| Period Ending: | 2025 12-31 |
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 |
2001 12-31 |
2000 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-24 | 2025-02-25 | 2024-10-31 | 2023-02-24 | 2022-02-25 | 2021-02-26 | 2020-03-13 | 2019-03-18 | 2018-03-15 | 2017-03-03 | 2016-03-08 | 2015-03-12 | 2014-02-27 | 2013-02-21 | 2012-03-02 | 2011-02-28 | 2010-03-31 | 2009-02-23 | 2008-03-17 | 2007-03-14 | 2006-03-16 | 2005-03-16 | 2004-02-24 | 2003-02-21 | 2001-12-31 | 2000-12-31 |
| Total Current Assets | 240.1 | 227.5 | 350.1 | 414.5 | 551.8 | 582.7 | 177.4 | 215.3 | 265.2 | 260.6 | 248.5 | 258.1 | 219.3 | 156 | 149.2 | 186 | 192.3 | 146 | 198.3 | 180 | 235.1 | 354.2 | 85.04 | 55.94 | 13.36 | 8.35 |
| Cash and Short Term Investments | 175.3 | 159.2 | 302.6 | 371.3 | 503.3 | 518.3 | 122.6 | 141.5 | 203.2 | 183.1 | 170.3 | 181.6 | 148.7 | 93.55 | 96.98 | 124 | 139.8 | 109.6 | 147.4 | 127 | 112 | 287.5 | 40.35 | 32.66 | 3.73 | 8.35 |
| Cash & Equivalents | 175.3 | 159.2 | 302.6 | 371.3 | 503.3 | 516.5 | 112.3 | 141.5 | 203.2 | 183.1 | 170.3 | 181.6 | 148.7 | 93.55 | 96.98 | 124 | 139.8 | 100.6 | 101.4 | 127 | 56.22 | 198.7 | 28.85 | 11.06 | 3.73 | 8.35 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 1.76 | 10.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.99 | 46 | 0 | 55.8 | 88.8 | 11.5 | 21.6 | 0 | 0 |
| Receivables | 20.83 | 15.85 | 19.42 | 17.69 | 21.19 | 30.12 | 27.84 | 35.93 | 30.08 | 28.14 | 16.13 | 18.96 | 16.05 | 19.27 | 13.5 | 13.56 | 11.64 | 8.23 | 13.81 | 18.34 | 11.7 | 5.71 | 10.18 | 6.99 | 1.56 | 0 |
| Inventory | 5.16 | 11.55 | 13.04 | 6.53 | 5.14 | 6.24 | 5.84 | 14.11 | 13.7 | 18.94 | 20.04 | 26.21 | 27.04 | 26.46 | 22.99 | 32.11 | 23.38 | 17.72 | 25.93 | 20.27 | 93.27 | 45.28 | 29.93 | 13.95 | 7.59 | 0 |
| Other Current Assets | 38.83 | 40.95 | 15.01 | 19.03 | 22.12 | 28.11 | 21.11 | 23.72 | 18.2 | 30.46 | 42.03 | 31.25 | 27.54 | 16.71 | 15.71 | 16.27 | 17.57 | 10.46 | 11.14 | 14.43 | 18.14 | 15.77 | 4.58 | 2.33 | 0.476 | 0 |
| Total Assets | 425.5 | 402 | 635.8 | 878.5 | 1,066 | 830.2 | 417.7 | 461.2 | 433.8 | 485.1 | 429.1 | 376.9 | 319.8 | 182 | 179.6 | 218 | 216.5 | 172.4 | 232.5 | 256.2 | 325.9 | 376.3 | 97.73 | 63.96 | 21.71 | 30.4 |
| Total Non-Current Assets | 185.4 | 174.4 | 285.7 | 464 | 514.2 | 247.5 | 240.4 | 246 | 168.6 | 224.4 | 180.7 | 118.8 | 100.5 | 25.99 | 30.37 | 31.99 | 24.16 | 26.47 | 34.25 | 76.15 | 90.78 | 22.02 | 12.69 | 8.01 | 8.36 | 0 |
| Property, Plant and Equipment | 18.87 | 30.4 | 57.93 | 117.4 | 122.1 | 147.1 | 155.4 | 134.7 | 129.3 | 134.6 | 93.7 | 52.07 | 27.19 | 21.04 | 25.32 | 27.8 | 20.62 | 23.14 | 27.2 | 56.2 | 61.91 | 16.12 | 9.48 | 4.95 | 5.02 | 0 |
| Goodwill and Intangible Assets | 51.3 | 36.41 | 31.41 | 6.16 | 6.16 | 48.95 | 38.88 | 36.27 | 22.04 | 25.61 | 30.04 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.81 | 2.84 | 2.84 | 13.17 | 2.93 | 2.78 | 2.78 | 0 | 0 |
