Surge Battery Metals Inc.
TSXV:NILI.V
0.45 (CAD) • At close March 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3.063 | 4.797 | 5.307 | 3.328 | 5.768 | 8.626 | 2.12 | 1.021 | 1.982 | 2.785 | 3.391 | 3.97 | 4.129 | 3.502 | 2.827 | 0.007 | 0.025 | 0.043 | 0.034 | 0.104 | 0.282 | 0.069 | 0.082 | 0.282 | 0.698 | 0.827 | 1.48 | 1.704 | 0 | 0 | 0.05 | 0.083 | 0.083 | 0.154 | 0.072 | 0.082 | 0.02 | 0.042 | 0.069 | 0.038 | 0.001 | 0 | 0.004 | 0.005 | 0 | 0 | 0 | 0.008 | 0.075 | -0.018 | 0.146 | 0.163 | 0.483 | 0.287 | 0.292 | 0.101 | 0.045 | 0.046 | 0 | 0.059 | 0.049 | 0 | 0.001 | 0.006 | 0 | 0 | 0 | 0.049 | 0.095 | 0.162 | 0 | 0.667 | 0.626 | 0.721 | 0.002 | 0 | 0 | 0.001 | 0.143 | 0.106 | 0.02 | 0.033 | 0.085 | 0.007 | 0.047 | 0 | 0.007 | 0.001 | 0 | 0.005 | 0.035 | 0 | 0.001 | 0.038 | 0.002 |
Short Term Investments
| 0 | 0 | 0 | 3.039 | 3.037 | 1.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.15 | 0.2 | 0.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0.01 | 0.512 | 0.812 | 1.27 | 0.806 | 0.206 | 0.149 | 0.156 | 0.026 | 0.026 | 0.026 | 0.026 | 0.019 | 0.019 | 0.019 | 0.019 | 0.201 | 0.201 | 0.201 | 0.201 | 0.236 | 0.013 | 0.013 | 0.013 | 0.073 | 0.073 | 0.073 | 0.083 | 0.098 | 0.018 | 0.018 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 3.063 | 4.797 | 5.307 | 6.367 | 8.805 | 9.637 | 2.12 | 1.021 | 1.982 | 2.785 | 3.391 | 3.97 | 4.129 | 3.502 | 2.827 | 0.207 | 0.175 | 0.243 | 0.297 | 0.104 | 0.282 | 0.069 | 0.082 | 0.282 | 0.698 | 0.827 | 1.48 | 1.704 | 0 | 0 | 0.05 | 0.083 | 0.083 | 0.154 | 0.072 | 0.082 | 0.02 | 0.042 | 0.069 | 0.038 | 0.001 | 0 | 0.004 | 0.005 | 0 | 0 | 0 | 0.008 | 0.093 | 0 | 0.146 | 0.163 | 0.493 | 0.8 | 1.104 | 1.37 | 0.851 | 0.252 | 0.149 | 0.215 | 0.076 | 0.027 | 0.027 | 0.032 | 0.019 | 0.019 | 0.019 | 0.068 | 0.296 | 0.364 | 0.201 | 0.868 | 0.862 | 0.734 | 0.015 | 0.013 | 0.074 | 0.074 | 0.216 | 0.189 | 0.118 | 0.051 | 0.103 | 0.025 | 0.047 | 0 | 0.007 | 0.001 | 0 | 0.005 | 0.035 | 0 | 0.001 | 0.038 | 0.002 |
Net Receivables
| 0.036 | 0.023 | 0.037 | 0.039 | 0.084 | 0.046 | 0.012 | 0.042 | 0.049 | 0.035 | 0.017 | 0.012 | 0.011 | 0.007 | 0.01 | 0.016 | 0.011 | 0.008 | 0.029 | 0.025 | 0.021 | 0.012 | 0.004 | 0.005 | 0 | 0.014 | 0.005 | 0.004 | 0.03 | 0.027 | 0.025 | 0.026 | 0.024 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.035 | 0.04 | 0.045 | 0.044 | 0.09 | 0.074 | 0.102 | 0.291 | 0.28 | 0.288 | 0.333 | 0.095 | 0.014 | 0.002 | 0.012 | 0.001 | 0.002 | 0.001 | 0.016 | 0.001 | 0.015 | 0.002 | 0.054 | 0.063 | 0.022 | 0.002 | 0.002 | 0.002 | 0.004 | 0.002 | 0.002 | 0.002 | 0.004 | 