| 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 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-17 | 2024-08-14 | 2023-03-16 | 2022-03-15 | 2021-03-12 | 2020-03-11 | 2019-03-18 | 2018-03-14 | 2017-03-15 | 2016-03-14 | 2015-03-13 | 2014-03-12 | 2013-03-11 | 2012-03-12 | 2011-03-07 | 2010-03-05 | 2009-03-09 | 2008-03-06 | 2007-03-16 | 2006-03-13 | 2005-03-15 | 2004-03-12 | 2003-03-26 | 2001-12-31 | 2000-12-31 |
| Total Current Assets | 90.27 | 111.5 | 74.56 | 69 | 67.14 | 66.83 | 69.94 | 57.88 | 44.55 | 74.56 | 81.52 | 72.75 | 50.95 | 54.17 | 49.62 | 45.67 | 45.07 | 42.58 | 39.25 | 39.21 | 30.01 | 25.06 | 23.24 | 12.22 | 1.03 |
| Cash and Short Term Investments | 12.32 | 3.85 | 6.95 | 11.43 | 12.67 | 7.36 | 5.73 | 0.52 | 2.22 | 35.77 | 34.49 | 22.43 | 19.59 | 23.15 | 16.34 | 17.63 | 23.59 | 23.16 | 19.48 | 21.9 | 13.79 | 9.47 | 6.35 | 2.02 | 1.03 |
| Cash & Equivalents | 12.32 | 3.85 | 6.95 | 11.43 | 12.67 | 7.36 | 5.73 | 0.52 | 2.22 | 24.95 | 23.79 | 11.73 | 8.91 | 6.66 | 2.94 | 4.39 | 11.74 | 11.81 | 8.76 | 11.67 | 13.79 | 9.47 | 6.35 | 2.02 | 1.03 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.82 | 10.7 | 10.7 | 10.68 | 16.49 | 13.4 | 13.24 | 11.85 | 11.35 | 10.72 | 10.23 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 58.65 | 63.72 | 55.78 | 40.92 | 43.23 | 50.85 | 55.53 | 53.12 | 37.27 | 33.17 | 41.21 | 45.46 | 24.32 | 25.3 | 28.59 | 23.24 | 17.96 | 16.07 | 16.27 | 13.58 | 12.74 | 13.03 | 13.94 | 8.88 | 0 |
| Inventory | 0.767 | 0.475 | 0.784 | 0.855 | 1.08 | 1.43 | 1.5 | 1.42 | 1.7 | 1.5 | 1.43 | 1.59 | 1.68 | 1.84 | 1.78 | 1.7 | 1.37 | 1.45 | 1.67 | 1.99 | 1.48 | 1.1 | 1.62 | 1.13 | 0 |
| Other Current Assets | 18.54 | 43.41 | 11.04 | 15.79 | 10.15 | 7.2 | 7.17 | 2.82 | 3.36 | 4.12 | 4.38 | 3.27 | 5.35 | 3.88 | 2.91 | 3.1 | 2.15 | 1.9 | 1.83 | 1.73 | 2.01 | 1.46 | 1.33 | 0.196 | 0 |
| Total Assets | 394.4 | 434.4 | 431 | 383.4 | 326.3 | 339.6 | 327.7 | 318.2 | 339.1 | 92.79 | 99.33 | 92.53 | 77.84 | 75.64 | 62.74 | 54.45 | 52.87 | 50.41 | 47.9 | 46.98 | 36.08 | 31.2 | 28.91 | 17.25 | 14.52 |
| Total Non-Current Assets | 304.2 | 334.7 | 356.4 | 314.4 | 259.1 | 272.8 | 257.8 | 260.3 | 294.6 | 18.23 | 17.81 | 19.78 | 26.89 | 21.48 | 13.12 | 8.78 | 7.79 | 7.83 | 8.65 | 7.78 | 6.07 | 6.14 | 5.67 | 5.03 | 0 |
| Property, Plant and Equipment | 5.39 | 14.17 | 17.45 | 18.69 | 19.75 | 19.39 | 10.88 | 11.69 | 13.44 | 14.35 | 17.04 | 19.23 | 19.03 | 17.42 | 8.68 | 5.02 | 4.81 | 5.51 | 6.26 | 6.17 | 5.46 | 5.35 | 4.83 | 4.03 | 0 |
