| 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 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-04-30 | 2024-03-01 | 2023-03-22 | 2022-01-28 | 2021-01-29 | 2020-01-28 | 2019-01-24 | 2018-02-08 | 2017-02-09 | 2016-02-12 | 2015-02-25 | 2014-02-24 | 2013-02-25 | 2012-02-24 | 2011-03-07 | 2010-03-12 | 2009-03-20 | 2008-03-14 | 2007-03-29 | 2006-03-16 | 2005-03-23 | 2003-12-31 | 2002-12-31 |
| Total Current Assets | 15.01 | 20.85 | 24.11 | 24.19 | 7.09 | 5.43 | 11.63 | 9.1 | 7.59 | 15.15 | 11.09 | 10.57 | 10.57 | 13.5 | 21.68 | 38.86 | 29.64 | 42.02 | 52.78 | 40.32 | 25.74 | 4.89 | 4.72 |
| Cash and Short Term Investments | 13.1 | 18 | 21.2 | 22.57 | 5.23 | 3.13 | 6.78 | 4.04 | 3.95 | 12.46 | 9.22 | 9.2 | 8.7 | 10.29 | 16.99 | 30.43 | 19.8 | 29.72 | 40.32 | 32.25 | 20.51 | 1.62 | 2.7 |
| Cash & Equivalents | 1.43 | 1.73 | 4.25 | 22.57 | 5.23 | 3.13 | 6.78 | 4.04 | 3.95 | 12.46 | 9.22 | 9.2 | 8.7 | 10.29 | 16.99 | 22.94 | 12.3 | 7.1 | 7.91 | 8.17 | 1.94 | 1.62 | 2.7 |
| Short Term Investments | 11.67 | 16.27 | 16.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.5 | 7.5 | 22.62 | 32.41 | 24.08 | 18.57 | 0 | 0 |
| Receivables | 0.193 | 0.519 | 0.647 | 0.311 | 0.334 | 0.488 | 1.08 | 1.05 | 0.739 | 0.808 | 0.58 | 0.391 | 0.566 | 0.91 | 1.59 | 3.33 | 3.66 | 5.73 | 7.7 | 4.54 | 3.13 | 1.85 | 0.83 |
| Inventory | 1.35 | 1.56 | 1.61 | 0.707 | 1.05 | 1.16 | 2.86 | 1.37 | 1.25 | 1.09 | 0.68 | 0.563 | 0.835 | 1.76 | 2.41 | 4.56 | 5.61 | 5.35 | 3.63 | 2.68 | 1.28 | 1.08 | 0.862 |
| Other Current Assets | 0.378 | 0.779 | 0.646 | 0.598 | 0.478 | 0.653 | 0.906 | 2.64 | 1.65 | 0.787 | 0.608 | 0.417 | 0.473 | 0.531 | 0.685 | 0.537 | 0.578 | 1.22 | 1.13 | 0.837 | 0.814 | 0.333 | 0.323 |
| Total Assets | 15.32 | 21.42 | 24.67 | 24.89 | 7.99 | 6.89 | 12.11 | 9.6 | 8.28 | 16.03 | 11.4 | 10.8 | 10.88 | 14.22 | 23.07 | 40.57 | 31.38 | 56.37 | 55.71 | 42.9 | 37.95 | 7.22 | 7.05 |
| Total Non-Current Assets | 0.311 | 0.57 | 0.563 | 0.7 | 0.905 | 1.46 | 0.482 | 0.496 | 0.697 | 0.887 | 0.312 | 0.23 | 0.304 | 0.725 | 1.39 | 1.71 | 1.74 | 14.35 | 2.92 | 2.58 | 12.22 | 2.33 | 2.34 |
