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 |
2006 01-31 |
2005 01-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-02-27 | 2024-02-29 | 2023-03-02 | 2022-02-24 | 2021-02-25 | 2020-02-27 | 2019-03-06 | 2018-02-26 | 2017-03-15 | 2016-03-10 | 2015-03-12 | 2014-03-17 | 2013-04-01 | 2012-03-30 | 2010-12-31 | 2009-12-31 | 2006-05-16 | 2005-10-28 |
Total Current Assets | 95.05 | 77.41 | 111.3 | 146.1 | 133.4 | 11.35 | 12.77 | 9.47 | 38.95 | 68.38 | 27.29 | 26.07 | 10.82 | 0.842 | 0.285 | 0.65 | -5.56 | -1.07 |
Cash and Short Term Investments | 91.75 | 74.82 | 105.3 | 140.8 | 131 | 10.2 | 11.45 | 8.23 | 37.89 | 67.49 | 27.29 | 25.84 | 10.82 | 0.7 | 0.059 | 0.55 | -5.56 | -1.07 |
Cash & Equivalents | 51.47 | 21.66 | 16.35 | 11.94 | 131 | 10.2 | 11.45 | 8.23 | 37.89 | 67.49 | 27.29 | 25.84 | 10.82 | 0.7 | 0.059 | 0.55 | -5.56 | -1.07 |
Short Term Investments | 40.28 | 53.17 | 88.92 | 128.9 | 0 | 0 | 0 | 0 | 23.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Receivables | 0.773 | 0.288 | 0.771 | 0.535 | 0.32 | 0.203 | 0.168 | 0.077 | 0.1 | 0.099 | 0.057 | 0.079 | 0.168 | 0.099 | 0.075 | 0.03 | 0 | 0 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.426 | 0 | -0.228 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 2.54 | 2.3 | 5.25 | 4.77 | 2.06 | 0.956 | 1.14 | 1.17 | 0.957 | 0.789 | 0.369 | 0.153 | 0.06 | 0.043 | 0.151 | 0.07 | 0 | 0 |
Total Assets | 97.19 | 81.64 | 116.2 | 149.5 | 134.7 | 13.09 | 14.17 | 12.29 | 43.95 | 71.45 | 28.9 | 27.16 | 11.66 | 1.04 | 0.512 | 0.76 | -5.56 | -1.07 |
Total Non-Current Assets | 2.14 | 4.22 | 4.91 | 3.42 | 1.37 | 1.73 | 1.41 | 2.82 | 5 | 3.06 | 1.6 | 1.09 | 0.845 | 0.197 | 0.227 | 0.11 | 0 | 0 |
Property, Plant and Equipment | 2.07 | 2.95 | 3.52 | 3.18 | 0.967 | 1.57 | 1.3 | 2.43 | 3.83 | 2.69 | 0.84 | 0.751 | 0.255 | 0.023 | 0.031 | 0.01 | 0 | 0 |
Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 0 | 0 | 0 | 0.139 | 2.17 | 0.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Long Term Assets | 0.069 | 1.28 | 1.39 | 0.1 | -1.77 | -0.814 | 0.103 | 0.39 | 1.17 | 0.374 | 0.763 | 0.336 | 0.59 | 0.175 | 0.196 | 0.1 | 0 | 0 |
Total Current Liabilities | 13.43 | 10.44 | 7.81 | 6.56 | 6.12 | 4.78 | 2.96 | 3.95 | 7.8 | 8.2 | 4.49 | 2.01 | 0.73 | 1.43 | 3.42 | 3.21 | 0 | 0 |
Accounts Payable | 4.82 | 1.97 | 1.96 | 1.44 | 1.37 | 0.656 | 0.665 | 0.825 | 1.13 | 1.04 | 0.748 | 0.287 | 0.176 | 0.928 | 0.638 | 0.83 | 0 | 0 |
Notes Payable/Short Term Debt | 0.71 | 0.691 | 1.35 | 1.1 | 0.86 | 0.865 | 0 | 1.33 | 2.36 | 5.23 | 1.9 | 0.198 | 0 | 0 | 2.34 | 2.11 | 0 | 0 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 0 | 4.53 | 3.85 | 0 | 0 | -0 | -0.001 | 0.001 | -1.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 7.9 | 7.78 | 4.5 | -0.509 | 0.042 | 3.26 | 2.3 | 1.79 | 4.31 | 1.93 | 3.68 | 1.52 | 0.554 | 0.502 | 0.449 | 0.27 | 0 | 0 |
