| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2024-04-01 | 2023-03-29 | 2022-04-01 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2015-03-18 | 2014-03-31 | 2013-03-28 | 2012-03-30 | 2011-04-05 | 2009-12-31 | 2008-12-31 |
| Total Current Assets | 30.83 | 32.27 | 19.33 | 21.14 | 17.62 | 11.14 | 7.84 | 7.39 | 5.94 | 18.43 | 16.91 | 18.71 | 20.34 | 19.28 | 15.04 | 15.46 |
| Cash and Short Term Investments | 4.3 | 7.64 | 2.59 | 2 | 2.62 | 2.45 | 0.601 | 1.24 | 0.821 | 1.62 | 0.641 | 1.1 | 0.366 | 0.315 | 0.141 | 0.945 |
| Cash & Equivalents | 4.3 | 7.64 | 2.59 | 2 | 2.62 | 2.45 | 0.601 | 1.24 | 0.821 | 1.62 | 0.641 | 1.1 | 0.366 | 0.315 | 0.141 | 0.945 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 23.77 | 17.09 | 12.3 | 16.44 | 8.71 | 8.19 | 5.15 | 5.61 | 4.75 | 11.5 | 10.69 | 12.49 | 13.92 | 12.58 | 8.88 | 8.07 |
| Inventory | 2.13 | 4.42 | 2.11 | 0.884 | 3.83 | 0.356 | 0.401 | 0.428 | 0.307 | 2.04 | 1.53 | 0.811 | 0.706 | 0.898 | 1.25 | 2.64 |
| Other Current Assets | 0.63 | 3.13 | 2.33 | 1.81 | 2.47 | 0.141 | 1.69 | 0.116 | 0.06 | 3.28 | 4.05 | 4.3 | 5.35 | 5.49 | 4.78 | 3.8 |
| Total Assets | 75.94 | 55.56 | 35.73 | 39.35 | 31.7 | 27.08 | 14.11 | 15.56 | 14.64 | 30.26 | 31.32 | 35.81 | 30.17 | 27.79 | 20.33 | 20.42 |
| Total Non-Current Assets | 45.11 | 23.29 | 16.4 | 18.22 | 14.07 | 15.94 | 6.26 | 8.17 | 8.71 | 11.83 | 14.41 | 17.1 | 9.83 | 8.51 | 5.29 | 4.96 |
| Property, Plant and Equipment | 6.37 | 4.5 | 1.16 | 1.33 | 0.755 | 0.14 | 0.112 | 0.148 | 0.169 | 0.145 | 0.136 | 0.179 | 0.099 | 0.1 | 0.053 | 0.078 |
| Goodwill and Intangible Assets | 29.9 | 15.03 | 11.69 | 12.79 | 9.38 | 10.12 | 5.3 | 5.3 | 5.3 | 10.25 | 12.3 | 14.59 | 7.75 | 8.24 | 4.86 | 4.86 |
| Goodwill | 22.08 | 10.5 | 8.13 | 8.13 | 6.99 | 6.99 | 5.3 | 5.3 | 5.3 | 8.2 | 8.39 | 8.57 | 5.54 | 5.51 | 4.86 | 4.86 |
| Intangible Assets | 7.82 | 4.53 | 3.56 | 4.66 | 2.39 | 3.13 | 0 | 0 | 0 | 2.04 | 3.91 | 6.02 | 2.21 | 2.73 | 0 | 0 |
| Long Term Investments | 0 | 0 | 1.49 | 2.1 | 1.26 | 0 | 0 | 0 | 0 | 1.29 | -0.049 | -0.048 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 1.16 | 0.848 | 2 | 1.97 | 2.66 | 2.92 | 0 | 0 | 0 | 0.021 | 0.049 | 0.048 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 7.69 | 2.91 | 0.05 | 0.022 | 0.019 | 2.76 | 0.849 | 2.71 | 3.23 | 0.124 | 1.97 | 2.33 | 1.98 | 0.173 | 0.377 | 0.025 |
| Total Current Liabilities | 38.74 | 31.66 | 18.35 | 21.78 | 20.03 | 16.36 | 12.11 | 12.36 | 17.44 | 26.37 | 26.79 | 27.8 | 24.1 | 28.66 | 22.13 | 25.95 |
| Accounts Payable | 16.86 | 19.75 | 10.27 | 12.85 | 10.59 | 6.7 | 5.12 | 5.3 | 7.02 | 10 | 9.77 | 11.08 | 9.04 | 10.36 | 7.36 | 7.86 |
| Notes Payable/Short Term Debt | 1.88 | 0.532 | 0.26 | 1.47 | 3.46 | 3.62 | 3.5 | 2.91 | 3.53 | 6.62 | 5.36 | 5.23 | 5.02 | 5.36 | 3.31 | 5.33 |
| Tax Payables | 1.66 | 1.02 | 0.366 | 0.519 | 0.269 | 0 | 0 | 0 | 0 | 0 | 0.094 | 0.293 | 0.23 | 0.177 | 0.385 | 0 |
