| Period Ending: | 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: | 2025-03-14 | 2024-03-08 | 2023-03-10 | 2022-03-14 | 2021-03-05 | 2020-03-06 | 2019-03-11 | 2018-03-09 | 2017-03-10 | 2016-03-17 | 2015-03-20 | 2013-12-31 | 2012-12-31 |
| Total Current Assets | 74.58 | 44.34 | 17.61 | 26.89 | 25.35 | 13.3 | 11.71 | 6.66 | 5.7 | 19.03 | 20.8 | 5.66 | 6.08 |
| Cash and Short Term Investments | 25.05 | 18.15 | 9.75 | 19.53 | 20.55 | 8.46 | 8.72 | 4.22 | 3.01 | 16.79 | 20.8 | 3.52 | 3.57 |
| Cash & Equivalents | 25.05 | 18.15 | 9.75 | 19.53 | 20.55 | 8.46 | 8.72 | 4.22 | 3.01 | 16.79 | 20.8 | 3.52 | 3.57 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 2.59 | 2.58 | 3.91 | 3.7 | 2.06 | 2.77 | 0.956 | 1.31 | 1.1 | 0.875 | 1.13 | 0.421 | 0.117 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0.951 | 0.749 | 0.588 | 1.08 | 0.991 | -1.5 | 0.784 | 2.37 |
| Other Current Assets | 46.94 | 23.6 | 3.96 | 3.66 | 2.73 | 1.12 | 1.29 | 0.542 | 0.5 | 0.366 | 0.376 | 0.94 | 0.022 |
| Total Assets | 83.15 | 87.21 | 93.49 | 87.06 | 65.88 | 43.71 | 23.53 | 16.91 | 17.05 | 33.36 | 28.56 | 9.77 | 9.1 |
| Total Non-Current Assets | 8.58 | 42.87 | 75.88 | 60.17 | 40.53 | 30.4 | 11.82 | 10.25 | 11.36 | 14.34 | 7.76 | 4.11 | 3.02 |
| Property, Plant and Equipment | 3.76 | 4.27 | 38.06 | 32.81 | 20.33 | 19.07 | 3.66 | 3.8 | 4.72 | 7.14 | 1.13 | 0.4 | 0.23 |
| Goodwill and Intangible Assets | 0 | 12.37 | 19.42 | 9.8 | 7.49 | 7.37 | 4.55 | 4.68 | 5.09 | 5.01 | 0.83 | 0 | 0 |
| Goodwill | 0 | 7.35 | 8.49 | 5.09 | 4.63 | 4.15 | 2.92 | 2.92 | 2.75 | 2.47 | 0.677 | 0 | 0 |
| Intangible Assets | 0 | 5.02 | 10.93 | 4.71 | 2.87 | 3.22 | 1.63 | 1.76 | 2.34 | 2.54 | 0.153 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0.129 | 0.352 | 0 | 0.016 | -205.6 | 0 | 0 |
| Deferred Tax Assets | 0 | 1.03 | 11.93 | 11.49 | 7.94 | 0 | -0.129 | -0.352 | 0 | -0.016 | 208.8 | 1.27 | 0.645 |
| Other Long Term Assets | 4.81 | 25.19 | 6.46 | 6.07 | 4.77 | 3.96 | 3.61 | 1.78 | 1.54 | 2.19 | 2.55 | 2.44 | 2.15 |
| Total Current Liabilities | 49.04 | 33.57 | 23.22 | 21.44 | 18.46 | 13.57 | 8.74 | 4.97 | 5.86 | 7.49 | 4.26 | 3.59 | 3.43 |
| Accounts Payable | 1.75 | 1.25 | 2.97 | 1.71 | 1.56 | 1.53 | 1.25 | 1.07 | 1.05 | 2 | 1.18 | 0.227 | 0.101 |
| Notes Payable/Short Term Debt | 0.483 | 0.413 | 5.32 | 4.66 | 5.72 | 2.34 | 1.1 | 0.1 | 0.332 | 0.452 | 0 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.419 | 0 |
