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 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 115 | 109 | 10 | 8 | 6 | 10 | 8 | 7 | 8 | 7 | 7 | 7 | 7 | 8 | 7 | 8 | 10 | 10 | 8 | 6 | 5 | 6 | 4 | 3 | 2 | 3 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 3 | 3 | 2 | 4 | 1 | 1 | 2 | 1 | 0 | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 97 | 0 | 0 | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20 | 18 | 16 | 14 | 12 | 12 | 11 | 10 | 9 | 10 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 115 | 109 | 10 | 8 | 6 | 10 | 8 | 7 | 8 | 7 | 7 | 7 | 7 | 8 | 7 | 8 | 10 | 10 | 8 | 6 | 5 | 6 | 4 | 3 | 2 | 3 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 3 | 3 | 2 | 4 | 1 | 1 | 2 | 1 | 0 | 1 | 2 | 7 | 0 | 0 | 0 | - | 0 | 97 | 0 | 0 | - |
Receivables |
Loading...
|
M | 37 | 18 | 9 | 9 | 11 | 6 | 5 | 5 | 4 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 0 | 46 | 2 | 2 | - |
Inventory |
Loading...
|
M | - | - | 78 | 78 | 84 | 80 | 89 | 77 | 65 | 61 | 63 | 66 | 59 | 48 | 48 | 40 | 36 | - | 33 | 43 | 46 | 26 | 20 | 18 | 16 | 14 | 12 | 12 | 11 | 10 | 9 | 10 | 8 | 7 | 7 | 5 | 5 | 8 | 6 | 6 | 5 | 7 | 5 | 5 | 4 | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 36 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 5,352 | 7,677 | 6 | - | 4 | -139 | 6,094 | 6,094 | - |
Current Assets |
Loading...
|
M | 155 | 129 | 99 | 97 | 104 | 98 | 104 | 90 | 79 | 74 | 73 | 75 | 68 | 58 | 58 | 50 | 48 | 48 | 44 | 51 | 53 | 33 | 26 | 23 | 20 | 18 | 15 | 14 | 13 | 12 | 10 | 12 | 9 | 9 | 10 | 8 | 8 | 12 | 7 | 7 | 7 | 9 | 6 | 6 | 7 | 7 | 5,353 | 7,679 | 7 | 7 | 4 | 3 | 6,096 | 6,096 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 1 | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 10 | 9 | 8 | 7 | 7 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97 | 0 | 0 | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 10 | 10 | 11 | 10 | 9 | 9 | 9 | 8 | 8 | 9 | 10 | 13 | 18 | 18 | 16 | 14 | 11 | 8 | 7 | 6 | 5 | 4 | 3 | 3 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 3 | 2 | 2 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | - | - | - | - | -3 | -3 | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 4 | 4 | -12 | -12 | -11 | -11 | 4 | 4 | - | - | - | 4 | 4 | 4 | 4 | 5 | 1 | 6 | 3 | 3 | 3 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,347 | -7,671 | 0 | - | 0 | -97 | -6,090 | -6,090 | - |
Total Long-Term Assets |
Loading...
|
M | 18 | 18 | 12 | 12 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 13 | 12 | 6 | 6 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | -5,347 | -7,671 | 0 | - | 0 | 0 | -6,090 | -6,090 | - |
Total Assets |
Loading...
|
M | 173 | 148 | 111 | 109 | 115 | 108 | 114 | 100 | 89 | 84 | 83 | 85 | 78 | 68 | 71 | 61 | 54 | 54 | 48 | 54 | 56 | 36 | 29 | 25 | 22 | 20 | 18 | 16 | 15 | 14 | 12 | 14 | 11 | 10 | 12 | 9 | 9 | 13 | 8 | 8 | 8 | 9 | 7 | 7 | 7 | 7 | 6 | 8 | 7 | 7 | 5 | 4 | 6 | 6 | - |
Accounts Payable |
Loading...
|
M | 36 | 27 | -78 | 10 | 11 | 8 | 7 | 6 | 7 | 6 | 3 | 3 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 2 | 2 | 3 | 2 | 1 | 2 | 2 | 3 | - | - | - | - | 6 | 906 | 892 | - | - |
Short-Term Debt |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | -21 | -19 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 538 | 2 | 2 | - |
Current Revenue (Deferred) |
Loading...
