Marker Therapeutics, Inc.
NASDAQ:MRKR
2.75 (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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9 | 7.8 | 11.323 | 15.111 | 17.474 | 18.122 | 6.401 | 11.782 | 18.076 | 25.822 | 28.637 | 42.351 | 48.705 | 57.221 | 64.508 | 21.352 | 26.957 | 32.124 | 40.255 | 43.904 | 48.478 | 53.445 | 57.707 | 61.747 | 4.294 | 7.783 | 2.801 | 5.129 | 7.608 | 9.963 | 5.928 | 7.851 | 9.587 | 3.768 | 5.722 | 6.577 | 6.087 | 3.105 | 1.454 | 0.142 | 0.614 | 0.021 | 0.094 | 0.049 | 0.005 | 0.045 | 0.004 | 0.051 | 0.004 | 0.012 | 0.024 | 0.25 | 0.035 | 0.014 | 0.038 | 0.024 | 0.145 | 0.45 | 0.021 | 0.141 | 0.046 | 0.012 | 0.005 | 0.001 | 0.002 | 0.029 | 0.02 | 0.168 | 0.132 | 0.045 | 0.206 | 0.12 | 0.355 | 0.133 | 0.214 | 0.056 | 0.078 | 0.203 | 0.813 | 0.012 | 0.029 | 0.145 | 0.018 | 0.019 | 0.083 | 0.046 | 0.375 | 0.643 | 0 | 0.18 | 0.001 | 0 | 0 | 0 | 0.001 | 0 | 0.006 | 0.088 | 0.085 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 9 | 7.8 | 11.323 | 15.111 | 17.474 | 18.122 | 6.401 | 11.782 | 18.076 | 25.822 | 28.637 | 42.351 | 48.705 | 57.221 | 64.508 | 21.352 | 26.957 | 32.124 | 40.255 | 43.904 | 48.478 | 53.445 | 57.707 | 61.747 | 4.294 | 7.783 | 2.801 | 5.129 | 7.608 | 9.963 | 5.928 | 7.851 | 9.587 | 3.768 | 5.722 | 6.577 | 6.087 | 3.105 | 1.454 | 0.142 | 0.614 | 0.021 | 0.094 | 0.049 | 0.005 | 0.045 | 0.004 | 0.051 | 0.004 | 0.012 | 0.024 | 0.25 | 0.035 | 0.014 | 0.038 | 0.024 | 0.145 | 0.45 | 0.021 | 0.141 | 0.046 | 0.012 | 0.005 | 0.001 | 0.002 | 0.029 | 0.02 | 0.168 | 0.132 | 0.045 | 0.206 | 0.12 | 0.355 | 0.133 | 0.214 | 0.056 | 0.078 | 0.203 | 0.813 | 0.012 | 0.029 | 0.145 | 0.018 | 0.019 | 0.083 | 0.046 | 0.375 | 0.643 | 0 | 0.18 | 0.001 | 0 | 0 | 0 | 0.001 | 0 | 0.006 | 0.088 | 0.085 |
Net Receivables
| 0.744 | 2.49 | 1.851 | 0 | 0.083 | 1.746 | 2.083 | 2.402 | 1.681 | 0.628 | 0.002 | 0 | 0 | 0 | 1.001 | 1.001 | 1 | 0.003 | 0.025 | 0.056 | 0.078 | 0.098 | 0.112 | 0.108 | 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 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.033 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.017 | 0.03 | 0.011 | 0.018 |
Inventory
| 0 | -1.384 | 0 | 0 | 0 | 0 | -1 | 0 | -1.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.119 | 0.119 | 0.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.051 | 0 | 0 | 0.013 | 0.018 |
Other Current Assets
