| Period Ending: | 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: | 2022-03-10 | 2021-03-03 | 2020-04-29 | 2019-03-07 | 2018-03-09 | 2017-03-09 | 2016-03-03 | 2015-03-05 | 2014-03-07 | 2013-03-06 | 2012-03-07 | 2011-03-15 | 2010-05-14 | 2009-06-30 | 2008-03-31 | 2007-03-29 | 2006-03-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 |
| Total Current Assets | 126.5 | 87.54 | 111 | 96.46 | 89.4 | 73.02 | 63.2 | 48.57 | 78.47 | 64 | 53.19 | 41.2 | 39.28 | 35.81 | 41.28 | 24.99 | 23.22 | 14.15 | 17.05 | 5.25 |
| Cash and Short Term Investments | 99.65 | 73.07 | 69.97 | 69.13 | 63.51 | 56.52 | 51.36 | 36.87 | 64.19 | 45.11 | 37.31 | 30.59 | 27.22 | 23.65 | 28.7 | 21.18 | 19.23 | 11.44 | 15.63 | 4.66 |
| Cash & Equivalents | 99.65 | 73.07 | 69.97 | 69.13 | 63.51 | 46.49 | 51.36 | 36.87 | 64.19 | 45.11 | 34.85 | 28.46 | 23.91 | 22.85 | 21.36 | 21.18 | 17.21 | 11.44 | 15.63 | 4.66 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 10.03 | 0 | 0 | 0 | 0 | 2.46 | 2.12 | 3.3 | 0.792 | 7.34 | 0 | 2.02 | 0 | 0 | 0 |
| Receivables | 20.84 | 9.35 | 36.17 | 22.83 | 23.43 | 14.69 | 9.74 | 9 | 10.47 | 12.22 | 13.25 | 6.68 | 7.76 | 7.51 | 3.33 | 1.98 | 2.36 | 1.68 | 0.775 | 0.17 |
| Inventory | 0.029 | 0.019 | 0.189 | 2.15 | 0.058 | 0.162 | 0.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 5.97 | 5.1 | 4.69 | 2.35 | 2.4 | 1.64 | 1.88 | 2.71 | 3.81 | 6.67 | 2.63 | 3.94 | 4.31 | 4.65 | 9.26 | 1.82 | 1.63 | 1.02 | 0.636 | 0.418 |
| Total Assets | 148.7 | 112 | 138.7 | 122.5 | 119.1 | 103.2 | 99.93 | 85.06 | 95.01 | 78.74 | 64.28 | 52.48 | 47.14 | 42.71 | 49.33 | 34.88 | 34.84 | 25.11 | 21.19 | 8.35 |
| Total Non-Current Assets | 22.26 | 24.49 | 27.69 | 26.08 | 29.74 | 30.22 | 36.73 | 36.49 | 16.54 | 14.74 | 11.09 | 11.27 | 7.86 | 6.91 | 8.05 | 9.89 | 11.62 | 10.96 | 4.15 | 3.1 |
| Property, Plant and Equipment | 2.06 | 3.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.153 | 0.122 |
| Goodwill and Intangible Assets | 16.04 | 17.81 | 19.94 | 21.08 | 22.39 | 24.03 | 25.75 | 25.45 | 4.43 | 5.44 | 7.15 | 9.05 | 6.22 | 4.68 | 5.57 | 5.87 | 6.55 | 6.89 | 1.02 | 1.24 |
| Goodwill | 5.68 | 5.68 | 7.13 | 7.13 | 7.13 | 7.13 | 7.13 | 7.13 | 2.58 | 2.58 | 2.58 | 4.21 | 4.21 | 4.2 | 4.17 | 5.87 | 0 | 0 | 0 | 0 |
| Intangible Assets | 10.36 | 12.13 | 12.81 | 13.95 | 15.27 | 16.9 | 18.62 | 18.32 | 1.85 | 2.86 | 4.57 | 4.84 | 2.01 | 0.48 | 1.4 | 0 | 6.55 | 6.89 | 1.02 | 1.24 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 4.16 | 3.09 | 2.1 | 2.65 | 2.56 | 1.73 | 1.75 | 3.49 | 5.97 | 6.49 | 1.57 | 0 | 0 | 0 | 0 | 0.506 | 0.508 | 0.491 | 0.455 | 0.375 |
| Other Long Term Assets | 0 | 0.202 | 5.65 | 2.35 | 4.79 | 4.46 | 4.23 | 2.55 | 2.64 | 2.82 | 2.37 | 2.22 | 1.64 | 2.22 | 2.48 | 3.52 | 4.57 | 3.58 | 2.52 | 1.36 |
| Total Current Liabilities | 88.74 | 62.39 | 96.48 | 81.03 | 75.66 | 61.99 | 57.19 | 43.58 | 62.03 | 50.18 | 44.37 | 35.75 | 33.91 | 30.27 | 35.57 | 21.05 | 15.95 | 20.61 | 8.98 | 6.59 |
| Accounts Payable | 84.58 | 56.4 | 92.04 | 79.24 | 73.56 | 59.58 | 55.33 | 42.29 | 60.89 | 49.59 | 3.46 | 3.78 | 0 | 0 | 3.46 | 2.87 | 1.97 | 1.58 | 0.916 | 0.647 |
| Notes Payable/Short Term Debt | 1.14 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.629 | 0 | 0 | 0.006 | 0.029 | 0.365 | 7.45 | 0 | 0.259 |
