| Period Ending: |
2026
(Q1)
09-30 |
2025
(Q4)
06-30 |
2025
(Q3)
03-31 |
2025
(Q2)
12-31 |
2025
(Q1)
09-30 |
2024
(Q4)
06-30 |
2024
(Q3)
03-31 |
2024
(Q2)
12-31 |
2024
(Q1)
09-30 |
2023
(Q4)
06-30 |
2023
(Q3)
03-31 |
2023
(Q2)
12-31 |
2023
(Q1)
09-30 |
2022
(Q4)
06-30 |
2022
(Q3)
03-31 |
2022
(Q2)
12-31 |
2022
(Q1)
09-30 |
2021
(Q4)
06-30 |
2021
(Q3)
03-31 |
2021
(Q2)
12-31 |
2021
(Q1)
09-30 |
2020
(Q4)
06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-11-14 | 2025-10-09 | 2025-05-15 | 2025-02-14 | 2024-11-14 | 2024-09-20 |
1234
|
|||||||||||||||
| Total Current Assets | 11.83 | 19.37 | 24.81 | 28.28 | 26.33 | 35.01 |
1234
|
|||||||||||||||
| Cash and Short Term Investments | 0.904 | 2.01 | 2.19 | 2.88 | 2.58 | 7.38 |
1234
|
|||||||||||||||
| Cash & Equivalents | 0.904 | 2.01 | 2.19 | 2.88 | 2.58 | 7.38 |
1234
|
|||||||||||||||
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 |
1234
|
|||||||||||||||
| Receivables | 5.41 | 6.12 | 10.68 | 13.93 | 13.12 | 15.49 |
1234
|
|||||||||||||||
| Inventory | 4.33 | 8.13 | 9.77 | 9.18 | 8.67 | 10.55 |
1234
|
|||||||||||||||
| Other Current Assets | 1.19 | 3.11 | 2.16 | 2.29 | 1.97 | 1.6 |
1234
|
|||||||||||||||
| Total Assets | 29.4 | 35.64 | 40.51 | 43.87 | 42.4 | 51.3 |
1234
|
|||||||||||||||
| Total Non-Current Assets | 17.57 | 16.27 | 15.7 | 15.59 | 16.06 | 16.29 |
1234
|
|||||||||||||||
| Property, Plant and Equipment | 3.95 | 4.31 | 4.55 | 5.06 | 5.56 | 6.5 |
1234
|
|||||||||||||||
| Goodwill and Intangible Assets | 5.85 | 6.02 | 6.18 | 6.34 | 6.5 | 6.66 |
1234
|
|||||||||||||||
| Goodwill | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 |
1234
|
|||||||||||||||
| Intangible Assets | 2.82 | 2.98 | 3.14 | 3.31 | 3.47 | 3.63 |
1234
|
|||||||||||||||
| Long Term Investments | 0.679 | 0.385 | 0 | 0 | 0 | 0.028 |
1234
|
|||||||||||||||
| Deferred Tax Assets | 4.73 | 0 | 2.96 | 3 | 3.09 | 2.45 |
1234
|
|||||||||||||||
| Other Long Term Assets | 2.36 | 5.56 | 2.01 | 1.19 | 0.906 | 0.652 |
1234
|
|||||||||||||||
| Total Current Liabilities | 8.12 | 14.45 | 12.95 | 14.51 | 14.18 | 23.77 |
1234
|
|||||||||||||||
| Accounts Payable | 3.6 | 7.44 | 8.03 | 8.85 | 8.35 | 11.23 |
1234
|
|||||||||||||||
| Notes Payable/Short Term Debt | 3.34 | 5.1 | 1.39 | 1.89 | 2.04 | 8.38 |
1234
|
|||||||||||||||
| Tax Payables | 0 | 0 | 278,769 | 0.766 | 0.723 | 0.719 |
1234
|
|||||||||||||||
| Deferred Revenue | 0.198 | 0 | 0.316 | 0.322 | 0.326 | 0.313 |
1234
|
|||||||||||||||
| Other Current Liabilities | 0.979 | 1.91 | -278,766 | 2.68 | 2.74 | 3.13 |
1234
|
|||||||||||||||
| Total Liabilities | 11.49 | 17.37 | 19.79 | 22.17 | 21.26 | 28.28 |
1234
|
|||||||||||||||
| Total Non-Current Liabilities | 3.37 | 2.91 | 6.84 | 7.66 | 7.08 | 4.51 |
1234
|
|||||||||||||||
| Total Long Term Debt | 2.56 | 2.91 | 6.84 | 7.66 | 7.08 | 4.51 |
1234
|
|||||||||||||||
| Deferred Tax Liabilities Non-Current | 0.812 | 0 | 0 | 0 | 0 | 0 |
1234
|
|||||||||||||||
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 |
1234
|
|||||||||||||||
| Capital Lease Obligations | 3.95 | 4.28 | 4.66 | 5.15 | 5.63 | 6.55 |
1234
|
|||||||||||||||
| Other Long Term Liabilities | -3.95 | -4.28 | -4.66 | -5.15 | -5.63 | -6.55 |
1234
|
|||||||||||||||
| Total Equity | 17.92 | 18.28 | 20.72 | 21.7 | 21.13 | 23.02 |
1234
|
|||||||||||||||
| Non-Controlling Interest | -0.047 | -0.047 | -0.047 | -0.044 | -0.041 | -0.038 |
1234
|
|||||||||||||||
| Total Stockholders' Equity | 17.96 | 18.32 | 20.76 | 21.75 | 21.18 | 23.05 |
1234
|
|||||||||||||||
| Retained Earnings | -15.73 | -15.2 | -12.38 | -12.04 | -12.26 | -10.23 |
1234
|
|||||||||||||||
| Accumulated Other Earnings | 0.065 | 0.04 | -0.207 | -0.109 | -0.265 | -0.21 |
1234
|
|||||||||||||||
| Common Stock | 0.001 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 |
1234
|
|||||||||||||||
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 |
1234
|
|||||||||||||||
| Additional Paid in Capital | 33.63 | 33.45 | 33.32 | 33.87 | 33.67 | 33.46 |
1234
|
|||||||||||||||
| Total Liabilities & Total Equity | 29.4 | 35.64 | 40.51 | 43.87 | 42.4 | 51.3 |
1234
|
|||||||||||||||
| Total Liabilities & Shareholders' Equity | 29.4 | 35.64 | 40.51 | 43.87 | 42.4 | 51.3 |
1234
|
|||||||||||||||
| Total Investments | 0.679 | 0.385 | 0 | 0 | 0 | 0.028 |
1234
|
|||||||||||||||
| Total Debt | 5.9 | 8.01 | 8.23 | 9.55 | 9.11 | 12.89 |
1234
|
|||||||||||||||
| Net Debt | 4.99 | 6 | 6.04 | 6.67 | 6.54 | 5.51 |
1234
|
|||||||||||||||