| Period Ending: | 2024 12-31 |
2023 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-31 | 2024-04-09 | 2023-04-13 | 2022-04-06 | 2021-03-31 | 2020-03-30 | 2019-04-01 | 2018-04-02 | 2017-03-31 | 2016-03-30 | 2015-03-31 | 2014-04-15 | 2013-04-01 | 2012-03-22 | 2010-12-31 |
| Total Current Assets | 34.66 | 57.11 | 139.5 | 136.2 | 108.6 | 4.65 | 5.58 | 10.83 | 3.38 | 5.43 | 4.74 | 2.23 | 2 | 1.94 | 1.59 |
| Cash and Short Term Investments | 9.91 | 16.05 | 91.14 | 114.6 | 100.5 | 0.305 | 2.68 | 6.93 | 1.89 | 5.19 | 4.3 | 0.527 | 0.448 | 0.405 | 0.208 |
| Cash & Equivalents | 7.88 | 4.09 | 7.43 | 2.06 | 100.5 | 0.305 | 2.68 | 6.93 | 1.89 | 5.19 | 4.3 | 0.527 | 0.448 | 0.405 | 0.208 |
| Short Term Investments | 2.03 | 11.95 | 83.71 | 112.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 11.98 | 18.07 | 15.56 | 7.63 | 1.73 | 4.1 | 2.16 | 2.89 | 0.123 | 0.172 | 0.208 | 0.894 | 1.08 | 1.02 | 1.08 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.016 | 0.018 | 0.007 | 0.007 | 0.012 | 0.224 | 0.326 | 0.341 | 0.248 |
| Other Current Assets | 12.77 | 22.99 | 32.83 | 13.97 | 6.38 | 0.23 | 0.719 | 0.994 | 1.36 | 0.065 | 0.218 | 0.582 | 0.14 | 0.168 | 0.055 |
| Total Assets | 85.47 | 111.4 | 237.9 | 174.1 | 134.2 | 29.41 | 24.6 | 27.71 | 17.94 | 18.87 | 17.33 | 14.59 | 2.82 | 2.65 | 2.3 |
| Total Non-Current Assets | 50.8 | 54.33 | 100.7 | 37.9 | 25.63 | 24.77 | 19.02 | 16.88 | 14.56 | 13.44 | 12.59 | 12.36 | 0.818 | 0.717 | 0.711 |
| Property, Plant and Equipment | 8.18 | 10.82 | 15.58 | 3.23 | 2.07 | 4.07 | 0.076 | 0.095 | 0.09 | 0.151 | 0.032 | 0.079 | 0.024 | 0.033 | 0.035 |
| Goodwill and Intangible Assets | 19.72 | 22.99 | 68.75 | 27.9 | 22.22 | 20.32 | 18.62 | 15 | 12.21 | 13.29 | 12.55 | 12.23 | 0.356 | 0.405 | 0.548 |
| Goodwill | 0 | 0 | 31.81 | 15.23 | 10.37 | 10.37 | 10.37 | 10.37 | 10.37 | 10.37 | 10.37 | 10.37 | 0 | 0 | 0 |
| Intangible Assets | 19.72 | 22.99 | 36.95 | 12.67 | 11.86 | 9.96 | 8.26 | 4.63 | 1.85 | 2.92 | 2.19 | 1.87 | 0.356 | 0.405 | 0.548 |
| Long Term Investments | 0 | 0 | 16.25 | 6.7 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 22.9 | 20.51 | 0.148 | 0.069 | 0.043 | 0.368 | 0.325 | 1.78 | 2.26 | 0 | 0 | 0.055 | 0.438 | 0.279 | 0.129 |
| Total Current Liabilities | 33.44 | 45.64 | 110.9 | 21.13 | 7.18 | 8.3 | 4.61 | 3.72 | 3.86 | 2.61 | 2.22 | 3.1 | 2.1 | 1.63 | 1.25 |
| Accounts Payable | 11.95 | 16.86 | 11.44 | 7.19 | 0.786 | 0.946 | 0.695 | 1.38 | 1.57 | 1.28 | 1.24 | 1.81 | 0.971 | 1.01 | 0.948 |
| Notes Payable/Short Term Debt | 1.25 | 2.03 | 2.42 | 0.692 | 0.512 | 0.599 | 0 | 0 | 0 | 0.411 | 0.411 | 0 | 0 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 6 | 3.13 | 9.06 | 0.432 | 0.684 | 0.665 | 0.875 | 0.454 | 0.411 | 0.306 | 0.242 | 0 | 0.11 | 0 | 0 |