| Property, Plant and Equipment | 0.311 | 0.544 | 0.536 | 0.674 | 0.876 | 1.43 | 0.407 | 0.441 | 0.533 | 0.684 | 0.312 | 0.229 | 0.294 | 0.484 | 0.732 | 0.907 | 1.07 | 2.97 | 1.12 | 0.876 | 0.679 | 0.339 | 0.35 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 0.28 | 0 | 8.63 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.83 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 0.28 | 0 | 2.8 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,497 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0 | 0.026 | 0.026 | 0.026 | 0.029 | 0.03 | 0.075 | 0.055 | 0.164 | 0.204 | 0.001 | 0.001 | 0.01 | 0.242 | 0.447 | 0.524 | 0.663 | 2.74 | 1.81 | 1.71 | -9,486 | 1.99 | 1.99 |
| Total Current Liabilities | 1.01 | 1.24 | 1.11 | 1.37 | 2.29 | 3.45 | 6.02 | 4.58 | 3.32 | 3.19 | 2.7 | 1.65 | 2.01 | 3.01 | 2.66 | 4.48 | 8.01 | 8.72 | 10.89 | 5.63 | 3.24 | 2.13 | 0.992 |
| Accounts Payable | 0.363 | 0.216 | 0.368 | 0.284 | 0.142 | 0.726 | 1.3 | 0.733 | 0.734 | 1.06 | 0.523 | 0.323 | 0.257 | 0.629 | 0.259 | 1.09 | 0.201 | 2.63 | 2.77 | 1.7 | 0.899 | 0.434 | 0.105 |
| Notes Payable/Short Term Debt | 0.107 | 0.148 | 0.297 | 0.457 | 0.6 | 0.589 | 0.577 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0.02 | 0.019 | 0.03 | 0.03 | 0.013 | 0 | 0 | 0 | 0.515 | 0.007 |
| Tax Payables | 0.128 | 0.142 | 0.132 | 0.109 | 0.024 | 0 | 0 | 0 | 0.048 | 0.057 | 0.06 | 0.033 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 1.96 | 0.82 | 0.628 | 0.227 | 0.025 | 0.069 | 0.134 | 0.212 | 0.468 | 0.7 | 1.06 | 1.64 | 1.39 | 0.761 | 0.399 | 0.245 | 0.278 |
| Other Current Liabilities | 0.414 | 0.735 | 0.31 | 0.516 | 1.52 | 2.13 | 2.18 | 3.03 | 1.91 | 1.85 | 2.09 | 1.22 | 1.53 | 2.15 | 1.91 | 2.66 | 6.72 | 4.44 | 6.74 | 3.17 | 1.94 | 0.937 | 0.603 |
| Total Liabilities | 1.01 | 1.33 | 1.31 | 1.67 | 2.75 | 4.36 | 6.02 | 4.58 | 3.32 | 3.47 | 8.02 | 3.6 | 2.08 | 3.13 | 2.87 | 4.86 | 8.55 | 9.64 | 12.3 | 6.65 | 3.9 | 52.72 | 46.98 |
| Total Non-Current Liabilities | 0 | 0.092 | 0.208 | 0.307 | 0.461 | 0.917 | 1.3 | 0 | 0.005 | 0.28 | 5.32 | 1.95 | 0.071 | 0.119 | 0.21 | 0.375 | 0.535 | 0.925 | 1.41 | 1.02 | 0.661 | 50.59 | 45.99 |
| Total Long Term Debt | 0 | 0.092 | 0.208 | 0.307 | 0.461 | 0.917 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0.038 | 0.033 | 0.052 | 0.018 | 0 | 0 | 0 | 2.05 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -892 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.015 | 0.071 | 0.101 | 0.172 | 0.342 | 0.483 | 892 | 1,335 | 885.4 | 471.7 | 0 | 0 |
