| Period Ending: |
2025
(Q2)
06-30 |
2024
(Q4)
12-31 |
2024
(Q2)
06-30 |
2023
(Q4)
12-31 |
2023
(Q2)
06-30 |
2022
(Q4)
12-31 |
2022
(Q2)
06-30 |
2021
(Q4)
12-31 |
2021
(Q2)
06-30 |
2020
(Q4)
12-31 |
2019
(Q4)
12-31 |
2019
(Q2)
06-30 |
2018
(Q4)
12-31 |
2017
(Q4)
12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-09-23 | 2025-04-28 | 2024-09-25 | 2024-04-29 | 2023-06-30 | 2023-05-01 |
1234
|
|||||||
| Total Current Assets | 31.93 | 30.85 | 22.72 | 31.12 | 42.06 | 35.04 |
1234
|
|||||||
| Cash and Short Term Investments | 23.45 | 21.94 | 13.98 | 20.24 | 24.76 | 6.93 |
1234
|
|||||||
| Cash & Equivalents | 23.45 | 21.94 | 13.98 | 20.24 | 24.76 | 6.93 |
1234
|
|||||||
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 |
1234
|
|||||||
| Receivables | 5 | 6.62 | 6.06 | 8.82 | 13.72 | 21.85 |
1234
|
|||||||
| Inventory | 0.288 | 0.388 | 0.381 | 0.506 | 1.64 | 5.11 |
1234
|
|||||||
| Other Current Assets | 3.18 | 1.91 | 2.3 | 1.56 | 1.95 | 1.16 |
1234
|
|||||||
| Total Assets | 47.51 | 44.69 | 36.18 | 45.81 | 64.14 | 61.34 |
1234
|
|||||||
| Total Non-Current Assets | 15.58 | 13.85 | 13.47 | 14.69 | 22.08 | 26.3 |
1234
|
|||||||
| Property, Plant and Equipment | 5.73 | 5.45 | 5.87 | 6.73 | 9.34 | 12.24 |
1234
|
|||||||
| Goodwill and Intangible Assets | 2.54 | 2.71 | 3.1 | 3.25 | 9.79 | 11.15 |
1234
|
|||||||
| Goodwill | 0.412 | 0.412 | 0.412 | 0.412 | 1.42 | 2.68 |
1234
|
|||||||
| Intangible Assets | 2.13 | 2.3 | 2.68 | 2.84 | 8.37 | 8.47 |
1234
|
|||||||
| Long Term Investments | 1.57 | 1.48 | 1.55 | 2.02 | 1.32 | 1.35 |
1234
|
|||||||
| Deferred Tax Assets | 0 | 1.28 | 1.11 | 1.09 | 0.635 | 1.64 |
1234
|
|||||||
| Other Long Term Assets | 5.74 | 2.92 | 1.84 | 1.61 | 0.992 | -0.078 |
1234
|
|||||||
| Total Current Liabilities | 6.07 | 6.26 | 6.65 | 14.01 | 17.24 | 19.21 |
1234
|
|||||||
| Accounts Payable | 4.53 | 2 | 2.55 | 2.11 | 2.6 | 2.06 |
1234
|
|||||||
| Notes Payable/Short Term Debt | 3.08 | 1.72 | 1.7 | 4.92 | 7.63 | 10.36 |
1234
|
|||||||
| Tax Payables | 0 | 0.186 | 0 | 0.1 | 0.074 | 0.118 |
1234
|
|||||||
| Deferred Revenue | 0 | 0.118 | 0.037 | 0.257 | 0.429 | 0.569 |
1234
|
|||||||
| Other Current Liabilities | -1.54 | 2.24 | 2.36 | 6.62 | 6.51 | 6.1 |
1234
|
|||||||
| Total Liabilities | 13.28 | 12.7 | 12.57 | 20.66 | 39.09 | 42.16 |
1234
|
|||||||
| Total Non-Current Liabilities | 7.22 | 6.44 | 5.92 | 6.66 | 21.86 | 22.95 |
1234
|
|||||||
| Total Long Term Debt | 1.39 | 0.89 | 1.33 | 1.72 | 17.08 | 17.93 |
1234
|
|||||||
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0.065 | 0 | 0.126 |
1234
|
|||||||
| Deferred Revenue Non-Current | 0 | 0 | 0 | -0.065 | 0 | 2.57 |
1234
|
|||||||
| Capital Lease Obligations | 2.93 | 2.56 | 2.84 | 3.02 | 3.76 | 4.75 |
1234
|
|||||||
| Other Long Term Liabilities | 2.9 | 2.99 | 1.75 | 1.91 | 1.01 | -2.43 |
1234
|
|||||||
| Total Equity | 34.22 | 31.99 | 23.62 | 25.15 | 25.05 | 19.18 |
1234
|
|||||||
| Non-Controlling Interest | -0.052 | -0.061 | -0.071 | -0.079 | -0.092 | -0.061 |
1234
|
|||||||
| Total Stockholders' Equity | 34.28 | 32.05 | 23.69 | 25.23 | 25.14 | 19.24 |
1234
|
|||||||
| Retained Earnings | -66.22 | -64.2 | -60.19 | -58.34 | -42.59 | -28.77 |
1234
|
|||||||
| Accumulated Other Earnings | 1.51 | 0.814 | 0.433 | 1.21 | 1.76 | 1.59 |
1234
|
|||||||
| Common Stock | 2.62 | 2.14 | 1.23 | 1.18 | 0.826 | 0.194 |
1234
|
|||||||
| Preferred Stock | 0 | 0 | 0 | 0.201 | 0 | 0 |
1234
|
|||||||
| Additional Paid in Capital | 96.36 | 93.3 | 82.21 | 80.98 | 65.15 | 46.23 |
1234
|
|||||||
| Total Liabilities & Total Equity | 47.51 | 44.69 | 36.18 | 45.81 | 64.14 | 61.34 |
1234
|
|||||||
| Total Liabilities & Shareholders' Equity | 47.51 | 44.69 | 36.18 | 45.81 | 64.14 | 61.34 |
1234
|
|||||||
| Total Investments | 1.57 | 1.48 | 1.55 | 2.02 | 1.32 | 1.35 |
1234
|
|||||||
| Total Debt | 2.93 | 2.61 | 3.03 | 6.64 | 24.71 | 28.41 |
1234
|
|||||||
| Net Debt | -20.53 | -19.33 | -10.95 | -13.6 | -0.045 | 21.48 |
1234
|
|||||||