
Endurance Gold Corporation
TSXV:EDG.V
0.13 (CAD) • At close March 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.423 | 3.832 | 4.923 | 1.357 | 0.402 | 0.877 | 1.137 | 2.1 | 1.862 | 0.748 | 1.884 | 3.098 | 0.514 | 1.117 | 1.528 | 2.174 | 0.505 | 0.656 | 0.828 | 0.898 | 0.052 | 0.122 | 0.177 | 0.209 | 0.281 | 0.445 | 0.564 | 0.01 | 0.019 | 0.066 | 0.271 | 0.04 | 0.068 | 0.199 | 0.094 | 0.12 | 0.185 | 0.178 | 0.218 | 0.062 | 0.058 | 0.042 | 0.454 | 0.369 | 0.233 | 0.525 | 0.445 | 0.337 | 0.553 | 0.653 | 0.875 | 0.302 | 0.37 | 0.587 | 0.801 | 0.974 | 0.535 | 0.757 | 1.025 | 1.112 | 0.405 | 0.632 | 0.235 | 0.374 | 0.089 | 0.18 | 0.434 | 0.833 | 0.98 | 1.245 | 1.744 | 2.022 | 0.22 | 0.497 | 0.812 | 0.848 | 0.949 | 1.338 | 0.006 | 0.063 |
Short Term Investments
| 1.013 | 0.656 | 0.52 | 0.646 | 0.401 | 0.645 | 0.933 | 1.195 | 1.059 | 0.931 | 1.325 | 1.988 | 2.243 | 2.371 | 2.244 | 2.242 | 3.934 | 1.87 | 1.873 | 1.904 | 3.183 | 2.377 | 2.958 | 3.313 | 3.201 | 3.582 | 3.22 | 5.196 | 7.908 | 6.291 | 4.571 | 6.538 | 6.79 | 0.283 | 0.281 | 0.282 | 0.298 | 0.003 | 0.006 | 0.006 | 0.008 | 0.01 | 0.01 | 0.013 | 0.01 | 0.011 | 0.011 | 0.013 | 0.019 | 0.022 | 0.016 | 0.027 | 0.019 | 0.029 | 0.034 | 0.067 | 0.115 | 0.052 | 0.054 | 0.048 | 0.074 | 0.056 | 0.072 | 0.056 | 0.034 | 0.065 | 0.124 | 0.205 | 0.197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2.436 | 4.488 | 5.444 | 2.004 | 0.803 | 1.522 | 2.07 | 3.295 | 2.921 | 1.679 | 3.209 | 5.085 | 2.757 | 3.488 | 3.772 | 4.416 | 4.439 | 2.526 | 2.701 | 2.802 | 3.236 | 2.499 | 3.136 | 3.522 | 3.482 | 4.027 | 3.784 | 5.206 | 7.926 | 6.356 | 4.843 | 6.578 | 6.858 | 0.482 | 0.375 | 0.402 | 0.483 | 0.181 | 0.225 | 0.069 | 0.066 | 0.052 | 0.463 | 0.381 | 0.243 | 0.536 | 0.456 | 0.35 | 0.573 | 0.675 | 0.891 | 0.329 | 0.389 | 0.616 | 0.834 | 1.041 | 0.65 | 0.809 | 1.079 | 1.16 | 0.479 | 0.688 | 0.308 | 0.431 | 0.124 | 0.245 | 0.558 | 1.038 | 1.177 | 1.245 | 1.744 | 2.022 | 0.22 | 0.497 | 0.812 | 0.848 | 0.949 | 1.338 | 0.006 | 0.063 |
Net Receivables
| 1.775 | 0.812 | 0.686 | 0.666 | 1.743 | 1.059 | 1.077 | 1.089 | 1.73 | 0.677 | 0.636 | 0.588 | 0.613 | 0.221 | 0.221 | 0.224 | 0.218 | 0.016 | 0.018 | 0.008 | 0.004 | 0.003 | 0.004 | 0.005 | 0.004 | 0.005 | 0.008 | 0.003 | 0.008 | 0.003 | 0.003 | 0.002 | 0.2 | 0.188 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.012 | 0.011 | 0.014 | 0.014 | 0.016 | 0.064 | 0.043 | 0.02 | 0.028 | 0.019 | 0.025 | 0.012 | 0.013 | 0.017 | 0.005 | 0.004 | 0.005 | 0.005 | 0.009 | 0.023 | 0.029 | 0.046 | 0.057 | 0.029 | 0.013 | 0.017 | 0.016 | 0.03 | 0.025 | 0.033 | 0.015 | 0.044 | 0.035 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 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
