| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2024-04-26 | 2023-03-31 | 2022-03-14 | 2021-03-30 | 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 |
| Total Current Assets | 6.72 | 23.26 | 38 | 24.98 | 33.71 | 26.06 | 19.29 | 0.376 | 0.118 | 0.192 | 0.002 | 0.013 | 0.169 | 0.238 | 0.099 | 0.149 |
| Cash and Short Term Investments | 0.123 | 0.905 | 4.02 | 4.39 | 0.059 | 0.831 | 0.215 | 0.187 | 0.117 | 0.191 | 0.001 | 0.001 | 0.164 | 0.232 | 0.097 | 0.147 |
| Cash & Equivalents | 0.123 | 0.905 | 4.02 | 4.39 | 0.059 | 0.831 | 0.215 | 0.187 | 0.117 | 0.191 | 0.001 | 0.001 | 0.164 | 0.232 | 0.097 | 0.147 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 3.6 | 20.15 | 33.83 | 14.96 | 30.86 | 25.14 | 18.88 | 5.15 | 0.001 | 0.001 | 0.001 | 0.011 | 0.004 | 0.005 | 0.002 | 0.001 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 |
| Other Current Assets | 3 | 2.21 | 0.151 | 5.62 | 2.79 | 0.085 | 0.198 | -4.96 | -0 | -0 | 0 | 0.002 | 0.002 | 0.001 | -0 | 0.001 |
| Total Assets | 7.51 | 24.25 | 48.41 | 33.64 | 44.38 | 28.99 | 22.05 | 0.376 | 0.118 | 0.192 | 0.002 | 0.013 | 0.169 | 0.238 | 0.099 | 0.186 |
| Total Non-Current Assets | 0.791 | 2.85 | 10.41 | 8.67 | 10.68 | 2.94 | 2.76 | 1.52 | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 |
| Property, Plant and Equipment | 0.616 | 1.13 | 1.78 | 1.09 | 0.871 | 0.68 | 0.499 | 0.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets | 0 | 1.42 | 8.1 | 6.97 | 7.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 1.02 | 4.45 | 2.86 | 2.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0.39 | 3.65 | 4.12 | 4.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0.175 | 0.31 | 0.525 | 0.608 | 2.36 | 2.26 | 2.26 | 1.13 | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 2.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0 | -2.85 | 0 | 0 | 0 | 0 | 0 | 0.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 |
| Total Current Liabilities | 22.22 | 4.97 | 3.72 | 7.59 | 11.6 | 3.76 | 2.78 | 0.036 | 0.011 | 0.031 | 0.055 | 0.026 | 0.015 | 0.017 | 0.027 | 0.048 |
| Accounts Payable | 6.84 | 2.3 | 1.24 | 1.59 | 1.06 | 3.02 | 2.5 | 0.312 | 0.001 | 0.02 | 0.055 | 0.026 | 0 | 0 | 0.027 | 0.048 |
| Notes Payable/Short Term Debt | 14.3 | 1.51 | 1.22 | 4.62 | 2.12 | 0.48 | 0.182 | 0.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0.267 | 0.022 | 0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0.958 | 0 | 0 | 0 | 1.96 | -0.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 1.08 | 1.16 | 0.306 | 1.38 | 8.42 | -0.001 | -1.89 | -0.444 | 0.01 | 0.012 | 0 | 0 | 0.015 | 0.017 | 0 | 0 |
| Total Liabilities | 22.85 | 18.78 | 19.45 | 14.43 | 34.49 | 21.12 | 19.62 | 0.036 | 0.011 | 0.031 | 0.055 | 0.026 | 0.015 | 0.017 | 0.027 | 0.048 |
| Total Non-Current Liabilities | 0.631 | 13.81 | 15.74 | 6.85 | 22.89 | 17.36 | 16.85 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Long Term Debt | 0.505 | 12.84 | 14.65 | 3.02 | 4.09 | 0.381 | 0.291 | 0.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0.796 | 0.601 | 0.599 | 2.18 | 0.666 | 0.092 | 1.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0.025 | 0 | 14.19 | 0 | 0 | -1.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 1.13 | 1.51 | 2.18 | 1.29 | 0.961 | 0.587 | 0.473 | 0.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -1 | -1.33 | -1.73 | 1.93 | 1.47 | 15.73 | 15.99 | 1.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Equity | -15.34 | 5.46 | 28.96 | 19.21 | 9.89 | 7.87 | 2.43 | 0.34 | 0.107 | 0.161 | -0.052 | -0.013 | 0.154 | 0.221 | 0.072 | 0.138 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | -15.34 | 5.46 | 28.96 | 19.21 | 9.89 | 7.87 | 2.43 | 0.34 | 0.107 | 0.161 | -0.052 | -0.013 | 0.154 | 0.221 | 0.072 | 0.138 |
| Retained Earnings | -70.63 | -44.56 | -14.44 | -11.69 | 3.17 | 0.632 | -3.69 | -0.517 | -0.448 | -0.503 | -0.496 | -0.488 | -0.309 | -0.252 | -0.175 | -0.074 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.076 | 0.068 | 0.082 | 0.089 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 0.007 | 0.021 | 0.013 | 0.056 | 0.035 | 0.036 | 0.036 | 0.676 | 0.486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 55.29 | 50.02 | 43.39 | 30.84 | 6.68 | 7.2 | 6.08 | 0.248 | 1.16 | 0.582 | 0.355 | 0.38 | 0.463 | 0.473 | 0.247 | 0.212 |
| Total Liabilities & Total Equity | 7.51 | 24.25 | 48.41 | 33.64 | 44.38 | 28.99 | 22.05 | 0.376 | 0.118 | 0.192 | 0.002 | 0.013 | 0.169 | 0.238 | 0.099 | 0.186 |
| Total Liabilities & Shareholders' Equity | 7.51 | 24.25 | 48.41 | 33.64 | 44.38 | 28.99 | 22.05 | 0.376 | 0.118 | 0.192 | 0.002 | 0.013 | 0.169 | 0.238 | 0.099 | 0.186 |
| Total Investments | 0.175 | 0.31 | 0.525 | 0.608 | 2.36 | 2.26 | 2.26 | 1.13 | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 14.8 | 14.35 | 15.87 | 7.64 | 6.21 | 0.861 | 0.473 | 0.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | 14.68 | 13.45 | 11.85 | 3.26 | 6.16 | 0.03 | 0.258 | 0.174 | -0.117 | -0.191 | -0.001 | -0.001 | -0.164 | -0.232 | -0.097 | -0.147 |