Oncternal Therapeutics, Inc.
NASDAQ:ONCT
0.5266 (USD) • At close December 2, 2024
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 13.079 | 6.382 | 6.396 | 6.697 | 14.925 | 15.832 | 11.244 | 37.142 | 70.628 | 78.9 | 82.159 | 90.765 | 97.38 | 103.663 | 111.211 | 116.737 | 21.259 | 16.617 | 16.019 | 20.051 | 23.096 | 28.516 | 21.012 | 28.258 | 23.089 | 16.511 | 14.958 | 15.816 | 53.431 | 5.156 | 7.771 | 8.91 | 8.238 | 9.572 | 12.063 | 14.056 | 11.797 | 14.323 | 14.163 | 17.88 | 9.627 | 11.178 | 22.432 | 14.529 | 19.283 | 28.252 | 36.136 | 48.044 | 38.731 | 47.319 | 55.909 | 63.745 | 73.296 | 82.421 | 42.79 | 58.181 | 17.55 | 19.99 | 29.581 | 40.219 | 47.457 | 67.498 | 80.174 | 95.51 | 101.784 | 112.937 | 128.313 | 100.178 | 90.944 | 102.028 | 111.431 | 119.55 | 44.551 | 55.561 | 65.277 | 74.014 | 37.808 | 48.082 | 55.578 | 64.528 | 76.095 | 81.444 | 80.62 | 14.769 |
Short Term Investments
| 1.499 | 15.047 | 20.631 | 27.558 | 25.38 | 29.671 | 43.073 | 26.582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.175 | 0.2 | 14.984 | 29.205 | 17.186 | 28.083 | 0.2 | 6.2 | 8.74 | 12.959 | 5.2 | 10.2 | 12.2 | 15.2 | 22.663 | 25.111 | 30.437 | 31.415 | 1.915 | 6.08 | 5.345 | 0.2 | 1.675 | 3.39 | 6.085 | 8.045 | 8.555 | 8.61 | 8.045 | 10.695 | 9.715 | 8.535 | 6.575 | 0.45 | 2.165 | 8.374 | 9.109 | 8.825 | 8.085 | 1.413 | 1.553 | 2.157 | 3.499 | 5.04 | 6.389 | 9.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 14.578 | 21.429 | 27.027 | 34.255 | 40.305 | 45.503 | 54.317 | 63.724 | 70.628 | 78.9 | 82.159 | 90.765 | 97.38 | 103.663 | 111.211 | 116.737 | 21.259 | 16.617 | 16.019 | 20.051 | 23.096 | 28.516 | 21.187 | 28.458 | 38.073 | 45.716 | 32.144 | 43.899 | 53.631 | 11.356 | 16.511 | 21.869 | 13.438 | 19.772 | 24.263 | 29.256 | 34.46 | 39.434 | 44.6 | 49.295 | 11.542 | 17.258 | 27.777 | 14.729 | 20.958 | 31.642 | 42.221 | 56.089 | 47.286 | 55.929 | 63.954 | 74.44 | 83.011 | 90.956 | 49.365 | 58.631 | 19.715 | 28.364 | 38.69 | 49.044 | 55.542 | 68.911 | 81.727 | 97.667 | 105.283 | 117.977 | 134.702 | 109.988 | 90.944 | 102.028 | 111.431 | 119.55 | 44.551 | 55.561 | 65.277 | 74.014 | 37.808 | 48.082 | 55.578 | 64.528 | 76.095 | 81.444 | 80.62 | 14.769 |
Net Receivables
