Nephros, Inc.
NASDAQ:NEPH
1.5 (USD) • At close January 14, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2.457 | 3.08 | 3.633 | 4.307 | 4.622 | 4.06 | 3.836 | 3.634 | 3.94 | 4.179 | 5.421 | 6.973 | 7.35 | 8.278 | 8.163 | 8.249 | 5.155 | 7.046 | 8.962 | 4.166 | 3.855 | 4.318 | 3.608 | 4.581 | 5.322 | 3.484 | 1.819 | 2.194 | 0.15 | 0.301 | 0.803 | 0.275 | 0.807 | 1.602 | 0.701 | 1.248 | 1.813 | 1.037 | 0.367 | 1.284 | 1.047 | 0.225 | 0.473 | 0.579 | 0.168 | 0.298 | 0.243 | 0.047 | 0.366 | 0.987 | 2.174 | 1.669 | 2.117 | 1.713 | 2.247 | 0.24 | 0.421 | 0.344 | 0.564 | 1.004 | 1.795 | 0.89 | 1.651 | 2.306 | 3.745 | 1.404 | 2.505 | 3.449 | 6.513 | 0.53 | 0.413 | 0.253 | 0.924 | 1.691 | 0.051 | 0.747 | 0.829 | 2.817 | 4.315 | 3.719 | 9.439 | 3.698 |
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 | 0.026 | 0.02 | 0.02 | 0.015 | 0.021 | 0.027 | 0.022 | 0.026 | 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 | 0.007 | 0 | 0 | 0 | 0.007 | 0.007 | 4.1 | 0 | 4.7 | 4 | 0 | 0.9 | 2.8 | 3.8 | 5 | 3.655 | 4.5 | 5.999 | 5.997 | 5.995 | 5.996 | 4 | 0 |
Cash and Short Term Investments
| 2.457 | 3.08 | 3.633 | 4.307 | 4.622 | 4.06 | 3.836 | 3.634 | 3.94 | 4.179 | 5.421 | 6.973 | 7.35 | 8.278 | 8.163 | 8.249 | 5.155 | 7.046 | 8.962 | 4.166 | 3.855 | 4.318 | 3.608 | 4.581 | 5.322 | 3.484 | 1.819 | 2.214 | 0.17 | 0.316 | 0.824 | 0.302 | 0.829 | 1.628 | 0.723 | 1.248 | 1.813 | 1.037 | 0.367 | 1.284 | 1.047 | 0.225 | 0.473 | 0.579 | 0.168 | 0.298 | 0.243 | 0.047 | 0.366 | 0.987 | 2.174 | 1.669 | 2.117 | 1.713 | 2.247 | 0.24 | 0.421 | 0.344 | 0.564 | 1.004 | 1.795 | 0.89 | 1.651 | 2.313 | 3.752 | 5.504 | 2.505 | 8.149 | 10.513 | 0.53 | 1.313 | 3.053 | 4.724 | 6.691 | 3.706 | 5.247 | 6.828 | 8.814 | 10.31 | 9.715 | 13.439 | 3.698 |
Net Receivables
| 1.691 | 1.878 | 1.518 | 1.496 | 1.443 | 1.576 | 1.963 | 1.286 | 1.374 | 2.128 | 1.293 | 1.641 | 1.555 | 1.382 | 1.718 | 1.364 | 0.901 | 0.87 | 1.597 | 1.27 | 1.894 | 1.539 | 1.249 | 1.452 | 1.532 | 0.886 | 0.704 | 0.836 | 0.751 | 0.584 | 0.582 | 0.388 | 0.311 | 0.346 | 0.569 | 0.397 | 0.216 | 0.295 | 0.334 | 0.11 | 0.179 | 0.113 | 0.475 | 0.122 | 0.104 | 0.355 | 0.14 | 0.935 | 1.07 | 0.89 | 1.04 | 1.17 | 0.203 | 0.587 | 0.574 | 0.326 | 0.449 | 0.652 | 0.619 | 0.629 | 0.525 | 0.32 | 0.436 | 0.404 | 0.322 | 0.278 | 0.405 | 0.419 | 0.114 | 0.01 | 0.248 | 0.228 | 0.473 | 0.375 | 0.181 | 0.244 | 0.23 | 0.22 | 0.221 | 0.175 | 0.024 | 0.024 |
