| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-31 | 2024-03-28 | 2023-03-31 | 2022-03-31 | 2021-03-12 | 2020-03-16 | 2019-03-14 | 2018-03-16 | 2017-03-20 | 2015-12-31 | 2014-12-31 |
| Total Current Assets | 119.4 | 45.33 | 62.15 | 36.63 | 22.34 | 26.4 | 60.36 | 38.48 | 16.66 | 4 | 7.03 |
| Cash and Short Term Investments | 118 | 44.37 | 61.14 | 28.61 | 20.48 | 25.4 | 59.58 | 38.07 | 16.39 | 3.61 | 7.01 |
| Cash & Equivalents | 118 | 44.37 | 61.14 | 28.61 | 12.46 | 6.9 | 51.1 | 3.39 | 2.09 | 3.61 | 7.01 |
| Short Term Investments | 0 | 0 | 0 | 0 | 8.01 | 18.5 | 8.48 | 34.68 | 14.31 | 0 | 0 |
| Receivables | 0 | 0 | 0 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 5.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 1.41 | 0.963 | 1.01 | 2.13 | 1.86 | 1 | 0.779 | 0.412 | 0.268 | 0.391 | 0.022 |
| Total Assets | 132.5 | 59.15 | 77.88 | 54.25 | 41.29 | 41.91 | 70.64 | 49.82 | 26.31 | 14.33 | 17.9 |
| Total Non-Current Assets | 13.01 | 13.83 | 15.73 | 17.62 | 18.95 | 15.51 | 10.28 | 11.34 | 9.65 | 10.33 | 10.87 |
| Property, Plant and Equipment | 8.32 | 8.78 | 10.02 | 11.25 | 11.92 | 7.68 | 2.17 | 2.57 | 0.317 | 0.329 | 0.19 |
| Goodwill and Intangible Assets | 4.01 | 4.68 | 5.34 | 6.01 | 6.67 | 7.34 | 8 | 8.67 | 9.33 | 10 | 10.66 |
| Goodwill | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 |
| Intangible Assets | 1.22 | 1.89 | 2.55 | 3.22 | 3.88 | 4.55 | 5.21 | 5.88 | 6.54 | 7.21 | 7.87 |
| Long Term Investments | 0 | 1.89 | -2.73 | -3.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 2.73 | 3.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0.677 | -1.52 | 0.365 | 0.365 | 0.365 | 0.494 | 0.101 | 0.101 | 0 | 0 | 0.01 |
| Total Current Liabilities | 10.05 | 6.71 | 5.98 | 8.52 | 7.58 | 4.46 | 3.11 | 2.21 | 1.02 | 0.66 | 0.165 |
| Accounts Payable | 1.67 | 1.84 | 1.57 | 2.9 | 1.72 | 1.96 | 1.27 | 0.782 | 0.265 | 0.262 | 0.033 |
| Notes Payable/Short Term Debt | 1.35 | 1.06 | 1.81 | 1.21 | 0.542 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 |
| Other Current Liabilities | 7.03 | 3.81 | 2.6 | 4.39 | 5.33 | 2.5 | 1.84 | 1.43 | 0.751 | 0.398 | 0.092 |
| Total Liabilities | 17.6 | 14.79 | 80.12 | 18.56 | 18.4 | 11.18 | 4.31 | 3.83 | 1.02 | 0.66 | 1.82 |
| Total Non-Current Liabilities | 7.54 | 8.09 | 74.14 | 10.04 | 10.81 | 6.72 | 1.2 | 1.61 | 0.265 | 0.262 | 1.66 |
| Total Long Term Debt | 7.54 | 8.09 | 74.14 | 10.04 | 10.81 | 6.72 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.66 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 8.9 | 9.14 | 10.04 | 10.81 | 11.36 | 6.72 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -8.9 | -9.14 | -10.04 | -10.81 | -11.36 | -6.72 | 1.2 | 1.61 | 0.265 | 0.262 | 0 |
| Total Equity | 114.9 | 44.36 | -2.25 | 35.69 | 22.89 | 30.74 | 66.33 | 45.99 | 25.3 | 13.67 | 16.07 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 114.9 | 44.36 | -2.25 | 35.69 | 22.89 | 30.74 | 66.33 | 45.99 | 25.3 | 13.67 | 16.07 |
| Retained Earnings | -390.5 | -336.9 | -294.7 | -236.2 | -172.5 | -122.7 | -75.72 | -38.17 | -12.61 | -3.09 | -0.277 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | -0.001 | 0.004 | -0.001 | -0.051 | -0.007 | -0 | 0 |
| Common Stock | 0.066 | 0.055 | 0.037 | 0.029 | 0.025 | 0.021 | 142.1 | 84.22 | 0.013 | 0.008 | 0.008 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 505.3 | 381.2 | 292.4 | 271.9 | 195.4 | 153.4 | 142 | 84.2 | 37.9 | 16.75 | 16.34 |
| Total Liabilities & Total Equity | 132.5 | 59.15 | 77.88 | 54.25 | 41.29 | 41.91 | 70.64 | 49.82 | 26.31 | 14.33 | 17.9 |
| Total Liabilities & Shareholders' Equity | 132.5 | 59.15 | 77.88 | 54.25 | 41.29 | 41.91 | 70.64 | 49.82 | 26.31 | 14.33 | 17.9 |
| Total Investments | 0 | 1.89 | -2.73 | -3.25 | 8.01 | 18.5 | 8.48 | 34.68 | 14.31 | 0 | 0 |
| Total Debt | 8.9 | 9.14 | 75.96 | 11.25 | 11.36 | 6.72 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | -109.1 | -35.22 | 14.82 | -17.36 | -1.11 | -0.18 | -51.1 | -3.39 | -2.09 | -3.61 | -7.01 |