| Goodwill and Intangible Assets | 249.3 | 312 | 327.5 | 284.6 | 225.1 | 233.3 | 226.7 | 237.2 | 275.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 172.6 | 171.9 | 198.3 | 177.7 | 150.2 | 150.2 | 140.4 | 140.4 | 168.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 76.71 | 140.1 | 129.3 | 106.8 | 74.9 | 83.11 | 86.23 | 96.71 | 107.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 3.31 | 7.23 | 11.48 | 18.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 19.85 | 11.4 | 11.26 | 16.43 | 0 | 0 | 0 | 2.31 | 2,319 | 2,366 | 2,464 | 2,544 | 0 | 0 | 1,332 | 1,394 | 1,406 | 1,201 | 1,397 | 973.2 | 1,006 | 0 | 0 |
| Other Long Term Assets | 49.49 | 8.54 | -11.72 | -7.53 | -8.47 | -14.66 | 20.26 | 11.48 | 5.59 | 1.57 | -2,318 | -2,366 | -2,456 | -2,540 | 4.43 | 3.76 | -1,329 | -1,391 | -1,404 | -1,199 | -1,396 | -972.4 | -1,006 | 0.999 | 0 |
| Total Current Liabilities | 52.98 | 48.23 | 44.45 | 46.43 | 37.44 | 41.93 | 38.5 | 40.85 | 30.95 | 17.42 | 18.16 | 21.45 | 18.46 | 16.67 | 14.49 | 11.25 | 11.85 | 11.46 | 8.69 | 9.9 | 7.53 | 5.45 | 8.43 | 6.55 | 5.81 |
| Accounts Payable | 15.04 | 10.13 | 7.04 | 8.08 | 7.72 | 8.8 | 5.67 | 7.62 | 6.84 | 4.59 | 3.99 | 3.21 | 2.98 | 2.47 | 2.62 | 2.21 | 1.83 | 1.72 | 1.2 | 2.05 | 0.969 | 1.13 | 2.09 | 1.03 | 0 |
| Notes Payable/Short Term Debt | 2.98 | 4.95 | 5.2 | 5.99 | 4.97 | 8.43 | 6.49 | 5.82 | 5.82 | 0 | 0 | 0.797 | 7.28 | 8.5 | 0 | 0 | 0 | 5.62 | 0 | 0 | 0 | 2.65 | 2.54 | 0.086 | 0 |
| Tax Payables | 2.89 | 0 | 0.701 | 4.6 | 1.79 | 1.34 | 2.12 | 0.81 | 0.567 | 426.8 | 1,120 | 0.797 | 1,809 | 0.731 | 102.2 | 867.8 | 319.2 | 542 | 107.4 | 268.3 | 171.6 | 120 | 1,259 | 0 | 0 |
| Deferred Revenue | 10.65 | 8.68 | 11.59 | 11.53 | 8.13 | 8.63 | 10.2 | 8.71 | 5.84 | 3.82 | 5.89 | 9.58 | 7.45 | 5.59 | 4.47 | 3.58 | 3.73 | 3.58 | 2.27 | 3.29 | 2.6 | 1.63 | 2.35 | 1.6 | 0 |
| Other Current Liabilities | 21.42 | 24.48 | 19.93 | 16.23 | 14.83 | 14.73 | 14.03 | 17.89 | 11.88 | -417.8 | -1,112 | 7.06 | -1,808 | -0.617 | -94.85 | -862.4 | -312.9 | -541.4 | -102.2 | -263.8 | -167.6 | -120 | -1,257 | 3.83 | 5.81 |
| Total Liabilities | 225.7 | 247.8 | 199.3 | 160.8 | 126.3 | 155.2 | 168 | 182.1 | 181.2 | 17.42 | 18.54 | 23.45 | 20.64 | 18.26 | 16.27 | 11.76 | 12.31 | 12.03 | 9.2 | 10.6 | 8.24 | 5.45 | 8.43 | 7.22 | 6.56 |
| Total Non-Current Liabilities | 172.8 | 199.6 | 154.8 | 114.4 | 88.83 | 113.3 | 129.5 | 141.3 | 150.2 | 0 | 0.383 | 2 | 2.18 | 1.59 | 1.79 | 0.512 | 0.456 | 0.571 | 0.508 | 0.698 | 0.719 | 0 | 0 | 0.664 | 0.749 |
| Total Long Term Debt | 2.29 | 198.3 | 142 | 100.5 | 78.45 | 105.7 | 124.6 | 136.6 | 147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.664 | 0 |