Inventory
| 3.099 | 2.803 | 2.779 | 2.47 | 2.268 | 2.126 | 2.348 | 3.153 | 3.488 | 4.664 | 4.679 | 4.795 | 4.649 | 5.087 | 4.679 | 5.304 | 5.385 | 4.769 | 3.649 | 2.562 | 2.128 | 2.314 | 2.04 | 1.864 | 1.459 | 1.352 | 0.928 | 0.674 | 0.581 | 0.603 | 0.401 | 0.479 | 0.341 | 0.413 | 0.476 | 0.591 | 0.665 | 0.419 | 0.208 | 0.186 | 0.108 | 0.163 | 0.192 | 0.162 | 0.291 | 0.147 | 0.189 | 0.312 | 0.293 | 0.268 | 0.24 | 0.247 | 0.396 | 0.334 | 0.624 | 0.726 | 0.608 | 0.697 | 0.786 | 0.653 | 0.607 | 0.767 | 0.589 | 0.724 | 0.337 | 0.422 | 0.355 | 0.336 | 0.56 | 0.634 | 0.656 | 0.512 | 0.463 | 0.475 | 0.903 | 0.815 | 0.469 | 0.528 | 0.587 | 0.653 | 0.337 | 0.103 |
Other Current Assets
| 0.109 | 0.165 | 0.2 | 0.132 | 0.173 | 0.152 | 0.354 | 0.188 | 0.502 | 0.151 | 0.528 | 0.432 | 0.134 | 0.093 | 0.214 | 0.237 | 0.628 | 0.77 | 1.202 | 0.301 | 0.48 | 0.532 | 0.55 | 0.276 | 0.063 | 0.049 | 0.063 | 0.111 | 0.214 | 0.1 | 0.242 | 0.095 | 0.102 | 0.067 | 0.105 | 0.228 | 0.085 | 0.122 | 0.082 | 0.104 | 0.066 | 0.118 | 0.144 | 0.25 | 0.037 | 0.14 | 0.19 | 0.218 | 0.048 | 0.09 | 0.13 | 0.113 | 0.132 | 0.099 | 0.119 | 0.19 | 0.068 | 0.09 | 0.128 | -1.174 | 0.113 | 0.074 | 0.147 | 0.162 | 0.336 | 0.49 | 0.459 | 0.392 | 2.287 | 0.432 | 0.319 | 0.44 | 0.381 | 0.315 | 0.355 | 0.358 | 0.717 | 0.37 | 0.509 | 0.468 | 0.781 | 1.539 |
Total Current Assets
| 7.356 | 7.926 | 8.13 | 8.405 | 8.506 | 7.914 | 8.324 | 8.261 | 9.118 | 11.122 | 11.657 | 13.634 | 13.621 | 14.84 | 14.667 | 15.154 | 11.755 | 13.07 | 14.809 | 8.299 | 8.117 | 8.437 | 7.172 | 8.173 | 8.376 | 5.771 | 3.514 | 3.809 | 1.609 | 1.553 | 1.928 | 1.264 | 1.532 | 2.454 | 1.873 | 2.464 | 2.779 | 1.812 | 0.991 | 1.684 | 1.367 | 0.56 | 1.212 | 0.988 | 0.6 | 0.87 | 0.667 | 1.403 | 1.777 | 2.235 | 3.584 | 3.199 | 2.848 | 2.733 | 3.564 | 1.482 | 1.546 | 1.783 | 2.097 | 2.421 | 3.04 | 2.051 | 2.823 | 3.603 | 4.747 | 6.694 | 3.724 | 9.296 | 13.474 | 1.606 | 2.536 | 4.233 | 6.041 | 7.856 | 5.146 | 6.664 | 8.243 | 9.932 | 11.627 | 11.012 | 14.581 | 5.364 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1.634 | 1.737 | 1.822 | 1.959 | 0.838 | 0.922 | 1.004 | 1.1 | 0.532 | 1.076 | 1.028 | 1.096 | 1.196 | 1.2 | 1.289 | 1.332 | 1.419 | 1.467 | 1.329 | 1.187 | 1.25 | 1.339 | 0.684 | 0.091 | 0.02 | 0.028 | 0.035 | 0.052 | 0.049 | 