| 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 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-26 | 2024-03-27 | 2023-04-24 | 2022-04-28 | 2021-04-27 | 2020-02-25 | 2019-03-19 | 2018-03-26 | 2017-03-20 | 2016-03-29 | 2015-03-24 | 2014-03-26 | 2013-04-11 | 2012-04-19 | 2011-03-10 | 2010-06-29 | 2009-06-30 | 2008-06-24 | 2007-06-27 | 2006-06-29 | 2005-06-02 | 2003-12-31 | 2003-04-02 | 2002-03-27 | 2000-12-31 | 1999-12-31 | 1998-12-31 |
| Total Current Assets | 162.9 | 142.7 | 149.9 | 167.6 | 203.6 | 132.6 | 109.9 | 77.38 | 79.68 | 73.85 | 78.39 | 102 | 82 | 101 | 114 | 88.52 | 169.7 | 162.3 | 134.4 | 177.2 | 196 | 64.25 | 122 | 141.2 | 169.2 | 127.6 | 7.6 |
| Cash and Short Term Investments | 62.38 | 38.2 | 47.12 | 80.31 | 126.2 | 66.19 | 51.1 | 31.32 | 31.12 | 21.39 | 15.34 | 46.47 | 23.18 | 42.32 | 64.14 | 38.97 | 53.26 | 110.4 | 83.25 | 142.7 | 166.8 | 48.9 | 47.8 | 50.09 | 9.57 | 60.5 | 4 |
| Cash & Equivalents | 58.75 | 30.76 | 24.54 | 79.42 | 40.93 | 64.77 | 31.5 | 24.23 | 24.34 | 18.91 | 14.8 | 30.76 | 15.22 | 26.35 | 50.31 | 38.97 | 36.78 | 75.06 | 25.17 | 70.96 | 166.8 | 48.9 | 47.8 | 50.09 | 9.57 | 60.5 | 2.6 |
| Short Term Investments | 3.64 | 7.44 | 22.59 | 0.889 | 85.27 | 1.42 | 19.6 | 7.09 | 6.78 | 2.48 | 0.543 | 15.71 | 7.97 | 15.97 | 13.82 | 0 | 16.48 | 35.31 | 58.08 | 71.79 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 |
| Receivables | 56.02 | 51.12 | 56.42 | 58.15 | 34.52 | 33.13 | 28.16 | 26.75 | 28.82 | 30.03 | 37.3 | 30.35 | 29.85 | 35.4 | 29.53 | 21.28 | 33.14 | 32.2 | 33.81 | 22.88 | 19.08 | 10.69 | 6.4 | 4.58 | 13.31 | 6.51 | 2.4 |
| Inventory | 31.46 | 43.96 | 36.38 | 23.99 | 29.19 | 28.27 | 23.3 | 16.56 | 16.33 | 16.78 | 14.7 | 13.81 | 16.8 | 20.41 | 18.04 | 13.52 | 20.62 | 18.74 | 16.09 | 11.56 | 10.06 | 4.67 | 4.68 | 6.54 | 10.71 | 3.56 | 1.2 |
| Other Current Assets | 13.01 | 9.38 | 10.01 | 5.1 | 13.73 | 5 | 7.3 | 2.74 | 3.4 | 5.66 | 11.05 | 11.36 | 12.17 | 2.89 | 2.29 | 14.76 | 62.64 | 1 | 1.28 | 0 | 0 | 0 | 63.07 | 79.98 | 135.6 | 57.05 | 0 |
| Total Assets | 335.9 | 337.5 | 323.8 | 349.4 | 358.1 | 244.3 | 176.2 | 170.9 | 187 | 189.3 | 200.4 | 174.2 | 166 | 192.7 | 173.7 | 147.5 | 230.5 | 344.5 | 337.1 | 292.2 | 272.1 | 128.5 | 130.1 | 148.4 | 174.3 | 129.5 | 8.7 |
| Total Non-Current Assets | 173 | 194.9 | 173.9 | 181.8 | 154.5 | 111.7 | 66.3 | 93.56 | 107.3 | 115.4 | 122.1 | 72.22 | 84 | 91.65 | 59.73 | 59.02 | 60.82 | 182.2 | 202.6 | 115 | 76.18 | 64.28 | 8.16 | 7.23 | 5.13 | 1.9 | 1.1 |
| Property, Plant and Equipment | 59.85 | 47.6 | 17.48 | 20.85 | 30.02 | 34.08 | 3.87 | 3.83 | 3.87 | 4.09 | 3.86 | 3.19 | 3.62 | 3.37 | 3.7 | 4.96 | 6.84 | 7.09 | 7.85 | 6.49 | 6.69 | 4.56 | 5.07 | 5 | 3.33 | 1.27 | 0.8 |