| 1.166 | 2.769 | 1.834 | 1.976 | 3.859 | 4.175 | 2.429 | 2.435 | 2.666 | 5.653 | 2.378 | 3.631 | 5.403 | 5.604 | 3.926 | 2.058 | 2.367 | 5.265 | 3.432 | 1.526 | 3.812 | 0.491 | 0.433 | 0.142 | 0.194 | 0.217 | 0.258 | 0.102 | 0.193 | 0.358 | 0.355 | 0.07 | 0.112 | 0.021 | 0.038 | 0.069 | 0.138 | 0.143 | 0.083 | 0.083 | 0.03 | 0.015 | 0.016 | 0.028 | 0.144 | 0.139 | 0.146 | 0.052 | 0.035 | 0.026 | 0.041 | 0.057 | 0.025 | 0.036 | 0.001 | 0.001 | 0.001 | 0.014 | 0.128 | 0.215 | 0.1 | 0 | 0 | 0.01 | 0.071 | 0.075 | 0.079 | 0.035 | 0.073 | 0.06 | 0.052 | 0.034 | 0.037 | 0.034 | 0.026 | 0.027 | 0.026 | 0.049 | 0.253 | 0 | 0.002 | 0.003 | 0.012 | 0.001 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0 | 0.012 | 0 | 0 | 0.053 | 0.068 | 0.058 | 0.085 | 0.01 |
Total Current Assets
| 10.91 | 11.675 | 14.092 | 17.127 | 19.487 | 21.956 | 10.913 | 16.619 | 22.423 | 29.276 | 31.017 | 45.982 | 51.407 | 60.024 | 67.471 | 24.411 | 30.324 | 34.76 | 41.996 | 45.487 | 50.462 | 54.035 | 58.035 | 61.997 | 4.391 | 7.892 | 2.93 | 5.18 | 7.704 | 10.142 | 6.105 | 7.921 | 9.698 | 3.789 | 5.759 | 6.645 | 6.225 | 3.248 | 1.536 | 0.224 | 0.644 | 0.036 | 0.109 | 0.077 | 0.15 | 0.185 | 0.151 | 0.104 | 0.04 | 0.04 | 0.066 | 0.308 | 0.061 | 0.052 | 0.039 | 0.116 | 0.146 | 0.465 | 0.15 | 0.357 | 0.147 | 0.013 | 0.038 | 0.044 | 0.073 | 0.104 | 0.099 | 0.262 | 0.205 | 0.104 | 0.259 | 0.154 | 0.392 | 0.167 | 0.24 | 0.083 | 0.104 | 0.251 | 1.066 | 0.012 | 0.03 | 0.148 | 0.029 | 0.02 | 0.089 | 0.052 | 0.381 | 0.649 | 0.006 | 0.186 | 0.001 | 0.012 | 0 | 0 | 0.058 | 0.085 | 0.095 | 0.197 | 0.132 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 0 | 0 | 0 | 0 | 0 | 17.028 | 17.803 | 18.692 | 23.044 | 23.939 | 22.153 | 20.533 | 20.448 | 20.89 | 21.204 | 18.247 | 13.763 | 0.89 | 0.873 | 0.941 | 0.96 | 0.953 | 0.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.009 | 0.011 | 0.013 | 0.015 | 0.017 | 0.018 | 0.02 | 0.02 | 0 | 0 | 0.001 | 0.004 | 0.007 | 0.019 | 0.02 | 0.028 | 0.035 | 0.044 | 0.053 | 0.063 | 0.073 | 0.083 | 0.092 | 0.103 | 0.113 | 0.117 | 0 | 0 | 0.148 | 0 | 0 | 0.03 | 0.035 | 0.041 | 0.046 | 0.049 |
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 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current 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 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.025 | 0.028 | 0.032 | 0.036 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0.041 | 0.191 | 0.197 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 17.028 | 17.803 | 18.692 | 23.044 | 23.939 | 22.153 | 20.533 | 20.448 | 20.89 | 21.204 | 18.247 | 13.763 | 0.89 | 0.873 | 0.941 | 0.96 | 0.953 | 0.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.025 | 0.028 | 0.032 | 0.036 | 0.04 | 0 | 0.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.009 | 0.011 | 0.013 | 0.015 | 0.017 | 0.018 | 0.02 | 0.02 | 0 | 0 | 0.001 | 0.004 | 0.007 | 0.019 | 0.02 | 0.047 | 0.076 | 0.235 | 0.25 | 0.125 | 0.073 | 0.083 | 0.092 | 0.103 | 0.113 | 0.117 | 0.25 | 0 | 0.148 | 0 | 0 | 0.03 | 0.035 | 0.041 | 0.046 | 0.049 |
