| 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 06-30 |
2006 06-30 |
2005 06-30 |
2004 06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-27 | 2024-03-07 | 2023-03-30 | 2022-03-10 | 2021-03-09 | 2020-03-05 | 2019-03-19 | 2018-04-02 | 2017-03-15 | 2016-03-15 | 2015-03-16 | 2014-03-31 | 2013-04-01 | 2012-03-30 | 2011-03-31 | 2010-03-31 | 2009-04-03 | 2007-12-11 | 2006-11-01 | 2005-10-05 | 2004-06-30 |
| Total Current Assets | 3.78 | 3.04 | 15.62 | 26.14 | 15.96 | 21.99 | 1.93 | 7.43 | 10.65 | 9.59 | 14.11 | 3.67 | 0.772 | 1.15 | 0.644 | 1.25 | 1.88 | 0.045 | 0.035 | 0.044 | 0.049 |
| Cash and Short Term Investments | 1.17 | 1.05 | 10.38 | 23.77 | 13.76 | 20.43 | 1 | 5.96 | 9.38 | 8.85 | 13.86 | 3.55 | 0.534 | 0.952 | 0.239 | 0.567 | 1.51 | 0.033 | 0.01 | 0.005 | 0.012 |
| Cash & Equivalents | 1.17 | 1.05 | 10.38 | 23.77 | 13.76 | 20.43 | 1 | 5.96 | 9.38 | 8.85 | 13.86 | 3.55 | 0.534 | 0.952 | 0.239 | 0.567 | 1.51 | 0.033 | 0.01 | 0.005 | 0.012 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.244 | 0 | -0.293 | 0 | 0.012 | 0.011 | 0.01 |
| Inventory | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.088 | 0 | 0.293 | 0 | 0.013 | 0.028 | 0.026 |
| Other Current Assets | 2.6 | 1.99 | 5.23 | 2.37 | 2.2 | 1.56 | 0.925 | 1.47 | 1.28 | 0.738 | 0.255 | 0.115 | 0.238 | 0.201 | 0.073 | 0.683 | 0.376 | 0.012 | 0.001 | 0.001 | 0.001 |
| Total Assets | 3.88 | 3.22 | 15.97 | 26.57 | 16.48 | 22.66 | 2.33 | 8.86 | 12.2 | 10.76 | 15.48 | 5.08 | 2.34 | 3.23 | 3.11 | 3.68 | 4.39 | 0.049 | 0.131 | 0.142 | 0.15 |
| Total Non-Current Assets | 0.107 | 0.178 | 0.356 | 0.428 | 0.519 | 0.67 | 0.406 | 1.42 | 1.54 | 1.16 | 1.36 | 1.41 | 1.57 | 2.08 | 2.46 | 2.43 | 2.5 | 0.004 | 0.096 | 0.098 | 0.101 |
| Property, Plant and Equipment | 0.084 | 0.178 | 0.356 | 0.428 | 0.519 | 0.67 | 0.406 | 0.654 | 0.614 | 0.072 | 0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.092 | 0.094 | 0.097 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.769 | 0.929 | 1.09 | 1.25 | 1.41 | 1.57 | 2.08 | 2.46 | 2.43 | 2.5 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.769 | 0.929 | 1.09 | 1.25 | 1.41 | 1.57 | 2.08 | 2.46 | 2.43 | 2.5 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.004 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 13.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0.023 | 0 | 0 | 0 | 0 | -13.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 |
| Total Current Liabilities | 3.29 | 1.91 | 1.68 | 0.958 | 1.17 | 1.24 | 1.12 | 0.791 | 1.05 | 0.937 | 0.562 | 0.295 | 0.329 | 0.316 | 0.247 | 0.265 | 0.327 | 0.19 | 0.153 | 0.319 | 0.151 |
| Accounts Payable | 1.27 | 0.457 | 0.667 | 0.106 | 0.1 | 0.486 | 0.587 | 0.052 | 0.069 | 0.054 | 0.141 | 0.076 | 0.066 | 0.19 | 0.088 | 0.006 | 0.186 | 0.062 | 0.034 | 0.033 | 0.017 |
| Notes Payable/Short Term Debt | 0.083 | 0.103 | 0.108 | 0.164 | 0.188 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.061 | 0.055 | 0.245 | 0.105 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.063 | 0.041 | 0.028 |