0.056 | 0.063 | 0.07 | 0.077 | 0.084 | 0.041 | 0.012 | 0 | 0 | 0 | 0.001 | 0.001 | 0.003 | 0.005 | 0.007 | 0.009 | 0.012 | 0.014 | 0.016 | 0.019 | 0.021 | 0.015 | 0.017 | 0.037 | 0.061 | 0.085 | 0.108 | 0.115 | 0.138 | 0.171 | 0.21 | 0.218 | 0.269 | 0.328 | 0.412 | 0.554 | 0.632 | 0.724 | 0.762 | 0.694 | 0.751 | 0.832 | 0.911 | 0.943 | 1.009 | 1.041 | 1.143 | 1.191 | 1.149 | 1.23 | 1.192 | 0.836 | 0.898 |
Goodwill
| 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.759 | 0.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.357 | 0.608 | 0.63 | 0.652 | 0.693 | 0.737 | 0.78 | 0.825 | 0.868 | 1.929 | 2 | 2.072 | 2.142 | 1.088 | 1.132 | 1.176 | 1.22 | 1.264 | 1.308 | 1.352 | 1.396 | 1.44 | 1.484 | 1.528 | 0.971 | 1.005 | 1.038 | 1.072 | 1.105 | 1.157 | 1.21 | 1.262 | 1.315 | 1.368 | 1.421 | 1.494 | 1.526 | 1.579 | 1.631 | 1.684 | 1.737 | 1.789 | 1.842 | 1.894 | 1.947 | 2 | 2.056 | 2.109 | 2.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.116 | 1.367 | 1.389 | 1.411 | 1.452 | 1.496 | 1.539 | 1.584 | 1.627 | 2.688 | 2.759 | 2.831 | 2.901 | 1.847 | 1.891 | 1.935 | 1.979 | 2.023 | 2.067 | 2.111 | 2.155 | 2.199 | 2.243 | 2.276 | 0.971 | 1.005 | 1.038 | 1.072 | 1.105 | 1.157 | 1.21 | 1.262 | 1.315 | 1.368 | 1.421 | 1.494 | 1.526 | 1.579 | 1.631 | 1.684 | 1.737 | 1.789 | 1.842 | 1.894 | 1.947 | 2 | 2.056 | 2.109 | 2.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 0.039 | 0.05 | 0.054 | 0.057 | 0.061 | 0.065 | 0.068 | 0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.286 | 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 | -0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.315 | -1.368 | -1.421 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.28 | 0.07 | 0.075 | 0.086 | 0.123 | 0.054 | 0.06 | 0.054 | 0.058 | 0.067 | 0.084 | 0.064 | 0.102 | 0.104 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.032 | 0.032 | 0.039 | 0.039 | 0.018 | 0.037 | 0.041 | 0.011 | 0.011 | 0.011 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.093 | 0 | 0.778 | 0 | 0 | 0 | 0 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.02 | 0.021 | 0.021 | 0.027 | 0.027 | 0.027 | 0.027 | 0.023 | 0.023 | 0.023 | 0.023 | 0.018 | 0.018 | 0.018 | 0.018 | 0.004 | 0.004 | 0.005 | 0.004 | 0.004 | 0.004 |
Total Non-Current Assets
