Balance Sheet

15 Sheets · From 2023 to 2009

Configuration

In Million USD. Margins, Growth Rates In %

Metric	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
Assets	49.00	38.00	32.00	108.00	189.00	325.00	221.00	561.00	384.00	540.00	783.00	782.00	700.00	587.00	748.00
Current	48.00	37.00	31.00	108.00	188.00	324.00	218.00	547.00	373.00	526.00	760.00	717.00	617.00	507.00	616.00
Cash And Equivalents	18.00	6.00	6.00	57.00	11.00	61.00	102.00	163.00	69.00	134.00	189.00	326.00	147.00	114.00	188.00
Assets	49.00	38.00	32.00	108.00	189.00	325.00	221.00	561.00	384.00	540.00	783.00	782.00	700.00	587.00	748.00
Accounts Receivables (AR)	- -	- -	- -	- -	- -	- -	- -	-5.00	-11.00	-8.00	-9.00	-12.00	-16.00	2.00	-39.00
Inventory	- -	- -	- -	- -	- -	- -	- -	4.00	5.00	4.00	6.00	9.00	7.00	6.00	35.00
Short Term Investments	28.00	30.00	24.00	50.00	174.00	260.00	112.00	365.00	271.00	338.00	507.00	305.00	373.00	301.00	250.00
Other Current Assets	1.00	- -	- -	- -	2.00	1.00	2.00	7.00	8.00	20.00	18.00	25.00	23.00	21.00	39.00
Non Current	1.00	- -	- -	- -	- -	- -	2.00	13.00	11.00	14.00	22.00	65.00	82.00	79.00	132.00
Property, Plant, Equipment (Net)	1.00	- -	- -	- -	- -	- -	2.00	3.00	2.00	3.00	12.00	56.00	66.00	61.00	56.00
Intangible Assets	- -	- -	- -	- -	- -	- -	- -	7.00	5.00	4.00	2.00	1.00	- -	- -	65.00
Goodwill	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long Term Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.00	7.00	9.00	12.00	5.00
Other Non Current Assets	- -	- -	- -	- -	- -	- -	- -	3.00	2.00	6.00	7.00	7.00	6.00	5.00	5.00
Liabilities	37.00	8.00	8.00	23.00	6.00	15.00	22.00	42.00	49.00	61.00	84.00	155.00	159.00	187.00	317.00
Current	14.00	5.00	6.00	5.00	6.00	15.00	21.00	42.00	49.00	59.00	74.00	105.00	96.00	125.00	254.00
Accounts Payable	- -	- -	- -	- -	-1.00	1.00	- -	2.00	4.00	-5.00	4.00	1.00	-1.00	5.00	4.00
Short Term Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.00	5.00	8.00	9.00	9.00
Deferred Revenue	6.00	- -	- -	- -	- -	- -	- -	2.00	- -	- -	- -	- -	- -	- -	1.00
Tax Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.00
Other Current Liabilities	5.00	3.00	3.00	4.00	6.00	13.00	20.00	36.00	40.00	56.00	64.00	92.00	80.00	103.00	225.00
Non Current	22.00	2.00	2.00	17.00	- -	- -	- -	- -	- -	1.00	9.00	49.00	63.00	61.00	62.00
Long Term Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.00	44.00	56.00	52.00	47.00
Leasing Obligations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.00	44.00	56.00	52.00	47.00
Deferred Non Current Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Non Current Liabilities	- -	- -	- -	17.00	- -	- -	- -	- -	- -	1.00	2.00	5.00	7.00	9.00	15.00
Equity	12.00	29.00	23.00	84.00	182.00	309.00	199.00	518.00	335.00	479.00	699.00	627.00	540.00	400.00	431.00
Stockholders' Equity	12.00	29.00	23.00	84.00	182.00	309.00	199.00	518.00	335.00	479.00	699.00	627.00	540.00	400.00	431.00
Retained Earnings	-339.00	-324.00	-346.00	-367.00	-405.00	-498.00	-662.00	-933.00	-1,223.00	-1,468.00	-1,704.00	-1,985.00	-2,153.00	-2,369.00	-2,430.00
Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Preferred Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit	-45.00	15.00	-22.00	-20.00	-37.00	-92.00	-164.00	-271.00	-289.00	-245.00	-235.00	-281.00	-167.00	-215.00	-61.00
Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Stockholders' Equity	350.00	353.00	370.00	452.00	587.00	807.00	862.00	1,452.00	1,559.00	1,948.00	2,402.00	2,612.00	2,694.00	2,770.00	2,862.00
Loss Other Compr. Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Balance Sheet

Configuration

Popular:

In Million USD. Margins, Growth Rates In %