| 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 09-30 |
2014 09-30 |
2013 09-30 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-11-19 | 2024-04-15 | 2023-03-31 | 2022-04-01 | 2021-03-25 | 2020-03-30 | 2019-04-15 | 2018-06-04 | 2017-07-03 | 2016-02-29 | 2016-02-29 | 2015-01-07 | 2013-04-02 | 2012-04-16 | 2011-04-15 | 2010-04-15 | 2009-03-30 | 2007-12-31 | 2006-12-31 |
| Total Current Assets | 1.11 | 1.76 | 0.689 | 6.78 | 0.296 | 0.165 | 4.03 | 7.93 | 0.601 | 0.112 | 0.049 | 0.027 | 0.522 | 0.331 | 0.332 | 0 | 0.004 | 0.015 | 0.026 |
| Cash and Short Term Investments | 0.015 | 0.205 | 0.466 | 6.61 | 0.23 | 0.017 | 0.233 | 0.093 | 0.256 | 0.018 | 0.009 | 0.005 | 0 | 0.007 | 0.006 | 0 | 0.004 | 0.015 | 0.025 |
| Cash & Equivalents | 0.015 | 0.205 | 0.466 | 6.61 | 0.227 | 0.016 | 0.154 | 0.093 | 0.256 | 0.018 | 0.009 | 0.005 | 0 | 0.007 | 0.006 | 0 | 0.004 | 0.015 | 0.025 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0.003 | 0.001 | 0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0.271 | 1.48 | 0.209 | 0.011 | 0.054 | 0 | 3.67 | 7.63 | 0.046 | 0.069 | 0.001 | 0 | 0.522 | 0.303 | -0.011 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.274 | 0 | 0.04 | 0.016 | 0 | 0 | 0.315 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0.825 | 0.076 | 0.014 | 0.162 | 0.012 | 0.148 | 0.127 | 0.21 | 0.025 | 0.025 | 0 | 0.007 | 0.001 | 0.021 | 0.022 | 0 | 0 | 0 | 0 |
| Total Assets | 1.11 | 4.72 | 1.5 | 12.26 | 7.5 | 9.17 | 5.97 | 12.49 | 0.719 | 0.099 | 0.053 | 0.027 | 1.41 | 1.21 | 1.05 | 0 | 0.004 | 0.015 | 0.026 |
| Total Non-Current Assets | 0 | 2.96 | 0.81 | 5.48 | 7.2 | 9.01 | 1.94 | 4.56 | 0.118 | 0.099 | 0.004 | 0 | 0.891 | 0.881 | 0.723 | 0 | 0 | 0 | 0 |
| Property, Plant and Equipment | 0 | 0.013 | 0.006 | 0.002 | 0.004 | 0.005 | 0.013 | 0.006 | 0 | 0.003 | 0.004 | 0 | 0.002 | 0.002 | 0.012 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets | 0 | 0.019 | 0.028 | 5.44 | 7.2 | 9 | 1.92 | 4.3 | 0.118 | 0.201 | 0 | 0 | 0.879 | 0.879 | 0.711 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.33 | 0 | 0 | 0 | 0 | 0.879 | 0.879 | 0.696 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0.019 | 0.028 | 5.44 | 7.2 | 9 | 1.92 | 2.97 | 0.118 | 0.201 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 2.93 | 0.776 | 0.038 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | -0.038 | 0 | 0 | 0 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0 | 0 | 0 | 0.038 | 0 | 0 | 0 | 0.04 | 0 | -0.106 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 4.28 | 4.69 | 2.13 | 2.72 | 6.48 | 3.92 | 11.58 | 15.01 | 10.32 | 2.47 | 1.54 | 1.84 | 1.35 | 0.63 | 1.21 | 0.152 | 0.092 | 0.03 | 0.016 |
| Accounts Payable | 0 | 1.5 | 1.23 | 0.81 | 2.35 | 1.52 | 3.18 | 5.57 | 0.851 | 0 | 0 | 0 | 0.516 | 0.332 | 1.07 | 0.112 | 0.066 | 0.017 | 0.01 |
| Notes Payable/Short Term Debt | 0.962 | 0.026 | 0.109 | 0.097 | 0.812 | 0.359 | 0.11 | 0.557 | 1.43 | 0.226 | 0.266 | 0.379 | 0.687 | 0.041 | 0 | 0.002 | 0 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.003 | 0 | 0 |