| Deferred Tax Liabilities Non-Current | 1.87 | 1.23 | 12.76 | 13.88 | 10.38 | 7.62 | 4.88 | 4.67 | 3.25 | 0 | 0.383 | 2 | 2.18 | 1.59 | 1.79 | 0.512 | 0.456 | 0.571 | 0.508 | 0.698 | 0.719 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 136.4 | 94.97 | 73.36 | 99.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 168.6 | 0 | -136.4 | -94.97 | -73.36 | -99.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.749 |
| Total Equity | 168.7 | 186.6 | 231.7 | 222.6 | 200 | 184.3 | 159.8 | 136.1 | 158 | 75.37 | 80.78 | 69.08 | 57.2 | 57.38 | 46.46 | 42.69 | 40.56 | 38.38 | 38.71 | 36.39 | 27.83 | 25.75 | 20.48 | 10.04 | 7.96 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 168.7 | 186.6 | 231.7 | 222.6 | 200 | 184.3 | 159.8 | 136.1 | 158 | 75.37 | 80.78 | 69.08 | 57.2 | 57.38 | 46.46 | 42.69 | 40.56 | 38.38 | 38.71 | 36.39 | 27.83 | 25.75 | 20.48 | 10.04 | 7.96 |
| Retained Earnings | -14.95 | 8.13 | 53.92 | 38.05 | 19.62 | 9.71 | -5.02 | -19.01 | 10.05 | 31.21 | 41.81 | 34.42 | 24.32 | 25.78 | 15.85 | 12.9 | 13.48 | 13.66 | 16.28 | 15.94 | 10.65 | 8.63 | 3.43 | 9.92 | 0 |
| Accumulated Other Earnings | 0.045 | 0 | 0 | 0 | 0 | 0 | -5.64 | -10.17 | 0 | -0.038 | -0.019 | 0.011 | 0.028 | 0.007 | 0.059 | 0.1 | 0.057 | 0.045 | -0.007 | -0.14 | -0.123 | -0.174 | -0.225 | -2.81 | 0 |
| Common Stock | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.014 | 0.014 | 0.014 | 0.013 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.009 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 183.6 | 178.5 | 177.8 | 184.5 | 180.4 | 174.6 | 164.8 | 155.1 | 147.9 | 44.15 | 38.98 | 34.66 | 32.85 | 31.58 | 30.55 | 29.68 | 27.01 | 24.66 | 22.43 | 20.58 | 17.29 | 17.29 | 17.26 | 2.92 | 7.96 |
| Total Liabilities & Total Equity | 394.4 | 434.4 | 431 | 383.4 | 326.3 | 339.6 | 327.7 | 318.2 | 339.1 | 92.79 | 99.33 | 92.53 | 77.84 | 75.64 | 62.74 | 54.45 | 52.87 | 50.41 | 47.9 | 46.98 | 36.08 | 31.2 | 28.91 | 17.25 | 14.52 |
| Total Liabilities & Shareholders' Equity | 394.4 | 434.4 | 431 | 383.4 | 326.3 | 339.6 | 327.7 | 318.2 | 339.1 | 92.79 | 99.33 | 92.53 | 77.84 | 75.64 | 62.74 | 54.45 | 52.87 | 50.41 | 47.9 | 46.98 | 36.08 | 31.2 | 28.91 | 17.25 | 14.52 |
| Total Investments | 0 | 0 | 3.31 | 7.23 | 11.48 | 18.27 | 0 | 0 | 0 | 10.82 | 10.7 | 10.7 | 10.68 | 16.49 | 13.4 | 13.24 | 11.85 | 11.35 | 10.72 | 10.23 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 5.27 | 203.3 | 145.2 | 104.9 | 81.91 | 114.1 | 131.1 | 142.4 | 152.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.75 | 0 |
| Net Debt | -7.05 | 194.6 | 138.2 | 93.43 | 69.24 | 106.8 | 125.3 | 141.9 | 150.6 | -24.95 | -23.79 | -11.73 | -8.91 | -6.66 | -2.94 | -4.39 | -11.74 | -11.81 | -8.76 | -11.67 | -13.79 | -9.47 | -6.35 | -1.27 | -1.03 |