Outcrop Silver & Gold Corporation
TSXV:OCG.V
0.175 (CAD) • At close March 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.123 | 3.69 | 0.399 | 1.262 | 3.23 | 4.975 | 1.672 | 3.947 | 1.239 | 4.131 | 0.494 | 2.401 | 4.453 | 7.798 | 2.151 | 4.456 | 5.952 | 0.286 | 1.285 | 0.422 | 0.185 | 1.021 | 1.506 | 0.734 | 0.2 | 0.623 | 0.366 | 0.784 | 1.244 | 2.019 | 2.672 | 3.488 | 4.048 | 1.756 | 2.051 | 2.534 | 2.901 | 2.685 | 3.342 | 3.812 | 4.181 | 4.82 | 5.499 | 6.258 | 7.117 | 7.752 | 8.193 | 4.015 | 4.955 | 5.878 | 6.57 | 7.188 | 7.637 | 8.434 | 8.987 | 9.827 | 10.298 | 11.362 | 11.931 | 9.171 | 9.688 | 10.382 | 10.835 | 10.904 | 11.272 | 11.601 | 11.922 | 12.396 | 7.481 | 7.991 | 7.939 | 6.123 | 6.449 | 6.829 | 6.533 | 5.28 | 3.103 | 3.597 | 3.479 | 1.695 | 1.611 | 0.977 | 0.975 | 0.66 | 0.29 | 0.449 | 0.2 | 0.129 | 0.267 | 0.035 | 0.033 | 0.052 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0.006 | 0.002 | 0.004 | 0.006 | 0.006 | 0.006 | 0.006 | 0.008 | 0.011 | 0.014 | 0.211 | 0.218 | 0.22 | 0.036 | 0.047 | 0.038 | 0.04 | 0.029 | 0.157 | 0.121 | 0.122 | 0.137 | 0.164 | 0.158 | 0.16 | 0.097 | 0.165 | 0.093 | 0.099 | 0.161 | 0.262 | 0.301 | 0.287 | 0.178 | 0.362 | 0.353 | 0.378 | 0.276 | 0.277 | 0.174 | 0.14 | 0.066 | 0.073 | 0.049 | 0.141 | 0.102 | 0.071 | 0.053 | 0.084 | 0.115 | 0.15 | 0.16 | 0.055 | 0.055 | 0.055 | 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
| 1.123 | 3.69 | 0.399 | 1.262 | 3.23 | 4.975 | 1.672 | 3.947 | 1.239 | 4.131 | 0.494 | 2.401 | 4.453 | 7.798 | 2.151 | 4.468 | 5.958 | 0.288 | 1.288 | 0.428 | 0.191 | 1.027 | 1.511 | 0.742 | 0.211 | 0.637 | 0.577 | 1.002 | 1.464 | 2.055 | 2.719 | 3.526 | 4.088 | 1.785 | 2.208 | 2.655 | 3.023 | 2.822 | 3.506 | 3.97 | 4.342 | 4.917 | 5.664 | 6.351 | 7.215 | 7.913 | 8.455 | 4.317 | 5.242 | 6.056 | 6.932 | 7.541 | 8.015 | 8.71 | 9.264 | 10 | 10.438 | 11.428 | 12.003 | 9.22 | 9.829 | 10.484 | 10.907 | 10.957 | 11.357 | 11.716 | 12.072 | 12.556 | 7.536 | 8.046 | 7.994 | 6.123 | 6.449 | 6.829 | 6.533 | 5.28 | 3.103 | 3.597 | 3.479 | 1.695 | 1.611 | 0.977 | 0.975 | 0.66 | 0.29 | 0.449 | 0.2 | 0.129 | 0.267 | 0.035 | 0.033 | 0.052 |
Net Receivables
| 0.049 | 0.102 | 0.037 | 0.353 | 0.04 | 0.06 | 0.031 | 0.033 | 0.031 | 0.051 | 0.438 | 0.031 | 0.039 | 0.046 | 0.043 | 0.032 | 0.044 | 0.019 | 0.021 | 0.016 | 0.013 | 0.272 | 0.232 | 0.004 | 0.004 | 0.006 | 0 | 0.004 | 0.004 | 0.005 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.089 | 0.15 | 0.207 | 0.161 | 0.152 | 0.136 | 0.209 | 0.478 | 0.194 | 0.184 | 0.174 | 0.103 | 0.049 | 0.016 | 0.056 | 0.151 | 0.128 | 0.143 | 0.23 | 0.272 | 0.41 | 0.488 | 0.367 | 0.293 | 0.123 | 0.068 | 0.054 | 0.03 | 0.042 | 0.022 | 0.048 | 0.032 | 0.018 | 0.024 | 0.009 | 0.009 | 0.009 | 0.011 | 0.016 | 0.007 | 0.01 | 0.017 | 0.012 | 0.012 | 0.007 | 0.008 | 0.006 |