| 3.03 | 3.174 | 3.286 | 3.456 | 2.413 | 2.472 | 2.603 | 2.738 | 2.217 | 3.831 | 3.871 | 4.016 | 4.199 | 3.151 | 3.269 | 3.356 | 3.487 | 3.579 | 3.485 | 3.33 | 3.437 | 3.577 | 2.966 | 2.385 | 1.028 | 1.074 | 1.118 | 1.174 | 1.215 | 1.288 | 1.351 | 1.414 | 1.478 | 1.541 | 1.554 | 1.506 | 1.526 | 1.579 | 1.631 | 1.685 | 1.738 | 1.792 | 1.847 | 1.901 | 1.956 | 2.012 | 2.07 | 2.125 | 2.179 | 2.114 | 0.015 | 0.795 | 0.037 | 0.061 | 0.085 | 0.108 | 0.136 | 0.159 | 0.192 | 0.231 | 0.239 | 0.289 | 0.349 | 0.433 | 0.581 | 0.659 | 5.037 | 0.789 | 0.717 | 0.774 | 0.855 | 0.934 | 0.961 | 1.027 | 1.059 | 1.161 | 1.195 | 1.153 | 1.235 | 1.196 | 0.839 | 0.902 |
Total Assets
| 10.386 | 11.1 | 11.416 | 11.861 | 10.919 | 10.386 | 10.927 | 10.999 | 11.335 | 14.953 | 15.528 | 17.65 | 17.82 | 17.991 | 17.936 | 18.51 | 15.242 | 16.649 | 18.294 | 11.629 | 11.554 | 12.014 | 10.138 | 10.558 | 9.404 | 6.845 | 4.632 | 4.983 | 2.824 | 2.841 | 3.279 | 2.678 | 3.01 | 3.995 | 3.427 | 3.97 | 4.305 | 3.391 | 2.622 | 3.369 | 3.105 | 2.352 | 3.059 | 2.889 | 2.556 | 2.882 | 2.737 | 3.528 | 3.956 | 4.349 | 3.599 | 3.994 | 2.885 | 2.794 | 3.649 | 1.59 | 1.682 | 1.942 | 2.289 | 2.652 | 3.279 | 2.34 | 3.172 | 4.036 | 5.328 | 7.353 | 8.761 | 10.085 | 14.191 | 2.38 | 3.391 | 5.167 | 7.002 | 8.883 | 6.205 | 7.825 | 9.438 | 11.084 | 12.863 | 12.207 | 15.421 | 6.265 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.398 | 1.159 | 1.114 | 0.873 | 0.805 | 0.302 | 0.719 | 0.74 | 0.779 | 1.411 | 0.897 | 1.334 | 0.641 | 1.1 | 0.495 | 0.423 | 0.887 | 1.316 | 1.575 | 0.959 | 0.69 | 0.915 | 1.03 | 0.836 | 0.562 | 0.679 | 1.069 | 0.872 | 0.436 | 0.513 | 0.361 | 0.585 | 0.444 | 0.838 | 0.744 | 0.652 | 0.924 | 0.988 | 0.754 | 0.835 | 0.908 | 1.03 | 1.033 | 1.073 | 1.065 | 0.786 | 1.387 | 1.07 | 0.584 | 0.36 | 0.512 | 0.284 | 0.427 | 0.464 | 0.651 | 0.441 | 0.584 | 0.585 | 0.684 | 0.455 | 0.616 | 0.723 | 1.013 | 0.986 | 0.856 | 1.125 | 0.61 | 0.488 | 0.392 | 0.77 | 0.285 | 0.568 | 0.762 | 0.56 | 0.843 | 0.766 | 0.756 | 0.71 | 0.549 | 0.63 | 1.203 | 2.028 |
Short Term Debt
| 0.338 | 0.716 | 0.804 | 0.892 | 0.622 | 0.323 | 0.626 | 0.387 | 0.37 | 0.515 | 0.588 | 0.561 | 0.609 | 0.594 | 0.579 | 0.561 | 0.89 | 0.813 | 0.624 | 1.033 | 1.44 | 1.447 | 1.296 | 1.186 | 0.354 | 0.34 | 0.334 | 0.711 | 0.