Red Cat Holdings, Inc.
NASDAQ:RCAT
3.27 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 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 Q1 | 2004 Q4 | 2003 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 7.733 | 6.067 | 7.697 | 1.409 | 8.875 | 3.26 | 3.893 | 1.583 | 6.245 | 4.085 | 7.112 | 11.56 | 66.119 | 0.277 | 0.472 | 0.48 | 0.056 | 0.237 | 0.443 | 0.265 | 0.33 | 0.009 | 0.006 | 0.014 | 0.185 | 1.162 | 0.559 | 0.002 | 0.01 | 0.311 | 0.225 | 0.774 | 0.01 | 0.001 | 0.007 | 0.013 | 0.003 | 0.006 | 0.001 | 0.007 | 0.014 | 0.051 | 0.007 | 0.023 | 0.065 | 0.085 | 0.108 | 0.145 | 0.216 | 0.29 | 0.012 | 0.001 | 0.017 | 0.033 | 0.041 | 0.032 | 0.029 | 0.029 | 0.031 | 0.031 | 0.03 | 0.029 | 0.028 | 0.001 | 0 | 0.001 | 0 | 0 | 0.004 | 0.003 | 0.002 | 0.001 | 0.003 | 0.002 | 0.002 | -0.098 | 0.012 | 0.005 | 0.004 | 0.02 | 0.02 | 0 |
Short Term Investments
| 0 | 0 | 0 | 2.615 | 7.922 | 12.814 | 20.73 | 31.303 | 36.709 | 44.79 | 48.446 | 48.123 | 48.446 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0 | 0.008 | 0.008 | 0.033 | 0.029 | 0.053 | 0.043 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 7.733 | 6.067 | 7.697 | 4.024 | 8.875 | 16.074 | 24.623 | 32.886 | 42.954 | 48.875 | 55.558 | 59.682 | 66.119 | 0.277 | 0.472 | 0.48 | 0.056 | 0.237 | 0.443 | 0.265 | 0.33 | 0.017 | 0.039 | 0.043 | 0.238 | 1.205 | 0.559 | 0.002 | 0.01 | 0.311 | 0.225 | 0.774 | 0.01 | 0.001 | 0.007 | 0.013 | 0.003 | 0.006 | 0.001 | 0.007 | 0.014 | 0.051 | 0.007 | 0.023 | 0.065 | 0.085 | 0.108 | 0.145 | 0.216 | 0.29 | 0.012 | 0.001 | 0.017 | 0.033 | 0.041 | 0.032 | 0.029 | 0.029 | 0.031 | 0.031 | 0.03 | 0.029 | 0.028 | 0.001 | 0 | 0.001 | 0 | 0 | 0.004 | 0.003 | 0.002 | 0.001 | 0.003 | 0.002 | 0.002 | -0.098 | 0.012 | 0.005 | 0.004 | 0.02 | 0.02 | 0 |
Net Receivables
| 0.682 | 6.514 | 5.767 | 3.01 | 0.721 | 0.933 | 2.297 | 1.231 | 1.278 | 0.913 | 1.511 | 0.765 | 0.268 | 0.397 | 0.312 | 0.173 | 0.312 | 0 | 0.029 | 0 | 0.023 | 0.039 | 0.111 | 0.129 | 0.124 | 0.122 | 0 | 0 | 0 | 0.124 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0.001 | 0.001 | 0.154 | 0.167 | 0.13 | 0.135 | 0 | 0 | 0 | 0.135 | 0 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 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 | 0.02 | 0.02 | 0 |
Inventory
| 10.463 | 8.007 | 9.093 | 9.256 | 11.085 | 11.987 | 9.294 | 6.56 | 4.585 | 3.896 | 2.34 | 1.986 | 0.885 | 0.362 | 0.708 | 0.17 | 0.134 | 0.079 | 0.123 | 0 | 0.123 | -0.075 | 0.006 | -0.149 | 0.029 | 0.011 | -0.058 | 0 | 0.035 | -0.05 | 0.043 | 0 | -0.226 | -0.226 | 0 | 0 | 0 | 0 | 0 | -0.13 | -0.13 | 0 | 0.037 | 0.025 | 0.037 | 0.037 | 0.038 | 0 | -0.073 | -0.107 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Current Assets
