Dalrada Financial Corporation
OTC:DFCO
0.25 (USD) • At close November 17, 2023
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 Q1 | 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 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1994 Q4 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.534 | 0.598 | 0.336 | 0.813 | 1.289 | 1.11 | 0.936 | 0.772 | 0.547 | 0.181 | 0.092 | 0.11 | 0.265 | 0.187 | 0.139 | 0.075 | 0.104 | 0.111 | 0.013 | 0.001 | -0.005 | 0 | 2.023 | 3.306 | 3.26 | 0 | 0.801 | 0.447 | 0.171 | 0.295 | 0.1 | 0.056 | 0.228 | 0.199 | 0.068 | 0.485 | 1.223 | 0.131 | 0.177 | 0.022 | 0.043 | 0.087 | 0.159 | 0.036 | 0.035 | 0.275 | 0.397 | 0.345 | 0.291 | 0.701 | 0.1 | 0 | 0.1 | 0.4 | 0.2 | 1 | 3 | 1.8 | 3.1 | 3.6 | 4.4 | 1.9 | 0.1 | 0.1 | 0.3 | 0.1 | 0.2 | 0.4 | 0.5 | 0 | 0.3 | 0.2 | 0.4 | 0.7 | 1 | 1.1 | 3 | 0.2 | 2.8 | 1.3 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.534 | 0.598 | 0.336 | 0.813 | 1.289 | 1.11 | 0.936 | 0.772 | 0.547 | 0.181 | 0.092 | 0.11 | 0.265 | 0.187 | 0.139 | 0.075 | 0.104 | 0.111 | 0.013 | 0.001 | 0.005 | 0 | 2.023 | 3.306 | 3.26 | 0 | 0.801 | 0.447 | 0.171 | 0.295 | 0.1 | 0.056 | 0.228 | 0.199 | 0.068 | 0.485 | 1.223 | 0.131 | 0.177 | 0.022 | 0.043 | 0.087 | 0.159 | 0.036 | 0.035 | 0.275 | 0.397 | 0.345 | 0.291 | 0.701 | 0.1 | 0 | 0.1 | 0.4 | 0.2 | 1 | 3 | 1.8 | 3.1 | 3.6 | 4.4 | 1.9 | 0.1 | 0.1 | 0.3 | 0.1 | 0.2 | 0.4 | 0.5 | 0 | 0.3 | 0.2 | 0.4 | 0.7 | 1 | 1.1 | 3 | 0.2 | 2.8 | 1.3 |
Net Receivables
| 12.013 | 7.658 | 6.632 | 5.582 | 8.881 | 6.093 | 6.673 | 6.737 | 7.895 | 6.306 | 4.371 | 0.403 | 1.284 | 0.93 | 0.413 | 0.405 | 0.478 | 0.05 | 0.009 | 0.028 | 0 | 6.514 | 9.41 | 5.237 | 1.211 | 5.273 | 2.23 | 2.114 | 1.414 | 1.139 | 1.975 | 0.726 | 0.582 | 0.122 | 0.75 | 0.403 | 0.507 | 0.49 | 0.343 | 0.255 | 0.629 | 1.464 | 1.588 | 0.574 | 0.058 | 0.196 | 0.609 | 0.372 | 0.175 | 0.255 | 0.3 | 1.4 | 2 | 3.8 | 4.4 | 5.8 | 4.1 | 15.1 | 11.6 | 8.9 | 1.7 | 1.1 | 0.7 | 0.7 | 1.3 | 1.4 | 1.4 | 4.4 | 3.8 | 3.4 | 2.7 | 3.5 | 3 | 2.5 | 1.5 | 3.6 | 2.6 | 3 | 1 | 0.6 |
Inventory
| 2.753 | 2.57 | 2.265 | 2.079 | 2.321 | 2.51 | 1.647 | 1.625 | 1.157 | 1.377 | 1.113 | 0.842 | 0.592 | 0.629 | 0.692 | 0.65 | 0.239 | 0.134 | 0.017 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0.861 | 0.791 | 0 | 0 | 0.017 | 0 | 0 | 0.015 | 0.015 | 0.017 | 0.015 | 0.034 | 0.012 | 0.141 | 0.151 | 1.045 | 0.877 | 0.14 | 0.05 | 0.156 | 0.158 | 0.065 | 0.203 | 0.05 | 0.1 | 0.4 | 0.6 | 2.9 | 5.1 | 5.1 | 6.3 | 4 | 3.1 | 2.7 | 0.2 | 0.3 | 0.6 | 0.6 | 0.5 | 0.7 | 1.2 | 1.5 | 1 | 1.1 | 0.5 | 0.5 | 0.3 | 0.6 | 0.9 | 2 | 2.6 | 2.4 | 1.1 | 0.7 |
