|
Cash & Equivalents
|
0.07B | 0.07B | 0.08B | 0.09B | 0.10B | 0.09B | 0.18B | 0.11B | 0.12B | 0.26B | 0.21B | 0.23B | 0.27B | 0.44B | 1.67B | 5.17B |
|
Cash & Current Investments
|
0.07B | 0.07B | 0.08B | 0.09B | 0.10B | 0.09B | 0.18B | 0.11B | 0.12B | 0.26B | 0.21B | 0.23B | 0.27B | 0.44B | 1.67B | 5.17B |
|
Receivables - Net
|
| 0.09B | 0.10B | 0.15B | 0.21B | 0.32B | 0.17B | 0.32B | 0.45B | 0.39B | 0.40B | 0.01B | 0.01B | 0.01B | 2.74B | 2.20B |
|
Receivables - Other
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.07B | 0.01B | 0.01B | | | |
|
Receivables
|
| 0.09B | 0.10B | 0.15B | 0.21B | 0.34B | 0.17B | 0.33B | 0.45B | 0.41B | 0.48B | 0.02B | 0.02B | 0.01B | 2.74B | 2.20B |
|
Raw Materials
|
| | 0.06B | 0.06B | 0.05B | 0.06B | 0.10B | | 0.16B | 0.13B | 0.16B | 0.20B | 0.31B | 0.33B | 0.57B | 0.54B |
|
Work In Process
|
| | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | | 0.06B | 0.04B | 0.04B | 0.08B | 0.21B | 0.07B | 0.45B | 0.67B |
|
Finished Goods
|
| | 0.20B | 0.19B | 0.25B | 0.38B | 0.40B | | 0.63B | 0.49B | 0.66B | 0.76B | 1.03B | 1.05B | 3.31B | 3.47B |
|
Inventory
|
| 0.19B | 0.28B | 0.25B | 0.32B | 0.46B | 0.52B | 0.74B | 0.85B | 0.67B | 0.85B | 1.04B | 1.55B | 1.45B | 4.33B | 4.68B |
|
Current Deferred Tax Assets
|
| 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | | | | | | | | | | |
|
Prepaid Assets
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.08B | 0.09B | 0.11B | 0.11B | 0.13B | 0.13B | 0.16B | 0.15B | 0.19B | 0.25B |
|
Current Assets
|
| 0.37B | 0.48B | 0.52B | 0.65B | 0.91B | 0.95B | 1.26B | 1.53B | 1.42B | 1.59B | 1.87B | 2.81B | 3.18B | 8.93B | 12.30B |
|
Buildings
|
| 0.03B | 0.04B | | | | | | | | | | | | | |
|
Construction in Progress
|
| 0.00B | | | | | | | | | | | | | | |
|
Land & Improvements
|
| 0.04B | 0.04B | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.07B | 0.10B | 0.10B | 0.13B | 0.16B | 0.19B | 0.20B | 0.20B | 0.21B | 0.23B | 0.27B | 0.29B | 0.29B | 0.41B | 0.50B |
|
Long-Term Investments
|
| 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | |
|
Long-Term Deferred Tax
|
| 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | 0.06B | 0.07B | 0.16B | 0.37B | 0.61B |
|
Other Non-Current Assets
|
| 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.04B | 0.04B | 0.11B | 0.60B |
|
Non-Current Assets
|
| 0.09B | 0.11B | 0.11B | 0.14B | 0.18B | 0.24B | 0.25B | 0.24B | 0.26B | 0.33B | 0.37B | 0.40B | 0.50B | 0.89B | 1.72B |
|
Assets
|
| 0.46B | 0.59B | 0.63B | 0.80B | 1.09B | 1.19B | 1.52B | 1.77B | 1.68B | 1.92B | 2.24B | 3.21B | 3.67B | 9.83B | 14.02B |
|
Accounts Payables
|