| 0.344 | 0.563 | 0.717 | 0.632 | 0 | 0 | 0 | 0.178 | 0 | 0.038 | 0 | 0.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 22.823 | 0.908 | 0.925 | 0.981 | 0.83 | 0.904 | 0.68 | 0.683 | 0.509 | 0.369 | 0.519 | 0.595 | 0.373 | 0.411 | 1.192 | 0.487 | 0.141 | 0.121 | 2.462 | 40.836 | 0.124 | 0.107 | 0.068 | 0.061 | 28.019 | 0.063 | 0.068 | 0.153 | 0 | 0 | 0 | 0 | 0.094 | 0.825 | 6.782 | -0.235 |
Inventory
| 0 | 0 | 0 | 0 | -0.186 | -0.262 | -0.1 | 0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.105 | 0.146 | 0.161 | 0.15 | 0.143 | 0.164 | 0.171 | 0.219 | 0.124 | 0.066 | 0.116 | 0.151 | 0.115 | 0.059 | 0.092 | 0.136 | 0.175 | 0.046 | 0.078 | 0.109 | 0.142 | 0.18 | 0.207 | 0.236 | 0.214 | 0.171 | 0.135 | 0.175 | 0.241 | 0.594 | 0.448 | 0.106 | 0.106 | 0.069 | 0.194 |
Other Current Assets
| 0.525 | 1.265 | 0.76 | 1.172 | 2.187 | 4.572 | 3.6 | 3.388 | 8.098 | 2.042 | 2.907 | 1.503 | 4.28 | 7.872 | 3.746 | 2.532 | 2.896 | 2.798 | 1.09 | 1.472 | 1.918 | 2.71 | 1.753 | 3.315 | 4.142 | 3.728 | 2.067 | 4.356 | 4.098 | 4.26 | 4.48 | 4.858 | 4.192 | 2.064 | 2.295 | 2.633 | 2.458 | 1.856 | 0.743 | 0.856 | 0.919 | 1.194 | 1.278 | 0.442 | 0.83 | 1.002 | 1.375 | 1.443 | 1.233 | 1.223 | 1.498 | 1.266 | 1.351 | 1.077 | 1.666 | 0.875 | 6.41 | 6.326 | 6.899 | 0.92 | 1.514 | 2.639 | 1.97 | 1.778 | 2.09 | 2.3 | 1.945 | 1.362 | 2.557 | 2.933 | 2.857 | 1.882 | 1.33 | 1.575 | 2.43 | 1.702 | 2.497 | 1.577 | 2.314 | 1.176 | 0.989 | 0.997 | 1.052 | 0.296 |
Total Current Assets
| 15.447 | 23.257 | 28.504 | 36.059 | 42.492 | 50.075 | 57.917 | 67.29 | 74.79 | 80.98 | 85.066 | 92.853 | 99.52 | 107.599 | 113.084 | 118.003 | 22.707 | 18.016 | 16.564 | 20.787 | 24.055 | 29.871 | 22.534 | 31.208 | 40.144 | 47.58 | 34.211 | 46.077 | 55.68 | 13.486 | 18.751 | 24.298 | 15.534 | 21.836 | 26.558 | 31.889 | 36.918 | 41.29 | 45.343 | 50.151 | 12.461 | 18.452 | 29.055 | 15.171 | 21.788 | 32.644 | 43.596 | 56.815 | 71.342 | 58.165 | 66.523 | 76.848 | 85.342 | 93.08 | 51.875 | 60.36 | 26.853 | 35.183 | 46.174 | 50.675 | 57.58 | 72.076 | 84.948 | 100.024 | 107.65 | 120.573 | 139.155 | 152.264 | 93.734 | 105.21 | 114.536 | 121.7 | 74.136 | 57.413 | 67.946 | 76.004 | 40.48 | 49.9 | 58.486 | 66.152 | 77.284 | 83.372 | 88.523 | 15.024 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.154 | 0.19 | 0.225 | 0.258 | 0.291 | 0.366 | 0.05 | 0.087 | 0.122 | 0.157 | 0.031 | 0.075 | 0.119 | 0.162 | 0.204 | 0.04 | 0.079 | 0.117 | 0.154 | 0.19 | 0.226 | 0.265 | 0.012 | 0.019 | 0.028 | 0.035 | 0.043 | 0.051 | 0.057 | 0.065 | 0.073 | 0.081 | 0.089 | 0.011 | 0.012 | 0.005 | 0.008 | 0.012 | 0.016 | 0.029 | 0.042 | 0.058 | 0.086 | 0.112 | 0.217 | 0.285 | 0.389 | 0.507 | 0.64 | 0.779 | 0.89 | 1.096 | 1.302 | 1.526 | 1.764 | 2.04 | 2.347 | 2.68 | 3.021 | 3.291 | 3.638 | 3.528 | 3.708 | 3.988 | 4.164 | 3.967 | 2.787 | 2.308 | 1.506 | 1.638 | 1.394 | 1.448 | 1.556 | 1.665 | 1.79 | 1.746 | 1.865 | 1.843 | 1.612 | 1.537 | 1.523 | 1.439 | 0.799 | 0.815 |