| 2.593 | 1.809 | 5.384 | 6.973 | 7.566 | 3.182 | 4.547 | 4.141 | 2.36 | 1.969 | 1.841 | 2.196 | 2.457 | 0.604 | 0.506 | 0.635 | 0.506 | 0.003 | 0.022 | 0.025 | 0.071 | 0.089 | 0.014 | 0.327 | 0.178 | 0.178 | 0.189 | 0.158 | 0.158 | 0.158 | 0.231 | 0.226 | 0.226 | 0.226 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0.13 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0.006 | 0 | 0.065 | 0.033 | -0 | 0 | -0.005 | -0.002 | -0.003 | 0 | -0.002 | -0.001 | 0.001 | 0 | -0.001 | -0.001 | 0.001 | 0 | 0.002 | 0.002 | 0.002 | 0 | 0.002 | 0.002 | 0.002 | 0 | 0.002 | 0.002 | 0.002 | 0 | 0.002 | 0.002 | -0.008 | 0 | 0 | 0 |
Total Current Assets
| 21.47 | 22.398 | 27.942 | 23.263 | 25.309 | 32.175 | 40.528 | 44.817 | 51.176 | 55.653 | 61.249 | 64.629 | 69.728 | 1.64 | 1.998 | 0.651 | 0.19 | 0.318 | 0.617 | 0.29 | 0.401 | 0.071 | 0.171 | 0.35 | 0.57 | 1.516 | 0.691 | 0.16 | 0.203 | 0.542 | 0.5 | 1 | 0.01 | 0.002 | 0.007 | 0.014 | 0.003 | 0.006 | 0.002 | 0.161 | 0.181 | 0.181 | 0.142 | 0.051 | 0.106 | 0.126 | 0.151 | 0.145 | 0.21 | 0.217 | 0.29 | 0.001 | -0.004 | 0.012 | 0.033 | 0.032 | 0.03 | 0.041 | 0.029 | 0.031 | 0.03 | 0.031 | 0.029 | 0.001 | 0.003 | 0.028 | 0.001 | 0 | 0.002 | 0 | 0.003 | -0.001 | 0.003 | 0.002 | 0.002 | -0.098 | 0.002 | 0.002 | 0.004 | 0.04 | 0.04 | 0 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3.579 | 3.821 | 2.931 | 3.054 | 3.108 | 3.355 | 2.858 | 2.553 | 1.955 | 1.531 | 1.087 | 0.691 | 1.087 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0.003 | 0.076 | 0.092 | 0.89 | 0.307 | 0.051 | 0.026 | 0.029 | 0.032 | 0.036 | 0.039 | 0.042 | 0.011 | 0.017 | 0.022 | 0.025 | 0.221 | 0.226 | 0.231 | 0.236 | 0.196 | 0.046 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.996 | 9.089 | 17.013 | 17.013 | 17.013 | 17.013 | 19.84 | 19.84 | 25.139 | 25.139 | 26.03 | 26.03 | 11.651 | 8.017 | 9.449 | 2.466 | 2.466 | 2.466 | 2.469 | 0.093 | 0.133 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.256 | 6.16 | 0.256 | 0.256 | 0.256 | 0 | 0.256 | 0.256 | 1.341 | 8.007 | 8.007 | 0.256 | 0.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.617 | 3.794 | 6.672 | 6.888 | 7.106 | 7.343 | 7.56 | 7.778 | 2.642 | 2.699 | 1.983 | 2 | 2.016 | 2.032 | 0.631 | 0.02 | 0.02 | 0.02 | 0.02 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.156 | 0 | -0.156 | -0.156 | 0.1 | 1.1 | 1.085 | 1.085 | 1.085 | 7.751 | 8.007 | 7.751 | 7.751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.613 | 12.883 | 23.685 | 23.901 | 24.118 | 24.356 | 27.4 | 27.617 | 27.781 | 27.837 | 28.013 | 28.029 | 13.667 | 10.05 | 10.081 | 2.486 | 2.486 | 2.486 | 2.489 | 0.093 | 0.133 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 6.16 | 0.1 | 0.1 | 0.1 | 1.1 | 1.341 | 1.341 | 1.341 | 8.007 | 8.007 | 8.007 | 8.