| 0.11B | 0.17B | 0.17B | 0.22B | 0.30B | 0.27B | 0.40B | 0.53B | 0.36B | 0.42B | 0.61B | 0.66B | 0.78B | 1.47B | 1.28B |
|
Notes Payables
|
| | 0.01B | | | | | | 0.12B | 0.02B | 0.02B | 0.06B | 0.45B | 0.17B | | |
|
Payables
|
| 0.11B | 0.18B | 0.17B | 0.22B | 0.30B | 0.27B | 0.40B | 0.64B | 0.38B | 0.44B | 0.68B | 1.10B | 0.95B | 1.47B | 1.28B |
|
Accumulated Expenses
|
| 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.08B | 0.11B | 0.10B | 0.11B | 0.16B | 0.18B | 0.21B | 0.16B | 0.26B | 0.57B |
|
Short term Debt
|
| 0.00B | 0.01B | 0.03B | 0.04B | 0.09B | 0.05B | 0.16B | 0.12B | 0.02B | 0.02B | 0.06B | 0.45B | 0.17B | 0.40B | 0.08B |
|
Current Taxes
|
| 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.04B | 0.13B | 0.02B | 0.05B |
|
Current Deferred Revenue
|
| | | | | | | | 0.06B | 0.09B | 0.20B | 0.20B | 0.23B | 0.30B | 0.42B | 0.73B |
|
Total Current Liabilities
|
| 0.14B | 0.22B | 0.24B | 0.31B | 0.45B | 0.41B | 0.67B | 0.81B | 0.61B | 0.71B | 0.97B | 1.47B | 1.37B | 2.35B | 2.34B |
|
Non-Current Debt
|
| 0.03B | 0.02B | 0.01B | 0.00B | 0.00B | 0.04B | | | | | | 0.15B | 0.12B | 0.07B | 0.04B |
|
Convertible Debt
|
| | | | | | | | | | | | | | 1.70B | 4.65B |
|
Non-Current Deffered Revenue
|
| | | | | | | | 0.09B | 0.11B | 0.10B | 0.10B | 0.12B | 0.17B | 0.22B | 0.36B |
|
Minority Interest
|
| | | 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 |
|
Other Non-Current Liabilities
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.05B | 0.07B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.33B |
|
Total Non-Current Liabilities
|
| 0.17B | 0.24B | 0.25B | 0.31B | 0.46B | 0.45B | 0.67B | 0.90B | 0.72B | 0.81B | 1.10B | 1.74B | 1.66B | 4.34B | 7.39B |
|
Total Liabilities
|
| 0.18B | 0.25B | 0.26B | 0.33B | 0.47B | 0.49B | 0.74B | 0.93B | 0.74B | 0.85B | 1.15B | 1.78B | 1.70B | 4.41B | 7.72B |
|
Total Debt
|
| 0.03B | 0.03B | 0.04B | 0.05B | 0.09B | 0.09B | 0.16B | 0.12B | 0.02B | 0.02B | 0.06B | 0.60B | 0.29B | 0.48B | 0.11B |
|
Common Equity
|
0.22B | 0.29B | 0.34B | 0.37B | 0.45B | 0.59B | 0.70B | 0.77B | 0.84B | 0.94B | 1.07B | 1.10B | 1.43B | 1.97B | 5.42B | 6.30B |
|
Shareholder's Equity
|
0.22B | 0.29B | 0.34B | 0.37B | 0.45B | 0.59B | 0.70B | 0.77B | 0.84B | 0.94B | 1.07B | 1.10B | 1.43B | 1.97B | 5.42B | 6.30B |
|
Liabilities and Shareholders Equity
|
| 0.46B | 0.59B | 0.63B | 0.80B | 1.09B | 1.19B | 1.52B | 1.77B | 1.68B | 1.92B | 2.24B | 3.21B | 3.67B | 9.83B | 14.02B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B |
|
Retained Earnings
|
| 0.17B | 0.20B | 0.22B | 0.27B | 0.37B | 0.42B | 0.49B | 0.53B | 0.61B | 0.70B | 0.66B | 0.94B | 1.43B | 2.59B | 3.43B |