|
Cash & Equivalents
|
0.01B | 0.03B | 0.05B | 0.01B | 0.01B | 0.04B | 0.05B | 0.04B | 0.05B | 0.13B | 0.08B | 0.10B | 0.59B | 0.10B | 0.15B | 0.28B |
|
Short-term Investments
|
| | 0.03B | 0.03B | 0.06B | 0.12B | 0.10B | 0.14B | 0.26B | 0.25B | 0.21B | 0.42B | 0.07B | 0.18B | 0.13B | 0.21B |
|
Cash & Current Investments
|
0.01B | 0.03B | 0.08B | 0.04B | 0.07B | 0.16B | 0.16B | 0.17B | 0.31B | 0.38B | 0.29B | 0.52B | 0.66B | 0.29B | 0.28B | 0.48B |
|
Receivables - Net
|
| 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.10B | 0.10B | 0.11B | 0.11B |
|
Receivables
|
| 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.10B | 0.10B | 0.11B | 0.11B |
|
Raw Materials
|
| | 0.00B | 0.00B | | | | | | | | | | | | |
|
Work In Process
|
| | 0.00B | 0.01B | | | | | | | | | | | | |
|
Finished Goods
|
| | 0.00B | 0.00B | | | | | | | | | | | | |
|
Inventory
|
| 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.06B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.10B | 0.10B | 0.10B | 0.13B |
|
Prepaid Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Current Assets
|
| 0.03B | 0.08B | 0.06B | 0.11B | 0.21B | 0.25B | 0.24B | 0.39B | 0.48B | 0.41B | 0.65B | 0.87B | 0.50B | 0.51B | 0.75B |
|
Property, Plant & Equipment (Net)
|
| 0.02B | 0.03B | 0.04B | 0.05B | 0.06B | 0.09B | 0.10B | 0.11B | 0.11B | 0.10B | 0.14B | 0.19B | 0.18B | 0.17B | 0.17B |
|
Long-Term Investments
|
| | | | | 0.02B | 0.01B | | 0.06B | 0.03B | 0.06B | 0.10B | | 0.04B | 0.00B | |
|
Goodwill
|
| | | 0.01B | 0.01B | 0.02B | 0.03B | 0.05B | 0.06B | 0.06B | 0.10B | 0.10B | 0.15B | 0.16B | 0.16B | |
|
Intangibles
|
0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.10B | 0.10B | 0.62B | 0.54B | 0.48B | 0.43B |
|
Goodwill & Intangibles
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.05B | 0.06B | 0.06B | 0.20B | 0.20B | 0.77B | 0.70B | 0.65B | 0.43B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 0.11B | 0.15B | 0.16B | 0.14B | 0.13B |
|
Other Non-Current Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | |
|
Non-Current Assets
|
| 0.04B | 0.03B | 0.05B | 0.06B | 0.11B | 0.14B | 0.15B | 0.24B | 0.21B | 0.42B | 0.62B | 1.21B | 1.18B | 1.06B | 0.81B |
|
Assets
|
| 0.07B | 0.11B | 0.11B | 0.17B | 0.33B | 0.39B | 0.39B | 0.63B | 0.69B | 0.83B | 1.27B | 2.08B | 1.68B | 1.57B | 1.55B |
|
Accounts Payables
|
0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Payables
|
0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Accumulated Expenses
|
| 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.07B | 0.13B | 0.09B | 0.06B | 0.08B |
|
Short term Debt
|
| 0.00B | 0.01B | | 0.10B | 0.10B | 0.10B | | 0.00B | 0.00B | | 0.15B | 0.35B | 0.03B | 0.01B | 0.20B |
|
Current Leases
|
| | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Taxes
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Current Deferred Revenue
|
| 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | |
|
Total Current Liabilities
|
| 0.02B | 0.03B | 0.01B | 0.12B | 0.14B | 0.15B | 0.04B | 0.06B | 0.06B | 0.11B | 0.25B | 0.52B | 0.15B | 0.10B | 0.31B |
|
Non-Current Debt
|
| 0.05B | 0.02B | 0.03B | | | | | | | | | 0.34B | 0.25B | 0.12B | 0.38B |
|
Convertible Debt
|
| 1,071.43B | | | 0.12B | 0.12B | | 0.11B | 0.28B | 0.29B | 0.31B | 0.31B | 0.34B | 0.40B | 0.40B | 0.28B |
|
Non-Current Deffered Revenue
|
| 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | | | | | 0.01B | | | |
|
Operating Leases
|
| | | | | | | | | | 0.04B | 0.07B | 0.07B | 0.06B | 0.05B | 0.04B |
|
Other Non-Current Liabilities
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.06B | 0.03B | 0.02B | 0.02B |
|
Total Non-Current Liabilities
|
| 0.11B | 0.06B | 0.04B | 0.13B | 0.15B | 0.16B | 0.15B | 0.33B | 0.35B | 0.46B | 0.64B | 1.29B | 0.88B | 0.68B | 0.75B |
|
Total Liabilities
|
| 0.11B | 0.07B | 0.05B | 0.13B | 0.15B | 0.17B | 0.17B | 0.35B | 0.37B | 0.48B | 0.65B | 1.34B | 0.91B | 0.70B | 0.78B |
|
Total Debt
|
| 0.05B | 0.03B | 0.03B | 0.10B | 0.10B | 0.10B | | 0.00B | 0.00B | | 0.15B | 0.69B | 0.28B | 0.12B | 0.59B |
|
Common Equity
|
-0.02B | -0.05B | 0.05B | 0.07B | 0.04B | 0.17B | 0.22B | 0.22B | 0.28B | 0.32B | 0.35B | 0.62B | 0.73B | 0.78B | 0.87B | 0.78B |
|
Shareholder's Equity
|
-0.02B | -0.05B | 0.05B | 0.07B | 0.04B | 0.17B | 0.22B | 0.22B | 0.28B | 0.32B | 0.35B | 0.62B | 0.73B | 0.78B | 0.87B | 0.78B |
|
Liabilities and Shareholders Equity
|
| 0.07B | 0.11B | 0.11B | 0.17B | 0.33B | 0.39B | 0.39B | 0.63B | 0.69B | 0.83B | 1.27B | 2.08B | 1.68B | 1.57B | 1.55B |
|
Treasury Shares
|
| | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B |
|
Retained Earnings
|
| -0.14B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.39B | -0.40B | -0.25B | -0.21B | -0.15B | -0.11B | -0.21B |
|
Preferred Shares
|
| 0.00B | | | | | | | | | | | | | | |