Total Assets
| 10.91 | 11.675 | 14.092 | 17.127 | 19.487 | 21.956 | 27.941 | 34.422 | 41.115 | 52.32 | 54.956 | 68.135 | 71.94 | 80.471 | 88.362 | 45.615 | 48.571 | 48.524 | 42.886 | 46.359 | 51.402 | 54.995 | 58.988 | 62.144 | 4.391 | 7.892 | 2.93 | 5.18 | 7.704 | 10.142 | 6.105 | 7.921 | 9.698 | 3.789 | 5.759 | 6.645 | 6.225 | 3.248 | 1.536 | 0.224 | 0.644 | 0.036 | 0.109 | 0.077 | 0.15 | 0.185 | 0.151 | 0.104 | 0.061 | 0.064 | 0.095 | 0.34 | 0.097 | 0.092 | 0.039 | 0.116 | 0.146 | 0.465 | 0.15 | 0.357 | 0.147 | 0.013 | 0.045 | 0.053 | 0.084 | 0.117 | 0.113 | 0.279 | 0.224 | 0.124 | 0.278 | 0.154 | 0.392 | 0.168 | 0.243 | 0.09 | 0.123 | 0.271 | 1.113 | 0.088 | 0.265 | 0.398 | 0.154 | 0.093 | 0.172 | 0.144 | 0.484 | 0.761 | 0.123 | 0.436 | 0.001 | 0.159 | 0 | 0 | 0.089 | 0.121 | 0.135 | 0.243 | 0.181 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.557 | 1.082 | 0.848 | 0.961 | 0.429 | 1.33 | 2.863 | 1.101 | 2.021 | 1.767 | 5.016 | 5.144 | 2.326 | 2.042 | 1.888 | 2.935 | 3.696 | 2.808 | 1.659 | 0.993 | 1.369 | 1.436 | 1.67 | 1.619 | 3.589 | 3.595 | 2.301 | 1.015 | 1.757 | 1.561 | 0.688 | 0.68 | 1.678 | 1.346 | 1.455 | 0.691 | 0.875 | 0.843 | 0.703 | 0.693 | 0.59 | 0.94 | 0.894 | 1.45 | 0.983 | 0.98 | 1.68 | 1.663 | 1.328 | 1.169 | 0.701 | 0.625 | 1.026 | 0.711 | 0.795 | 0.809 | 0.656 | 0.507 | 0.585 | 0.587 | 0.493 | 0.329 | 0 | 0 | 1.4 | 1.354 | 1.246 | 1.103 | 0.881 | 0.764 | 0.904 | 0.889 | 0.844 | 0.826 | 0.931 | 0.891 | 1.456 | 0.738 | 0.914 | 1.728 | 0.966 | 0.79 | 0.587 | 0.662 | 0.786 | 0.493 | 0.345 | 0.265 | 0.316 | 0.015 | 0.133 | 0.044 | 0.171 | 0.115 | 0.213 | 0.488 | 0.146 | 0.094 | 0.077 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0.665 | 0.577 | 0.981 | 1.477 | 1.368 | 0.62 | 1.163 | 1.117 | 0.946 | 0.389 | 0.557 | 0.912 | 0.418 | 0.408 | 0.399 | 0.194 | 0.38 | 0 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.028 | 0.028 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.443 | 0.52 | 3.482 | 2.637 | 2.538 | 2.042 | 1.454 | 1.38 | 1.275 | 1.155 | 1.106 | 0.107 | 0.107 | 0.057 | 0.92 | 0.371 | 0.14 | 0.485 | 0.338 | 0.174 | 0.11 | 1.045 | 0.82 | 0.429 | 1.149 | 0.934 | 0.497 | 0.392 | 0.1 | 0.17 | 0.583 | 0.657 | 1.145 | 0.758 | 0.543 | 0.47 | 0.457 | 0 | 0.477 | 0.465 | 0.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 0 | 0 | 0.05 | 0.195 | 0.131 | 0.104 | 0.115 |