Other Current Assets
| 0.583 | 0.669 | 0.966 | 1.343 | 0.338 | 0.628 | 1.178 | 0.43 | 0.162 | 0.255 | 0.312 | 0.285 | 0.231 | 0.157 | 0.129 | 0.121 | 0.11 | 0.018 | 0.01 | 0 | 0 | 1.478 | 2.096 | 3.065 | 3.4 | 5.665 | 3.3 | 2.598 | 2.17 | 0.761 | 0.469 | 0.645 | 0.444 | 0.033 | 0.053 | 0.176 | 0.02 | 0.139 | 0.021 | 0.046 | 0.033 | 0.168 | 0.311 | 0.273 | 0.259 | 0.376 | 0.37 | 0.281 | 0.333 | 0.231 | -0.1 | 0.4 | 0.5 | 1.3 | 1.4 | 1.9 | 1.4 | 2.1 | 1.2 | 0.8 | 0.1 | 0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.8 | 0.7 | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 1.2 | 0.4 | 0.1 | 0 | 0.2 |
Total Current Assets
| 15.883 | 11.495 | 10.199 | 9.817 | 12.829 | 10.34 | 10.434 | 9.564 | 9.761 | 8.119 | 5.888 | 1.641 | 2.372 | 1.903 | 1.373 | 1.252 | 0.931 | 0.314 | 0.044 | 0.048 | 0.005 | 7.992 | 13.529 | 11.608 | 7.871 | 10.938 | 6.331 | 5.159 | 3.755 | 2.195 | 2.561 | 1.427 | 1.254 | 0.369 | 0.886 | 1.081 | 1.765 | 0.794 | 0.553 | 0.464 | 0.856 | 2.764 | 2.935 | 1.023 | 0.402 | 1.003 | 1.534 | 1.063 | 1.002 | 1.237 | 0.4 | 2.2 | 3.2 | 8.4 | 11.1 | 13.8 | 14.8 | 23 | 19 | 16 | 6.4 | 3.3 | 1.7 | 1.7 | 2.4 | 2.5 | 3 | 7.1 | 6 | 5.3 | 4.1 | 4.8 | 4.3 | 4.4 | 4.1 | 7.9 | 8.6 | 5.7 | 4.9 | 2.8 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5.756 | 6.298 | 6.485 | 6.475 | 6.503 | 5.494 | 5.537 | 3.829 | 2.139 | 1.791 | 1.28 | 1.662 | 1.304 | 1.323 | 1.351 | 1.359 | 0.376 | 0.245 | 0.008 | 0.006 | 0 | 0.615 | 0.714 | 0.726 | 0.355 | 0.341 | 0.261 | 0.244 | 0.258 | 0.267 | 0.274 | 0.151 | 0.16 | 0.176 | 0.259 | 0.249 | 0.15 | 0.181 | 0.109 | 0.183 | 0.212 | 0.177 | 0.206 | 0.152 | 0.241 | 0.623 | 0.706 | 0.514 | 0.531 | 0.615 | 0.8 | 0.9 | 1 | 1.2 | 1.3 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 0.4 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 |
Goodwill
| 3.803 | 3.803 | 3.803 | 3.803 | 4.253 | 4.253 | 4.253 | 4.253 | 0.795 | 0.795 | 0.736 | 0.736 | 1.43 | 0.143 | 0.143 | 0.143 | 0.143 | 0.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.561 | 3.655 | 3.749 | 3.858 | 3.92 | 3.74 | 3.53 | 3.525 | 0.817 | 0.735 | 0.742 | 0.664 | 1.