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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 16 | 19 | 21 | 26 | 31 | 36 | 41 | 43 | 48 | 54 | 53 | 57 | 63 | 32 | 35 | 27 | 24 | 23 | 28 | 32 | 2 | 3 | 4 | 8 | 2 | 4 | 6 | 11 | 11 | 4 | 7 | 11 | 15 | 19 | 22 | 26 | 10 | 12 | 13 | 14 | 16 | 0 | 0 | 0 | 0 | - | - | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 16 | 19 | 21 | 26 | 31 | 36 | 41 | 43 | 48 | 54 | 53 | 57 | 63 | 32 | 35 | 27 | 24 | 23 | 28 | 32 | 2 | 3 | 4 | 8 | 2 | 4 | 6 | 11 | 11 | 4 | 7 | 11 | 15 | 19 | 22 | 26 | 10 | 12 | 13 | 14 | 16 | 0 | 0 | 0 | 0 | - | - | - |
Receivables |
Loading...
|
M | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 2 | 0 | 0 | 1 | 0 | 7 | 7 | - | - | - | - | - | 0 | 0 | 0 | 0 | - | 0 | 0 | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | - | - | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | - | 1 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Current Assets |
Loading...
|
M | 18 | 21 | 23 | 27 | 33 | 38 | 43 | 46 | 51 | 55 | 54 | 60 | 64 | 33 | 37 | 29 | 26 | 31 | 29 | 33 | 3 | 3 | 5 | 9 | 2 | 4 | 8 | 12 | 11 | 5 | 8 | 12 | 16 | 20 | 23 | 26 | 11 | 12 | 13 | 15 | 16 | 0 | 0 | 0 | 0 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 11 | 11 | 12 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | 0 | - | 0 | - | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 16 | 16 | 16 | 16 | 16 | 16 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 16 | 16 | 8 | 8 | 8 | 8 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 32 | 32 | 23 | 23 | 23 | 23 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 23 | - | 31 | 35 | 38 | 42 | 46 | 45 | 50 | 53 | 20 | 20 | 10 | 3 | 7 | 11 | 15 | 0 | 1 | 2 | 6 | -3 | -1 | 2 | 5 | 5 | -2 | 2 | 4 | 5 | 9 | 12 | 16 | 10 | 11 | 13 | 14 | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 0 | 0 | 0 | 2 | 1 | 0 | 2 | 1 | 2 | 2 | 0 | 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 | - | - | - | - | - | 1 | 1 | 1 | 0 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 13 | 13 | 14 | 4 | 3 | 3 | 3 | 4 | 4 | 4 | 1 | 5 | 5 | 6 | 6 | 6 | 5 | 5 | 4 | 4 | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 17 | 17 | 24 | 24 | 24 | 24 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | - | - | - |
Total Assets |
Loading...
|
M | 30 | 34 | 37 | 31 | 36 | 41 | 46 | 49 | 54 | 59 | 56 | 65 | 70 | 38 | 43 | 35 | 31 | 36 | 33 | 37 | 14 | 15 | 16 | 21 | 14 | 16 | 19 | 24 | 23 | 17 | 25 | 29 | 40 | 45 | 48 | 50 | 11 | 12 | 13 | 15 | 16 | 1 | 1 | 1 | 0 | - | - | - |
Accounts Payable |
Loading...
|
M | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | - | 1 | 0 | 0 | 0 | - | - | - |
Short-Term Debt |
Loading...
|
M | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 2 | 3 | 3 | 4 | 4 | 10 | 12 | 13 | 9 | 11 | - | - | - | - | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 2 | 1 | 3 | 1 | 2 | 2 | 3 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 5 | 3 | 4 | 3 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | - | - | - |
Current Liabilities |
Loading...
|
M | 3 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 5 | 4 | 5 | 7 | 7 | 8 | 11 | 15 | 17 | 17 | 12 | 13 | 4 | 3 | 4 | 4 | 6 | 6 | 7 | 6 | 4 | 5 | 4 | 4 | 4 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | - | - | - |
Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 3 | 4 | 5 | 5 | 6 | 6 | 7 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 8 | 12 | 12 | 4 | 4 | 5 | 5 | 5 | 6 | 7 | 5 | 5 | 6 | 7 | 9 | 7 | 7 | 8 | 6 | 6 | 2 | 1 | 1 | 2 | 4 | 0 | 0 | 2 | 3 | 3 | 4 | 5 | 8 | 9 | 9 | 10 | - | - | 0 | - | - | 1 | 0 | 0 | 0 | - | - | - |
Total Liabilities |
Loading...
|
M | 11 | 16 | 17 | 8 | 9 | 10 | 11 | 11 | 12 | 11 | 11 | 12 | 13 | 15 | 19 | 21 | 24 | 25 | 18 | 19 | 4 | 3 | 4 | 4 | 6 | 6 | 7 | 8 | 7 | 8 | 8 | 9 | 12 | 12 | 12 | 11 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 296 | 295 | 258 | 255 | 235 | 227 | 226 | 226 | 226 | 210 | 206 | 203 | 202 | 187 | 184 | 182 | 181 | 175 | 165 | 164 | 163 | 162 | 161 | 159 | 158 | 20 | 20 | 20 | 19 | - | - | - | - | - | - | - | - |
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 | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | -242 | -239 | -234 | -232 | -221 | -220 | -215 | -211 | -208 | -200 | -195 | -190 | -185 | -179 | -174 | -169 | -165 | -159 | -156 | -146 | -143 | -134 | -128 | -124 | -119 | -10 | -9 | -7 | -5 | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | -2 | -2 | -2 | -2 | -2 | -2 | 0 | 0 | -3 | -3 | 0 | 0 | -3 | -3 | 0 | 0 | -3 | -3 | -48 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 9 | 9 | 9 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 19 | 18 | 20 | 23 | 27 | 31 | 35 | 38 | 43 | 47 | 45 | 53 | 57 | 23 | 24 | 14 | 7 | 11 | 15 | 18 | 10 | 12 | 13 | 17 | 8 | 10 | 13 | 16 | 16 | 9 | 17 | 20 | 28 | 33 | 36 | 39 | 10 | 11 | 13 | 14 | 15 | 0 | 0 | 0 | 0 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 30 | 34 | 37 | 31 | 36 | 41 | 46 | 49 | 54 | 59 | 56 | 65 | 70 | 38 | 43 | 35 | 31 | 36 | 33 | 37 | 14 | 15 | 16 | 21 | 14 | 16 | 19 | 24 | 23 | 17 | 25 | 29 | 40 | 45 | 48 | 50 | 11 | 12 | 13 | 15 | 16 | 1 | 1 | 1 | 0 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 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 | 0 | 0 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 23 | - | 31 | 35 | 38 | 43 | 47 | 45 | 50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16 | 16 | 10 | 14 | 18 | 22 | 26 | 29 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 3 | 4 | 5 | 5 | 6 | 6 | 7 | 7 | 7 | 7 | - | - | - | 0 | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 3 | 4 | 5 | 3 | 3 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email