| 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: | 2022-03-01 | 2021-02-23 | 2020-02-27 | 2019-02-26 | 2018-03-13 | 2017-03-13 | 2016-03-09 | 2015-03-12 | 2014-02-28 | 2012-12-31 | 2011-12-31 |
| Total Current Assets | 206 | 405.1 | 399.2 | 272.5 | 285.8 | 248.7 | 213.1 | 195 | 159.7 | 100.6 | 35.42 |
| Cash and Short Term Investments | 176.8 | 373.6 | 381.1 | 240.3 | 276.4 | 242.2 | 208.3 | 190.1 | 123.6 | 97.98 | 33.34 |
| Cash & Equivalents | 98.34 | 168.2 | 139.5 | 86.67 | 226.7 | 77.89 | 208.3 | 190.1 | 123.6 | 97.98 | 33.34 |
| Short Term Investments | 78.45 | 205.4 | 241.6 | 153.6 | 49.77 | 164.3 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 6.64 | 3.47 | 3.51 | 20.75 | 0.631 | 0.318 | 0.262 | 2.08 | 33.67 | 1.83 | 1.87 |
| Inventory | 3.22 | 10.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 19.39 | 17.55 | 14.58 | 11.48 | 8.73 | 6.16 | 4.48 | 2.84 | 2.42 | 0.815 | 0.208 |
| Total Assets | 289 | 473.6 | 424.6 | 275.5 | 289.4 | 252.4 | 217.9 | 199.2 | 163 | 103.5 | 37.36 |
| Total Non-Current Assets | 82.96 | 68.48 | 25.41 | 2.97 | 3.56 | 3.77 | 4.84 | 4.19 | 3.34 | 2.89 | 1.94 |
| Property, Plant and Equipment | 21.6 | 19.46 | 23.43 | 2.06 | 2.53 | 3.12 | 4.09 | 3.62 | 2.16 | 2.14 | 1.58 |
| Goodwill and Intangible Assets | 42.85 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 42.85 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 |
| Other Long Term Assets | 18.51 | 2.02 | 1.99 | 0.909 | 1.03 | 0.645 | 0.751 | 0.573 | 1.18 | 0.746 | 0.331 |
| Total Current Liabilities | 45.2 | 43.4 | 34.39 | 37.83 | 24.66 | 21.62 | 18.45 | 17.05 | 34.57 | 35.5 | 11.35 |
| Accounts Payable | 10.27 | 10.16 | 8.78 | 4.78 | 7 | 4.99 | 4.65 | 8.3 | 4.7 | 2.97 | 2.5 |
| Notes Payable/Short Term Debt | 4.15 | 4.67 | 3.04 | 0.016 | 0.11 | 0.62 | 0.561 | 0 | 0 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 11.95 | 0 | 3.81 | 13.3 | 28.81 | 28.81 | 1.9 | 1.7 | 23.24 | 28.21 | 7.1 |
| Other Current Liabilities | 18.83 | 28.57 | 18.76 | 19.74 | -11.26 | -12.8 | 11.34 | 7.04 | 6.63 | 4.33 | 1.75 |
| Total Liabilities | 309.7 | 288.7 | 93.45 | 42.49 | 53.99 | 50.74 | 48.37 | 38.92 | 58.67 | 154.6 | 88 |
| Total Non-Current Liabilities | 264.5 | 245.3 | 59.07 | 4.66 | 29.32 | 29.12 | 29.92 | 21.88 | 24.1 | 119.1 | 76.66 |
| Total Long Term Debt | 235 | 231.1 | 42.43 | 0.053 | 0 | 0.11 | 0.73 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | -0.053 | 0 | -0.11 | -0.73 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 11.95 | 0 | 3.81 | 3.81 | 28.81 | 28.81 | 28.81 | 21.45 | 23.63 | 41.24 | 22.72 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 17.58 | 14.2 | 12.83 | 0.853 | 0.515 | 0.311 | 1.11 | 0.427 | 0.473 | 77.9 | 53.94 |
| Total Equity | -20.69 | 184.9 | 331.1 | 233 | 235.4 | 201.7 | 169.5 | 160.3 | 104.3 | -51.13 | -50.64 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | -20.69 | 184.9 | 331.1 | 233 | 235.4 | 201.7 | 169.5 | 160.3 | 104.3 | -51.13 | -50.64 |
| Retained Earnings | -1,240 | -988.7 | -757 | -586.7 | -488.1 | -353.7 | -243.5 | -111.1 | -56.08 | -52.6 | -51.9 |
| Accumulated Other Earnings | 0.003 | 0.003 | 0.019 | -0.054 | -0.049 | -0.106 | -4.7 | -3.28 | -2.55 | -1.84 | -1.07 |
| Common Stock | 0.011 | 0.01 | 0.01 | 0.008 | 0.007 | 0.006 | 0.004 | 0.003 | 0.003 | 0 | 0 |
| Preferred Stock | 36.13 | 36.13 | 37.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 1,183 | 1,137 | 1,051 | 819.8 | 723.5 | 555.5 | 417.7 | 274.6 | 162.9 | 3.31 | 2.32 |
| Total Liabilities & Total Equity | 289 | 473.6 | 424.6 | 275.5 | 289.4 | 252.4 | 217.9 | 199.2 | 163 | 103.5 | 37.36 |
| Total Liabilities & Shareholders' Equity | 289 | 473.6 | 424.6 | 275.5 | 289.4 | 252.4 | 217.9 | 199.2 | 163 | 103.5 | 37.36 |
| Total Investments | 78.45 | 205.4 | 241.6 | 153.6 | 49.77 | 164.3 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 239.1 | 235.7 | 45.47 | 0.069 | 0.11 | 0.73 | 1.29 | 0 | 0 | 0 | 0 |
| Net Debt | 140.8 | 67.53 | -94.01 | -86.6 | -226.6 | -77.17 | -207 | -190.1 | -123.6 | -97.98 | -33.34 |