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.513 | 0.852 | 0.917 | 0.586 | 0.048 | 0.054 | 0.06 | 0.066 | 1.348 | 2.07 | 1.408 | 1.438 | 1.468 | 4.32 | 4.35 | 4.38 | 6.209 | 0 | 0 | 0 | 1.823 | 1.823 | 0.569 | 0.569 | 0.674 | 0.686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.4 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 7.364 | 7.458 | 7.552 | 7.661 | 8.174 | 7.994 | 7.783 | 7.778 | 1.612 | 1.53 | 1.479 | 1.401 | 1.43 | 0.143 | 0.143 | 0.143 | 0.143 | 0.143 | 0 | 0 | 0 | 0.513 | 0.852 | 0.917 | 0.586 | 0.048 | 0.054 | 0.06 | 0.066 | 1.348 | 2.07 | 1.408 | 1.438 | 1.468 | 4.32 | 4.35 | 4.38 | 6.209 | 0 | 0 | 0 | 1.823 | 1.823 | 0.569 | 0.569 | 0.674 | 0.686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.4 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 1.176 | 1.185 | 1.216 | 1.225 | 1.233 | 1.242 | 1.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.176 | -1.185 | -1.216 | -1.225 | -1.233 | -1.242 | -1.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.167 | 1.176 | 1.185 | -14.136 | -14.677 | -13.487 | -13.32 | 1.251 | 0 | 0 | 0 | 0 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | -0.005 | 0.311 | 6.741 | 6.39 | 5.886 | 1.984 | 2.144 | 2.618 | 2.636 | 0 | 0 | 0.021 | 0 | 0 | 1.142 | 1.261 | 1.3 | 0.527 | 0.239 | 0.112 | 0.112 | 0.016 | 0.197 | 0 | 0 | 0 | 0 | 0.07 | 0.15 | 0.156 | 2.7 | 3.1 | 3.1 | 8 | 6.6 | 5.4 | 4.7 | 4.1 | 3 | 1.5 | 0 | 0.2 | 1.5 | 1.6 | 1.7 | 1.8 | 2.5 | 3.7 | 3.1 | 2.8 | 3.4 | 0.9 | 0.9 | 0.7 | 0.6 | 1.1 | 1.1 | 0 | 0 | 0 |
Total Non-Current Assets
| 14.286 | 14.931 | 15.222 | 15.352 | 15.901 | 14.721 | 14.562 | 12.859 | 3.752 | 3.321 | 2.759 | 3.063 | 2.763 | 1.497 | 1.524 | 1.532 | 0.519 | 0.388 | 0.008 | 0.006 | -0.005 | 1.439 | 8.307 | 8.033 | 6.827 | 2.373 | 2.459 | 2.922 | 2.96 | 1.615 | 2.344 | 1.58 | 1.598 | 1.644 | 5.721 | 5.86 | 5.83 | 6.917 | 0.348 | 0.295 | 0.324 | 2.016 | 2.226 | 0.721 | 0.81 | 1.297 | 1.392 | 0.584 | 0.681 | 0.771 | 3.5 | 4 | 4.1 | 9.2 | 7.9 | 6.8 | 6.2 | 6.1 | 4.9 | 3.9 | 0.4 | 0.4 | 1.7 | 1.8 | 1.8 | 2 | 2.7 | 4 | 3.4 | 3.1 | 3.8 | 1.4 | 1.4 | 1.1 | 1 | 1.5 | 1.4 | 0.2 | 0.3 | 0.3 |
Total Assets
| 30.169 | 26.426 | 25.421 | 25.169 | 28.73 | 25.061 | 24.996 | 22.422 | 13.512 | 11.44 | 8.646 | 4.703 | 5.136 | 3.399 | 2.898 | 2.784 | 1.451 | 0.702 | 0.051 | 0.053 | 0 | 9.431 | 21.836 | 19.641 | 14.698 | 13.311 | 8.79 | 8.081 | 6.715 | 3.81 | 4.905 | 3.007 | 2.852 | 2.013 | 6.607 | 6.941 | 7.595 | 7.711 | 0.901 | 0.759 | 1.18 | 4.78 | 5.161 | 1.744 | 1.212 | 2.3 | 2.926 | 1.647 | 1.683 | 2.008 | 3.9 | 6.2 | 7.3 | 17.6 | 19 | 20.6 | 21 | 29.1 | 23.9 | 19.9 | 6.8 | 3.7 | 3.4 | 3.5 | 4.2 | 4.5 | 5.7 | 11.1 | 9.4 | 8.4 | 7.9 | 6.2 | 5.7 | 5.5 | 5.1 | 9.4 | 10 | 5.9 | 5.2 | 3.