| Deferred Revenue | 8.07 | 6.02 | 4.6 | 4.62 | 3.77 | 3.81 | 2.19 | 2.76 | 3.1 | 6.92 | 7.48 | 7.41 | 6.76 | 5.41 | 3.52 | 4.03 |
| Other Current Liabilities | 10.28 | 4.34 | 2.85 | 2.32 | 1.94 | 2.23 | 1.29 | 1.39 | 3.79 | 2.83 | 4.08 | 3.79 | 3.06 | 7.35 | 7.55 | 8.73 |
| Total Liabilities | 56.4 | 38.98 | 21.47 | 27.49 | 22.78 | 19.38 | 13.44 | 13.84 | 19.06 | 31.17 | 32.2 | 34.92 | 27.66 | 30.66 | 23.88 | 29.06 |
| Total Non-Current Liabilities | 17.66 | 7.31 | 3.12 | 5.71 | 2.76 | 3.02 | 1.34 | 1.48 | 1.62 | 4.8 | 5.41 | 7.12 | 3.56 | 2 | 1.75 | 3.1 |
| Total Long Term Debt | 8.03 | 2.85 | 0.229 | 1.7 | 0.778 | 1.49 | 0.177 | 0.414 | 0 | 1.58 | 1.96 | 2.92 | 0.97 | 1.94 | 1.75 | 2.87 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0.031 | 0.034 | 0.029 | 0.46 | 0.74 | 1.08 | 0.018 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 5.31 | 4.33 | 2.51 | 3.14 | 1.98 | 1.08 | 1.12 | 1.03 | 1.35 | 2.02 | 2.48 | 2.88 | 2.51 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 4.32 | 0.13 | 0.381 | 0.873 | 0 | 0.452 | 0.01 | 0.001 | 0.236 | 0.745 | 0.226 | 0.239 | 0.06 | 0.06 | 0 | 0.236 |
| Total Equity | 19.54 | 16.58 | 14.26 | 11.86 | 8.92 | 7.7 | 0.662 | 1.71 | -4.42 | -0.913 | -0.873 | 0.887 | 2.51 | -2.87 | -3.55 | -8.63 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 19.54 | 16.58 | 14.26 | 11.86 | 8.92 | 7.7 | 0.662 | 1.71 | -4.42 | -0.913 | -0.873 | 0.887 | 2.51 | -2.87 | -3.55 | -8.63 |
| Retained Earnings | -19.37 | -21.85 | -24.96 | -26.38 | -29.24 | -30.13 | -34.16 | -33.29 | -35.65 | -30.29 | -29.48 | -21.67 | -17.23 | -11.45 | -9.24 | -9.58 |
| Accumulated Other Earnings | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0.293 | 0.369 | -0.019 | -0.001 | 0.022 | 0 | 0 | 0 | 0 |
| Common Stock | 0.008 | 0.007 | 0.007 | 0.014 | 0.014 | 0.013 | 0.006 | 0.006 | 0.013 | 0.013 | 0.013 | 0.009 | 0.008 | 0.037 | 0.029 | 0.012 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.12 | 12.82 | 12.19 | 7.37 | 6.32 | 0 | 0 | 0 |
| Additional Paid in Capital | 38.9 | 38.43 | 39.22 | 38.23 | 38.14 | 37.82 | 34.82 | 34.71 | 16.73 | 16.56 | 16.4 | 15.16 | 13.41 | 8.54 | 5.66 | 0.937 |
| Total Liabilities & Total Equity | 75.94 | 55.56 | 35.73 | 39.35 | 31.7 | 27.08 | 14.11 | 15.55 | 14.64 | 30.26 | 31.32 | 35.81 | 30.17 | 27.79 | 20.33 | 20.42 |
| Total Liabilities & Shareholders' Equity | 75.94 | 55.56 | 35.73 | 39.35 | 31.7 | 27.08 | 14.11 | 15.56 | 14.64 | 30.26 | 31.32 | 35.81 | 30.17 | 27.79 | 20.33 | 20.42 |
| Total Investments | 0 | 0 | 1.49 | 2.1 | 1.26 | -0 | 0 | 0 | 0 | 1.29 | -0.049 | -0.048 | 0 | 0 | 0 | 0 |
| Total Debt | 9.91 | 3.38 | 0.489 | 3.17 | 4.24 | 5.11 | 3.68 | 3.32 | 3.53 | 8.2 | 7.32 | 8.15 | 5.99 | 7.3 | 5.06 | 8.2 |
| Net Debt | 5.61 | -4.26 | -2.1 | 1.16 | 1.62 | 2.66 | 3.08 | 2.09 | 2.71 | 6.59 | 6.68 | 7.05 | 5.63 | 6.99 | 4.92 | 7.25 |