Tax Payables
| 0 | 0.053 | 0 | 0.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.108 | 0 | 0 | 2.5 | 5.05 | 8 | 0.182 | 1.146 | 5.319 | 3.059 | 1.786 | 3.078 | 2.05 | 1.72 | 1.296 | 0.765 | -1.369 | 1.511 | 0 | 0 | 0 | 0 | 0 | 0.493 | 0 | 0 | 0.761 | 0.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.073 | 0.081 | 0.424 | 3.053 | 2.698 | 0.856 | 0.665 | 0.496 | 0.745 | 0.281 | 0.221 | 0.294 | 0.323 | 0.303 | 0.251 | 0.248 | 0.259 | 0.157 | 0.146 | 0.101 | -0.587 | 0.041 | 0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0.903 | 0.837 | 1.456 | 1.895 | 2.243 | 1.591 | 1.676 | 3.604 | 3.235 | 2.23 | 1.649 | 5.991 | 4.738 | 2.5 | 1.313 | 3.078 | 1.772 | 1.264 | 1.087 | 0.592 | 1.42 | 1.576 | 0.892 | 1.185 | 0.107 | 0.147 | 0.008 | 0.502 | 0.006 | 0.01 | 1.271 | 1.052 | 0.521 | 21.744 | 29.981 | 27.262 | 7.919 | 12.166 | 2.545 | 0.502 | 0.657 | 1.215 | 4.201 | 3.913 | 1.633 | 1.437 | 1.93 | 2.653 | 1.72 | 1.437 | 1.844 | 2.07 | 0.572 | 0.552 | 1.072 | 1.66 | 0.277 | 0.238 | 0.173 | 0.062 | 0.241 | 0.407 | 2.414 | 2.256 | 1.046 | 0.172 | 0.173 | 0.354 | 0.272 | 0.104 | 0.643 | 1.682 | 1.647 | 0.527 | 0.644 | 0.876 | 0.21 | 0.776 | 1.012 | 0.323 | 0.173 | 0.132 | 0.108 | 0.075 | 0.073 | 0.311 | 0.06 | 0.031 | 0.085 | 0.02 | 0.255 | -0.06 | 0 | 0 | 0 | 0 | 0.005 | 0.018 | 0.018 |
Total Current Liabilities
| 3.461 | 1.972 | 2.304 | 3.075 | 2.779 | 2.921 | 5.204 | 7.782 | 11.287 | 13.474 | 8.215 | 12.902 | 8.227 | 5.66 | 4.147 | 6.402 | 6.024 | 4.984 | 3.164 | 1.993 | 3.187 | 3.206 | 2.942 | 2.804 | 3.701 | 3.747 | 2.314 | 1.522 | 1.768 | 1.576 | 1.964 | 1.737 | 2.204 | 23.119 | 31.464 | 28.006 | 8.847 | 13.061 | 3.302 | 1.248 | 1.3 | 2.598 | 5.615 | 8.845 | 5.253 | 4.956 | 5.652 | 5.771 | 4.428 | 3.881 | 3.7 | 3.801 | 1.705 | 1.371 | 1.924 | 3.389 | 1.303 | 0.885 | 1.243 | 0.986 | 0.908 | 0.846 | 3.459 | 3.076 | 2.875 | 2.675 | 2.353 | 1.954 | 1.544 | 0.968 | 1.718 | 3.154 | 3.148 | 2.498 | 2.334 | 2.31 | 2.136 | 1.972 | 1.926 | 2.528 | 1.604 | 1.375 | 0.696 | 0.737 | 0.859 | 0.804 | 0.405 | 0.296 | 0.401 | 0.035 | 0.388 | 0.173 | 0.171 | 0.115 | 0.262 | 0.683 | 0.282 | 0.217 | 0.21 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 6.824 | 7.039 | 14.452 | 21.64 | 22.072 | 11.248 | 22.862 | 23.136 | 23.44 | 11.868 | 23.898 | 18.051 | 0.452 | 0.56 | 0.667 | 0.385 | 0.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.568 | 0.504 | 0.443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.049 | 0.049 |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.226 | -10.82 | -11.036 | 0 | -11.431 | -11.568 | -11.72 | 0 | -11.949 | -9.025 | -0.226 | -0.28 | -0.333 | 0 | -0.