Blink charging co. (BLNK)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Sep'10Jun'10
Revenues:
Total Revenues

3,480

2,759

2,604

2,464

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total Revenues

-

-

-

-

-

-

-

-

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Charging service revenue - company-owned charging stations

-

-

-

-

-

-

-

-

-

-

-

-

1,119

1,144

626

745

977

1,074

1,762

1,626

1,381

1,247

1,071

812

573

327

89

53

24

16

12

8

5

2

0

0

0

0

-

Product sales

-

-

-

-

-

-

-

-

-

-

-

-

990

1,126

1,022

1,049

874

805

730

872

748

565

508

133

85

47

12

17

235

235

235

231

59

59

59

0

0

0

-

Grant and rebate revenue

-

-

-

-

-

-

-

-

-

-

-

-

265

332

328

520

622

1,169

1,153

1,097

1,533

950

870

711

148

90

91

43

10

5

0

0

0

-

-

-

-

-

-

Warranty revenue

-

-

-

-

-

-

-

-

-

-

-

-

151

136

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Network fees

-

-

-

-

-

-

-

-

-

-

-

-

250

244

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other

-

-

-

-

-

-

-

-

-

-

-

-

304

341

698

697

707

647

195

145

62

28

23

0

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

Total Revenues

-

-

-

-

-

-

-

-

-

-

-

-

3,081

3,326

3,174

3,431

3,506

3,957

3,841

3,741

3,727

2,791

2,474

1,657

806

466

194

113

271

258

248

240

64

62

0

0

0

0

-

Cost of Revenues:
Cost of charging services - company-owned charging stations

-

-

-

-

-

-

-

-

-

-

-

-

164

189

-1,144

-733

-437

184

829

987

1,368

1,230

2,540

1,959

1,275

744

85

49

9

5

6

3

1

1

0

0

0

-

-

Host provider fees

-

-

-

-

-

-

-

-

-

-

-

-

401

458

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cost of product sales

-

-

-

-

-

-

-

-

-

-

-

-

426

501

361

384

353

370

693

748

650

510

272

113

66

36

11

14

194

194

190

187

60

60

0

0

0

-

-

Network costs

-

-

-

-

-

-

-

-

-

-

-

-

497

511

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Warranty and repairs and maintenance

-

-

-

-

-

-

-

-

-

-

-

-

294

346

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation and amortization

-

-

-

-

-

-

-

-

-

-

-

-

715

805

905

851

835

847

851

1,384

1,924

2,455

4,749

4,006

3,251

2,505

0

0

0

-

-

-

-

-

-

-

-

-

-

Total Cost of Revenues

2,833

2,366

2,033

1,830

1,883

1,783

1,644

1,509

1,446

1,454

1,690

2,079

2,499

2,813

2,565

2,645

2,549

2,861

3,812

4,558

5,381

5,634

4,409

2,937

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

TOTAL COSTS

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

203

199

196

190

62

62

61

0

0

0

-

Gross Profit

647

392

942

928

784

902

887

1,082

1,054

1,045

913

666

582

512

609

785

957

1,096

29

-817

-1,654

-2,842

-5,087

-4,422

-3,787

-2,820

96

49

67

58

51

50

2

0

-0

0

0

0

-

Operating Expenses:
Compensation

7,261

6,750

7,065

8,180

7,637

9,722

9,552

7,790

8,672

5,981

4,754

5,237

4,413

4,879

5,385

5,997

6,879

8,200

9,114

9,026

9,210

8,246

7,365

10,795

11,828

11,025

10,417

5,556

2,856

2,367

1,406

905

641

760

8,355

8,382

0

0

0

General and administrative expenses

2,305

1,916

1,613

1,624

1,533

1,377

1,470

1,225

1,070

1,282

1,109

1,308

1,438

1,393

1,821

1,665

2,109

2,552

2,503

2,813

2,557

2,811

2,331

3,107

4,582

4,477

5,119

4,154

2,300

2,321

2,542

3,537

3,577

2,898

2,135

800

0

0

0

Other operating expenses

2,255

2,196

2,191

1,784

1,738

1,414

1,219

1,128

845

904

1,076

1,191

1,349

1,451

1,514

1,554

1,690

1,662

676

777

648

735

1,760

1,567

1,332

1,062

691

517

555

547

506

509

453

430

398

358

0

0

0

Lease termination costs

-

-

-

-

-

-

-

-

-

300

300

300

300

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Inducement expense for exclusive EV installation rights provided to the Company

