| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-17 | 2024-03-19 | 2023-03-28 | 2022-03-14 | 2021-03-10 | 2020-03-23 | 2019-03-19 | 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 |
| Total Current Assets | 44.61 | 53.67 | 33.84 | 45.44 | 27.92 | 8.84 | 17.97 | 1.49 | 1.85 | 0.208 | 0.266 | 2.62 | 2.46 | 2.74 | 3.14 | 0.695 | 2.54 | 3.65 | 0.337 | 0.318 | 0.028 |
| Cash and Short Term Investments | 44.15 | 52.9 | 33.5 | 45.11 | 27.51 | 7.88 | 16.82 | 1.35 | 1.74 | 0.166 | 0.204 | 2.52 | 2.34 | 2.65 | 2.84 | 0.63 | 2.47 | 3.5 | 0.27 | 0.275 | 0.008 |
| Cash & Equivalents | 3.02 | 4.54 | 4.73 | 4.71 | 7.41 | 3.88 | 16.82 | 1.35 | 1.74 | 0.166 | 0.204 | 2.52 | 2.34 | 2.65 | 2.84 | 0.63 | 2.47 | 3.5 | 0.27 | 0.275 | 0.008 |
| Short Term Investments | 41.12 | 48.35 | 28.77 | 40.41 | 20.1 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0.236 | 0.369 | 0.082 | 0 | 0 | 0.823 | 0.646 | 0.08 | 0.052 | 0.01 | 0.008 | 0 | 0 | 0.05 | 0.221 | 0.048 | 0.031 | 0.096 | 0.057 | 0.03 | 0.02 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0.227 | 0.411 | 0.251 | 0.327 | 0.414 | 0.135 | 0.503 | 0.061 | 0.065 | 0.033 | 0.054 | 0.096 | 0.125 | 0.034 | 0.084 | 0.017 | 0.042 | 0.05 | 0.01 | 0.013 | 0 |
| Total Assets | 46.34 | 54.16 | 34.4 | 45.55 | 28.09 | 9.05 | 18.34 | 1.8 | 1.87 | 0.222 | 0.282 | 2.91 | 3.85 | 6.33 | 9.08 | 1.25 | 3 | 4.34 | 0.707 | 0.563 | 0.216 |
| Total Non-Current Assets | 1.74 | 0.485 | 0.56 | 0.112 | 0.174 | 0.217 | 0.367 | 0.308 | 0.019 | 0.014 | 0.016 | 0.289 | 1.38 | 3.59 | 5.94 | 0.551 | 0.457 | 0.69 | 0.37 | 0.244 | 0.189 |
| Property, Plant and Equipment | 0.427 | 0.485 | 0.56 | 0.112 | 0.174 | 0.217 | 0.096 | 0.037 | 0.019 | 0.014 | 0.016 | 0.02 | 0.007 | 0.007 | 0.009 | 0.088 | 0.1 | 0.154 | 0.013 | 0.016 | 0.02 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.269 | 1.38 | 3.58 | 5.93 | 0.463 | 0.357 | 0.536 | 0.357 | 0.228 | 0.169 |
| Goodwill | 0 | 0 | 0 | 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 | 0.269 | 1.38 | 3.58 | 5.93 | 0.463 | 0.357 | 0.536 | 0.357 | 0.228 | 0.169 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
| Other Long Term Assets | 1.31 | 0 | 0 | 0 | 0 | 0 | 0.271 | 0.271 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 5.39 | 2.79 | 2.17 | 1.52 | 2.03 | 1.32 | 1.3 | 1 | 0.627 | 1.06 | 1.81 | 1.52 | 1.58 | 0.365 | 0.554 | 0.198 | 0.218 | 0.272 | 0.053 | 0.056 | 1.28 |
| Accounts Payable | 0.94 | 0.926 | 0.734 | 0.509 | 1.1 | 0.182 | 0.483 | 0.513 | 0.25 | 0.674 | 0.96 | 0.372 | 1.13 | 0.139 | 0 | 0 | 0 | 0.272 | 0.053 | 0.056 | 0.665 |
| Notes Payable/Short Term Debt | 0.103 | 0.083 | 0.069 | 0.049 | 0.065 | 0.06 | 0.005 | 0 | 0 | 0.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.168 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 0 | -0.2 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 4.35 | 1.78 | 1.36 | 0.966 | 0.864 | 1.08 | 0.74 | 0.49 | 0.577 | 0.095 | 0.85 | 1.15 | 0.451 | 0.225 | 0.554 | 0.198 | 0.218 | 0 | 0 | 0 | 0.443 |
