Period Ending: | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2022-12-31 | 2022-04-27 | 2021-03-08 | 2020-03-18 | 2019-03-29 | 2018-04-24 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 |
Total Current Assets | 42.63 | 40.05 | 49.63 | 81.58 | 149.9 | 191.6 | 42.53 | 51.93 | 39.53 | 17.04 | 9.14 |
Cash and Short Term Investments | 38.83 | 34.19 | 44.45 | 73.19 | 134.4 | 185.5 | 37.65 | 45.63 | 36.99 | 15.11 | 7.88 |
Cash & Equivalents | 38.79 | 33.7 | 44.45 | 73.17 | 134.4 | 185.5 | 37.65 | 45.63 | 36.99 | 15.11 | 7.88 |
Short Term Investments | 0.043 | 0.486 | 0.008 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Receivables | 2.53 | 4.23 | 4.33 | -2.23 | 9.68 | 0 | 4.4 | 5.91 | 2.12 | 1.69 | 0.999 |
Inventory | 1.27 | 0 | 0 | 0.358 | 1.4 | 0.176 | 0.145 | 0.166 | 0.198 | 0.138 | 0.116 |
Other Current Assets | 0.001 | 1.63 | 0.844 | 10.27 | 4.46 | 5.87 | 0.34 | 0.219 | 0.217 | 0.101 | 0.149 |
Total Assets | 45.81 | 66.77 | 80.4 | 118.5 | 167.8 | 195.3 | 44.97 | 53.01 | 40.61 | 17.95 | 10.14 |
Total Non-Current Assets | 3.18 | 26.72 | 30.77 | 36.96 | 17.93 | 3.69 | 2.43 | 1.08 | 1.08 | 0.91 | 1.01 |
Property, Plant and Equipment | 2.98 | 25.83 | 29.09 | 35.64 | 15.27 | 3.41 | 2.24 | 0.917 | 0.967 | 0.793 | 0.731 |
Goodwill and Intangible Assets | 0.005 | 0.015 | 0.589 | 0.603 | 1.61 | 0.054 | 0.057 | 0.062 | 0.031 | 0.014 | 0.03 |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 0.005 | 0.015 | 0.589 | 0.603 | 1.61 | 0.054 | 0.057 | 0.062 | 0.031 | 0.014 | 0.03 |
Long Term Investments | 0 | 0 | 0.017 | 0.017 | 0.091 | 0.066 | 0 | 0 | 0 | 0.083 | 0 |
Deferred Tax Assets | 0 | 0 | 0 | 0.701 | 0 | 0 | 0 | 0 | 0 | 0 | 0.125 |
Other Long Term Assets | 0.196 | 0.876 | 1.07 | 0.003 | 0.955 | 0.167 | 0.133 | 0.097 | 0.082 | 0.02 | 0.12 |
Total Current Liabilities | 11.68 | 20 | 29.35 | 19.88 | 20.65 | 11.61 | 6.35 | 5.62 | 4.26 | 3.51 | 7.48 |
Accounts Payable | 1.56 | 2.48 | 4.71 | 5.07 | 16.66 | 8.08 | 4.83 | 3.67 | 2.08 | 1.42 | 1.27 |
Notes Payable/Short Term Debt | 3.34 | 1.98 | 3.87 | 1.52 | 0.777 | 0.825 | 0.05 | 0.557 | 0.334 | 0.281 | 4.63 |
Tax Payables | 0 | 3.72 | 4.15 | 3.63 | 3.15 | 2.71 | 1.47 | 1.24 | 0.971 | 0.816 | 0.361 |
Deferred Revenue | 0.051 | 0.093 | 0.148 | 0.061 | 0.016 | 2.71 | 0 | 1.24 | 0.368 | 0.649 | 0.943 |
Other Current Liabilities | 6.72 | 11.73 | 16.47 | 9.59 | 0.052 | -2.71 | 0 | -1.09 | 0.501 | 0.347 | 0.271 |
Total Liabilities | 22.32 | 43.92 | 53.86 | 32.99 | 22.24 | 13.84 | 9.33 | 5.87 | 4.78 | 4.36 | 14.17 |
Total Non-Current Liabilities | 10.65 | 23.92 | 24.52 | 13.11 | 1.59 | 2.23 | 2.98 | 0.251 | 0.525 | 0.848 | 6.69 |
Total Long Term Debt | 10.23 | 23.39 | 23.58 | 12.6 | 1.24 | 2.02 | 2.82 | 0.151 | 0.436 | 0.731 | 6.4 |
Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0 | 0 | 0 | 0.125 |
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 | 0.42 | 0.524 | 0.94 | 0.507 | 0.346 | 0.212 | 0.163 | 0.1 | 0.089 | 0.117 | 0.171 |
Total Equity | 23.49 | 22.84 | 26.54 | 85.56 | 145.6 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Stockholders' Equity | 23.49 | 22.84 | 26.54 | 85.56 | 145.6 | 181.4 | 35.64 | 47.13 | 35.82 | 13.59 | -4.03 |
Retained Earnings | -0.228 | -53.8 | -73.3 | -62.66 | -38.22 | -33.53 | -21.91 | -15.01 | -8.86 | -8.14 | -2.17 |
Accumulated Other Earnings | -28.36 | -24.08 | -22.87 | -135.3 | -99.71 | -68.59 | -48.41 | -34.58 | -28.43 | -21.56 | -19.94 |
Common Stock | 3.1 | 3.1 | 2.01 | 1.79 | 1.79 | 1.79 | 0.873 | 0.792 | 0.688 | 0.551 | 0.315 |
Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Additional Paid in Capital | 48.98 | 97.62 | 120.7 | 281.7 | 281.7 | 281.7 | 105.1 | 95.93 | 72.43 | 42.74 | 17.77 |
Total Liabilities & Total Equity | 45.81 | 66.77 | 80.4 | 118.5 | 167.8 | 195.3 | 44.97 | 53 | 40.61 | 17.95 | 10.14 |
Total Liabilities & Shareholders' Equity | 45.81 | 66.77 | 80.4 | 118.5 | 167.8 | 195.3 | 44.97 | 53.01 | 40.61 | 17.95 | 10.14 |
Total Investments | 0.043 | 0.486 | 0.025 | 0.03 | 0.091 | 0.066 | 0 | 0 | 0 | 0.083 | 0 |
Total Debt | 13.57 | 25.38 | 27.45 | 14.12 | 2.02 | 2.85 | 2.87 | 0.708 | 0.77 | 1.01 | 11.03 |
Net Debt | -25.22 | -8.32 | -17 | -59.05 | -132.4 | -182.7 | -34.78 | -44.93 | -36.22 | -14.1 | 3.15 |