| Period Ending: | 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: | 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 |
| Total Current Assets | 123.7 | 136.5 | 56.42 | 48.41 | 44.14 | 21.67 | 23.32 | 10.37 | 6.3 | 0.123 | 0.221 | 0.082 |
| Cash and Short Term Investments | 85.94 | 102.2 | 22.64 | 7.41 | 8.01 | 4.84 | 7.27 | 4.25 | 1.43 | 0.113 | 0.215 | 0.082 |
| Cash & Equivalents | 85.94 | 102.2 | 22.64 | 7.41 | 8.01 | 4.84 | 7.27 | 4.25 | 1.43 | 0.113 | 0.215 | 0.082 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 34.64 | 30.97 | 31.88 | 38.52 | 34.61 | 16.03 | 15.5 | 5.55 | 4.62 | 0.01 | 0.006 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 1.52 | 0 | 0 | 0.125 | 0 | 0 | 0 | 0 |
| Other Current Assets | 3.15 | 3.28 | 1.9 | 2.48 | -0 | 0.806 | 0.545 | 0.435 | 0.248 | 0 | 0 | 0 |
| Total Assets | 141.6 | 149.8 | 72.43 | 69.36 | 67.6 | 41.43 | 32.14 | 11.9 | 7 | 0.123 | 0.221 | 0.155 |
| Total Non-Current Assets | 17.91 | 13.37 | 16.01 | 20.95 | 23.46 | 19.76 | 8.82 | 1.53 | 0.704 | 0 | 0 | 0.073 |
| Property, Plant and Equipment | 7.12 | 5.37 | 7.95 | 6.98 | 3.41 | 2.43 | 1.9 | 1.4 | 0.704 | 0 | 0 | 0 |
| Goodwill and Intangible Assets | 10.1 | 7.91 | 8.07 | 12.61 | 19.05 | 17.22 | 6.82 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 4.87 | 4.87 | 4.87 | 4.87 | 8.25 | 5.82 | 3.47 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 5.23 | 3.04 | 3.2 | 7.74 | 10.79 | 11.4 | 3.35 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0.449 | 0.082 | 0 | 1.26 | 0.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0.248 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.125 | 0 | 0 | 0 | 0.073 |
| Total Current Liabilities | 33.5 | 30.77 | 29.66 | 46.68 | 48.64 | 25.22 | 24.43 | 11.64 | 4.19 | 0.007 | 0.025 | 0.066 |
| Accounts Payable | 26.55 | 24.85 | 0 | 0 | 24.54 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0 |
| Notes Payable/Short Term Debt | 6.91 | 5 | 6.42 | 20.35 | 20.78 | 13.15 | 9.54 | 4.54 | 0.162 | 0 | 0 | 0 |
| Tax Payables | 0.043 | 0.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 0 | 23.23 | 26.33 | 3.32 | 12.07 | 14.89 | 7.09 | 4.03 | 0.007 | 0 | 0.066 |
| Total Liabilities | 38.52 | 36.77 | 40.38 | 53.76 | 57.45 | 26.99 | 29.3 | 13.73 | 8.49 | 0.007 | 0.025 | 0.066 |
| Total Non-Current Liabilities | 5.02 | 6 | 10.73 | 7.08 | 8.81 | 1.77 | 4.86 | 2.1 | 4.3 | 0 | 0 | 0 |
| Total Long Term Debt | 3.96 | 6 | 10.73 | 7.08 | 5.75 | 1.01 | 1.51 | 2.1 | 4.15 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 1.06 | 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 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 0 | 0 | 0 | 0 | 3.07 | 0.753 | 3.36 | 0 | 0.15 | 0 | 0 | 0 |
| Total Equity | 103.1 | 113.1 | 32.05 | 15.6 | 10.14 | 14.44 | 2.85 | -1.84 | -1.49 | 0.116 | 0.196 | 0.089 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 103.1 | 113.1 | 32.05 | 15.6 | 10.14 | 14.44 | 2.85 | -1.84 | -1.49 | 0.116 | 0.196 | 0.089 |
| Retained Earnings | -21.34 | -22.05 | -32.6 | -36.29 | -30.69 | -19.49 | -12.93 | -12.14 | -8.33 | -0.139 | -0.06 | -0.011 |
| Accumulated Other Earnings | -0.455 | 0.446 | 0.415 | 0.416 | -0.446 | 0.831 | -0.181 | 0.311 | 0 | 0 | 0 | 0 |
| Common Stock | 119.9 | 124 | 56.98 | 42.19 | 33.55 | 28.37 | 13.2 | 8.47 | 6.03 | 0.223 | 0.223 | 0.1 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 4.99 | 10.62 | 7.26 | 9.29 | 7.72 | 4.73 | 2.75 | 1.53 | 0.803 | 0.032 | 0.032 | 0 |
| Total Liabilities & Total Equity | 141.6 | 149.8 | 72.43 | 69.36 | 67.6 | 41.43 | 32.14 | 11.9 | 7 | 0.123 | 0.221 | 0.155 |
| Total Liabilities & Shareholders' Equity | 141.6 | 149.8 | 72.43 | 69.36 | 67.6 | 41.43 | 32.14 | 11.9 | 7 | 0.123 | 0.221 | 0.155 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 10.87 | 11.01 | 17.15 | 27.43 | 26.53 | 14.16 | 11.05 | 6.64 | 4.31 | 0 | 0 | 0 |
| Net Debt | -75.07 | -91.2 | -5.49 | 20.02 | 18.51 | 9.32 | 3.78 | 2.39 | 2.88 | -0.113 | -0.215 | -0.082 |