| Goodwill | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 34.95 | 27.12 | 22.89 | 14.7 | 14.7 | 15.39 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 45.14 | 30.25 | 25.25 | 0 | 0 | 14 | 11.76 | 13.37 | 7.34 | 10.91 | 14.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0.054 | 0.057 | 13.17 | 2.93 | 2.78 | 2.78 | 0 | 0 |
| Long Term Investments | 66.64 | 78.19 | 155.9 | 296.3 | 342.7 | 47.29 | 42.04 | 60.43 | 13.02 | 11.75 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0.152 | 41.44 | 40.03 | 0 | 0 | 0.109 | -13.02 | 40 | 37.89 | 50.33 | 58.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 48.55 | 29.45 | 40.38 | 2.75 | 3.24 | 4.16 | 4.03 | 14.46 | 17.24 | 12.52 | 12.04 | 13.62 | 11.7 | 2.17 | 2.26 | 1.41 | 0.758 | 0.515 | 4.21 | 17.11 | 15.7 | 2.97 | 0.427 | 0.284 | 3.34 | 0 |
| Total Current Liabilities | 192.1 | 224.9 | 232.4 | 191.1 | 272.3 | 327.6 | 216 | 241.5 | 214.7 | 249.2 | 258.8 | 242.8 | 193.6 | 148.5 | 163.3 | 171.2 | 141.1 | 106.3 | 127 | 114.9 | 155 | 87.57 | 39.75 | 20.26 | 10.29 | 0 |
| Accounts Payable | 89.99 | 81.94 | 106.1 | 75.13 | 102.3 | 109.7 | 75.42 | 102.6 | 85.41 | 106.3 | 122.7 | 112.8 | 90.58 | 62.42 | 78.62 | 67.31 | 76.62 | 62.12 | 70.65 | 66.04 | 101.4 | 64.06 | 30.36 | 13.73 | 3.68 | 0 |
| Notes Payable/Short Term Debt | 16.43 | 26.21 | 3.05 | 4.41 | 5.4 | 6.63 | 6.6 | 87.86 | 82.61 | 3.26 | 1.06 | 0.473 | 0.567 | 1.65 | 17.11 | 0.729 | 0.52 | 0 | 3.8 | 5.07 | 6.68 | 0.595 | 0.075 | 0.124 | 4.51 | 0 |
| Tax Payables | 0 | 0 | 0 | 5.29 | 8.76 | 11.65 | 10.11 | 9.92 | 0 | 1.48 | 1.46 | 2.64 | 1.83 | 2.35 | 1.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 34.43 | 43.09 | 49.6 | 44.48 | 59.39 | 72.31 | 41.82 | 50.58 | 46.47 | 41.78 | 50.94 | 48.45 | 37.32 | 38.41 | 27.98 | 24.03 | 20.66 | 19.03 | 17.36 | 40.14 | 0 | 1.05 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 51.3 | 73.61 | 73.68 | 61.83 | 96.5 | 127.2 | 82.05 | -9.45 | 0.178 | 96.36 | 82.6 | 78.45 | 63.28 | 43.67 | 38.08 | 79.16 | 43.3 | 25.15 | 35.24 | 3.68 | 46.85 | 21.87 | 9.32 | 6.41 | 2.09 | 0 |
| Total Liabilities | 207.5 | 239.2 | 276.7 | 232.7 | 321.6 | 393.9 | 239.9 | 250.5 | 261.7 | 312.1 | 279.8 | 247.6 | 196.9 | 151 | 166.3 | 187.3 | 205.7 | 175.4 | 205.7 | 194.2 | 236.2 | 207.7 | 42.82 | 24.68 | 15.73 | 0 |
| Total Non-Current Liabilities | 15.39 | 14.36 | 44.29 | 41.58 | 49.25 | 66.31 | 23.87 | 9.03 | 47.03 | 62.9 | 21 | 4.84 | 3.29 | 2.52 | 3 | 16.08 | 64.6 | 69.13 | 78.66 | 79.26 | 81.2 | 120.2 | 3.06 | 4.42 | 5.45 | 0 |