Inventory
| 0 | 0 | 0 | 0 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0.164 | 0.178 | 0.182 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.268 | 0.233 | 0.211 | 0.126 | 0.326 | 0.223 | 0.29 | 0.343 | 0.12 | 0.278 | 0.366 | 0.149 | 0.23 | 0.092 | 0.174 | 0.105 | 0.33 | 0.2 | 0.071 | 0.082 | 0.106 | 0.067 | 0.107 | 0.145 | 0.187 | 0.203 | 0.012 | 0.019 | 0.042 | 0.051 | 0.091 | 0.118 | 0.152 | 0.036 | 0.042 | 0.037 | 0.088 | 0.067 | 0.064 | 0.046 | 0.084 | 0.046 | 0.08 | 0.084 | 0.081 | 0.051 | 0.071 | 0.058 | 0.08 | 0.089 | 0.08 | 0.051 | 0.101 | 0.055 | 0.087 | 0.055 | 0.124 | 0.099 | 0.055 | 0.051 | 0.071 | 0.033 | 0.045 | 0.054 | 0.061 | 0.03 | 0.068 | 0.051 | 0.081 | 0.045 | 0.1 | 0.071 | 0.065 | 0.054 | 0.08 | 0.097 | 0.097 | 0.034 | 0.034 | 0.025 | 0.037 | 0.038 | 0.044 | 0.034 | 0.027 | 0.024 | 0.026 | 0.011 | 0.011 | 0.009 | 0.009 | 0.009 |
Total Current Assets
| 1.44 | 4.025 | 0.647 | 1.741 | 3.651 | 5.259 | 1.993 | 4.323 | 1.39 | 4.46 | 1.463 | 2.76 | 4.904 | 7.964 | 2.368 | 4.604 | 6.332 | 0.508 | 1.38 | 0.527 | 0.31 | 1.366 | 1.851 | 0.89 | 0.402 | 0.846 | 0.599 | 1.025 | 1.51 | 2.111 | 2.85 | 3.648 | 4.245 | 1.836 | 2.27 | 2.723 | 3.149 | 3.154 | 3.726 | 4.225 | 4.769 | 5.201 | 5.865 | 6.626 | 7.498 | 8.053 | 8.675 | 4.582 | 5.482 | 6.297 | 7.148 | 7.801 | 8.594 | 8.96 | 9.535 | 10.229 | 10.665 | 11.575 | 12.074 | 9.327 | 10.051 | 10.644 | 11.095 | 11.241 | 11.689 | 12.156 | 12.628 | 12.975 | 7.91 | 8.214 | 8.163 | 6.247 | 6.544 | 6.925 | 6.635 | 5.425 | 3.232 | 3.649 | 3.536 | 1.729 | 1.657 | 1.023 | 1.03 | 0.711 | 0.324 | 0.483 | 0.243 | 0.153 | 0.29 | 0.051 | 0.05 | 0.067 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 13.384 | 13.03 | 13.019 | 13.861 | 5.28 | 5.297 | 5.312 | 5.325 | 4.614 | 4.572 | 4.545 | 4.516 | 4.516 | 4.515 | 4.563 | 4.561 | 4.554 | 3.723 | 4.208 | 1.358 | 1.337 | 1.141 | 1.143 | 1.15 | 1.119 | 1.02 | 0.997 | 0.972 | 0.943 | 0.874 | 0.795 | 0.525 | 0.417 | 0.411 | 0.394 | 0.51 | 0.48 | 0.531 | 0.503 | 0.505 | 0.506 | 0.59 | 0.588 | 0.48 | 0.442 | 0.514 | 0.461 | 0.463 | 0.408 | 0.427 | 0.42 | 0.488 | 0.512 | 0.757 | 0.854 | 0.753 | 0.704 | 0.73 | 0.584 | 0.331 | 0.316 | 0.395 | 0.406 | 0.419 | 0.458 | 0.476 | 0.432 | 0.415 | 0.375 | 0.467 | 0.919 | 0.923 | 0.883 | 0.435 | 0.419 | 0.443 | 0.542 | 0.268 | 0.272 | 0.257 | 0.257 | 0.287 | 0.323 | 0.184 | 0.321 | 0.288 | 0.226 | 0.193 | 0.144 | 0.017 | 0.017 | 0.017 |
