| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-31 | 2024-04-01 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-25 | 2019-03-21 | 2018-04-02 | 2017-03-02 | 2016-03-31 | 2015-03-30 | 2014-03-31 | 2013-04-16 | 2012-04-16 | 2010-12-31 |
| Total Current Assets | 28.33 | 17.15 | 22.17 | 24.28 | 1.4 | 1.88 | 1.22 | 0.605 | 0.701 | 0.384 | 0.323 | 0.374 | 0.188 | 0 | 0.39 |
| Cash and Short Term Investments | 19.32 | 6.73 | 13.54 | 18.02 | 0.2 | 0.575 | 0.442 | 0.118 | 0.284 | 0.049 | 0.019 | 0.011 | 0.028 | 0 | 0 |
| Cash & Equivalents | 19.32 | 6.73 | 13.29 | 18.02 | 0.2 | 0.575 | 0.442 | 0.118 | 0.284 | 0.049 | 0.019 | 0.011 | 0.028 | 0 | 0 |
| Short Term Investments | 0 | 0 | 0.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 1.26 | 2.54 | 1.8 | 1.86 | 0.357 | 0.619 | 0.262 | 0.137 | 0.146 | 0.176 | 0.133 | 0.179 | 0.046 | 0 | 0.18 |
| Inventory | 7.59 | 6.54 | 6.63 | 4.19 | 0.517 | 0.558 | 0.391 | 0.336 | 0.267 | 0.146 | 0.164 | 0.128 | 0.113 | 0.2 | 0.2 |
| Other Current Assets | 0.17 | 1.34 | 0.195 | 0.21 | 0.322 | 0.124 | 0.12 | 0.014 | 0.004 | 0.013 | 0.007 | 0.057 | 0.002 | -0.2 | 0.01 |
| Total Assets | 43.22 | 31.41 | 36.68 | 35.23 | 2.81 | 3.36 | 1.41 | 0.666 | 0.783 | 0.48 | 0.444 | 0.534 | 0.412 | 0 | 0.54 |
| Total Non-Current Assets | 14.89 | 14.26 | 14.51 | 10.94 | 1.42 | 1.48 | 0.192 | 0.061 | 0.082 | 0.096 | 0.121 | 0.159 | 0.223 | 0.12 | 0.15 |
| Property, Plant and Equipment | 6.65 | 6.14 | 6.22 | 2.47 | 0.636 | 0.663 | 0.181 | 0.052 | 0.073 | 0.088 | 0.116 | 0.146 | 0.208 | 0.1 | 0.13 |
| Goodwill and Intangible Assets | 7.06 | 7.68 | 7.83 | 8.1 | 0.752 | 0.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 4.7 | 4.7 | 4.7 | 4.82 | 0.12 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 2.37 | 2.98 | 3.13 | 3.28 | 0.632 | 0.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0.348 | 0.348 | 0.348 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0.824 | 0.091 | 0.113 | 0.122 | 0.027 | 0.028 | 0.012 | 0.009 | 0.009 | 0.008 | 0.005 | 0.013 | 0.01 | 0.02 | 0.02 |
| Total Current Liabilities | 1.54 | 1.5 | 1.84 | 3.82 | 0.654 | 0.521 | 0.379 | 0.165 | 0.226 | 0.339 | 0.353 | 0.698 | 0.788 | 0.008 | 0.002 |
| Accounts Payable | 0.941 | 0.846 | 0.86 | 3.01 | 0.114 | 0.155 | -0.19 | 0.057 | 0.093 | 0.094 | 0.099 | 0.191 | 0.187 | 0.193 | 0 |
| Notes Payable/Short Term Debt | 0.932 | 0.639 | 1.38 | 0.555 | 0.526 | 0.331 | 0.102 | 0.076 | 0.07 | 0.168 | 0.166 | 0.458 | 0.483 | 0.216 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.007 | 0.019 | 0 | 0 |
