| Period Ending: | 2025 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-12-31 | 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 |
| Total Current Assets | 6.97 | 7.48 | 73.59 | 15.25 | 9.2 | 0 | 29.13 | 6 | 6.08 | 17.13 | 19.26 | 104 | 49.36 | 7.53 |
| Cash and Short Term Investments | 0 | 0 | 0.28 | 0.2 | 0.157 | 0.156 | 1.64 | 0.178 | 0.2 | 0.001 | 0.134 | 0.929 | 0 | 0.182 |
| Cash & Equivalents | 0 | 0 | 0.28 | 0.2 | 0.157 | 0.156 | 1.64 | 0.178 | 0.2 | 0.001 | 0.134 | 0.929 | 0 | 0.182 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 6.97 | 7.48 | 72.19 | 15.05 | 9.05 | 12.88 | 27.49 | 5.83 | 5.88 | 16.13 | 18.03 | 102.5 | 49.31 | 7.31 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 1.12 | 0 | 0 | -13.04 | 0 | 0 | 0 | 0.999 | 1.1 | 0.518 | 0.047 | 0.034 |
| Total Assets | 1,010 | 1,072 | 1,160 | 1,084 | 1,554 | 1,247 | 1,237 | 965.4 | 1,226 | 1,104 | 1,256 | 1,381 | 1,175 | 1,128 |
| Total Non-Current Assets | 1,003 | 1,064 | 1,087 | 1,069 | 1,545 | 1,234 | 1,208 | 959.3 | 1,220 | 1,087 | 1,237 | 1,277 | 1,125 | 1,120 |
| Property, Plant and Equipment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets | 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 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 1,003 | 1,064 | 1,087 | 1,069 | 1,545 | 1,234 | 1,208 | 959.3 | 1,220 | 1,087 | 1,237 | 1,277 | 1,125 | 1,120 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0.116 | 0 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0.115 | 0.095 | 0.117 | 0.118 | 0 |
| Total Current Liabilities | 0 | 1.57 | 292.3 | 1.59 | 10.68 | 11.05 | 81.6 | 9.48 | 0.884 | 94.9 | 202.1 | 195.6 | 121.3 | 22.79 |
| Accounts Payable | 0 | 1.57 | 2 | 1.59 | 10.68 | 11.05 | 81.6 | 9.48 | 0.884 | 5.55 | 26.2 | 68.33 | 61.32 | 0 |
| Notes Payable/Short Term Debt | 0 | 347.9 | 289.4 | 345.2 | 320.5 | 289.7 | 0 | 0 | 0 | 88.11 | 174.4 | 125.9 | 58.73 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | -343.6 | -309.8 | -278.7 | -39.42 | -64.63 | -174.9 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | -347.9 | 0.834 | -1.59 | -10.68 | -11.05 | 39.42 | 64.63 | 174.9 | 1.24 | 1.48 | 1.38 | 1.24 | 22.79 |
| Total Liabilities | 328.9 | 350.6 | 292.6 | 348 | 332.5 | 302 | 203.9 | 84.76 | 178 | 94.9 | 202.1 | 195.6 | 121.3 | 22.79 |
| Total Non-Current Liabilities | 328.9 | 349 | 290.6 | 346.4 | 320.5 | 289.7 | 121 | 74.11 | 175.7 | 0 | 0 | 0 | 0 | 0 |
| Total Long Term Debt | 326.7 | 347.9 | 289.4 | 345.2 | 320.5 | 289.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 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 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 2.21 | 1.06 | 1.19 | 1.15 | 0 | 0 | 121 | 74.11 | 175.7 | 0 | 0 | 0 | 0 | 0 |
| Total Equity | 680.7 | 721 | 867.3 | 736 | 1,222 | 945.2 | 1,033 | 880.6 | 1,048 | 1,009 | 1,054 | 1,185 | 1,054 | 1,105 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 680.7 | 721 | 867.3 | 736 | 1,222 | 945.2 | 1,033 | 880.6 | 1,048 | 1,009 | 1,054 | 1,185 | 1,054 | 1,105 |
| Retained Earnings | -314.7 | -315.2 | -177.1 | -203.8 | 281.8 | 5.35 | 47.09 | -140.4 | -7.3 | -205 | -190 | -112.9 | -276.2 | -258.3 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 0.151 | 0.141 | 0.14 | 0.117 | 0.117 | 0.117 | 0.117 | 0.117 | 0.117 | 0.117 | 0.117 | 0.117 | 0.117 | 0.117 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 995.2 | 1,036 | 1,044 | 939.7 | 939.7 | 939.7 | 985.7 | 1,021 | 1,098 | 1,214 | 1,244 | 1,297 | 1,330 | 1,363 |
| Total Liabilities & Total Equity | 1,010 | 1,072 | 1,160 | 1,084 | 1,554 | 1,247 | 1,237 | 965.4 | 1,226 | 1,104 | 1,256 | 1,380 | 1,175 | 0 |
| Total Liabilities & Shareholders' Equity | 1,010 | 1,072 | 1,160 | 1,084 | 1,554 | 1,247 | 1,237 | 965.4 | 1,226 | 1,104 | 1,256 | 1,381 | 1,175 | 1,128 |
| Total Investments | 1,003 | 1,064 | 1,087 | 1,069 | 1,545 | 1,234 | 1,208 | 959.3 | 1,220 | 1,087 | 1,237 | 1,277 | 1,125 | 1,120 |
| Total Debt | 326.7 | 347.9 | 289.4 | 345.2 | 320.5 | 289.7 | 121 | 74.11 | 175.7 | 88.11 | 174.4 | 125.9 | 58.73 | 0 |
| Net Debt | 326.7 | 347.9 | 289.2 | 345 | 320.3 | 289.6 | 119.4 | 73.93 | 175.5 | 88.11 | 174.3 | 125 | 58.73 | -0.182 |