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 | -1.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.09 | 0.094 | 0.097 | 0.101 | 0.105 | 0.108 | 0.112 | 0.116 | 0.119 | 0.123 | 0.126 | 0.13 | 0.134 | 0.137 | 0.852 | 0.558 | 0.423 | 0.471 | 0.513 | 0.625 | 0.652 | 0.322 | 0.487 | 0.562 | 0.713 | 0.452 | 0.186 | 0.201 | 0.198 | 1.85 | 0.264 | 0.221 | 0.223 | 1.85 | 1.878 | 1.915 | 3.67 | 3.755 | 3.839 | 3.924 | 4.01 | 4.093 | 4.177 | 4.262 | 4.346 | 4.43 | 4.697 | 4.538 | 4.649 | 4.714 | 4.81 | 4.804 | 4.921 | 4.978 | 5.037 | 5.027 | 4.901 | 4.943 | 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 | 0.09 | 0.094 | 0.097 | 0.101 | 0.105 | 0.108 | 0.112 | 0.116 | 0.119 | 0.123 | 0.126 | 0.13 | 0.134 | 0.137 | 0.852 | 0.558 | 0.423 | 0.471 | 0.513 | 0.625 | 0.652 | 0.322 | 0.487 | 0.562 | 0.713 | 0.452 | 0.186 | 0.201 | 0.198 | 0.24 | 0.264 | 0.221 | 0.223 | 1.85 | 1.878 | 1.915 | 3.67 | 3.755 | 3.839 | 3.924 | 4.01 | 4.093 | 4.177 | 4.262 | 4.346 | 4.43 | 4.697 | 4.538 | 4.649 | 4.714 | 4.81 | 4.804 | 4.921 | 4.978 | 5.037 | 5.027 | 4.901 | 4.943 | 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 |
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 |
Other Non-Current Assets
| 0 | 0.412 | 0.412 | 0.412 | 0.412 | 0.332 | 0.315 | 1.274 | 1.258 | 0.389 | 0.391 | 0.657 | 0.657 | 0.658 | 0.769 | 0.766 | 0.766 | 0.766 | 1.047 | 0.767 | 0.768 | 0.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.009 | 0.782 | 0.788 | 0.728 | 0.71 | 1.349 | 1.322 | 1.393 | 1.226 | 0.039 | 0.055 | 0.083 | 0.312 | 0.956 | 0.672 | 0.45 | 0.348 | 0.231 | 0 | 1.471 |
Total Non-Current Assets
| 0.154 | 0.602 | 0.637 | 0.67 | 0.703 | 0.698 | 0.365 | 1.361 | 1.38 | 0.546 | 0.422 | 0.732 | 0.776 | 0.82 | 0.973 | 0.806 | 0.845 | 0.883 | 1.201 | 0.957 | 0.994 | 1.032 | 0.102 | 0.113 | 0.125 | 0.136 | 0.148 | 0.159 | 0.169 | 0.181 | 0.192 | 0.204 | 0.215 | 0.141 | 0.146 | 0.142 | 0.86 | 0.57 | 0.439 | 0.5 | 0.555 | 0.683 | 0.738 | 0.434 | 0.704 | 0.847 | 1.102 | 0.959 | 0.826 | 0.98 | 1.088 | 1.336 | 1.566 | 1.747 | 1.987 | 3.89 | 4.225 | 4.595 | 6.691 | 7.046 | 7.477 | 7.452 | 7.718 | 8.085 | 8.35 | 9.011 | 7.921 | 7.466 | 6.913 | 7.525 | 7.365 | 7.555 | 7.592 | 6.508 | 6.766 | 6.807 | 7.214 | 7.826 | 7.185 | 6.93 | 1.871 | 1.67 | 0.799 | 2.286 |