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.25 | 9.143 | 0.25 | 0.25 | 0.25 | 0.25 | 0 | 0 | 0 | 0 | 48.446 | 0 | 48.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.025 | 0 | -0.024 | -0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 0 | 2.2 | 2.2 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.045 | 0 | 0.045 | 0.025 | 0.045 | 0 | 0.083 | 0.045 | 0.083 | 0 | 0.121 | 0.121 | 0.121 | 0 | 0 | 0.121 | 0.122 | 0 | 0 | 0.122 | 0.162 | 0 | 0.162 | 0.142 | 0.162 | 0 | 0 | 0.162 | 0.782 | 0.83 | 0.83 | 0 |
Tax Assets
| 21.22 | 3.794 | -0.25 | -0.25 | -3.358 | 0 | 0 | 0 | 0 | 0 | -48.446 | 0 | -49.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.2 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -21.177 | -3.501 | 0.759 | 0.389 | 4.724 | 0.057 | 0.307 | 0.057 | 0.057 | 0.057 | 0.036 | 0.025 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.001 | 0 | 0 | -0.013 | 0.025 | 0 | 0.484 | 0.014 | 0.034 | 0.042 | 0.042 | 0.042 | -0.055 | 0.045 | 0 | 0 | -2.2 | 0 | 2.2 | -2.2 | -2.2 | 0.165 | 0.165 | 0.165 | -7.888 | 0 | 0 | 0 | 0 | 0 | 0 | 0.251 | 0.245 | 0 | 0.005 | 0.012 | 0.033 | 0 | -0.003 | 0.041 | 0.029 | 0 | -0.001 | 0.031 | 0.029 | 0 | 0.12 | 0.028 | 0.001 | 0 | 0.14 | 0 | -0.018 | 0 | -0.002 | 0.002 | 0.002 | 0 | 0.78 | 0.002 | 0.004 | 0 | 0 | 0 |
Total Non-Current Assets
| 16.485 | 26.14 | 27.375 | 27.344 | 28.842 | 28.018 | 30.565 | 30.227 | 29.793 | 29.425 | 29.136 | 28.745 | 13.671 | 10.053 | 10.085 | 2.49 | 2.49 | 2.49 | 2.493 | 0.093 | 0.136 | 0.076 | 0.092 | 0.89 | 0.767 | 0.051 | 0.06 | 0.071 | 0.074 | 0.077 | 0.084 | 6.247 | 0.111 | 0.117 | 0.122 | 1.125 | 3.762 | 3.767 | 1.572 | 8.408 | 8.368 | 8.218 | 0.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0.251 | 0.29 | 0 | 0.05 | 0.037 | 0.078 | 0 | 0.08 | 0.086 | 0.112 | 0 | 0.12 | 0.151 | 0.15 | 0 | 0.12 | 0.15 | 0.123 | 0 | 0.14 | 0.122 | 0.145 | 0 | 0.16 | 0.143 | 0.165 | 0 | 0.78 | 0.164 | 0.786 | 0.83 | 0.83 | 0 |
Total Assets
| 37.955 | 48.538 | 55.317 | 50.607 | 54.151 | 60.193 | 71.093 | 75.044 | 80.969 | 85.079 | 90.385 | 93.374 | 83.398 | 11.693 | 12.083 | 3.14 | 2.679 | 2.808 | 3.11 | 0.383 | 0.536 | 0.146 | 0.262 | 1.24 | 1.336 | 1.567 | 0.75 | 0.231 | 0.277 | 0.62 | 0.583 | 7.247 | 0.122 | 0.119 | 0.129 | 1.139 | 3.764 | 3.773 | 1.574 | 8.569 | 8.549 | 8.399 | 0.307 | 0.051 | 0.106 | 0.126 | 0.151 | 0.212 | 0.251 | 0.29 | 0.037 | 0.046 | 0.062 | 0.078 | 0.086 | 0.115 | 0.112 | 0.112 | 0.114 | 0.151 | 0.151 | 0.15 | 0.15 | 0.123 | 0.122 | 0.123 | 0.122 | 0.142 | 0.146 | 0.145 | 0.143 | 0.163 | 0.165 | 0.165 | 0.164 | 0.782 | 0.794 | 0.787 | 0.786 | 0.87 | 0.87 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.082 | 1.58 | 2.282 | 1.618 | 1.316 | 1.999 | 2.445 | 1.649 | 0.937 | 1.019 | 0.521 | 1.218 | 0.92 | 0.542 | 0.873 | 0.355 | 0.295 | 0.249 | 0.219 | 0.061 | 0.061 | 0.184 | 0.139 | 0.094 | 0.05 | 0.073 | 0.349 | 0.297 | 0.289 | 0.091 | 0.034 | 0.036 | 0.083 | 0.062 | 0.059 | 0.034 | 0.018 | 0.026 | 0.059 | 0.058 | 0.138 | 0.095 | 0.015 | 0.024 | 0.037 | 0.048 | 0.056 | 0.03 | 0.028 | 0.037 | 0.266 | 0.266 | 0.257 | 0.247 | 0.237 | 0.243 | 0.234 | 0.225 | 0.216 | 0.195 | 0.185 | 0.176 | 0.167 | 0.159 | 0.153 | 0.136 | 0.13 | 0.231 | 0.223 | 0.217 | 0.21 | 0.391 | 0.385 | 0.378 | 0.372 | 0.449 | 0.426 | 0.45 | 0.443 | 0.08 | 0.08 | 0.445 |
Short Term Debt
| 0.802 | 0.947 | 1.197 | 1.258 | 1.229 | 1.253 | 1.228 | 1.194 | 1.211 | 1.251 | 1.431 | 1.338 | 0.155 | 0.269 | 0.177 | 0.355 | 0.171 | 0.119 | 0.212 | 0 | 0.212 | 2.056 | 2.057 | 1.952 | 1.789 | 1.777 | 1.565 | 0.813 | 0.737 | 0.718 | 0.718 | 0.174 | 0.316 | 0.286 | 0.254 | 0.239 | 0.257 | 0.24 | 0.218 | 0.216 | 0.152 | 0.017 | 0.013 | 0.041 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.073 | 0.661 | 0.661 | 0.661 | 0.661 | 0.641 | 0.641 | 0.641 | 0.641 | 0.641 | 0.641 | 0.641 | 0.641 | 0.641 | 1.048 | 1.048 | 1.048 | 1.048 | 1.048 | 1.048 | 1.048 | 1.048 | 1.292 | 1.292 | 1.292 | 1.292 | 1.561 | 1.561 | 1.561 | 1.508 | 0 | 0 | 0.852 |
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 |
Deferred Revenue
| 0.05 | 0.054 | 0.052 | 0.062 | 0.045 | 0.401 | 0.219 | 0.123 | 0.234 | 0.438 | 0.337 | 0.118 | 0.109 | 0.046 | 0.097 | 0.066 | 0.077 | 0.038 | 0 | 0 | -0.122 | 2.614 | -0.107 | -0.094 | -0.1 | -0.192 | 0.439 | 0.302 | -0.24 | -0.33 | -0.747 | -0.036 | 0 | -0.059 | -0.059 | -0.034 | 0 | 0 | 0.023 | 0 | 0.023 | 0.023 | -0.001 | 0 | -0.001 | -0.001 | -0.001 | 0 | 0.002 | 0 | -1.19 | 0 | 0.01 | 0 | -0.334 | 0 | 0.009 | 0 | 0 | 0 | 0.009 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1.297 | 1.07 | 1.696 | 1.467 | -0.712 | 1.107 | 1.249 | 1.555 | 2.172 | 2.732 | 2.844 | 3.174 | 3.373 | 3.817 | 9.75 | 1.214 | 0.433 | 0.423 | 0.386 | 0.162 | 0.023 | -2.012 | 0.602 | 0.487 | 0.393 | 0.393 | 0.057 | 0.057 | 0.359 | 0.359 | 0.029 | 0.036 | 0 | 0.059 | 0.059 | 0.034 | 0.066 | 0.067 | 0.008 | 0.044 | 0.001 | -0.023 | 0.001 | 0.018 | 0.018 | 0.018 | 0.017 | -0.06 | 0.07 | -0.052 | 0.374 | -0.927 | 0.123 | 0.019 | 0.363 | -0.884 | 0.216 | 0.013 | 0.009 | -0.835 | 0.205 | 0.018 | 0.009 | -1.207 | 0.213 | -0.376 | 0.006 | -1.279 | 0.251 | -0.087 | 0.006 | -1.683 | 0.247 | -0.412 | 0.006 | -2.024 | 0.22 | -0.347 | 0 | 2.14 | 2.14 | 1.448 |
Total Current Liabilities
