| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-04-15 | 2024-06-28 | 2023-04-17 | 2022-04-15 | 2021-04-13 | 2020-06-10 | 2019-04-15 | 2018-04-16 | 2017-03-31 | 2016-04-29 | 2015-04-15 | 2014-06-16 | 2013-04-30 | 2012-04-16 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-04-11 | 2007-04-17 |
| Total Current Assets | 9.17 | 8.96 | 12.31 | 19.92 | 12.88 | 11.94 | 12.5 | 16.9 | 14.47 | 21.04 | 27.68 | 34.26 | 35.42 | 34.74 | 32.77 | 24.36 | 8.23 | 0.018 | 0 |
| Cash and Short Term Investments | 0.812 | 0.817 | 4.39 | 7.17 | 4.3 | 1.6 | 3.74 | 2.95 | 3.04 | 5.5 | 5.04 | 16.31 | 9 | 10.7 | 15.59 | 13.92 | 8.23 | 0.018 | 0 |
| Cash & Equivalents | 0.812 | 0.817 | 4.39 | 7.17 | 4.3 | 1.6 | 3.74 | 2.95 | 3.04 | 5.5 | 5.04 | 16.31 | 9 | 10.7 | 15.59 | 13.92 | 8.23 | 0.018 | 0 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 3.85 | 3.64 | 1.75 | 3.5 | 2.47 | 3.35 | 4.99 | 7.21 | 3.62 | 4.5 | 10.85 | 12.47 | 8.7 | 3.71 | 13.83 | 5.81 | 1.33 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 2.01 | 0 | 4.75 | 7.72 | 8.27 | 5.45 | 14.65 | 15.36 | 0.002 | 0.002 | 0 | 0 | 0 |
| Other Current Assets | 4.52 | 4.5 | 6.18 | 9.24 | 6.12 | 6.98 | 1.76 | 6.73 | 3.06 | 3.31 | 3.53 | 0.027 | 3.08 | 4.98 | 3.35 | 4.63 | -1.33 | 0 | 0 |
| Total Assets | 9.69 | 11.23 | 19.66 | 32.63 | 20.67 | 18.55 | 16.97 | 28.56 | 30.04 | 35.46 | 47.43 | 56.83 | 56.92 | 57.28 | 42 | 25.76 | 24.69 | 0.059 | 0.045 |
| Total Non-Current Assets | 0.513 | 2.27 | 7.34 | 12.71 | 7.78 | 6.62 | 4.47 | 11.66 | 15.57 | 14.42 | 19.75 | 22.58 | 21.5 | 22.54 | 9.22 | 1.4 | 16.46 | 0.042 | 0.045 |
| Property, Plant and Equipment | 0.116 | 0.237 | 2.01 | 2.39 | 0.108 | 0.09 | 0.142 | 0.299 | 0.471 | 0.681 | 0.943 | 1.06 | 1.64 | 1.9 | 2.01 | 1.35 | 7.42 | 0.017 | 0.045 |
| Goodwill and Intangible Assets | 0 | 0.841 | 3.26 | 7.52 | 2.56 | 5.78 | 0.045 | 9.09 | 12.23 | 10.03 | 16.01 | 17.46 | 18.25 | 19.15 | 0.051 | 0 | 9.04 | 0.025 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.28 | 4.97 | 4.4 | 6.77 | 11.45 | 11.08 | 11 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0.841 | 3.26 | 7.52 | 2.56 | 5.78 | 0.045 | 3.81 | 7.26 | 5.64 | 9.24 | 6.01 | 7.17 | 8.15 | 0.051 | 0 | 9.04 | 0.025 | 0 |
| Long Term Investments | 0.397 | 0.794 | 1.6 | 2.28 | 0.067 | 0.035 | 0 | 0.918 | 1.34 | 1.13 | 0.909 | 0.845 | 0.959 | 1.4 | 7.16 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0.401 | 0.406 | 0.441 | 0.606 | 0.713 | 0.556 | 1.36 | 1.52 | 1.55 | 1.04 | 0.759 | 0.652 | 0.092 | -7.16 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0 | 0 | 0.069 | 0.075 | 4.45 | -0 | 3.73 | 0 | 0 | 1.02 | 0.85 | 2.45 | 0 | 0 | 7.16 | 0.048 | 0 | 0 | 0 |
| Total Current Liabilities | 5.85 | 4.86 | 5.7 | 8.82 | 8.02 | 7.01 | 8.44 | 12.96 | 7.62 | 7.37 | 10.41 | 10.23 | 10.24 | 7.7 | 6.15 | 4.94 | 89.57 | 0.069 | 0.084 |
| Accounts Payable | 0.093 | 0.201 | 0.205 | 1.12 | 0.608 | 0.408 | 2.87 | 2.85 | 0.102 | 0.095 | 0.782 | 0.421 | 0.11 | 0.268 | 0.174 | 0.29 | 0.037 | 63.72 | 0.06 |
| Notes Payable/Short Term Debt | 0 | 0.123 | 0.448 | 0.354 | 0.221 | 0.576 | 0.874 | 0.765 | 0.721 | 0 | 0.817 | 0.818 | 0 | 0 | 0 | 0 | -2.62 | 0 | 0 |
| Tax Payables | 3.15 | 2.56 | 3.25 | 3.53 | 3.43 | 3.21 | 3 | 3.17 | 2.91 | 3.19 | 3.33 | 7.03 | 6.68 | 5.04 | 2.19 | 1.98 | 0 | 0 | 0 |