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6.824 | 7.039 | 7.226 | 10.82 | 11.036 | 11.248 | 11.431 | 11.568 | 11.72 | 11.868 | 11.949 | 9.025 | 0.226 | 0.28 | 0.333 | 0.385 | 0.435 | 1.619 | 3.594 | 3.6 | 2.306 | 1.02 | 1.762 | 1.566 | 0.693 | 0.685 | 1.683 | 1.374 | 1.483 | 1.02 | 0.928 | 0.896 | 0.756 | 0.674 | 0.643 | 1.383 | 1.414 | 4.932 | 3.62 | 3.519 | 3.722 | 3.134 | 2.708 | 2.444 | 1.856 | 1.9 | 0.568 | 0.504 | 0.443 | 1.729 | 1.027 | 0.647 | 1.07 | 0.338 | 0.667 | 0.439 | 1.045 | 0.82 | 1.829 | 2.503 | 2.18 | 1.754 | 1.273 | 0.864 | 1.074 | 1.473 | 1.501 | 1.97 | 1.689 | 1.434 | 1.926 | 1.195 | 0.444 | 2.205 | 1.431 | 1.243 | 0.587 | 0.662 | 0.786 | 0.493 | 0.345 | 0.265 | 0.316 | 0.015 | 0.133 | 0.13 | 0.171 | 0.115 | 0.262 | 0.683 | 0.277 | 0.049 | 0.049 |
Total Liabilities
| 3.461 | 1.972 | 2.304 | 3.075 | 2.779 | 2.921 | 12.028 | 14.821 | 18.513 | 24.293 | 19.25 | 24.15 | 19.658 | 17.228 | 15.867 | 18.27 | 17.973 | 14.009 | 3.39 | 2.273 | 3.521 | 3.591 | 3.377 | 2.804 | 3.701 | 3.747 | 2.314 | 1.522 | 1.768 | 1.576 | 1.964 | 1.737 | 2.204 | 23.119 | 31.464 | 28.006 | 8.847 | 13.061 | 3.302 | 1.248 | 1.3 | 2.598 | 5.615 | 8.845 | 5.253 | 4.956 | 5.652 | 5.771 | 4.428 | 3.881 | 3.7 | 3.801 | 2.273 | 1.875 | 2.367 | 3.389 | 1.303 | 0.885 | 1.243 | 0.986 | 0.908 | 0.846 | 3.459 | 3.076 | 2.875 | 2.675 | 2.353 | 1.954 | 1.544 | 0.968 | 1.718 | 3.154 | 3.148 | 2.498 | 2.334 | 2.31 | 2.136 | 1.972 | 2.37 | 2.528 | 1.604 | 1.375 | 0.696 | 0.737 | 0.859 | 0.804 | 0.405 | 0.296 | 0.401 | 0.035 | 0.388 | 0.173 | 0.171 | 0.115 | 0.262 | 0.683 | 0.282 | 0.266 | 0.259 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.084 | 0.084 | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.051 | 0.048 | 0.047 | 0.047 | 0.046 | 0.046 | 0.046 | 0.045 | 0.045 | 0.014 | 0.014 | 0.011 | 0.011 | 0.011 | 0.01 | 0.008 | 0.008 | 0.008 | 0.071 | 0.071 | 0.071 | 0.063 | 0.038 | 0.033 | 0.02 | 0.02 | 0.16 | 0.159 | 0.145 | 0.142 | 0.114 | 0.088 | 0.076 | 0.074 | 0.073 | 0.029 | 0.052 | 0.047 | 0.047 | 0.045 | 0.04 | 0.04 | 0.04 | 0.039 | 0.038 | 0.036 | 0.002 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.023 | 0.023 | 0.049 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.02 | 0.02 | 0.02 | 0.02 | 0.019 | 0.018 | 0.017 | 0.017 | 0.016 | 0.015 | 0.04 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.014 | 0.014 | 0.014 | 0.014 |
Retained Earnings
