| 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: | 2025-03-31 | 2024-03-07 | 2023-03-30 | 2022-03-03 | 2021-03-11 | 2020-03-05 | 2019-02-26 | 2018-02-22 | 2017-02-16 | 2016-03-15 | 2015-03-02 | 2014-02-13 | 2013-02-13 | 2012-02-16 | 2011-02-18 | 2010-03-17 | 2008-12-31 |
| Total Current Assets | 51.1 | 55.54 | 87.56 | 138 | 100.2 | 184.2 | 201.5 | 271.6 | 325.5 | 306.1 | 302.1 | 245.8 | 203.8 | 90.27 | 89.26 | 65.4 | 19.35 |
| Cash and Short Term Investments | 29.81 | 32.52 | 51.02 | 98.13 | 58.26 | 125.4 | 134.3 | 183.6 | 208.1 | 179.3 | 161.4 | 130.3 | 105.5 | 32.12 | 22.13 | 30.46 | 6.99 |
| Cash & Equivalents | 29.81 | 32.52 | 51.02 | 98.13 | 58.26 | 82.74 | 58.29 | 105 | 149.3 | 179.3 | 161.4 | 130.3 | 105.5 | 32.12 | 22.13 | 30.46 | 6.99 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 42.62 | 76.05 | 78.56 | 58.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 16.09 | 11.68 | 12.99 | 26.41 | 22.41 | 43.62 | 36.47 | 61.97 | 97.01 | 105 | 117.4 | 104.8 | 88.95 | 52.01 | 53.49 | 30.5 | 9.08 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.9 | 6.92 | 0 | 11.98 | 7.03 | 3.86 | 0 | 0 | 0 | 0 |
| Other Current Assets | 5.2 | 11.34 | 23.54 | 13.46 | 19.48 | 15.21 | 30.72 | 18.21 | 13.48 | 21.75 | 11.32 | 3.71 | 5.53 | 6.13 | 13.63 | 4.45 | 3.29 |
| Total Assets | 143.6 | 154.9 | 195 | 257.8 | 265.7 | 385.1 | 741.7 | 865.2 | 689.2 | 728 | 788.2 | 724.8 | 429.2 | 224.2 | 197.8 | 120.6 | 76.67 |
| Total Non-Current Assets | 92.5 | 99.32 | 107.4 | 119.8 | 165.5 | 200.9 | 540.2 | 593.5 | 363.7 | 421.9 | 486.1 | 479 | 225.4 | 133.9 | 108.5 | 55.15 | 57.32 |
| Property, Plant and Equipment | 2.94 | 5.09 | 9.54 | 14.47 | 30.11 | 53.6 | 45.63 | 73.27 | 103.5 | 119.1 | 127.8 | 87.25 | 50.4 | 25.6 | 17.49 | 11.41 | 9.3 |
| Goodwill and Intangible Assets | 77.43 | 82.51 | 87.69 | 92.82 | 120.2 | 134.9 | 173 | 206.3 | 241.7 | 279.8 | 336.1 | 373.5 | 71.5 | 79.86 | 84.26 | 43.04 | 47.93 |
| Goodwill | 55.96 | 55.96 | 55.96 | 55.96 | 73.85 | 73.85 | 81.39 | 86.28 | 86.28 | 82.8 | 90.85 | 97.38 | 14.91 | 14.91 | 11.84 | 9.32 | 11.54 |
| Intangible Assets | 21.47 | 26.55 | 31.73 | 36.86 | 46.33 | 61.05 | 91.65 | 120.1 | 155.4 | 197 | 245.2 | 276.2 | 56.59 | 64.95 | 72.43 | 33.72 | 36.39 |
| Long Term Investments | 0 | 0 | 3.25 | 0 | 0 | 3.84 | 41.93 | 5.3 | 5.51 | 10.14 | 10.39 | 13.98 | 12.73 | 14.47 | 0 | -1.55 | 0 |
| Deferred Tax Assets | 5.63 | 4.99 | 5.05 | 6.39 | 5.4 | 1.63 | 309.1 | 303.7 | 7.29 | 3.62 | 4.99 | 0.622 | 4.07 | 4.37 | 1.21 | 1.55 | 0 |
| Other Long Term Assets | 6.5 | 6.73 | 1.92 | 6.13 | 9.85 | 6.97 | -29.53 | 4.89 | 5.75 | 9.2 | 6.89 | 3.6 | 86.67 | 9.59 | 5.58 | 0.702 | 0.086 |
| Total Current Liabilities | 271.3 | 35.76 | 40.09 | 54.75 | 71.55 | 87.58 | 104.4 | 109.6 | 148.9 | 129.1 | 140.8 | 130.3 | 71.63 | 55.44 | 41.68 | 30.67 | 13.02 |
| Accounts Payable | 17.89 | 15.28 | 14.98 | 15.98 | 16.8 | 22.43 | 27.85 | 15.68 | 8.79 | 11.64 | 28.28 | 15.17 | 5.08 | 2.97 | 0 | 1.11 | 0.283 |
| Notes Payable/Short Term Debt | 233 | 1.57 | 2.1 | 2.89 | 7.61 | 11.4 | 0 | 5.95 | 5.95 | 5.95 | 5.95 | 8.21 | 7.46 | 4.13 | 1.36 | 1.07 | 2.04 |
| Tax Payables | 1.01 | 1.13 | 1.17 | 4.65 | 4.33 | 1.7 | 0.165 | 0.087 | 0.308 | 3.32 | 7.64 | 11.21 | 8.75 | 6.42 | 0 | 0 | 0 |