| 4.231 | 3.651 | 5.228 | 4.405 | 1.878 | 4.761 | 5.14 | 4.521 | 4.554 | 5.439 | 5.132 | 5.848 | 4.557 | 4.674 | 10.897 | 1.989 | 0.977 | 0.829 | 0.817 | 0.223 | 0.173 | 2.841 | 2.69 | 2.439 | 2.132 | 2.051 | 2.41 | 1.469 | 1.146 | 0.839 | 0.034 | 0.21 | 0.399 | 0.347 | 0.313 | 0.273 | 0.341 | 0.333 | 0.309 | 0.318 | 0.314 | 0.113 | 0.028 | 0.083 | 0.085 | 0.096 | 0.103 | 0.06 | 0.13 | 0.058 | 0.11 | 0.927 | 1.05 | 0.927 | 0.908 | 0.884 | 1.1 | 0.878 | 0.866 | 0.835 | 1.04 | 0.835 | 0.817 | 1.207 | 1.42 | 0.808 | 1.184 | 1.279 | 1.53 | 1.178 | 1.265 | 1.683 | 1.93 | 1.258 | 1.671 | -0.014 | 2.23 | 1.664 | 1.951 | 2.22 | 2.22 | 2.744 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1.269 | 1.322 | 0.195 | 0.091 | 1.186 | 0.823 | 1.059 | 1.296 | 1.506 | 1.724 | 1.912 | 1.991 | 1.621 | 1.753 | 0.079 | 0.018 | 0.45 | 0.45 | 0.45 | 0 | 0.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.661 | 0 | 0.661 | 0.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.5 | 0.5 | 0.5 |
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 |
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 |
Other Non-Current Liabilities
| 0 | -0 | 0.322 | 0.236 | 1.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.753 | 0 | 0 | 0 | 0 | 0 | -0.389 | 0.082 | 0.079 | 0.222 | 0.231 | 0.338 | 1.699 | 1.763 | 1.877 | 3.269 | 5.892 | 1.5 | 1.5 | 1.5 | 0 | 0 | 0.273 | 0 | 0.266 | 0 | 0.274 | 0.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.132 | -0.473 | 0 | 0.266 | 0.422 | 1.066 | 0 | 0.884 | 1.057 | 1.075 | 0 | 0.835 | 1.044 | 1.026 | 0 | 1.207 | 1.017 | 1.393 | 0 | 1.279 | 1.387 | 1.513 | 0 | 1.683 | 1.507 | 1.919 | 0 | 2.01 | 1.913 | 1.666 | 0.2 | 0.2 | 0.271 |
Total Non-Current Liabilities
| 1.269 | 1.322 | 0.516 | 0.327 | 2.28 | 0.823 | 1.059 | 1.296 | 1.506 | 1.724 | 1.912 | 1.991 | 1.621 | 1.753 | 1.832 | 0.018 | 0.45 | 0.45 | 0.45 | 0.061 | 0.061 | 0.082 | 0.079 | 0.222 | 0.231 | 0.338 | 1.699 | 1.763 | 1.877 | 3.269 | 5.892 | 1.5 | 1.5 | 1.5 | 0.347 | 0 | 0.273 | 0.313 | 0.266 | 0 | 0.274 | 0.277 | 0.112 | 0.02 | 0.02 | 0.067 | 0.079 | 0 | 0.06 | 0.132 | 0.188 | 0 | 0.927 | 1.082 | 1.066 | 0 | 0.884 | 1.057 | 1.075 | 0 | 0.835 | 1.044 | 1.026 | 0 | 1.207 | 1.017 | 1.393 | 0 | 1.279 | 1.387 | 1.513 | 0 | 1.683 | 1.507 | 1.919 | 0 | 2.01 | 1.913 | 2.166 | 0.7 | 0.7 | 0.771 |
Total Liabilities
| 5.5 | 4.973 | 5.744 | 4.732 | 4.157 | 5.583 | 6.2 | 5.817 | 6.06 | 7.163 | 7.044 | 7.84 | 6.178 | 6.427 | 12.729 | 2.008 | 1.427 | 1.279 | 1.267 | 0.223 | 0.173 | 2.924 | 2.77 | 2.661 | 2.363 | 2.389 | 4.109 | 3.232 | 3.023 | 4.107 | 5.927 | 1.71 | 0.399 | 0.347 | 0.313 | 0.273 | 0.341 | 0.333 | 0.309 | 0.318 | 0.314 | 0.113 | 0.028 | 0.103 | 0.085 | 0.096 | 0.103 | 0.06 | 0.132 | 0.188 | 1.082 | 0.927 | 1.067 | 1.066 | 1.057 | 0.884 | 1.084 | 1.075 | 1.065 | 0.835 | 1.035 | 1.026 | 1.017 | 1.207 | 1.41 | 1.393 | 1.387 | 1.279 | 1.52 | 1.513 | 1.507 | 1.683 | 1.926 | 1.919 | 1.913 | -0.014 | 2.203 | 2.226 | 2.166 | 2.92 | 2.92 | 3.515 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.011 | 0.021 | 0.029 | 0.039 | 0.039 | 0.039 | 0.039 | 0.042 | 0.042 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 |
Common Stock
| 0.075 | 0.074 | 0.074 | 0.056 | 110.961 | 0.055 | 0.054 | 0.054 | 0.054 | 0.054 | 0.054 | 0.054 | 0.048 | 0.029 | 0.027 | 0.021 | 0.02 | 0.02 | 0.02 | 0.017 | 0.017 | 0.235 | 0.235 | 0.235 | 0.228 | 0.156 | 0.047 | 0.047 | 0.047 | 0.045 | 0.045 | 0.43 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.002 | 0.002 | 0.167 | 0.167 | 0.167 | 0.167 | 0.167 | 0.167 | 0.167 | 0.167 | 0.167 | 0.167 | 0.144 | 0.144 | 0.144 | 0.144 | 0.142 | 0.142 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.136 | 0.116 | 0.11 | 0.11 | 0.007 |
Retained Earnings
| -93.547 | -81.131 | -71.567 | -66.078 | -60.967 | -54.587 | -43.221 | -37.555 | -31.311 | -27.499 | -22.673 | -20.108 | -17.368 | -15.81 | -12.664 | -3.679 | -2.957 | -2.574 | -1.948 | -1.509 | -1.293 | -5.672 | -5.384 | -4.182 | -3.671 | -3.193 | -2.741 | -2.31 | -1.982 | -2.441 | -3.869 | -1.266 | -25.03 | -24.982 | -24.937 | -23.887 | -21.51 | -21.448 | -21.389 | -14.284 | -14.097 | -14.046 | -14.029 | -14.36 | -14.288 | -14.279 | -14.26 | -14.191 | -14.155 | -14.178 | -15.112 | -15.07 | -15.072 | -15.054 | -15.027 | -15.037 | -14.977 | -14.968 | -14.957 | -14.898 | -14.89 | -14.881 | -14.873 | -15.299 | -15.293 | -15.276 | -15.27 | -15.391 | -15.379 | -15.374 | -15.369 | -15.774 | -15.766 | -15.76 | -15.754 | -15.448 | -15.414 | -15.414 | -15.345 | -16.07 | -16.07 | -14.793 |
Accumulated Other Comprehensive Income/Loss
| -0 | 0.005 | 0.005 | -0.205 | -0.57 | -0.861 | -1.142 | -1.688 | -1.336 | -1.47 | 0.002 | 0.002 | 0.001 | -0 | 0 | -6.346 | 0 | 0 | 0 | 0 | 0 | -0.117 | -0.117 | -0.236 | -0.084 | -0.084 | -0.037 | 0 | -0.073 | -0.037 | -0.017 | -0 | 18.355 | -0.024 | -0.012 | -0.026 | -0.002 | -0.007 | -0.03 | -0.005 | -0.369 | -0.025 | -0.004 | 0 | -0.004 | -0.004 | -0.004 | 0 | -0.004 | -0.004 | -0.004 | 0 | -0.004 | -0.004 | -0.004 | 0 | -0.004 | -0.004 | -0.004 | 0 | -0.004 | -0.004 | -0.004 | 0 | -0.004 | -0.004 | -0.004 | 0 | -0.004 | -0.004 | -0.004 | 0 | 0 | -0.004 | -0.004 | 0 | -0.004 | -0.004 | -0.056 | 0 | 0 | -0.005 |
Other Total Stockholders Equity