| Deferred Revenue | 0.128 | 0.014 | 0.211 | 0.254 | 0.015 | 0.036 | 0.19 | 0.032 | 0.022 | 0.078 | 0.088 | 0.042 | 0.099 | 0 | 0 |
| Other Current Liabilities | -0.466 | 0 | -0.62 | 0 | 0 | 0 | 0.277 | 0 | 0.041 | 0 | 0 | 0 | 0 | -0.4 | 0.002 |
| Total Liabilities | 5.73 | 4.73 | 7.92 | 6.19 | 2.37 | 2.27 | 0.493 | 0.165 | 0.226 | 0.339 | 0.353 | 0.754 | 0.95 | 0.008 | 0.002 |
| Total Non-Current Liabilities | 4.19 | 3.23 | 6.09 | 2.38 | 1.72 | 1.75 | 0.114 | 0 | 0 | 0 | 0 | 0.056 | 0.162 | 0.18 | 0.24 |
| Total Long Term Debt | 4.16 | 3.2 | 3.91 | 1.01 | 1.72 | 1.75 | 0.114 | 0 | 0 | 0 | 0 | 0.056 | 0.155 | 0.11 | 0.15 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | -1.37 | 0 | 0 | 0.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 1.37 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 4.62 | 3.76 | 4.44 | 1.24 | 0.438 | 0.583 | 0.143 | 0 | 0 | 0 | 0.024 | 0.083 | 0.135 | 0.005 | 0 |
| Other Long Term Liabilities | -4.58 | -3.74 | -2.26 | 0.127 | -0.438 | -0.583 | -0.257 | 0 | 0 | 0 | -0.024 | -0.083 | -0.127 | 0.065 | 0.09 |
| Total Equity | 37.49 | 26.68 | 28.76 | 29.03 | 0.44 | 1.09 | 0.915 | 0.5 | 0.556 | 0.141 | 0.091 | -0.22 | -0.539 | -0.008 | -0.002 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 37.49 | 26.68 | 28.76 | 29.03 | 0.44 | 1.09 | 0.915 | 0.5 | 0.556 | 0.141 | 0.091 | -0.22 | -0.539 | -0.008 | -0.002 |
| Retained Earnings | -21.01 | -9.77 | -7.3 | -6.63 | -1.87 | -0.843 | -0.849 | -1.18 | -1.12 | -1.54 | -1.59 | -0.817 | -0.672 | -0.009 | -0.003 |
| Accumulated Other Earnings | 0 | -0 | -0 | -0 | -0 | 0.024 | 0 | 0 | 0.041 | 0 | 0 | -0.41 | -0.35 | -0.3 | -0.26 |
| Common Stock | 0.02 | 0.01 | 0.01 | 0.01 | 0.005 | 0.074 | 0.048 | 0.046 | 0.046 | 0.046 | 0.046 | 0.022 | 0.018 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 |
| Additional Paid in Capital | 58.48 | 36.44 | 36.05 | 35.65 | 2.3 | 1.86 | 1.72 | 1.63 | 1.63 | 1.63 | 1.63 | 0.575 | 0.116 | 0.778 | 0.261 |
| Total Liabilities & Total Equity | 43.22 | 31.41 | 36.68 | 35.23 | 2.81 | 3.36 | 1.41 | 0.666 | 0.783 | 0.48 | 0.444 | 0.534 | 0.412 | 0 | 0.54 |
| Total Liabilities & Shareholders' Equity | 43.22 | 31.41 | 36.68 | 35.23 | 2.81 | 3.36 | 1.41 | 0.666 | 0.783 | 0.48 | 0.444 | 0.534 | 0.412 | 0 | 0.54 |
| Total Investments | 0.348 | 0.348 | 0.596 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0 |
| Total Debt | 4.62 | 3.84 | 5.29 | 1.57 | 2.24 | 2.08 | 0.216 | 0.076 | 0.07 | 0.168 | 0.051 | 0.514 | 0.638 | 0.51 | 0.36 |
| Net Debt | -14.69 | -2.88 | -8 | -16.45 | 2.04 | 1.5 | -0.226 | -0.042 | -0.214 | 0.119 | 0.032 | 0.503 | 0.61 | 0.51 | 0.36 |