| 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 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-24 | 2025-02-27 | 2024-02-28 | 2023-02-28 | 2022-02-24 | 2021-02-25 | 2020-02-25 | 2019-02-28 | 2018-03-12 | 2017-03-09 | 2016-03-11 | 2015-03-16 | 2014-03-28 | 2013-09-23 | 2012-03-30 | 2011-04-14 | 2010-03-31 | 2009-02-17 |
| Total Current Assets | 442.7 | 457 | 307.8 | 479.1 | 508 | 636.1 | 316.5 | 475.4 | 149.3 | 169.5 | 104 | 44.98 | 19.85 | 0.007 | 0.524 | 1.3 | 0.008 | 0.003 |
| Cash and Short Term Investments | 297 | 323.8 | 279.9 | 471.8 | 504.4 | 629.4 | 307.1 | 468.5 | 145.4 | 166.5 | 103.7 | 44.91 | 19.67 | 0.005 | 0.52 | 1.3 | 0.008 | 0.003 |
| Cash & Equivalents | 163.1 | 115.7 | 114.9 | 231.7 | 78.23 | 67.33 | 13.97 | 82.15 | 145.4 | 166.5 | 103.7 | 44.91 | 19.67 | -0.005 | 0.51 | 1.3 | 0.008 | 0.003 |
| Short Term Investments | 133.9 | 208.1 | 165 | 240.1 | 426.2 | 562.1 | 293.1 | 386.4 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.009 | 0 | 0 | 0 |
| Receivables | 82.45 | 69.34 | 0.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 51.68 | 51.52 | 10.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 11.58 | 12.38 | 17.46 | 7.27 | 3.55 | 6.66 | 9.41 | 6.85 | 3.92 | 3.04 | 0.277 | 0.066 | 0.174 | 0.002 | 0.004 | 0.003 | 0 | 0 |
| Total Assets | 913.2 | 910.4 | 780.4 | 664 | 777.3 | 768.5 | 344.7 | 480.8 | 155.4 | 171.9 | 105.7 | 46.51 | 19.87 | 0.029 | 0.568 | 1.46 | 0.01 | 0.006 |
| Total Non-Current Assets | 470.5 | 453.4 | 472.5 | 184.9 | 269.4 | 132.4 | 28.16 | 5.45 | 6.08 | 2.37 | 1.68 | 1.53 | 0.028 | 0.022 | 0.044 | 0.16 | 0.001 | 0.003 |
| Property, Plant and Equipment | 177 | 164.3 | 176.5 | 178.2 | 169.9 | 113.9 | 19.23 | 2.68 | 2.45 | 2.37 | 1.68 | 1.53 | 0.028 | 0.022 | 0.028 | 0.16 | 0 | 0.003 |
| Goodwill and Intangible Assets | 279.3 | 282.4 | 229.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0.001 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 279.3 | 282.4 | 229.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0.001 | 0 |
| Long Term Investments | 0 | 0 | 66.43 | 0 | 91.59 | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
| Other Long Term Assets | 14.15 | 6.73 | 0.27 | 6.62 | 7.87 | 18.44 | 8.93 | 2.76 | 3.63 | 0 | 0 | 0 | 0 | 0 | 0.016 | -0.16 | 0 | 0 |
| Total Current Liabilities | 138.4 | 122.3 | 110.3 | 91.48 | 89.2 | 54.87 | 39.08 | 14.4 | 9.89 | 4.97 | 1.63 | 1.66 | 2.27 | 11.35 | 13.35 | 0.823 | 0.023 | 0.003 |
| Accounts Payable | 22.16 | 27.51 | 33.12 | 26.6 | 27.38 | 13.51 | 15.57 | 2.74 | 1.23 | 0.863 | 0.958 | 1.25 | 0.413 | 1.1 | 0.19 | 0.03 | 0 | 0 |
| Notes Payable/Short Term Debt | 4.04 | 12.9 | 7.78 | 12.59 | 5.06 | 6.28 | 7.25 | 0 | 0 | 0 | 0 | 0 | 0 | 6.48 | 5 | 0 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.222 | 0 | 0 | 0 |
