Blink Charging Co. BLNK Income Statement

Blink charging co. (BLNK)

Income statement / Quarterly

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Sep'10	Jun'10
Revenues:
Total Revenues
1,298	701	764	715	577	-	546	624	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Revenues
-	-	-	-	-	-	-	-	595	-	606	532	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0
Charging service revenue - company-owned charging stations
-	-	-	-	-	-	-	-	-	-	-	-	267	249	317	284	292	-267	436	515	389	420	299	271	255	244	40	32	10	6	4	3	2	1	0	0	0	0	-
Product sales
-	-	-	-	-	-	-	-	-	-	-	-	153	270	205	360	290	166	232	185	220	91	374	61	37	34	0	12	0	0	4	231	0	0	0	59	0	0	-
Grant and rebate revenue
-	-	-	-	-	-	-	-	-	-	-	-	32	104	71	57	99	100	262	159	646	84	207	596	62	4	48	32	4	5	0	0	0	-	-	-	-	-	-
Warranty revenue
-	-	-	-	-	-	-	-	-	-	-	-	34	35	33	47	20	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Network fees
-	-	-	-	-	-	-	-	-	-	-	-	49	109	46	46	43	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other
-	-	-	-	-	-	-	-	-	-	-	-	57	99	75	72	94	456	74	82	34	4	23	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Total Revenues
-	-	-	-	-	-	-	-	-	-	-	-	595	868	748	868	840	717	1,006	943	1,291	601	905	929	355	283	89	77	15	11	8	234	2	1	0	59	0	0	-
Cost of Revenues:
Cost of charging services - company-owned charging stations
-	-	-	-	-	-	-	-	-	-	-	-	26	36	51	49	51	-1,297	462	345	673	-652	620	726	535	658	39	42	4	-0	3	1	0	1	0	0	0	-	-
Host provider fees
-	-	-	-	-	-	-	-	-	-	-	-	54	75	111	159	111	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cost of product sales
-	-	-	-	-	-	-	-	-	-	-	-	78	84	80	182	153	-55	103	152	170	267	158	54	30	28	0	7	0	3	3	187	0	0	0	60	0	-	-
Network costs
-	-	-	-	-	-	-	-	-	-	-	-	141	122	166	66	156	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Warranty and repairs and maintenance
-	-	-	-	-	-	-	-	-	-	-	-	19	134	21	118	71	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation and amortization
-	-	-	-	-	-	-	-	-	-	-	-	112	108	263	231	202	208	209	215	214	212	742	755	745	2,505	0	0	0	-	-	-	-	-	-	-	-	-	-
Total Cost of Revenues
990	798	643	401	523	465	440	453	424	326	305	390	432	562	694	809	746	314	775	713	1,059	1,264	1,521	1,535	1,312	-	39	50	-	-	-	-	-	-	-	-	-	-	-
TOTAL COSTS
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	4	3	7	188	0	0	0	60	0	0	-
Gross Profit
308	-97	121	314	53	453	106	170	171	438	301	142	163	306	54	58	93	402	230	230	232	-663	-615	-606	-956	-2,908	49	27	11	8	1	46	2	0	0	-1	0	0	-
Operating Expenses:
Compensation
2,114	1,745	1,727	1,674	1,603	2,060	2,842	1,131	3,688	1,889	1,080	2,013	997	662	1,564	1,189	1,463	1,167	2,176	2,070	2,784	2,082	2,088	2,254	1,820	1,201	5,518	3,287	1,018	592	658	587	528	-368	158	322	647	7,227	185
General and administrative expenses
645	718	455	485	257	415	467	394	101	508	222	238	313	335	420	368	268	763	264	813	712	713	574	557	965	234	1,350	2,032	860	876	385	177	881	1,098	1,380	217	201	335	45
Other operating expenses
567	423	726	538	508	417	319	493	183	223	227	210	242	394	342	369	344	457	383	505	316	-528	484	376	402	496	291	141	132	125	117	179	124	84	120	124	101	52	80
Lease termination costs
-	-	-	-	-	-	-	-	-	0	0	0	300	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Inducement expense for exclusive EV installation rights provided to the Company
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses
3,327	2,887	2,909	2,697	2,369	2,892	3,629	2,018	3,973	2,621	1,530	2,462	1,854	1,392	2,328	1,927	2,077	2,387	2,824	3,389	3,813	3,165	7,945	7,346	3,189	2,596	7,160	5,461	2,011	1,594	1,161	944	1,534	814	1,659	664	950	7,615	311
Loss From Operations
-3,018	-2,984	-2,788	-2,383	-2,315	-2,439	-3,522	-1,847	-3,801	-2,183	-1,229	-2,319	-1,690	-1,086	-2,273	-1,868	-1,984	-1,985	-2,593	-3,159	-3,581	-3,828	-8,561	-7,953	-4,145	-5,504	-7,110	-5,433	-2,000	-1,586	-1,160	-897	-1,532	-813	-1,658	-665	-950	-7,615	-311
Other Income (Expense):
Interest income, net
15	19	15	22	16	-	-	-8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest income (expense), net
-	-	-	-	-	-	-	-	-104	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest expense
-	-	-	-	-	-	-	-	-	491	95	218	140	127	57	35	35	34	26	11	9	80	108	11	34	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest expense - related party share transfer
-	-	-	-	-	0	0	0	785	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest expense, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	16	11	10	2	6	0	0	-7	4	8	12	6	7
Debt conversion expense
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	687	-	-	-	-	-	-	-	-	-	-	-	-
Loss on change in fair value of derivative liability
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-55	-	-	-
Loss on exchange of warrants for common stock
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-485	0	0	0	-	-
Amortization of discount on convertible debt
-	-	-	-	-	0	0	0	528	421	151	1,097	614	793	168	0	0	7	13	0	41	61	0	0	0	46	0	8	117	103	0	0	0	-	-	-	-	-	-
Gain on settlement of other trade liabilities
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	148	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain on settlement of accounts payable, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	40	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain on settlement of other trade liabilities