| -443.18 | -440.871 | -438.679 | -436.286 | -433.483 | -430.501 | -433.017 | -428.049 | -424.193 | -417.273 | -408.029 | -398.118 | -388.355 | -375.926 | -365.019 | -356.239 | -347.732 | -340.361 | -334.019 | -327.533 | -322.454 | -316.995 | -311.424 | -306.105 | -170.545 | -166.157 | -160.617 | -157.42 | -154.737 | -150.751 | -148.236 | -145.816 | -144.239 | -132.284 | -138.258 | -133.508 | -103.253 | -105.737 | -87.291 | -86.31 | -85.573 | -84.38 | -85.134 | -55.427 | -51.951 | -51.206 | -50.656 | -49.58 | -47.841 | -47.073 | -44.321 | -43.722 | -45.88 | -32.665 | -32.261 | -31.131 | -29.354 | -28.205 | -26.908 | -25.274 | -21.94 | -21.15 | -21.265 | -20.812 | -20.321 | -20.054 | -19.293 | -18.616 | -17.505 | -16.954 | -16.143 | -14.725 | -14.44 | -14.02 | -13.786 | -13.42 | -13.231 | -12.919 | -12.46 | -12.435 | -11.341 | -10.942 | -10.421 | -9.752 | -7.121 | -6.128 | -4.847 | -3.973 | -2.829 | -4.427 | -3.435 | -3.22 | -3.181 | -3.124 | -3.242 | -2.836 | -2.516 | -2.134 | -1.828 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0.105 | 0 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0.056 | -0.059 | -0.06 | -0.058 | -0.06 | -0.058 | -0.063 | -0.062 | -0.063 | -0.06 | -0.062 | -0.061 | -0.059 | -0.062 | -0.063 | -0.061 | -0.059 | -0.058 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.018 | 0.032 | -0.003 | 0.008 | -0.003 | -0.052 | 0.108 | 0.369 | 0.329 | 0.334 | 0.8 | 0.792 | 0.808 | 0.81 | 0.794 | 0.631 | 0.76 | 0.816 | 0.749 | 0.687 | 0.623 | 0.575 | 0.592 | 0.801 | 0.659 | -0.085 | 0.015 | 0.015 | 0.015 | 0.015 | 0.074 | 0.058 | 0.007 | 0.002 | 0.11 |
Other Total Stockholders Equity
| 450.62 | 450.565 | 450.458 | 450.33 | 450.181 | 449.527 | 448.921 | 447.642 | 446.711 | 445.216 | 443.651 | 442.096 | 440.554 | 439.086 | 437.431 | 383.533 | 378.282 | 374.828 | 373.468 | 371.574 | 370.29 | 368.353 | 366.99 | 365.401 | 171.222 | 170.288 | 161.222 | 161.068 | 160.662 | 159.307 | 152.368 | 151.992 | 151.725 | 112.883 | 112.482 | 112.142 | 100.569 | 105.699 | 85.493 | 85.266 | 84.953 | 81.716 | 79.529 | 46.717 | 46.766 | 46.381 | 45.143 | 43.837 | 43.463 | 43.244 | 40.748 | 40.27 | 43.715 | 30.945 | 29.996 | 37.847 | 28.215 | 27.803 | 25.836 | 37.803 | 21.203 | 20.373 | 17.885 | 17.824 | 17.524 | 17.566 | 17.123 | 16.978 | 16.241 | 16.163 | 14.745 | 11.75 | 11.732 | 11.732 | 11.732 | 11.171 | 11.241 | 11.238 | 10.38 | 9.343 | 9.222 | 9.129 | 9.11 | 8.402 | 5.794 | 4.876 | 4.318 | 3.622 | 1.877 | 4.872 | 2.995 | 3.041 | 2.957 | 2.957 | 2.957 | 2.202 | 2.349 | 2.095 | 1.627 |
Total Shareholders Equity
