|
Cash & Equivalents
|
0.02B | 0.03B | 0.02B | 0.06B | 0.06B | 0.06B | | 0.02B | | 0.04B | | 0.02B | | 0.02B | 0.05B | 0.05B | 0.07B | 0.03B | 0.03B |
|
Short-term Investments
|
| | | | | | | | | | | | | 0.00B | | | | 0.00B | |
|
Cash & Current Investments
|
0.02B | 0.03B | 0.02B | 0.06B | 0.06B | 0.06B | | 0.02B | | 0.04B | | 0.02B | | 0.02B | 0.05B | 0.05B | 0.07B | 0.03B | 0.03B |
|
Receivables - Net
|
0.00B | | | 0.00B | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Receivables - Other
|
0.00B | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | | | | |
|
Receivables
|
0.01B | | | 0.01B | | 0.01B | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Raw Materials
|
| | | | | | | | | | | 0.00B | | | | 0.00B | | | |
|
Inventory
|
0.00B | | | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B |
|
Prepaid Assets
|
0.00B | | | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Current Assets
|
0.02B | | | 0.07B | | 0.05B | | 0.03B | 0.06B | 0.05B | 0.05B | 0.04B | 0.03B | 0.04B | 0.07B | 0.07B | 0.09B | 0.05B | 0.06B |
|
Property, Plant & Equipment (Net)
|
0.00B | | | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B |
|
Long-Term Investments
|
| | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Goodwill
|
| | | | | 0.03B | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Intangibles
|
0.01B | | | 0.00B | | 0.05B | -0.00B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Goodwill & Intangibles
|
0.05B | | | 0.05B | | 0.04B | -0.00B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B |
|
Long-Term Deferred Tax
|
0.01B | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | |
|
Non-Current Assets
|
0.01B | | | 0.01B | | 0.08B | | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B |
|
Assets
|
0.03B | | | 0.08B | | | | 0.12B | | | | 0.13B | | | | 0.16B | | | |
|
Accounts Payables
|
0.01B | | | 0.01B | | 0.01B | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Payables
|
0.01B | | | 0.01B | | 0.01B | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Short term Debt
|
0.00B | | | 0.00B | | 0.03B | | 0.00B | | 0.04B | 0.04B | 0.00B | 0.04B | 0.05B | 0.05B | 0.03B | 0.08B | 0.08B | 0.08B |
|
Current Leases
|
0.00B | -0.00B | -0.00B | 0.00B | | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Total Current Liabilities
|
0.01B | | | 0.02B | | 0.00B | | 0.02B | | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B |
|
Non-Current Debt
|
0.00B | | | 0.00B | | 0.04B | | 0.05B | | 0.04B | 0.06B | 0.06B | 0.06B | 0.04B | 0.04B | 0.05B | 0.04B | 0.02B | 0.03B |
|
Total Long Term Debt
|
0.01B | | | 0.01B | | | | 0.04B | | | | 0.04B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.00B | | | | | | | | | | | | | |
|
Operating Leases
|
0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | | -0.00B | -0.00B | 0.01B | | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B |
|
Total Non-Current Liabilities
|
0.01B | | | 0.01B | | 0.08B | | 0.09B | | 0.07B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.13B | 0.10B | 0.11B |
|
Total Liabilities
|
0.03B | | | 0.03B | | 0.03B | | 0.11B | | 0.12B | 0.12B | 0.12B | 0.12B | 0.14B | 0.14B | 0.14B | 0.17B | 0.14B | 0.16B |
|
Total Debt
|
0.00B | | | 0.01B | | 0.07B | | 0.06B | | 0.07B | 0.10B | 0.07B | 0.10B | 0.09B | 0.09B | 0.08B | 0.12B | 0.09B | 0.10B |
|
Common Equity
|
0.01B | | | 0.05B | | 0.04B | | 0.01B | | 0.03B | 0.02B | 0.01B | -0.00B | -0.01B | 0.02B | 0.01B | 0.01B | -0.00B | -0.01B |
|
Shareholder's Equity
|
0.01B | 118.47B | 118.47B | 0.05B | 155.97B | 155.97B | 162.88B | 0.01B | 270.38B | 27.04B | 270.38B | 0.01B | | 27.29B | | 0.01B | | 49.50B | |
|
Liabilities and Shareholders Equity
|
0.03B | | | 0.08B | | | | 0.12B | | | | 0.13B | | | | 0.16B | | | |
|
Retained Earnings
|
-0.22B | | | -0.24B | | -0.26B | | -0.29B | | -0.31B | | -0.33B | -0.34B | -0.35B | -0.36B | -0.37B | -0.38B | -0.39B | -0.39B |