| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-04-01 | 2024-03-28 | 2023-03-31 | 2022-04-27 | 2021-04-09 | 2020-04-30 | 2019-04-30 | 2018-04-30 | 2017-04-18 | 2016-03-17 | 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 |
| Total Current Assets | 55.48 | 3.17 | 9.57 | 21.79 | 7.49 | 20.26 | 6.89 | 7.95 | 17.13 | 14.56 | 11.53 | 3.53 | 2.3 | 3.43 | 13.36 | 15.59 | 22.75 | 29.84 | 0.329 | 0.06 | 0.092 |
| Cash and Short Term Investments | 53.82 | 3.02 | 9.23 | 21.31 | 6.87 | 1.43 | 2.57 | 4.97 | 14.97 | 14.41 | 11.29 | 3.26 | 1.44 | 1.33 | 6.93 | 7 | 16.74 | 27.52 | 0.135 | 0.048 | 0.079 |
| Cash & Equivalents | 37.14 | 3.02 | 9.23 | 14.94 | 6.87 | 1.43 | 2.57 | 4.97 | 14.38 | 14.41 | 11.29 | 3.26 | 1.44 | 1.33 | 6.63 | 5.03 | 14.44 | 27.02 | 0.117 | 0.047 | 0.079 |
| Short Term Investments | 16.67 | 0 | 0 | 6.37 | 0 | 0 | 0 | 0 | 0.589 | 0 | 0 | 0 | 0 | 0 | 0.305 | 1.97 | 2.29 | 0.504 | 0.018 | 0.001 | 0 |
| Receivables | 0.007 | 0.057 | 0.191 | 0.142 | 0 | 18.08 | 1.03 | 0.613 | 0.293 | 0 | 0.096 | 0 | 0.097 | 0.526 | 0.312 | 0.333 | 0.433 | 0.134 | 0.157 | 0.074 | 0.01 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0.437 | 0.525 | 1.12 | 0 | 0 | 0 | 0.606 | 1.43 | 5.61 | 7.46 | 4.89 | 1.15 | 0 | 0 | 0 |
| Other Current Assets | 1.66 | 0.093 | 0.147 | 0.339 | 0.619 | 0.75 | 2.85 | 1.84 | 0.759 | 0.151 | 0.147 | 0.267 | 0.158 | 0.152 | 0.508 | 0.794 | 0.688 | 1.04 | 0.038 | -0.062 | 0.003 |
| Total Assets | 69.65 | 8.78 | 15.39 | 27.15 | 11.64 | 24.08 | 25.14 | 25.21 | 35.51 | 15.93 | 12.85 | 4.47 | 2.37 | 5.6 | 16.94 | 17.51 | 24.65 | 30.41 | 1.11 | 4.34 | 0.143 |
| Total Non-Current Assets | 14.17 | 5.61 | 5.82 | 5.36 | 4.15 | 3.82 | 18.25 | 17.26 | 18.37 | 1.37 | 1.32 | 0.943 | 0.07 | 2.17 | 3.57 | 1.92 | 1.9 | 0.565 | 0.784 | 4.28 | 0.051 |
| Property, Plant and Equipment | 13.46 | 5.11 | 5.31 | 3.39 | 3.71 | 3.37 | 9.3 | 8.28 | 9.36 | 0.947 | 1.06 | 0.904 | 0.027 | 1.8 | 3.38 | 1.69 | 1.64 | 0.287 | 0.24 | 0 | 0.047 |
| Goodwill and Intangible Assets | 0.607 | 0.502 | 0.511 | 0.528 | 0.439 | 0.452 | 8.95 | 8.98 | 9.01 | 0.427 | 0.261 | 0.039 | 0.043 | 0.17 | 0.193 | 0.225 | 0.258 | 0.278 | 0.176 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 7.68 | 7.68 | 7.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0.607 | 0.502 | 0.511 | 0.528 | 0.439 | 0.452 | 1.27 | 1.3 | 1.33 | 0.427 | 0.261 | 0.039 | 0.043 | 0.17 | 0.193 | 0.225 | 0.258 | 0.278 | 0.176 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 1.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.197 | 0 | 0 | 0 | 0 | 0 | 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 |
| Other Long Term Assets | 0.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0.369 | 4.28 | 0.004 |
| Total Current Liabilities | 48.34 | 3.54 | 3.82 | 1.92 | 5.39 | 5.04 | 3.04 | 0.811 | 1.62 | 0.515 | 0.452 | 0.256 | 0.864 | 1.73 | 2.12 | 1.86 | 1.59 | 0.578 | 0.616 | 0.015 | 0.02 |
| Accounts Payable | 5.27 | 1.37 | 2.72 | 0.987 | 1.6 | 1.51 | 2.27 | 0.504 | 0.768 | 0.338 | 0.079 | 0.095 | 0.087 | 1.52 | 0.627 | 0 | 0.433 | 0.578 | 0.602 | 0.287 | 0.011 |