| 0.024 | 0.018 | 0.034 | 0.02 | 0.006 | 0.32 | 0.319 | 0.019 | 0.006 | 0.014 | 0.318 | 0.046 | 0.01 | 0.02 | 0.012 | 0.028 | 0.012 | 0.013 | 0.006 | 0.01 | 0.013 | 0.01 | 0.005 | 0.009 | 0.012 | 0.009 | 0.005 | 0.009 | 0.012 | 0.009 | 0.004 | 0.008 | 0.011 | 0.01 | 0.006 | 0.007 | 0.01 | 0.009 | 0.004 | 0.008 | 0.056 | 0.012 | 0.008 | 0.016 | 0.024 | 0.016 | 0.008 | 0.012 | 0.017 | 0.025 | 0.008 | 0.013 | 0.016 | 0.161 | 0.009 | 0.013 | 0.012 | 0.061 | 0.005 | 0.011 | 0.015 | 0.047 | 0.006 | 0.008 | 0.012 | 0.009 | 0.006 | 0.013 | 0.023 | 0.03 | 0.053 | 0.021 | 0.02 | 0.03 | 0.028 | 0.022 | 0.024 | 0.033 | 0.002 | 0 |
Total Current Assets
| 4.235 | 5.318 | 6.163 | 2.689 | 2.574 | 2.901 | 3.466 | 4.403 | 4.677 | 2.37 | 4.162 | 5.719 | 3.396 | 3.73 | 4.005 | 4.668 | 4.68 | 2.554 | 2.724 | 2.82 | 3.253 | 2.512 | 3.145 | 3.535 | 3.498 | 4.041 | 3.797 | 5.218 | 7.946 | 6.369 | 4.85 | 6.588 | 7.069 | 0.679 | 0.384 | 0.412 | 0.498 | 0.194 | 0.233 | 0.079 | 0.122 | 0.08 | 0.505 | 0.413 | 0.267 | 0.559 | 0.469 | 0.373 | 0.6 | 0.714 | 0.913 | 0.358 | 0.469 | 0.82 | 0.863 | 1.082 | 0.682 | 0.895 | 1.096 | 1.184 | 0.511 | 0.74 | 0.318 | 0.444 | 0.141 | 0.264 | 0.588 | 1.081 | 1.246 | 1.332 | 1.826 | 2.057 | 0.257 | 0.542 | 0.87 | 0.895 | 1.005 | 1.386 | 0.053 | 0.098 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.011 | 11.486 | 0.015 | 0.015 | 0.015 | 9.213 | 8.533 | 7.41 | 7.28 | 7.159 | 5.353 | 4.233 | 4.169 | 3.908 | 3.278 | 2.677 | 2.594 | 2.185 | 1.903 | 1.813 | 1.772 | 1.653 | 1.624 | 1.599 | 1.588 | 1.468 | 1.344 | 1.304 | 1.246 | 1.165 | 1.018 | 0.84 | 0.834 | 4.397 | 3.948 | 3.94 | 3.909 | 4.512 | 4.464 | 4.368 | 4.303 | 4.266 | 3.815 | 3.334 | 3.183 | 2.942 | 2.834 | 2.781 | 2.445 | 2.385 | 2.338 | 2.344 | 2.334 | 2.675 | 2.294 | 2.294 | 2.198 | 2.073 | 1.927 | 1.915 | 1.905 | 1.775 | 1.687 | 1.634 | 1.561 | 2.238 | 3.157 | 2.838 | 2.754 | 2.506 | 2.027 | 1.904 | 2.072 | 1.898 | 1.614 | 1.385 | 1.229 | 0.883 | 0.61 | 0.596 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.13 | 0 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0 | 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 |
Other Non-Current Assets
| 12.511 | 0.13 | 9.858 | 9.611 | 9.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.178 | 0.179 | 0.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.007 | 0.007 | 0.007 | 0.007 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.017 | 0.017 | 0.219 | 0.239 | 0.22 | 0.012 | 0.009 | 0.009 | 0.006 | 0.004 | 0 | 0.131 | 0.065 |
Total Non-Current Assets