|
M | 108 | 92 | 78 | 78 | 84 | 80 | 89 | 77 | 65 | 61 | 63 | 66 | 59 | 48 | 48 | 34 | 33 | - | 30 | 40 | 45 | 26 | 20 | 18 | 16 | 14 | 12 | 12 | 11 | 10 | 9 | 10 | 8 | 7 | 7 | 5 | 5 | 8 | 6 | 6 | 5 | 7 | 5 | 5 | 5 | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 108 | 92 | 90 | 10 | 11 | 8 | 7 | 6 | 7 | 6 | 3 | 3 | 2 | 2 | 2 | 1 | 2 | 33 | 1 | 1 | 1 | 1 | 21 | 19 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 5 | 6,436 | 8,840 | 8 | - | 5 | -1,438 | 9,329 | 9,329 | - |
Current Liabilities |
Loading...
|
M | 145 | 119 | 90 | 89 | 96 | 89 | 96 | 83 | 72 | 67 | 67 | 69 | 61 | 51 | 50 | 35 | 34 | 34 | 31 | 41 | 46 | 27 | 21 | 19 | 17 | 16 | 13 | 12 | 12 | 11 | 10 | 12 | 9 | 9 | 10 | 5 | 7 | 10 | 8 | 8 | 8 | 9 | 7 | 7 | 8 | 8 | 6,437 | 8,841 | 10 | 10 | 8 | 7 | 9,331 | 9,331 | - |
Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 3 | 3 | 3 | 3 | 3 | - | - | - | 4 | 4 | 4 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 45 | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 1 | - | - | 0 | - | - | - | - | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 148 | 123 | 93 | 92 | 99 | 92 | 99 | 86 | 76 | 71 | 71 | 73 | 65 | 55 | 54 | 39 | 34 | 34 | 31 | 41 | 46 | 27 | 21 | 19 | 17 | 16 | 13 | 12 | 12 | 11 | 10 | 12 | 10 | 9 | 11 | 5 | 7 | 10 | 8 | 8 | 8 | 9 | 7 | 7 | 8 | 8 | 6,437 | 8,841 | 10 | 10 | 8 | 7 | 9,331 | 9 | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 21 | 20 | 19 | 18 | 18 | - | - | - | 16 | 15 | 14 | 14 | 13 | 12 | 12 | 11 | 10 | 9 | 9 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | - | - | - | - | 5 | 5 | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Retained Earnings |
Loading...
|
M | - | - | - | -3 | -3 | -3 | -3 | -4 | - | - | - | -4 | -3 | -1 | 3 | 9 | 10 | 8 | 6 | 3 | 1 | 1 | 0 | -1 | -2 | -2 | -3 | -3 | -3 | -4 | -4 | -5 | -5 | -5 | -5 | -3 | -3 | -3 | -6 | -6 | -5 | -5 | -6 | -6 | -6 | -6 | - | - | - | - | -8 | -8 | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | -1 | -1 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -5 | -1 | -3 | -3 | -1 | -6 | -5 | -5 | -6 | -6 | 0 | 0 | -6 | -6 | -8 | -1 | -8 | - | -8 | -1 | - |
Capital Lease Obligations |
Loading...
|
M | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 25 | 24 | 18 | 17 | 16 | 16 | 15 | 14 | 13 | 13 | 12 | 12 | 12 | 13 | 17 | 22 | 20 | 20 | 17 | 13 | 11 | 9 | 8 | 7 | 6 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 4 | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -3 | - | -3 | -3 | -3 | -3 | - |
Shareholders' Equity and Liabilities |
|
M | 173 | 148 | 111 | 109 | 115 | 108 | 114 | 100 | 89 | 84 | 83 | 85 | 78 | 68 | 71 | 61 | 54 | 54 | 48 | 54 | 56 | 36 | 29 | 25 | 22 | 20 | 18 | 16 | 15 | 14 | 12 | 14 | 11 | 10 | 12 | 9 | 9 | 13 | 8 | 8 | 8 | 9 | 7 | 7 | 7 | 7 | 6 | 8 | 7 | 7 | 5 | 4 | 6 | 6 | - |
Treasury Stock |
Loading...
|
M | - | - | - | -1 | -1 | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 0 | 0 | - | - | - |
Shares (Common, Diluted) |
|
M | 55 | 54 | 53 | 52 | 52 | 54 | 53 | 52 | 52 | 52 | 51 | 51 | 50 | 50 | 49 | 49 | 47 | 47 | 54 | 55 | 55 | 46 | 52 | 52 | 51 | 43 | 45 | 44 | 44 | 43 | 43 | 43 | 43 | 42 | 42 | 38 | 37 | 39 | 42 | 39 | 39 | 39 | 39 | 43 | 39 | 39 | 39 | 38 | 35 | 35 | 35 | 35 | 35 | 35 | 35 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 10 | 10 | 11 | 10 | 9 | 9 | 9 | 8 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email