| Notes Payable/Short Term Debt | 6.62 | 0.235 | 0.18 | 0.133 | 3.66 | 3.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 1.62 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 36.45 | 1.93 | 0.639 | 0.804 | 0.127 | 0.218 | 0.771 | 0.306 | 0.856 | 0.178 | 0.372 | 0.161 | 0.778 | 0.214 | 1.49 | 1.86 | 1.16 | 0 | 0 | -1.89 | 0.008 |
| Total Liabilities | 48.96 | 3.85 | 3.95 | 2.18 | 5.82 | 5.04 | 4.04 | 2.13 | 3.26 | 0.515 | 0.452 | 0.256 | 0.864 | 2.42 | 2.91 | 2.67 | 1.59 | 0.578 | 0.616 | 0.015 | 0.02 |
| Total Non-Current Liabilities | 0.627 | 0.307 | 0.128 | 0.258 | 0.429 | 0 | 1 | 1.32 | 1.64 | 0.338 | 0.079 | 0.095 | 0.087 | 0.689 | 0.787 | 0.816 | 0 | 0.578 | -0 | 0.015 | 0.011 |
| Total Long Term Debt | 0.627 | 0.307 | 0.128 | 0.258 | 0.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1.3 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.024 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0.742 | 0.512 | 0.279 | 0.359 | 0.532 | 0.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -0.742 | -0.512 | -0.279 | -0.359 | -0.532 | -0.224 | 0 | 0 | 0 | 0.338 | 0.079 | 0.095 | 0.087 | 0.689 | 0.787 | 0.816 | 0 | 0.578 | -0 | 0.015 | 0.011 |
| Total Equity | 20.69 | 4.93 | 11.45 | 24.97 | 5.81 | 19.04 | 21.1 | 23.07 | 32.24 | 15.42 | 12.4 | 4.21 | 1.5 | 3.18 | 14.03 | 14.84 | 23.06 | 29.83 | 0.497 | 4.33 | 0.124 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.139 | -0.025 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 20.69 | 4.93 | 11.45 | 24.97 | 5.81 | 19.04 | 21.1 | 23.07 | 32.24 | 15.42 | 12.4 | 4.21 | 1.5 | 3.32 | 14.06 | 14.84 | 23.06 | 29.83 | 0.497 | 4.33 | 0.124 |
| Retained Earnings | -271 | -214.3 | -194 | -173 | -157.3 | -139.1 | -133.2 | -116.9 | -104.1 | -90.85 | -78.78 | -67.08 | -59.18 | -50.47 | -32.66 | -24.43 | -14.59 | -9.52 | -3.77 | -17.02 | -16.33 |
| Accumulated Other Earnings | -1.95 | -2.6 | -2.66 | -2.05 | 4.14 | -1.91 | -2.08 | -1.76 | -2.09 | -2.39 | -0.585 | -0.012 | 0.244 | 0.278 | -2.57 | -2.9 | -3.34 | 10.11 | 1.67 | 1.54 | 0 |
| Common Stock | 223.6 | 165.7 | 151.2 | 147.7 | 114.6 | 112.1 | 112 | 103.6 | 103.4 | 81.03 | 61.69 | 42.91 | 40.23 | 0 | 0 | 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 | 0 |
| Additional Paid in Capital | 70.02 | 56.12 | 56.92 | 52.28 | 44.41 | 47.95 | 36.04 | 32.1 | 29.06 | 27.63 | 30.08 | 20.26 | 16.36 | 13.16 | 8.5 | 42.16 | 32.63 | 29.24 | 2.6 | 0.571 | 16.45 |
| Total Liabilities & Total Equity | 69.65 | 8.78 | 15.39 | 27.15 | 11.64 | 24.08 | 25.14 | 25.21 | 35.51 | 15.93 | 12.85 | 4.47 | 2.37 | 5.6 | 16.94 | 17.51 | 24.65 | 30.41 | 1.11 | 4.34 | 0.143 |
| Total Liabilities & Shareholders' Equity | 69.65 | 8.78 | 15.39 | 27.15 | 11.64 | 24.08 | 25.14 | 25.21 | 35.51 | 15.93 | 12.85 | 4.47 | 2.37 | 5.6 | 16.94 | 17.51 | 24.65 | 30.41 | 1.11 | 4.34 | 0.143 |
| Total Investments | 16.67 | 0 | 0 | 7.81 | 0 | 0 | 0 | 0 | 0.589 | 0 | 0 | 0 | 0 | 0.198 | 0.305 | 1.97 | 2.29 | 0.504 | 0.018 | 0.001 | 0 |
| Total Debt | 7.24 | 0.542 | 0.309 | 0.391 | 4.09 | 3.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0 | 0 |
| Net Debt | -29.9 | -2.48 | -8.92 | -14.55 | -2.78 | 1.88 | -2.57 | -4.97 | -14.38 | -14.41 | -11.29 | -3.26 | -1.44 | -1.33 | -6.63 | -5.03 | -14.44 | -27.02 | -0.103 | -0.047 | -0.079 |