| 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 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-28 | 2024-04-01 | 2023-03-23 | 2022-03-21 | 2021-03-01 | 2020-03-30 | 2019-04-01 | 2018-06-05 | 2017-03-23 | 2016-03-02 | 2015-03-25 | 2014-03-27 | 2013-03-27 | 2012-03-30 | 2011-03-03 | 2010-03-16 | 2009-02-27 | 2008-02-15 | 2006-12-31 |
| Total Current Assets | 26.01 | 20.14 | 20.34 | 11.45 | 1.75 | 1.15 | 3.4 | 0.59 | 0.067 | 0.7 | 1.01 | 1.62 | 1.89 | 3.62 | 0 | 0 | 0 | 0.004 | 0 |
| Cash and Short Term Investments | 6.09 | 4.48 | 0.946 | 5.47 | 1.11 | 0.728 | 3.21 | 0.538 | 0.028 | 0.7 | 0.803 | 1.6 | 1.55 | 3.61 | 0 | 0 | 0 | 0 | 0 |
| Cash & Equivalents | 6.09 | 4.48 | 0.946 | 5.47 | 1.11 | 0.718 | 3.18 | 0.215 | 0.028 | 0.042 | 0.009 | 0.422 | 0.727 | 3.44 | 0 | 0 | 0 | 0 | 0 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.032 | 0.323 | 0 | 0.658 | 0.794 | 1.18 | 0.828 | 0.172 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 15.17 | 12.11 | 10.46 | 5.61 | 0.615 | 0.26 | 0.075 | 0.037 | 0 | 0 | 0 | 0 | 0.081 | 0.003 | 0 | 0 | 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 | 4.75 | 3.56 | 8.93 | 0.373 | 0.027 | 0.159 | 0.105 | 0.015 | 0.039 | 0 | 0.209 | 0.02 | 0.249 | 0 | 0 | 0 | 0 | 0.004 | 0 |
| Total Assets | 61.44 | 84.77 | 133.3 | 145.3 | 9.81 | 1.18 | 3.4 | 0.595 | 0.069 | 0.7 | 1.01 | 1.62 | 2.29 | 4.95 | 0 | 0 | 0 | 0.004 | 0 |
| Total Non-Current Assets | 35.43 | 64.63 | 113 | 133.8 | 8.06 | 0.029 | 0.008 | 0.005 | 0.002 | 0 | 0.001 | 0.001 | 0.401 | 1.34 | 0 | 0 | 0 | 0 | 0 |
| Property, Plant and Equipment | 32.05 | 60.05 | 93.84 | 80.91 | 7.06 | 0.029 | 0.008 | 0.005 | 0.002 | 0 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0.016 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 2.88 | 0.107 | 5.33 | 0.327 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.401 | 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 | 0 |
| Other Long Term Assets | 0.494 | 4.47 | 13.82 | 52.62 | 0.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.34 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 61.95 | 53.32 | 35.51 | 20.07 | 2.19 | 0.641 | 3.19 | 3.69 | 0.817 | 3.98 | 2.7 | 1.75 | 0.199 | 0.3 | 0.104 | 0.084 | 0.063 | 0.061 | 0.038 |
| Accounts Payable | 20.65 | 17.04 | 2.82 | 4.78 | 1.29 | 0.004 | 0.034 | 0.043 | 0.013 | 0.291 | 0.246 | 0.263 | 0.004 | 0.006 | 0.012 | 0.012 | 0.012 | 0 | 0 |
| Notes Payable/Short Term Debt | 22.55 | 20.8 | 24.94 | 12.33 | 0.311 | 0.022 | 2.63 | 3.2 | 0.406 | 3.69 | 2.46 | 1.49 | 0 | 0 | 0.065 | 0.052 | 0.037 | 0.052 | 0.035 |
| Tax Payables | 3.84 | 3.76 | 1.7 | 0.423 | 0.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 10.98 | 7.11 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 3.94 | 4.61 | 4.05 | 2.55 | 0.424 | 0.615 | 0.522 | 0.446 | 0.398 | 0 | 0 | 0 | 0.195 | 0.294 | 0.027 | 0.02 | 0.014 | 0.009 | 0.003 |
