GeoVax Labs, Inc.
NASDAQ:GOVX
2.25 (USD) • At close January 15, 2025
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 | 2004 Q4 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 8.593 | 1.562 | 0.769 | 6.453 | 12.687 | 17.789 | 23.85 | 27.613 | 34.677 | 30.902 | 16.258 | 11.424 | 18.107 | 19.539 | 20.843 | 9.884 | 11.581 | 0.711 | 0.222 | 0.283 | 0.569 | 0.216 | 0.176 | 0.26 | 0.511 | 0.191 | 0.571 | 0.313 | 0.344 | 0.823 | 0.167 | 0.454 | 0.511 | 0.215 | 0.67 | 1.06 | 1.821 | 2.476 | 3.147 | 1.102 | 0.862 | 1.372 | 2.01 | 2.514 | 1.721 | 1.881 | 1.751 | 1.036 | 1.584 | 1.817 | 2.24 | 1.168 | 0.567 | 0.668 | 0.542 | 1.079 | 1.426 | 1.808 | 2.603 | 3.516 | 3.417 | 1.823 | 1.971 | 2.191 | 2.785 | 3.134 | 2.121 | 1.99 | 0.732 | 1.009 | 1.713 | 2.088 | 2.589 | 0.095 | 0.011 | 0.078 | 0.008 | 0 | 0.048 | 0.067 | 0.236 | 0.725 | 0.308 | 0.757 | 1.93 | 2.683 | 2.261 | 4.015 | 4.228 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.593 | 1.562 | 0.769 | 6.453 | 12.687 | 17.789 | 23.85 | 27.613 | 34.677 | 30.902 | 16.258 | 11.424 | 18.107 | 19.539 | 20.843 | 9.884 | 11.581 | 0.711 | 0.222 | 0.283 | 0.569 | 0.216 | 0.176 | 0.26 | 0.511 | 0.191 | 0.571 | 0.313 | 0.344 | 0.823 | 0.167 | 0.454 | 0.511 | 0.215 | 0.67 | 1.06 | 1.821 | 2.476 | 3.147 | 1.102 | 0.862 | 1.372 | 2.01 | 2.514 | 1.721 | 1.881 | 1.751 | 1.036 | 1.584 | 1.817 | 2.24 | 1.168 | 0.567 | 0.668 | 0.542 | 1.079 | 1.426 | 1.808 | 2.603 | 3.516 | 3.417 | 1.823 | 1.971 | 2.191 | 2.785 | 3.134 | 2.121 | 1.99 | 0.732 | 1.009 | 1.713 | 2.088 | 2.589 | 0.095 | 0.011 | 0.078 | 0.008 | 0 | 0.048 | 0.067 | 0.236 | 0.725 | 0.308 | 0.757 | 1.93 | 2.683 | 2.261 | 4.015 | 4.228 |
Net Receivables
| 0.548 | 0.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.049 | 0 | 0 | 0 | 0.183 | 0.141 | 0.187 | 0.521 | 0.069 | 0.103 | 0.064 | 0.16 | 0.122 | 0.015 | 0 | 0.005 | 0.06 | 0.09 | 0.079 | 0.022 | 0.028 | 0.009 | 0 | 0 | 0.12 | 0 | 0.039 | 0.048 | 0.079 | 0 | 0 | 0 | 0.141 | 0.025 | 0.036 | 0.214 | 0.266 | 0.249 | 0.252 | 0.345 | 0.184 | 0.425 | 0.639 | 0.752 | 0.474 | 0.695 | 1.103 | 0.421 | 0.32 | 0.544 | 0.348 | 0.285 | 0.311 | 0.276 | 0.096 | 0.12 | 0.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.062 | 0.018 | 0.04 | 0.07 | 0.283 | 0.294 | 0.363 | 0.343 | 0.463 | 0.105 | 0.112 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.049 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.079 | -0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.192 | 0.189 | 0.303 | 0.518 | 0.634 | 0.527 | 0.529 | 0.506 | 1.808 | 1.502 | 1.522 |
