| 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 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-13 | 2024-02-15 | 2023-02-16 | 2022-02-22 | 2021-02-23 | 2020-02-20 | 2019-02-21 | 2018-02-22 | 2017-02-23 | 2016-02-25 | 2015-03-02 | 2014-02-27 | 2013-02-28 | 2012-03-09 | 2011-03-29 | 2010-03-12 | 2009-03-16 | 2008-03-12 | 2007-03-09 | 2006-03-07 | 2004-12-31 |
| Total Current Assets | 75.26 | 131.6 | 2,935 | 150.5 | 217.4 | 84.6 | 51.17 | 103.6 | 24.66 | 104.4 | 236.6 | 277.3 | 192.6 | 70.29 | 111.5 | 135.1 | 26.05 | 14.24 | 19,311,045 | 16,841,822 | 8.76 |
| Cash and Short Term Investments | 42.68 | 98.9 | 2,903 | 133.1 | 198.3 | 64.39 | 34.21 | 91.31 | 13.04 | 95.2 | 227.1 | 268.4 | 183 | 64.47 | 107 | 124.8 | 17.24 | 7.86 | 16.4 | 15.36 | 8.68 |
| Cash & Equivalents | 116.4 | 98.9 | 15.8 | 133.1 | 198.3 | 64.39 | 34.21 | 91.31 | 13.04 | 95.2 | 227.1 | 268.4 | 183 | 64.47 | 107 | 124.8 | 17.24 | 7.86 | 16.4 | 15.36 | 8.68 |
| Short Term Investments | 0 | 0 | 2,887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 32.58 | 32.74 | 31.68 | 17.36 | 19.08 | 20.21 | 16.96 | 12.26 | 11.61 | 9.24 | 9.45 | 8.96 | 9.63 | 5.82 | 4.52 | 10.31 | 8.8 | 6.39 | 2.91 | 1.48 | 0.081 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107.3 | 32.98 | 113.6 | -12.66 | -6.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -107.3 | -32.98 | -113.6 | 12.66 | 6.27 | 0 | 0 | 0 | 0 | 0 | 0 | 19,311,026 | 16,841,805 | 0 |
| Total Assets | 3,832 | 3,417 | 3,029 | 2,600 | 2,624 | 2,462 | 1,945 | 1,655 | 1,464 | 1,335 | 1,299 | 1,222 | 1,124 | 747.4 | 591.4 | 509 | 608.7 | 541.9 | 301.1 | 193.6 | 25.23 |
| Total Non-Current Assets | 16.78 | 3,257 | 4.99 | 2,441 | 2,363 | 2,326 | 1,880 | 1,542 | 1,424 | 1,201 | 1,021 | 910.3 | 906.3 | 652.9 | 472.2 | 370.4 | 581.3 | 530 | 283.2 | 1,531,673 | 0.035 |
| Property, Plant and Equipment | 16.78 | 4.79 | 4.99 | 6.76 | 9.28 | 11.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.078 | 0.035 |
| Goodwill and Intangible Assets | 0 | 0 | -3,029 | -158.7 | -260.6 | -135.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 3,660 | 3,248 | 2,964 | 2,435 | 2,354 | 2,315 | 1,880 | 1,542 | 1,424 | 1,201 | 1,021 | 910.3 | 906.3 | 652.9 | 472.2 | 370.4 | 581.3 | 530 | 283.2 | 176.7 | 0 |
| Deferred Tax Assets | 0 | 0 | 3,029 | 2,600 | 2,624 | 2,462 | 1,945 | 1,655 | 1,464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,454,000 | 0 |
| Other Long Term Assets | -3,660 | 4.45 | -2,964 | -2,441 | -2,363 | -2,326 | -1,945 | -1,655 | -1,464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77,496 | 0 |
| Total Current Liabilities | 57.95 | 5.2 | 5.51 | 47.78 | 36.34 | 134.2 | 78.92 | 223.5 | 26.48 | 67.24 | 14.1 | 14.27 | 11.57 | 10.81 | 8.72 | -2.42 | -6.87 | -6.41 | 38,089,405 | 75,129,099 | 0.002 |
| Accounts Payable | 54.36 | 54.16 | 47.54 | 42.08 | 36.34 | 30.31 | 25.96 | 26.9 | 21.46 | 17.24 | 14.1 | 14.27 | 11.57 | 10.81 | 8.72 | 11.85 | 9.43 | 0.18 | 0.54 | 0 | 0.002 |
| Notes Payable/Short Term Debt | 3.09 | 1.89 | 0 | 379.3 | 27.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89.58 | 79.2 | 41 | 76 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,709,000 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 40.4 | -201.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.42 | -6.87 | -6.59 | -3,450,971 | -2,729,982 | 0 |
| Other Current Liabilities | 0.5 | -50.85 | -42.03 | -414 | 173.2 | 103.9 | 52.96 | 196.6 | 5.02 | 50 | 0 | 0 | 0 | 0 | 0 | -11.85 | -99.01 | -79.2 | 41,540,334 | 76,150,005 | 0 |
