| Period Ending: | 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 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2020-12-31 | 2020-05-29 | 2019-04-26 | 2018-04-27 | 2017-04-28 | 2016-04-27 | 2015-04-27 | 2014-05-06 | 2013-04-29 | 2012-04-30 | 2011-05-31 | 2010-05-28 | 2009-05-22 | 2008-06-05 | 2007-05-29 | 2006-05-23 | 2004-12-31 | 2003-12-31 | 2002-12-31 |
| Total Current Assets | 68.25 | 75.98 | 70.97 | 101.6 | 148.5 | 120.7 | 92.21 | 95.9 | 106.7 | 152 | 150.4 | 133.7 | 113.7 | 84.8 | 46.5 | 47.5 | 71.4 | 6.18 | 4.55 |
| Cash and Short Term Investments | 6.15 | 10.75 | 12.49 | 39.23 | 82.6 | 85.73 | 32.54 | 36.4 | 43.5 | 75.3 | 106.8 | 107.5 | 97.5 | 74.7 | 45 | 46.2 | 70.6 | 5.81 | 4.45 |
| Cash & Equivalents | 6.15 | 9.6 | 12.49 | 38.69 | 66.15 | 85.73 | 32.54 | 36.4 | 40.9 | 64.6 | 106.8 | 107.4 | 97.5 | 74.7 | 45 | 46.2 | 70.6 | 5.81 | 4.45 |
| Short Term Investments | 0 | 1.15 | 0 | 0.533 | 16.44 | 0 | 0 | 0 | 2.6 | 10.7 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 24.9 | 26.16 | 24.85 | 16.99 | 21.97 | 16.44 | 41.85 | 45.6 | 22.3 | 26.1 | 13.3 | 6.6 | 4.4 | 1.5 | 0.5 | 0.1 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 37.19 | 39.07 | 33.63 | 45.4 | 43.9 | 18.56 | 17.82 | 13.9 | 40.9 | 50.6 | 30.3 | 19.6 | 11.8 | 8.6 | 1 | 1.2 | 0.8 | 0.376 | 0.096 |
| Total Assets | 77.96 | 89.16 | 80.69 | 114.6 | 167.6 | 144.1 | 113.9 | 133.5 | 121.4 | 160 | 180.1 | 165.6 | 141.8 | 103.9 | 71.1 | 63.1 | 71.9 | 6.61 | 4.93 |
| Total Non-Current Assets | 9.71 | 13.18 | 9.72 | 12.99 | 19.16 | 23.33 | 21.69 | 37.6 | 14.7 | 8 | 29.7 | 31.9 | 28.1 | 19.1 | 24.6 | 15.6 | 0.5 | 0.425 | 0.382 |
| Property, Plant and Equipment | 5.42 | 8.26 | 4.46 | 6.89 | 7.4 | 5.79 | 4.86 | 3.9 | 4.9 | 6.5 | 8.3 | 10.3 | 8.6 | 5.5 | 1.7 | 0.5 | 0.4 | 0.351 | 0.306 |
| Goodwill and Intangible Assets | 0.172 | 0.183 | 0.193 | 0.204 | 0.506 | 8.24 | 9.28 | 24.5 | 7.7 | 0 | 17.2 | 17.4 | 15.5 | 11.6 | 10.2 | 0.1 | 0.1 | 0.051 | 0.051 |
| Goodwill | 0.109 | 0.108 | 0.108 | 0.108 | 0.109 | 6.7 | 7.09 | 17 | 3 | 0 | 12.9 | 12.6 | 12 | 9.7 | 8.2 | 0.1 | 0.1 | 0 | 0 |
| Intangible Assets | 0.064 | 0.074 | 0.085 | 0.096 | 0.397 | 1.54 | 2.19 | 7.5 | 4.7 | 0 | 4.3 | 4.8 | 3.5 | 1.9 | 2 | 0 | 0 | 0.051 | 0.051 |
| Long Term Investments | 1.24 | 2.37 | 2.41 | 2.53 | 2.56 | 1.78 | 1.22 | 1.14 | 0.802 | 0 | 1.48 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 1.86 | 0.014 | 0.029 | 0.237 | 0.326 | 0.385 | 0.546 | 1.9 | 1.2 | 0 | 1 | 1 | 0.6 | 0.4 | 0.1 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 1.01 | 2.35 | 2.62 | 3.13 | 8.37 | 7.13 | 5.79 | 6.16 | 0.098 | 1.5 | 1.72 | 0.995 | 3.4 | 1.6 | 12.6 | 15 | 0 | 0.024 | 0.025 |
| Total Current Liabilities | 69.93 | 72.42 | 54.18 | 68.51 | 84.89 | 43.76 | 36.44 | 39.2 | 36.3 | 61.9 | 60.3 | 52.4 | 35.5 | 31 | 8.5 | 2.3 | 3.8 | 1.88 | 0.982 |
| Accounts Payable | 4.02 | 6.67 | 2.95 | 9.46 | 8.75 | 5.49 | 9.85 | 12.6 | 0.8 | 0.1 | 0.2 | 0.1 | 0.2 | 0.8 | 0 | 0 | 0 | 0 | 0.047 |
