| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-31 | 2024-03-28 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-04-14 | 2019-04-01 | 2018-04-17 | 2017-04-18 | 2016-03-30 | 2015-03-31 | 2014-04-15 | 2013-04-16 | 2012-04-16 | 2011-04-15 | 2010-04-22 | 2009-03-31 | 2007-12-31 |
| Total Current Assets | 15.42 | 14.52 | 15.39 | 15.06 | 1.69 | 1.1 | 0.928 | 0.632 | 1.29 | 0.417 | 0.344 | 0.527 | 0.477 | 0.719 | 0.519 | 0.181 | 0.342 | 0.073 |
| Cash and Short Term Investments | 12.33 | 12.75 | 11.3 | 12.14 | 0.894 | 0.327 | 0.229 | 0.105 | 0.256 | 0.067 | 0.11 | 0.088 | 0.073 | 0.168 | 0.05 | 0.028 | 0.289 | 0.038 |
| Cash & Equivalents | 1.07 | 1.43 | 2.29 | 12.14 | 0.894 | 0.327 | 0.229 | 0.105 | 0.256 | 0.067 | 0.11 | 0.088 | 0.073 | 0.168 | 0.05 | 0.028 | 0.289 | 0.038 |
| Short Term Investments | 11.26 | 11.32 | 9.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 2.23 | 1.26 | 3.5 | 2.38 | 0.555 | 0.691 | 0.531 | 0.406 | 0.808 | 0.119 | 0.115 | 0.259 | 0.201 | 0.331 | 0.405 | 0.132 | 0.053 | 0.035 |
| Inventory | 0 | 0 | 0.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.172 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0.86 | 0.513 | 0.041 | 0.536 | 0.239 | 0.081 | 0.168 | 0.12 | 0.231 | 0.231 | 0.119 | 0.009 | 0.202 | 0.219 | 0.063 | 0.021 | 0 | 0 |
| Total Assets | 25.28 | 23.3 | 24.09 | 26.33 | 7.75 | 7.34 | 6.14 | 6.39 | 5.84 | 3.39 | 3.79 | 4.57 | 5.32 | 5.31 | 4.81 | 0.688 | 0.877 | 0.469 |
| Total Non-Current Assets | 9.86 | 8.78 | 8.7 | 11.28 | 6.06 | 6.24 | 5.22 | 5.76 | 4.55 | 2.98 | 3.45 | 4.04 | 4.84 | 4.59 | 4.29 | 0.508 | 0.535 | 0.397 |
| Property, Plant and Equipment | 4.02 | 2.8 | 2.44 | 2.36 | 2.54 | 2.51 | 1.29 | 1.62 | 0.179 | 0.311 | 0.701 | 1.13 | 1.66 | 1.34 | 0.831 | 0.308 | 0.323 | 0.378 |
| Goodwill and Intangible Assets | 5.67 | 5.94 | 6.21 | 8.82 | 3.47 | 3.67 | 3.86 | 4.06 | 4.31 | 2.55 | 2.65 | 2.86 | 3.11 | 3.16 | 3.37 | 0.136 | 0.176 | 0 |
| Goodwill | 4.24 | 4.24 | 4.24 | 6.56 | 3.02 | 3.02 | 3.02 | 3.02 | 3.99 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | -0.04 | 0 | 0 |
| Intangible Assets | 1.43 | 1.7 | 1.98 | 2.25 | 0.456 | 0.65 | 0.847 | 1.04 | 0.329 | 0.35 | 0.449 | 0.659 | 0.904 | 0.955 | 1.17 | 0.176 | 0.176 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0.02 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | 0 | 0.086 | 0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0.183 | 0.048 | 0.048 | 0.103 | 0.049 | 0.065 | 0.065 | 0.078 | 0.055 | 0.006 | 0.006 | 0.049 | 0.075 | 0.089 | 0.086 | 0.063 | 0.036 | 0.018 |
| Total Current Liabilities | 3.55 | 3.51 | 4.53 | 2.97 | 4.35 | 3.67 | 3.13 | 3.58 | 3.79 | 3.59 | 2.9 | 3.65 | 3.54 | 3 | 3.06 | 0.351 | 0.304 | 0.05 |
| Accounts Payable | 3.18 | 2.61 | 3.21 | 1.34 | 0.98 | 0.907 | 0.989 | 1.09 | 1.59 | 1.05 | 0.741 | 0.985 | 1.21 | 1.34 | 1.07 | 0.083 | 0.072 | 0.048 |
| Notes Payable/Short Term Debt | 0.15 | 0.564 | 1.04 | 1.26 | 1.8 | 1.36 | 0.859 | 1.2 | 0.654 | 1.59 | 1.02 | 1.07 | 0.863 | 0.728 | 0.548 | 0.1 | 0.1 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0.212 | 0.336 | 0.281 | 0.367 | 0.462 | 0.433 | 0.435 | 0.567 | 0.919 | 0.437 | 0.47 | 0.704 | 0.723 | 0.641 | 0.462 | 0.037 | 0.013 | 0 |
| Other Current Liabilities | 0 | 0 | 0 | 0 | 1.12 | 0.971 | 0.847 | 0.734 | 0.619 | 0.513 | 0.663 | 0.895 | 0.741 | 0.287 | 0.983 | 0.131 | 0.119 | 0.002 |
| Total Liabilities | 4.11 | 3.55 | 5.14 | 3.72 | 5.83 | 5.61 | 4.37 | 4.81 | 4.11 | 5.14 | 4.88 | 5.05 | 5.2 | 4.17 | 4.22 | 0.758 | 0.304 | 1.89 |
| Total Non-Current Liabilities | 0.562 | 0.038 | 0.609 | 0.748 | 1.48 | 1.94 | 1.24 | 1.23 | 0.326 | 1.55 | 1.99 | 1.39 | 1.66 | 1.17 | 1.15 | 0.408 | 0 | 1.84 |
| Total Long Term Debt | 0.523 | 0.038 | 0.609 | 0.748 | 1.48 | 1.94 | 1.22 | 1.23 | 0.324 | 1.55 | 0.919 | 0.586 | 0.883 | 0.522 | 0.513 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0.673 | 0.601 | 1.65 | 2.01 | 2.79 | 2.88 | 1.73 | 1.79 | 0.388 | 0.589 | 0.79 | 0.823 | 1.1 | 1.01 | 0.441 | 0 | 0 | 0 |
| Other Long Term Liabilities | -0.673 | -0.601 | -1.65 | -2.01 | -2.79 | -2.88 | -1.71 | -1.79 | -0.386 | -0.587 | 0.277 | -0.016 | -0.325 | -0.363 | 0.199 | 0.408 | 0 | 1.84 |
| Total Equity | 21.17 | 19.75 | 18.95 | 22.61 | 1.92 | 1.73 | 1.78 | 1.58 | 1.73 | -1.75 | -1.09 | -0.48 | 0.123 | 1.14 | 0.591 | -0.07 | 0.574 | -1.42 |
| Non-Controlling Interest | -0.247 | -0.237 | -0.155 | -0.103 | -0.095 | -0.068 | -0.028 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 21.42 | 19.99 | 19.1 | 22.72 | 2.02 | 1.8 | 1.8 | 1.58 | 1.73 | -1.75 | -1.09 | -0.48 | 0.123 | 1.14 | 0.591 | -0.07 | 0.574 | -1.42 |
| Retained Earnings | -18.98 | -19.51 | -19.89 | -15.53 | -15.73 | -15.79 | -15.74 | -15.92 | -15.59 | -14.59 | -13.8 | -13.06 | -11.95 | -9.6 | -6.74 | -4.89 | -3.79 | -3.23 |
| Accumulated Other Earnings | -0.023 | 0 | 0 | 0 | 0 | 0 | -4.01 | -3.61 | -3.22 | -3.06 | -3.19 | -2.73 | -2.19 | -1.68 | -1.2 | -0.913 | 0 | -0.674 |
| Common Stock | 0.007 | 0.007 | 0.007 | 0.007 | 0.129 | 0.128 | 0.128 | 0.128 | 0.128 | 0.037 | 0.037 | 0.036 | 0.033 | 0.029 | 0.018 | 0.014 | 0.012 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 |
| Additional Paid in Capital | 40.42 | 39.49 | 38.98 | 38.24 | 17.62 | 17.46 | 17.41 | 17.38 | 17.19 | 12.81 | 12.68 | 12.54 | 12.04 | 10.71 | 7.31 | 5.72 | 4.35 | 2.49 |
| Total Liabilities & Total Equity | 25.28 | 23.3 | 24.09 | 26.33 | 7.75 | 7.34 | 6.14 | 6.39 | 5.84 | 3.39 | 3.79 | 4.57 | 5.32 | 5.31 | 4.81 | 0.688 | 0.877 | 0.469 |
| Total Liabilities & Shareholders' Equity | 25.28 | 23.3 | 24.09 | 26.33 | 7.75 | 7.34 | 6.14 | 6.39 | 5.84 | 3.39 | 3.79 | 4.57 | 5.32 | 5.31 | 4.81 | 0.688 | 0.877 | 0.469 |
| Total Investments | 11.26 | 11.32 | 9.01 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0.02 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 0.673 | 0.601 | 1.65 | 2.01 | 3.27 | 3.3 | 2.08 | 2.43 | 0.978 | 3.14 | 1.94 | 1.57 | 1.75 | 1.25 | 1.06 | 0.1 | 0.1 | 0 |
| Net Debt | -0.397 | -0.827 | -0.636 | -10.13 | 2.38 | 2.98 | 1.85 | 2.32 | 0.722 | 3.07 | 1.83 | 1.48 | 1.67 | 1.08 | 1.01 | 0.072 | -0.189 | -0.038 |