 0.035 | 0.036 | 0.037 | 0.038 | 0.039 | 0.04 | 0.041 | 0.042 | 0.043 | 0.043 | 0.06 | 0.06 | 0 | 0.056 | 0 | 0 | 0 | 0 | 0 |
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 | -4.488 | 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 | 4.488 | 0 | 0 | 0 | 2.759 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.101 | 0.101 | 0.101 | 0.101 | 0.101 | 0.101 | 0.101 | 0.088 | 0.082 | 0.07 | 0.068 | 0.067 | 0.067 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.068 | 0.068 | -0.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 0.21 | 0.21 | 0.21 | 0.209 | 0.209 | 0.209 | 0.209 | 0.133 | 0.133 | 0.133 | 0.133 | 0.133 | 0.133 | 0.133 | 0.133 | 0.081 | 0.085 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.471 | 0.417 | 0.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.134 | 0 | 0 | 0 | -2.759 | 0 | 0 | 0.53 | 0.269 | 0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.099 | 0.066 |
Total Non-Current Assets
| 0.411 | 0.544 | 0.682 | 0.817 | 0.949 | 1.079 | 1.211 | 1.326 | 0.953 | 1.157 | 1.254 | 1.385 | 1.515 | 1.658 | 1.802 | 1.947 | 2.061 | 2.139 | 2.237 | 1.132 | 1.032 | 1.577 | 1.578 | 3.477 | 3.478 | 3.479 | 3.48 | 3.642 | 3.883 | 3.914 | 3.945 | 4.661 | 4.695 | 4.723 | 4.759 | 4.792 | 4.764 | 4.788 | 4.831 | 4.871 | 4.92 | 4.968 | 5.017 | 5.076 | 5.068 | 5.123 | 5.178 | 0.016 | 0.016 | 0.022 | 0.029 | 0.031 | 0.035 | 0.041 | 0.048 | 0.528 | 0.461 | 0.354 | 0.044 | 0.125 | 0.119 | 0.072 | 0.057 | 0.063 | 0.075 | 0.086 | 0.099 | 0.103 | 0.111 | 0.123 | 0.269 | 0.147 | 0.159 | 0.194 | 0.13 | 0.134 | 0.136 | 0.673 | 0.418 | 0.227 | 0.173 | 0.19 | 0.211 | 0.247 | 0.267 | 0 | 0.303 | 0 | 0 | 0 | 0.099 | 0.066 |
Total Assets
| 5.227 | 4.731 | 5.768 | 6.621 | 5.298 | 6.014 | 7.061 | 9.471 | 9.739 | 9.205 | 9.248 | 7.052 | 7.612 | 8.139 | 6.525 | 6.942 | 6.969 | 6.275 | 7.848 | 9.78 | 10.341 | 1.604 | 1.631 | 3.53 | 3.556 | 4.484 | 4.869 | 4.795 | 6.19 | 7.76 | 4.943 | 7.491 | 6.476 | 6.86 | 8.614 | 7.894 | 8.975 | 7.525 | 7.835 | 7.715 | 8.23 | 9.99 | 9.977 | 7.176 | 7.663 | 6.152 | 6.415 | 0.129 | 0.132 | 0.161 | 0.267 | 0.317 | 0.571 | 0.353 | 0.678 | 0.956 | 0.899 | 1.134 | 0.495 | 1.188 | 1.428 | 1.616 | 2.326 | 2.708 | 3.161 | 3.173 | 3.053 | 3.519 | 3.735 | 2.136 | 1.021 | 1.249 | 1.787 | 2.683 | 3.876 | 5.277 | 6.568 | 1.318 | 1.124 | 1.46 | 1.998 | 2.453 | 0.565 | 0.618 | 0.915 | 0.051 | 0.055 | 0.057 | 0.06 | 0.065 | 0.103 | 0.073 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.626 | 1.432 | 1.472 | 1.293 | 0.977 | 1.116 | 1.222 | 1.506 | 2.439 | 1.806 | 2.476 | 0.683 | 0.961 | 0.356 | 0.629 | 0.646 | 0.812 | 1.638 | 0.673 | 0.811 | 1.106 | 0.711 | 1.096 | 0 | 0 | 0 | 7.433 | 1.588 | 1.823 | 2.401 | 1.258 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1.922 | 2.022 | 2.382 | 0.938 | 1.222 | 1.774 | 1.501 | 1.041 | 1.292 | 0.43 | 1.22 | 1.236 | 1.295 | 1.239 | 1.1 | 0.995 | 0.621 | 0.43 | 0.44 | 0.615 | 0.555 | 0.799 | 0.617 | 0.509 | 0.643 | 1.112 | 1.284 | 0.974 | 0.833 | 0.841 | 0.866 | 0.749 | 1.161 | 0.553 | 0.475 | 0.632 | 0.456 | 0.438 | 0.39 | 1.214 | 0.611 | 0.402 | 0.387 | 0.508 | 0.953 | 1.035 | 0.939 | 0 | 0.511 | 0 | 0 | 0.003 | 0 | 0 |
Short Term Debt
| 2.342 | 2.929 | 2.126 | 2.522 | 0.813 | 1.13 | 1.673 | 1.659 | 1.222 | 0.53 | 0.329 | 0.784 | 0.906 | 0.924 | 2.312 | 2.3 | 1.64 | 0.88 | 0.852 | 0.514 | 0.498 | 3.434 | 7.814 | 2.071 | 2.071 | 2.215 | 0.765 | 0.514 | 0.65 | 0.178 | 0.11 | 0.228 | 0.469 | 0.433 | 1.337 | 0 | 0 | 0 | 4.263 | 1.457 | 0.385 | 1.692 | 2.597 | 3.343 | 2.023 | 1.686 | 0.772 | 0.392 | 0.53 | 0.398 | 0.137 | 0.073 | 0.095 | 0.092 | 0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0.365 | 0 | 0 | 0 | 0.045 | 0.348 | 0.258 | 0.335 | 0 | 0.5 | 0 | 0 | 0 | 0.078 | 0.045 |
Tax Payables
| 0.128 | 0.128 | 0.128 | 0.129 | 0.129 | 0.133 | 0.137 | 0.28 | 0.236 | 0.342 | 0.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.238 | 0.192 | 0.058 | 1.173 | 0.073 | 0.471 | 0.148 | 0.245 | 0.203 | 0.316 | 0.238 | 0.221 | 0.588 | 0.442 | 0.268 | 0.22 | 0.252 | 0.074 | 0.091 | 0.158 | 0.142 | -0.806 | -0.901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.436 | 0.309 | 0.223 | 0.09 | -0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | 0.062 | 0 | 0 | 0 | 0 | -1.579 | 0 | 0 | 0 | -0.553 | 0 | 0 | 0 | 0 | -0.513 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1.039 | 1.152 | 0.97 | 1.596 | 1.565 | 1.367 | 1.603 | 1.576 | 1.914 | 1.83 | 2.149 | 3.474 | 6.357 | 27.475 | 7.534 | 12.428 | 6.36 | 4.874 | 5.561 | 5.705 | 7.777 | -0.04 | 0.879 | 3.534 | 4.299 | 7.03 | 0.008 | 0.068 | 0.101 | 0.097 | 5.793 | 6.332 | 9.226 | 6.842 | 7.822 | 6.341 | 7.028 | 5.092 | 1.57 | 3.534 | 3.936 | 4.361 | 1.619 | 0.986 | 1.093 | 0 | 0 | 0.005 | 0.286 | 0.261 | 0.436 | 0.31 | 0.224 | 0.096 | 0.081 | 0.18 | 0.237 | 0.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.553 | -0.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0.099 | 0.09 | 0.006 | 0.013 | 0 | 0 | 0 | 0.004 | 0 |
Total Current Liabilities