| Total Liabilities | 1,842 | 1,614 | 1,627 | 1,291 | 1,332 | 1,329 | 989.7 | 813.7 | 676.3 | 617.6 | 640.4 | 571.7 | 607.7 | 316.4 | 178.7 | 142.5 | 226.2 | 141.2 | 45.73 | 79.3 | 0.155 |
| Total Non-Current Liabilities | 1,784 | 1,453 | 1,622 | 1,244 | 1,296 | 1,299 | 963.8 | 590.3 | 187.5 | 207.7 | 207.5 | 297.5 | 296.4 | 295.4 | 170 | 144.9 | 233.1 | 147.6 | 7,639,982 | 4,166,450 | 0 |
| Total Long Term Debt | 1,784 | 1,558 | 1,580 | 863.7 | 1,268 | 1,286 | 963.8 | 786.9 | 654.8 | 600.4 | 626.3 | 557.4 | 596.1 | 295.4 | 170 | 130.6 | 216.8 | 134.2 | 41 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 2.91 | 4.42 | 6.41 | 8.74 | -25.96 | -813.7 | -676.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 1,627 | 1,291 | 1,332 | 1,329 | 989.7 | 813.7 | 676.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 15.11 | 5.2 | 5.51 | 7.38 | 6.41 | 8.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -15.11 | -110 | -1,594 | -923.3 | -1,317 | -1,334 | -963.8 | -196.6 | -467.3 | -392.7 | -418.7 | -259.9 | -299.7 | 0 | 0 | 14.28 | 16.3 | 13.37 | 7,639,941 | 4,166,450 | 0 |
| Total Equity | 1,990 | 1,803 | 2,955 | 2,416 | 2,350 | 2,317 | 1,873 | 1,533 | 1,421 | 717.1 | 658.9 | 650 | 516 | 431 | 412.7 | 366.5 | 382.5 | 400.7 | 255.4 | 114.4 | 25.08 |
| Non-Controlling Interest | 0 | 0 | 1,554 | 1,107 | 1,058 | 1,184 | 917.9 | 691.9 | 633.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 1,990 | 1,803 | 1,401 | 1,309 | 1,292 | 1,133 | 955.4 | 841 | 787.9 | 717.1 | 658.9 | 650 | 516 | 431 | 412.7 | 366.5 | 382.5 | 400.7 | 255.4 | 114.4 | 25.08 |
| Retained Earnings | 152.4 | 140 | 59.91 | 216.5 | 133.4 | -12.16 | -92.86 | 32.52 | 37.23 | -10.37 | 4.56 | 4.99 | -3.73 | -4.89 | -3.13 | -6.75 | -5.94 | -3.7 | -2.73 | -0.182 | 0 |
| Accumulated Other Earnings | -63.52 | 0 | -67.79 | 67.45 | 35.99 | -75.44 | -123.5 | -100.1 | -51.42 | -24.82 | -3 | -11.64 | -44.86 | -51.72 | -63.13 | -36.92 | -9.71 | 10.87 | 0.889 | 1 | -2.04 |
| Common Stock | 0.171 | 0.158 | 0.134 | 0.117 | 0.115 | 0.108 | 0.096 | 0.085 | 0.08 | 0.073 | 0.065 | 0.062 | 0.053 | 0.044 | 0.043 | 0.035 | 0.033 | 0.033 | 0.022 | 0.01 | 0.002 |
| Preferred Stock | 0 | 0 | 67.79 | 149.1 | 97.4 | 75.44 | 123.5 | 32.52 | 0 | 0 | 0 | 0 | 0 | 3.37 | 1.33 | 1.12 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 1,900 | 1,663 | 1,341 | 1,092 | 1,194 | 1,145 | 1,048 | 908.5 | 839.7 | 752.2 | 657.2 | 656.6 | 564.5 | 484.2 | 477.5 | 409 | 398.1 | 393.5 | 257.2 | 113.5 | 27.12 |
| Total Liabilities & Total Equity | 3,832 | 3,417 | 3,029 | 2,600 | 2,624 | 2,462 | 1,945 | 1,655 | 1,464 | 1,335 | 1,299 | 1,222 | 1,124 | 747.4 | 591.4 | 509 | 608.7 | 541.9 | 301.1 | 193.6 | 25.23 |
| Total Liabilities & Shareholders' Equity | 3,832 | 3,417 | 3,029 | 2,600 | 2,624 | 2,462 | 1,945 | 1,655 | 1,464 | 1,335 | 1,299 | 1,222 | 1,124 | 747.4 | 591.4 | 509 | 608.7 | 541.9 | 301.1 | 193.6 | 25.23 |
| Total Investments | 3,660 | 3,248 | 5,851 | 2,435 | 2,354 | 2,315 | 1,880 | 1,542 | 1,424 | 1,201 | 1,021 | 910.3 | 906.3 | 652.9 | 472.2 | 370.4 | 581.3 | 530 | 283.2 | 176.7 | 0 |
| Total Debt | 1,787 | 1,560 | 1,580 | 1,244 | 1,296 | 1,299 | 963.8 | 786.9 | 654.8 | 600.4 | 626.3 | 557.4 | 596.1 | 295.4 | 170 | 130.6 | 216.8 | 134.2 | 41 | 76 | 0 |
| Net Debt | 1,674 | 1,456 | 1,564 | 1,111 | 1,098 | 1,234 | 929.6 | 695.5 | 641.8 | 505.2 | 399.1 | 289.1 | 413.1 | 230.9 | 62.99 | 5.77 | 199.5 | 126.4 | 24.6 | 60.64 | -8.68 |