Total Assets
| 15.601 | 23.859 | 29.141 | 36.729 | 43.195 | 50.773 | 58.282 | 68.651 | 76.17 | 81.526 | 85.488 | 93.585 | 100.296 | 108.419 | 114.057 | 118.809 | 23.552 | 18.899 | 17.765 | 21.744 | 25.049 | 30.903 | 22.636 | 31.321 | 40.269 | 47.716 | 34.359 | 46.236 | 55.849 | 13.667 | 18.943 | 24.502 | 15.749 | 21.977 | 26.704 | 32.031 | 37.778 | 41.86 | 45.782 | 50.651 | 13.016 | 19.135 | 29.793 | 15.605 | 22.492 | 33.491 | 44.698 | 57.774 | 72.168 | 59.145 | 67.611 | 78.184 | 86.908 | 94.827 | 53.862 | 64.25 | 31.078 | 39.778 | 52.865 | 57.721 | 65.057 | 79.528 | 92.666 | 108.109 | 116 | 129.584 | 147.076 | 159.73 | 100.647 | 112.735 | 121.901 | 129.255 | 81.728 | 63.921 | 74.712 | 82.811 | 47.694 | 57.726 | 65.671 | 73.082 | 79.155 | 85.042 | 89.322 | 17.31 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.198 | 1.903 | 1.462 | 1.148 | 2.133 | 2.224 | 1.964 | 2.917 | 2.456 | 2.519 | 2.395 | 1.959 | 2.746 | 1.009 | 1.892 | 1.143 | 0.977 | 1.469 | 1.376 | 0.871 | 1.231 | 2.765 | 0.609 | 3.279 | 3.121 | 1.473 | 1.739 | 2.604 | 2.451 | 0.603 | 0.514 | 1.22 | 1.223 | 1.387 | 0.903 | 0.382 | 0.184 | 0.797 | 0.438 | 0.512 | 0.179 | 0.992 | 0.619 | 0.808 | 1.253 | 1.796 | 1.1 | 1.707 | 1.214 | 1.462 | 0.937 | 1.219 | 0.829 | 1.139 | 0.658 | 0.848 | 1.153 | 0.851 | 0.826 | 1.268 | 0.856 | 1.499 | 1.61 | 2.821 | 1.329 | 1.483 | 3.65 | 1.614 | 1.312 | 3.364 | 1.748 | 1.336 | 1.344 | 0.99 | 1.967 | 1.407 | 1.955 | 2.875 | 2.049 | 0.9 | 1.193 | 1.178 | 1.098 | 0.461 |
Short Term Debt
| 0.191 | 0.185 | 0.179 | 0.173 | 0.302 | 0.29 | 0.1 | 0.087 | 0.244 | 0.288 | 0.062 | 0.075 | 0.238 | 0.324 | 0.173 | 0.04 | 0.079 | 0.117 | 0.202 | 0.198 | 0.192 | 0.278 | 0 | 0 | 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 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.118 | 0.211 | 0 | -0.075 | 0.158 | 2.236 | 0.885 | 1.633 | 3.222 | 3.807 | 3.062 | 3.64 | 3.008 | 2.387 | 0 | 0 | 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 | 1.345 | 0 | 0 | 0 | 1.345 | 1.344 | 1.344 | 3.691 | 9.954 | 11.522 | 11.522 | 11.49 | 11.49 | 10.934 | 10.934 | 10.934 | 10.934 | 5.852 | 5.852 | 5.852 | 5.852 | 7.189 | 1.337 | 1.337 | 1.337 | 1.337 | 1.337 | 1.337 | 1.337 | 1.338 | 1.338 | 1.337 | 0 |