| Deferred Revenue | 0.489 | 0.843 | 0.739 | 1.25 | 1.44 | 2.01 | 1.06 | 3.56 | 1.42 | 1.31 | 0.832 | 0.995 | 1.06 | 0.724 | 2.12 | 0.914 | 0 | 0 | 0 |
| Other Current Liabilities | 2.11 | 1.13 | 1.06 | 2.57 | 2.33 | 0.809 | 0.639 | 2.62 | 2.47 | 2.78 | 4.65 | 0.964 | 2.39 | 1.67 | 1.67 | 1.76 | 92.16 | -63.65 | 0.024 |
| Total Liabilities | 5.97 | 4.98 | 7.36 | 10.87 | 8.19 | 7.14 | 9.17 | 13.1 | 7.75 | 7.75 | 11.52 | 11.81 | 12.07 | 9.73 | 6.29 | 14.63 | 89.57 | 0.069 | 0.084 |
| Total Non-Current Liabilities | 0.122 | 0.124 | 1.66 | 2.04 | 0.166 | 0.125 | 0.734 | 0.134 | 0.126 | 0.382 | 1.11 | 1.58 | 1.83 | 2.03 | 0.132 | 9.69 | 86.94 | 0.064 | 0.06 |
| Total Long Term Debt | 0.122 | 0.124 | 1.66 | 2.04 | 0.166 | 0.125 | 0.128 | 0.134 | 0.126 | 0 | 0 | 0.143 | 0.139 | 0 | 0 | 0.128 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.118 | 0.964 | 1.44 | 1.69 | 1.89 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.135 | -0.143 | -0.143 | -0.139 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0.024 | 1.98 | 2.26 | 0.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37.62 | 0 | 0 |
| Other Long Term Liabilities | 0 | -0.024 | -1.98 | -2.26 | -0.253 | 0 | 0.606 | 0 | 0 | 0.399 | 0.286 | 0.143 | 0.139 | 0.137 | 0.132 | 9.56 | 124.6 | 0.064 | 0.06 |
| Total Equity | 3.72 | 6.25 | 12.3 | 21.77 | 12.48 | 11.41 | 7.79 | 15.46 | 22.3 | 27.71 | 35.91 | 45.02 | 44.84 | 47.55 | 35.71 | 11.13 | -64.88 | -0.01 | -0.04 |
| Non-Controlling Interest | 0.06 | 0 | 0 | 0 | -0.066 | -0.057 | -0.049 | 0.177 | 0.054 | 0.375 | -0.277 | -0.123 | 0.621 | 5.85 | -0.07 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 3.66 | 6.25 | 12.3 | 21.77 | 12.54 | 11.47 | 7.84 | 15.29 | 22.24 | 27.33 | 36.19 | 45.15 | 44.22 | 41.71 | 35.78 | 11.13 | -64.88 | -0.01 | -0.04 |
| Retained Earnings | -63.45 | -59.69 | -53.52 | -43.73 | -40.98 | -35.77 | -34.51 | -20.49 | -10.36 | -3.87 | 5.22 | 18.96 | 19.5 | 16.69 | 14.63 | 0.05 | -333.5 | -0.207 | -0.081 |
| Accumulated Other Earnings | 4 | 3.87 | 3.8 | 3.68 | 3.73 | 4.11 | 4.06 | 4.21 | 3.31 | 4.66 | 6.23 | 6.29 | 4.69 | 2.13 | 0.93 | 0.117 | 0 | 0 | 0 |
| Common Stock | 0.002 | 0.007 | 0.007 | 0.035 | 0.026 | 0.02 | 0.016 | 0.014 | 0.012 | 0.03 | 0.029 | 0.022 | 0.022 | 0.022 | 0.017 | 0.016 | 5.78 | 0.006 | 0.005 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.004 | 0 | 0 | 0 |
| Additional Paid in Capital | 63.1 | 62.07 | 62.02 | 61.78 | 49.77 | 43.11 | 38.27 | 31.55 | 29.29 | 26.53 | 24.7 | 19.87 | 20.01 | 37.44 | 18.61 | 10.57 | -67.36 | 0.191 | 0.036 |
| Total Liabilities & Total Equity | 9.69 | 11.23 | 19.66 | 32.63 | 20.67 | 18.55 | 16.97 | 28.56 | 30.04 | 35.46 | 47.43 | 56.83 | 56.92 | 57.28 | 42 | 25.76 | 24.69 | 0.059 | 0.045 |
| Total Liabilities & Shareholders' Equity | 9.69 | 11.23 | 19.66 | 32.63 | 20.67 | 18.55 | 16.97 | 28.56 | 30.04 | 35.46 | 47.43 | 56.83 | 56.92 | 57.28 | 42 | 25.76 | 24.69 | 0.059 | 0.045 |
| Total Investments | 0.397 | 0.794 | 1.6 | 2.28 | 0.067 | 0.035 | 0 | 0.918 | 1.34 | 1.13 | 0.909 | 0.845 | 0.959 | 1.4 | 7.16 | 0 | 0 | 0 | 0 |
| Total Debt | 0.122 | 0.247 | 2.11 | 2.4 | 0.387 | 0.701 | 1 | 0.899 | 0.721 | 0.135 | 0.817 | 0.818 | 0 | 0 | 0 | 0.128 | 35 | 0 | 0 |
| Net Debt | -0.69 | -0.57 | -2.28 | -4.78 | -3.91 | -0.902 | -2.74 | -2.05 | -2.31 | -5.37 | -4.22 | -15.49 | -9 | -10.7 | -15.59 | -13.79 | 26.77 | -0.018 | -0 |