| Total Liabilities | 64.68 | 54.38 | 57.16 | 30.71 | 2.23 | 0.641 | 3.19 | 3.69 | 0.9 | 3.98 | 2.7 | 1.76 | 0.669 | 1.74 | 0.107 | 0.085 | 0.089 | 0.061 | 0.038 |
| Total Non-Current Liabilities | 2.73 | 1.07 | 21.65 | 10.64 | 0.038 | 0 | 0 | 0 | 0.083 | 0 | 0 | 0.007 | 0.47 | 1.44 | 0.003 | 0.001 | 0.026 | 0 | 0.035 |
| Total Long Term Debt | 2.73 | 1.07 | 6.32 | 10.64 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 15.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 4.36 | 2.52 | 3.14 | 3 | 0.024 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -4.36 | -2.52 | -3.14 | -3 | -0.024 | -0.022 | 0 | 0 | 0.083 | 0 | 0 | 0.007 | 0.47 | 1.44 | 0.003 | 0.001 | 0.026 | 0 | 0.035 |
| Total Equity | -3.24 | 30.38 | 76.17 | 114.6 | 7.58 | 0.535 | 0.212 | -3.1 | -0.831 | -3.28 | -1.69 | -0.139 | 1.62 | 3.22 | -0.107 | -0.085 | -0.089 | -0.057 | -0.038 |
| Non-Controlling Interest | 0 | 1.15 | -0.906 | -0.165 | -0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | -3.24 | 29.24 | 77.07 | 114.7 | 7.61 | 0.535 | 0.212 | -3.1 | -0.831 | -3.28 | -1.69 | -0.139 | 1.62 | 3.22 | -0.107 | -0.085 | -0.089 | -0.057 | -0.038 |
| Retained Earnings | -228.8 | -182.7 | -122.3 | -71.12 | -26.16 | -33.9 | -30 | -26.45 | -23.48 | -8.77 | -7.3 | -6.1 | -3.26 | -1.4 | -0.246 | -0.224 | -0.228 | -0.196 | -0.177 |
| Accumulated Other Earnings | 0.199 | 0.609 | 5.02 | -0.521 | -1.34 | -0.073 | -0.073 | -0.047 | 0.005 | -0.034 | 0.102 | 0.483 | 0 | -0.044 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 0.019 | 0.017 | 0.014 | 0 | 0.033 | 0.016 | 0.009 | 0.004 | 0.003 | 0.01 | 0.01 | 0.01 | 0.01 | 0.047 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 225.3 | 211.3 | 194.3 | 186.4 | 35.08 | 34.49 | 30.27 | 23.4 | 22.64 | 5.52 | 5.49 | 5.47 | 4.87 | 4.61 | 0.128 | 0.128 | 0.128 | 0.128 | 0.128 |
| Total Liabilities & Total Equity | 61.44 | 84.77 | 133.3 | 145.3 | 9.81 | 1.18 | 3.4 | 0.595 | 0.069 | 0.7 | 1.01 | 1.62 | 2.29 | 4.95 | 0 | 0 | 0 | 0.004 | 0 |
| Total Liabilities & Shareholders' Equity | 61.44 | 84.77 | 133.3 | 145.3 | 9.81 | 1.18 | 3.4 | 0.595 | 0.069 | 0.7 | 1.01 | 1.62 | 2.29 | 4.95 | 0 | 0 | 0 | 0.004 | 0 |
| Total Investments | 2.88 | 0.107 | 5.33 | 0.327 | 0.017 | 0.01 | 0.032 | 0.323 | 0 | 0.658 | 0.794 | 1.18 | 1.23 | 0.172 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 25.28 | 21.87 | 31.26 | 22.97 | 0.35 | 0.022 | 2.63 | 3.2 | 0.406 | 3.69 | 2.46 | 1.49 | 0 | 0 | 0.065 | 0.052 | 0.037 | 0.052 | 0.035 |
| Net Debt | 19.19 | 17.39 | 30.32 | 17.5 | -0.763 | -0.696 | -0.548 | 2.99 | 0.378 | 3.65 | 2.45 | 1.06 | -0.727 | -3.44 | 0.065 | 0.052 | 0.037 | 0.052 | 0.035 |