| Goodwill and Intangible Assets | 38.05 | 38.58 | 39.13 | 39.93 | 36.79 | 37.12 | 37.48 | 38.22 | 39.05 | 40.25 | 36.74 | 38 | 34.95 | 36.08 | 37.41 | 39.14 | 41.18 | 130.2 | 130.7 | 21.96 | 14.26 | 5.33 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 37.56 | 37.56 | 37.56 | 37.56 | 36.22 | 36.22 | 36.22 | 36.22 | 36.22 | 36.22 | 33.75 | 33.75 | 32.09 | 32.09 | 32.09 | 32.09 | 32.09 | 111.2 | 108.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0.489 | 1.02 | 1.57 | 2.37 | 0.569 | 0.901 | 1.25 | 2 | 2.83 | 4.02 | 3 | 4.25 | 2.86 | 3.98 | 5.31 | 6.85 | 9.08 | 19.01 | 21.85 | 21.96 | 14.26 | 5.33 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 31.53 | 85.26 | 90.29 | 89.31 | 54.9 | 0 | 17.52 | 20.48 | 29.54 | 50.29 | 58.68 | 19.55 | 16.85 | 40.48 | 1.32 | 1.51 | 1.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 9.84 | 6.21 | 9.07 | 8.9 | 12.08 | 20.47 | 4.35 | 6.68 | 11.61 | 1.66 | 0.872 | 4.86 | 3.56 | 2.6 | 2.26 | 1.17 | 1.25 | 1.06 | 2.46 | 2.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 33.76 | 17.2 | 17.93 | 22.82 | 20.69 | 20.06 | 3.09 | 24.34 | 23.23 | 19.12 | 21.9 | 6.63 | 25.02 | 9.12 | 15.04 | 12.23 | 10.3 | 43.81 | 61.61 | 84.09 | 55.22 | 54.38 | 3.1 | 2.22 | 1.8 | 0.626 | 0.3 |
| Total Current Liabilities | 77.76 | 84.2 | 94.46 | 95.94 | 94.76 | 86.66 | 51.74 | 45.36 | 44.73 | 45.59 | 40.85 | 36.72 | 35.4 | 45.94 | 47.46 | 34.16 | 113.2 | 37.63 | 36.98 | 26.39 | 24.52 | 18.02 | 13.58 | 14.95 | 23.08 | 8.26 | 3.1 |
| Accounts Payable | 7.54 | 7.56 | 11.34 | 7.86 | 6.98 | 6.63 | 6.19 | 5.64 | 7.71 | 7.3 | 10.11 | 7.21 | 6.82 | 12.36 | 13.52 | 8.61 | 11.66 | 8.85 | 7.52 | 7.77 | 6.54 | 4.2 | 2.4 | 1.63 | 7.92 | 1.67 | 1.1 |
| Notes Payable/Short Term Debt | 5.95 | 7.88 | 8.17 | 8.14 | 10.38 | 11.05 | 2.49 | 2.52 | 3.45 | 5.34 | 4.69 | 5.04 | 8.65 | 10.24 | 6 | 6 | 76.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.02 | 11.02 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 38.82 | 36.63 | 41.59 | 37.18 | 33.54 | 22.8 | 16.42 | 14.95 | 12.88 | 10.33 | 6.94 | 5.09 | 5.24 | 3.77 | 0 | 0 | 1.59 | 1.75 | 0.3 | 1.43 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 64.26 | 29.94 | 38.32 | 38.35 | 40.22 | 35.44 | 20.27 | 20.79 | 18.62 | 20.06 | 15.72 | 17.52 | 14.85 | 18.1 | 24.17 | 19.55 | 24.89 | 27.19 | 27.71 | 18.32 | 16.55 | 2.81 | 0.165 | 13.31 | 15.16 | 6.59 | 2 |
| Total Liabilities | 144.1 | 149.4 | 134.1 | 143.9 | 148.3 | 151.8 | 81.62 | 78.56 | 78.32 | 71.81 | 66.72 | 69.41 | 67.71 | 86.66 | 74.54 | 63.65 | 147.1 | 170 | 172.4 | 153.1 | 150.2 | 22.01 | 16.43 | 17.16 | 24.61 | 9.2 | 3.6 |
| Total Non-Current Liabilities | 66.33 | 65.21 | 39.61 | 47.92 | 53.51 | 65.19 | 29.88 | 33.2 | 33.59 | 26.22 | 25.88 | 32.7 | 32.31 | 40.72 | 27.08 | 29.49 | 33.92 | 132.4 | 135.4 | 126.7 | 125.6 | 3.99 | 2.85 | 2.21 | 1.53 | 0.942 | 0.5 |
| Total Long Term Debt | 30.51 | 31.4 | 5.55 | 11.39 | 19.44 | 24.3 | 3.69 | 6.24 | 8.49 | 6.03 | 5.11 | 9.79 | 14.83 | 23.27 | 10.1 | 16.15 | 21.75 | 121.2 | 121 | 120.8 | 120.7 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 21.25 | 12.61 | 11.47 | 13.02 | 17.06 | 6.7 | 4.32 | 3.23 | 15.7 | 0 | 0 | 0 | 6.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 13.64 | 0 | 9.83 | 7.47 | 5.73 | 6.15 | 3.81 | 2.86 | 2.71 | 1.19 | 1.34 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 36.46 | 31.4 | 5.55 | 19.53 | 28.61 | 31.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -0.641 | 2.4 | 28.51 | 3.37 | 5.46 | -0.614 | -2.52 | 8.62 | 7.47 | 3.36 | 0.845 | 13.5 | 11.75 | 12.88 | 1.16 | 13.34 | 12.17 | 11.17 | 7.92 | 5.89 | 4.98 | 3.99 | 2.85 | 2.21 | 1.53 | 0.942 | 0.5 |