| Notes Payable/Short Term Debt | 1.73 | 2.24 | 0.171 | 0.656 | 3.95 | 3.99 | 1.26 | 0.459 | 13.55 | 19.17 | 6.42 | 0.124 | 0.142 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 0.81 | 0.769 | 0.171 | 0.656 | 3.95 | 3.99 | 1.26 | 0.459 | 0.38 | 0.516 | 0.155 | 0.124 | 0.142 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 13.16 | 8,855 | 8,127 | 9,371 | 6,526 | 6,659 | 4,936 | 6,150 | 7,551 | 17,287 | 32,995 | 28,202 | 28,202 | 20,457 | 6,419 | 1,859 | 3,487 | 1.28 | 0.934 |
| Other Current Liabilities | 50.21 | -8,792 | -8,077 | -9,313 | -6,458 | -6,628 | -4,912 | -6,124 | -7,530 | -17,245 | -32,941 | -28,150 | -28,167 | -20,427 | -6,410 | -1,857 | -3,483 | 0.597 | 0 |
| Total Liabilities | 73.32 | 64.01 | 45.24 | 60.56 | 81.46 | 56.03 | 49.29 | 57.7 | 41.4 | 69 | 74.2 | 68.2 | 44.9 | 36.5 | 8.7 | 2.3 | 3.8 | 1.88 | 0.982 |
| Total Non-Current Liabilities | 3.39 | -8.41 | -8.93 | -7.95 | -3.43 | 12.27 | 12.85 | 18.5 | 5.1 | 7.1 | 13.9 | 15.8 | 9.4 | 5.5 | 0.2 | 0 | 0 | 0 | 0 |
| Total Long Term Debt | 3.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0.013 | 14.21 | 28.68 | 236.6 | 32.65 | 20.25 | 71.54 | 94.26 | 1,169 | 483.7 | 1,681 | 1,754 | 1,754 | 14.38 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0.114 | 151.5 | 149.1 | 144.1 | 609.4 | 691.9 | 1,373 | 1,986 | 3,155 | 7,237 | 13,022 | 8,786 | 8,786 | 4,665 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 0.068 | -174.1 | -186.7 | -388.7 | -645.5 | -699.9 | -1,431 | -2,062 | -4,319 | -7,714 | -14,689 | -10,524 | -10,531 | -4,674 | 0.2 | 0 | 0 | 0 | 0 |
| Total Equity | 15.36 | 25.16 | 35.45 | 54.05 | 86.16 | 88.04 | 64.62 | 75.77 | 79.97 | 90.94 | 105.9 | 97.41 | 96.94 | 67.36 | 62.45 | 60.83 | 68.09 | 4.73 | 3.95 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 15.36 | 25.16 | 35.45 | 54.05 | 86.16 | 88.04 | 64.62 | 75.77 | 79.97 | 90.94 | 105.9 | 97.41 | 96.94 | 67.36 | 62.45 | 60.83 | 68.09 | 4.73 | 3.95 |
| Retained Earnings | -85.75 | -75.19 | -63.93 | -43.98 | -7.24 | -5.56 | -28.04 | -20.9 | -12.3 | -0.4 | 18.9 | 16.9 | 23.1 | 4.1 | 8.2 | 8.8 | 4.2 | -0.372 | -1.06 |
| Accumulated Other Earnings | 6.29 | 6.41 | 6.29 | 6.65 | 4.25 | 8.6 | 12.06 | 12.29 | 11.09 | 10.93 | 8.03 | 6.34 | 6.45 | 4.5 | 1.63 | 0.604 | -0.325 | 0 | -0 |
| Common Stock | 57.01 | 57.01 | 57 | 57 | 56.97 | 56.86 | 56.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.002 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.007 |
| Additional Paid in Capital | 37.81 | 36.93 | 36.08 | 34.37 | 32.18 | 28.15 | 24.21 | 84.39 | 81.18 | 80.41 | 78.97 | 74.16 | 67.39 | 58.76 | 52.62 | 51.43 | 64.21 | 5.09 | 5 |
| Total Liabilities & Total Equity | 88.68 | 89.16 | 80.69 | 114.6 | 167.6 | 144.1 | 113.9 | 133.5 | 121.4 | 159.9 | 180.1 | 165.6 | 141.8 | 103.9 | 71.15 | 63.13 | 71.89 | 6.61 | 4.93 |
| Total Liabilities & Shareholders' Equity | 77.96 | 89.16 | 80.69 | 114.6 | 167.6 | 144.1 | 113.9 | 133.5 | 121.4 | 160 | 180.1 | 165.6 | 141.8 | 103.9 | 71.1 | 63.1 | 71.9 | 6.61 | 4.93 |
| Total Investments | 1.24 | 3.52 | 2.41 | 3.06 | 19.01 | 1.78 | 1.22 | 1.14 | 3.4 | 10.7 | 1.48 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 4.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.5 | 19.2 | 6.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | -1.23 | -9.6 | -12.49 | -38.69 | -66.15 | -85.73 | -32.54 | -36.4 | -27.4 | -45.4 | -100.4 | -107.4 | -97.5 | -74.7 | -45 | -46.2 | -70.6 | -5.81 | -4.45 |