| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-13 | 2024-03-13 | 2023-03-29 | 2022-04-29 | 2021-03-24 | 2020-03-31 | 2019-03-28 | 2018-03-30 | 2017-03-31 | 2016-03-31 | 2015-04-22 | 2013-12-31 | 2012-12-31 |
| Total Current Assets | 153.8 | 133.6 | 154.5 | 191.5 | 97.91 | 128.7 | 108.4 | 50.56 | 62.02 | 97.77 | 113.9 | 4.26 | 0.299 |
| Cash and Short Term Investments | 149.4 | 131.4 | 94.78 | 187.5 | 92.79 | 125.7 | 105.6 | 48.1 | 59.2 | 94.86 | 112.7 | 4.13 | 0.249 |
| Cash & Equivalents | 149.4 | 131.4 | 94.78 | 187.5 | 92.79 | 125.7 | 105.6 | 48.1 | 59.2 | 94.86 | 112.7 | 4.13 | 0.249 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0 | 1.4 | 56.25 | 0 | 0.979 | 1.34 | 1.24 | 0 | 1.56 | 1.5 | 0.426 | 0.13 | 0.047 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0.899 | 0.073 | 1.17 | 0.547 | 0.327 | 0 | 0 |
| Other Current Assets | 4.44 | 0.876 | 3.43 | 3.96 | 4.14 | 1.71 | 0.645 | 2.39 | 0.08 | 0.854 | 0.408 | 0.002 | 0.003 |
| Total Assets | 168 | 152.3 | 171.3 | 209.6 | 120.8 | 131.9 | 110.2 | 53.1 | 65.54 | 100.1 | 115.2 | 4.5 | 0.338 |
| Total Non-Current Assets | 14.11 | 18.67 | 16.86 | 18.1 | 22.89 | 3.22 | 1.86 | 2.54 | 3.53 | 2.34 | 1.35 | 0.243 | 0.039 |
| Property, Plant and Equipment | 14.11 | 18.67 | 16.24 | 17.47 | 22.76 | 2.74 | 1.86 | 2.5 | 3.44 | 2.2 | 1.19 | 0.204 | 0 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0.09 | 0.141 | 0.163 | 0.039 | 0.039 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0.09 | 0.141 | 0.163 | 0.039 | 0.039 |
| Long Term Investments | 0 | 0 | 0.621 | 0.629 | 0.131 | 0.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 38.9 | 37.78 | 20.99 | 27.6 | 12.6 | 12.34 | 8.16 | 8.49 | 6.71 | 5.49 | 3.01 | 3.6 | 0.143 |
| Accounts Payable | 0.016 | 1.7 | 0.392 | 0.191 | 0.27 | 0.5 | 0.135 | 0.546 | 0.328 | 0.885 | 1.25 | 0.745 | 0.095 |
| Notes Payable/Short Term Debt | 6.15 | 1.78 | 3.89 | 6.3 | 2.93 | 0.955 | 0 | 1.96 | 0 | 0.015 | 0.034 | 2.55 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0.064 | 0 | 1.02 | 0.312 | 0.235 | 0.341 | 0.029 | 0.003 |
| Deferred Revenue | 0 | 22.72 | 0 | 0 | 0.856 | 0.798 | 0.545 | 0.347 | 0 | 0.144 | 0.468 | 0.046 | 0 |
| Other Current Liabilities | 32.74 | 11.58 | 16.71 | 21.1 | 8.55 | 10.02 | 7.48 | 4.62 | 6.07 | 4.21 | 0.924 | 0.233 | 0.045 |
| Total Liabilities | 79.4 | 106.6 | 104.6 | 96.35 | 51.61 | 26.61 | 17.55 | 13.78 | 12.41 | 10.31 | 5.84 | 4.59 | 0.239 |
| Total Non-Current Liabilities | 40.5 | 68.81 | 83.65 | 68.75 | 39.01 | 14.27 | 9.39 | 5.28 | 5.7 | 4.82 | 2.83 | 0.991 | 0.096 |
| Total Long Term Debt | 11.07 | 20.02 | 18.08 | 54.07 | 39.01 | 14.27 | 9.39 | 5.28 | 5.7 | 4.82 | 2.83 | 0.991 | 0.096 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 48.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 12.63 | 15.28 | 15.2 | 16.28 | 19.2 | 0 | 0 | 0 | 0 | 0.015 | 0.049 | 0.083 | 0 |
| Other Long Term Liabilities | 16.8 | -15.28 | 50.37 | -1.59 | -19.2 | 0 | 0 | 0 | 0 | -0.015 | -0.049 | -0.083 | 0 |
| Total Equity | 88.56 | 45.72 | 66.68 | 113.2 | 69.19 | 105.3 | 92.69 | 39.33 | 53.14 | 89.8 | 109.4 | -0.089 | 0.099 |
| Non-Controlling Interest | 0 | 0 | -0.384 | -0.604 | -0.667 | -0.557 | -0.23 | -0.038 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 88.56 | 45.72 | 67.06 | 113.8 | 69.85 | 105.9 | 92.92 | 39.36 | 53.14 | 89.8 | 109.4 | -0.089 | 0.099 |
| Retained Earnings | -427.2 | -442.8 | -379.1 | -317.8 | -315.4 | -237.7 | -155.4 | -119.4 | -75.73 | -36.63 | -15.8 | -3.67 | -0.418 |
| Accumulated Other Earnings | 27.6 | 28.69 | 30.26 | 30.3 | 29.26 | 18.75 | 0.108 | 0.136 | -0.015 | 0.001 | 0.687 | 0.041 | 0 |
| Common Stock | 4.31 | 3.72 | 3.37 | 3 | 2.65 | 2.42 | 1.73 | 1.46 | 0.934 | 0.934 | 0.934 | 0.059 | 0.033 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 10.78 | 8.38 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 483.8 | 456.1 | 412.5 | 398.3 | 353.3 | 322.4 | 235.7 | 148.8 | 123.6 | 125.5 | 123.6 | 3.48 | 0.484 |
| Total Liabilities & Total Equity | 168 | 152.3 | 171.3 | 209.6 | 120.8 | 131.9 | 110.2 | 53.1 | 65.54 | 100.1 | 115.2 | 4.5 | 0.338 |
| Total Liabilities & Shareholders' Equity | 168 | 152.3 | 171.3 | 209.6 | 120.8 | 131.9 | 110.2 | 53.1 | 65.54 | 100.1 | 115.2 | 4.5 | 0.338 |
| Total Investments | 0 | 0 | 0.621 | 0.629 | 0.131 | 0.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 17.22 | 21.8 | 21.97 | 60.37 | 41.94 | 15.22 | 9.39 | 7.24 | 5.7 | 4.84 | 2.86 | 3.54 | 0.096 |
| Net Debt | -132.2 | -109.6 | -72.8 | -127.2 | -50.85 | -110.4 | -96.19 | -40.85 | -53.5 | -90.03 | -109.9 | -0.589 | -0.153 |