| 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 |
2014 12-31 |
2013 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-23 | 2025-02-18 | 2024-02-23 | 2023-02-28 | 2022-03-01 | 2021-03-01 | 2020-03-12 | 2019-03-15 | 2018-03-07 | 2017-03-07 | 2016-03-24 | 2014-12-31 | 2013-12-31 |
| Total Current Assets | 589 | 485.1 | 504.3 | 245.6 | 86.52 | 184 | 220.4 | 15.22 | 35.3 | 38 | 49.03 | 2.74 | 2.1 |
| Cash and Short Term Investments | 322.9 | 315.4 | 386.2 | 200.8 | 86.47 | 183.9 | 220 | 13.97 | 34.02 | 36.62 | 48.04 | 2.62 | 2.09 |
| Cash & Equivalents | 322.9 | 315.4 | 386.2 | 200.8 | 86.47 | 183.9 | 220 | 13.97 | 34.02 | 36.62 | 48.04 | 2.62 | 2.09 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 224.5 | 142 | 94.82 | 37.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 27.94 | 15.73 | 15.13 | 4.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 13.65 | 11.98 | 8.12 | 2.78 | 0.045 | 0.148 | 0.413 | 1.25 | 1.28 | 1.38 | 0.997 | 0.126 | 0.01 |
| Total Assets | 689.8 | 568.5 | 588.2 | 331.5 | 87.79 | 186.1 | 220.5 | 15.38 | 35.56 | 38.21 | 49.08 | 2.79 | 2.1 |
| Total Non-Current Assets | 100.8 | 83.43 | 83.97 | 85.83 | 1.27 | 2.11 | 0.17 | 0.164 | 0.256 | 0.214 | 0.043 | 0.043 | 0 |
| Property, Plant and Equipment | 20.86 | 5.97 | 7.62 | 1.14 | 0.944 | 1.79 | 0.031 | 0.052 | 0.068 | 0.101 | 0.017 | 0 | 0 |
| Goodwill and Intangible Assets | 52.56 | 58.94 | 65.33 | 69.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 12.04 | 12.04 | 12.04 | 10.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 40.52 | 46.89 | 53.29 | 59.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 27.4 | 18.53 | 11.03 | 14.72 | 0.323 | 0.317 | 0.14 | 0.112 | 0.188 | 0.113 | 0.027 | 0.043 | 0 |
| Total Current Liabilities | 378.8 | 230.1 | 138.9 | 96.56 | 23.07 | 23.44 | 24.49 | 10.82 | 12.18 | 7.17 | 2.63 | 0.973 | 4.13 |
| Accounts Payable | 65.54 | 72 | 40.68 | 38.6 | 13.15 | 13.5 | 10.94 | 3.69 | 3.44 | 4.08 | 1.89 | 0.758 | 0.159 |
| Notes Payable/Short Term Debt | 72.98 | 3.26 | 1.27 | 0.425 | 0.621 | 1.22 | 2.6 | 3.29 | 3.27 | 0.269 | 0 | 0.041 | 3.83 |
| Tax Payables | 0 | 0.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.35 | 0 | 0 | 0.036 | 0 |
| Other Current Liabilities | 240.3 | 153.9 | 96.91 | 57.53 | 9.3 | 8.71 | 10.95 | 3.84 | 3.12 | 2.82 | 0.74 | 0.137 | 0.14 |
| Total Liabilities | 601.5 | 511.5 | 397.3 | 221.9 | 72.15 | 72.34 | 41.83 | 14.44 | 18.84 | 16.64 | 2.63 | 5.99 | 4.13 |
| Total Non-Current Liabilities | 222.7 | 281.4 | 258.4 | 125.4 | 49.09 | 48.9 | 17.33 | 3.62 | 6.66 | 9.47 | 0 | 5.02 | 0 |
| Total Long Term Debt | 168.3 | 189.7 | 185.1 | 94.26 | 49.09 | 48.9 | 17.33 | 3.62 | 6.66 | 9.47 | 0 | 4.44 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 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 | 0 |
| Capital Lease Obligations | 27.39 | 12.24 | 8.3 | 0.425 | 0.621 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 26.97 | 79.44 | 65 | 30.68 | -0.621 | -1.8 | 0 | 0 | 0 | 0 | 0 | 0.575 | 0 |
| Total Equity | 88.3 | 57.02 | 191 | 109.6 | 15.63 | 113.8 | 178.7 | 0.938 | 16.72 | 21.57 | 46.44 | -3.2 | -2.03 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 88.3 | 57.02 | 191 | 109.6 | 15.63 | 113.8 | 178.7 | 0.938 | 16.72 | 21.57 | 46.44 | -3.2 | -2.03 |
| Retained Earnings | -1,306 | -1,123 | -835.6 | -596.3 | -409.2 | -278.8 | -175.9 | -107.6 | -76.58 | -47.64 | -20.44 | -8.23 | -2.23 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 |
| Common Stock | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.002 | 0.002 | 0.001 | 0.001 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 |
| Additional Paid in Capital | 1,394 | 1,180 | 1,027 | 705.9 | 424.8 | 392.6 | 354.6 | 108.5 | 93.3 | 69.21 | 66.88 | 5.03 | 0.2 |
| Total Liabilities & Total Equity | 689.8 | 568.5 | 588.2 | 331.5 | 87.79 | 186.1 | 220.5 | 15.38 | 35.56 | 38.21 | 49.08 | 2.79 | 2.1 |
| Total Liabilities & Shareholders' Equity | 689.8 | 568.5 | 588.2 | 331.5 | 87.79 | 186.1 | 220.5 | 15.38 | 35.56 | 38.21 | 49.08 | 2.79 | 2.1 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 241.3 | 193 | 186.4 | 94.68 | 49.71 | 50.12 | 19.93 | 6.91 | 9.93 | 9.74 | 0 | 4.48 | 3.83 |
| Net Debt | -81.64 | -122.4 | -199.8 | -106.2 | -36.76 | -133.8 | -200 | -7.06 | -24.09 | -26.88 | -48.04 | 1.87 | 1.74 |