Balance Sheet | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 150 | 99 | 103 | 118 | 65 | 101 | 20 | 29 | 113 | 100 | 91 | 32 | 49 | 6 | 14 | 2 | 7 | 11 | 2 | 2 | 1 | 2 | 3 | 2 | 2 | 5 | 11 | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | 11 | 10 | 0 | 4 | 0 | 0 | 0 | 15 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 150 | 99 | 103 | 118 | 65 | 101 | 20 | 29 | 113 | 100 | 91 | 32 | 49 | 21 | 19 | 2 | 7 | 11 | 2 | 2 | 1 | 2 | 3 | 2 | 2 | 5 | 11 | - |
Receivables |
Loading...
|
M | 21 | 45 | 84 | 3 | 4 | 2 | 2 | 3 | 4 | 0 | 1 | 1 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | - |
Inventory |
Loading...
|
M | 64 | 39 | 20 | 20 | 10 | 3 | 3 | 26 | 12 | 19 | 21 | 18 | 0 | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 3 | 2 | 2 | 2 | 101 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | - | 1 |
Current Assets |
Loading...
|
M | 239 | 186 | 209 | 144 | 180 | 121 | 37 | 69 | 129 | 130 | 124 | 85 | 53 | 25 | 23 | 6 | 8 | 11 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 5 | 11 | 1 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 1 | 2 | 2 | 2 | 3 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 2 | - | - |
Goodwill |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 3 | 4 | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 3 | 4 | 5 | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 170 | 173 | 129 | 97 | 102 | -324 | -288 | -285 | -247 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 2 | 0 | 0 | 1 | 1 | 69 | 7 | 18 | 2 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Long-Term Assets |
Loading...
|
M | 16 | 9 | 6 | 6 | 19 | 82 | 107 | 92 | 56 | 37 | 70 | 21 | 37 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 5 | 1 | 1 | 1 | 2 | 2 | 0 | 0 |
Total Assets |
Loading...
|
M | 255 | 195 | 215 | 150 | 199 | 203 | 145 | 161 | 186 | 166 | 194 | 106 | 90 | 27 | 26 | 9 | 11 | 14 | 6 | 6 | 6 | 3 | 4 | 3 | 3 | 7 | 11 | 1 |
Accounts Payable |
Loading...
|
M | 1 | 3 | 2 | 1 | 3 | 2 | 1 | 3 | 4 | 3 | 5 | 10 | 2 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short-Term Debt |
Loading...
|
M | 1 | 1 | 0 | 0 | 80 | 5 | 3 | -367,481 | -255,257 | 2 | 2 | 1 | -41,001 | - | 1 | - | - | 0 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 21 | 11 | 4 | 3 | 2 | 4 | 1 | 367,484 | 255,258 | 82 | 162,222 | 57,052 | 41,001 | 0 | 2 | 1 | - | - | 0 | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 31 | 7 | 24 | 5 | 6 | 1 | 1 | 8 | 2 | -80 | -162,217 | -57,047 | 5 | 1 | 3 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Current Liabilities |
Loading...
|
M | 54 | 22 | 30 | 10 | 92 | 11 | 7 | 14 | 7 | 7 | 12 | 16 | 7 | 4 | 9 | 4 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Long-Term Debt |
Loading...
|
M | - | - | - | - | - | 76 | 71 | 67 | 0 | 0 | 2 | 4 | 0 | - | - | - | - | 0 | 0 | - | - | - | - | 1 | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 0 | 207 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 4 | 3 | 10 | 10 | 9 | 89 | 461 | 435 | 463 | 405 | 165 | 61 | 42 | 11 | 6 | 3 | 3 | 5 | 1 | - | - | - | - | 1 | 1 | 1 | - | - |
Total Liabilities |
Loading...
|
M | 58 | 25 | 40 | 20 | 101 | 101 | 468 | 448 | 470 | 413 | 177 | 77 | 49 | 15 | 15 | 7 | 5 | 7 | 3 | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 0 |
Additional Paid-in Capital |
Loading...
|
M | - | 234 | 226 | 225 | 221 | 219 | 214 | 214 | 177 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | -64 | -52 | -95 | -123 | -116 | -537 | -501 | -461 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | 0 | 0 | - | -4 | -3 | -3 | -3 | -3 | -3 | -5 | -5 | -6 | 0 | -4 | -4 | -4 | -3 | -2 | -2 | -2 | -1 | 0 | 0 | -1 | 0 | - | - |
Capital Lease Obligations |
Loading...
|
M | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 197 | 170 | 174 | 130 | 98 | 103 | -323 | -287 | -284 | -247 | 17 | 29 | 42 | 12 | 10 | 2 | 5 | 7 | 3 | 5 | 6 | 2 | 4 | 1 | 2 | 6 | 11 | 0 |
Shareholders' Equity and Liabilities |
|
M | 255 | 195 | 215 | 150 | 199 | 203 | 145 | 161 | 186 | 166 | 194 | 106 | 90 | 27 | 26 | 9 | 11 | 14 | 6 | 6 | 6 | 3 | 4 | 3 | 3 | 7 | 11 | 1 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 72 | 74 | 76 | 79 | 82 | 83 | 79 | 57 | 54 | 53 | 52 | 52 | 54 | 45 | 37 | 35 | 33 | 28 | 25 | 24 | 16 | 10 | 8 | 7 | 7 | 7 | 4 | 3 |
Shareholders' Equity (Tangible) |
|
M | - | 170 | 173 | 129 | 97 | 102 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | 181 | 94 | -367,386 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | - | - | - | 80 | 74 | -367,414 | -255,257 | 2 | 4 | 5 | -41,001 | - | - | - | - | 0 | 0 | - | - | - | - | 1 | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | 80 | - | 71 | 67 | - | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email