| 125.928 | 124.616 | 121.061 | 112.103 | 0.57 | 109.993 | 109.192 | 108.407 | 107.493 | 106.821 | 105.948 | 105.578 | 94.527 | 21.026 | 11.961 | 11.099 | 4.151 | 4.044 | 3.732 | 1.61 | 1.598 | 2.775 | 2.757 | 2.759 | 2.499 | 2.298 | -0.629 | -0.739 | -0.739 | -1.055 | -1.501 | 6.373 | 6.373 | 24.752 | 24.74 | 24.753 | 24.91 | 24.869 | 22.68 | 22.535 | 22.531 | 22.186 | 14.142 | 14.142 | 14.145 | 14.145 | 14.145 | 14.107 | 14.11 | 14.11 | 13.926 | 13.922 | 13.926 | 13.926 | 13.918 | 13.914 | 13.879 | 13.869 | 13.869 | 13.865 | 13.869 | 13.869 | 13.869 | 13.865 | 13.869 | 13.869 | 13.869 | 13.865 | 13.869 | 13.869 | 13.869 | 13.865 | 13.865 | 13.869 | 13.869 | 13.865 | 13.869 | 13.842 | 13.905 | 13.9 | 13.9 | 12.352 |
Total Shareholders Equity
| 32.456 | 43.565 | 49.573 | 45.875 | 49.993 | 54.61 | 64.893 | 69.227 | 74.909 | 77.916 | 83.34 | 85.535 | 77.221 | 5.266 | -0.646 | 1.133 | 1.253 | 1.529 | 1.843 | 0.16 | 0.364 | -2.778 | -2.507 | -1.421 | -1.026 | -0.822 | -3.359 | -3.002 | -2.746 | -3.488 | -5.343 | 5.537 | -0.277 | -0.228 | -0.184 | 0.866 | 3.423 | 3.44 | 1.265 | 8.251 | 8.235 | 8.286 | 0.279 | -0.052 | 0.021 | 0.03 | 0.049 | 0.082 | 0.119 | 0.103 | -1.045 | -1.004 | -1.005 | -0.988 | -0.971 | -0.981 | -0.972 | -0.963 | -0.951 | -0.893 | -0.884 | -0.876 | -0.867 | -1.293 | -1.288 | -1.271 | -1.265 | -1.386 | -1.374 | -1.369 | -1.364 | -1.769 | -1.761 | -1.754 | -1.749 | -1.443 | -1.409 | -1.44 | -1.38 | -2.06 | -2.06 | -2.435 |
Total Equity
| 32.456 | 43.565 | 49.573 | 45.875 | 49.993 | 54.61 | 64.893 | 69.227 | 74.909 | 77.916 | 83.34 | 85.535 | 77.221 | 5.266 | -0.646 | 1.133 | 1.253 | 1.529 | 1.843 | 0.16 | 0.364 | -2.778 | -2.507 | -1.421 | -1.026 | -0.822 | -3.359 | -3.002 | -2.746 | -3.488 | -5.343 | 5.537 | -0.277 | -0.228 | -0.184 | 0.866 | 3.423 | 3.44 | 1.265 | 8.251 | 8.235 | 8.286 | 0.279 | -0.052 | 0.021 | 0.03 | 0.049 | 0.082 | 0.119 | 0.103 | -1.045 | -1.004 | -1.005 | -0.988 | -0.971 | -0.981 | -0.972 | -0.963 | -0.951 | -0.893 | -0.884 | -0.876 | -0.867 | -1.293 | -1.288 | -1.271 | -1.265 | -1.386 | -1.374 | -1.369 | -1.364 | -1.769 | -1.761 | -1.754 | -1.749 | -1.443 | -1.409 | -1.44 | -1.38 | -2.06 | -2.06 | -2.435 |
Total Liabilities & Shareholders Equity
| 37.955 | 48.538 | 55.317 | 50.607 | 54.151 | 60.193 | 71.093 | 75.044 | 80.969 | 85.079 | 90.385 | 93.374 | 83.398 | 11.693 | 12.083 | 3.14 | 2.679 | 2.808 | 3.11 | 0.383 | 0.536 | 0.146 | 0.262 | 1.24 | 1.336 | 1.567 | 0.75 | 0.231 | 0.277 | 0.62 | 0.583 | 7.247 | 0.122 | 0.119 | 0.129 | 1.139 | 3.764 | 3.773 | 1.574 | 8.569 | 8.549 | 8.399 | 0.307 | 0.051 | 0.106 | 0.126 | 0.151 | 0.212 | 0.251 | 0.29 | 0.037 | 0.046 | 0.062 | 0.078 | 0.086 | 0.115 | 0.112 | 0.112 | 0.114 | 0.151 | 0.151 | 0.15 | 0.15 | 0.123 | 0.122 | 0.123 | 0.122 | 0.142 | 0.146 | 0.145 | 0.143 | 0.163 | 0.165 | 0.165 | 0.164 | 0.782 | 0.794 | 0.787 | 0.786 | 0.86 | 0.86 | 1.08 |