| Deferred Revenue | 0 | 0.151 | 0.113 | 0.683 | 0.652 | 0.537 | 0.583 | 0.686 | 0.716 | -0.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 3.32 | 3.02 | 0.681 | 1.13 | 2.66 | 1.5 | 7.7 | 8.2 | 7.33 | 2.63 | 1.28 | 1.46 | 0.148 | 0.257 | 0.135 | 0.035 | 0.023 | 0.013 | 0.006 |
| Total Liabilities | 4.28 | 4.79 | 2.22 | 2.81 | 6.57 | 3.92 | 12.42 | 17.67 | 10.32 | 2.47 | 1.54 | 1.84 | 1.72 | 1.3 | 1.21 | 0.152 | 0.092 | 0.03 | 0.016 |
| Total Non-Current Liabilities | 0 | 0.101 | 0.089 | 0.089 | 0.089 | 2.42 | 0.839 | 2.66 | 3 | 0.226 | 0.266 | 0.379 | 0.366 | 0.668 | 1.2 | 0.113 | 0.066 | 0.017 | 0.01 |
| Total Long Term Debt | 0 | 0.101 | 0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.172 | 0.668 | 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 | 0 |
| Deferred Revenue Non-Current | 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 | 0.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 0 | 0 | 0 | 0.089 | 0.089 | 2.42 | 0.839 | 2.29 | 3 | 0.226 | 0.266 | 0.379 | 0.194 | 0 | 1.2 | 0.113 | 0.066 | 0.017 | 0.01 |
| Total Equity | -3.17 | -0.07 | -0.724 | 9.45 | 0.931 | 5.25 | -6.45 | -5.17 | -9.61 | -2.39 | -1.49 | -1.81 | -0.305 | -0.085 | -0.151 | -0.152 | -0.088 | -0.015 | 0.01 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | -0.618 | -0.652 | -0.63 | -3.16 | -0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | -3.17 | -0.07 | -0.724 | 9.45 | 0.931 | 5.87 | -5.8 | -4.54 | -6.45 | -2.37 | -1.49 | -1.81 | -0.305 | -0.085 | -0.151 | -0.152 | -0.088 | -0.015 | 0.01 |
| Retained Earnings | -58.26 | -54.95 | -52.75 | -38.22 | -27.49 | -19.39 | -18.07 | -14.21 | -13.5 | -4.13 | -2.12 | -1.55 | -0.567 | -0.207 | -0.273 | -0.274 | -0.21 | -0.137 | -0.068 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | -0.004 | 0 | -0.3 | 0 | -0.001 | 0 | 0 | 0 | -0.268 | -0.013 | 0 | 0 | 0 | 0 |
| Common Stock | 0.003 | 0.003 | 0.002 | 0.015 | 0.011 | 0.005 | 0.002 | 0.342 | 0.249 | 0.018 | 3.48 | 0.074 | 0.053 | 0.048 | 0.009 | 0.009 | 0.026 | 0.026 | 0.025 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.06 | 0.008 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 55.08 | 54.87 | 52.02 | 47.65 | 28.41 | 25.25 | 12.26 | 9.96 | 6.79 | 1.68 | -2.95 | -0.344 | 0.262 | 0.39 | 0.134 | 0.113 | 0.113 | 0.096 | 0.053 |
| Total Liabilities & Total Equity | 1.11 | 4.72 | 1.5 | 12.26 | 7.5 | 9.17 | 5.97 | 12.49 | 0.719 | 0.099 | 0.053 | 0.027 | 1.41 | 1.21 | 1.05 | 0 | 0.004 | 0.015 | 0.026 |
| Total Liabilities & Shareholders' Equity | 1.11 | 4.72 | 1.5 | 12.26 | 7.5 | 9.17 | 5.97 | 12.49 | 0.719 | 0.099 | 0.053 | 0.027 | 1.41 | 1.21 | 1.05 | 0 | 0.004 | 0.015 | 0.026 |
| Total Investments | 0 | 2.93 | 0.776 | 0.038 | 0.003 | 0.001 | 0.079 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 0.962 | 0.127 | 0.198 | 0.097 | 0.812 | 0.359 | 0.11 | 0.195 | 1.43 | 0.226 | 0.266 | 0.379 | 0.859 | 0.709 | 0.126 | 0.002 | 0.07 | 0.02 | 0.01 |
| Net Debt | 0.947 | -0.078 | -0.268 | -6.51 | 0.585 | 0.343 | -0.044 | 0.102 | 1.18 | 0.208 | 0.257 | 0.374 | 0.859 | 0.702 | 0.12 | 0.002 | 0.066 | 0.005 | -0.015 |