| 7.45 | 9.703 | 11.788 | 14.053 | 16.707 | 19.035 | 15.913 | 19.601 | 22.602 | 28.026 | 35.706 | 43.986 | 52.282 | 63.243 | 72.495 | 27.345 | 30.598 | 34.514 | 39.495 | 44.086 | 47.882 | 51.404 | 55.611 | 59.341 | 0.69 | 4.145 | 0.616 | 3.658 | 5.936 | 8.566 | 4.141 | 6.185 | 7.494 | -19.33 | -25.705 | -21.36 | -2.621 | -9.813 | -1.766 | -1.024 | -0.656 | -2.563 | -5.506 | -8.768 | -5.103 | -4.77 | -5.501 | -5.667 | -4.368 | -3.817 | -3.605 | -3.46 | -2.176 | -1.783 | -2.327 | -3.272 | -1.157 | -0.42 | -1.093 | -0.629 | -0.76 | -0.834 | -3.415 | -3.023 | -2.791 | -2.559 | -2.24 | -1.675 | -1.321 | -0.843 | -1.439 | -3 | -2.756 | -2.33 | -2.09 | -2.22 | -2.014 | -1.701 | -1.257 | -2.44 | -1.339 | -0.977 | -0.542 | -0.644 | -0.687 | -0.66 | 0.079 | 0.466 | -0.278 | 0.4 | -0.387 | -0.173 | -0.171 | -0.114 | -0.174 | -0.562 | -0.146 | -0.024 | -0.078 |
Total Equity
| 7.45 | 9.703 | 11.788 | 14.053 | 16.707 | 19.035 | 15.913 | 19.601 | 22.602 | 28.026 | 35.706 | 43.986 | 52.282 | 63.243 | 72.495 | 27.345 | 30.598 | 34.514 | 39.495 | 44.086 | 47.882 | 51.404 | 55.611 | 59.341 | 0.69 | 4.145 | 0.616 | 3.658 | 5.936 | 8.566 | 4.141 | 6.185 | 7.494 | -19.33 | -25.705 | -21.36 | -2.621 | -9.813 | -1.766 | -1.024 | -0.656 | -2.563 | -5.506 | -8.768 | -5.103 | -4.77 | -5.501 | -5.667 | -4.368 | -3.817 | -3.605 | -3.46 | -2.176 | -1.783 | -2.327 | -3.272 | -1.157 | -0.42 | -1.093 | -0.629 | -0.76 | -0.834 | -3.415 | -3.023 | -2.791 | -2.559 | -2.24 | -1.675 | -1.321 | -0.843 | -1.439 | -3 | -2.756 | -2.33 | -2.09 | -2.22 | -2.014 | -1.701 | -1.257 | -2.44 | -1.339 | -0.977 | -0.542 | -0.644 | -0.687 | -0.66 | 0.079 | 0.466 | -0.278 | 0.4 | -0.387 | -0.173 | -0.171 | -0.114 | -0.174 | -0.562 | -0.146 | -0.024 | -0.078 |
Total Liabilities & Shareholders Equity
| 10.91 | 11.675 | 14.092 | 17.127 | 19.487 | 21.956 | 27.941 | 34.422 | 41.115 | 52.32 | 54.956 | 68.135 | 71.94 | 80.471 | 88.362 | 45.615 | 48.571 | 48.524 | 42.886 | 46.359 | 51.402 | 54.995 | 58.988 | 62.144 | 4.391 | 7.892 | 2.93 | 5.18 | 7.704 | 10.142 | 6.105 | 7.921 | 9.698 | 3.789 | 5.759 | 6.645 | 6.225 | 3.248 | 1.536 | 0.224 | 0.644 | 0.036 | 0.109 | 0.077 | 0.15 | 0.185 | 0.151 | 0.104 | 0.061 | 0.064 | 0.095 | 0.34 | 0.097 | 0.092 | 0.039 | 0.116 | 0.146 | 0.465 | 0.15 | 0.357 | 0.147 | 0.013 | 0.045 | 0.053 | 0.084 | 0.117 | 0.113 | 0.279 | 0.224 | 0.124 | 0.278 | 0.154 | 0.392 | 0.168 | 0.243 | 0.09 | 0.123 | 0.271 | 1.113 | 0.088 | 0.265 | 0.398 | 0.154 | 0.093 | 0.172 | 0.144 | 0.484 | 0.761 | 0.123 | 0.436 | 0.001 | 0.159 | 0 | 0 | 0.089 | 0.121 | 0.135 | 0.243 | 0.181 |