| Other Current Liabilities | 14.24 | 23.62 | 87.98 | 12.81 | 5.2 | 6.09 | 3.04 | 1.89 | 1.87 | 0.606 | 0.334 | 1.28 | 1.02 | 0.621 | 0.303 |
| Total Liabilities | 49.01 | 58.17 | 125 | 29.43 | 15 | 20.33 | 11.76 | 12.67 | 7.88 | 4.75 | 3.6 | 3.1 | 3.06 | 3.77 | 3.59 |
| Total Non-Current Liabilities | 15.57 | 12.54 | 14.14 | 8.3 | 7.83 | 12.03 | 7.15 | 8.95 | 4.03 | 2.14 | 1.38 | 0 | 0.963 | 2.14 | 2.34 |
| Total Long Term Debt | 5.41 | 7.66 | 9.12 | 0.082 | 3.15 | 2.37 | 1.83 | 4.32 | 1.33 | 0 | 0 | 0 | 0.963 | 2.14 | 2.34 |
| Deferred Tax Liabilities Non-Current | 1.3 | 1.4 | 0.705 | 0.925 | 0 | 0 | 0 | -4.32 | -1.33 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 3.46 | 3.37 | 3.49 | 3.75 | 4.44 | 4.05 | 4.63 | 2.7 | 0.653 | 0.64 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 8.85 | 0.014 | 0.952 | 3.8 | 0.925 | 5.21 | 1.27 | 4.32 | 1.33 | 1.49 | 0.74 | 0 | 0 | 0 | 0 |
| Total Equity | 36.46 | 53.26 | 112.9 | 144.7 | 119.2 | 9.09 | 12.84 | 15.04 | 10.06 | 14.12 | 13.72 | 11.5 | -0.245 | -1.12 | -1.29 |
| Non-Controlling Interest | 1.49 | 1.69 | 1.79 | 1.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 34.97 | 51.57 | 111.1 | 142.7 | 119.2 | 9.09 | 12.84 | 15.04 | 10.06 | 14.12 | 13.72 | 11.5 | -0.245 | -1.12 | -1.29 |
| Retained Earnings | -739.3 | -718.5 | -641.4 | -595.8 | -469.6 | -66.05 | -50.7 | -41.55 | -36.64 | -27.74 | -21.15 | -17.42 | -10.21 | -8.14 | -6.77 |
| Accumulated Other Earnings | -3.38 | -3.88 | -9.93 | -1.22 | -0.005 | -0.005 | -0.005 | -0.005 | -0.003 | -0.091 | -0.132 | -0.082 | -0.065 | -0.054 | -0.042 |
| Common Stock | 0.045 | 0.352 | 0.319 | 0.303 | 0.258 | 0.022 | 0.009 | 0.008 | 0.004 | 0.011 | 0.006 | 0.006 | 0.072 | 0.061 | 0.055 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 777.6 | 773.6 | 762.1 | 739.5 | 588.5 | 75.12 | 63.54 | 56.59 | 46.7 | 41.94 | 35 | 28.91 | 9.96 | 7.01 | 5.46 |
| Total Liabilities & Total Equity | 85.47 | 111.4 | 237.9 | 174.1 | 134.2 | 29.41 | 24.6 | 27.71 | 17.94 | 18.87 | 17.33 | 14.59 | 2.82 | 2.66 | 2.3 |
| Total Liabilities & Shareholders' Equity | 85.47 | 111.4 | 237.9 | 174.1 | 134.2 | 29.41 | 24.6 | 27.71 | 17.94 | 18.87 | 17.33 | 14.59 | 2.82 | 2.65 | 2.3 |
| Total Investments | 2.03 | 11.95 | 99.95 | 119.2 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 6.66 | 9.69 | 92.37 | 9.63 | 3.66 | 9.63 | 4.01 | 4.32 | 1.33 | 0.411 | 0.411 | 0 | 0.963 | 2.14 | 2.34 |
| Net Debt | -1.22 | 5.6 | 84.94 | 7.57 | -96.79 | 9.33 | 1.33 | -2.61 | -0.556 | -4.78 | -3.89 | -0.527 | 0.515 | 1.74 | 2.13 |