| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2022-04-15 | 2021-03-23 | 2020-03-16 | 2019-03-18 | 2018-03-23 | 2017-03-16 | 2016-03-23 | 2015-03-30 | 2014-03-31 | 2012-12-31 |
| Total Current Assets | 25.36 | 38.35 | 69.21 | 65.56 | 70.67 | 66.22 | 74.78 | 77.34 | 8.78 | 4.42 |
| Cash and Short Term Investments | 8.25 | 17.89 | 15.7 | 15.38 | 24.51 | 26.69 | 24.15 | 20.76 | 4.34 | 0.582 |
| Cash & Equivalents | 8.25 | 17.89 | 15.7 | 15.38 | 24.51 | 26.69 | 24.15 | 20.76 | 4.34 | 0.582 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 11.54 | 18.42 | 52.52 | 48.79 | 41.69 | 38.48 | 48.27 | 54.08 | 3.51 | 3.04 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.114 | 0.117 |
| Other Current Assets | 5.57 | 2.03 | 0.988 | 1.4 | 4.47 | 1.04 | 2.36 | 2.51 | 0.82 | 0.689 |
| Total Assets | 96.98 | 120 | 157.3 | 152.9 | 163.2 | 167.5 | 192.7 | 189.8 | 81.86 | 85.34 |
| Total Non-Current Assets | 71.62 | 81.64 | 88.13 | 87.29 | 92.54 | 101.3 | 117.9 | 112.5 | 73.08 | 80.92 |
| Property, Plant and Equipment | 7.65 | 13.05 | 16.3 | 12.72 | 13.39 | 14.62 | 18.34 | 24.34 | 38.02 | 46.76 |
| Goodwill and Intangible Assets | 63.38 | 67.78 | 70.42 | 73.05 | 78.91 | 86.53 | 97.76 | 85.79 | 35.03 | 34.16 |
| Goodwill | 50.39 | 50.39 | 50.36 | 50.29 | 53.44 | 56.9 | 65.27 | 55.55 | 34.85 | 33.88 |
| Intangible Assets | 12.99 | 17.39 | 20.06 | 22.76 | 25.48 | 29.62 | 32.49 | 30.25 | 0.182 | 0.284 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0.59 | 0.812 | 1.41 | 1.51 | 0.236 | 0.149 | 1.81 | 2.37 | 0.03 | 0 |
| Total Current Liabilities | 61.02 | 8.02 | 21.28 | 22.01 | 153.1 | 11.92 | 10.61 | 11.34 | 2.21 | 13.68 |
| Accounts Payable | 0.771 | 2.07 | 4.7 | 8.91 | 6.93 | 3.33 | 3.12 | 3.05 | 1.04 | 0.702 |
| Notes Payable/Short Term Debt | 54.71 | 0.689 | 0.642 | 0.737 | 136.3 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 0.055 | 0.328 | 1.09 | 0.737 | 0.646 | 1.01 | 0.35 | 0.546 | 0 | 0 |
| Deferred Revenue | 0 | 1.69 | 1.68 | 2.13 | 1.51 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 5.49 | 3.24 | 13.17 | 9.5 | 7.7 | 7.58 | 7.14 | 7.75 | 1.17 | 12.98 |
| Total Liabilities | 62.42 | 72.08 | 99.15 | 98.57 | 153.2 | 148.1 | 152 | 89.41 | 2.22 | 13.69 |
| Total Non-Current Liabilities | 1.4 | 64.06 | 77.87 | 76.56 | 0.143 | 136.2 | 141.4 | 78.07 | 0.009 | 0.007 |
| Total Long Term Debt | 1.08 | 62.03 | 74.93 | 76.13 | 0 | 135.7 | 140.9 | 77.6 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0.362 | 0.363 | 0.438 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 0.318 | 2.03 | 2.94 | 0.426 | 0.143 | 0.139 | 0.117 | 0.033 | 0.009 | 0.007 |
| Total Equity | 34.56 | 47.91 | 58.61 | 53.87 | 10.31 | 19.85 | 40.91 | 100.9 | 79.64 | 71.65 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 34.56 | 47.91 | 58.61 | 53.87 | 10.31 | 19.85 | 40.91 | 100.9 | 79.64 | 71.65 |
| Retained Earnings | -1.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Earnings | -2.64 | -2.65 | -2.58 | -2.41 | -2.68 | -2.54 | -2.79 | -0.525 | -3.51 | -0.097 |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 38.33 | 2.65 | 2.58 | 2.41 | 2.68 | 2.54 | 2.79 | 0.525 | 3.51 | 71.75 |
| Total Liabilities & Total Equity | 96.98 | 120 | 157.3 | 152.9 | 163.2 | 167.5 | 192.7 | 189.8 | 81.86 | 85.34 |
| Total Liabilities & Shareholders' Equity | 96.98 | 120 | 157.3 | 152.9 | 163.2 | 167.5 | 192.7 | 189.8 | 81.86 | 85.34 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 55.79 | 62.72 | 75.57 | 76.13 | 136.3 | 135.7 | 140.9 | 77.6 | 0 | 0 |
| Net Debt | 47.54 | 44.83 | 59.87 | 60.75 | 111.8 | 109 | 116.8 | 56.84 | -4.34 | -0.582 |