0.003 | 0.002 | 0.009 | 0.007 | 0.031 | 0.014 | 0.004 | 0.003 | 0.002 | 0.002 | 0.004 | 0.002 | 0.109 | 0.004 | 0.025 | 0.034 | 0.039 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.016 | 0.016 | 0 | 0 | 0.007 | 0 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.083 | 0.169 | 0.303 | 0.395 | 0.68 | 0.451 | 0.073 | 0.086 | 0.179 | 0.084 | 0.053 | 0.332 | 0.06 | 0 | 0 | 0 | 0.068 | 0.068 | 0.068 | 0.129 | 0.025 | 0.01 | 0.01 | 0.01 | 0.025 | 0.003 | 0.003 | 0.003 | 0.003 | 0.014 | 0.003 | 0 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.026 | 0.023 | 0.023 | 0.023 | 0.043 | 0.015 | 0.016 | 0.027 | 0.02 | 0.016 | 0.016 | 0.02 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.021 | 0.051 | 0.05 | 0.016 | 0.016 | 0.035 | 0.024 | 0.14 | 0.023 | 0.007 | 0.012 | 0.012 | 0.009 | 0.007 | 0.012 | 0.012 | 0.012 | 0.007 | 0.007 | 0.007 | 0.012 | 0.043 | 0.007 | 0.049 | 0.03 | 0.007 | 0.007 | 0.007 | 0.012 | 0.007 |
Total Current Assets
| 3.182 | 4.988 | 5.646 | 6.8 | 9.568 | 10.133 | 2.205 | 1.149 | 2.255 | 2.949 | 3.461 | 4.314 | 4.2 | 3.509 | 2.837 | 0.222 | 0.253 | 0.318 | 0.394 | 0.258 | 0.328 | 0.091 | 0.096 | 0.297 | 0.723 | 0.845 | 1.488 | 1.711 | 0.033 | 0.042 | 0.079 | 0.108 | 0.129 | 0.197 | 0.113 | 0.12 | 0.061 | 0.081 | 0.107 | 0.077 | 0.04 | 0.041 | 0.044 | 0.045 | 0.038 | 0.059 | 0.064 | 0.078 | 0.163 | 0.112 | 0.243 | 0.288 | 0.827 | 1.095 | 1.408 | 1.731 | 0.966 | 0.282 | 0.167 | 0.247 | 0.093 | 0.045 | 0.045 | 0.064 | 0.036 | 0.055 | 0.072 | 0.172 | 0.375 | 0.402 | 0.238 | 0.894 | 1.004 | 0.761 | 0.024 | 0.026 | 0.088 | 0.086 | 0.226 | 0.203 | 0.14 | 0.071 | 0.141 | 0.046 | 0.058 | 0.015 | 0.051 | 0.01 | 0.053 | 0.038 | 0.151 | 0.011 | 0.033 | 0.084 | 0.048 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11.995 | 11.037 | 10.09 | 9.701 | 6.4 | 4.401 | 3.579 | 3.478 | 2.916 | 2.559 | 2.373 | 1.753 | 0.439 | 0.115 | 0.074 | 0.048 | 0.048 | 0.048 | 0.048 | 0.273 | 0.974 | 0.765 | 0.718 | 0.698 | 0.564 | 0.529 | 0.043 | 0.042 | 0 | 0 | 0 | 0.003 | 0.23 | 0.23 | 0.23 | 0.231 | 0.231 | 0.231 | 0.231 | 0.232 | 1.895 | 1.903 | 1.904 | 1.904 | 2.512 | 2.474 | 2.475 | 2.482 | 2.559 | 2.544 | 2.422 | 2.116 | 1.551 | 1.446 | 1.304 | 1.074 | 0.016 | 0.069 | 0.043 | 0.012 | 1.049 | 1.05 | 0.013 | 1.052 | 1.22 | 1.51 | 1.511 | 0.953 | 1.905 | 1.951 | 1.867 | 0.972 | 1.103 | 1.101 | 1.102 | 1.103 | 1.028 | 1.028 | 1.027 | 0.903 | 0.619 | 0.445 | 0.442 | 0.359 | 0.383 | 0.426 | 0.429 | 0.417 | 0.495 | 0.43 | 0.358 | 0.316 | 0.132 | 0.121 | 0.119 |
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 |