Other Current Assets
| 1.729 | 1.981 | 2.094 | 1.433 | 2.113 | 2.038 | 2.139 | 1.326 | 2.92 | 2.272 | 0.285 | 0.156 | 0.093 | 0.187 | 0.152 | 0.169 | 0.026 | 0.081 | 0.068 | 0.095 | 0.123 | 0.039 | 0.112 | 0.199 | 0.14 | 0.296 | 0.452 | 0.076 | 0.012 | 0.032 | 0.052 | 0.062 | 0.165 | 0.044 | 0.04 | 0.057 | 0.075 | 0.04 | 0.048 | 0.045 | 0.064 | 0.029 | 0.038 | 0.044 | 0.048 | 0.029 | 0.097 | 0.042 | 0.047 | 0.041 | 0.048 | 0.067 | 0.012 | 0.041 | 0.038 | 0.049 | 0.016 | 0.038 | 0.029 | 0.045 | 0.053 | 0.038 | 0.274 | 0.299 | 0.302 | 0.043 | 0.082 | 0.05 | 0.024 | 0.077 | 0.028 | 0.038 | 0.022 | 0 | 0 | 0.163 | 0.011 | 0 | 0.077 | 0.062 | 0.057 | 0.038 | 0.071 | 0.084 | 0.122 | 0.021 | 0.034 | 0.102 | 0.119 |
Total Current Assets
| 10.869 | 3.844 | 2.862 | 7.886 | 14.8 | 19.827 | 25.989 | 28.939 | 36.137 | 32.038 | 16.637 | 11.629 | 18.16 | 19.657 | 20.961 | 10.235 | 11.735 | 0.938 | 0.81 | 0.447 | 0.796 | 0.32 | 0.448 | 0.62 | 0.596 | 0.339 | 0.802 | 0.448 | 0.446 | 0.934 | 0.241 | 0.544 | 0.602 | 0.259 | 0.709 | 1.237 | 1.896 | 2.555 | 3.243 | 1.225 | 0.926 | 1.401 | 2.048 | 2.698 | 1.794 | 1.946 | 2.014 | 1.344 | 1.879 | 2.11 | 2.634 | 1.418 | 1.004 | 1.348 | 1.331 | 1.602 | 2.137 | 2.948 | 3.053 | 3.881 | 4.014 | 2.21 | 2.53 | 2.802 | 3.363 | 3.272 | 2.322 | 3.031 | 0.756 | 1.086 | 1.741 | 2.126 | 2.611 | 0.095 | 0.011 | 0.078 | 0.019 | 0 | 0.379 | 0.336 | 0.636 | 1.352 | 1.297 | 1.662 | 2.944 | 3.553 | 4.566 | 5.723 | 5.981 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.172 | 0.171 | 0.19 | 0.21 | 0.213 | 0.224 | 1.415 | 0.235 | 0.249 | 0.215 | 0.207 | 0.157 | 0.169 | 0.15 | 0.143 | 0.148 | 0.01 | 0.009 | 0.01 | 0.011 | 0.01 | 0.012 | 0.014 | 0.011 | 0.016 | 0.021 | 0.026 | 0.031 | 0.038 | 0.045 | 0.052 | 0.055 | 0.062 | 0.069 | 0.076 | 0.084 | 0.091 | 0.098 | 0.105 | 0.097 | 0.113 | 0.104 | 0.106 | 0.12 | 0.144 | 0.072 | 0.087 | 0.102 | 0.121 | 0.139 | 0.158 | 0.176 | 0.186 | 0.207 | 0.228 | 0.248 | 0.256 | 0.285 | 0.315 | 0.344 | 0.164 | 0.117 | 0.128 | 0.139 | 0.127 | 0.128 | 0.071 | 0.075 | 0.082 | 0.089 | 0.097 | 0.105 | 0.047 | 0 | 0 | 0 | 0 | 0 | 1.548 | 1.531 | 2.05 | 1.825 | 2.204 | 1.341 | 1.406 | 1.478 | 1.588 | 1.167 | 1.267 |
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 | 0 | 0 | 4.263 | 4.538 | 4.813 | 5.088 | 5.363 | 0 | 0 |
Intangible Assets