| Capital Lease Obligations | 0 | 0.241 | 0.356 | 0.535 | 1.06 | 1.51 | 1.88 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0.038 | 0.057 | 0.064 | 0.082 | 0.018 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 0 | -0.241 | -0.356 | -0.535 | -1.06 | -1.51 | -1.88 | 0 | 0.005 | 0.28 | 5.31 | 1.94 | -0.018 | -0.038 | -0.057 | -0.064 | -0.082 | 0.888 | -1,334 | -884.3 | -471.1 | 48.54 | 45.99 |
| Total Equity | 14.31 | 20.09 | 23.36 | 23.22 | 5.25 | 2.53 | 6.1 | 5.02 | 4.96 | 12.56 | 3.39 | 7.19 | 8.8 | 11.09 | 20.2 | 35.71 | 22.83 | 46.73 | 43.41 | 36.25 | 34.06 | -45.5 | -39.93 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 14.31 | 20.09 | 23.36 | 23.22 | 5.25 | 2.53 | 6.1 | 5.02 | 4.96 | 12.56 | 3.39 | 7.19 | 8.8 | 11.09 | 20.2 | 35.71 | 22.83 | 46.73 | 43.41 | 36.25 | 34.06 | -45.5 | -39.93 |
| Retained Earnings | -217.9 | -210.1 | -203.6 | -199.2 | -196.9 | -194.8 | -191 | -191.3 | -178.5 | -163.6 | -154.4 | -146.6 | -138.6 | -128.6 | -118.6 | -101.7 | -89.8 | -62.07 | -53.69 | -56.54 | -57.48 | -44.9 | -39.86 |
| Accumulated Other Earnings | 0.061 | 0.24 | 0 | 0 | 0 | 0 | -1.16 | -1.13 | -2.57 | -2.32 | -2.52 | -2.95 | -4.22 | -4.13 | -3.77 | -3.38 | 0 | -1.44 | -0.111 | -0.426 | -0.745 | -0.601 | -0.069 |
| Common Stock | 0 | 0 | 0.001 | 0.001 | 0 | 0 | 0.001 | 0 | 0.001 | 0 | 0.001 | 0.001 | 0 | 0 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37,953 | 0 | 0 |
| Additional Paid in Capital | 232.2 | 230 | 226.9 | 222.4 | 202.1 | 197.3 | 197.1 | 196.4 | 183.4 | 176.1 | 157.8 | 153.8 | 147.4 | 139.7 | 138.8 | 137.4 | 112.6 | 110.2 | 97.21 | 93.21 | -37,860 | 0 | 0 |
| Total Liabilities & Total Equity | 15.32 | 21.42 | 24.67 | 24.89 | 7.99 | 6.89 | 12.11 | 9.6 | 8.28 | 16.03 | 11.4 | 10.8 | 10.88 | 14.22 | 23.07 | 40.57 | 31.38 | 56.37 | 55.71 | 42.9 | 37.95 | 7.22 | 7.05 |
| Total Liabilities & Shareholders' Equity | 15.32 | 21.42 | 24.67 | 24.89 | 7.99 | 6.89 | 12.11 | 9.6 | 8.28 | 16.03 | 11.4 | 10.8 | 10.88 | 14.22 | 23.07 | 40.57 | 31.38 | 56.37 | 55.71 | 42.9 | 37.95 | 7.22 | 7.05 |
| Total Investments | 11.67 | 16.27 | 16.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.5 | 7.5 | 22.62 | 32.41 | 24.08 | 9,516 | 0 | 0 |
| Total Debt | 0.107 | 0.241 | 0.356 | 0.307 | 1.06 | 1.51 | 1.88 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0.038 | 0.057 | 0.064 | 0.082 | 0.031 | 0 | 0 | 0 | 2.56 | 0.007 |
| Net Debt | -1.32 | -1.49 | -3.9 | -22.27 | -4.17 | -1.62 | -4.9 | -4.04 | -3.95 | -12.46 | -9.22 | -9.2 | -8.68 | -10.25 | -16.93 | -22.87 | -12.22 | -7.07 | -7.91 | -8.17 | -1.94 | 0.94 | -2.69 |