| 12.652 | 11.616 | 10.003 | 9.756 | 9.684 | 9.343 | 8.663 | 7.54 | 7.317 | 7.196 | 5.39 | 4.27 | 4.206 | 3.945 | 3.315 | 2.692 | 2.609 | 2.185 | 1.903 | 1.813 | 1.772 | 1.653 | 1.624 | 1.599 | 1.588 | 1.468 | 1.344 | 1.304 | 1.246 | 1.165 | 1.018 | 0.84 | 0.834 | 4.397 | 4.125 | 4.118 | 4.1 | 4.512 | 4.464 | 4.368 | 4.303 | 4.266 | 3.815 | 3.334 | 3.183 | 2.942 | 2.834 | 2.781 | 2.445 | 2.385 | 2.338 | 2.344 | 2.334 | 2.678 | 2.298 | 2.297 | 2.201 | 2.079 | 1.934 | 1.922 | 1.912 | 1.797 | 1.709 | 1.656 | 1.583 | 2.26 | 3.178 | 2.855 | 2.77 | 2.725 | 2.266 | 2.124 | 2.084 | 1.907 | 1.622 | 1.391 | 1.233 | 0.883 | 0.741 | 0.661 |
Total Assets
| 16.887 | 16.933 | 16.167 | 12.445 | 12.258 | 12.245 | 12.129 | 11.943 | 11.994 | 9.566 | 9.553 | 9.989 | 7.602 | 7.675 | 7.321 | 7.36 | 7.289 | 4.739 | 4.628 | 4.633 | 5.025 | 4.165 | 4.768 | 5.134 | 5.087 | 5.509 | 5.14 | 6.522 | 9.192 | 7.533 | 5.868 | 7.428 | 7.902 | 5.076 | 4.509 | 4.531 | 4.598 | 4.706 | 4.697 | 4.446 | 4.425 | 4.347 | 4.321 | 3.746 | 3.449 | 3.5 | 3.303 | 3.154 | 3.046 | 3.099 | 3.251 | 2.702 | 2.803 | 3.498 | 3.161 | 3.38 | 2.883 | 2.974 | 3.03 | 3.106 | 2.422 | 2.537 | 2.027 | 2.1 | 1.723 | 2.523 | 3.766 | 3.935 | 4.016 | 4.057 | 4.092 | 4.181 | 2.341 | 2.449 | 2.492 | 2.286 | 2.238 | 2.268 | 0.794 | 0.759 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0.081 | 0 | 0.257 | 0 | 0 | 0 | 0.153 | 0 | 0 | 0 | 0.289 | 0 | 0 | 0 | 0.167 | 0 | 0 | 0 | 0.158 | 0 | 0 | 0 | 0.072 | 0 | 0.01 | 0 | 0.104 | 0 | 0 | 0 | 0.163 | 0 | 0 | 0.016 | 0.1 | 0.05 | 0.033 | 0.088 | 0.038 | 0 | 0 | 0.075 | 0.049 | 0.031 | 0 | 0 | 0.037 | 0 | 0 | 0 | 0.075 | 0.099 | 0.053 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.117 | 0.133 | 0.13 | 0.079 | 0.04 | 0.091 | 0.053 | 0.07 | 0.09 | 0.127 | 0.021 | 0.009 | 0.144 | 0.031 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.152 | 0.956 | 0.125 | 0.284 | 0.024 | 0.311 | 0.673 | 0.147 | 0.019 | 0.588 | 0.381 | 0.075 | 0.016 | 0.36 | 0.055 | 0.104 | 0.016 | 0.328 | 0.187 | 0.13 | 0.017 | 0.118 | 0.102 | 0.078 | 0.017 | 0.078 | 0.027 | 0.131 | 0.017 | 0.263 | 0.296 | 0.206 | 0.017 | 0.369 | 0.152 | 0.103 | 0.017 | 0.09 | 0.066 | 0.058 | 0.021 | 0.338 | 0.453 | 0.064 | 0.016 | 0.013 | 0.023 | 0.061 | 0.103 | 0.098 | 0.193 | 0.072 | 0.028 | 0.033 | 0.018 | 0.18 | 0.03 | 0.095 | 0.068 | 0.071 | 0.035 | 0.026 | 0.028 | 0.065 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 0.152 | 0.956 | 0.206 | 0.284 | 0.281 | 0.311 | 0.673 | 0.147 | 0.172 | 0.588 | 0.381 | 0.075 | 0.305 | 0.36 | 0.055 | 0.104 | 0.183 | 0.328 | 0.187 | 0.13 | 0.175 | 0.118 | 0.102 | 0.078 | 0.089 | 0.078 | 0.037 | 0.131 | 0.121 | 0.263 | 0.296 | 0.206 | 0.18 | 0.369 | 0.152 | 0.118 | 0.117 | 0.141 | 0.099 | 0.146 | 0.059 | 0.338 | 0.453 | 0.139 | 0.065 | 0.044 | 0.023 | 0.061 | 0.14 | 0.098 | 0.193 | 0.072 | 0.103 | 0.132 | 0.071 | 0.18 | 0.032 | 0.095 | 0.068 | 0.071 | 0.035 | 0.026 | 0.028 | 0.065 | 0.047 | 0.016 | 0.117 | 0.133 | 0.13 | 0.079 | 0.04 | 0.091 | 0.053 | 0.07 | 0.09 | 0.127 | 0.021 | 0.009 | 0.144 | 0.031 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 0.197 | 0.197 | 0.197 | 0.197 | 0.081 | 0.081 | 0.081 | 0.081 | 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 |
Total Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.153 | 0 | 0 | 0 | 0.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.197 | 0.197 | 0.197 | 0.197 | 0.081 | 0.081 | 0.081 | 0.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 0.152 | 0.956 | 0.206 | 0.284 | 0.281 | 0.311 | 0.673 | 0.147 | 0.172 | 0.588 | 0.381 | 0.075 | 0.305 | 0.36 | 0.055 | 0.104 | 0.183 | 0.328 | 0.187 | 0.13 | 0.175 | 0.118 | 0.102 | 0.078 | 0.089 | 0.078 | 0.037 | 0.131 | 0.121 | 0.263 | 0.296 | 0.206 | 0.18 | 0.369 | 0.152 | 0.118 | 0.117 | 0.141 | 0.099 | 0.146 | 0.059 | 0.338 | 0.453 | 0.139 | 0.065 | 0.044 | 0.023 | 0.061 | 0.14 | 0.098 | 0.193 | 0.072 | 0.103 | 0.132 | 0.071 | 0.18 | 0.032 | 0.095 | 0.068 | 0.071 | 0.035 | 0.026 | 0.028 | 0.065 | 0.047 | 0.212 | 0.314 | 0.329 | 0.326 | 0.16 | 0.121 | 0.172 | 0.134 | 0.07 | 0.09 | 0.127 | 0.021 | 0.009 | 0.144 | 0.031 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 24.449 | 24.046 | 23.994 | 20.18 | 20.118 | 19.661 | 18.951 | 18.951 | 18.951 | 16.565 | 16.184 | 16.144 | 13.172 | 12.846 | 12.846 | 12.765 | 10.691 | 10 | 9.995 | 9.995 | 9.995 | 9.99 | 9.99 | 9.99 | 9.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -11.978 | -12.289 | -11.708 | -11.507 | -11.648 | -11.309 | -10.912 | -10.57 | -10.537 | -10.526 | -10.016 | -8.593 | -8.214 | -7.935 | -7.984 | -7.107 | -5.192 | -7.195 | -7.158 | -7.091 | -6.745 | -7.542 | -6.827 | -6.437 | -6.496 | -6.063 | -6.391 | -4.761 | -2.081 | -3.707 | -5.288 | -3.639 | -3.138 | -6.133 | -6.103 | -5.967 | -5.898 | -5.814 | -5.78 | -5.742 | -5.676 | -5.585 | -5.2 | -5.145 | -5.084 | -5.011 | -4.919 | -4.871 | -4.808 | -4.578 | -4.463 | -4.4 | -4.464 | -3.798 | -3.732 | -3.564 | -3.374 | -3.345 | -3.262 | -3.159 | -2.999 | -2.876 | -2.833 | -2.797 | -2.682 | -2.046 | -0.905 | -0.741 | -0.657 | -0.759 | -0.683 | -0.619 | -0.504 | -0.338 | -0.303 | -0.239 | -0.583 | -0.485 | -0.367 | -0.289 |
Accumulated Other Comprehensive Income/Loss
