|
Assets
|
0.03B | 0.10B | 0.10B | 0.11B | 0.15B | 0.31B | 0.36B | 0.38B | 0.60B | 1.52B | 3.51B | 4.93B | 6.68B | 6.23B | 6.47B | 5.93B |
|
Cash & Equivalents
|
0.02B | 0.08B | 0.04B | 0.01B | 0.01B | 0.06B | 0.04B | 0.05B | 0.08B | 0.16B | 0.18B | 1.49B | 0.32B | 0.24B | 0.61B | 0.60B |
|
Short-term Investments
|
0.00B | 0.02B | 0.06B | 0.09B | 0.12B | 0.22B | 0.27B | 0.26B | 0.35B | 0.96B | 0.15B | 0.35B | 0.72B | 0.39B | 0.17B | 0.44B |
|
Cash & Current Investments
|
0.02B | 0.10B | 0.09B | 0.11B | 0.13B | 0.28B | 0.31B | 0.31B | 0.42B | 1.12B | 0.32B | 1.84B | 1.03B | 0.63B | 0.78B | 1.04B |
|
Receivables - Net
|
| | | | | 0.00B | 0.00B | 0.01B | 0.03B | 0.05B | 0.13B | 0.23B | 0.22B | 0.16B | 0.20B | 0.25B |
|
Receivables - Other
|
| | | | | | | | | | | | | | 0.04B | 0.03B |
|
Receivables
|
| | | | | 0.00B | 0.00B | 0.01B | 0.03B | 0.05B | 0.13B | 0.23B | 0.22B | 0.16B | 0.25B | 0.27B |
|
Raw Materials
|
| | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | | | | | |
|
Finished Goods
|
| | | | | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | | | | | | |
|
Inventory
|
| | | | | 0.00B | 0.01B | 0.01B | 0.03B | 0.04B | 0.06B | 0.09B | 0.10B | 0.12B | 0.13B | 0.16B |
|
Current Deferred Tax Assets
|
66.91B | 71.55B | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.03B | 0.07B | 0.07B | 0.09B | 0.12B |
|
Current Assets
|
0.03B | 0.10B | 0.09B | 0.11B | 0.14B | 0.29B | 0.33B | 0.33B | 0.49B | 1.23B | 0.55B | 2.20B | 1.43B | 0.98B | 1.19B | 1.57B |
|
Buildings
|
| | | | | | 0.00B | 0.00B | 0.01B | | | | | | | |
|
Construction in Progress
|
| | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.13B | 0.13B | 0.01B | 0.04B | 0.05B | 0.10B | 0.09B |
|
Land & Improvements
|
| | | | | | | | 0.00B | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.04B | 0.08B | 0.25B | 0.46B | 0.45B | 0.58B | 0.68B | 0.70B | 0.69B |
|
Goodwill
|
| | | | | | | | 0.00B | 0.02B | 1.20B | 1.24B | 2.34B | 2.35B | 2.37B | 2.37B |
|
Intangibles
|
| | | | | | 0.00B | 0.00B | 0.02B | 0.03B | 1.14B | 0.85B | 2.09B | 1.96B | 1.89B | 1.01B |
|
Goodwill & Intangibles
|
| | | | | | 0.00B | 0.00B | 0.02B | 0.05B | 2.35B | 2.08B | 4.43B | 4.30B | 4.26B | 3.38B |
|
Other Non-Current Assets
|
| | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.06B | 0.07B | 0.09B | 0.18B | 0.17B |
|
Non-Current Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.04B | 0.04B | 0.11B | 0.30B | 2.95B | 2.73B | 5.26B | 5.24B | 5.28B | 4.36B |
|
Accounts Payables
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.03B | 0.04B | 0.07B | 0.07B | 0.08B | 0.09B |
|
Notes Payables
|
| | | | | | | | | 0.00B | 0.00B | 0.31B | | | | 0.25B |
|
Payables
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.03B | 0.35B | 0.07B | 0.07B | 0.08B | 0.34B |
|
Accumulated Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.05B | 0.10B | 0.19B | 0.23B | 0.40B | 0.30B | 0.34B | 0.33B |
|
Other Accumulated Expenses
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.04B | 0.03B | 0.01B | 0.01B | 0.04B |
|
Short term Debt
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.05B | |
|
Current Leases
|
| | | 0.00B | 0.00B | 0.00B | | | | | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B |
|
Current Deferred Revenue
|
0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |
|
Total Current Liabilities
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.07B | 0.14B | 0.24B | 0.63B | 0.52B | 0.41B | 0.51B | 0.73B |
|
Capital Leases
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | | | | |
|
Non-Current Debt
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | | 0.05B | | |
|
Convertible Debt
|
| | | | | | | | | 0.23B | 0.80B | 1.86B | 2.18B | 2.19B | 2.31B | 2.32B |
|
Non-Current Deffered Revenue
|
| 0.01B | 0.00B | 0.00B | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 0.13B | 0.13B | 0.20B | 0.21B | 0.19B | 0.18B |
|
Other Non-Current Liabilities
|
| | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.05B | 0.42B | 0.35B | 0.34B | 0.32B |
|
Total Non-Current Liabilities
|
| | | | | 0.02B | 0.03B | 0.04B | 0.07B | 0.83B | 1.18B | 2.64B | 2.88B | 2.83B | 2.99B | 3.21B |
|
Total Liabilities
|
0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.08B | 0.84B | 1.22B | 2.69B | 3.30B | 3.18B | 3.33B | 3.53B |
|
Total Debt
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | | 0.05B | 0.05B | |
|
Common Equity
|
0.01B | 0.08B | 0.08B | 0.10B | 0.14B | 0.29B | 0.33B | 0.34B | 0.52B | 0.45B | 1.96B | 2.24B | 3.39B | 3.04B | 3.15B | 2.40B |
|
Shareholder's Equity
|
0.01B | 0.08B | 0.08B | 0.10B | 0.14B | 0.29B | 0.33B | 0.34B | 0.52B | 0.45B | 1.96B | 2.24B | 3.39B | 3.04B | 3.15B | 2.40B |
|
Liabilities and Shareholders Equity
|
0.03B | 0.10B | 0.10B | 0.11B | 0.15B | 0.31B | 0.36B | 0.38B | 0.60B | 1.52B | 3.51B | 4.93B | 6.68B | 6.23B | 6.47B | 5.93B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
-0.18B | -0.19B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -1.04B | -1.12B | -2.05B | -2.64B | -3.27B | -3.47B | -4.50B |