| 5.373 | 5.641 | 4.754 | 5.682 | 3.557 | 4.217 | 4.783 | 5.266 | 6.014 | 4.824 | 5.534 | 5.162 | 8.812 | 29.197 | 10.743 | 15.594 | 9.064 | 7.466 | 7.177 | 7.188 | 9.523 | 4.105 | 9.789 | 5.605 | 6.371 | 9.246 | 8.206 | 2.17 | 2.574 | 2.675 | 7.161 | 7.561 | 9.695 | 7.275 | 9.159 | 6.341 | 7.028 | 5.092 | 7.755 | 7.013 | 6.704 | 6.991 | 5.438 | 6.104 | 4.617 | 2.727 | 2.064 | 0.827 | 2.035 | 1.894 | 1.869 | 1.622 | 1.419 | 1.183 | 0.79 | 0.611 | 0.677 | 0.906 | 0.865 | 1.021 | 0.878 | 0.835 | 0.954 | 1.112 | 1.284 | 0.974 | 0.833 | 0.841 | 0.866 | 0.749 | 1.411 | 0.638 | 0.537 | 0.632 | 0.456 | 0.438 | 0.39 | 1.579 | 0.611 | 0.402 | 0.387 | 0.553 | 1.411 | 1.392 | 1.364 | 0.006 | 0 | 0 | 0 | 0.003 | 0.082 | 0.045 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.15 | 0.18 | 1.121 | 1.187 | 1.317 | 1.442 | 0.578 | 0.676 | 0.468 | 0.526 | 0.583 | 0.822 | 0.875 | 1.626 | 1.778 | 1.896 | 2.01 | 1.103 | 1.218 | 0.454 | 0.519 | 0 | 0 | 5.459 | 5.296 | 1.115 | 2.05 | 1.571 | 0.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.106 | 0.104 | 0.103 | 0.094 | 0.093 | 0.085 | 1.815 | 1.665 | 1.349 | 0.828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.636 | 1.636 | 1.636 | 0 | 1.636 | 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 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.15 | 0.18 | 1.121 | 1.187 | 1.317 | 1.442 | 0.578 | 0.676 | 0.468 | 0.526 | 0.583 | 0.822 | 0.875 | 1.626 | 1.778 | 1.896 | 2.01 | 1.103 | 1.218 | 0.454 | 0.519 | 0.04 | 0 | 5.459 | 5.296 | 1.115 | 2.05 | 1.571 | 0.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.106 | 0.104 | 0.103 | 0.094 | 0.093 | 0.085 | 1.815 | 1.665 | 1.349 | 0.828 | 0.31 | 0.221 | 0.262 | 0.327 | 0.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.553 | 0.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.636 | 1.636 | 1.636 | 0 | 1.636 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 5.523 | 5.821 | 5.875 | 6.869 | 4.874 | 5.659 | 5.361 | 5.942 | 6.482 | 5.35 | 6.117 | 5.984 | 9.687 | 30.823 | 12.521 | 17.49 | 11.074 | 8.569 | 8.395 | 7.642 | 10.042 | 4.105 | 9.789 | 11.064 | 11.667 | 10.361 | 10.256 | 3.741 | 3.094 | 2.675 | 7.161 | 7.561 | 9.695 | 7.275 | 9.159 | 6.341 | 7.028 | 5.092 | 7.755 | 7.013 | 6.704 | 6.991 | 5.438 | 6.104 | 4.617 | 2.727 | 2.064 | 0.827 | 2.141 | 1.999 | 1.972 | 1.716 | 1.511 | 1.268 | 2.605 | 2.276 | 2.026 | 1.734 | 0.865 | 1.021 | 0.878 | 0.835 | 0.954 | 1.112 | 1.284 | 0.974 | 0.833 | 0.841 | 0.866 | 0.749 | 1.411 | 0.638 | 0.537 | 0.632 | 0.456 | 0.438 | 0.39 | 1.579 | 0.611 | 0.402 | 0.387 | 0.553 | 3.047 | 3.028 | 3 | 0.006 | 0 | 0 | 0 | 0.003 | 0.082 | 0.045 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.25 | 0.229 | 0.229 | 0.225 | 0.225 | 0.224 | 0.219 | 0.218 | 0.218 | 0.217 | 0.211 | 0.21 | 0.203 | 19.93 | 18.991 | 18.991 | 18.991 | 18.982 | 18.974 | 18.936 | 18.936 | 0.511 | 0.246 | 0.236 | 0.228 | 0.221 | 0.218 | 0.215 | 0.204 | 0.2 | 0.119 | 0.117 | 0.113 | 0.113 | 0.111 | 0.106 | 0.054 | 0.054 | 0.049 | 0.04 | 0.037 | 0.034 | 0.028 | 0.028 | 0.028 | 0.027 | 0.001 | 0.119 | 0.084 | 0.084 | 0.051 | 0.049 | 0.047 | 0.041 | 0.02 | 0.019 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.015 | 0.014 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.007 | 0.007 | 0.007 | 0.033 | 0.032 | 0.016 | 0.016 | 0.015 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 |
Retained Earnings
| -10.552 | -9.585 | -8.54 | -8.513 | -7.805 | -7.837 | -6.447 | -4.544 | -4.785 | -4.149 | -4.855 | -6.929 | -10.036 | -29.8 | -9.663 | -13.86 | -7.036 | -6.392 | -2.476 | 0.669 | -0.888 | -53.159 | -52.121 | -51.482 | -52.041 | -48.954 | -48.241 | -41.788 | -38.478 | -36.064 | -35.794 | -33.506 | -35.366 | -31.528 | -30.349 | -25.182 | -23.049 | -20.636 | -18.358 | -17.086 | -15.419 | -13.845 | -10.241 | -8.284 | -6.127 | -4.676 | -3.119 | -34.066 | -33.851 | -33.668 | -31.967 | -31.574 | -30.953 | -30.259 | -28.02 | -27.194 | -25.993 | -25.346 | -24.602 | -23.994 | -23.524 | -23.24 | -22.602 | -22.263 | -21.854 | -21.241 | -20.492 | -19.85 | -19.495 | -18.614 | -17.25 | -15.917 | -15.138 | -14.13 | -12.581 | -11.032 | -9.382 | -8.338 | -7.565 | -6.586 | -6.017 | -5.571 | -4.868 | -4.337 | -3.66 | -0.043 | -0.034 | -0.031 | -0.028 | -0.026 | -0.008 | -0.002 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0.513 | 0 | -0.413 | -0.365 | -0.322 | -0.282 | -0.245 | -0.221 | 0 | 0 | 0 | 0 | 1.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.173 | 0 | 0 | 0 | -0.156 | 0 | 0 | 0 | -0.413 | 0 | 0 | 0 | -0.395 | -0.353 | -0.353 | -0.353 | -0.353 | -0.313 | -0.313 | -0.313 | -0.313 | -0.272 | -0.272 | -0.272 | -0.272 | -0.25 | -0.25 | -0.25 | -0.25 | -0.24 | -0.227 | -0.208 | -0.188 | -0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 10.006 | 8.266 | 8.204 | 8.04 | 8.004 | 7.968 | 7.928 | 7.855 | 7.824 | 7.787 | 7.775 | 7.787 | 7.758 | -12.301 | -15.324 | -15.266 | -15.695 | -14.562 | -16.763 | 0 | 0 | 50.145 | 43.715 | 43.711 | 43.7 | 41.311 | 42.635 | 42.626 | 41.369 | 40.948 | 33.456 | 33.317 | 32.033 | 30.998 | 29.691 | 26.627 | 47.991 | 23.014 | 18.388 | 17.746 | 16.907 | 16.808 | 14.751 | 9.329 | 9.145 | 8.075 | 7.467 | 33.249 | 31.842 | 31.83 | 30.384 | 30.126 | 30.013 | 29.303 | 26.249 | 25.874 | 24.851 | 24.73 | 24.629 | 24.145 | 24.058 | 24.005 | 23.958 | 23.843 | 23.716 | 23.425 | 22.697 | 22.513 | 22.349 | 19.987 | 17.173 | 16.518 | 16.378 | 16.171 | 15.991 | 15.862 | 15.55 | 8.321 | 8.071 | 7.637 | 7.596 | 7.439 | 2.559 | 2.08 | 1.559 | 0.087 | 2.837 | 0.087 | 0.087 | 0.087 | 0.008 | 0.002 |