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 |
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 |
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 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | 0 | 0.006 | 0.006 | 0.006 | 0 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Non-Current Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.012 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0.001 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.64 | 0.04 | 0 | 0 | 0 | 0 | 1.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 11.995 | 11.037 | 10.09 | 9.701 | 6.4 | 4.401 | 3.579 | 3.478 | 2.916 | 2.559 | 2.373 | 1.753 | 0.439 | 0.115 | 0.074 | 0.048 | 0.048 | 0.048 | 0.048 | 0.273 | 0.986 | 0.776 | 0.73 | 0.71 | 0.564 | 0.529 | 0.043 | 0.042 | 0 | 0 | 0 | 0.003 | 0.231 | 0.231 | 0.231 | 0.232 | 0.232 | 0.232 | 0.232 | 0.233 | 1.896 | 1.904 | 1.905 | 1.905 | 2.518 | 2.48 | 2.481 | 2.488 | 2.565 | 2.55 | 2.428 | 2.122 | 1.557 | 1.452 | 1.31 | 1.08 | 0.656 | 0.109 | 0.043 | 0.012 | 1.049 | 1.05 | 1.051 | 1.052 | 1.22 | 1.51 | 1.511 | 0.953 | 1.905 | 1.951 | 1.867 | 0.972 | 1.103 | 1.101 | 1.102 | 1.103 | 1.028 | 1.028 | 1.027 | 0.903 | 0.619 | 0.445 | 0.442 | 0.359 | 0.383 | 0.426 | 0.429 | 0.417 | 0.495 | 0.43 | 0.358 | 0.316 | 0.132 | 0.121 | 0.119 |
Total Assets
| 15.176 | 16.026 | 15.736 | 16.501 | 15.968 | 14.534 | 5.785 | 4.627 | 5.171 | 5.508 | 5.834 | 6.067 | 4.639 | 3.623 | 2.912 | 0.271 | 0.302 | 0.367 | 0.443 | 0.531 | 1.314 | 0.867 | 0.826 | 1.007 | 1.287 | 1.374 | 1.531 | 1.753 | 0.033 | 0.042 | 0.079 | 0.111 | 0.36 | 0.428 | 0.344 | 0.351 | 0.293 | 0.313 | 0.339 | 0.309 | 1.937 | 1.945 | 1.948 | 1.95 | 2.556 | 2.539 | 2.544 | 2.566 | 2.728 | 2.662 | 2.671 | 2.41 | 2.384 | 2.547 | 2.718 | 2.811 | 1.622 | 0.391 | 0.211 | 0.259 | 1.142 | 1.095 | 1.095 | 1.115 | 1.256 | 1.565 | 1.583 | 1.125 | 2.28 | 2.353 | 2.105 | 1.866 | 2.107 | 1.862 | 1.126 | 1.13 | 1.116 | 1.114 | 1.252 | 1.106 | 0.759 | 0.516 | 0.583 | 0.405 | 0.441 | 0.442 | 0.48 | 0.427 | 0.548 | 0.468 | 0.509 | 0.327 | 0.165 | 0.205 | 0.168 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.316 | 0.405 | 0.096 | 0.124 | 0.756 | 0.187 | 0.055 | 0.135 | 0.109 | 0.054 | 0.103 | 0.05 | 0.024 | 0.034 | 0.042 | 0.306 | 0.253 | 0.208 | 0.153 | 0.129 | 0.14 | 0.184 | 0.143 | 0.08 | 0.097 | 0.097 | 0.099 | 0.372 | 0.204 | 0.171 | 0.22 | 0.152 | 0.209 | 0.208 | 0.241 | 0.243 | 0.276 | 0.28 | 0.277 | 0.311 | 0.281 | 0.281 | 0.286 | 0.279 | 0.253 | 0.22 | 0.249 | 0.23 | 0.32 | 0.267 | 0 | 0.