| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2023-02-28 | 2022-03-01 | 2021-03-01 | 2020-03-02 | 2019-03-11 | 2018-03-07 | 2017-03-09 | 2016-03-11 | 2015-03-13 | 2014-03-27 | 2012-12-31 | 2011-12-31 |
| Total Current Assets | 286.8 | 427.6 | 499 | 212.6 | 131.7 | 121.9 | 113.8 | 82.79 | 95.35 | 60.74 | 31.71 | 19.02 |
| Cash and Short Term Investments | 196.5 | 348.9 | 440.7 | 156.9 | 94 | 77.56 | 74.04 | 49.04 | 72.22 | 42.66 | 21.69 | 10.87 |
| Cash & Equivalents | 112.2 | 107.1 | 411.8 | 29.03 | 24.36 | 26.14 | 20.58 | 21.86 | 17.22 | 9.94 | 21.69 | 10.87 |
| Short Term Investments | 84.28 | 241.8 | 28.88 | 127.8 | 69.64 | 51.42 | 53.45 | 27.19 | 55 | 32.72 | 0 | 0 |
| Receivables | 31.51 | 40.13 | 31.1 | 27.15 | 17.28 | 19.56 | 22.19 | 19.73 | 12.44 | 8.33 | 3.32 | 3.11 |
| Inventory | 43.27 | 31.49 | 22.96 | 19.78 | 13.17 | 20.06 | 13.81 | 10.14 | 5.44 | 6.75 | 5.38 | 3.5 |
| Other Current Assets | 15.46 | 7.12 | 4.19 | 8.82 | 7.26 | 4.75 | 3.74 | 3.89 | 5.24 | 3 | 1.32 | 1.54 |
| Total Assets | 353.4 | 479.5 | 544.2 | 259.8 | 147.6 | 136.8 | 126.4 | 92.87 | 102.7 | 64.37 | 37.41 | 24.58 |
| Total Non-Current Assets | 66.64 | 51.86 | 45.22 | 47.15 | 15.85 | 14.84 | 12.59 | 10.08 | 7.4 | 3.64 | 5.69 | 5.57 |
| Property, Plant and Equipment | 62.04 | 46.27 | 42.32 | 44.83 | 15.17 | 14.06 | 12.16 | 9.41 | 6.37 | 3.06 | 3.67 | 5.2 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 4.6 | 5.59 | 2.9 | 2.31 | 0.68 | 0.784 | 0.43 | 0.662 | 1.03 | 0.571 | 2.02 | 0.371 |
| Total Current Liabilities | 58.86 | 52.16 | 37.1 | 44.99 | 43.12 | 35.92 | 36.38 | 20.91 | 18.81 | 18.63 | 11.78 | 6.78 |
| Accounts Payable | 16.62 | 14.28 | 5.31 | 10.28 | 8.64 | 4.09 | 4.93 | 3.24 | 3.38 | 3.35 | 2.87 | 1.65 |
| Notes Payable/Short Term Debt | 5.52 | 4.89 | 4.31 | 3.77 | 0 | 0 | 0.116 | 0.452 | 0.502 | 6.14 | 2.79 | 0.875 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0.42 | 0.551 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 11.35 | 8.75 | 7.24 | 10.39 | 18.06 | 18.17 | 19.03 | 5.26 | 4.63 | 1.46 | 0.878 | 0.991 |
| Other Current Liabilities | 25.38 | 24.23 | 20.23 | 20.55 | 16.42 | 13.65 | 11.88 | 11.4 | 10.3 | 7.68 | 5.25 | 3.27 |
| Total Liabilities | 307.6 | 302.5 | 237.2 | 155.6 | 110.7 | 96.65 | 114.1 | 72.65 | 57.94 | 32.9 | 27.54 | 13.08 |
| Total Non-Current Liabilities | 248.7 | 250.4 | 200.1 | 110.6 | 67.57 | 60.73 | 77.69 | 51.74 | 39.13 | 14.27 | 15.77 | 6.3 |
| Total Long Term Debt | 245 | 246.8 | 198.3 | 109.3 | 58.4 | 48.93 | 47.37 | 41.06 | 30 | 12.16 | 9.97 | 1.01 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.803 | 1.9 | 0 |
| Deferred Revenue Non-Current | 3.75 | 3.53 | 1.84 | 0.976 | 1.62 | 3.3 | 22.66 | 6.49 | 7.13 | 0.803 | 0.362 | 0.103 |
| Capital Lease Obligations | 23.88 | 26.58 | 29.91 | 33.13 | 0 | 0 | 0.058 | 0.284 | 0.506 | 0 | 0 | 0 |
| Other Long Term Liabilities | -23.88 | -26.58 | -29.91 | -32.81 | 7.56 | 8.5 | 7.6 | 3.92 | 1.49 | 2.12 | 3.53 | 5.18 |
| Total Equity | 45.81 | 177 | 306.9 | 104.2 | 36.87 | 40.11 | 12.3 | 20.21 | 44.81 | 31.47 | 9.86 | 11.51 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 45.81 | 177 | 306.9 | 104.2 | 36.87 | 40.11 | 12.3 | 20.21 | 44.81 | 31.47 | 9.86 | 11.51 |
| Retained Earnings | -809.3 | -649.8 | -542 | -432 | -391.3 | -313.1 | -269.5 | -222.5 | -176.9 | -126.8 | -93.76 | -69.45 |
| Accumulated Other Earnings | -0.589 | -0.318 | 0.083 | 0.145 | -0.04 | -0.099 | -0.057 | -0.029 | -0.043 | 0.022 | 0 | 0 |
| Common Stock | 0.005 | 0.005 | 0.004 | 0.004 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.37 | 103.6 | 80.96 |
| Additional Paid in Capital | 855.7 | 827 | 848.9 | 536 | 428.2 | 353.3 | 281.9 | 242.7 | 221.7 | 158.3 | 0 | 0 |
| Total Liabilities & Total Equity | 353.4 | 479.5 | 544.2 | 259.8 | 147.6 | 136.8 | 126.4 | 92.87 | 102.7 | 64.37 | 37.41 | 24.58 |
| Total Liabilities & Shareholders' Equity | 353.4 | 479.5 | 544.2 | 259.8 | 147.6 | 136.8 | 126.4 | 92.87 | 102.7 | 64.37 | 37.41 | 24.58 |
| Total Investments | 84.28 | 241.8 | 28.88 | 127.8 | 69.64 | 51.42 | 53.45 | 27.19 | 55 | 32.72 | 0 | 0 |
| Total Debt | 250.5 | 251.7 | 202.6 | 113.1 | 58.4 | 48.93 | 47.42 | 41.23 | 30.93 | 18.29 | 12.76 | 1.89 |
| Net Debt | 138.3 | 144.7 | -209.2 | 84.05 | 34.04 | 22.8 | 26.84 | 19.37 | 13.7 | 8.35 | -8.93 | -8.98 |