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 5.946 | 5.554 | 5.594 | 5.727 | 4.598 | 2.552 | 0.058 | 0.276 | 0.181 | 1.895 | 1.226 | 1.325 | 0.963 | 1.262 | 1.402 | 0.854 | 0.259 | 0.175 | 0.624 | 0.505 | 0 | 2.848 | 1.62 | 1.338 | 1.736 | 1.849 | 2.054 | 1.68 | 1.31 | 0.805 | 1.857 | 1.339 | 1.35 | 4.831 | 3.779 | 3.696 | 3.647 | 7.771 | 6.704 | 7.583 | 7.343 | 6.407 | 6.325 | 5.498 | 6.45 | 6.539 | 6.887 | 5.351 | 5.378 | 3.859 | 4.2 | 5.4 | 5.5 | 2.5 | 5.7 | 6 | 5 | 4.9 | 2.8 | 2.1 | 1.4 | 1.6 | 1.7 | 1.6 | 1.7 | 1.8 | 2.9 | 2.9 | 1.7 | 2.1 | 1.4 | 1.2 | 0.9 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 6.186 | 1.733 | 1.732 | 1.871 | 18.861 | 18.736 | 14.669 | 12.239 | 7.1 | 4.791 | 0.663 | 13.036 | 9.955 | 7.33 | 5.762 | 5.248 | 4.472 | 3.837 | 2.486 | 2.18 | 0 | 2.769 | 2.608 | 5.244 | 5.156 | 2.162 | 6.346 | 9.161 | 10.354 | 6.361 | 7.432 | 6.179 | 5.836 | 5.618 | 7.103 | 7.599 | 7.186 | 7.768 | 7.234 | 7.239 | 6.894 | 8.28 | 9.819 | 8.624 | 7.697 | 7.003 | 7.428 | 8.278 | 8.328 | 9.347 | 10.3 | 11.5 | 11.5 | 8.5 | 11.2 | 10.6 | 8.1 | 5.3 | 3.2 | 1.9 | 0.3 | 0.8 | 0.8 | 0.9 | 1 | 0.7 | 0 | 0.2 | 0.4 | 0.4 | 0.4 | 0.1 | 0.1 | 0.4 | 1 | 4.4 | 0.8 | 0.3 | 0 | 0.7 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 2.038 | 2.056 | 2.026 | 2.003 | 1.977 | 1.953 | 10.884 | 10.756 | 10.637 | 10.519 | 10.268 | 10.096 | 11.175 | 10.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.471 | 0.939 | 0.805 | 1.337 | 1.973 | 1.53 | 0.696 | 0.721 | 0.661 | 0.657 | 0.47 | 0.22 | 0.02 | 0.126 | 10.637 | 0.176 | 0.181 | 0.183 | 11.175 | 0 | 0 | 7.31 | 24.401 | 19.394 | 14.306 | 12.727 | 11.073 | 11.123 | 10.096 | 10.419 | 9.603 | 10.404 | 10.853 | 7.315 | 0 | 0 | 12.587 | 9.358 | 6.635 | 6.367 | 6.036 | 5.525 | 5.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| -5.228 | 10.98 | 6.59 | 1.084 | 5.303 | 4.493 | 6.442 | 8.451 | 5.7 | 3.344 | 3.338 | 0.731 | 11.952 | 12.21 | 0.305 | 10.751 | 0.497 | 0.518 | 0.024 | 0.024 | 0 | 21.489 | 37.813 | 34.391 | 25.895 | 25.986 | 21.218 | 21.281 | 18.871 | 17.142 | 16.196 | 16.426 | 16.004 | 12.563 | 20.648 | 19.925 | 19.378 | 12.472 | 8.651 | 7.93 | 7.37 | 6.458 | 6.49 | 4.914 | 3.175 | 1.863 | 1.581 | 2.584 | 1.828 | 1.088 | 2.9 | 2.4 | 2.7 | 1.8 | 1.3 | 0 | 1.4 | 0.8 | 1.1 | 1 | 0.7 | 1 | 1.3 | 0.7 | 0.3 | 0.7 | 1.3 | 0.8 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.6 | 1.9 | 2.3 | 2 | 1.1 | 0.5 | 0.7 |
Total Current Liabilities