| 0 | 0.07 | 0.07 | 0 | 0.07 | 0.08 | 0.08 | 0 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.005 | 0.008 | 0.01 | 0.013 | 0.015 | 0.018 | 0.02 | 0.025 | 0.03 | 0.035 | 0.04 | 0.046 | 0.052 | 0.059 | 0.065 | 0.071 | 0.077 | 0.083 | 0.09 | 0 | 0.102 | 0.108 | 0.115 | 0.121 | 0.127 | 0.133 | 0.139 | 0.146 | 0.152 | 0.158 | 0.164 | 0.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0.07 | 0.07 | 0 | 0.07 | 0.08 | 0.08 | 0 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.005 | 0.008 | 0.01 | 0.013 | 0.015 | 0.018 | 0.02 | 0.025 | 0.03 | 0.035 | 0.04 | 0.046 | 0.052 | 0.059 | 0.065 | 0.071 | 0.077 | 0.083 | 0.09 | 0.096 | 0.102 | 0.108 | 0.115 | 0.121 | 0.127 | 0.133 | 0.139 | 0.146 | 0.152 | 0.158 | 0.164 | 0.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.263 | 4.538 | 4.813 | 5.088 | 5.363 | 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 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 |
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 |
Other Non-Current Assets
| 0.071 | 0.011 | 0.236 | 1.188 | 1.118 | 1.118 | -0.08 | 2.174 | 2.094 | 0.988 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.577 | 0.528 | 0.45 | 0.442 | 0.529 | 0.537 | 0.372 | 0.001 | 0.001 | 0.003 | 0.003 | 0.001 | 0.247 | 0.485 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0.263 | 0.331 | 0.437 | 0.74 | 0.783 | 0.611 | 0.706 | 0.753 | 0 | 0 | 0 |
Total Non-Current Assets
| 0.243 | 0.252 | 0.496 | 1.397 | 1.401 | 1.422 | 1.415 | 2.409 | 2.433 | 1.202 | 0.218 | 0.168 | 0.18 | 0.161 | 0.154 | 0.159 | 0.021 | 0.02 | 0.021 | 0.022 | 0.021 | 0.023 | 0.025 | 0.022 | 0.027 | 0.032 | 0.037 | 0.042 | 0.049 | 0.056 | 0.063 | 0.066 | 0.073 | 0.08 | 0.087 | 0.095 | 0.102 | 0.109 | 0.116 | 0.108 | 0.127 | 0.12 | 0.125 | 0.141 | 0.167 | 0.098 | 0.116 | 0.133 | 0.157 | 0.18 | 0.204 | 0.227 | 0.809 | 0.787 | 0.736 | 0.756 | 0.856 | 0.899 | 0.782 | 0.435 | 0.261 | 0.222 | 0.24 | 0.254 | 0.495 | 0.74 | 0.205 | 0.216 | 0.228 | 0.242 | 0.256 | 0.27 | 0.218 | 0 | 0 | 0 | 0 | 0 | 1.811 | 1.862 | 2.487 | 2.565 | 7.539 | 6.78 | 7.214 | 7.608 | 7.24 | 1.457 | 1.557 |
Total Assets
| 11.112 | 4.095 | 3.358 | 9.283 | 16.201 | 21.249 | 27.404 | 31.348 | 38.57 | 33.241 | 16.855 | 11.797 | 18.34 | 19.817 | 21.115 | 10.394 | 11.756 | 0.958 | 0.831 | 0.469 | 0.817 | 0.343 | 0.473 | 0.642 | 0.623 | 0.371 | 0.84 | 0.49 | 0.496 | 0.99 | 0.304 | 0.61 | 0.675 | 0.339 | 0.796 | 1.332 | 1.998 | 2.664 | 3.359 | 1.333 | 1.053 | 1.521 | 2.173 | 2.84 | 1.961 | 2.044 | 2.13 | 1.478 | 2.036 | 2.29 | 2.837 | 1.645 | 1.813 | 