| Other Current Liabilities | 1.94 | 1.35 | 0.909 | 0.688 | 0.881 | 0.673 | 0.53 | 0.739 | 0.969 | 0.883 | 0.42 | 0.219 | 0.264 | 0.127 | 0.158 | 0.258 | 0.141 | 0.067 | 0.001 | 0.001 | 0.001 |
| Total Liabilities | 3.73 | 2.78 | 1.8 | 1.11 | 1.41 | 1.57 | 1.12 | 0.791 | 3.96 | 0.937 | 0.562 | 0.295 | 0.329 | 0.316 | 0.247 | 0.265 | 0.327 | 0.19 | 0.232 | 0.319 | 0.242 |
| Total Non-Current Liabilities | 0.434 | 0.873 | 0.113 | 0.153 | 0.236 | 0.33 | 0.813 | 0.052 | 2.91 | 0.055 | 0.041 | 0.076 | 0.066 | 0.19 | 0.088 | 0.006 | 0.186 | 0.123 | 0.079 | 0.277 | 0.092 |
| Total Long Term Debt | 0 | 0.01 | 0.113 | 0.153 | 0.236 | 0.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.079 | 0 | 0.092 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0.083 | 0.113 | 0.221 | 0.235 | 0.33 | 0.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 0.351 | 0.75 | -0.221 | -0.235 | -0.33 | -0.415 | 0.813 | 0.052 | 2.91 | 0.055 | 0.041 | 0.076 | 0.066 | 0.19 | 0.088 | 0.006 | 0.186 | 0.123 | 0 | 0.277 | 0 |
| Total Equity | 0.154 | 0.441 | 14.17 | 25.46 | 15.07 | 21.09 | 1.22 | 8.07 | 8.24 | 9.82 | 14.92 | 4.78 | 2.01 | 2.91 | 2.86 | 3.42 | 4.06 | -0.14 | -0.1 | -0.177 | -0.092 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 0.154 | 0.441 | 14.17 | 25.46 | 15.07 | 21.09 | 1.22 | 8.07 | 8.24 | 9.82 | 14.92 | 4.78 | 2.01 | 2.91 | 2.86 | 3.42 | 4.06 | -0.14 | -0.1 | -0.177 | -0.092 |
| Retained Earnings | -117.5 | -107.6 | -91.53 | -77.66 | -67.22 | -56.34 | -47.74 | -39.16 | -32.13 | -25.38 | -19.92 | -15.4 | -12.13 | -9.55 | -7.19 | -5.1 | -3.13 | -0.573 | -0.521 | -0.373 | -0.288 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 0.006 | 0.001 | 0.001 | 0.007 | 0.005 | 0.004 | 0.001 | 0.011 | 0.096 | 0.09 | 0.09 | 0.084 | 0.062 | 0.058 | 0.049 | 0.043 | 0.042 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0.019 |
| Additional Paid in Capital | 117.6 | 108 | 105.7 | 103.1 | 82.29 | 77.42 | 48.96 | 47.21 | 40.28 | 35.11 | 34.74 | 20.1 | 14.08 | 12.41 | 10 | 8.48 | 7.15 | 0.433 | 0.42 | 0.177 | 0.177 |
| Total Liabilities & Total Equity | 3.88 | 3.22 | 15.97 | 26.57 | 16.48 | 22.66 | 2.33 | 8.86 | 12.2 | 10.76 | 15.48 | 5.08 | 2.34 | 3.23 | 3.11 | 3.68 | 4.39 | 0.049 | 0.131 | 0.142 | 0.15 |
| Total Liabilities & Shareholders' Equity | 3.88 | 3.22 | 15.97 | 26.57 | 16.48 | 22.66 | 2.33 | 8.86 | 12.2 | 10.76 | 15.48 | 5.08 | 2.34 | 3.23 | 3.11 | 3.68 | 4.39 | 0.049 | 0.131 | 0.142 | 0.15 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.004 |
| Total Debt | 0.083 | 0.113 | 0.221 | 0.235 | 0.33 | 0.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.061 | 0.134 | 0.245 | 0.196 |
| Net Debt | -1.09 | -0.939 | -10.16 | -23.54 | -13.43 | -20.01 | -1 | -5.96 | -9.38 | -8.85 | -13.86 | -3.55 | -0.534 | -0.952 | -0.239 | -0.567 | -1.51 | 0.028 | 0.125 | 0.24 | 0.185 |