| 4.264 | 4.221 | 3.675 | 3.487 | 3.507 | 3.505 | 3.417 | 3.415 | 3.408 | 2.939 | 3.005 | 2.364 | 2.34 | 2.405 | 2.405 | 1.598 | 1.607 | 1.606 | 1.603 | 1.599 | 1.599 | 1.599 | 1.503 | 1.503 | 1.503 | 1.503 | 1.503 | 1.503 | 1.503 | 1.503 | 1.386 | 1.386 | 1.386 | 1.386 | 1.386 | 1.306 | 1.306 | 1.306 | 1.306 | 1.306 | 1.306 | 1.306 | 0.984 | 1.195 | 1.195 | 1.195 | 0.845 | 0.845 | 0.845 | 0.845 | 0.786 | 0 | 0.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0.159 | 0.108 | 0.108 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.288 | 0 | 0 | 0 | 0 | 7.354 | 7.119 | 6.869 | 6.734 | 6.734 | 7.029 | 6.628 | 7.164 | 6.822 | 6.764 | 5.758 | 6.224 | 6.224 | 6.193 | 5.387 | 5.387 | 4.831 | 4.831 | 4.358 | 4.357 | 4.357 | 4.347 | 4.347 | 4.657 | 4.636 | 4.63 | 2.711 | 2.717 | 2.705 | 2.398 | 2.8 | 2.585 | 0.909 | 0.909 |
Total Shareholders Equity
| 16.735 | 15.977 | 15.961 | 12.161 | 11.977 | 11.933 | 11.456 | 11.796 | 11.822 | 8.978 | 9.172 | 9.914 | 7.297 | 7.315 | 7.266 | 7.256 | 7.106 | 4.411 | 4.441 | 4.503 | 4.85 | 4.047 | 4.666 | 5.057 | 4.998 | 5.431 | 5.103 | 6.391 | 9.071 | 7.27 | 5.572 | 7.221 | 7.722 | 4.707 | 4.357 | 4.412 | 4.481 | 4.565 | 4.599 | 4.301 | 4.366 | 4.009 | 3.867 | 3.607 | 3.385 | 3.456 | 3.28 | 3.093 | 2.905 | 3.001 | 3.058 | 2.63 | 2.7 | 3.366 | 3.089 | 3.2 | 2.851 | 2.879 | 2.962 | 3.034 | 2.388 | 2.511 | 1.999 | 2.034 | 1.676 | 2.311 | 3.452 | 3.606 | 3.69 | 3.897 | 3.97 | 4.009 | 2.207 | 2.378 | 2.402 | 2.159 | 2.217 | 2.259 | 0.649 | 0.727 |
Total Equity
| 16.735 | 15.977 | 15.961 | 12.161 | 11.977 | 11.933 | 11.456 | 11.796 | 11.822 | 8.978 | 9.172 | 9.914 | 7.297 | 7.315 | 7.266 | 7.256 | 7.106 | 4.411 | 4.441 | 4.503 | 4.85 | 4.047 | 4.666 | 5.057 | 4.998 | 5.431 | 5.103 | 6.391 | 9.071 | 7.27 | 5.572 | 7.221 | 7.722 | 4.707 | 4.357 | 4.412 | 4.481 | 4.565 | 4.599 | 4.301 | 4.366 | 4.009 | 3.867 | 3.607 | 3.385 | 3.456 | 3.28 | 3.093 | 2.905 | 3.001 | 3.058 | 2.63 | 2.7 | 3.366 | 3.089 | 3.2 | 2.851 | 2.879 | 2.962 | 3.034 | 2.388 | 2.511 | 1.999 | 2.034 | 1.676 | 2.311 | 3.452 | 3.606 | 3.69 | 3.897 | 3.97 | 4.009 | 2.207 | 2.378 | 2.402 | 2.159 | 2.217 | 2.259 | 0.649 | 0.727 |
Total Liabilities & Shareholders Equity
| 16.887 | 16.933 | 16.167 | 12.445 | 12.258 | 12.245 | 12.129 | 11.943 | 11.994 | 9.566 | 9.553 | 9.989 | 7.602 | 7.675 | 7.321 | 7.36 | 7.289 | 4.739 | 4.628 | 4.633 | 5.025 | 4.165 | 4.768 | 5.134 | 5.087 | 5.509 | 5.14 | 6.522 | 9.192 | 7.533 | 5.868 | 7.428 | 7.902 | 5.076 | 4.509 | 4.531 | 4.598 | 4.706 | 4.697 | 4.446 | 4.425 | 4.347 | 4.321 | 3.746 | 3.449 | 3.5 | 3.303 | 3.154 | 3.046 | 3.099 | 3.251 | 2.702 | 2.803 | 3.498 | 3.161 | 3.38 | 2.883 | 2.974 | 3.03 | 3.106 | 2.422 | 2.537 | 2.027 | 2.1 | 1.723 | 2.523 | 3.766 | 3.935 | 4.016 | 4.057 | 4.092 | 4.181 | 2.341 | 2.449 | 2.492 | 2.286 | 2.238 | 2.268 | 0.794 | 0.759 |