Other Current Liabilities
| 5.064 | 5.967 | 4.475 | 3.877 | 2.717 | 2.317 | 3.424 | 4.678 | 4.808 | 4.494 | 2.837 | 3.431 | 2.678 | 2.331 | 2.773 | 3.042 | 3.273 | 3.607 | 2.677 | 2.632 | 2.339 | 2.411 | 1.21 | 1.931 | 6.184 | 6.404 | 7.871 | 5.371 | 6.828 | 4.582 | 4.243 | 3.391 | 2.141 | 2.143 | 2.116 | 29.79 | 33.282 | 72.371 | 29.429 | 32.28 | 2.139 | 2.711 | 3.894 | 3.759 | 3.912 | 6.503 | 7.049 | 7.781 | 10.263 | 5.732 | 4.671 | 4.775 | 4.367 | 3.765 | 2.576 | 3.112 | 2.996 | 4.15 | 5.055 | 4.73 | 6.047 | 5.338 | 5.486 | 6.666 | 5.936 | 6.078 | 6.678 | 6.784 | 4.196 | 3.46 | 4.092 | 3.149 | 3.987 | 4.522 | 4.391 | 3.23 | 5.585 | 4.595 | 3.201 | 2.617 | 1.417 | 2.043 | 1.734 | 1.788 |
Total Current Liabilities
| 6.453 | 8.055 | 6.116 | 5.198 | 5.152 | 4.831 | 5.488 | 7.682 | 7.626 | 7.512 | 5.294 | 5.465 | 5.82 | 5.9 | 5.723 | 5.858 | 7.551 | 9 | 7.317 | 7.341 | 6.77 | 7.841 | 1.819 | 5.21 | 9.305 | 7.877 | 9.61 | 7.975 | 9.279 | 5.185 | 4.757 | 4.611 | 3.364 | 3.53 | 3.019 | 30.172 | 33.466 | 73.168 | 29.867 | 32.792 | 2.318 | 3.703 | 4.513 | 4.567 | 5.165 | 8.299 | 8.149 | 9.495 | 11.477 | 7.194 | 5.608 | 6.076 | 5.196 | 4.904 | 3.234 | 5.305 | 5.493 | 6.345 | 9.572 | 15.952 | 18.425 | 18.359 | 18.586 | 20.977 | 18.199 | 18.495 | 21.262 | 19.332 | 11.36 | 12.676 | 11.692 | 10.337 | 12.52 | 6.849 | 7.695 | 5.974 | 8.877 | 8.807 | 6.587 | 4.854 | 3.948 | 4.559 | 4.169 | 2.249 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0.05 | 0.099 | 0.145 | 0.191 | 0.221 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0.031 | 0 | 0.301 | 0.301 | 0.053 | 0.091 | 0.129 | 0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.011 | 0.013 | 0.014 | 0.015 | 0.016 | 0.017 | 0.018 | 0.02 | 0.02 | 0.021 | 0.022 | 0.024 | 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 | 6.721 | 0 | 0 | 0 | 6.721 | 7.058 | 7.394 | 5.383 | 49.898 | 46.145 | 49.026 | 51.86 | 54.732 | 53.045 | 55.778 | 0 | 61.245 | 17.165 | 18.628 | 20.091 | 21.554 | 24.972 | 2.289 | 2.624 | 2.958 | 3.292 | 3.626 | 3.961 | 4.295 | 4.628 | 4.963 | 5.298 | 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 | -61.245 | -17.165 | -18.628 | -20.091 | -21.554 | -24.972 | -2.289 | -2.624 | -2.958 | -3.292 | -3.626 | -3.961 | -4.295 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 1.334 | 0.856 | 0.537 | 0.