| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 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 |
| Total Current Assets | 6.16 | 9.3 | 13.79 | 6.01 | 7.38 | 9.29 | 4.34 | 2.98 | 1.69 | 3.79 | 4.16 |
| Cash and Short Term Investments | 1.32 | 2.84 | 4.15 | 1.52 | 4.28 | 6.98 | 2.8 | 2.49 | 1.46 | 3.71 | 4.15 |
| Cash & Equivalents | 1.32 | 2.45 | 3.67 | 1.52 | 4.28 | 6.98 | 2.8 | 2.49 | 1.46 | 3.71 | 4.15 |
| Short Term Investments | 0 | 0.391 | 0.486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 3.06 | 4.52 | 7.64 | 0.961 | 1.93 | 0.437 | 0.941 | 0.411 | 0.23 | 0.035 | 0 |
| Inventory | 0.163 | 0 | 1.44 | 1.42 | 1.13 | 0.959 | 0.433 | -0.223 | -0.23 | -0.075 | 0 |
| Other Current Assets | 1.61 | 1.94 | 0.556 | 2.11 | 0.048 | 0.918 | 0.17 | 0.305 | 0.23 | 0.114 | 0.016 |
| Total Assets | 239.5 | 218.1 | 199.3 | 156.3 | 136.7 | 104.3 | 85.79 | 55.41 | 33.25 | 18.1 | 4.35 |
| Total Non-Current Assets | 233.4 | 216.2 | 185.5 | 150.2 | 129.3 | 94.98 | 81.52 | 52.43 | 31.56 | 14.32 | 0.183 |
| Property, Plant and Equipment | 233.3 | 208.8 | 185.5 | 150.2 | 129.3 | 94.95 | 81.52 | 52.23 | 31.49 | 14.28 | 0.183 |
| Goodwill and Intangible Assets | 0.096 | 0.073 | 0.015 | 0.016 | 0.024 | 0.032 | 0.005 | 0.007 | 0.009 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0.096 | 0.073 | 0.015 | 0.016 | 0.024 | 0.032 | 0.005 | 0.007 | 0.009 | 0 | 0 |
| Long Term Investments | 0 | 0 | -0.486 | 0 | 0 | -108.9 | -87.59 | -55.41 | -33.25 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0.486 | -0 | -0 | 104.3 | 85.79 | 55.41 | 33.25 | 0 | 0 |
| Other Long Term Assets | 0 | 7.31 | 0 | 0 | 0 | 4.62 | 1.8 | 0.188 | 0.054 | 0.04 | 0 |
| Total Current Liabilities | 16.02 | 9.03 | 1.39 | 2.2 | 0.608 | 2.62 | 0.827 | 2.95 | 2.7 | 0.064 | 0.1 |
| Accounts Payable | 1.51 | 1.48 | 0.638 | 0.956 | 0.29 | 0.505 | 0.297 | 0.188 | 0.075 | 0.018 | 0.1 |
| Notes Payable/Short Term Debt | 13.72 | 14.62 | 0.012 | 8.06 | 5.61 | 0 | 0 | 2.57 | 1.13 | 0 | 0 |
| Tax Payables | 0 | 0.921 | 0.734 | 1.06 | 0.095 | 0.577 | 0.307 | 0.151 | 0.08 | 0.046 | 0 |
| Deferred Revenue | 0 | 0 | -0.012 | -8.06 | -5.61 | -4.18 | -63.53 | 0.154 | 0.08 | 0 | 0 |
| Other Current Liabilities | 0.785 | -7.99 | 0.015 | 0.179 | 0.222 | 5.72 | 63.75 | -0.114 | 1.33 | 0 | -0 |
| Total Liabilities | 194.8 | 175.2 | 158 | 128.1 | 111.5 | 79.59 | 69.41 | 44.03 | 22.61 | 13.39 | 0.218 |
| Total Non-Current Liabilities | 178.8 | 166.2 | 156.6 | 125.9 | 111.5 | 76.97 | 68.58 | 41.08 | 19.92 | 13.33 | 0.117 |
| Total Long Term Debt | 176.2 | 164.3 | 154.5 | 124.6 | 110.3 | 76.52 | 67.79 | 40.5 | 19.7 | 12.24 | 0 |
| Deferred Tax Liabilities Non-Current | 1.47 | 1.33 | 1.75 | 1.08 | 0 | 0.245 | 0.586 | 0.402 | 0.122 | 0.056 | 0.116 |
| Deferred Revenue Non-Current | 0 | 0.012 | 158 | 128.1 | 0 | -76.25 | -68.08 | 0.178 | 0.098 | 0.025 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 1.13 | 0.59 | -157.7 | -127.9 | 1.26 | 76.47 | 68.29 | -0 | -0 | 1.01 | 0.002 |
| Total Equity | 44.74 | 42.91 | 41.33 | 28.12 | 25.2 | 24.68 | 16.38 | 11.38 | 30 | 4.71 | 4.13 |
| Non-Controlling Interest | 0.431 | 0.424 | 0.408 | 0.399 | 0.398 | 0.394 | 0.382 | 0.097 | 19.37 | 0 | 0 |
| Total Stockholders' Equity | 44.31 | 42.48 | 40.92 | 27.72 | 24.81 | 24.29 | 15.99 | 11.29 | 10.64 | 4.71 | 4.13 |
| Retained Earnings | 12.32 | 10.49 | 8.93 | 5.99 | 3.07 | 2.56 | 2.06 | 1.59 | 0.94 | 0.273 | 0 |
| Accumulated Other Earnings | 0 | 27.19 | 27.19 | 17.31 | 0 | -6.59 | -4.08 | -2.14 | -0.922 | 3.22 | 0 |
| Common Stock | 4.8 | 4.8 | 4.8 | 4.42 | 4.42 | 4.42 | 3.9 | 3.55 | 3.55 | 2.23 | 4.13 |
| Preferred Stock | 0 | 0 | 8.93 | 5.99 | 0 | 2.56 | 2.06 | 1.59 | 0.94 | 0 | 0 |
| Additional Paid in Capital | 27.19 | 27.19 | 27.19 | 17.31 | 17.31 | 17.31 | 10.03 | 6.15 | 6.15 | 3.22 | 0 |
| Total Liabilities & Total Equity | 239.5 | 218.1 | 199.3 | 156.3 | 136.7 | 104.3 | 85.79 | 55.41 | 33.25 | 18.1 | 4.35 |
| Total Liabilities & Shareholders' Equity | 239.5 | 218.1 | 199.3 | 156.3 | 136.7 | 104.3 | 85.79 | 55.41 | 33.25 | 18.1 | 4.35 |
| Total Investments | 0 | 0.391 | 0 | 0 | 0 | -108.9 | -87.59 | -55.41 | -33.25 | 0.001 | 0 |
| Total Debt | 189.9 | 164.3 | 154.5 | 124.6 | 110.3 | 76.52 | 67.79 | 43.07 | 20.83 | 12.24 | 0 |
| Net Debt | 188.6 | 161.8 | 150.9 | 123.1 | 106 | 69.54 | 64.99 | 40.58 | 19.37 | 8.53 | -4.15 |