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	51	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain (Loss) on settlement of accounts payable for cash and common stock
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	47	0	0	0	0	-	-	-	-	-	-
Gain on settlement of accounts payable
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	36	0	0	0	0	-	-	-	-	-	-	-	-	-	-
Change in fair value of warrant liabilities
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-290	-598	-2,225	-138	-1,219	-284	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain on sale of fixed assets, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-2	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain on settlement of debt
-	0	0	0	310	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	-	-	-	-	-
Loss on disposal of property and equipment
-	-	-	-	-	-	-	-	-	-	-	0	-	-	-8	-5	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Gain on settlement of accounts payable, net
-	20	93	107	52	52	0	0	920	0	-1	0	23	-	503	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain on settlement of accounts payable
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	136	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Loss on settlement reserve
-	-	-	-	-	0	0	0	-127	-5	-12,450	-350	-175	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change in fair value of derivative and other accrued liabilities
0	26	-1	-35	-54	95	1,349	623	3,024	72,744	-72,101	-316	-464	3,177	-255	-179	-2,014	-	1,272	290	-	-	-14	-368	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-
Impairment of goodwill
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,601	3,299	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-
Impairment and loss of title of car charging stations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Impairment and loss of title of car charging stations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	2,854	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Loss on sale/replacement of EV charging stations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	19	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Inducement expense for exclusive EV installation rights provided to the Company
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	321	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Inducement expense for issuing financial support to Company
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-46	0	46	-	0	-	-	-	-	-	-	-	-
Loss on settlement of liabilities for equity
-	-	-	-	-	0	-55	0	2,192	0	7,570	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Loss on inducement
-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Loss on deconsolidation of 350 Green
-	-	-	-	-	-	-	-	-	-	0	-97	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain on settlement of liabilities to JMJ for equity
-	-	-	-	-	0	0	0	5,800	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Loss on change in fair value of derivative warrant payable
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Gain on extinguishment of derivative liabilities
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-
Loss on disposal of fixed assets
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-2	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain on sale of fixed assets, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-72	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Inducement expense for partial extinguishment of derivative liabilities
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Inducement expense for standby financial support
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	858	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Investor warrant expense
-	-	-	-	-	-	-	-	-	-	-	-	-	0	1	0	5	0	0	0	275	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Inducement expense for partial extinguishment of derivative liabilities
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-
Loss on change in fair value of derivative warrant liability
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	0	0	60	94	0	3,333	3,048	-3,244
Provision for warrant liability
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,171	122	187	0	-	0	0	-	-	-	-	-	-	-
Non-compliance penalty for delinquent regular SEC filings
-	-	-	-	-	-	-	-	-	-	-	-	-	255	94	0	220	446	622	189	463	638	72	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non-compliance penalty for SEC registration requirement
-	-	-	-	-	-	-	-	-	0	21	15	36	-204	50	255	137	0	228	0	0	-	311	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other income
41	24	57	51	98	-	24	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Release from liability from US Department of Energy
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	1,833	-	-	482	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Public information penalty
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Incremental registration rights penalty for payment in Series C convertible stock
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Release from obligation to U.S. Department of Energy