| Deferred Revenue | 2.55 | 2.52 | 10.43 | 8.43 | 6.68 | 5.94 | 3.36 | 2.55 | 3.08 | 2.58 | 2.04 | 2.76 | 3.22 |
| Other Current Liabilities | 44.26 | 29.39 | 4.5 | 6.64 | 4.5 | 3.77 | 3.02 | 1.24 | 1.4 | 2.46 | 1.04 | 0.183 | 0.115 |
| Total Liabilities | 62.48 | 62.44 | 60.9 | 56.75 | 44.75 | 37.99 | 21.17 | 12.01 | 10.13 | 12.68 | 12.93 | 10.99 | 10.24 |
| Total Non-Current Liabilities | 13.43 | 28.86 | 37.69 | 35.31 | 26.3 | 24.42 | 12.43 | 7.04 | 4.27 | 5.2 | 12.93 | 7.4 | 6.8 |
| Total Long Term Debt | 0.312 | 2.45 | 20.74 | 18.96 | 12.77 | 11.94 | 0 | 1 | 0 | 0.13 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0.057 | 0 | 0 | 0 | 0.09 | 0.077 | 0.136 | 0.121 | 0.457 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 12.45 | 13.6 | 14.16 | 12.95 | 13.5 | 12.37 | 11.24 | 4.69 | 2.23 | 4.37 | 9.96 | 7.25 | 6.76 |
| Capital Lease Obligations | 0.795 | 0.861 | 24.06 | 21.62 | 13.75 | 14.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -0.123 | 11.9 | -21.27 | -18.22 | -13.73 | -14.25 | 1.11 | 1.21 | 1.91 | 0.239 | 2.97 | 0.148 | 0.04 |
| Total Equity | 20.68 | 24.77 | 32.59 | 30.31 | 21.13 | 5.72 | 2.36 | 4.9 | 6.93 | 20.68 | 15.63 | -1.22 | -1.14 |
| Non-Controlling Interest | 0.025 | 0.025 | 0.025 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 20.65 | 24.75 | 32.56 | 30.28 | 21.13 | 5.72 | 2.36 | 4.9 | 6.93 | 20.68 | 15.63 | -1.22 | -1.14 |
| Retained Earnings | -27.7 | -21.91 | -12.15 | -12.78 | -20.09 | -33.64 | -35.75 | -32.26 | -28.98 | -13.81 | -5.01 | -1.98 | -2.14 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0 | -4.91 | -3.93 | -2.57 | -1.1 | -0.306 | -0.117 | -0.046 |
| Common Stock | 0.015 | 0.015 | 0.015 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.013 | 0.013 | 0.01 | 0.005 | 0.005 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 48.34 | 46.64 | 44.7 | 43.05 | 41.21 | 39.34 | 38.1 | 37.14 | 35.9 | 34.48 | 20.63 | 0.989 | 1.04 |
| Total Liabilities & Total Equity | 83.15 | 87.21 | 93.49 | 87.06 | 65.88 | 43.71 | 23.53 | 16.91 | 17.05 | 33.36 | 28.56 | 9.77 | 9.1 |
| Total Liabilities & Shareholders' Equity | 83.15 | 87.21 | 93.49 | 87.06 | 65.88 | 43.71 | 23.53 | 16.91 | 17.05 | 33.36 | 28.56 | 9.77 | 9.1 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0.129 | 0.352 | 0 | 0.016 | -205.6 | 0 | 0 |
| Total Debt | 0.795 | 2.86 | 26.06 | 23.62 | 18.48 | 14.27 | 1.1 | 1.1 | 0.332 | 0.582 | 0 | 0 | 0 |
| Net Debt | -24.26 | -15.29 | 16.31 | 4.1 | -2.07 | 5.82 | -7.62 | -3.12 | -2.68 | -16.21 | -20.8 | -3.52 | -3.57 |