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.066 | 0.097 | 0.037 | 0.11 | 0.158 | 0.117 | 0.104 | 0.106 | 0.102 | 0.1 | 0.095 | 0.095 | 0.077 | 0.081 | 0.088 | 0.1 | 0.035 | 0.033 | 0.146 | 0.295 | 0.152 | 0.022 | 0.021 | 0.021 | 0.125 | 0.025 | 0.025 | 0.039 | 0.023 | 0.016 | 0.016 | 0.072 | 0.022 | 0.016 | 0.009 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.555 | 0.528 | 0 | 0 | 0 | 0.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0.002 | 0.007 |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0.03 | 0.105 | 0.071 | 0.078 | 0.031 | 0.047 | 0.052 | 0.064 | 0.218 | 0.213 | 0.215 | 0.213 | 0.005 | 0.005 | -0.009 | 0.04 | 0.057 | 0.058 | 0.058 | 0.058 | 0.069 | 0 | 0.016 | 0.035 | 0.059 | 0.133 | 0.015 | 0.054 | 0.157 | 0.116 | 0.082 | 0.141 | 0 | 0 | 0 | 0.295 | 0.308 | 0.386 | 0.516 | 0.466 | 0.62 | 0.57 | 0.524 | 0.483 | 0.437 | 0.418 | 0.317 | 0.241 | 0.143 | 0.04 | 0.29 | 0.009 | 0.217 | 0.238 | 0.3 | 0.263 | 0.189 | 0.107 | 0.157 | 0.141 | 0.121 | 0.12 | 0.121 | 0 | 0.009 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0.046 | 0.054 | 0 | 0.007 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0.055 | 0.017 | 0.002 | 0.001 | 0.054 | 0 | 0 | 0 |
Total Current Liabilities
| 0.346 | 0.511 | 0.167 | 0.202 | 0.787 | 0.234 | 0.107 | 0.2 | 0.327 | 0.267 | 0.318 | 0.263 | 0.029 | 0.039 | 0.047 | 0.346 | 0.31 | 0.266 | 0.211 | 0.187 | 0.209 | 0.184 | 0.159 | 0.115 | 0.156 | 0.23 | 0.113 | 0.426 | 0.361 | 0.288 | 0.302 | 0.293 | 0.209 | 0.208 | 0.241 | 0.538 | 0.584 | 0.666 | 0.793 | 0.777 | 0.901 | 0.851 | 0.809 | 0.762 | 0.69 | 0.638 | 0.565 | 0.472 | 0.462 | 0.325 | 0.29 | 0.26 | 0.217 | 0.238 | 0.3 | 0.263 | 0.189 | 0.107 | 0.157 | 0.141 | 0.187 | 0.217 | 0.157 | 0.11 | 0.175 | 0.672 | 0.632 | 0.109 | 0.102 | 0.1 | 0.208 | 0.095 | 0.077 | 0.127 | 0.142 | 0.1 | 0.042 | 0.033 | 0.146 | 0.299 | 0.152 | 0.022 | 0.021 | 0.021 | 0.125 | 0.066 | 0.026 | 0.093 | 0.041 | 0.019 | 0.017 | 0.127 | 0.022 | 0.018 | 0.016 |
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 | 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 | 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 |
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 | 0.199 | 0.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.199 | 0.273 | 0.