| Tax Payables | 1.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 1.18 | 0.546 | 0.796 | 0.682 | 1.24 | 0.496 | 0.855 | 0.488 | 0.567 | 0.393 | 0 | 0 | 0.609 | 1.09 | 1.62 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0.282 | 1.95 | 3.65 | 1.11 | 0.851 | 1.91 | 0.997 | 0.797 | 0.567 | 0.201 | 40.91 | 31.34 | 33.3 | 29.18 | 30.49 | 18.15 | 13.61 | 11.59 | 8.06 | 5.68 |
| Total Liabilities | 89.79 | 76.81 | 99.51 | 81.53 | 76.2 | 62.92 | 57.73 | 43.84 | 62.47 | 50.92 | 45.24 | 36.7 | 34.21 | 30.53 | 56.46 | 37.79 | 40.17 | 32.54 | 25.22 | 11.15 |
| Total Non-Current Liabilities | 1.05 | 14.42 | 3.03 | 0.495 | 0.538 | 0.93 | 0.547 | 0.269 | 0.437 | 0.738 | 0.877 | 0.951 | 0.301 | 0.259 | 20.89 | 16.74 | 24.22 | 11.93 | 16.24 | 4.56 |
| Total Long Term Debt | 0.027 | 11.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 8.38 | 0.372 | 6.2 | 4.56 |
| Deferred Tax Liabilities Non-Current | 0.985 | 1.73 | 0.722 | 0 | 0 | 0.211 | 0.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0.029 | 0.057 | 0.095 | 0.133 | 0.055 | 0.123 | 0.046 | 0.055 | 0.091 | 0.27 | 0 | 0 | 0.301 | 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 |
| Other Long Term Liabilities | 0.005 | 1.14 | 2.21 | 0.362 | 0.483 | 0.596 | 0.076 | 0.214 | 0.346 | 0.468 | 0.877 | 0.951 | 0 | 0.259 | 20.89 | 16.73 | 15.84 | 11.56 | 10.04 | 0 |
| Total Equity | 58.95 | 35.22 | 39.19 | 41.01 | 42.95 | 40.32 | 42.2 | 41.22 | 32.55 | 27.83 | 19.04 | 15.78 | 12.93 | 12.18 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 58.95 | 35.22 | 39.19 | 41.01 | 42.95 | 40.32 | 42.2 | 41.22 | 32.55 | 27.83 | 19.04 | 15.78 | 12.93 | 12.18 | -7.13 | -2.91 | -5.33 | -7.43 | -4.03 | -2.8 |
| Retained Earnings | -16.79 | -16.45 | -6.79 | -16.68 | -24.47 | -27.85 | -26.33 | -31.5 | -36.18 | -39.79 | -48.05 | -47.51 | -49.46 | -49.53 | -61.63 | -47.47 | -40.84 | -28.89 | -19.85 | -12.2 |
| Accumulated Other Earnings | -0.123 | 0.623 | -8.86 | -1 | -5.51 | -4.8 | -1 | -4.33 | -3.35 | -2.26 | -1.68 | -1.23 | -2.45 | -11.15 | -10.02 | -6.95 | -5.51 | -4.2 | -3.65 | -2 |
| Common Stock | 70.99 | 49.25 | 45.8 | 53.89 | 56.39 | 58.41 | 59.29 | 61.08 | 58.69 | 57.56 | 0 | 0 | 56.66 | 56.66 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 4.88 | 1.79 | 9.05 | 4.8 | 16.53 | 14.55 | 10.23 | 15.96 | 13.39 | 12.31 | 68.77 | 64.51 | 8.18 | 16.2 | 64.51 | 51.51 | 41.02 | 25.66 | 19.47 | 11.39 |
| Total Liabilities & Total Equity | 148.7 | 112 | 138.7 | 122.5 | 119.1 | 103.2 | 99.93 | 85.06 | 95.01 | 78.74 | 64.28 | 52.48 | 47.14 | 42.71 | 49.33 | 34.88 | 34.84 | 25.11 | 21.19 | 8.35 |
| Total Liabilities & Shareholders' Equity | 148.7 | 112 | 138.7 | 122.5 | 119.1 | 103.2 | 99.93 | 85.06 | 95.01 | 78.74 | 64.28 | 52.48 | 47.14 | 42.71 | 49.33 | 34.88 | 34.84 | 25.11 | 21.19 | 8.35 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 10.03 | 5 | 5 | 3.5 | 0 | 2.46 | 2.12 | 3.3 | 0.792 | 7.34 | 0 | 2.02 | 0 | 0 | 0 |
| Total Debt | 1.16 | 15 | 3.53 | 0.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.629 | 0 | 0 | 0.006 | 0.033 | 8.75 | 7.82 | 6.2 | 4.82 |
| Net Debt | -98.48 | -58.07 | -66.43 | -68.65 | -63.51 | -46.49 | -51.36 | -36.87 | -64.19 | -45.11 | -34.85 | -27.83 | -23.91 | -22.85 | -21.35 | -21.15 | -8.46 | -3.62 | -9.44 | 0.157 |