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 |
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 |
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 |
Long Term Investments
| 0 | 0.032 | 0.031 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Non-Current Assets
| 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.082 | 0.071 | 0.068 | 0.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.027 | 0 | 0.338 | 0.38 | 0.442 | 0.449 | 0.486 | 0.386 | 0.273 | 0.286 | 0.23 | 0.277 | 0.434 | 0.382 | 0.341 | 0.27 | 0.246 | 0.21 | 0.21 | 0.205 | 0.199 |
Total Non-Current Assets
| 13.415 | 13.061 | 13.05 | 13.893 | 5.28 | 5.297 | 5.312 | 5.325 | 4.614 | 4.572 | 4.545 | 4.516 | 4.516 | 4.515 | 4.645 | 4.632 | 4.622 | 4.226 | 4.208 | 1.358 | 1.337 | 1.141 | 1.143 | 1.15 | 1.119 | 1.02 | 0.994 | 0.972 | 0.943 | 0.874 | 0.795 | 0.525 | 0.417 | 0.411 | 0.394 | 0.51 | 0.48 | 0.531 | 0.503 | 0.505 | 0.506 | 0.59 | 0.588 | 0.48 | 0.442 | 0.514 | 0.461 | 0.463 | 0.408 | 0.427 | 0.42 | 0.488 | 0.512 | 0.757 | 0.854 | 0.753 | 0.704 | 0.73 | 0.584 | 0.331 | 0.316 | 0.395 | 0.406 | 0.419 | 0.458 | 0.476 | 0.432 | 0.415 | 0.375 | 0.911 | 0.919 | 0.95 | 0.883 | 0.773 | 0.799 | 0.886 | 0.991 | 0.754 | 0.658 | 0.53 | 0.544 | 0.517 | 0.6 | 0.617 | 0.703 | 0.629 | 0.496 | 0.439 | 0.354 | 0.227 | 0.222 | 0.216 |
Total Assets
| 14.855 | 17.086 | 13.697 | 15.634 | 8.931 | 10.556 | 7.304 | 9.648 | 6.004 | 9.032 | 6.008 | 7.277 | 9.42 | 12.479 | 7.013 | 9.237 | 10.954 | 4.734 | 5.588 | 1.885 | 1.647 | 2.507 | 2.995 | 2.04 | 1.521 | 1.866 | 1.593 | 1.997 | 2.454 | 2.986 | 3.645 | 4.174 | 4.662 | 2.247 | 2.665 | 3.233 | 3.63 | 3.685 | 4.229 | 4.73 | 5.275 | 5.792 | 6.452 | 7.106 | 7.94 | 8.567 | 9.136 | 5.045 | 5.89 | 6.724 | 7.568 | 8.289 | 9.106 | 9.716 | 10.388 | 10.982 | 11.369 | 12.305 | 12.658 | 9.658 | 10.367 | 11.039 | 11.501 | 11.66 | 12.147 | 12.632 | 13.06 | 13.389 | 8.285 | 9.125 | 9.082 | 7.197 | 7.427 | 7.698 | 7.434 | 6.311 | 4.223 | 4.403 | 4.195 | 2.259 | 2.201 | 1.54 | 1.63 | 1.328 | 1.027 | 1.112 | 0.739 | 0.591 | 0.643 | 0.278 | 0.272 | 0.283 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.055 | 0.537 | 0.739 | 0.797 | 0.379 | 0.359 | 0.65 | 0.549 | 0.786 | 0.808 | 0.648 | 0.581 | 0.643 | 0 | 1.158 | 0.48 | 0.419 | 0.088 | 0.114 | 0.153 | 0.165 | 0.139 | 0.088 | 0.052 | 0.074 | 0.018 | 0.024 | 0.062 | 0.078 | 0.025 | 0.027 | 0.066 | 0.097 | 0.039 | 0.048 | 0.078 | 0.109 | 0.031 | 0.034 | 0.157 | 0.173 | 0.114 | 0.106 | 0.222 | 0.295 | 0.194 | 0.109 | 0.15 | 0.198 | 0.093 | 0.108 | 0.157 | 0.161 | 0.131 | 0.104 | 0.184 | 0.168 | 0.196 | 0.1 | 0.118 | 0.093 | 0 | 0.036 | 0.124 | 0.144 | 0.086 | 0.051 | 0.088 | 0.087 | 0.119 | 0.089 | 0.07 | 0.089 | 0.105 | 0.119 | 0.073 | 0.101 | 0.035 | 0.046 | 0.015 | 0.047 | 0.008 | 0.017 | 0.004 | 0.024 | 0.005 | 0.009 | 0.002 | 0.01 | 0.047 | 0.031 | 0.007 |