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Other income (loss)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0
Total Other Income
57	90	165	146	421	195	1,373	614	6,006	27,953	-92,390	-2,096	-1,406	2,541	-134	-477	-2,416	516	737	1,921	-100	18	114	839	286	-2,832	-826	-207	-222	-105	-6	-0	-0	-398	89	-63	3,321	-3,041	-3,251
Loss before income taxes
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-7,936	-5,640	-	-	-	-898	-1,532	-1,211	-1,568	-729	2,370	-4,573	-3,562
Income tax provision
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	-	-	0	0	0	0	0	0	0	0
Net (Loss) Income
-	-	-	-	-	-	-	-	2,204	25,770	-93,620	-4,416	-3,097	-	-	-	-	-1,468	-1,855	-1,238	-3,682	-3,810	-8,446	-7,113	-3,858	-8,336	-7,936	-5,640	-2,223	-	-1,166	-	-	-	-1,568	-729	2,370	-4,573	-3,562
Less: Net income attributable to non-controlling interest
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	322	13	53	-531	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deemed dividend to Series B shareholder upon conversion to common stock and warrants
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	2,831	-	-	-	0	-	-	-	-	-	-	-	-
Net Loss
-2,961	-2,894	-2,622	-2,237	-1,893	-	-2,148	-1,232	-	-	-	-	-	-	-2,408	-2,345	-4,400	-1,468	-2,178	-1,252	-3,735	-3,278	-8,446	-7,113	-3,858	-	-10,768	-	-	-1,692	-1,166	-898	-1,532	-	-	-	-	-	-
Dividend attributable to Series C shareholders
-	-	-	-	-	-	0	0	607	1,892	828	790	754	-2,538	386	365	318	293	242	212	202	20	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deemed dividend
-	-	-	-	-	0	0	0	23,458	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Loss Attributable to Common Shareholders
-	-	-2,622	-2,237	-	-1,636	-2,148	-1,232	-21,862	23,878	-94,448	-5,207	-3,852	1,057	-2,794	-2,711	-4,719	-1,761	-2,421	-1,464	-3,937	-3,299	-8,446	-7,113	-3,858	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Loss Per Share:
Net Loss Per Share - Basic and Diluted
-	-	-	-	-	-	-	-	-	-	-	-3.21	-2.39	-1.34	-1.74	-0.03	-0.06	-0.02	-0.03	-0.02	-0.05	-0.04	-0.11	-0.09	-0.05	-0.14	-0.19	-0.11	-0.05	-0.04	-0.03	-0.02	-0.04	-0.36	-0.13	-0.03	0.47	-	-2.25
Weighted Average Number of Common Shares Outstanding - Basic and Diluted
-	-	-	-	-	-	-	-	-	-	-	1,621	1,609	-149,946	1,609	80,330	79,584	79,631	79,512	79,139	77,832	77,739	77,697	77,697	77,568	66,941	55,941	51,321	45,575	41,796	40,996	40,292	38,245	-	-	24,653	-	-	-
Basic
-0.11	-0.11	-0.10	-0.09	-0.07	1.42	-0.09	-0.05	-2.58	-	-34.68	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-2.68	-
Diluted
-0.11	-0.11	-0.10	-0.09	-0.07	1.46	-0.13	-0.05	-2.58	-	-34.68	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-2.68	-
Weighted Average Number of Common Shares Outstanding:
Basic
26,842	26,301	26,242	26,234	26,171	26,100	24,867	23,229	8,472	-	2,723	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	12,131	-	-	1,702	-
Diluted
26,842	26,301	26,242	26,234	26,171	25,675	25,292	23,229	8,472	-	2,723	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	12,139	-	-	1,702	-
Weighted average number of common shares outstanding - basic & diluted
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	4,972	-	1,583
Charging Service Revenue [Member]
Total Revenues
319	421	317	294	324	-	320	301	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Revenues
-	-	-	-	-	-	-	-	305	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Product Sales [Member]
Total Revenues
777	151	319	282	103	-	102	142	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Revenues
-	-	-	-	-	-	-	-	135	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Network Fees [Member]
Total Revenues
55	70	80	76	74	-	55	56	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Revenues
-	-	-	-	-	-	-	-	57	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Warranty [Member]
Total Revenues
8	8	8	19	16	-	25	33	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Revenues
-	-	-	-	-	-	-	-	30	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Grant and Rebate [Member]
Total Revenues
4	4	4	6	6	-	6	45	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Revenues
-	-	-	-	-	-	-	-	16	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other [Member]
Total Revenues
133	44	34	36	51	-	36	45	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Revenues
-	-	-	-	-	-	-	-	50	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cost of Charging Services [Member]
Total Cost of Revenues
29	37	47	37	29	40	18	79	43	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Host Provider Fees [Member]
Total Cost of Revenues
85	146	110	81	82	78	91	97	108	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cost of Product Sales [Member]
Total Cost of Revenues
603	414	246	87	213	259	63	39	63	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Network Costs [Member]
Total Cost of Revenues
75	43	48	86	77	60	73	77	66	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Warranty and Repairs and Maintenance [Member]
Total Cost of Revenues
114	126	152	83	88	-9	121	86	63	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation and Amortization [Member]
Total Cost of Revenues
80	31	38	25	32	36	70	74	77	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-