| Period Ending: | 2025 12-31 |
2024 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-26 | 2025-02-28 | 2024-02-23 | 2023-02-27 | 2022-02-24 | 2021-02-25 | 2020-02-28 | 2019-02-26 | 2018-02-28 | 2017-03-09 | 2016-03-14 | 2015-03-05 | 2014-03-06 | 2012-12-31 | 2011-12-31 |
| Total Current Assets | 675.7 | 301.3 | 172.6 | 183.2 | 194.1 | 209.2 | 192.8 | 194.3 | 229.7 | 157.6 | 153.9 | 113.2 | 77.94 | 39.25 | 27.77 |
| Cash and Short Term Investments | 216 | 67.43 | 45.37 | 24.68 | 34.66 | 43.42 | 59.98 | 55.65 | 82.97 | 52 | 40.68 | 40.87 | 29.98 | 10.72 | 1.77 |
| Cash & Equivalents | 216 | 67.43 | 45.37 | 24.68 | 34.66 | 43.42 | 59.98 | 55.65 | 82.94 | 50.22 | 28.07 | 32.17 | 22.01 | 10.72 | 1.77 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0.044 | 7.89 | 8.19 | 7.97 | 0 | 0 |
| Receivables | 244.4 | 116.8 | 48.29 | 61.51 | 56.09 | 43.44 | 34.66 | 30.53 | 59.85 | 49.77 | 38.77 | 32.57 | 22.09 | 14.56 | 12.34 |
| Inventory | 183.1 | 88.14 | 63.87 | 79.68 | 92.52 | 110.4 | 85.03 | 93.26 | 75.77 | 51.82 | 66.24 | 33.78 | 19.61 | 12.49 | 12.67 |
| Other Current Assets | 32.18 | 28.9 | 15.08 | 17.29 | 10.81 | 11.9 | 13.14 | 14.84 | 11.11 | 3.97 | 8.24 | 6.02 | 6.26 | 1.47 | 1 |
| Total Assets | 1,168 | 547 | 389.2 | 408.3 | 454.5 | 480.8 | 466.8 | 466.8 | 453 | 322.3 | 273.5 | 183.7 | 111.1 | 65.75 | 53.72 |
| Total Non-Current Assets | 492.7 | 245.8 | 216.6 | 225.1 | 260.4 | 271.6 | 274 | 272.6 | 223.3 | 164.8 | 119.5 | 70.43 | 33.12 | 26.5 | 25.95 |
| Property, Plant and Equipment | 425.7 | 228.9 | 205.3 | 215.8 | 250.2 | 260.8 | 256.3 | 234.2 | 197.9 | 144.1 | 109.7 | 64.81 | 31.13 | 24.84 | 24.53 |
| Goodwill and Intangible Assets | 3.62 | 3.68 | 8.66 | 8.94 | 9.69 | 9.85 | 9.68 | 9.79 | 4.81 | 4.77 | 4.75 | 4.76 | 1.81 | 1.47 | 1.34 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 3.62 | 3.68 | 8.66 | 8.94 | 9.69 | 9.85 | 9.68 | 9.79 | 4.81 | 4.77 | 4.75 | 4.76 | 1.81 | 1.47 | 1.34 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 7.29 | 21.71 | 12.8 | 11.42 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 63.33 | 13.2 | 2.58 | 0.386 | 0.518 | 0.982 | 0.724 | 6.85 | 7.73 | 4.47 | 5.09 | 0.86 | 0.177 | 0.195 | 0.077 |
| Total Current Liabilities | 257.3 | 170.1 | 93.36 | 138.6 | 109 | 103.1 | 91.36 | 77.42 | 70.71 | 59.97 | 74.08 | 48.6 | 39.06 | 25.58 | 29.69 |
| Accounts Payable | 143.9 | 105 | 32.89 | 47.84 | 34.4 | 29.48 | 32.83 | 29.91 | 43.62 | 36.38 | 28.67 | 30.8 | 15.01 | 6.91 | 7.79 |
| Notes Payable/Short Term Debt | 37.5 | 43.01 | 40.11 | 70.52 | 58.97 | 55.16 | 40.66 | 28.22 | 0.559 | 8.17 | 33.91 | 10.86 | 19.53 | 15.42 | 19.24 |