Short Term Debt
| 0.002 | 0.006 | 0.009 | 0.326 | 0.017 | 0.014 | 0.013 | 0.012 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | -0.739 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.001 | 0.149 | 0.231 | 0.112 | 0.041 | 0.008 | 0.056 | 0.038 | 0.044 | 0.429 | 0.038 | 0.033 | 1.22 | 0.096 | 0.076 | 0.113 | 0.004 | 0.003 | 0.035 | 0.026 | 0.025 | 0.014 | 0.006 | 0.017 | 0.024 | 0.116 | 0.118 | 0.19 | 0.024 | 0.017 | 0.013 | 0.025 | 0.014 | 0.01 | 0.099 | 0.192 | 0.092 | 0.184 | 0 | 0.035 | 0.034 | 0.012 | 0.035 | 0.001 | 0.015 | 0.037 | 0.069 | 0.034 | 0.039 | 0 | 0 | 0.017 | 0.049 | 0 | 0 | 0.032 | 0 | 0 | 0 | 0 | 0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Liabilities
| 1.057 | 0.543 | 0.897 | 1.354 | 0.508 | 0.414 | 0.671 | 0.617 | 0.837 | 0.852 | 1.076 | 0.619 | 0.676 | 1.22 | 1.253 | 0.556 | 0.532 | 0.091 | 0.117 | 0.188 | 0.191 | 0.164 | 0.102 | 0.058 | 0.09 | 0.042 | 0.139 | 0.18 | 0.268 | 0.049 | 0.044 | 0.08 | 0.122 | 0.053 | 0.059 | 0.176 | 0.301 | 0.123 | 0.218 | 0.157 | 0.208 | 0.148 | 0.118 | 0.257 | 0.296 | 0.209 | 0.147 | 0.219 | 0.233 | 0.132 | 0.108 | 0.157 | 0.178 | 0.18 | 0.104 | 0.184 | 0.199 | 0.196 | 0.1 | 0.118 | 0.093 | 0.059 | 0.036 | 0.124 | 0.144 | 0.086 | 0.051 | 0.088 | 0.087 | 0.119 | 0.089 | 0.07 | 0.089 | 0.105 | 0.119 | 0.073 | 0.101 | 0.035 | 0.046 | 0.015 | 0.047 | 0.008 | 0.017 | 0.004 | 0.024 | 0.005 | 0.009 | 0.002 | 0.01 | 0.047 | 0.031 | 0.007 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0.005 | 0.007 | 0.011 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0 | 0.07 |
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 |
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 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.086 |
Total Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0.005 | 0.007 | 0.011 | 0.015 | 0.808 | 0.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0 | 0.156 |
Total Liabilities
| 1.057 | 0.543 | 0.897 | 1.354 | 0.508 | 0.419 | 0.678 | 0.628 | 0.852 | 0.852 | 1.076 | 0.619 | 0.676 | 1.22 | 1.253 | 0.556 | 0.532 | 0.091 | 0.117 | 0.188 | 0.191 | 0.164 | 0.102 | 0.058 | 0.09 | 0.042 | 0.139 | 0.18 | 0.268 | 0.049 | 0.044 | 0.08 | 0.122 | 0.053 | 0.059 | 0.176 | 0.301 | 0.123 | 0.218 | 0.157 | 0.208 | 0.148 | 0.118 | 0.257 | 0.296 | 0.209 | 0.147 | 0.219 | 0.233 | 0.132 | 0.108 | 0.157 | 0.178 | 0.18 | 0.104 | 0.184 | 0.199 | 0.196 | 0.1 | 0.118 | 0.093 | 0.059 | 0.036 | 0.124 | 0.144 | 0.086 | 0.051 | 0.088 | 0.087 | 0.119 | 0.089 | 0.07 | 0.089 | 0.105 | 0.119 | 0.073 | 0.101 | 0.035 | 0.046 | 0.015 | 0.047 | 0.008 | 0.017 | 0.004 | 0.024 | 0.005 | 0.009 | 0.002 | 0.01 | 0.074 | 0.031 | 0.163 |