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.604 | 0 | 0 | 1.358 | 0 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.781 | 0.372 | 0.417 | 0.372 | 0.38 | 0.38 | 0.388 | 0.388 | 0.296 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0.036 | 0 | 0 | 0 | 0.017 | 0 | 0 | 0 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.272 | 0 | 0 | 0 | 0 | 0 | -0.346 | -0.332 | 0.596 | 0.449 | 0.308 | 0.136 | 0.715 | 0.601 | 0.512 | 0.396 | 0 | 0 | 0 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.245 | 0.421 | 1.066 | 0.703 | 0.702 | 0.703 | 0.708 | 0.707 | 0.704 | 0.674 | 0.699 | 2.094 | 0.5 | 0 | 0.017 | 0.033 | 0.067 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.273 | 0 | 0 | 0 | 0 | 0.021 | 0.04 | 0.064 | 0.007 | 0.039 |
Other Current Liabilities
| 0.322 | 0.077 | 0.011 | 0.312 | 0.401 | 0.572 | 0.07 | 0.268 | 0.402 | 0.185 | 0.263 | 0.448 | 0.573 | 0.476 | 0.334 | 0.341 | 0.602 | 0.636 | 0.909 | 0.436 | 0.986 | 0.93 | 0.784 | 0.632 | 0.524 | 0.377 | 0.328 | 0.218 | 0.343 | 0.34 | 0.349 | 0.24 | 0.17 | 0.31 | 0.29 | 0.237 | 0.154 | 0.306 | 0.432 | 0.342 | 0.3 | 0.233 | 0.194 | 0.365 | 0.183 | 0.2 | 0.507 | 1.639 | 1.464 | 1.408 | 0.132 | -1.201 | 0.105 | 0.102 | 0.199 | 0.481 | 0.233 | 0.182 | 0.193 | 0.239 | 0.251 | 0.205 | 0.398 | 0.516 | 1.066 | 1.414 | 0.922 | 0.06 | 0.757 | 0.62 | 0.74 | 0.743 | 0.273 | 0.409 | 0.788 | 0.769 | 2.005 | 2.018 | 1.932 | 0.363 | 2.804 | 1.59 |
Total Current Liabilities
| 1.058 | 1.952 | 1.929 | 2.113 | 1.828 | 1.197 | 1.415 | 1.412 | 1.551 | 2.111 | 1.748 | 2.39 | 1.823 | 2.17 | 1.408 | 1.325 | 2.379 | 2.765 | 3.108 | 2.428 | 3.116 | 3.292 | 3.11 | 2.654 | 1.44 | 1.396 | 1.731 | 1.871 | 1.412 | 0.923 | 0.78 | 0.895 | 0.684 | 1.218 | 1.104 | 0.959 | 1.148 | 1.364 | 1.256 | 1.247 | 3.057 | 1.684 | 2.293 | 3.499 | 1.95 | 1.689 | 3.902 | 3.416 | 2.752 | 2.442 | 1.343 | 2.573 | 1.032 | 0.566 | 0.867 | 1.455 | 0.884 | 0.867 | 0.877 | 0.694 | 0.867 | 0.928 | 1.411 | 1.502 | 1.922 | 2.539 | 1.532 | 1.329 | 1.521 | 1.807 | 1.397 | 1.691 | 1.415 | 1.357 | 2.019 | 1.831 | 2.761 | 2.748 | 2.522 | 2.557 | 4.014 | 3.657 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1.154 | 1.222 | 2.614 | 2.78 | 0.938 | 0.534 | 1.236 | 0.706 | 0.203 | 0.361 | 0.381 | 0.439 | 0.672 | 0.835 | 0.997 | 1.612 | 1.431 | 1.616 | 1.559 | 1.512 | 1.638 | 1.753 | 1.193 | 0.843 | 0.897 | 0.951 | 1.003 | 0.954 | 0.922 | 0.892 | 0.864 | 0.838 | 0.814 | 0.