| Period Ending: | 2024 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: | 2025-03-28 | 2023-04-17 | 2022-03-31 | 2021-03-30 | 2020-05-15 | 2019-04-16 | 2018-04-20 | 2017-04-17 | 2016-04-14 | 2015-04-15 | 2014-04-15 | 2013-04-16 | 2012-04-11 | 2011-04-15 | 2010-04-16 | 2008-12-31 |
| Total Current Assets | 95.38 | 28.06 | 115.7 | 12.01 | 12.08 | 0.75 | 0.111 | 0.062 | 0.164 | 0.062 | 0.216 | 0.06 | 0.182 | 0.017 | 0.016 | 0.139 |
| Cash and Short Term Investments | 2.6 | 27.59 | 89.56 | 0 | 8.43 | 0 | 0.09 | 0.033 | 0.047 | 0.041 | 0.206 | 0.009 | 0.005 | 0.01 | 0.006 | 0.012 |
| Cash & Equivalents | 2.6 | 27.59 | 89.56 | 0 | 8.43 | 0 | 0.09 | 0.033 | 0.047 | 0.041 | 0.206 | 0.009 | 0.005 | 0.01 | 0.006 | 0.012 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 1.08 | 0.469 | 0.482 | 4.72 | 5.92 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 91.71 | 0 | 25.36 | 7.28 | -2.27 | 0.744 | 0.021 | 0.03 | 0.117 | 0.021 | 0.01 | 0.052 | 0.176 | 0.007 | 0.011 | 0.127 |
| Total Assets | 122.3 | 34.11 | 132.7 | 12.26 | 12.38 | 0.75 | 0.19 | 0.123 | 0.214 | 0.093 | 0.238 | 0.06 | 0.182 | 0.25 | 0.273 | 0.203 |
| Total Non-Current Assets | 26.89 | 6.05 | 16.98 | 0.257 | 0.296 | 0 | 0.079 | 0.061 | 0.05 | 0.03 | 0.022 | 0 | 0 | 0.233 | 0.257 | 0.064 |
| Property, Plant and Equipment | 3.59 | 0 | 3.17 | 0.175 | 0.296 | 0 | 0.079 | 0.061 | 0.05 | 0.03 | 0.022 | 0 | 0 | 0.038 | 0.05 | 0.064 |
| Goodwill and Intangible Assets | 20.66 | 6.05 | 13.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 18.86 | 6.05 | 6.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1.8 | 0 | 7.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.196 | 0.204 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 2.64 | 0 | 0.191 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 |
| Total Current Liabilities | 103.5 | 59.9 | 26.83 | 11.73 | 17.62 | 0.659 | 0.686 | 0.111 | 0.551 | 0.603 | 0.513 | 0.204 | 0.102 | 0.637 | 0.66 | 0.098 |
| Accounts Payable | 3.52 | 1.07 | 0.871 | 10.41 | 14.53 | 0 | 0.343 | 0.07 | 0.472 | 0.418 | 0.262 | 0 | 0.102 | 0.013 | 0 | 0 |
| Notes Payable/Short Term Debt | 0.839 | 58.83 | 0.495 | 1.25 | 1.66 | 0.644 | 0.216 | 0.005 | 0.005 | 0.005 | 0.005 | 0 | 0 | 0.014 | 0.014 | 0.013 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | 0.036 | 0.054 | 0.116 | 0.001 | 0.001 | 0.001 | 0.004 | 0.005 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | -0.039 | 0.054 | 0.116 | 0 | 0 | 0 | 0.5 | 0.5 | 0.006 |
| Other Current Liabilities | 99.19 | 0 | 25.46 | 0.068 | 1.43 | 0.015 | -0.043 | 0.039 | -0.034 | -0.052 | 0.245 | 0.203 | -0.001 | 0.106 | 0.142 | 0.078 |
| Total Liabilities | 123.8 | 119.8 | 87.17 | 11.88 | 17.74 | 0.919 | 0.714 | 0.737 | 0.886 | 1.02 | 1.21 | 1.8 | 1.98 | 2.21 | 1.69 | 1.34 |
| Total Non-Current Liabilities | 20.23 | 59.9 | 60.34 | 0.15 | 0.12 | 0.26 | 0.029 | 0.626 | 0.334 | 0.422 | 0.694 | 1.6 | 1.88 | 1.58 | 1.03 | 1.24 |
| Total Long Term Debt | 2.86 | 0 | 60.34 | 0.15 | 0.12 | 0 | 0.029 | 0 | 0 | 0 | 0 | 1.6 | 0 | 1.55 | 0.992 | 1.19 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 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 | 17.36 | 59.9 | 0 | 0 | 0 | 0.26 | 0 | 0.626 | 0.334 | 0.422 | 0.694 | 0 | 1.88 | 0.023 | 0.036 | 0.05 |
| Total Equity | -1.49 | 0 | 45.51 | 0.385 | -5.37 | -0.169 | -0.524 | -0.614 | -0.672 | -0.932 | -0.969 | -1.74 | -1.8 | -1.96 | -1.41 | -1.13 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | -1.49 | 0 | 45.51 | 0.385 | -5.37 | -0.169 | -0.524 | -0.614 | -0.672 | -0.932 | -0.969 | -1.74 | -1.8 | -1.96 | -1.41 | -1.13 |
| Retained Earnings | -179.4 | -59.49 | -38.18 | -11.72 | -6.72 | 0.329 | 0.363 | 0.274 | 0.216 | -0.044 | -0.081 | -1.75 | -0.68 | -0.847 | -0.297 | -0.017 |
| Accumulated Other Earnings | -1.25 | 0 | 0 | 0 | -0.027 | 0 | -0.02 | -0.027 | -0.017 | -0.009 | -0.003 | 0 | 0 | -0.027 | -0.014 | 0 |
| Common Stock | 0.008 | 0 | 0.043 | 0.031 | 0.17 | 0.166 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 |
| Preferred Stock | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 179.2 | 59.49 | 83.64 | 12.08 | 1.21 | -0.665 | -0.883 | -0.875 | -0.885 | -0.893 | -0.899 | 0 | -1.13 | -1.1 | -1.1 | -1.13 |
| Total Liabilities & Total Equity | 122.3 | 34.11 | 132.7 | 12.26 | 12.38 | 0.75 | 0.19 | 0.123 | 0.214 | 0.093 | 0.238 | 0.06 | 0.182 | 0.25 | 0.273 | 0.203 |
| Total Liabilities & Shareholders' Equity | 122.3 | 34.11 | 132.7 | 12.26 | 12.38 | 0.75 | 0.19 | 0.123 | 0.214 | 0.093 | 0.238 | 0.06 | 0.182 | 0.25 | 0.273 | 0.203 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.196 | 0.204 | 0 |
| Total Debt | 3.7 | 58.83 | 2.01 | 1.4 | 1.78 | 0.644 | 0.245 | 0.616 | 0.332 | 0.395 | 0.681 | 1.6 | 0 | 1.57 | 1.01 | 1.2 |
| Net Debt | 1.1 | 31.23 | -87.55 | 1.4 | -6.64 | 0.644 | 0.154 | 0.583 | 0.285 | 0.353 | 0.475 | 1.59 | -0.005 | 1.56 | 1 | 1.19 |