| 10.555 | 14.176 | 11.942 | 10.019 | 28.941 | 27.791 | 37.932 | 20.417 | 13.574 | 10.687 | 5.46 | 17.264 | 22.321 | 19.867 | 18.107 | 17.029 | 15.727 | 14.493 | 14.308 | 13.689 | 0 | 27.106 | 42.041 | 40.973 | 32.787 | 29.997 | 29.618 | 32.122 | 30.535 | 24.308 | 25.485 | 23.944 | 23.19 | 23.012 | 31.53 | 31.22 | 30.211 | 28.011 | 22.589 | 22.752 | 21.607 | 21.145 | 22.634 | 19.036 | 17.322 | 15.405 | 15.896 | 16.213 | 15.534 | 14.294 | 17.4 | 19.3 | 19.7 | 12.8 | 18.2 | 16.6 | 14.5 | 11 | 7.1 | 5 | 2.4 | 3.4 | 3.8 | 3.2 | 3 | 3.2 | 4.2 | 3.9 | 2.8 | 3.2 | 2.6 | 2 | 1.7 | 1.7 | 2.9 | 6.7 | 2.8 | 1.4 | 0.5 | 1.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2.919 | 10.745 | 8.808 | 6.563 | 17.653 | 12.438 | 12.962 | 11.968 | 10.856 | 10.569 | 10.167 | 0.935 | 1.023 | 0.78 | 0.825 | 0.893 | 0.064 | 0.123 | 0 | 0 | 0 | 15.454 | 4.723 | 3.394 | 3.531 | 2.155 | 0.614 | 0.88 | 0.875 | 0.707 | 0.692 | 0.671 | 0.587 | 1.025 | 0.933 | 0.927 | 1.364 | 0.702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.85 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 2.5 | 2.4 | 1.8 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0 | 3.5 | 0 | 1.3 | 1.2 | 1.2 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 3.6 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 7.872 | 4.436 | 3.995 | 4.334 | 4.841 | 4.822 | 4.439 | 4.991 | 0 | 0 | 0 | -0.089 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -0.1 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.5 | 0 | -1.3 | -1.2 | -1.2 | -0.5 | -0.5 | 0 | 0 | 0 | -0.1 | 0 | -3.6 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 10.791 | 15.182 | 12.804 | 10.897 | 22.494 | 16.782 | 3.373 | 16.959 | 10.856 | 10.569 | 10.167 | 0.846 | 1.023 | 0.78 | 0.825 | 0.893 | 0.064 | 0.123 | 13.644 | 0 | 0 | 15.454 | 4.723 | 3.394 | 3.531 | 2.155 | 0.614 | 0.88 | 0.875 | 0.707 | 0.692 | 0.671 | 0.587 | 1.025 | 0.933 | 0.927 | 1.364 | 0.702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.85 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 2.1 | 2.5 | 2.3 | 1.9 | 0.2 | 0.1 | -0.1 | 0 | 0 | 0 | 0 | 3.5 | 0 | 1.3 | 1.2 | 1.2 | 0.5 | 0.5 | 0 | 0 | 0 | 0.1 | 0 | 3.6 | 0 | 0 | 0 |
Total Liabilities
