Balance Sheet | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 18 | 13 | 20 | 22 | 30 | 27 | 31 | 28 | 11 | 12 | 37 | 35 | 37 | 33 | 23 | 25 | 29 | 34 | 10 | 193 | 126 | 135 | - | - | - |
Short-Term Investments |
Loading...
|
M | 78 | 95 | 99 | 109 | 116 | 133 | 138 | 157 | 191 | 207 | 199 | 215 | 232 | 251 | 269 | 284 | 293 | 301 | 174 | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 96 | 108 | 118 | 131 | 145 | 160 | 169 | 185 | 201 | 220 | 235 | 250 | 268 | 283 | 291 | 309 | 322 | 335 | 184 | 193 | 126 | 135 | - | - | - |
Receivables |
Loading...
|
M | 1 | 1 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | - | - | - | - | - | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 6 | 4 | 4 | 5 | 3 | 4 | 6 | 7 | 8 | 8 | 8 | 7 | 3 | 3 | 4 | 4 | 3 | 4 | 4 | 3 | 1 | 0 | - | - | - |
Current Assets |
Loading...
|
M | 103 | 113 | 123 | 135 | 149 | 164 | 175 | 193 | 209 | 228 | 243 | 259 | 273 | 288 | 297 | 315 | 327 | 340 | 189 | 197 | 132 | 136 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 11 | 13 | 14 | 15 | 16 | 17 | 12 | 13 | 13 | 14 | 14 | 15 | 15 | 16 | 16 | 15 | 13 | 12 | 12 | 12 | 12 | 11 | - | - | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 138 | 154 | 168 | 182 | 198 | 214 | 233 | 248 | 264 | 279 | 294 | 307 | 322 | 332 | 321 | 171 | 179 | -53 | - | - | - | -24 |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | -248 | 3 | 4 | 4 | 4 | 4 | 4 | 2 | 0 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 13 | 17 | 17 | 18 | 19 | 20 | 15 | 13 | 14 | 15 | 15 | 17 | 18 | 19 | 19 | 18 | 17 | 16 | 16 | 17 | 14 | 12 | - | - | - |
Total Assets |
Loading...
|
M | 115 | 129 | 140 | 153 | 168 | 184 | 190 | 206 | 223 | 242 | 258 | 275 | 291 | 307 | 316 | 333 | 343 | 356 | 205 | 213 | 145 | 148 | - | - | - |
Accounts Payable |
Loading...
|
M | 4 | 2 | 3 | 3 | 2 | 4 | 2 | 2 | 3 | 2 | 3 | 1 | 2 | 4 | 0 | 2 | 2 | 2 | 3 | 2 | 3 | 2 | - | - | - |
Short-Term Debt |
Loading...
|
M | 1 | 1 | 0 | 1 | 1 | 1 | - | - | - | - | - | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 1 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | 0 | -1 | -1 | - | - | - | - | - | - | - | - | 6 | - | - | - | 6 | 6 | 7 | 5 | 5 | - | - | - |
Other Current Liabilities |
Loading...
|
M | 4 | 4 | 4 | 5 | 4 | 4 | 4 | 3 | 4 | 5 | 4 | 6 | 5 | -2 | 4 | 4 | 4 | 5 | 3 | 2 | 2 | 2 | - | - | - |
Current Liabilities |
Loading...
|
M | 10 | 7 | 7 | 8 | 6 | 9 | 6 | 6 | 6 | 7 | 7 | 9 | 8 | 10 | 6 | 8 | 8 | 15 | 13 | 12 | 10 | 10 | - | - | - |
Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 5 | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 1 | 1 | 1 | 7 | 7 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 7 | 8 | 7 | 7 | 7 | 8 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 3 | 3 | 3 | 4 | 20 | 22 | 23 | 188 | 184 | - | - | - |
Total Liabilities |
Loading...
|
M | 16 | 15 | 13 | 15 | 14 | 17 | 8 | 8 | 9 | 9 | 10 | 12 | 12 | 13 | 9 | 12 | 12 | 35 | 34 | 34 | 198 | 195 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 435 | 433 | 431 | 428 | 426 | 424 | 421 | 418 | 416 | 413 | 411 | - | - | 404 | 403 | 241 | 240 | 1 | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -296 | -278 | -262 | -244 | -226 | -208 | -187 | -170 | -152 | -134 | -118 | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -1 | 0 | 0 | 0 | 1 | 1 | 2 | -1 | 0 | 0 | -4 | -3 | -2 | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 6 | 7 | 6 | 6 | 6 | 7 | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 99 | 114 | 126 | 138 | 154 | 168 | 182 | 198 | 214 | 233 | 248 | 264 | 279 | 294 | 307 | 322 | 332 | 321 | 171 | 179 | -53 | -47 | - | - | -24 |
Shareholders' Equity and Liabilities |
|
M | 115 | 129 | 140 | 153 | 168 | 184 | 190 | 206 | 223 | 242 | 258 | 275 | 291 | 307 | 316 | 333 | 343 | 356 | 205 | 213 | 145 | 148 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 29 | 28 | 23 | 13 | 22 | 10 | 10 | 10 | 10 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 138 | 154 | 168 | 182 | 198 | 214 | 233 | 248 | 264 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 252 | 271 | 287 | - | - | 327 | 340 | 189 | 198 | 131 | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email