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.03 | 0.082 | 0.147 | 0.195 | 0.354 | 0.389 | 0.436 | 0.488 | 0.578 | 0.786 | 0.262 | 0.235 | 0.234 | 0.24 | 0.217 | 0.246 | 0.497 | 0.542 | 0.598 | 0.607 | 0.621 | 0.463 | 0.447 | 0.383 | 0.382 | 0.175 | 0.195 | 58.728 | 0.226 | 0.244 | 0.263 | 0.282 | 0.3 | 0.319 | 0.338 | 0.371 | 0.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 165.292 |
Total Non-Current Liabilities
| 0 | 0.05 | 0.099 | 1.479 | 1.047 | 0.758 | 0.306 | 3.004 | 2.696 | 0.013 | 2.426 | 1.959 | 0 | 0 | 0.031 | 0 | 0.301 | 0.301 | 0.053 | 0.091 | 0.129 | 0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.03 | 0.082 | 0.147 | 0.195 | 0.354 | 0.389 | 0.436 | 0.488 | 0.578 | 0.786 | 0.262 | 0.235 | 0.234 | 0.24 | 0.217 | 0.246 | 7.218 | 7.6 | 7.992 | 5.99 | 50.519 | 46.608 | 49.473 | 52.243 | 55.114 | 53.22 | 55.973 | 58.728 | 61.481 | 17.42 | 18.904 | 20.387 | 21.869 | 25.307 | 2.644 | 3.013 | 3.258 | 3.312 | 3.647 | 3.983 | 4.319 | 4.628 | 4.963 | 5.298 | 165.292 |
Total Liabilities
| 6.453 | 8.105 | 6.215 | 6.677 | 6.199 | 5.589 | 5.794 | 7.682 | 7.626 | 7.525 | 5.294 | 5.465 | 5.82 | 5.9 | 5.754 | 5.858 | 7.852 | 9.301 | 7.37 | 7.432 | 6.899 | 7.967 | 1.819 | 5.21 | 9.305 | 7.877 | 9.61 | 7.975 | 9.279 | 5.185 | 4.757 | 4.611 | 3.364 | 3.53 | 3.019 | 30.172 | 33.466 | 73.168 | 29.887 | 32.822 | 2.4 | 3.85 | 4.708 | 4.921 | 5.554 | 8.735 | 8.637 | 10.073 | 12.263 | 7.456 | 5.843 | 6.31 | 5.436 | 5.121 | 3.48 | 12.523 | 13.093 | 14.337 | 15.562 | 66.471 | 65.033 | 67.832 | 70.829 | 76.091 | 71.419 | 74.468 | 79.99 | 80.813 | 28.78 | 31.58 | 32.079 | 32.206 | 37.827 | 9.493 | 10.708 | 9.232 | 12.189 | 12.454 | 10.57 | 9.173 | 8.576 | 9.522 | 9.467 | 167.541 |
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 | 47.245 | 47.262 | 0 | 0 | 30.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.439 | 0.841 | 1.071 | 1.256 | 1.872 | 2.057 | 2.241 | 2.491 |
Common Stock
| 0.003 | 0.003 | 0.003 | 0.003 | 0.059 | 0.059 | 0.059 | 0.057 | 0.056 | 0.052 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.022 | 0.017 | 0.015 | 0.015 | 0.015 | 0.015 | 0.024 | 0.024 | 0.024 | 0.024 | 0.023 | 0.022 | 0.022 | 0.016 | 0.016 | 0.016 | 0.142 | 0.142 | 0.142 | 0.141 | 0.14 | 0.14 | 0.14 | 0.14 | 0.076 | 0.076 | 0.075 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.052 | 0.052 | 0.037 | 0.037 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.035 | 0.035 | 0.035 | 0.035 | 0.031 | 0.031 | 0.031 | 0.031 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.008 |
Retained Earnings
| -223.19 | -214.726 | -206.167 | -197.779 | -188.615 | -178.753 | -169.787 | -158.3 | -146.9 | -135.775 | -124.034 | -114.13 | -106.057 | -96.427 | -88.745 | -82.797 | -80.24 | -75.845 | -70.31 | -65.572 | -61.416 | -56.524 | -605.857 | -600.055 | -594.64 | -585.209 | -575.194 | -561.637 | -552.36 | -543.856 | -537.451 | -531.198 | -524.334 | -517.42 | -511.368 | -513.474 | -510.241 | -545.107 | -497.155 | -494.771 | -480.226 | -475.291 | -464.347 | -455.36 | -447.57 | -438.633 | -425.831 | -413.249 | -400.231 | -407.635 | -397.254 | -386.174 | -375.492 | -366.148 | -355.475 | -352.88 | -345.351 | -336.776 | -323.835 | -368.174 | -357.299 | -344.479 | -333.219 | -321.918 | -308.05 | -296.124 | -282.881 | -270.138 | -257.348 | -247.106 | -237.903 | -229.779 | -225.066 | -214.177 | -204.193 | -194.269 | -186.473 | -176.53 | -166.51 | -157.43 | -150.548 | -145.422 | -140.903 | -151.752 |
Accumulated Other Comprehensive Income/Loss
| 0.001 | -0.003 | -0.008 | 0.003 | 0 | -0.006 | 0.011 | 0.009 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | -47.245 | -2.625 | 0 | 0 | -23.278 | -2.667 | 0 | 0 | 0 | -2.636 | 0 | 0 | 0 | -2.849 | 0 | 0 | 0 | -3.747 | 0 | 0 | 0 | -3.666 | 0 | 0 | 0 | -8.761 | 0 | 0 | 0 | -8.108 | 0 | 0 | 0 | -7.14 | 0 | 0 | 0 | -6.492 | 0 | 0 | 0 | -5.066 | -3.841 | -3.841 | -3.841 | -3.841 | -2.679 | -2.679 | -2.679 | -2.679 | -2.043 | -2.043 | -2.043 | -1.725 | -1.884 | -2.286 | -2.516 | -2.701 | -2.886 | -3.071 | -3.255 | -3.505 |
Other Total Stockholders Equity
| 232.334 | 230.48 | 229.098 | 227.825 | 225.552 | 223.884 | 222.205 | 219.203 | 215.388 | 209.724 | 204.179 | 202.201 | 200.484 | 198.897 | 196.999 | 195.699 | 95.918 | 85.426 | 80.69 | 79.869 | 79.551 | 79.445 | 626.65 | 626.142 | 625.58 | 625.024 | 599.92 | 599.876 | 598.908 | 552.322 | 551.621 | 551.073 | 536.577 | 535.725 | 534.911 | 515.319 | 514.413 | 513.659 | 512.91 | 512.46 | 490.766 | 490.5 | 489.357 | 465.981 | 464.445 | 463.326 | 461.829 | 460.887 | 460.073 | 459.261 | 458.959 | 457.985 | 456.901 | 455.791 | 405.805 | 404.555 | 363.299 | 362.18 | 361.102 | 365.88 | 357.287 | 356.139 | 355.02 | 353.9 | 352.595 | 351.204 | 349.931 | 349.019 | 329.18 | 328.226 | 327.69 | 326.793 | 268.936 | 268.574 | 268.166 | 269.542 | 223.837 | 224.063 | 224.102 | 224.015 | 223.988 | 223.988 | 223.988 | 5.018 |
