| 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 |
2003 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-12 | 2024-02-14 | 2023-02-15 | 2022-02-18 | 2021-02-12 | 2020-02-19 | 2019-02-15 | 2018-02-15 | 2017-02-15 | 2016-02-19 | 2015-02-27 | 2014-03-03 | 2013-02-22 | 2012-02-27 | 2011-02-28 | 2010-03-09 | 2009-02-26 | 2008-02-22 | 2006-12-31 | 2005-12-31 | 2003-12-31 |
| Total Current Assets | 239.1 | 234.7 | 267.3 | 283.5 | 394.3 | 385.9 | 346.1 | 202.1 | 173.7 | 211 | 240.5 | 136.9 | 127.4 | 110.7 | 89.49 | 78.63 | 71.4 | 63.32 | 58.53 | 47.27 | 26.85 |
| Cash and Short Term Investments | 162 | 168.7 | 203.6 | 227.6 | 329.1 | 306.1 | 295.5 | 160.5 | 134 | 164.3 | 161 | 44.69 | 83.56 | 68.46 | 55.92 | 62.45 | 51.98 | 44.38 | 42.54 | 38.49 | 26.85 |
| Cash & Equivalents | 162 | 168.7 | 203.6 | 227.6 | 329.1 | 306.1 | 295.5 | 160.5 | 118 | 161.8 | 161 | 44.69 | 83.56 | 68.46 | 55.84 | 62.45 | 51.98 | 44.38 | 42.54 | 38.49 | 26.85 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 2.5 | 0 | 0 | 0 | 0 | 0.073 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 64.98 | 49.06 | 48.18 | 40.58 | 49.58 | 65.07 | 41.82 | 32.48 | 33.28 | 39.12 | 71.09 | 46.57 | 38.8 | 33.86 | 27.4 | 12.04 | 16.55 | 14.9 | 13.79 | 7.43 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 12.15 | 16.87 | 15.47 | 15.39 | 15.59 | 14.79 | 8.85 | 9.07 | 6.34 | 7.66 | 8.36 | 45.66 | 5.07 | 8.35 | 6.17 | 4.14 | 2.87 | 4.05 | 2.2 | 1.35 | 0 |
| Total Assets | 419.9 | 421.8 | 453 | 494.5 | 540 | 513.3 | 437 | 288.7 | 227.7 | 263.7 | 300.3 | 179.8 | 146.5 | 121.3 | 98.13 | 85.33 | 76.59 | 68.98 | 63.05 | 50.29 | 34.11 |
| Total Non-Current Assets | 180.8 | 187.2 | 185.7 | 211 | 145.7 | 127.4 | 90.82 | 86.63 | 54 | 52.68 | 59.84 | 42.91 | 19.05 | 10.59 | 8.64 | 6.7 | 5.2 | 5.66 | 4.52 | 3.02 | 0 |
| Property, Plant and Equipment | 35.81 | 37.85 | 42.49 | 56.69 | 67.19 | 41.34 | 14.68 | 14.01 | 15.24 | 15.78 | 15.79 | 15.59 | 12.79 | 4.7 | 3.25 | 2.96 | 2.9 | 3.06 | 2.37 | 2.55 | 0 |
| Goodwill and Intangible Assets | 114.3 | 119.5 | 125.4 | 135.8 | 58.38 | 63.71 | 57.59 | 65.39 | 32.75 | 34.64 | 41.76 | 15.06 | 1.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 107.3 | 107.9 | 107.6 | 108.1 | 50.04 | 49.1 | 38.23 | 38.46 | 20.1 | 20.45 | 21.56 | 6.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 7.04 | 11.68 | 17.85 | 27.62 | 8.34 | 14.61 | 19.35 | 26.93 | 12.65 | 14.19 | 20.2 | 8.23 | 1.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 18 | 18 | 7.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | -7.1 | 9.51 | 12.54 | 15.48 | 13.37 | 0 | 0 | 0 | 0 | 10.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 12.65 | 11.77 | 17.78 | 9 | 7.55 | 6.83 | 5.19 | 7.23 | 6.01 | 2.27 | 2.29 | 1.35 | 4.35 | 5.88 | 5.39 | 3.74 | 2.3 | 2.59 | 2.14 | 0.468 | 0 |
| Total Current Liabilities | 187 | 197.3 | 160.9 | 154.8 | 147.9 | 196.1 | 274.8 | 102 | 96.72 | 86.35 | 88.39 | 65.21 | 54.48 | 44.47 | 37.16 | 27.87 | 29.66 | 29.41 | 30.95 | 20.19 | 0 |
| Accounts Payable | 8.59 | 3.03 | 7.96 | 4.03 | 4.25 | 9.1 | 6.93 | 2.98 | 2.74 | 8.27 | 10.56 | 7.84 | 3.77 | 4.92 | 2.13 | 1.2 | 1.09 | 1.47 | 0.584 | 1.63 | 0 |
| Notes Payable/Short Term Debt | 6.23 | 27.32 | 7.66 | 8.46 | 5.94 | 7.17 | 136.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 131 | 121 | 108.7 | 97.71 | 99.16 | 124.5 | 99.26 | 75.6 | 68.35 | 60.66 | 57.31 | 42.48 | 39.77 | 33.09 | 28.43 | 14.1 | 16.29 | 20.26 | 22.08 | 13.17 | 0 |