2.134 | 2.068 | 2.358 | 2.993 | 3.848 | 3.835 | 4.316 | 4.275 | 2.432 | 2.769 | 3.056 | 3.858 | 4.012 | 2.527 | 3.246 | 0.984 | 1.328 | 1.997 | 2.396 | 2.829 | 0.095 | 0.011 | 0.078 | 0.019 | 0.371 | 2.191 | 2.198 | 3.123 | 3.917 | 8.836 | 8.443 | 10.158 | 11.161 | 11.806 | 7.18 | 7.538 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.148 | 3.984 | 1.884 | 2.803 | 4.213 | 0.871 | 1.288 | 1.748 | 1.079 | 0.237 | 0.426 | 2.058 | 0.289 | 0.29 | 0.232 | 0.268 | 0.161 | 0.091 | 0.741 | 0.153 | 0.063 | 0.116 | 0.253 | 0.126 | 0.148 | 0.066 | 0.054 | 0.078 | 0.118 | 0.152 | 0.151 | 0.076 | 0.033 | 0.039 | 0.103 | 0.101 | 0.042 | 0.111 | 0.046 | 0.056 | 0.082 | 0.115 | 0.135 | 0.156 | 0.085 | 0.039 | 0.111 | 0.164 | 0.069 | 0.029 | 0.184 | 0.138 | 0.165 | 0.521 | 0.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.346 | 0.352 | 0.352 | 0.135 | 0.547 | 0.371 | 0.479 | 0.067 | 0.084 | 0.095 | 0.273 | 0.242 | 0.316 | 0.069 | 0 | 0.721 | 0.451 | 0.588 | 0.478 | 0.521 | 0.231 | 0.225 | 0.29 | 0.325 | 0.212 | 0.244 |
Short Term Debt
| 0 | 0.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.183 | 0.183 | 0.183 | 0.618 | 0.012 | 0.013 | 0.013 | 0.013 | 0.013 | 0.26 | 0.007 | 0.004 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.444 | 4.219 | -0.579 | 1.164 | 0 | 0.19 | 0.06 | 0.189 | 0.083 | 0.152 | 0.147 | 0.163 | 0.167 | 0.154 | 0.127 | 0.227 |
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 |
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 | -0.853 | 0.374 | 0.439 | 0.372 | 0.321 | 0.324 | 0 | 0 | 0 | 0 | 0.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0.46 | 2.278 | 1.42 | 0.717 | 2.868 | 3.214 | 3.251 | 3 | 3.71 | 3.131 | 3.075 | 3.378 | 0.046 | 0.069 | 0.037 | 0.359 | 0.58 | 2.076 | 1.917 | 1.851 | 1.732 | 1.51 | 1.379 | 1.239 | 1.15 | 0.998 | 0.864 | 0.734 | 0.613 | 0.5 | 0.397 | 0.294 | 0.219 | 0.141 | 0.064 | 0.026 | 0.076 | 0.07 | 0.171 | 0.131 | 0.088 | 0.122 | 0.101 | 0.156 | 0.14 | 0.113 | 0.239 | 0.163 | 0.269 | 0.351 | 0.326 | 0.803 | 0.485 | 0.21 | 0.237 | 0.522 | 0.847 | 1.225 | 0.473 | 0.571 | 0.349 | 0.333 | 0.292 | 0 | 0.164 | 0 | 0 | 0.051 | 0.313 | 0.037 | 0.013 | 0.109 | 0 | 0.441 | 1.508 | -3.513 | 1.328 | 0 | 0.153 | 0.046 | 0.071 | 0.112 | 0.087 | 0.08 | 0.075 | 0.08 | 0.074 | 0.122 | 0.016 |
Total Current Liabilities
