| 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 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-05 | 2024-03-14 | 2023-03-28 | 2022-03-31 | 2021-03-24 | 2020-03-12 | 2019-03-25 | 2017-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 |
| Total Current Assets | 54.6 | 113.6 | 152.4 | 37.39 | 112 | 38.75 | 18.49 | 0.025 | 298.8 | 403.8 | 564 |
| Cash and Short Term Investments | 50.01 | 106.2 | 142 | 12.34 | 56.36 | 9.49 | 9.68 | 0.025 | 8.8 | 83.16 | 347.7 |
| Cash & Equivalents | 49.56 | 106.2 | 142 | 12.34 | 56.36 | 9.49 | 9.14 | 0.025 | 7.58 | 81.47 | 347 |
| Short Term Investments | 0.454 | 0 | 0 | 0 | 0 | 0 | 0.539 | 0 | 1.22 | 1.69 | 0.661 |
| Receivables | 0.369 | 2.2 | 4.76 | 1.53 | 0.426 | 0.097 | 0 | 0 | 3.75 | 8.23 | 55.98 |
| Inventory | 1.35 | 1.83 | 2.81 | 11.07 | 12.87 | 4.45 | 2.06 | 1.88 | 235.4 | 232.9 | 148.9 |
| Other Current Assets | 2.86 | 3.33 | 2.84 | 12.45 | 42.34 | 24.71 | 6.75 | -1.88 | 50.89 | 79.47 | 11.42 |
| Total Assets | 140.1 | 201.7 | 249 | 142.3 | 232.6 | 134.6 | 99.74 | 0.191 | 941.2 | 1,513 | 1,233 |
| Total Non-Current Assets | 85.53 | 88.13 | 96.56 | 104.9 | 120.6 | 95.89 | 81.25 | 0.167 | 642.4 | 1,109 | 584.4 |
| Property, Plant and Equipment | 51.59 | 53.09 | 54.83 | 58.48 | 60.22 | 31.52 | 41.4 | 44.76 | 491.6 | 938.7 | 582.7 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0.151 | 0 | 0 | 0 | 0 | 39.48 | 0 | 0 | 0 | 0 | 1.77 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 33.8 | 35.03 | 41.73 | 46.45 | 60.4 | 24.89 | 39.85 | -44.6 | 150.8 | 170.1 | 0 |
| Total Current Liabilities | 5.79 | 11.75 | 12.03 | 31.27 | 21.68 | 569.5 | 138 | 0.169 | 592.4 | 156.1 | 97.33 |
| Accounts Payable | 2.39 | 1.63 | 5.64 | 9.43 | 12.28 | 10.75 | 3.82 | 0 | 35.61 | 67.96 | 60.29 |
| Notes Payable/Short Term Debt | 0.063 | 0.155 | 0.139 | -0.557 | 5.12 | 554 | 131.4 | 0.191 | 543.3 | 76.89 | 0 |
| Tax Payables | 0 | 0 | 0.096 | 0.268 | 0 | 0 | 0.555 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 1.55 | 1.05 | 0.125 | 0.124 | 0 | 0 | -2.55 | 0 | 0 | 0 |
| Other Current Liabilities | 3.34 | 8.41 | 5.1 | 22 | 4.16 | 4.79 | 2.28 | 2.53 | 13.49 | 11.27 | 37.04 |
| Total Liabilities | 173.6 | 189 | 185.6 | 210.8 | 216 | 573.9 | 440.1 | 0.169 | 663.7 | 735.6 | 613.2 |
| Total Non-Current Liabilities | 167.8 | 177.3 | 173.6 | 179.6 | 194.3 | 4.39 | 302.1 | 377.9 | 71.3 | 579.4 | 411.4 |
| Total Long Term Debt | 124.9 | 142.6 | 132.7 | 144 | 142.7 | 0 | 296.2 | 356.4 | 40.37 | 544.2 | 411.4 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0.505 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 29.84 | 29.84 | 29.71 | 29.84 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0.009 | 0.033 | 0.011 | 0.339 | 0 | 0 | 0 | 0.047 | 146.5 | 204.8 | 0 |
| Other Long Term Liabilities | 42.8 | 4.79 | 11.08 | 5.52 | 21.32 | 4.39 | 5.85 | 21.52 | -115.6 | -169.5 | 0 |
| Total Equity | -33.41 | 12.66 | 63.31 | -68.49 | 16.62 | -439.3 | -340.4 | 0.022 | 277.6 | 777 | 620 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | -33.41 | 12.66 | 63.31 | -68.49 | 16.62 | -439.3 | -340.4 | 0.022 | 277.6 | 777 | 620 |
| Retained Earnings | -786.1 | -725.2 | -670.2 | -609.3 | -520.8 | -444.4 | -345.5 | -0.003 | -493.8 | 25.15 | 23.75 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.67 | 0 |
| Common Stock | 0.021 | 0.021 | 0.02 | 0.006 | 0.006 | 0 | 0.003 | 0.001 | 0.126 | 0.104 | 0.09 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 752.6 | 737.8 | 733.4 | 540.8 | 537.4 | 5.19 | 5.18 | 0.024 | 771.2 | 750.1 | 596.1 |
| Total Liabilities & Total Equity | 140.1 | 201.7 | 249 | 142.3 | 232.6 | 134.6 | 99.74 | 0.191 | 941.2 | 1,513 | 0 |
| Total Liabilities & Shareholders' Equity | 140.1 | 201.7 | 249 | 142.3 | 232.6 | 134.6 | 99.74 | 0.191 | 941.2 | 1,513 | 1,233 |
| Total Investments | 0.605 | 0 | 0 | 0 | 0 | 39.48 | 0.539 | 0 | 1.22 | 1.69 | 2.44 |
| Total Debt | 125 | 142.8 | 132.8 | 143.4 | 147.8 | 554 | 427.6 | 0.144 | 437.2 | 621.1 | 0 |
| Net Debt | 75.45 | 36.57 | -9.15 | 131.1 | 91.42 | 544.5 | 418.4 | 0.119 | 429.6 | 539.6 | -347 |