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

Total Operating Expenses

11,822

10,864

10,869

11,589

10,909

12,514

12,242

10,144

10,588

8,469

7,239

8,037

7,501

7,725

8,721

9,217

10,680

12,415

13,193

18,313

22,270

21,646

21,077

20,292

18,406

17,229

16,227

10,229

5,712

5,235

4,455

4,952

4,673

4,089

10,890

9,541

0

0

0

Loss From Operations

-11,175

-10,471

-9,926

-10,661

-10,125

-11,611

-11,355

-9,062

-9,534

-7,423

-6,326

-7,370

-6,919

-7,212

-8,111

-8,431

-9,722

-11,319

-13,163

-19,130

-23,924

-24,489

-26,164

-24,714

-22,194

-20,049

-16,130

-10,180

-5,644

-5,176

-4,404

-4,902

-4,670

-4,088

-10,890

-9,543

0

0

0

Other Income (Expense):
Interest income, net

72

73

45

0

0

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest income (expense), net

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense

-

-

-

-

-

-

-

-

-

946

581

544

361

256

163

132

108

82

128

210

209

235

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense - related party share transfer

-

-

-

-

-

785

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

40

30

19

9

-0

-1

6

18

32

34

0

0

0

Debt conversion expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

Loss on change in fair value of derivative liability

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

Loss on exchange of warrants for common stock

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-485

-485

-485

-485

0

0

0

-

-

Amortization of discount on convertible debt

-

-

-

-

-

528

950

1,101

2,199

2,285

2,657

2,675

1,577

962

176

21

21

63

117

103

103

61

46

46

55

173

230

230

221

103

0

0

0

-

-

-

-

-

-

Gain on settlement of other trade liabilities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on settlement of accounts payable, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on settlement of other trade liabilities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain (Loss) on settlement of accounts payable for cash and common stock

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

47

47

47

47

0

0

0

0

-

-

-

-

-

-

Gain on settlement of accounts payable

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

36

36

0

0

0

0

-

-

-

-

-

-

-

-

-

-

Change in fair value of warrant liabilities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-3,253

-4,182

-3,868

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on sale of fixed assets, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-2

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on settlement of debt

-

310

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

Loss on disposal of property and equipment

-

-

-

-

-

-

-

-

-

-

-

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

Gain on settlement of accounts payable, net

-

273

305

212

104

972

920

919

919

22

0

0

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on settlement of accounts payable

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss on settlement reserve

-

-

-

-

-

-127

-132

-12,582

-12,933

-12,980

-12,975

-525

-175

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Change in fair value of derivative and other accrued liabilities

-9

-65

3

1,354

2,013

5,093

77,741

4,290

3,350

-138

-69,704

2,140

2,277

727

0

0

0

-

0

0

-

-

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

Impairment of goodwill

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

Impairment and loss of title of car charging stations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

Impairment and loss of title of car charging stations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss on sale/replacement of EV charging stations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Inducement expense for exclusive EV installation rights provided to the Company

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Inducement expense for issuing financial support to Company

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

0

-

-

-

-

-

-

-

-

Loss on settlement of liabilities for equity

-

-

-

-

-

2,136

2,136

9,762

9,762

7,570

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss on inducement

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss on deconsolidation of 350 Green

-

-

-

-

-

-

-

-

-

-

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on settlement of liabilities to JMJ for equity