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.266 | 5.547 | 5.46 | 5.388 | 5.314 | 5.622 | 0.422 | 0.614 | 0 | 0 | 0 | 1.5 | 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 | 0.208 | 0.225 | 0.243 | 0.261 | 0.278 | 0.295 | 0.313 | 0.33 | 0.347 | 0.365 | 0.382 | 0.4 | 0.417 | 0.434 | 0.452 | 0 | 0 | 0.176 | 0.352 | 0.531 | 0.707 | 0.881 | 1.01 | 1.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.954 | -0.225 | -0.243 | -0.261 | -0.838 | -0.295 | -0.313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.307 | -1.39 | -0.469 | 0 | -0.618 | 0 | 0 | 0 | -0.003 | 0.072 | -0.005 | -0.005 | -0.006 | 0 | -0.008 | -0.008 | -0.009 | 0 | 0.078 | 0.163 | 0.231 | 0.263 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.574 | 6.377 | 7.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.047 | 0 | 0 | 0.184 | 0.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.161 |
Total Non-Current Liabilities
| 1.154 | 1.222 | 1.307 | 1.39 | 0.469 | 0.534 | 0.618 | 0.706 | 0.203 | 0.361 | 0.378 | 0.511 | 0.667 | 0.83 | 0.991 | 1.612 | 1.423 | 1.608 | 1.55 | 1.512 | 1.716 | 1.916 | 1.424 | 1.106 | 3.897 | 0.951 | 1.003 | 1.162 | 1.147 | 1.135 | 1.125 | 1.116 | 1.109 | 1.104 | 0.33 | 0.347 | 0.365 | 7.956 | 6.777 | 7.803 | 0.434 | 0.452 | 0 | 3.109 | 0.176 | 0.352 | 0.531 | 0.707 | 0.881 | 1.01 | 1.222 | 1.396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.313 | 5.547 | 5.46 | 5.572 | 5.498 | 5.622 | 0.422 | 0.614 | 1.5 | 0 | 0 | 1.5 | 0 | 12.161 |
Total Liabilities
| 2.212 | 3.174 | 3.236 | 3.503 | 2.297 | 1.731 | 2.033 | 2.118 | 1.754 | 2.472 | 2.126 | 2.901 | 2.49 | 3 | 2.399 | 2.937 | 3.802 | 4.373 | 4.658 | 3.94 | 4.832 | 5.208 | 4.534 | 3.76 | 5.337 | 2.347 | 2.734 | 3.033 | 2.559 | 2.058 | 1.905 | 2.011 | 1.793 | 2.322 | 1.434 | 1.306 | 1.513 | 9.32 | 8.033 | 9.05 | 3.491 | 2.136 | 2.293 | 3.499 | 2.126 | 2.041 | 4.433 | 4.123 | 3.633 | 3.452 | 2.565 | 2.573 | 1.032 | 0.566 | 0.867 | 1.455 | 0.884 | 0.867 | 0.877 | 0.694 | 0.867 | 0.928 | 1.411 | 1.502 | 1.922 | 2.539 | 1.532 | 1.329 | 19.834 | 7.354 | 6.857 | 7.263 | 6.913 | 6.979 | 2.441 | 2.445 | 2.761 | 2.748 | 2.522 | 2.557 | 4.014 | 15.819 |
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 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.364 | 1.303 | 1.476 | 1.59 | 1.743 | 1.923 | 0.004 |
Common Stock