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 |
Common Stock
| 78.314 | 77.681 | 73.217 | 72.682 | 65.724 | 65.726 | 61.429 | 60.96 | 55.991 | 55.991 | 52.161 | 51.723 | 51.605 | 51.576 | 45.236 | 44.913 | 44.703 | 37.646 | 37.733 | 34.047 | 33.624 | 35.33 | 34.89 | 32.202 | 32.202 | 32.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -95.171 | -91.81 | -89.742 | -87.455 | -84.862 | -82.513 | -80.937 | -78.049 | -75.423 | -72.069 | -68.7 | -66.463 | -64.016 | -60.927 | -57.305 | -53.647 | -51.169 | -48.502 | -47.54 | -46.643 | -46.144 | -45.657 | -44.634 | -43.817 | -43.391 | -43.004 | -42.258 | -41.552 | -41.219 | -40.28 | -39.642 | -38.998 | -38.573 | -38.369 | -37.908 | -37.359 | -37.097 | -36.819 | -36.34 | -35.815 | -35.23 | -34.601 | -33.946 | -33.374 | -32.478 | -31.625 | -31.059 | -30.325 | -29.262 | -28.142 | -27.384 | -26.642 | -25.569 | -24.838 | -23.952 | -23.243 | -21.909 | -20.879 | -20.119 | -19.468 | -18.778 | -17.867 | -17.34 | -16.977 | -16.441 | -15.746 | -15.214 | -14.513 | -13.393 | -12.24 | -11.177 | -10.473 | -9.878 | -9.497 | -8.651 | -8.365 | -8.152 | -7.857 | -7.568 | -6.416 | -6.214 | -5.892 | -5.592 | -4.356 | -4.166 | -3.965 | -3.827 | -3.725 | -3.654 | -3.573 | -3.497 | -3.417 |
Accumulated Other Comprehensive Income/Loss
| -0.053 | 30.672 | 29.324 | -0.018 | -0.001 | 0.001 | 0.001 | 0 | -0.002 | 0.001 | -0.002 | -0.001 | -0.002 | -0.003 | -0.004 | -0.007 | -0 | -0.234 | -0.123 | -0.117 | -0.113 | -0.049 | -0.067 | -0.101 | -0.083 | -0.077 | 12.062 | 5.082 | 5.117 | 5.062 | 5.088 | 5.07 | 5.091 | 4.013 | 3.983 | 3.958 | 3.968 | 3.932 | 3.904 | 10.72 | 10.629 | 10.591 | 10.628 | 3.965 | 6.395 | -0.218 | -0.113 | -0.047 | -0.06 | -0.153 | 0.019 | 0.052 | 0.099 | 0.086 | 0.097 | 0.069 | 0.035 | 0.026 | 0.033 | 0.009 | 0.099 | 0.08 | 0.038 | 1.167 | 1.198 | 1.166 | 1.201 | 0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.781 | 1.812 | 1.792 | 0.917 | 0.939 | 0.922 | 0.953 | 0.097 | 0.097 | 0 | 0 | 0.147 | 0.147 | 0.187 | 0.2 | 0 |
Other Total Stockholders Equity
| 30.708 | 0 | 0 | 0 | 27.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.888 | 0 | 0 | 14.41 | 14.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.022 | 0 | 0 | 36.457 | 36.457 | 36.449 | 0 | 0 | 6.649 | 0 | 0 | 0 | 0 | 40.202 | 40.161 | 35.198 | 28.773 | 34.887 | 34.825 | 34.722 | 34.466 | 34.289 | 34.139 | 33.972 | 33.044 | 32.961 | 32.644 | 28.999 | 28.953 | 28.767 | 28.767 | 27.346 | 28.415 | 27.126 | 27.022 | 27.709 | 21.591 | 21.246 | 20.169 | 17.599 | 16.765 | 17.091 | 15.967 | 14.604 | 10.494 | 10.413 | 9.925 | 7.743 | 7.429 | 6.501 | 6.252 | 5.583 | 5.072 | 5.072 | 4.556 | 4.167 | 4.14 | 3.591 | 3.538 | 3.538 |