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 0.346 | 0.511 | 0.167 | 0.202 | 0.787 | 0.234 | 0.107 | 0.2 | 0.327 | 0.267 | 0.318 | 0.263 | 0.029 | 0.039 | 0.047 | 0.346 | 0.31 | 0.266 | 0.211 | 0.187 | 0.209 | 0.184 | 0.159 | 0.115 | 0.156 | 0.23 | 0.113 | 0.426 | 0.361 | 0.288 | 0.302 | 0.293 | 0.408 | 0.48 | 0.515 | 0.538 | 0.584 | 0.666 | 0.793 | 0.777 | 0.901 | 0.851 | 0.809 | 0.762 | 0.69 | 0.638 | 0.565 | 0.472 | 0.462 | 0.325 | 0.29 | 0.26 | 0.217 | 0.238 | 0.3 | 0.263 | 0.189 | 0.107 | 0.157 | 0.141 | 0.187 | 0.217 | 0.157 | 0.11 | 0.175 | 0.672 | 0.632 | 0.109 | 0.102 | 0.1 | 0.208 | 0.095 | 0.077 | 0.127 | 0.142 | 0.1 | 0.042 | 0.033 | 0.146 | 0.299 | 0.152 | 0.022 | 0.021 | 0.021 | 0.125 | 0.066 | 0.026 | 0.093 | 0.041 | 0.019 | 0.017 | 0.127 | 0.022 | 0.018 | 0.016 |
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 |
Common Stock
| 37.426 | 37.402 | 36.754 | 36.514 | 36.554 | 33.68 | 25.044 | 24.88 | 24.229 | 24.229 | 24.229 | 24.059 | 22.246 | 20.664 | 19.77 | 17.575 | 17.575 | 17.575 | 17.612 | 17.612 | 17.493 | 16.659 | 16.622 | 16.582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.632 | 3.632 | 3.551 |
Retained Earnings
| -39.307 | -37.373 | -35.521 | -33.424 | -30.7 | -27.368 | -25.8 | -24.495 | -22.777 | -22.609 | -22.334 | -21.522 | -20.938 | -19.608 | -19.434 | -19.369 | -19.301 | -19.192 | -19.098 | -18.986 | -18.106 | -17.695 | -17.673 | -17.409 | -16.583 | -15.669 | -15.225 | -15.119 | -14.956 | -14.874 | -14.852 | -14.811 | -14.611 | -14.518 | -14.423 | -14.304 | -14.204 | -14.089 | -13.943 | -13.854 | -12.302 | -12.244 | -12.198 | -12.149 | -11.471 | -11.427 | -11.318 | -11.203 | -11.029 | -10.974 | -10.807 | -10.691 | -10.481 | -10.32 | -10.144 | -8.932 | -8.822 | -8.089 | -7.962 | -7.891 | -6.742 | -6.684 | -6.624 | -6.556 | -6.516 | -6.449 | -6.365 | -6.3 | -5.136 | -5.06 | -4.972 | -4.902 | -4.728 | -4.657 | -4.593 | -4.537 | -4.62 | -4.561 | -4.481 | -4.457 | -4.424 | -4.461 | -4.393 | -4.329 | -4.196 | -4.136 | -4.058 | -3.979 | -3.805 | -3.713 | -3.62 | -3.553 | -3.489 | -3.445 | -3.399 |
Accumulated Other Comprehensive Income/Loss
| 16.712 | 15.486 | 14.336 | 13.21 | 9.326 | 7.988 | 6.433 | 4.009 | 3.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.718 | 0 | 0 | 0 | 1.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0 | 0.197 | 0 | 0 | 0.229 | 0.13 | 0.12 | 0.136 | 0.084 | 0.385 | 0.062 | 0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0.034 | 0 | 3.62 | 3.62 | 3.267 | 3.302 | 2.528 | 2.528 | 1.718 | 1.718 | 1.718 | 1.718 | 1.718 | 1.718 | 1.718 | 1.718 | 0 | 1.479 | 1.084 | 1.11 | 1.247 | 1.194 | 1.194 | 1.194 | 1.194 | 1.336 | 1.239 | 1.245 | 14.164 | 13.913 | 13.735 | 1.345 | 13.387 | 12.144 | 12.144 | 12.144 | 12.144 | 12.144 | 12.134 | 12.104 | 12.104 | 0 | 0.016 | 13.188 | 0 | 12.648 | 12.629 | 12.562 | 12.178 | 10.256 | 8.373 | 8.016 | 8.01 | 7.697 | 7.562 | 7.562 | 7.562 | 7.597 | 7.32 | 7.316 | 7.316 | 7.313 | 7.313 | 6.673 | 6.673 | 6.759 | 6.164 | 5.447 | 5.447 | 5.558 | 5.558 | 5.203 | 5.203 | 4.955 | 4.955 | 4.955 | 4.712 | 4.512 | 4.512 | 4.512 | 4.312 | 4.312 | 4.161 | 4.112 | 3.752 | 0 | 0 | 0 |