| 2.608 | 6.404 | 3.304 | 3.52 | 7.082 | 4.086 | 4.539 | 4.748 | 4.789 | 3.368 | 3.501 | 5.435 | 0.336 | 0.359 | 0.452 | 0.81 | 0.924 | 2.786 | 2.67 | 2.016 | 1.808 | 1.639 | 1.644 | 1.625 | 1.305 | 1.068 | 0.919 | 0.811 | 0.732 | 0.652 | 0.548 | 0.37 | 0.253 | 0.18 | 0.166 | 0.127 | 0.118 | 0.181 | 0.217 | 0.187 | 0.17 | 0.237 | 0.235 | 0.312 | 0.226 | 0.152 | 0.35 | 0.327 | 0.338 | 0.38 | 0.51 | 0.942 | 0.65 | 0.731 | 0.673 | 0.522 | 0.847 | 1.225 | 0.473 | 0.571 | 0.349 | 0.333 | 0.292 | 0.346 | 0.516 | 0.352 | 0.135 | 0.599 | 0.683 | 0.515 | 0.08 | 0.193 | 0.469 | 5.157 | 5.969 | 5.794 | 2.56 | 0 | 1.064 | 0.558 | 0.848 | 0.672 | 0.76 | 0.457 | 0.464 | 0.538 | 0.553 | 0.461 | 0.487 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.015 | 0.019 | 0.022 | 0.025 | 0.027 | 0.029 | 0.032 | 0.035 | 0.04 | 0.043 | 0.046 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.405 | 0 | 2.032 | 1.914 | 1.671 | 1.197 | 0.051 | 0.073 | 0.084 | 0.102 | 0.149 | 0.15 | 0.159 |
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 |
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 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.288 | 1.748 | 2 | 2 | 2 | 2 | 0 | 0 | 0.012 | 0.015 | 0.019 | 0.022 | 0.025 | 0.027 | 0.029 | 0.032 | 0.035 | 0.04 | 0.043 | 0.046 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.405 | 0 | 2.032 | 1.914 | 1.671 | 1.197 | 0.051 | 0.073 | 0.084 | 0.102 | 0.149 | 0.15 | 0.159 |
Total Liabilities
| 2.608 | 6.404 | 3.304 | 3.52 | 7.082 | 4.086 | 4.539 | 4.748 | 6.789 | 5.368 | 5.501 | 7.435 | 0.336 | 0.359 | 0.464 | 0.825 | 0.942 | 2.808 | 2.695 | 2.043 | 1.837 | 1.671 | 1.68 | 1.664 | 1.348 | 1.114 | 0.968 | 0.811 | 0.732 | 0.652 | 0.548 | 0.37 | 0.253 | 0.18 | 0.166 | 0.127 | 0.118 | 0.181 | 0.217 | 0.187 | 0.17 | 0.237 | 0.235 | 0.312 | 0.226 | 0.152 | 0.35 | 0.327 | 0.338 | 0.38 | 0.51 | 0.942 | 0.65 | 0.731 | 0.673 | 0.522 | 0.847 | 1.225 | 0.473 | 0.571 | 0.349 | 0.333 | 0.292 | 0.346 | 0.516 | 0.352 | 0.135 | 0.599 | 0.683 | 0.515 | 0.08 | 0.193 | 0.469 | 5.157 | 5.969 | 5.794 | 4.965 | 1.01 | 3.096 | 2.472 | 2.52 | 1.869 | 0.811 | 0.53 | 0.548 | 0.64 | 0.701 | 0.611 | 0.646 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.076 | 0.076 | 0.076 | 0.376 | 0.376 | 1.932 | 2.322 | 2.338 | 2.072 | 1.971 | 2.109 | 1.71 | 2.048 | 1.899 | 1.938 | 1.978 | 1.017 | 1.017 | 1.017 | 1.017 | 1.017 | 1.06 | 1.06 | 1.06 | 1.06 | 0.076 | 0.856 | 0.936 | 0.989 | 1.316 | 0.312 | 0.312 | 0.312 | 0.312 | 0.312 | 0.412 | 0.