| 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.009 | 0.009 | 0.009 | 0.008 | 0.008 | 0.008 | 0.064 | 0.064 | 0.064 | 0.064 | 0.057 | 0.055 | 0.054 | 0.054 | 0.054 | 0.05 | 0.049 | 0.049 | 0.049 | 0.049 | 0.045 | 0.032 | 0.03 | 0.03 | 0.025 | 0.025 | 0.025 | 0.018 | 0.018 | 0.018 | 0.012 | 0.012 | 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.039 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.002 |
Retained Earnings
| -144.681 | -144.864 | -144.575 | -144.406 | -143.752 | -143.57 | -143.137 | -142.831 | -141.983 | -138.829 | -137.692 | -135.725 | -134.683 | -133.521 | -132.395 | -131.858 | -131.1 | -130.087 | -128.43 | -127.332 | -127.188 | -126.444 | -125.502 | -124.153 | -123.489 | -122.939 | -122.257 | -121.106 | -122.395 | -121.763 | -120.977 | -120.285 | -119.63 | -118.924 | -118.089 | -117.253 | -116.318 | -115.737 | -113.922 | -114.165 | -103.348 | -102.642 | -101.988 | -101.228 | -100.053 | -99.442 | -98.772 | -97.53 | -96.432 | -95.579 | -94.825 | -94.268 | -93.63 | -93.217 | -92.615 | -91.908 | -91.243 | -90.869 | -90.504 | -89.975 | -89.492 | -89.097 | -88.684 | -87.949 | -87.042 | -85.695 | -83.252 | -81.612 | -59.918 | -58.456 | -56.826 | -55.256 | -53.001 | -51.096 | -49.29 | -47.243 | -45.948 | -44.2 | -42.168 | -41.775 | -39.758 | -30.893 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0.061 | 0.064 | 0.066 | 0.07 | 0.068 | 0.074 | 0.069 | 0.065 | 0.064 | 0.065 | 0.063 | 0.07 | 0.068 | 0.071 | 0.073 | 0.074 | 0.08 | 0.077 | 0.076 | 0.075 | 0.068 | 0.067 | 0.072 | 0.071 | 0.072 | 0.071 | 0.072 | 0.071 | 0.072 | 0.072 | 0.073 | 0.072 | 0.073 | 0.074 | 0.074 | 0.074 | 0.076 | 0.076 | 0.056 | 0.039 | 0.093 | 0.049 | 0.075 | 0.07 | 0.057 | 0.022 | 0.042 | -0.034 | 0.032 | 0.076 | 0.088 | 0.062 | 0.021 | 0.07 | 0.093 | 0.187 | 0.191 | 0.11 | 0.078 | 0.04 | 0.026 | 0.012 | -0.037 | -0.047 | -0.102 | -2.239 | -2.116 | -2.216 | -2.244 | -2.327 | -2.308 | -2.464 |
Other Total Stockholders Equity
| 152.844 | 152.779 | 152.745 | 152.754 | 152.364 | 152.215 | 152.021 | 148.413 | 148.275 | 148.04 | 147.781 | 147.346 | 146.883 | 145.378 | 144.801 | 144.296 | 139.41 | 139.243 | 138.953 | 131.934 | 130.83 | 130.169 | 127.974 | 127.816 | 127.419 | 127.299 | 124.018 | 122.924 | 122.53 | 122.417 | 122.229 | 120.835 | 120.726 | 120.477 | 119.961 | 119.797 | 118.993 | 109.705 | 108.409 | 108.382 | 102.864 | 102.761 | 102.656 | 106.166 | 100.391 | 100.191 | 96.988 | 96.923 | 96.688 | 96.426 | 95.756 | 95.63 | 95.398 | 95.365 | 95.33 | 92.019 | 91.957 | 91.936 | 91.842 | 91.815 | 91.774 | 90.408 | 90.386 | 90.375 | 90.317 | 90.284 | 90.252 | 90.22 | 54.185 | 53.43 | 53.322 | 53.136 | 53.114 | 53.034 | 53.144 | 54.849 | 54.73 | 54.74 | 54.74 | 53.74 | 53.461 | 23.798 |