| Total Equity | 191.8 | 188.1 | 189.8 | 205.5 | 209.9 | 92.47 | 94.55 | 92.38 | 108.7 | 117.5 | 133.7 | 104.8 | 98.3 | 106 | 99.18 | 83.64 | 83.33 | 174.5 | 164.7 | 139.1 | 122 | 106.5 | 113.7 | 131.3 | 149.7 | 120.3 | 5.1 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 191.8 | 188.1 | 189.8 | 205.5 | 209.9 | 92.47 | 94.55 | 92.38 | 108.7 | 117.5 | 133.7 | 104.8 | 98.3 | 106 | 99.18 | 83.89 | 83.33 | 174.5 | 164.7 | 139.1 | 122 | 106.5 | 113.7 | 131.3 | 149.7 | 120.3 | 5.1 |
| Retained Earnings | 25.2 | 20.79 | 23.41 | 6.49 | -16.39 | -35.2 | -32.46 | -40.37 | -44.4 | -60.51 | -60.87 | -60.78 | -65 | -60.83 | -67.99 | -80.12 | -58.68 | 22.66 | 26.55 | 19.67 | 6.23 | 1.23 | 9.96 | 23.82 | 37.09 | 10.41 | -0.2 |
| Accumulated Other Earnings | 1.11 | -3.9 | -10.95 | -0.223 | 1.77 | 0 | -0.276 | -0.044 | -0.203 | -0.137 | -0.261 | 0 | 1.3 | -0.24 | 0.822 | 0.098 | -0.912 | 1.05 | 0.122 | 0.012 | 0.245 | -0.029 | 0.072 | -0.161 | -0.337 | -0.528 | -0.1 |
| Common Stock | 0.112 | 0.11 | 0.109 | 0.107 | 0.105 | 0.094 | 0.092 | 0.093 | 0.101 | 0.112 | 0.125 | 0.114 | 0.112 | 0.119 | 0.128 | 0.125 | 0.125 | 0.133 | 0.131 | 0.128 | 0.126 | 0.121 | 0.12 | 0.12 | 0.118 | 0.058 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 165.4 | 171.1 | 177.2 | 199.1 | 224.4 | 127.6 | 127.2 | 132.7 | 153.2 | 178 | 194.7 | 165.5 | 161.9 | 167 | 166.2 | 164 | 161.4 | 150.7 | 137.9 | 119.3 | 115.4 | 105.2 | 103.8 | 107.5 | 112.8 | 110.4 | 5.4 |
| Total Liabilities & Total Equity | 335.9 | 337.5 | 323.8 | 349.4 | 358.1 | 244.3 | 176.2 | 170.9 | 187 | 189.3 | 200.4 | 174.2 | 166 | 192.7 | 173.7 | 147.5 | 230.5 | 344.5 | 337.1 | 292.2 | 272.1 | 128.5 | 130.1 | 148.4 | 174.3 | 129.5 | 8.7 |
| Total Liabilities & Shareholders' Equity | 335.9 | 337.5 | 323.8 | 349.4 | 358.1 | 244.3 | 176.2 | 170.9 | 187 | 189.3 | 200.4 | 174.2 | 166 | 192.7 | 173.7 | 147.5 | 230.5 | 344.5 | 337.1 | 292.2 | 272.1 | 128.5 | 130.1 | 148.4 | 174.3 | 129.5 | 8.7 |
| Total Investments | 35.16 | 92.7 | 112.9 | 90.2 | 140.2 | 1.42 | 19.6 | 27.56 | 36.32 | 52.77 | 59.23 | 15.71 | 24.81 | 41.05 | 15.14 | 1.51 | 17.73 | 35.31 | 58.08 | 71.79 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 |
| Total Debt | 36.46 | 39.28 | 13.72 | 19.53 | 29.81 | 35.35 | 6.17 | 8.76 | 11.94 | 11.37 | 9.79 | 14.83 | 23.27 | 33.51 | 16.1 | 22.15 | 99.12 | 121.2 | 121 | 120.8 | 120.7 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | -22.29 | 8.52 | -10.81 | -59.89 | -11.12 | -29.42 | -25.33 | -15.48 | -12.4 | -7.54 | -5.01 | -15.93 | 8.05 | 7.16 | -34.21 | -16.82 | 62.34 | 46.13 | 95.84 | 49.88 | -46.17 | -48.9 | -47.8 | -50.09 | -9.57 | -60.5 | -2.6 |