| 21.346 | 29.358 | 24.746 | 20.916 | 51.435 | 44.572 | 41.305 | 37.376 | 24.429 | 21.256 | 15.627 | 18.11 | 23.345 | 20.647 | 18.931 | 17.922 | 15.791 | 14.493 | 14.308 | 13.689 | 0 | 42.56 | 46.764 | 44.367 | 36.318 | 32.152 | 30.232 | 33.002 | 31.41 | 25.015 | 26.177 | 24.615 | 23.777 | 24.037 | 32.463 | 32.147 | 31.575 | 28.713 | 22.589 | 22.752 | 21.607 | 21.145 | 22.634 | 19.036 | 17.322 | 15.405 | 16.746 | 16.213 | 15.534 | 14.294 | 17.5 | 19.2 | 19.7 | 14.9 | 20.7 | 18.9 | 16.4 | 11.2 | 7.2 | 4.9 | 2.4 | 3.4 | 3.8 | 3.2 | 6.5 | 3.2 | 5.6 | 5.2 | 4 | 3.7 | 3.2 | 2 | 1.7 | 1.7 | 6.9 | 6.7 | 11.6 | 1.4 | 0.5 | 1.4 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.4 | 4.6 | 6.9 | 2.2 | 0.4 | 0.4 | 2.8 | 0.4 | 5.3 | 5.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.481 | 0.471 | 0.6 | 0.636 | 0.749 | 0.859 | 1.119 | 1.428 | 0.697 | 0.781 | 0.953 | 0.971 | 0.366 | 0.342 | 0.342 | 0.342 | 0.32 | 0.272 | 0.241 | 0.241 | 0 | 0.026 | 0.025 | 0.025 | 0.025 | 4.665 | 3.958 | 3.789 | 3.676 | 3.412 | 3.412 | 3.012 | 2.762 | 1.975 | 1.588 | 1.327 | 0.906 | 0.738 | 0.592 | 0.153 | 0.11 | 1.572 | 1.133 | 0.865 | 0.864 | 0.773 | 0.592 | 0.528 | 0.507 | 0.472 | 0.4 | 0.2 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -154.834 | -151.951 | -146.545 | -141.729 | -133.493 | -129.467 | -125.054 | -121.436 | -116.412 | -112.989 | -109.604 | -107.338 | -112.009 | -109.544 | -108.344 | -107.43 | -106.424 | -105.396 | -105.584 | -104.963 | 0 | -122.412 | -113.242 | -112.563 | -109.271 | -106.457 | -108.736 | -112.155 | -111.895 | -108.335 | -108.402 | -108.595 | -107.677 | -107.927 | -112.562 | -110.132 | -107.779 | -103.444 | -103.628 | -102.976 | -100.924 | -91.915 | -91.104 | -88.492 | -87.236 | -79.342 | -77.276 | -75.692 | -73.314 | -68.449 | -66.1 | -62.9 | -59.1 | -40.9 | -38.6 | -35.2 | -34 | -20.9 | -22 | -22.3 | -24 | -24.1 | -22.1 | -21.3 | -20.4 | -19.8 | -18.2 | -11.2 | -10.7 | -10.8 | -10.6 | -10.9 | -11.2 | -11.4 | -11.5 | -6.1 | -5.2 | -4.2 | -3.8 | -3 |
Accumulated Other Comprehensive Income/Loss
| 0.144 | 0.124 | 0.034 | -0.051 | -0.021 | -0.021 | 0.013 | -0.051 | 0.067 | 0.072 | 0.072 | 0.032 | 0.001 | 0.016 | 0.006 | -0.008 | 0.002 | 0.002 | 0 | 0 | -14.04 | -0.132 | 0.305 | 0.268 | 0.23 | 0.192 | 0.475 | 0.472 | 0.475 | 0.475 | 0.475 | 0.475 | 0.475 | 0.475 | 0.475 | 0.475 | 0.475 | 0.489 | 0.475 | 0.475 | 0.475 | 0.436 | 0.436 | 0.436 | 0.37 | -0.105 | -0.105 | -0.105 | -0.105 | -0.105 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | -0.1 | 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