Total Shareholders Equity
| 14.831 | 15.515 | 15.569 | 16.299 | 15.181 | 14.3 | 5.678 | 4.428 | 4.844 | 5.24 | 5.516 | 5.803 | 4.61 | 3.584 | 2.864 | -0.076 | -0.008 | 0.101 | 0.232 | 0.344 | 1.105 | 0.683 | 0.667 | 0.892 | 1.131 | 1.143 | 1.418 | 1.327 | -0.327 | -0.246 | -0.223 | -0.182 | -0.048 | -0.052 | -0.171 | -0.187 | -0.291 | -0.353 | -0.453 | -0.467 | 1.036 | 1.094 | 1.139 | 1.188 | 1.866 | 1.901 | 1.979 | 2.094 | 2.266 | 2.337 | 2.381 | 2.149 | 2.167 | 2.309 | 2.418 | 2.548 | 1.434 | 0.284 | 0.054 | 0.118 | 0.955 | 0.878 | 0.938 | 1.006 | 1.081 | 0.893 | 0.951 | 1.016 | 2.178 | 2.253 | 1.897 | 1.771 | 2.031 | 1.735 | 0.984 | 1.029 | 1.074 | 1.081 | 1.107 | 0.808 | 0.607 | 0.494 | 0.562 | 0.384 | 0.316 | 0.376 | 0.455 | 0.334 | 0.507 | 0.449 | 0.492 | 0.2 | 0.143 | 0.187 | 0.152 |
Total Equity
| 14.831 | 15.515 | 15.569 | 16.299 | 15.181 | 14.3 | 5.678 | 4.428 | 4.844 | 5.24 | 5.516 | 5.803 | 4.61 | 3.584 | 2.864 | -0.076 | -0.008 | 0.101 | 0.232 | 0.344 | 1.105 | 0.683 | 0.667 | 0.892 | 1.131 | 1.143 | 1.418 | 1.327 | -0.327 | -0.246 | -0.223 | -0.182 | -0.048 | -0.052 | -0.171 | -0.187 | -0.291 | -0.353 | -0.453 | -0.467 | 1.036 | 1.094 | 1.139 | 1.188 | 1.866 | 1.901 | 1.979 | 2.094 | 2.266 | 2.337 | 2.381 | 2.149 | 2.167 | 2.309 | 2.418 | 2.548 | 1.434 | 0.284 | 0.054 | 0.118 | 0.955 | 0.878 | 0.938 | 1.006 | 1.081 | 0.893 | 0.951 | 1.016 | 2.178 | 2.253 | 1.897 | 1.771 | 2.031 | 1.735 | 0.984 | 1.029 | 1.074 | 1.081 | 1.107 | 0.808 | 0.607 | 0.494 | 0.562 | 0.384 | 0.316 | 0.376 | 0.455 | 0.334 | 0.507 | 0.449 | 0.492 | 0.2 | 0.143 | 0.187 | 0.152 |
Total Liabilities & Shareholders Equity
| 15.176 | 16.026 | 15.736 | 16.501 | 15.968 | 14.534 | 5.785 | 4.627 | 5.171 | 5.508 | 5.834 | 6.067 | 4.639 | 3.623 | 2.912 | 0.271 | 0.302 | 0.367 | 0.443 | 0.531 | 1.314 | 0.867 | 0.826 | 1.007 | 1.287 | 1.374 | 1.531 | 1.753 | 0.033 | 0.042 | 0.079 | 0.111 | 0.36 | 0.428 | 0.344 | 0.351 | 0.293 | 0.313 | 0.339 | 0.309 | 1.937 | 1.945 | 1.948 | 1.95 | 2.556 | 2.539 | 2.544 | 2.566 | 2.728 | 2.662 | 2.671 | 2.41 | 2.384 | 2.547 | 2.718 | 2.811 | 1.622 | 0.391 | 0.211 | 0.259 | 1.142 | 1.095 | 1.095 | 1.115 | 1.256 | 1.565 | 1.583 | 1.125 | 2.28 | 2.353 | 2.105 | 1.866 | 2.107 | 1.862 | 1.126 | 1.13 | 1.116 | 1.114 | 1.252 | 1.106 | 0.759 | 0.516 | 0.583 | 0.405 | 0.441 | 0.442 | 0.48 | 0.427 | 0.548 | 0.468 | 0.509 | 0.327 | 0.165 | 0.205 | 0.168 |