| Period Ending: | 2025 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-04-15 | 2025-04-09 | 2024-06-03 | 2023-04-17 | 2022-03-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 |
| Total Current Assets | 20.62 | 4.7 | 5.56 | 8.83 | 4.78 | 2.01 | 1.17 | 1.97 | 1.44 | 1.04 | 0.46 | 0.444 |
| Cash and Short Term Investments | 1.93 | 0.164 | 0.021 | 1.28 | 0.528 | 0.576 | 0.04 | 0.584 | 0.347 | 0.179 | 0 | 0 |
| Cash & Equivalents | 1.93 | 0.164 | 0.021 | 1.28 | 0.528 | 0.576 | 0.04 | 0.584 | 0.347 | 0.179 | 0 | 0 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0.427 | 0.434 | 0.413 | 1.42 | 1.07 | 0.246 | 0 | 0 | 0 | 0.012 | 0.138 | 0 |
| Inventory | 3.14 | 3.82 | 4.85 | 5.12 | 2.76 | 1.16 | 1.06 | 1.21 | 0.992 | 0.833 | 0.317 | 0.347 |
| Other Current Assets | 15.12 | 0.275 | 0.277 | 1.01 | 0.418 | 0.024 | 0.064 | 0.178 | 0.097 | 0.019 | 0.005 | 0.097 |
| Total Assets | 44.49 | 19.89 | 25.34 | 33.74 | 36.49 | 16.35 | 1.28 | 2.25 | 1.51 | 1.14 | 0.545 | 0.587 |
| Total Non-Current Assets | 23.87 | 15.19 | 19.78 | 24.91 | 31.71 | 14.34 | 0.116 | 0.282 | 0.073 | 0.099 | 0.085 | 0.144 |
| Property, Plant and Equipment | 0.016 | 0.024 | 0.745 | 0.207 | 0.097 | 0.062 | 0.073 | 0.109 | 0.029 | 0.017 | 0.035 | 0.079 |
| Goodwill and Intangible Assets | 10.28 | 15.09 | 18.96 | 21.88 | 31.11 | 13.97 | 0 | 0 | 0 | 0.01 | 0.025 | 0.041 |
| Goodwill | 5.79 | 8.97 | 8.97 | 8.97 | 18.26 | 6.48 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 4.49 | 6.12 | 9.98 | 12.91 | 12.84 | 7.49 | 0 | 0 | 0 | 0.01 | 0.025 | 0.041 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.002 | 0.002 | 0.002 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 13.57 | 0.075 | 0.075 | 2.82 | 0.505 | 0.307 | 0.044 | 0.164 | 0.042 | 0.071 | 0.023 | 0.024 |
| Total Current Liabilities | 26.07 | 20.82 | 23.22 | 40.89 | 35.05 | 20.28 | 7.63 | 5.97 | 1.39 | 2.49 | 1.25 | 0.779 |
| Accounts Payable | 6.27 | 6.42 | 7.54 | 8.02 | 6.56 | 5.67 | 1.6 | 0.988 | 0.865 | 1.28 | 0.345 | 0.39 |
| Notes Payable/Short Term Debt | 6.12 | 6.4 | 8.52 | 13.65 | 12.4 | 12.18 | 4.5 | 3.77 | -0.012 | 1.07 | 0.276 | 0.063 |
| Tax Payables | 0 | 0.188 | 0.146 | 0.263 | 0.269 | 0.196 | 0.157 | 0.035 | 0.012 | 0.022 | 0.092 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0.202 | 0.276 | 0.002 | 0.015 | 0.463 | 0.243 | 0.158 | 0.325 | 0 |
| Other Current Liabilities | 13.67 | 7.81 | 7.01 | 18.76 | 15.54 | 2.23 | 1.36 | 0.71 | 0.28 | -0.039 | 0.211 | 0.326 |
| Total Liabilities | 35.72 | 21.22 | 23.73 | 41.19 | 43.58 | 22.21 | 8.43 | 5.97 | 4.05 | 2.49 | 1.61 | 0.779 |
| Total Non-Current Liabilities | 9.65 | 0.399 | 0.518 | 0.297 | 8.53 | 1.93 | 0.807 | 0 | 2.66 | 0 | 0.361 | 0 |
| Total Long Term Debt | 0 | 0.15 | 0.15 | 0.15 | 6.21 | 1.92 | 0.799 | 0 | 2.66 | 0 | 0.361 | 0 |
| Deferred Tax Liabilities Non-Current | 0.249 | 0.249 | 0.368 | 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 |
| Capital Lease Obligations | 0 | 0 | 1.21 | 0.102 | 0 | 0 | 0 | 0 | 0 | 0.39 | 0 | 0 |
| Other Long Term Liabilities | 9.41 | 0 | -1.21 | 0.045 | 2.31 | 0.006 | 0.008 | 0 | -0 | -0.39 | -0 | 0 |
| Total Equity | 8.77 | -1.33 | 1.6 | -7.45 | -7.09 | -5.86 | -7.15 | -3.72 | -2.54 | -1.34 | -1.07 | -0.192 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 8.77 | -1.33 | 1.6 | -7.45 | -7.09 | -5.86 | -7.15 | -3.72 | -2.54 | -1.34 | -1.07 | -0.192 |
| Retained Earnings | -155.4 | -127.1 | -114 | -103.7 | -65.7 | -33.35 | -22.62 | -16.96 | -12.24 | -8.95 | -6.69 | -5.04 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.002 | -0.002 | -0.083 |
| Common Stock | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.004 | 0.004 | 0.003 | 0.002 | 0.002 | 0.002 |
| Additional Paid in Capital | 164.1 | 125.8 | 115.6 | 96.29 | 58.61 | 27.48 | 15.46 | 13.24 | 9.7 | 7.61 | 5.63 | 4.92 |
| Total Liabilities & Total Equity | 44.49 | 19.89 | 25.34 | 33.74 | 36.49 | 16.35 | 1.28 | 2.25 | 1.51 | 1.14 | 0.545 | 0.587 |
| Total Liabilities & Shareholders' Equity | 44.49 | 19.89 | 25.34 | 33.74 | 36.49 | 16.35 | 1.28 | 2.25 | 1.51 | 1.14 | 0.545 | 0.587 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.002 | 0.002 | 0.002 | 0 |
| Total Debt | 6.12 | 6.55 | 8.67 | 13.8 | 18.62 | 14.11 | 5.3 | 3.77 | 2.66 | 0.68 | 0.637 | 0.063 |
| Net Debt | 4.19 | 6.38 | 8.65 | 12.53 | 18.09 | 13.53 | 5.26 | 3.19 | 2.31 | 0.501 | 0.637 | 0.063 |