| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2022-02-10 | 2021-02-11 | 2020-02-12 | 2019-02-13 | 2018-02-13 | 2017-02-16 | 2016-02-25 | 2015-02-26 | 2014-02-27 | 2012-12-31 | 2011-12-31 |
| Total Current Assets | 144.9 | 110.1 | 84.36 | 79.87 | 97.34 | 95.84 | 88.78 | 87.92 | 121.9 | 23.02 | 14.25 |
| Cash and Short Term Investments | 100.6 | 71.55 | 51.78 | 47.19 | 53.42 | 65.42 | 60.47 | 68.37 | 104.4 | 10.87 | 5 |
| Cash & Equivalents | 100.6 | 71.55 | 51.78 | 47.19 | 53.42 | 65.42 | 60.47 | 68.37 | 104.4 | 10.87 | 5 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 28.89 | 24.7 | 22.13 | 23.44 | 27.45 | 19.45 | 18.95 | 14.62 | 13.95 | 9.57 | 7.68 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 15.5 | 13.87 | 10.45 | 9.25 | 16.46 | 10.97 | 9.36 | 4.94 | 3.57 | 2.59 | 1.57 |
| Total Assets | 240 | 180.7 | 146.9 | 134.3 | 140.5 | 139.2 | 131 | 127 | 148.8 | 48.02 | 35.78 |
| Total Non-Current Assets | 95.02 | 70.54 | 62.5 | 54.4 | 43.17 | 43.32 | 42.18 | 39.12 | 26.86 | 25 | 21.53 |
| Property, Plant and Equipment | 10.54 | 16.85 | 20.73 | 12.01 | 10.88 | 13.25 | 16.7 | 12.6 | 9.09 | 4.32 | 2.31 |
| Goodwill and Intangible Assets | 33.12 | 35.15 | 24.77 | 25.38 | 25.99 | 24.29 | 24.88 | 25.6 | 16.78 | 17.35 | 18.14 |
| Goodwill | 30.04 | 30.99 | 23.49 | 23.49 | 23.49 | 21.63 | 21.63 | 21.52 | 16.11 | 16.11 | 16.11 |
| Intangible Assets | 3.08 | 4.16 | 1.28 | 1.89 | 2.5 | 2.66 | 3.25 | 4.08 | 0.67 | 1.25 | 2.04 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 32.62 | 3.55 | 3.58 | 4.16 | 5.55 | 5.24 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 18.75 | 14.99 | 13.42 | 12.85 | 0.759 | 0.533 | 0.603 | 0.918 | 0.994 | 3.33 | 1.07 |
| Total Current Liabilities | 48.87 | 43.01 | 36.42 | 38.73 | 51.47 | 43.7 | 36.37 | 27.26 | 27.55 | 20.02 | 15.57 |
| Accounts Payable | 1.46 | 0.158 | 0.409 | 1.6 | 7.24 | 4.71 | 2.44 | 0.564 | 4.24 | 1.27 | 1.42 |
| Notes Payable/Short Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.37 | 4.82 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 29.94 | 22.82 | 21 | 24.2 | 27.14 | 23.47 | 19.84 | 16.84 | 14.09 | 9.75 | 5.94 |
| Other Current Liabilities | 17.48 | 20.04 | 15.01 | 12.93 | 17.09 | 15.52 | 14.1 | 9.86 | 9.21 | 5.63 | 3.39 |
| Total Liabilities | 51.77 | 50.57 | 47.22 | 44.63 | 58.6 | 52.16 | 47.03 | 33.4 | 31.01 | 124.2 | 107.6 |
| Total Non-Current Liabilities | 2.9 | 7.56 | 10.8 | 5.9 | 7.13 | 8.46 | 10.67 | 6.14 | 3.46 | 104.2 | 92.06 |
| Total Long Term Debt | 1.18 | 5.4 | 9.79 | 1.4 | 0.641 | 1.26 | 2.03 | 2.01 | 1.56 | 8.74 | 0.087 |
| Deferred Tax Liabilities Non-Current | 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 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 1.72 | 2.15 | 1.01 | 4.5 | 6.49 | 7.2 | 8.63 | 4.13 | 1.9 | 95.44 | 91.98 |
| Total Equity | 188.2 | 130.1 | 99.65 | 89.64 | 81.91 | 87 | 83.92 | 93.65 | 117.8 | -76.18 | -71.85 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 188.2 | 130.1 | 99.65 | 89.64 | 81.91 | 87 | 83.92 | 93.65 | 117.8 | -76.18 | -71.85 |
| Retained Earnings | -110.5 | -157.7 | -176.8 | -180.2 | -180.1 | -163.6 | -155.6 | -134.6 | -100.1 | -79.47 | -74.54 |
| Accumulated Other Earnings | -2.24 | -1.09 | -1.74 | -1.71 | -0.789 | -1.61 | -0.893 | -0.13 | -0.471 | -0.289 | -0.244 |
| Common Stock | 0.03 | 0.029 | 0.028 | 0.027 | 0.027 | 0.026 | 0.025 | 0.025 | 0.024 | 0.001 | 0.001 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 148.8 | 0 | 0 |
| Additional Paid in Capital | 300.9 | 288.8 | 278.1 | 271.6 | 262.8 | 252.2 | 240.4 | 228.4 | 69.54 | 3.58 | 2.93 |
| Total Liabilities & Total Equity | 240 | 180.7 | 146.9 | 134.3 | 140.5 | 139.2 | 131 | 127 | 148.8 | 48.02 | 35.78 |
| Total Liabilities & Shareholders' Equity | 240 | 180.7 | 146.9 | 134.3 | 140.5 | 139.2 | 131 | 127 | 148.8 | 48.02 | 35.78 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 1.18 | 5.4 | 9.79 | 1.4 | 0.641 | 1.26 | 2.03 | 2.01 | 1.56 | 12.11 | 4.91 |
| Net Debt | -99.39 | -66.14 | -41.99 | -45.78 | -52.78 | -64.16 | -58.44 | -66.35 | -102.8 | 1.24 | -0.09 |