Total Shareholders Equity
| 9.148 | 15.754 | 22.926 | 30.052 | -188.615 | -178.753 | 52.488 | -158.3 | 68.544 | 74.001 | 80.194 | -114.13 | 94.476 | 102.519 | 108.303 | -82.797 | 15.7 | 9.598 | 10.395 | 14.312 | 18.15 | -56.524 | 20.817 | 26.111 | 30.964 | 39.839 | 24.749 | 38.261 | 46.57 | 8.482 | 14.186 | 19.891 | 12.385 | 18.447 | 23.685 | 1.859 | 4.312 | -31.308 | 15.895 | 17.829 | 10.616 | 15.285 | 25.085 | 10.684 | 16.938 | 24.756 | 36.061 | 47.701 | 59.905 | 51.689 | 61.768 | 71.874 | 81.472 | 89.706 | 50.382 | 51.727 | 17.985 | 25.441 | 37.303 | -8.75 | 0.024 | 11.696 | 21.837 | 32.018 | 44.581 | 55.116 | 67.086 | 78.917 | 71.867 | 81.155 | 89.822 | 97.049 | 43.901 | 54.428 | 64.004 | 73.579 | 35.505 | 45.272 | 55.101 | 63.909 | 70.579 | 75.52 | 79.855 | -150.231 |
Total Equity
| 9.148 | 15.754 | 22.926 | 30.052 | -188.615 | -178.753 | 52.488 | -158.3 | 68.544 | 74.001 | 80.194 | -114.13 | 94.476 | 102.519 | 108.303 | -82.797 | 15.7 | 9.598 | 10.395 | 14.312 | 18.15 | -56.524 | 20.817 | 26.111 | 30.964 | 39.839 | 24.749 | 38.261 | 46.57 | 8.482 | 14.186 | 19.891 | 12.385 | 18.447 | 23.685 | 1.859 | 4.312 | -31.308 | 15.895 | 17.829 | 10.616 | 15.285 | 25.085 | 10.684 | 16.938 | 24.756 | 36.061 | 47.701 | 59.905 | 51.689 | 61.768 | 71.874 | 81.472 | 89.706 | 50.382 | 51.727 | 17.985 | 25.441 | 37.303 | -8.75 | 0.024 | 11.696 | 21.837 | 32.018 | 44.581 | 55.116 | 67.086 | 78.917 | 71.867 | 81.155 | 89.822 | 97.049 | 43.901 | 54.428 | 64.004 | 73.579 | 35.505 | 45.272 | 55.101 | 63.909 | 70.579 | 75.52 | 79.855 | -150.231 |
Total Liabilities & Shareholders Equity
| 15.601 | 23.859 | 29.141 | 36.729 | -182.416 | -173.164 | 58.282 | 68.651 | 76.17 | 81.526 | 85.488 | 93.585 | 100.296 | 108.419 | 114.057 | -76.939 | 23.552 | 18.899 | 17.765 | 21.744 | 25.049 | -48.557 | 22.636 | 31.321 | 40.269 | 47.716 | 34.359 | 46.236 | 55.849 | 13.667 | 18.943 | 24.502 | 15.749 | 21.977 | 26.704 | 32.031 | 37.778 | 41.86 | 45.782 | 50.651 | 13.016 | 19.135 | 29.793 | 15.605 | 22.492 | 33.491 | 44.698 | 57.774 | 72.168 | 59.145 | 67.611 | 78.184 | 86.908 | 94.827 | 53.862 | 64.25 | 31.078 | 39.778 | 52.865 | 57.721 | 65.057 | 79.528 | 92.666 | 108.109 | 116 | 129.584 | 147.076 | 159.73 | 100.647 | 112.735 | 121.901 | 129.255 | 81.728 | 63.921 | 74.712 | 82.811 | 47.694 | 57.726 | 65.671 | 73.082 | 79.155 | 85.042 | 89.322 | 17.31 |