Total Shareholders Equity
| -0.296 | -1.09 | -0.107 | -0.248 | 0.424 | 0.355 | 1.7 | 3.529 | 3.257 | 3.855 | 3.131 | 1.068 | -2.075 | -22.684 | -5.996 | -10.548 | -4.105 | -2.294 | -0.547 | 2.138 | 0.299 | -2.501 | -8.158 | -7.534 | -8.111 | -5.877 | -5.386 | 1.053 | 3.096 | 5.085 | -2.217 | -0.07 | -3.219 | -0.416 | -0.545 | 1.552 | 1.947 | 2.433 | 0.08 | 0.702 | 1.526 | 2.999 | 4.539 | 1.073 | 3.046 | 3.426 | 4.351 | -0.698 | -2.009 | -1.838 | -1.705 | -1.4 | -0.941 | -0.915 | -1.927 | -1.32 | -1.127 | -0.6 | -0.37 | 0.167 | 0.55 | 0.781 | 1.372 | 1.596 | 1.877 | 2.199 | 2.22 | 2.678 | 2.869 | 1.387 | -0.39 | 0.611 | 1.25 | 2.05 | 3.42 | 4.839 | 6.178 | -0.26 | 0.513 | 1.058 | 1.611 | 1.9 | -2.481 | -2.41 | -2.086 | 0.045 | 0.055 | 0.057 | 0.06 | 0.062 | -0.008 | -0.002 |
Total Equity
| -0.296 | -1.09 | -0.107 | -0.248 | 0.424 | 0.355 | 1.7 | 3.529 | 3.257 | 3.855 | 3.131 | 1.068 | -2.075 | -22.684 | -5.996 | -10.548 | -4.105 | -2.294 | -0.547 | 2.138 | 0.299 | -2.501 | -8.158 | -7.534 | -8.111 | -5.877 | -5.386 | 1.053 | 3.096 | 5.085 | -2.217 | -0.07 | -3.219 | -0.416 | -0.545 | 1.552 | 1.947 | 2.433 | 0.08 | 0.702 | 1.526 | 2.999 | 4.539 | 1.073 | 3.046 | 3.426 | 4.351 | -0.698 | -2.009 | -1.838 | -1.705 | -1.4 | -0.941 | -0.915 | -1.927 | -1.32 | -1.127 | -0.6 | -0.37 | 0.167 | 0.55 | 0.781 | 1.372 | 1.596 | 1.877 | 2.199 | 2.22 | 2.678 | 2.869 | 1.387 | -0.39 | 0.611 | 1.25 | 2.05 | 3.42 | 4.839 | 6.178 | -0.26 | 0.513 | 1.058 | 1.611 | 1.9 | -2.481 | -2.41 | -2.086 | 0.045 | 0.055 | 0.057 | 0.06 | 0.062 | -0.008 | -0.002 |
Total Liabilities & Shareholders Equity
| 5.227 | 4.731 | 5.768 | 6.621 | 5.298 | 6.014 | 7.061 | 9.471 | 9.739 | 9.205 | 9.248 | 7.052 | 7.612 | 8.139 | 6.525 | 6.942 | 6.969 | 6.275 | 7.848 | 9.78 | 10.341 | 1.604 | 1.631 | 3.53 | 3.556 | 4.484 | 4.869 | 4.795 | 6.19 | 7.76 | 4.943 | 7.491 | 6.476 | 6.86 | 8.614 | 7.894 | 8.975 | 7.525 | 7.835 | 7.715 | 8.23 | 9.99 | 9.977 | 7.176 | 7.663 | 6.152 | 6.415 | 0.129 | 0.132 | 0.161 | 0.267 | 0.317 | 0.571 | 0.353 | 0.678 | 0.956 | 0.899 | 1.134 | 0.495 | 1.188 | 1.428 | 1.616 | 2.326 | 2.708 | 3.161 | 3.173 | 3.053 | 3.519 | 3.735 | 2.136 | 1.021 | 1.249 | 1.787 | 2.683 | 3.876 | 5.277 | 6.568 | 1.318 | 1.124 | 1.46 | 1.998 | 2.453 | 0.565 | 0.618 | 0.915 | 0.051 | 0.055 | 0.057 | 0.06 | 0.065 | 0 | 0 |