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.009 | 0.004 | 0.002 | 0.002 | 0.027 | 0.026 | 0.026 | 0.026 | 0.026 | 0.016 | 0.009 | 0.006 | 0.006 | 0.006 | 0.006 | 0.004 | 0.004 | 0.014 | 0.014 | 0 | 0.096 | 0.001 | 0.001 | 0.219 | 0.178 | 0.165 | 0.142 | 0.107 | 0.071 | 0.063 | 0.056 | 0.055 | 0.049 | 0.038 | 0.037 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.026 | 0.025 | 0.025 | 0.024 | 0.022 | 0.022 | 0.021 | 0.019 | 0.019 | 0.018 | 0.017 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.782 | 0.778 | 0.754 | 0.75 | 0.747 | 0.745 | 0.743 | 0.732 | 0.732 | 0.713 | 0.713 | 0.713 | 0.711 | 0.708 | 0.1 | 0.1 | 0.1 | 0.099 | 0 | 0.068 | 0.066 | 0.065 | 0.064 | 0.063 | 0.062 | 0.062 | 0.062 | 0.06 | 0.058 | 0.058 |
Retained Earnings
| -121.093 | -115.278 | -110.214 | -104.364 | -96.771 | -88.363 | -82.435 | -78.397 | -73.013 | -69.045 | -66.803 | -64.376 | -50.633 | -48.682 | -47.368 | -45.806 | -44.469 | -43.898 | -43.443 | -42.848 | -42.257 | -41.832 | -41.178 | -40.477 | -39.843 | -39.176 | -38.539 | -37.917 | -37.401 | -36.812 | -36.295 | -35.747 | -34.811 | -34.347 | -33.771 | -32.475 | -31.782 | -31.162 | -30.486 | -29.786 | -28.862 | -28.348 | -27.668 | -27.052 | -26.18 | -25.99 | -25.464 | -24.767 | -24.157 | -23.86 | -23.363 | -22.632 | -21.479 | -21.103 | -20.891 | -20.285 | -19.806 | -19.162 | -18.229 | -17.538 | -16.695 | -16.464 | -15.115 | -14.254 | -13.214 | -12.492 | -11.208 | -10.525 | -9.37 | -8.204 | -6.871 | -6.284 | -6.22 | -71.002 | -71.777 | -71.534 | -70.126 | 0 | -64.37 | -63.026 | -61.526 | -59.594 | -51.893 | -50.488 | -48.659 | -47.644 | -45.628 | -42.808 | -41.559 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0.516 | -0.512 | -0.654 | 0 | 0 | 0 | 0 | 0 | -0.665 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.293 | -0.272 | -0.266 | -0.237 | -0.207 | -0.178 | -0.151 | -0.135 | -0.124 | -0.113 | -0.096 | -0.09 | -0.077 | -0.077 | -0.07 | -0.047 | -0.091 | -0.047 | -0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 129.589 | 112.965 | 110.266 | 110.125 | 105.864 | 105.5 | 105.274 | 104.971 | 104.768 | 96.902 | 78.148 | 68.731 | 68.63 | 68.134 | 67.937 | 55.295 | 55.203 | 41.659 | 41.189 | 39.34 | 38.819 | 38.165 | 37.899 | 37.483 | 36.831 | 36.558 | 36.22 | 35.59 | 35.155 | 35.11 | 35.918 | 34.915 | 34.168 | 33.451 | 33.347 | 32.588 | 32.57 | 32.553 | 32.537 | 30.824 | 28.863 | 28.67 | 28.591 | 28.239 | 27.582 | 27.549 | 26.911 | 25.587 | 25.524 | 25.34 | 24.801 | 23.319 | 22.625 | 22.491 | 22.271 | 22.106 | 21.937 | 21.769 | 21.575 | 21.266 | 19.842 | 17.809 | 16.842 | 16.216 | 15.811 | 15.408 | 12.869 | 12.442 | 8.957 | 8.304 | 8.075 | 7.776 | 7.872 | 65.739 | 65.62 | 126.953 | 65.081 | -0.639 | 63.397 | 62.686 | 62.065 | 61.579 | 59.856 | 58.339 | 58.207 | 58.103 | 56.673 | 49.319 | 48.394 |
