| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-31 | 2024-03-29 | 2023-03-03 | 2022-03-29 | 2021-02-25 | 2020-02-12 | 2019-03-12 | 2018-04-02 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 |
| Total Current Assets | 52.8 | 52.87 | 85.94 | 124.4 | 171.4 | 105.5 | 177 | 115.2 | 45.63 | 5.87 | 10.78 | 5.97 |
| Cash and Short Term Investments | 51.18 | 50.9 | 70.5 | 92.14 | 153.5 | 85.45 | 170.9 | 114.6 | 45.47 | 5.76 | 10.62 | 5.34 |
| Cash & Equivalents | 51.18 | 50.9 | 70.5 | 92.14 | 77.26 | 85.45 | 170.9 | 114.6 | 45.47 | 5.76 | 10.62 | 5.34 |
| Short Term Investments | 0 | 0 | 0 | 0 | 76.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0 | 0.236 | 6.5 | 17.45 | 9.85 | 13.1 | 1.03 | 0 | 0 | 0 | 0.038 | 0.303 |
| Inventory | 0 | 0 | 0 | 8.64 | 5.23 | 4.65 | 4.09 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 1.62 | 1.74 | 8.95 | 6.14 | 2.76 | 2.29 | 1.01 | 0.648 | 0.154 | 0.11 | 0.12 | 0.322 |
| Total Assets | 55.48 | 55.95 | 86.82 | 139.4 | 221.6 | 154.3 | 221 | 116.1 | 46.33 | 8.45 | 11.72 | 7.07 |
| Total Non-Current Assets | 2.69 | 3.08 | 0.878 | 15.06 | 50.23 | 48.84 | 43.94 | 0.92 | 0.703 | 2.58 | 0.944 | 1.1 |
| Property, Plant and Equipment | 2.44 | 2.78 | 0.416 | 4.02 | 31.02 | 32.48 | 31.73 | 0.786 | 0.594 | 0.738 | 0.835 | 0.911 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0.246 | 0.301 | 0.462 | 1.46 | 0 | 12.58 | 12.21 | 0.134 | 0 | 0.109 | 0.109 | 0.194 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0 | 0 | 0 | 9.58 | 19.21 | 3.78 | 0 | 0 | 0.109 | 1.73 | 0 | 0 |
| Total Current Liabilities | 16.96 | 8.35 | 25.68 | 37.42 | 22.23 | 24.77 | 17.01 | 14.46 | 5.55 | 5.51 | 2.95 | 5.58 |
| Accounts Payable | 0.628 | 0.919 | 2.35 | 2.78 | 1.72 | 2.52 | 5.45 | 1.2 | 0.997 | 1.4 | 0.429 | 0.436 |
| Notes Payable/Short Term Debt | 10.72 | 0.668 | 5.01 | 1.42 | 1.53 | 2.65 | 0.926 | 7.06 | 0.556 | 2 | 0 | 4.16 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0.637 | 1.07 | 4.19 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 |
| Other Current Liabilities | 4.97 | 5.68 | 14.13 | 5.23 | 18.97 | 19.6 | 10.64 | 6.19 | 3.99 | 2.1 | 2.52 | 0.786 |
| Total Liabilities | 43.15 | 48.45 | 67.85 | 122.6 | 121.6 | 124.6 | 116 | 26.45 | 134.1 | 14.24 | 8.46 | 6.87 |
| Total Non-Current Liabilities | 26.2 | 40.1 | 42.16 | 85.2 | 99.39 | 99.86 | 98.98 | 12 | 128.5 | 8.73 | 5.51 | 1.29 |
| Total Long Term Debt | 21.54 | 35.99 | 37.94 | 79.48 | 99.39 | 99.86 | 98.98 | 11.99 | 9.1 | 7.79 | 4.66 | 0.513 |
| Deferred Tax Liabilities Non-Current | 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 |
| Capital Lease Obligations | 1.81 | 2.13 | 0.013 | 1.26 | 28.67 | 30 | 29.21 | 0.397 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 2.85 | 1.98 | 4.21 | 4.46 | -28.67 | -30 | -29.21 | -0.388 | 119.4 | 0.939 | 0.843 | 0.773 |
| Total Equity | 12.33 | 7.5 | 18.97 | 16.8 | 100 | 29.69 | 105 | 89.68 | -87.76 | -5.79 | 3.26 | 0.202 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 12.33 | 7.5 | 18.97 | 16.8 | 100 | 29.69 | 105 | 89.68 | -87.76 | -5.79 | 3.26 | 0.202 |
| Retained Earnings | -667.9 | -629.4 | -587.2 | -542.4 | -399.8 | -295.5 | -201.1 | -134.4 | -92.14 | -58.97 | -42.29 | -22.93 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0.004 | 0 | -1.82 | -1.54 | -1.32 | 0 | 0 | 0 |
| Common Stock | 0.006 | 0.003 | 0.002 | 0.066 | 0.059 | 0.036 | 0.034 | 0.025 | 0.001 | 0.006 | 0.005 | 0.005 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 116.1 | 0 | 50.87 | 43.99 | 21.8 |
| Additional Paid in Capital | 680.2 | 636.9 | 606.2 | 559.1 | 499.7 | 325.1 | 306.1 | 224 | 5.69 | 2.3 | 1.56 | 1.32 |
| Total Liabilities & Total Equity | 55.48 | 55.95 | 86.82 | 139.4 | 221.6 | 154.3 | 221 | 116.1 | 46.33 | 8.45 | 11.72 | 7.07 |
| Total Liabilities & Shareholders' Equity | 55.48 | 55.95 | 86.82 | 139.4 | 221.6 | 154.3 | 221 | 116.1 | 46.33 | 8.45 | 11.72 | 7.07 |
| Total Investments | 0.246 | 0.301 | 0.462 | 1.46 | 76.28 | 12.58 | 12.21 | 0.134 | 0 | 0.109 | 0.109 | 0.194 |
| Total Debt | 32.25 | 36.32 | 42.95 | 80.19 | 100.9 | 101.2 | 99.44 | 18.65 | 9.65 | 9.79 | 4.66 | 4.67 |
| Net Debt | -18.93 | -14.57 | -27.55 | -11.95 | 23.65 | 15.73 | -71.46 | -95.91 | -35.82 | 4.04 | -5.96 | -0.667 |