| Period Ending: | 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 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-21 | 2024-02-22 | 2023-02-27 | 2022-02-23 | 2021-02-26 | 2020-02-25 | 2019-02-22 | 2018-02-26 | 2017-02-27 | 2016-02-23 | 2015-02-25 | 2014-02-27 | 2013-02-27 | 2012-02-23 | 2011-02-25 | 2010-02-24 | 2009-02-17 |
| Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 22,734 | 45,660 | 54,941 | 54,943 | 63,284 | 69,528 | 98,947 | 56,634 | 229.7 | 293.2 | 63.86 |
| Cash and Short Term Investments | 505 | 518 | 2,334 | 1,525 | 2,324 | 1,282 | 921 | 1,046 | 1,208 | 1,110 | 1,720 | 2,143 | 2,430 | 1,367 | 173.3 | 202.8 | 56.01 |
| Cash & Equivalents | 505 | 518 | 2,334 | 1,525 | 2,324 | 1,282 | 921 | 1,046 | 1,208 | 1,110 | 1,720 | 2,143 | 2,430 | 1,367 | 173.3 | 202.8 | 56.01 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0 | 0 | 6,742 | 10,475 | 11,958 | 10,181 | 489 | 0 | 21 | 0 | 239 | 652 | 0 | 1,225 | 638.4 | 90.42 | 7.85 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10,961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | -505 | -518 | -9,076 | -12,000 | -14,282 | -11,463 | 21,324 | 55,575 | 53,712 | 53,833 | 61,325 | 66,733 | 96,517 | 54,042 | -581.9 | 0 | 0 |
| Total Assets | 88,015 | 71,596 | 51,748 | 68,149 | 81,817 | 113,082 | 109,241 | 70,376 | 56,880 | 57,021 | 67,766 | 76,255 | 100,453 | 57,972 | 14,476 | 4,626 | 1,656 |
| Total Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 86,507 | 24,716 | 1,939 | 2,078 | 4,482 | 6,727 | 1,506 | 1,338 | 13,510 | 4,300 | 1,573 |
| Property, Plant and Equipment | 0 | 0 | 0 | 0 | 0 | 0 | -109,241 | -70,376 | -56,880 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets | 526 | 526 | 526 | 526 | 526 | 526 | 526 | 551 | 554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 526 | 526 | 526 | 526 | 526 | 526 | 526 | 526 | 526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 5,577 | 4,242 | 0 | 0 | 0 | 0 | 84,333 | 57,109 | 46,681 | 52,531 | 59,243 | 70,000 | 85,245 | 54,784 | 13,510 | 4,300 | 1,573 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 109,241 | 70,376 | 56,880 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | -6,103 | -4,768 | -526 | -526 | -526 | -526 | 1,648 | -32,944 | -45,296 | -50,453 | -54,761 | -63,273 | -83,739 | -53,445 | 0 | 0 | 0 |
| Total Current Liabilities | 0 | 0 | 43,684 | 57,646 | 70,559 | 99,385 | 99,060 | 61,265 | 49,064 | 48,455 | 57,577 | 66,648 | 133 | 1,974 | 800.3 | 118.9 | 3.66 |
| Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 518 | 299 | 211 | 61 | 100 | 492 | 132 | 40 | 727.4 | 180.3 | 3.66 |
| Notes Payable/Short Term Debt | 0 | 0 | 42,796 | 57,078 | 64,093 | 96,303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.06 | 72.93 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118.9 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | -3,100 | -4,882 | -5,788 | -40,399 | -48,084 | -59,592 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 0 | 888 | 568 | 6,466 | 3,082 | 101,642 | 65,848 | 54,641 | 88,793 | 105,561 | 125,748 | 1 | 1,879 | 0 | -180.3 | 0 |
| Total Liabilities | 78,253 | 63,339 | 43,878 | 57,858 | 70,738 | 102,041 | 99,335 | 61,622 | 49,524 | 49,050 | 58,338 | 67,558 | 89,558 | 51,760 | 12,904 | 4,079 | 1,398 |
| Total Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 275 | 357 | 460 | 595 | 761 | 910 | 937 | 0 | 0 | 3,960 | 0 |
| Total Long Term Debt | 64 | 80 | 95 | 126 | 177 | 2,650 | 275 | 357 | 0 | 0 | 761 | 910 | 937 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | -75,513 | -49,298 | -49,524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 99,335 | 61,622 | 49,524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -64 | -80 | -95 | -126 | -177 | -2,650 | -23,822 | -12,324 | 460 | 595 | 0 | 0 | 0 | 0 | 0 | 3,960 | 0 |
| Total Equity | 9,762 | 8,257 | 7,870 | 10,291 | 11,079 | 11,041 | 105,809 | 68,511 | 55,065 | 7,971 | 9,428 | 8,697 | 10,895 | 6,212 | 1,572 | 546.8 | 258.2 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 95,903 | 59,757 | 47,709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 9,762 | 8,257 | 7,870 | 10,291 | 11,079 | 11,041 | 9,906 | 8,754 | 7,356 | 7,971 | 9,428 | 8,697 | 10,895 | 6,212 | 1,572 | 546.8 | 258.2 |
| Retained Earnings | -8,554 | -8,148 | -7,284 | -5,214 | -5,106 | -3,886 | -3,433 | -2,562 | -2,518 | -2,350 | -1,674 | -497 | -289 | -37.92 | 78.12 | 19.94 | -2.31 |
| Accumulated Other Earnings | -591 | -517 | -672 | 301 | 719 | 97 | -943 | -345 | -397 | -66 | 430 | -1,383 | 1,554 | 310.3 | -68.61 | 19.17 | -25.61 |
| Common Stock | 9 | 7 | 6 | 5 | 5 | 5 | 5 | 4 | 3 | 3 | 4 | 4 | 3 | 2.24 | 0.649 | 0.243 | 0.15 |
| Preferred Stock | 1,634 | 1,634 | 1,634 | 1,489 | 1,489 | 932 | 484 | 484 | 336 | 336 | 336 | 167 | 167 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 17,264 | 15,281 | 14,186 | 13,710 | 13,972 | 13,893 | 13,793 | 11,173 | 9,932 | 10,048 | 10,332 | 10,406 | 9,460 | 5,937 | 1,562 | 507.5 | 285.9 |
| Total Liabilities & Total Equity | 88,015 | 71,596 | 51,748 | 68,149 | 81,817 | 113,082 | 109,241 | 70,376 | 56,880 | 57,021 | 67,766 | 76,255 | 100,453 | 57,972 | 14,476 | 4,626 | 1,656 |
| Total Liabilities & Shareholders' Equity | 88,015 | 71,596 | 51,748 | 68,149 | 81,817 | 113,082 | 109,241 | 70,376 | 56,880 | 57,021 | 67,766 | 76,255 | 100,453 | 57,972 | 14,476 | 4,626 | 1,656 |
| Total Investments | 5,577 | 4,242 | 0 | 0 | 0 | 0 | 84,333 | 57,109 | 46,681 | 52,531 | 59,243 | 70,000 | 85,245 | 54,784 | 13,510 | 4,300 | 1,573 |
| Total Debt | 64 | 80 | 42,891 | 57,204 | 64,270 | 98,953 | 275 | 357 | 3,497 | 4,348 | 761 | 910 | 937 | 54.06 | 72.93 | 3,842 | 1,346 |
| Net Debt | -441 | -438 | 40,557 | 55,679 | 61,946 | 97,671 | -646 | -689 | 2,289 | 3,238 | -959 | -1,233 | -1,493 | -1,313 | -100.3 | 3,639 | 1,290 |