Total Shareholders Equity
| 13.798 | 16.543 | 12.8 | 14.28 | 8.424 | 10.136 | 6.626 | 9.02 | 5.152 | 8.181 | 4.932 | 6.657 | 8.745 | 11.259 | 5.76 | 8.681 | 10.422 | 4.643 | 5.472 | 1.696 | 1.456 | 2.343 | 2.893 | 1.982 | 1.431 | 1.824 | 1.453 | 1.817 | 2.186 | 2.937 | 3.601 | 4.094 | 4.54 | 2.194 | 2.606 | 3.056 | 3.329 | 3.562 | 4.012 | 4.573 | 5.067 | 5.643 | 6.335 | 6.849 | 7.644 | 8.359 | 8.989 | 4.826 | 5.657 | 6.592 | 7.46 | 8.132 | 8.927 | 9.537 | 10.285 | 10.798 | 11.169 | 12.108 | 12.558 | 9.54 | 10.274 | 10.98 | 11.465 | 11.536 | 12.003 | 12.546 | 13.009 | 13.301 | 8.198 | 9.006 | 8.993 | 7.127 | 7.338 | 7.593 | 7.316 | 6.238 | 4.122 | 4.368 | 4.149 | 2.244 | 2.154 | 1.532 | 1.612 | 1.324 | 1.003 | 1.107 | 0.73 | 0.589 | 0.634 | 0.204 | 0.24 | 0.12 |
Total Equity
| 13.798 | 16.543 | 12.8 | 14.28 | 8.424 | 10.136 | 6.626 | 9.02 | 5.152 | 8.181 | 4.932 | 6.657 | 8.745 | 11.259 | 5.76 | 8.681 | 10.422 | 4.643 | 5.472 | 1.696 | 1.456 | 2.343 | 2.893 | 1.982 | 1.431 | 1.824 | 1.453 | 1.817 | 2.186 | 2.937 | 3.601 | 4.094 | 4.54 | 2.194 | 2.606 | 3.056 | 3.329 | 3.562 | 4.012 | 4.573 | 5.067 | 5.643 | 6.335 | 6.849 | 7.644 | 8.359 | 8.989 | 4.826 | 5.657 | 6.592 | 7.46 | 8.132 | 8.927 | 9.537 | 10.285 | 10.798 | 11.169 | 12.108 | 12.558 | 9.54 | 10.274 | 10.98 | 11.465 | 11.536 | 12.003 | 12.546 | 13.009 | 13.301 | 8.198 | 9.006 | 8.993 | 7.127 | 7.338 | 7.593 | 7.316 | 6.238 | 4.122 | 4.368 | 4.149 | 2.244 | 2.154 | 1.532 | 1.612 | 1.324 | 1.003 | 1.107 | 0.73 | 0.589 | 0.634 | 0.204 | 0.24 | 0.12 |
Total Liabilities & Shareholders Equity
| 14.855 | 17.086 | 13.697 | 15.634 | 8.931 | 10.556 | 7.304 | 9.648 | 6.004 | 9.032 | 6.008 | 7.277 | 9.42 | 12.479 | 7.013 | 9.237 | 10.954 | 4.734 | 5.588 | 1.885 | 1.647 | 2.507 | 2.995 | 2.04 | 1.521 | 1.866 | 1.593 | 1.997 | 2.454 | 2.986 | 3.645 | 4.174 | 4.662 | 2.247 | 2.665 | 3.233 | 3.63 | 3.685 | 4.229 | 4.73 | 5.275 | 5.792 | 6.452 | 7.106 | 7.94 | 8.567 | 9.136 | 5.045 | 5.89 | 6.724 | 7.568 | 8.289 | 9.106 | 9.716 | 10.388 | 10.982 | 11.369 | 12.305 | 12.658 | 9.658 | 10.367 | 11.039 | 11.501 | 11.66 | 12.147 | 12.632 | 13.06 | 13.389 | 8.285 | 9.125 | 9.082 | 7.197 | 7.427 | 7.698 | 7.434 | 6.311 | 4.223 | 4.403 | 4.195 | 2.259 | 2.201 | 1.54 | 1.63 | 1.328 | 1.027 | 1.112 | 0.739 | 0.591 | 0.643 | 0.278 | 0.272 | 0.283 |