| 162.969 | 148.593 | 146.464 | 145.445 | 109.54 | 109.121 | 108.121 | 105.694 | 104.192 | 101.945 | 101.386 | 94.169 | 93.405 | 91.905 | 91.905 | 91.905 | 91.71 | 91.33 | 91.086 | 91.086 | 0 | 88.969 | 87.014 | 86.976 | 86.976 | 82.083 | 82.441 | 82.553 | 82.629 | 82.823 | 82.823 | 83.08 | 83.095 | 83.033 | 83.302 | 81.783 | 81.077 | 80.609 | 80.453 | 79.935 | 79.492 | 73.122 | 71.642 | 69.479 | 69.472 | 65.149 | 62.549 | 60.283 | 58.641 | 55.376 | 51.8 | 45.2 | 39.8 | 41.4 | 36.5 | 36.5 | 35.8 | 38.4 | 33.4 | 31.9 | 28.4 | 24.4 | 21.7 | 21.6 | 18.1 | 21.1 | 18.3 | 17.1 | 16.1 | 15.5 | 15.3 | 15.2 | 15.2 | 15.2 | 9.7 | 4.7 | 3.6 | 2.9 | 2.4 | 2.8 |
Total Shareholders Equity
| 8.76 | -3.02 | 0.553 | 4.109 | -23.542 | -20.369 | -17.235 | -15.432 | -12.144 | -10.621 | -8.342 | -13.369 | -18.237 | -17.28 | -16.09 | -15.19 | -14.392 | -13.792 | -14.256 | -13.636 | -14.04 | -33.129 | -25.478 | -24.874 | -21.62 | -19.097 | -21.442 | -24.921 | -24.695 | -21.205 | -21.272 | -21.608 | -20.925 | -22.024 | -26.777 | -26.127 | -24.901 | -21.188 | -21.688 | -21.993 | -20.427 | -16.365 | -17.473 | -17.292 | -16.11 | -13.105 | -13.82 | -14.566 | -13.851 | -12.286 | -13.6 | -13 | -12.4 | 2.7 | -1.7 | 1.7 | 4.6 | 17.9 | 16.7 | 15 | 4.4 | 0.3 | -0.4 | 0.3 | -2.3 | 1.3 | 0.1 | 5.9 | 5.4 | 4.7 | 4.7 | 4.3 | 4 | 3.8 | -1.8 | -1.4 | -1.6 | -1.3 | -1.4 | -0.2 |
Total Equity
| 8.823 | -2.932 | 0.675 | 4.253 | -22.705 | -19.511 | -16.308 | -14.953 | -10.917 | -9.816 | -6.98 | -13.407 | -18.209 | -17.248 | -16.034 | -15.138 | -14.34 | -13.792 | -14.256 | -13.636 | -14.04 | -33.129 | -24.928 | -24.726 | -21.62 | -18.841 | -21.442 | -24.921 | -24.695 | -21.205 | -21.272 | -21.608 | -20.925 | -22.024 | -25.856 | -25.206 | -23.98 | -21.002 | -21.688 | -21.993 | -20.427 | -16.365 | -17.473 | -17.292 | -16.11 | -13.105 | -13.82 | -14.566 | -13.851 | -12.286 | -13.6 | -13 | -12.4 | 2.7 | -1.7 | 1.7 | 4.6 | 17.9 | 16.7 | 15 | 4.4 | 0.3 | -0.4 | 0.3 | -2.3 | 1.3 | 0.1 | 5.9 | 5.4 | 4.7 | 4.7 | 4.3 | 4 | 3.8 | -1.8 | -1.4 | -1.6 | -1.3 | -1.4 | -0.2 |
Total Liabilities & Shareholders Equity
| 30.169 | 26.426 | 25.421 | 25.169 | 28.73 | 25.061 | 24.996 | 22.422 | 13.512 | 11.44 | 8.646 | 4.703 | 5.136 | 3.399 | 2.898 | 2.784 | 1.451 | 0.702 | 0.051 | 0.053 | -14.04 | 9.431 | 21.836 | 19.641 | 14.698 | 13.311 | 8.79 | 8.081 | 6.715 | 3.81 | 4.905 | 3.007 | 2.852 | 2.013 | 6.607 | 6.941 | 7.595 | 7.711 | 0.901 | 0.759 | 1.18 | 4.78 | 5.161 | 1.744 | 1.212 | 2.3 | 2.926 | 1.647 | 1.683 | 2.008 | 3.9 | 6.2 | 7.3 | 17.6 | 19 | 20.6 | 21 | 29.1 | 23.9 | 19.9 | 6.8 | 3.7 | 3.4 | 3.5 | 4.2 | 4.5 | 5.7 | 11.1 | 9.4 | 8.4 | 7.9 | 6.2 | 5.7 | 5.5 | 5.1 | 9.4 | 10 | 5.9 | 5.2 | 3.1 |