Total Shareholders Equity
| 8.504 | -2.309 | 0.054 | 5.763 | 9.119 | 17.164 | 22.865 | 26.6 | 31.781 | 27.873 | 11.354 | 4.362 | 18.004 | 19.458 | 20.651 | 9.569 | 10.814 | -1.85 | -1.864 | -1.575 | -1.021 | -1.329 | -1.207 | -1.022 | -0.724 | -0.743 | -0.129 | -0.321 | -0.236 | 0.338 | -0.244 | 0.24 | 0.423 | 0.159 | 0.63 | 1.205 | 1.88 | 2.483 | 3.142 | 1.146 | 0.883 | 1.283 | 1.938 | 2.527 | 1.736 | 1.893 | 1.78 | 1.151 | 1.698 | 1.91 | 2.327 | 0.704 | 1.162 | 1.404 | 1.395 | 1.836 | 2.146 | 2.623 | 3.362 | 3.744 | 3.926 | 2.099 | 2.477 | 2.71 | 3.342 | 3.66 | 2.393 | 2.648 | 0.301 | 0.813 | 1.917 | 2.203 | 2.36 | -5.062 | -5.957 | -5.715 | -4.946 | -0.639 | -0.905 | -0.274 | 0.604 | 2.049 | 8.025 | 7.913 | 9.61 | 10.521 | 11.105 | 6.569 | 6.893 |
Total Equity
| 8.504 | -2.309 | 0.054 | 5.763 | 9.119 | 17.164 | 22.865 | 26.6 | 31.781 | 27.873 | 11.354 | 4.362 | 18.004 | 19.458 | 20.651 | 9.569 | 10.814 | -1.85 | -1.864 | -1.575 | -1.021 | -1.329 | -1.207 | -1.022 | -0.724 | -0.743 | -0.129 | -0.321 | -0.236 | 0.338 | -0.244 | 0.24 | 0.423 | 0.159 | 0.63 | 1.205 | 1.88 | 2.483 | 3.142 | 1.146 | 0.883 | 1.283 | 1.938 | 2.527 | 1.736 | 1.893 | 1.78 | 1.151 | 1.698 | 1.91 | 2.327 | 0.704 | 1.162 | 1.404 | 1.395 | 1.836 | 2.146 | 2.623 | 3.362 | 3.744 | 3.926 | 2.099 | 2.477 | 2.71 | 3.342 | 3.66 | 2.393 | 2.648 | 0.301 | 0.813 | 1.917 | 2.203 | 2.36 | -5.062 | -5.957 | -5.715 | -4.946 | -0.639 | -0.905 | -0.274 | 0.604 | 2.049 | 8.025 | 7.913 | 9.61 | 10.521 | 11.105 | 6.569 | 6.893 |
Total Liabilities & Shareholders Equity
| 11.112 | 4.095 | 3.358 | 9.283 | 16.201 | 21.249 | 27.404 | 31.348 | 38.57 | 33.241 | 16.855 | 11.797 | 18.34 | 19.817 | 21.115 | 10.394 | 11.756 | 0.958 | 0.831 | 0.469 | 0.817 | 0.343 | 0.473 | 0.642 | 0.623 | 0.371 | 0.84 | 0.49 | 0.496 | 0.99 | 0.304 | 0.61 | 0.675 | 0.339 | 0.796 | 1.332 | 1.998 | 2.664 | 3.359 | 1.333 | 1.053 | 1.521 | 2.173 | 2.84 | 1.961 | 2.044 | 2.13 | 1.478 | 2.036 | 2.29 | 2.837 | 1.645 | 1.813 | 2.134 | 2.068 | 2.358 | 2.993 | 3.848 | 3.835 | 4.316 | 4.275 | 2.432 | 2.769 | 3.056 | 3.858 | 4.012 | 2.527 | 3.246 | 0.984 | 1.328 | 1.997 | 2.396 | 2.829 | 0.095 | 0.011 | 0.078 | 0.019 | 0.371 | 2.191 | 2.198 | 3.123 | 3.917 | 8.836 | 8.443 | 10.158 | 11.161 | 11.806 | 7.18 | 7.538 |