Total Shareholders Equity
| 8.174 | 7.926 | 8.18 | 8.358 | 8.622 | 8.655 | 8.894 | 5.592 | 6.302 | 9.221 | 10.16 | 11.695 | 12.276 | 11.937 | 12.484 | 12.522 | 8.388 | 9.23 | 10.596 | 4.675 | 3.713 | 3.803 | 2.604 | 3.798 | 4.067 | 4.498 | 1.898 | 1.95 | 0.265 | 0.783 | 1.374 | 0.667 | 1.217 | 1.673 | 1.993 | 2.664 | 2.792 | -5.929 | -5.411 | -5.681 | -0.386 | 0.216 | 0.766 | -0.61 | 0.43 | 0.841 | -1.696 | -0.595 | 0.323 | 0.897 | 1.034 | 1.421 | 1.853 | 2.228 | 2.782 | 0.135 | 0.798 | 1.075 | 1.412 | 1.958 | 2.412 | 1.412 | 1.761 | 2.534 | 3.406 | 4.814 | 7.229 | 8.756 | -5.643 | -4.974 | -3.466 | -2.096 | 0.089 | 1.904 | 3.764 | 5.379 | 6.678 | 8.336 | 10.341 | 9.651 | 11.407 | -9.553 |
Total Equity
| 8.174 | 7.926 | 8.18 | 8.358 | 8.622 | 8.655 | 8.894 | 8.881 | 9.581 | 12.481 | 13.402 | 14.749 | 15.33 | 14.991 | 15.537 | 15.573 | 11.44 | 12.276 | 13.636 | 7.689 | 6.722 | 6.806 | 5.604 | 6.798 | 7.067 | 4.498 | 1.898 | 1.95 | 0.265 | 0.783 | 1.374 | 0.667 | 1.217 | 1.673 | 1.993 | 2.664 | 2.792 | -5.929 | -5.411 | -5.681 | -0.386 | 0.216 | 0.766 | -0.61 | 0.43 | 0.841 | -1.696 | -0.595 | 0.323 | 0.897 | 1.034 | 1.421 | 1.853 | 2.228 | 2.782 | 0.135 | 0.798 | 1.075 | 1.412 | 1.958 | 2.412 | 1.412 | 1.761 | 2.534 | 3.406 | 4.814 | 7.229 | 8.756 | -5.643 | -4.974 | -3.466 | -2.096 | 0.089 | 1.904 | 3.764 | 5.379 | 6.678 | 8.336 | 10.341 | 9.651 | 11.407 | -9.553 |
Total Liabilities & Shareholders Equity
| 10.386 | 11.1 | 11.416 | 11.861 | 10.919 | 10.386 | 10.927 | 10.999 | 11.335 | 14.953 | 15.528 | 17.65 | 17.82 | 17.991 | 17.936 | 18.51 | 15.242 | 16.649 | 18.294 | 11.629 | 11.554 | 12.014 | 10.138 | 10.558 | 9.404 | 6.845 | 4.632 | 4.983 | 2.824 | 2.841 | 3.279 | 2.678 | 3.01 | 3.995 | 3.427 | 3.97 | 4.305 | 3.391 | 2.622 | 3.369 | 3.105 | 2.352 | 3.059 | 2.889 | 2.556 | 2.882 | 2.737 | 3.528 | 3.956 | 4.349 | 3.599 | 3.994 | 2.885 | 2.794 | 3.649 | 1.59 | 1.682 | 1.942 | 2.289 | 2.652 | 3.279 | 2.34 | 3.172 | 4.036 | 5.328 | 7.353 | 8.761 | 10.085 | 14.191 | 2.38 | 3.391 | 5.167 | 7.002 | 8.883 | 6.205 | 7.825 | 9.438 | 11.084 | 12.863 | 12.207 | 15.421 | 6.265 |