| Other Current Liabilities | 112.2 | 81.94 | 69.41 | 52.3 | 56.77 | 35.07 | 16.27 | 11.66 | 8.66 | 4.11 | 0.672 | 0.414 | 1.86 | 3.77 | 7.94 | 0.793 | 0.023 | 0.003 |
| Total Liabilities | 214.6 | 200 | 195.7 | 164.3 | 155.7 | 112 | 45.68 | 14.63 | 9.89 | 4.97 | 1.63 | 1.66 | 2.27 | 11.35 | 13.35 | 0.823 | 0.023 | 0.003 |
| Total Non-Current Liabilities | 76.23 | 77.68 | 85.43 | 72.86 | 66.47 | 57.09 | 6.6 | 0.23 | 0.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Long Term Debt | 44.4 | 45.37 | 68.08 | 72.86 | 66.47 | 45.38 | 4.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 31.83 | 32.31 | 17.35 | 0 | 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 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 44.4 | 57.26 | 74.86 | 84.45 | 70.53 | 51.66 | 11.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -44.4 | -57.26 | -74.86 | -84.45 | -70.53 | -39.95 | -9.15 | 0.23 | 0.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Equity | 698.6 | 710.4 | 584.6 | 499.6 | 621.7 | 656.5 | 299 | 466.2 | 145.5 | 166.9 | 104 | 44.85 | 17.6 | -11.32 | -12.78 | 0.638 | -0.013 | 0.002 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 698.6 | 710.4 | 584.6 | 499.6 | 621.7 | 656.5 | 299 | 466.2 | 145.5 | 166.9 | 104 | 44.85 | 17.6 | -11.32 | -12.78 | 0.638 | -0.013 | 0.002 |
| Retained Earnings | -2,776 | -2,385 | -2,012 | -1,568 | -1,172 | -830.2 | -570.6 | -372.8 | -249.2 | -157.1 | -104.2 | -76.56 | -64.53 | -30.68 | -27.38 | -1.68 | -0.074 | -0.059 |
| Accumulated Other Earnings | 16.44 | -1.05 | 2.53 | -0.902 | -0.601 | 0.019 | 0.22 | -0.042 | 0 | 0.029 | 0.048 | -0.104 | -0.016 | -0.009 | -0.003 | 0 | 0 | 0 |
| Common Stock | 0.017 | 0.013 | 0.011 | 0.008 | 0.007 | 0.006 | 0.005 | 0.005 | 0.003 | 0.003 | 0.002 | 0.001 | 0.001 | 0.003 | 0.003 | 0.003 | 0.005 | 0.005 |
| Preferred Stock | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.006 | 0.007 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 3,458 | 3,096 | 2,594 | 2,069 | 1,795 | 1,487 | 869.4 | 839 | 394.7 | 324 | 208.2 | 121.5 | 81.88 | 19.36 | 14.6 | 2.32 | 0.056 | 0.056 |
| Total Liabilities & Total Equity | 913.2 | 910.4 | 780.4 | 664 | 777.3 | 768.5 | 344.7 | 480.8 | 155.4 | 171.9 | 105.7 | 46.51 | 19.87 | 0.029 | 0.568 | 1.46 | 0.01 | 0.006 |
| Total Liabilities & Shareholders' Equity | 913.2 | 910.4 | 780.4 | 664 | 777.3 | 768.5 | 344.7 | 480.8 | 155.4 | 171.9 | 105.7 | 46.51 | 19.87 | 0.029 | 0.568 | 1.46 | 0.01 | 0.006 |
| Total Investments | 133.9 | 208.1 | 231.4 | 240.1 | 517.8 | 562.1 | 293.1 | 386.4 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.009 | 0 | 0 | 0 |
| Total Debt | 48.44 | 58.26 | 75.86 | 85.45 | 71.53 | 51.66 | 11.5 | 0 | 0 | 0 | 0 | 0 | 0 | 6.48 | 5 | 0 | 0 | 0 |
| Net Debt | -114.6 | -57.43 | -39.03 | -146.3 | -6.7 | -15.67 | -2.47 | -82.15 | -145.4 | -166.5 | -103.7 | -44.91 | -19.67 | 6.49 | 4.49 | -1.3 | -0.008 | -0.003 |