|
Cash & Equivalents
|
0.00B | 0.05B | 0.06B | 0.05B | 0.04B | 0.42B | 0.51B | 0.73B | 0.89B | 0.92B | 1.12B | 1.30B |
|
Short-term Investments
|
| | 0.08B | 0.02B | 0.08B | 0.05B | 0.00B | 0.05B | 0.00B | | | |
|
Cash & Current Investments
|
0.00B | 0.05B | 0.14B | 0.07B | 0.12B | 0.48B | 0.52B | 0.79B | 0.90B | 0.92B | 1.12B | 1.30B |
|
Receivables - Net
|
| 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.06B | 0.17B | 0.17B | 0.21B | 0.22B | 0.21B |
|
Receivables - Other
|
| 0.00B | | | | | | | 0.02B | 0.03B | 0.01B | 0.01B |
|
Receivables
|
| 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.06B | 0.17B | 0.19B | 0.24B | 0.23B | 0.22B |
|
Raw Materials
|
| | | | | | | 0.02B | 0.03B | 0.03B | | |
|
Work In Process
|
| | | | | | | 0.00B | 0.00B | 0.00B | | |
|
Finished Goods
|
| | | | | | | 0.04B | 0.05B | 0.03B | | |
|
Inventory
|
| | | | | | | 0.06B | 0.07B | 0.06B | 0.03B | 0.04B |
|
Current Deferred Tax Assets
|
| -0.00B | | | | | | | | | | |
|
Prepaid Assets
|
| 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.05B | 0.09B | 0.13B | 0.12B | 0.11B |
|
Current Assets
|
| 0.05B | 0.15B | 0.08B | 0.16B | 0.53B | 0.59B | 1.06B | 1.23B | 1.32B | 1.49B | 1.66B |
|
Property, Plant & Equipment (Net)
|
| 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Goodwill
|
0.01B | 0.03B | 0.06B | 0.19B | 0.50B | 0.74B | 0.75B | 14.58B | 14.50B | 1.07B | 1.07B | 0.28B |
|
Intangibles
|
| 0.01B | 0.02B | 0.02B | 0.16B | 0.25B | 0.23B | 2.02B | 1.91B | 1.84B | 1.68B | 1.43B |
|
Goodwill & Intangibles
|
0.01B | 0.04B | 0.07B | 0.21B | 0.66B | 0.98B | 0.97B | 16.60B | 16.41B | 2.91B | 2.75B | 1.71B |
|
Other Non-Current Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.05B | 0.08B | 0.08B |
|
Non-Current Assets
|
| 0.04B | 0.08B | 0.22B | 0.00B | 0.00B | 0.00B | 16.70B | 0.03B | 0.03B | 2.90B | 1.85B |
|
Assets
|
| 0.09B | 0.23B | 0.30B | 0.82B | 1.53B | 1.60B | 17.76B | 17.73B | 4.35B | 4.39B | 3.52B |
|
Accounts Payables
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B |
|
Payables
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B |
|
Accumulated Expenses
|
| 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.09B | 0.09B | 0.08B | 0.10B | 0.08B |
|
Other Accumulated Expenses
|
| | | | | | | | 0.03B | 0.05B | | |
|
Short term Debt
|
| 0.00B | 0.00B | 0.00B | | | | 0.04B | | | | 0.55B |
|
Current Leases
|
| | | | | | | | 0.01B | 0.01B | | |
|
Current Taxes
|
| | | | | | | | 0.01B | 0.00B | | |
|
Current Deferred Revenue
|
| | | | | | 0.01B | 0.05B | 0.10B | 0.11B | 0.11B | 0.09B |
|
Total Current Liabilities
|
| 0.01B | 0.02B | 0.02B | 0.04B | 0.06B | 0.09B | 0.33B | 0.33B | 0.40B | 0.42B | 0.94B |
|
Non-Current Debt
|
| 0.03B | 0.03B | 0.04B | | | | | | | | |
|
Convertible Debt
|
| | | | 0.21B | 0.41B | 0.44B | 1.38B | 1.23B | 1.54B | 1.54B | 1.54B |
|
Non-Current Deffered Revenue
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Preferred Stock Liabilities
|
0.07B | 0.12B | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.02B | 0.10B | 0.08B | 0.41B | 0.36B | 0.05B |
|
Operating Leases
|
| | | | | | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B |
|
Other Non-Current Liabilities
|
| 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Non-Current Liabilities
|
| -0.00B | -0.01B | -0.01B | -0.00B | 0.04B | 0.04B | 0.06B | 0.09B | 0.14B | 2.07B | 2.02B |
|
Total Liabilities
|
| | | | | 0.04B | 0.05B | 0.07B | 0.09B | 0.14B | 2.07B | 2.03B |
|
Total Debt
|
| 0.03B | 0.03B | 0.04B | | | | 0.04B | | | | 0.55B |
|
Common Equity
|
-0.06B | -0.07B | 0.18B | 0.23B | 0.56B | 1.01B | 1.01B | 15.88B | 16.05B | 2.31B | 2.33B | 1.49B |
|
Shareholder's Equity
|
-0.06B | -0.07B | 0.18B | 0.23B | 0.56B | 1.01B | 1.01B | 15.88B | 16.05B | 2.31B | 2.33B | 1.49B |
|
Liabilities and Shareholders Equity
|
| 0.09B | 0.23B | 0.30B | 0.82B | 1.53B | 1.60B | 17.76B | 17.73B | 4.35B | 4.39B | 3.52B |
|
Retained Earnings
|
| -0.07B | -0.13B | -0.20B | -0.31B | -0.41B | -0.51B | -0.99B | -1.42B | -15.01B | -15.23B | -16.23B |
|
Treasury Shares
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |