| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2023-12-07 | 2022-08-16 | 2021-03-30 | 2020-07-06 | 2019-03-22 | 2018-03-23 | 2017-03-17 | 2016-03-04 | 2015-03-31 | 2014-03-28 | 2013-03-05 | 2012-03-13 | 2011-03-11 | 2010-03-30 | 2009-04-03 | 2007-12-31 |
| Total Current Assets | 11.98 | 21.59 | 7.68 | 8.67 | 2.7 | 1.82 | 2.99 | 2.92 | 1.49 | 0.778 | 1.25 | 0.802 | 0.269 | 0.196 | 0.283 | 0.866 |
| Cash and Short Term Investments | 1.87 | 1.9 | 0.731 | 0.812 | 2.28 | 0.615 | 2.02 | 2.66 | 1.37 | 0.706 | 0.659 | 0.273 | 0.187 | 0.051 | 0.101 | 0.026 |
| Cash & Equivalents | 1.87 | 1.9 | 0.731 | 0.812 | 2.28 | 0.615 | 2.02 | 2.66 | 1.37 | 0.706 | 0.659 | 0.273 | 0.187 | 0.051 | 0.101 | 0.026 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 1.78 | 1.38 | 0.787 | 2.17 | 0.018 | 0.11 | 0.394 | 0.083 | 0.03 | 0.008 | 0.074 | 0.288 | 0.032 | 0.104 | 0.134 | 0.813 |
| Inventory | 3.97 | 10.54 | 4.54 | 4.67 | 0.308 | 0.992 | 0.46 | 0.119 | 0.039 | 0 | 0 | 0.012 | 0 | 0 | -47.32 | 0 |
| Other Current Assets | 4.37 | 7.77 | 1.62 | 1.01 | 0.09 | 0.103 | 0.121 | 0.056 | 0.05 | 0.063 | 0.519 | 0.229 | 0.05 | 0.041 | 47.37 | 0.027 |
| Total Assets | 24.92 | 88.53 | 130.9 | 120 | 3.56 | 3.07 | 4.5 | 4.61 | 1.72 | 1.22 | 1.9 | 2.4 | 1.48 | 1.67 | 1.56 | 1.37 |
| Total Non-Current Assets | 12.94 | 66.94 | 123.2 | 111.3 | 0.859 | 1.25 | 1.51 | 1.7 | 0.23 | 0.444 | 0.646 | 1.6 | 1.21 | 1.47 | 1.27 | 0.5 |
| Property, Plant and Equipment | 0.474 | 13.39 | 5.08 | 3.66 | 0.053 | 0.156 | 0.119 | 0.136 | 0.027 | 0.003 | 0.002 | 0.098 | 0.092 | 0.107 | 0.122 | 0.054 |
| Goodwill and Intangible Assets | 8.74 | 53.45 | 118.1 | 107.7 | 0.805 | 1.1 | 1.39 | 1.56 | 0.203 | 0.07 | 0 | 1.28 | 0.939 | 1.21 | 0.676 | 0.428 |
| Goodwill | 7.31 | 37.99 | 64.9 | 56.39 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1.43 | 15.46 | 53.19 | 51.28 | 0.706 | 0.998 | 1.29 | 1.46 | 0.104 | 0.07 | 0 | 0.288 | 0.939 | 1.21 | 0.676 | 0.428 |
| Long Term Investments | 1.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.371 | 0.58 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 12.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 2.37 | 0.098 | 0.03 | -12.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0.219 | 0.18 | 0.157 | 0.474 | 0.018 |
| Total Current Liabilities | 27.92 | 25.11 | 34.26 | 15.14 | 2.49 | 2.38 | 3.08 | 0.366 | 0.177 | 0.316 | 0.674 | 0.932 | 0.166 | 0.34 | 0.562 | 1.07 |
| Accounts Payable | 3.66 | 3.61 | 5.58 | 2.25 | 0.485 | 0.377 | 0.294 | 0.248 | 0.064 | 0.091 | 0.082 | 0.631 | 0 | 0 | 0.151 | 0.11 |