Total Liabilities | 14.24 | 11.9 | 9.85 | 9.13 | 6.57 | 5.78 | 4.09 | 5.78 | 24.18 | 22.75 | 20.55 | 6.76 | 9.5 | 5.27 | 5.51 | 4.55 | 0 | 0 |
Total Non-Current Liabilities | 0.813 | 1.46 | 2.04 | 2.57 | 0.451 | 0.994 | 1.12 | 1.83 | 16.39 | 14.54 | 16.06 | 4.75 | 8.77 | 3.84 | 2.09 | 1.34 | 0 | 0 |
Total Long Term Debt | 1.63 | 1.46 | 2.04 | 2.57 | 0.009 | 0.861 | 0 | 0 | 14.18 | 11.25 | 13.05 | 0.323 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current | 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 | 1.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Lease Obligations | 0.813 | 2.15 | 2.71 | 3.12 | 0.869 | 1.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Long Term Liabilities | -1.63 | -2.15 | -2.71 | -3.12 | -0.427 | -1.59 | 1.12 | 0.649 | 2.21 | 3.3 | 3.01 | 4.43 | 8.77 | 3.84 | 2.09 | 1.34 | 0 | 0 |
Total Equity | 82.95 | 69.74 | 106.3 | 140.4 | 128.2 | 7.31 | 10.08 | 6.51 | 19.77 | 48.7 | 8.35 | 20.39 | 2.17 | -4.23 | -5 | -3.79 | 9.92 | 5.18 |
Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Stockholders' Equity | 82.95 | 69.74 | 106.3 | 140.4 | 128.2 | 7.31 | 10.08 | 6.51 | 19.77 | 48.7 | 8.35 | 20.39 | 2.17 | -4.23 | -5 | -3.79 | 9.92 | 5.18 |
Retained Earnings | -384.2 | -339.5 | -298.1 | -259.8 | -231.5 | -208.9 | -192.2 | -173 | -148.1 | -108.9 | -81.39 | -67.04 | -55.2 | -43.6 | -41.32 | -35.83 | 0 | 0 |
Accumulated Other Earnings | 0.034 | -0.067 | -0.395 | -0.142 | -2.17 | -0.972 | -2.11 | -2.07 | -0.011 | -0.855 | -0.534 | -0.349 | -0.26 | -0.222 | -0.212 | -0.2 | 0 | 0 |
Common Stock | 0.007 | 0.004 | 0.004 | 0.004 | 0.004 | 0.008 | 0.008 | 0.005 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.006 | 0.005 | 0 | 7.15 | 5.18 |
Preferred Stock | 0 | 0 | 0 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.77 | 0 |
Additional Paid in Capital | 467.1 | 409.3 | 404.8 | 400.4 | 359.6 | 216.2 | 202.3 | 179.5 | 167.9 | 157.6 | 89.74 | 87.43 | 57.37 | 39.58 | 36.53 | 32.24 | -9.92 | -5.18 |
Total Liabilities & Total Equity | 97.19 | 81.64 | 116.2 | 149.5 | 134.7 | 13.09 | 14.17 | 12.29 | 43.95 | 71.45 | 28.9 | 27.16 | 11.66 | 1.04 | 0.512 | 0.76 | -5.56 | -1.07 |
Total Liabilities & Shareholders' Equity | 97.19 | 81.64 | 116.2 | 149.5 | 134.7 | 13.09 | 14.17 | 12.29 | 43.95 | 71.45 | 28.9 | 27.16 | 11.66 | 1.04 | 0.512 | 0.76 | -5.56 | -1.07 |
Total Investments | 40.28 | 53.17 | 88.92 | 128.9 | 2.17 | 0.972 | 0 | 0 | 23.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Debt | 1.52 | 2.15 | 2.71 | 3.12 | 0.869 | 1.73 | 0 | 1.33 | 16.54 | 16.47 | 14.95 | 0.521 | 0 | 0 | 2.34 | 2.11 | 0 | 0 |
Net Debt | -49.95 | -19.51 | -13.63 | -8.82 | -130.1 | -8.47 | -11.45 | -6.89 | -21.36 | -51.02 | -12.34 | -25.32 | -10.82 | -0.7 | 2.28 | 1.56 | 5.56 | 1.07 |