-

-

-

-

-

5,800

0

0

0

-

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

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on sale of fixed assets, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Inducement expense for partial extinguishment of derivative liabilities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

Inducement expense for standby financial support

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Investor warrant expense

-

-

-

-

-

-

-

-

-

-

-

-

-

7

7

6

5

275

275

275

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

60

155

155

3,488

6,476

3,137

0

0

0

Provision for warrant liability

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,480

309

187

0

-

0

0

-

-

-

-

-

-

-

Non-compliance penalty for delinquent regular SEC filings

-

-

-

-

-

-

-

-

-

-

-

-

-

571

761

1,289

1,479

1,722

1,914

1,364

1,175

711

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Non-compliance penalty for SEC registration requirement

-

-

-

-

-

-

-

-

-

73

-131

-102

137

239

443

622

366

228

539

0

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other income

175

231

231

0

0

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Release from liability from US Department of Energy

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

0

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

459

823

928

2,137

2,606

8,190

35,948

-57,816

-60,527

-67,940

-93,352

-1,095

523

-486

-2,511

-1,639

759

3,074

2,576

1,953

871

1,259

-1,591

-2,531

-3,578

-4,087

-1,361

-542

-335

-112

-405

-309

-372

2,948

305

-3,035

0

0

0

Loss before income taxes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-5,211

-5,043

-1,140

-4,501

-6,495

0

0

0

Income tax provision

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

0

0

0

0

0

0

0

0

Net (Loss) Income

-

-

-

-

-

-

-

-

-70,061

-75,363

0

0

0

-

-

-

-

-8,244

-10,586

-17,177

-23,052

-23,229

-27,756

-27,246

-25,773

-24,137

-16,966

0

0

-

0

-

-

-

-4,501

-6,495

0

0

0

Less: Net income attributable to non-controlling interest

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

389

-141

-464

-477

-531

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Deemed dividend to Series B shareholder upon conversion to common stock and warrants

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

Net Loss

-10,715

-9,648

-8,902

-7,512

0

-

0

0

-

-

-

-

-

-

-10,623

-10,393

-9,299

-8,634

-10,445

-16,713

-22,574

-22,698

-30,187

0

0

-

0

-

-

-5,289

0

0

0

-

-

-

-

-

-

Dividend attributable to Series C shareholders

-

-

-

-

-

-

2,500

3,329

4,120

4,267

-164

-606

-1,032

-1,468

1,363

1,219

1,066

950

677

435

222

20

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Deemed dividend

-

-

-

-

-

23,458

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Loss Attributable to Common Shareholders

-

-

-8,389

-7,915

-

-26,880

-1,366

-93,666

-97,640

-79,630

-102,450

-10,796

-8,301

-9,167

-11,986

-11,612

-10,366

-9,584

-11,122

-17,148

-22,797

-22,718

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

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

1,353

1,359

1,258

1,241

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total Revenues

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Product Sales [Member]
Total Revenues

1,530

856

807

631

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total Revenues

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Network Fees [Member]
Total Revenues

282

301

286

262

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total Revenues

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Warranty [Member]
Total Revenues

44

52

69

94

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total Revenues

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Grant and Rebate [Member]
Total Revenues

20

22

24

65

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total Revenues

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other [Member]
Total Revenues

248

166

158

169

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total Revenues

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cost of Charging Services [Member]
Total Cost of Revenues

151

151

155

126

168

182

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Host Provider Fees [Member]
Total Cost of Revenues

423

420

351

332

349

375

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cost of Product Sales [Member]
Total Cost of Revenues

1,351

961

806

624

575

426

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Network Costs [Member]
Total Cost of Revenues

253

255

272

297

288

278

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Warranty and Repairs and Maintenance [Member]
Total Cost of Revenues

476

450

314

284

287

261

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation and Amortization [Member]
Total Cost of Revenues

176

127

133

164

214

259

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-