| Tax Payables | 0 | 0.004 | 0.745 | 0.588 | 1.9 | 0.251 | 1.22 | 1.09 | 7.42 | 1.58 | 0.372 | 0.382 | 0.27 | 0.167 | 0.173 |
| Deferred Revenue | 0 | 0 | 1.8 | 3 | 0.195 | 0.303 | 0.312 | 0.426 | 0.441 | 0.252 | 1.26 | 0.528 | 0.128 | 0.189 | 0.025 |
| Other Current Liabilities | 75.85 | 22.09 | 17.8 | 16.63 | 13.49 | 17.96 | 16.34 | 17.78 | 18.66 | 13.59 | 9.88 | 6.03 | 4.12 | 2.89 | 2.46 |
| Total Liabilities | 434.5 | 317.9 | 174.3 | 223.6 | 199.9 | 202.9 | 193 | 137.7 | 119.7 | 94.93 | 108.1 | 68.66 | 47.98 | 34.74 | 33.05 |
| Total Non-Current Liabilities | 177.2 | 147.9 | 80.96 | 85.01 | 90.93 | 99.77 | 101.7 | 60.33 | 49 | 34.96 | 34 | 20.06 | 8.92 | 9.16 | 3.36 |
| Total Long Term Debt | 129.8 | 147.9 | 80.96 | 85.01 | 90.93 | 99.77 | 101.7 | 60.33 | 48.96 | 34.96 | 34 | 19.06 | 8.92 | 9.16 | 3.36 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 10.42 | 5.88 | 6.61 | 8.33 | 9.04 | 9.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 47.39 | -10.42 | -5.88 | -6.61 | -8.33 | -9.04 | -9.06 | 0 | 0.036 | 0 | 0 | 1 | 0 | 0 | 0 |
| Total Equity | 733.9 | 229.1 | 214.9 | 184.7 | 254.6 | 277.9 | 273.8 | 329.1 | 333.3 | 227.4 | 165.4 | 115 | 63.08 | 31.01 | 20.68 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 733.9 | 229.1 | 214.9 | 184.7 | 254.6 | 277.9 | 273.8 | 329.1 | 333.3 | 227.4 | 165.4 | 115 | 63.08 | 31.01 | 20.68 |
| Retained Earnings | -490.1 | -451.9 | -265.1 | -209.1 | -142.7 | -88.51 | -30.06 | 35.99 | 38.14 | -37.01 | -68.25 | -79.04 | -83.32 | -81.92 | -80.97 |
| Accumulated Other Earnings | -0.617 | -2.55 | 0.975 | 2.18 | 16.07 | 11.69 | 0.43 | 0.602 | 9.74 | -0.885 | 0.292 | 1.93 | 2.36 | 2.02 | 1.97 |
| Common Stock | 0.075 | 0.049 | 0.038 | 0.029 | 0.027 | 0.025 | 0.02 | 0.02 | 0.019 | 0.018 | 0.017 | 0.015 | 0.013 | 1.07 | 1.07 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 105.4 | 0 |
| Additional Paid in Capital | 1,225 | 683.5 | 479 | 391.5 | 381.1 | 354.7 | 303.4 | 292.5 | 285.4 | 265.3 | 233.3 | 192.1 | 144 | 4.47 | 4.23 |
| Total Liabilities & Total Equity | 1,168 | 547 | 389.2 | 408.3 | 454.5 | 480.8 | 466.8 | 466.8 | 453 | 322.3 | 273.5 | 183.7 | 111.1 | 65.75 | 53.72 |
| Total Liabilities & Shareholders' Equity | 1,168 | 547 | 389.2 | 408.3 | 454.5 | 480.8 | 466.8 | 466.8 | 453 | 322.3 | 273.5 | 183.7 | 111.1 | 65.75 | 53.72 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0.044 | 7.89 | 8.19 | 7.97 | 0 | 0 |
| Total Debt | 167.3 | 190.9 | 121.1 | 155.5 | 149.9 | 154.9 | 142.3 | 88.55 | 49.56 | 43.13 | 67.9 | 29.92 | 28.45 | 24.58 | 22.6 |
| Net Debt | -48.71 | 123.4 | 75.71 | 130.8 | 115.2 | 111.5 | 82.36 | 32.9 | -33.38 | -7.09 | 39.83 | -2.26 | 6.45 | 13.86 | 20.83 |