| Deferred Revenue | 3.98 | 3.19 | 3.71 | 4.34 | 5.46 | 5.18 | 10.11 | 9.8 | 8.8 | 15.06 | 9.83 | 36.74 | 2.48 | 41.89 | 0 | 23.08 | 4.48 |
| Other Current Liabilities | 15.36 | 14.59 | 18.13 | 26.88 | 37.34 | 46.87 | 66.25 | 78.05 | 125.1 | 93.18 | 89.07 | 59.01 | 47.86 | 0.019 | 40.32 | 5.4 | 6.21 |
| Total Liabilities | 300.3 | 279.9 | 313.9 | 326.7 | 348.2 | 406.5 | 445 | 525.2 | 627 | 675.7 | 746.8 | 567.1 | 269.4 | 58.22 | 45.9 | 34.21 | 16.13 |
| Total Non-Current Liabilities | 29.04 | 244.2 | 273.8 | 271.9 | 276.7 | 318.9 | 340.7 | 415.6 | 478.1 | 546.6 | 606 | 436.8 | 197.8 | 2.78 | 4.22 | 3.54 | 3.11 |
| Total Long Term Debt | 0.831 | 217.6 | 248.9 | 248.7 | 254.9 | 307.6 | 331.5 | 403.3 | 467.6 | 528.4 | 582.7 | 391.3 | 196 | 0.202 | 0.852 | 0.128 | 0.44 |
| Deferred Tax Liabilities Non-Current | 9.03 | 9.03 | 9.03 | 9.03 | 8.8 | -0.088 | -0.019 | 5.96 | -8.8 | -15.06 | 2.69 | 0 | 0 | 0 | 0 | 2.77 | 2.67 |
| Deferred Revenue Non-Current | 0 | 0.009 | 0.082 | 0 | 0.504 | 0.088 | 0.019 | 2.1 | 8.8 | 15.06 | 0 | 0 | 0 | 0 | 0 | 0 | -0.44 |
| Capital Lease Obligations | 2.33 | 3.52 | 5.47 | 7.92 | 19.89 | 31.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.233 | 0.836 | 1.53 | 0.664 | 1.36 |
| Other Long Term Liabilities | 16.86 | 14.03 | 10.35 | 6.32 | -7.44 | -19.8 | 9.18 | 4.23 | 10.48 | 18.15 | 20.65 | 45.48 | 1.5 | 1.74 | 1.84 | -0.02 | -0.916 |
| Total Equity | -156.7 | -125.1 | -118.9 | -68.87 | -82.56 | -21.36 | 296.7 | 340 | 62.19 | 52.27 | 41.44 | 157.7 | 159.8 | 165.9 | 151.9 | 86.35 | 60.55 |
| Non-Controlling Interest | 0.665 | 0.615 | 0.775 | 1.27 | 1.21 | 1.47 | 1.24 | 1.37 | 1.41 | 1.29 | 1.05 | 1.04 | 1.37 | 3.19 | 3.06 | 0 | 0 |
| Total Stockholders' Equity | -157.4 | -125.7 | -119.6 | -70.14 | -83.77 | -22.83 | 295.4 | 338.6 | 60.79 | 50.98 | 40.39 | 156.7 | 158.5 | 162.8 | 148.8 | 86.35 | 60.55 |
| Retained Earnings | -260 | -180.2 | 118.9 | 186.6 | 190.4 | 272 | 590.7 | 626.6 | 333.8 | 369.3 | 368 | 239.6 | 124.1 | 126.2 | 58.55 | 11.66 | 0 |
| Accumulated Other Earnings | 0 | 0 | -118.9 | 0 | 0 | -21.36 | 296.7 | 0.733 | -1.75 | -129.6 | -95.37 | -70.17 | -51.85 | -40.23 | -31.88 | -27.49 | -86.8 |
| Common Stock | 29.96 | 29.96 | 25.41 | 25.41 | 25.41 | 25.41 | 25.41 | 25.41 | 25.41 | 25.41 | 25.41 | 25.41 | 25.41 | 25.41 | 25.41 | 24.14 | 6.06 |
| Preferred Stock | 0 | 0 | 118.9 | 0 | 0 | 272 | 590.7 | 626.6 | 333.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 72.64 | 24.53 | -264 | -282.1 | -299.6 | -320.3 | -320.6 | -314.1 | -296.7 | -343.7 | -353 | -108.3 | 8.92 | 11.18 | 64.88 | 50.54 | 0 |
| Total Liabilities & Total Equity | 143.6 | 154.9 | 195 | 257.8 | 265.7 | 385.1 | 741.7 | 865.2 | 689.2 | 728 | 788.2 | 724.8 | 429.2 | 224.2 | 197.8 | 120.6 | 76.67 |
| Total Liabilities & Shareholders' Equity | 143.6 | 154.9 | 195 | 257.8 | 265.7 | 385.1 | 741.7 | 865.2 | 689.2 | 728 | 788.2 | 724.8 | 429.2 | 224.2 | 197.8 | 120.6 | 76.67 |
| Total Investments | 0 | 0 | 3.25 | 0 | 0 | 46.46 | 76.05 | 78.56 | 58.78 | 10.14 | 10.39 | 13.98 | 12.73 | 14.47 | 0 | -1.55 | 0 |
| Total Debt | 233.9 | 219.1 | 251 | 251.6 | 262.5 | 319 | 331.5 | 409.3 | 473.5 | 534.4 | 593.4 | 399.5 | 203.5 | 0.836 | 1.53 | 0.664 | 2.48 |
| Net Debt | 204.1 | 186.6 | 199.9 | 153.4 | 204.3 | 236.2 | 273.2 | 304.3 | 324.3 | 355 | 432 | 269.2 | 97.99 | -31.29 | -20.6 | -29.79 | -4.51 |