| Notes Payable/Short Term Debt | 12.96 | 14.47 | 20.07 | 9.35 | 2 | 2 | 0.908 | 0.11 | 0.11 | 0.135 | 0.09 | 0.269 | 0.034 | 0.055 | 0.351 | 0.312 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 3.23 | 3.34 | 0.721 | 0.15 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0.5 | 0.031 | 0.009 | 0.07 | 0.061 | 0.65 |
| Other Current Liabilities | 8.07 | 3.68 | 7.88 | 3.4 | 0 | 0 | 1.88 | 0 | -0.003 | 0.09 | 0.002 | 0 | 0.123 | 0.215 | 0 | 0 |
| Total Liabilities | 39.92 | 40.38 | 37.33 | 17.04 | 2.49 | 5.38 | 3.08 | 0.366 | 0.177 | 0.965 | 1.49 | 3.79 | 1.33 | 2.21 | 0.762 | 1.31 |
| Total Non-Current Liabilities | 12 | 15.27 | 3.07 | 1.9 | 0 | 3 | 0 | 0 | 0 | 0.649 | 0.817 | 2.86 | 1.16 | 1.87 | 0.2 | 0.234 |
| Total Long Term Debt | 11.71 | 14.49 | 2.92 | 1.74 | 0 | 3 | 0 | 0 | 0 | 0.649 | 0.817 | 2.86 | 1.16 | 1.87 | 0.2 | 0.234 |
| Deferred Tax Liabilities Non-Current | 0 | -0.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0.152 | 0.108 | 0.143 | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 11.14 | 3.13 | 2.22 | 0.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -11 | -2.35 | -2.22 | -0.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Equity | -15 | 48.15 | 93.55 | 102.9 | 1.07 | -2.3 | 1.42 | 4.25 | 1.54 | 0.257 | 0.408 | -1.39 | 0.151 | -0.544 | 0.793 | 0.06 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | -15 | 48.15 | 93.55 | 102.9 | 1.07 | -2.3 | 1.42 | 4.25 | 1.54 | 0.257 | 0.408 | -1.39 | 0.151 | -0.544 | 0.793 | 0.06 |
| Retained Earnings | -297.6 | -217.8 | -64.63 | -27.55 | -38.47 | -30 | -19.67 | -11.14 | -2.16 | -21.17 | -14.45 | -12.67 | -10.14 | -8.22 | -6.37 | -5.32 |
| Accumulated Other Earnings | 0.023 | 0.023 | 0 | -0.023 | -0.124 | 0 | 0 | 0 | 0 | -0.4 | -0.17 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 0 | 0.017 | 0.015 | 0.013 | 0.002 | 0.001 | 0.001 | 0.001 | 0.004 | 1.91 | 1.8 | 1.22 | 0.987 | 0.496 | 0.256 | 0.009 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 282.5 | 266 | 158.2 | 130.5 | 39.54 | 27.69 | 21.09 | 15.39 | 3.7 | 0.924 | 19.72 | 11.28 | 9.3 | 7.18 | 6.9 | 5.15 |
| Total Liabilities & Total Equity | 24.92 | 88.53 | 130.9 | 120 | 3.56 | 3.07 | 4.5 | 4.61 | 1.72 | 1.22 | 1.9 | 2.4 | 1.48 | 1.67 | 1.56 | 1.37 |
| Total Liabilities & Shareholders' Equity | 24.92 | 88.53 | 130.9 | 120 | 3.56 | 3.07 | 4.5 | 4.61 | 1.72 | 1.22 | 1.9 | 2.4 | 1.48 | 1.67 | 1.56 | 1.37 |
| Total Investments | 1.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.371 | 0.58 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 24.67 | 28.96 | 23 | 11.09 | 2 | 5 | 0.908 | 0.11 | 0.11 | 0.784 | 0.907 | 3.13 | 1.2 | 1.92 | 0.55 | 0.546 |
| Net Debt | 22.8 | 28 | 22.27 | 10.28 | -0.282 | 4.38 | -1.11 | -2.55 | -1.26 | 0.078 | 0.248 | 2.85 | 1.01 | 1.87 | 0.449 | 0.52 |