| Other Current Liabilities | 41.2 | 46.02 | 36.65 | 44.62 | 38.58 | 55.4 | 32.02 | 23.45 | 25.63 | 17.42 | 20.51 | 14.89 | 10.93 | 6.46 | 6.6 | 12.57 | 12.28 | 7.68 | 8.29 | 5.38 | 0 |
| Total Liabilities | 488.6 | 499.7 | 488.4 | 490.9 | 422.9 | 348.3 | 382.1 | 335.7 | 231 | 208.3 | 201.3 | 68.53 | 57.81 | 47.31 | 38.62 | 30.29 | 32.84 | 35.29 | 52.37 | 46.25 | 42.57 |
| Total Non-Current Liabilities | 301.6 | 302.4 | 327.5 | 336.1 | 275 | 152.2 | 107.3 | 233.6 | 134.3 | 122 | 112.9 | 3.32 | 3.33 | 2.85 | 1.46 | 2.42 | 3.19 | 5.89 | 21.41 | 26.06 | 0 |
| Total Long Term Debt | 294.7 | 297.4 | 318 | 326.3 | 262.1 | 133.1 | 88.66 | 213.2 | 122.3 | 116.4 | 110.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| Deferred Revenue Non-Current | 5.44 | 3.67 | 8.3 | 8.55 | 11.37 | 17.8 | 17.9 | 19.59 | 11.39 | 4.67 | 1.12 | 2.77 | 2.01 | 2.85 | 1.46 | 2.42 | 3.19 | 5,885 | 0 | 0 | 0 |
| Capital Lease Obligations | 23.87 | 25.12 | 28.18 | 38.03 | 44.1 | 22.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -22.36 | -23.85 | -26.96 | -36.84 | -42.58 | -21.11 | 0.754 | 0.843 | 0.639 | 0.918 | 1.35 | 0.546 | 1.33 | 0 | 0 | 0 | 0 | -5,880 | 21.41 | 26.06 | 0 |
| Total Equity | -68.7 | -77.87 | -35.47 | 3.58 | 117 | 165 | 54.9 | -46.98 | -3.39 | 55.41 | 99 | 111.3 | 88.67 | 73.94 | 59.5 | 55.04 | 43.75 | 33.69 | 10.68 | 4.04 | -8.46 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | -68.7 | -77.87 | -35.47 | 3.58 | 117 | 165 | 54.9 | -46.98 | -3.39 | 55.41 | 99 | 111.3 | 88.67 | 73.94 | 59.5 | 55.04 | 43.75 | 33.69 | 10.68 | 4.04 | -8.46 |
| Retained Earnings | -667.7 | -647.3 | -590.9 | -508.7 | -438.8 | -361.8 | -292.7 | -238.2 | -160.3 | -85.03 | -19.22 | 18.33 | 14.89 | 9.93 | 3.58 | 5.51 | -0.008 | -10.76 | 11.55 | 4.99 | 0 |
| Accumulated Other Earnings | -5.39 | -4.91 | -5.25 | -4.66 | -3.43 | -3.91 | -3.37 | -2.82 | -4.91 | -4.32 | -2.25 | -11.95 | -0.011 | -0.011 | -0.011 | -9.27 | -8.41 | -8.02 | 0.226 | 0.226 | 0 |
| Common Stock | 0.052 | 0.051 | 0.05 | 0.049 | 0.048 | 0.047 | 0.042 | 0.036 | 0.035 | 0.034 | 0.034 | 0.033 | 0.032 | 0.031 | 0.031 | 0.03 | 0.03 | 0.03 | 0.024 | 0.023 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0.374 | 0 | 0 | 0.322 | 0.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 604.4 | 574.2 | 560.6 | 516.8 | 559.2 | 530.6 | 350.9 | 194 | 161.7 | 144.7 | 120.4 | 92.94 | 73.75 | 64 | 55.91 | 49.5 | 43.73 | 44.42 | -1.12 | -1.19 | -8.46 |
| Total Liabilities & Total Equity | 419.9 | 421.8 | 453 | 494.5 | 540 | 513.3 | 437 | 288.7 | 227.7 | 263.7 | 300.3 | 179.8 | 146.5 | 121.3 | 98.13 | 85.33 | 76.59 | 68.98 | 63.05 | 50.29 | 34.11 |
| Total Liabilities & Shareholders' Equity | 419.9 | 421.8 | 453 | 494.5 | 540 | 513.3 | 437 | 288.7 | 227.7 | 263.7 | 300.3 | 179.8 | 146.5 | 121.3 | 98.13 | 85.33 | 76.59 | 68.98 | 63.05 | 50.29 | 34.11 |
| Total Investments | 18 | 18 | 7.1 | 0 | 0 | 0 | 0 | 0 | 16 | 2.5 | 0 | 0 | 0 | 0 | 0.073 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 300.9 | 324.8 | 325.6 | 334.8 | 268.1 | 140.3 | 225.2 | 213.2 | 122.3 | 116.4 | 110.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | 138.9 | 156 | 122 | 107.2 | -61.07 | -165.8 | -70.29 | 52.7 | 4.26 | -45.4 | -50.57 | -44.69 | -83.56 | -68.46 | -55.84 | -62.45 | -51.98 | -44.38 | -42.54 | -38.49 | -26.85 |