|
Accumulated Depreciation
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | | | | |
|
Loans - Loss Allowance
|
| | | | | | | | | | 0.05B | 0.05B | |
|
Assets
|
| 0.09B | 0.21B | 0.33B | 0.40B | 0.50B | 0.67B | 1.41B | 1.56B | 1.69B | 1.82B | 2.02B | 3.35B |
|
Cash & Equivalents
|
0.04B | 0.06B | 0.12B | 0.23B | 0.17B | 0.16B | 0.26B | 0.79B | 0.50B | 0.36B | 0.35B | 0.36B | 0.53B |
|
Receivables - Net
|
| 0.01B | 0.02B | 0.02B | 0.03B | 0.05B | 0.05B | 0.07B | 0.09B | 0.11B | 0.12B | 0.19B | 0.33B |
|
Receivables - Other
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B |
|
Receivables
|
| 0.01B | 0.02B | 0.02B | 0.03B | 0.05B | 0.05B | 0.07B | 0.10B | 0.13B | 0.13B | 0.21B | 0.37B |
|
Prepaid Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.05B |
|
Current Deferred Tax Assets
|
| 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.05B | 0.07B | 0.08B | 0.00B |
|
Current Assets
|
| 0.08B | 0.20B | 0.26B | 0.31B | 0.36B | 0.48B | 1.15B | 1.06B | 1.06B | 1.10B | 1.21B | 1.19B |
|
Buildings
|
| | | | | | | | | | 0.00B | 0.00B | |
|
Property, Plant & Equipment (Net)
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Long-Term Investments
|
| | | | 0.02B | 0.03B | 0.02B | 0.05B | 0.20B | 0.30B | 0.23B | 0.32B | 0.02B |
|
Goodwill
|
| 0.00B | 0.00B | 0.04B | 0.04B | 0.07B | 0.08B | 0.08B | 0.12B | 0.12B | 0.15B | 0.15B | 1.32B |
|
Intangibles
|
| | | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.53B |
|
Goodwill & Intangibles
|
| 0.00B | 0.00B | 0.05B | 0.05B | 0.08B | 0.10B | 0.09B | 0.15B | 0.14B | 0.18B | 0.17B | 1.85B |
|
Long-Term Deferred Tax
|
| 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.05B | 0.07B | 0.08B | 0.00B |
|
Other Non-Current Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.07B | 0.10B | 0.12B | 0.22B | 0.21B | 0.26B |
|
Non-Current Assets
|
| 0.01B | 0.01B | 0.07B | 0.09B | 0.15B | 0.19B | 0.26B | 0.50B | 0.63B | 0.72B | 0.81B | 2.15B |
|
Accounts Payables
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Notes Payables
|
| | | | | | 0.00B | | | | | 0.00B | 0.00B |
|
Payables
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Accumulated Expenses
|
| 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.08B | 0.08B | 0.10B | 0.13B |
|
Other Accumulated Expenses
|
0.01B | 0.01B | 0.01B | | | | 0.39B | | | | | 0.00B | 0.00B |
|
Short term Debt
|
| | | | | | | | | | -0.00B | 0.00B | -0.00B |
|
Current Leases
|
| | | | | | | 0.01B | 0.01B | | | 0.00B | |
|
Current Taxes
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | |
|
Current Deferred Revenue
|
| 0.02B | 0.02B | 0.04B | 0.05B | 0.07B | 0.09B | 0.12B | 0.16B | 0.23B | 0.33B | 0.41B | 0.60B |
|
Total Current Liabilities
|
| 0.03B | 0.04B | 0.06B | 0.08B | 0.10B | 0.14B | 0.19B | 0.25B | 0.34B | 0.45B | 1.12B | 0.81B |
|
Convertible Debt
|
| | | | | | | 0.49B | 0.50B | 0.52B | 0.57B | | |
|
Non-Current Deffered Revenue
|
| 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.06B | 0.07B | 0.08B | 0.09B | 0.08B | 0.07B | 0.10B |
|
Operating Leases
|
| | | | | | | | | -0.01B | -0.01B | -0.01B | -0.01B |
|
Non-Current Deferred Tax Liability
|
| 0.00B | 0.00B | 0.00B | | | | 0.01B | 0.01B | | | 0.01B | |
|
Other Non-Current Liabilities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.04B | 0.03B | 0.08B |
|
Total Non-Current Liabilities
|
-0.04B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.06B | 0.59B | 0.61B | 0.63B | 0.69B | 0.11B | 0.17B |
|
Total Liabilities
|
-0.04B | 0.04B | 0.06B | 0.09B | 0.11B | 0.15B | 0.21B | 0.78B | 0.86B | 0.97B | 1.14B | 1.23B | 0.98B |
|
Total Debt
|
| | | | | | | | | | -0.00B | 0.00B | -0.00B |
|
Common Equity
|
0.04B | 0.05B | 0.16B | 0.25B | 0.30B | 0.35B | 0.47B | 0.62B | 0.71B | 0.73B | 0.68B | 0.79B | 2.37B |
|
Shareholder's Equity
|
0.04B | 0.05B | 0.16B | 0.25B | 0.30B | 0.35B | 0.47B | 0.62B | 0.71B | 0.73B | 0.01B | 0.79B | 2.37B |
|
Liabilities and Shareholders Equity
|
| 0.09B | 0.21B | 0.33B | 0.40B | 0.50B | 0.67B | 1.41B | 1.56B | 1.69B | 1.82B | 2.02B | 3.35B |
|
Retained Earnings
|
| 0.01B | 0.02B | 0.05B | 0.07B | 0.10B | 0.16B | 0.23B | 0.22B | 0.14B | 0.03B | -0.03B | -0.13B |
|
Preferred Shares
|
| 0.00B | | | | | | | | | | | |
|
Other Preferred Equity
|
| 9.00B | | | | | | | | | | | |
|
Treasury Shares
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 23.04B | 0.00B | 0.00B |
|
Shares Outstanding
|
0.02B | | | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B |