| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-19 | 2025-02-19 | 2024-02-15 | 2023-02-16 | 2022-02-17 | 2021-02-18 | 2020-02-20 | 2019-02-21 | 2018-02-23 | 2016-12-31 | 2015-12-31 |
| Total Current Assets | 519.4 | 435.5 | 414.4 | 422.5 | 338.3 | 365.4 | 277.7 | 209.6 | 145.2 | 88.38 | 72.97 |
| Cash and Short Term Investments | 187.2 | 159.9 | 159 | 196 | 156 | 222.3 | 159.8 | 94.93 | 73.76 | 31.14 | 31.39 |
| Cash & Equivalents | 135.8 | 118.6 | 149.4 | 148.1 | 100.8 | 112.5 | 159.8 | 94.93 | 73.76 | 31.14 | 31.39 |
| Short Term Investments | 51.41 | 41.31 | 9.65 | 47.86 | 55.18 | 109.8 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 278.4 | 195.1 | 171.6 | 166 | 130 | 97.28 | 70.41 | 79.38 | 55.31 | 46.81 | 34.23 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 53.76 | 80.61 | 83.79 | 60.54 | 52.24 | 45.85 | 47.5 | 35.31 | 16.15 | 10.43 | 7.35 |
| Total Assets | 691.4 | 621 | 627.5 | 594.2 | 504.5 | 512.5 | 371.5 | 233.2 | 161.1 | 102.7 | 83.4 |
| Total Non-Current Assets | 172 | 185.5 | 213.1 | 171.7 | 166.3 | 147.1 | 93.82 | 23.55 | 15.83 | 14.35 | 10.43 |
| Property, Plant and Equipment | 60.16 | 68.19 | 82.66 | 79.1 | 64.81 | 66.06 | 63.76 | 7.54 | 2.66 | 3.1 | 2.89 |
| Goodwill and Intangible Assets | 30.06 | 27.8 | 31 | 31.6 | 34.94 | 6.61 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 28.81 | 25.55 | 27.11 | 26.35 | 27.8 | 4.86 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1.25 | 2.24 | 3.89 | 5.25 | 7.14 | 1.74 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 12.04 | 36.12 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 4.85 | 4.13 | 3.45 | 1.94 | 1.02 | 0.489 | 0.494 | 0.326 | 0.281 | 0.012 | 0.022 |
| Other Long Term Assets | 76.9 | 85.38 | 96.04 | 59.07 | 53.44 | 37.82 | 29.57 | 15.69 | 12.89 | 11.24 | 7.52 |
| Total Current Liabilities | 452.1 | 354.8 | 371.2 | 270.3 | 215.7 | 155.9 | 112.3 | 128.4 | 95.11 | 76.02 | 53.5 |
| Accounts Payable | 6.66 | 4.32 | 6.17 | 8 | 5.77 | 2.97 | 5.22 | 9.25 | 5.23 | 5.06 | 2.63 |
| Notes Payable/Short Term Debt | 22.78 | 21.98 | 78.07 | 11.42 | 8.11 | 6.92 | 5.28 | 0 | 0 | 6.11 | 0 |
| Tax Payables | 0 | 2.31 | 1.26 | 1.74 | 0.55 | 0 | 0.315 | 0.375 | 0.248 | 0 | 0 |
| Deferred Revenue | 341.3 | 281.8 | 236 | 194.8 | 150.2 | 116.3 | 82.2 | 95.52 | 70.17 | 52 | 40.22 |
| Other Current Liabilities | 81.39 | 44.38 | 49.68 | 54.33 | 51.13 | 29.74 | 19.26 | 23.25 | 19.48 | 12.85 | 10.65 |
| Total Liabilities | 738.4 | 653.7 | 575.2 | 448.5 | 270.6 | 215.9 | 166.2 | 160 | 115.5 | 110.8 | 79.38 |
| Total Non-Current Liabilities | 286.3 | 298.9 | 204 | 178.3 | 54.88 | 60.03 | 53.97 | 31.59 | 20.41 | 34.8 | 25.87 |
| Total Long Term Debt | 322.6 | 293 | 199.3 | 172.6 | 48.78 | 51.19 | 46.79 | 0 | 0 | 13.89 | 10 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0.002 | 0.102 | 0.209 | 0.07 | 0.038 | 0.042 | 0.087 | 0.032 | 0.916 |
| Deferred Revenue Non-Current | 8.96 | 5.48 | 4.7 | 5.56 | 2.43 | 3.89 | 7.14 | 16.14 | 18.92 | 18.11 | 12.89 |
| Capital Lease Obligations | 45.69 | 64.57 | 70.77 | 65.91 | 56.89 | 58.12 | 52.07 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -90.99 | -64.14 | -70.77 | -65.91 | -53.44 | -53.24 | -52.07 | 15.4 | 1.4 | 2.77 | 2.06 |
| Total Equity | -46.99 | -32.64 | 52.34 | 145.7 | 233.9 | 296.6 | 205.2 | 73.19 | 45.52 | -8.08 | 4.03 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | -46.99 | -32.64 | 52.34 | 145.7 | 233.9 | 296.6 | 205.2 | 73.19 | 45.52 | -8.08 | 4.03 |
| Retained Earnings | -610.9 | -612.2 | -519.9 | -408.5 | -257.5 | -168.9 | -135.4 | -145.6 | -96.19 | -64.83 | -51.51 |
| Accumulated Other Earnings | -36.46 | -11.77 | -23.55 | -7.25 | -5.69 | -5.01 | -0.285 | 0.542 | 0.439 | 1.33 | 0.971 |
| Common Stock | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.003 | 0.003 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.41 | 54.56 |
| Additional Paid in Capital | 600.4 | 591.3 | 595.8 | 561.4 | 497.1 | 470.5 | 340.9 | 218.3 | 141.3 | 0 | 0 |
| Total Liabilities & Total Equity | 691.4 | 621 | 627.5 | 594.2 | 504.5 | 512.5 | 371.5 | 233.2 | 161.1 | 102.7 | 83.4 |
| Total Liabilities & Shareholders' Equity | 691.4 | 621 | 627.5 | 594.2 | 504.5 | 512.5 | 371.5 | 233.2 | 161.1 | 102.7 | 83.4 |
| Total Investments | 51.41 | 41.31 | 9.65 | 47.86 | 67.22 | 145.9 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 345.4 | 315 | 277.4 | 184 | 56.89 | 58.12 | 52.07 | 0 | 0 | 20 | 10 |
| Net Debt | 209.6 | 196.4 | 128 | 35.89 | -43.9 | -54.34 | -107.7 | -94.93 | -73.76 | -11.14 | -21.39 |