| Total Long Term Debt | 5.64 | 6.45 | 35.18 | 38.1 | 45.94 | 61.64 | 21.55 | 3.07 | 39.91 | 56.01 | 14.02 | 0 | 0 | 0 | 0.002 | 0.113 | 60.27 | 66.56 | 75.62 | 79.26 | 77.99 | 117 | 0.086 | 0.058 | 0.165 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 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 Liabilities | 9.74 | 7.91 | 9.11 | 3.48 | 3.3 | 4.67 | 2.32 | 5.96 | 7.12 | 6.89 | 6.97 | 4.84 | 3.29 | 2.52 | 3 | 15.96 | 4.32 | 2.57 | 3.03 | 0 | 3.21 | 3.17 | 2.98 | 4.36 | 5.28 | 0 |
| Total Equity | 217.9 | 162.7 | 359.1 | 645.8 | 744.4 | 436.3 | 177.9 | 210.7 | 172.1 | 173 | 149.4 | 129.2 | 122.9 | 30.96 | 13.24 | 30.66 | 10.8 | -2.98 | 26.83 | 61.96 | 89.75 | 168.5 | 54.91 | 39.27 | 5.98 | 12.35 |
| Non-Controlling Interest | 0.361 | 0 | 0 | 0 | 0 | 62.63 | 62.77 | 78.96 | -3.5 | -2.37 | -1.09 | -0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 217.6 | 162.7 | 359.1 | 645.8 | 744.4 | 373.7 | 115.1 | 131.7 | 175.6 | 175.3 | 150.5 | 129.2 | 122.9 | 30.96 | 13.24 | 30.66 | 10.8 | -2.98 | 26.83 | 61.96 | 89.75 | 168.5 | 54.91 | 39.27 | 5.98 | 12.35 |
| Retained Earnings | -842.7 | -740.5 | -481.7 | -173.8 | -136.6 | -525.2 | -580.4 | -458.9 | -254.7 | -153.9 | -166.4 | -153.9 | -158.6 | -247.1 | -261.8 | -242.3 | -256.1 | -265 | -243.7 | -198.7 | -96.83 | -73 | -67.81 | -55.67 | -44.09 | 0 |
| Accumulated Other Earnings | -2.57 | 0 | -0.506 | -0.522 | -0.537 | -0.553 | -0.568 | -0.584 | -0.599 | -1.54 | -1.43 | -0.621 | 0 | 0 | 0 | 0 | 0 | 0.048 | -0.094 | -0.132 | 0.657 | -1.5 | -1.11 | -2.25 | -2.02 | 0 |
| Common Stock | 0 | 0 | 0 | 0.005 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 52.19 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 1,063 | 903.2 | 841.3 | 820.2 | 881.5 | 899.5 | 696 | 591.2 | 430.9 | 330.8 | 318.3 | 283.7 | 281.5 | 278.1 | 275 | 273 | 266.9 | 261.9 | 270.6 | 260.8 | 185.9 | 243 | 123.8 | 97.18 | -0.099 | 0 |
| Total Liabilities & Total Equity | 425.5 | 402 | 635.8 | 878.5 | 1,066 | 830.2 | 417.7 | 461.2 | 433.8 | 485.1 | 429.1 | 376.9 | 319.8 | 182 | 179.6 | 218 | 216.5 | 172.4 | 232.5 | 256.2 | 325.9 | 376.3 | 97.73 | 63.96 | 21.71 | 30.4 |
| Total Liabilities & Shareholders' Equity | 425.5 | 402 | 635.8 | 878.5 | 1,066 | 830.2 | 417.7 | 461.2 | 433.8 | 485.1 | 429.1 | 376.9 | 319.8 | 182 | 179.6 | 218 | 216.5 | 172.4 | 232.5 | 256.2 | 325.9 | 376.3 | 97.73 | 63.96 | 21.71 | 30.4 |
| Total Investments | 66.64 | 78.19 | 155.9 | 296.3 | 342.7 | 49.05 | 52.35 | 60.43 | 13.02 | 11.75 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 8.99 | 46 | 0 | 55.8 | 88.8 | 11.5 | 21.6 | 0 | 0 |
| Total Debt | 22.07 | 32.66 | 38.23 | 42.51 | 51.35 | 68.27 | 28.16 | 3.07 | 39.91 | 59.27 | 15.08 | 0.473 | 0.567 | 0 | 17.11 | 0.842 | 60.79 | 66.56 | 79.42 | 84.34 | 84.68 | 117.6 | 0.161 | 0.182 | 4.68 | 0 |
| Net Debt | -153.2 | -126.5 | -264.4 | -328.8 | -452 | -448.2 | -84.11 | -138.4 | -163.3 | -123.8 | -155.2 | -181.2 | -148.1 | -93.55 | -79.87 | -123.2 | -78.97 | -34.02 | -21.98 | -42.63 | 28.45 | -81.09 | -28.68 | -10.88 | 0.948 | -8.35 |