| Total Liabilities | 5.63 | 3.1 | 2.57 | 1.53 | 2.08 | 1.44 | 1.31 | 1 | 0.627 | 1.45 | 1.81 | 1.52 | 1.58 | 0.365 | 0.554 | 0.198 | 0.218 | 0.272 | 0.053 | 0.056 | 1.28 |
| Total Non-Current Liabilities | 0.237 | 0.317 | 0.4 | 0.003 | 0.053 | 0.118 | 0.018 | 0 | 0 | 0.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Long Term Debt | 0.237 | 0.317 | 0.4 | 0.003 | 0.053 | 0.118 | 0.036 | 0 | 0 | 0.389 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 0 | 0 |
| Capital Lease Obligations | 0.34 | 0.4 | 0.469 | 0.052 | 0.118 | 0.118 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -0.34 | -0.4 | -0.469 | -0.052 | -0.118 | -0.118 | -0.041 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Equity | 40.72 | 51.06 | 31.83 | 44.02 | 26.01 | 7.62 | 17.02 | 0.799 | 1.25 | -1.23 | -1.53 | 1.38 | 2.26 | 5.96 | 8.52 | 1.05 | 2.78 | 4.06 | 0.654 | 0.506 | -1.06 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 40.72 | 51.06 | 31.83 | 44.02 | 26.01 | 7.62 | 17.02 | 0.799 | 1.25 | -1.23 | -1.53 | 1.38 | 2.26 | 5.96 | 8.52 | 1.05 | 2.78 | 4.06 | 0.654 | 0.506 | -1.06 |
| Retained Earnings | -140 | -115.6 | -96.18 | -82.5 | -68.91 | -56.62 | -45.97 | -40.23 | -46.71 | -33.95 | -38.86 | -37.12 | -31.8 | -21.19 | -14.9 | -10.16 | -6.64 | -5.89 | -3.02 | -2.25 | -1.97 |
| Accumulated Other Earnings | 0.023 | 0.006 | -0.074 | -0.051 | -0.002 | 0.002 | -0.024 | 0.611 | 0.587 | -0.021 | -0.02 | -0.019 | -0.016 | -0.011 | -0.008 | -0.095 | -0.057 | 0.091 | -0.023 | -0.02 | 0.014 |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.99 | 28.05 | 0.032 | 0.034 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 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 | 180.7 | 166.6 | 128.1 | 126.6 | 94.92 | 64.23 | 62.99 | 40.42 | 6.21 | 15.22 | 3.9 | 2.6 | 34.02 | 2.48 | 23.51 | 11.19 | 9.42 | 9.89 | 3.7 | 2.78 | 0.896 |
| Total Liabilities & Total Equity | 46.34 | 54.16 | 34.4 | 45.55 | 28.09 | 9.05 | 18.34 | 1.8 | 1.87 | 0.222 | 0.282 | 2.91 | 3.85 | 6.33 | 9.08 | 1.25 | 3 | 4.34 | 0.707 | 0.563 | 0.216 |
| Total Liabilities & Shareholders' Equity | 46.34 | 54.16 | 34.4 | 45.55 | 28.09 | 9.05 | 18.34 | 1.8 | 1.87 | 0.222 | 0.282 | 2.91 | 3.85 | 6.33 | 9.08 | 1.25 | 3 | 4.34 | 0.707 | 0.563 | 0.216 |
| Total Investments | 41.12 | 48.35 | 28.77 | 40.41 | 20.1 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 0.34 | 0.4 | 0.469 | 0.052 | 0.118 | 0.178 | 0.023 | 0 | 0.2 | 0.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.168 |
| Net Debt | -2.69 | -4.14 | -4.26 | -4.66 | -7.29 | -3.71 | -16.8 | -1.35 | -1.54 | 0.484 | -0.204 | -2.52 | -2.34 | -2.65 | -2.84 | -0.63 | -2.47 | -3.5 | -0.27 | -0.275 | 0.161 |