| 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: | 2025-05-09 | 2024-05-15 | 2023-05-01 | 2022-05-02 | 2021-05-14 | 2020-10-30 | 2019-05-14 | 2018-04-25 | 2016-12-31 | 2015-12-31 | 2014-12-31 |
| Total Current Assets | 1.37 | 10.46 | 7.54 | 13.03 | 13.28 | 25.46 | 29.52 | 33.6 | 21.14 | 15.52 | 11.54 |
| Cash and Short Term Investments | 0.671 | 1.41 | 0.114 | 0.457 | 1.12 | 0.897 | 1.48 | 10.86 | 1.59 | 0.533 | 2.03 |
| Cash & Equivalents | 0.671 | 1.41 | 0.114 | 0.457 | 1.12 | 0.897 | 1.48 | 10.86 | 1.59 | 0.533 | 2.03 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0.17 | 1.81 | 2.84 | 7.98 | 3.86 | 11.88 | 15.1 | 19.2 | 15.21 | 9.5 | 4.57 |
| Inventory | 0 | 0.136 | 0.338 | 0.464 | 0.73 | 0.888 | 4.63 | 1.61 | 1.31 | 2.16 | 2.64 |
| Other Current Assets | 0.527 | 7.1 | 4.24 | 4.12 | 7.57 | 11.8 | 8.31 | 1.93 | 3.03 | 3.33 | 2.3 |
| Total Assets | 34.26 | 25.25 | 24.06 | 30.96 | 57.97 | 70.8 | 82 | 81.13 | 62.66 | 50.25 | 49.55 |
| Total Non-Current Assets | 32.89 | 14.78 | 16.52 | 17.93 | 44.69 | 45.33 | 52.48 | 47.53 | 41.52 | 34.72 | 38.01 |
| Property, Plant and Equipment | 6.71 | 7.99 | 9.15 | 9.99 | 35.45 | 37.96 | 41.38 | 39.83 | 34.16 | 28.34 | 31.06 |
| Goodwill and Intangible Assets | 7.65 | 4.45 | 4.87 | 5.19 | 6.41 | 6.15 | 6.84 | 7.4 | 7.09 | 6.04 | 6.52 |
| Goodwill | 0 | 0 | 0 | 1.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 7.65 | 4.45 | 4.87 | 4.11 | 6.41 | 6.15 | 6.84 | 7.4 | 7.09 | 6.04 | 6.52 |
| Long Term Investments | 0 | 2.34 | 2.5 | 2.76 | 2.84 | 0.029 | 0 | -296.5 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | -2,758 | -2,836 | 0 | 0.552 | 0.297 | 0.089 | 0.049 | 0 |
| Other Long Term Assets | 18.52 | 0 | 0 | 2,758 | 2,836 | 1.19 | 3.71 | 296.5 | 0.175 | 0.298 | 0.438 |
| Total Current Liabilities | 3.95 | 17.31 | 17.67 | 16.76 | 22.99 | 25.22 | 20.68 | 26.55 | 28.11 | 22.29 | 22.38 |
| Accounts Payable | 0.038 | 2.97 | 2.62 | 2.13 | 0.502 | 2.64 | 0.803 | 2.51 | 4.41 | 4.47 | 5.63 |
| Notes Payable/Short Term Debt | 0.11 | 6.75 | 6.63 | 5.75 | 7.97 | 9.92 | 9.29 | 12 | 10.85 | 9.91 | 8.84 |
| Tax Payables | 0.25 | 2.29 | 2.08 | 2.6 | 2.65 | 1.81 | 2.96 | 3.35 | 2.31 | 0.727 | 0 |
| Deferred Revenue | 1.21 | 1.71 | 2.57 | 2.06 | 4.23 | 3.56 | 4.04 | 7.6 | 8.43 | 5.94 | 0 |
| Other Current Liabilities | 2.34 | 3.59 | 3.77 | 4.22 | 7.64 | 7.29 | 3.58 | 1.09 | 2.11 | 1.24 | 7.91 |
| Total Liabilities | 4.33 | 20.39 | 18.98 | 16.88 | 30.01 | 32.84 | 28.82 | 29.5 | 34.36 | 31.16 | 34.87 |
| Total Non-Current Liabilities | 0.384 | 3.08 | 1.32 | 0.121 | 7.02 | 7.62 | 8.14 | 2.95 | 6.25 | 8.87 | 12.5 |
| Total Long Term Debt | 0 | 3.08 | 1.32 | 0.121 | 6.53 | 7.62 | 8.14 | 2.95 | 6.25 | 8.87 | 12.5 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0.193 | 0.436 | 0.276 | 0.356 | 0.479 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 0.384 | -0.193 | -0.436 | -0.276 | 0.135 | -0.479 | 0 | 0 | 0 | 0 | 0 |
| Total Equity | 29.92 | 4.85 | 5.07 | 14.08 | 27.96 | 37.95 | 53.18 | 51.63 | 28.3 | 19.09 | 14.68 |
| Non-Controlling Interest | 0 | 0.496 | 0.836 | 0.532 | 0.687 | 1.82 | 2.27 | 2.31 | 5.01 | 2.82 | 3.02 |
| Total Stockholders' Equity | 29.92 | 4.35 | 4.24 | 13.55 | 27.28 | 36.14 | 50.91 | 49.32 | 23.29 | 16.27 | 11.66 |
| Retained Earnings | -71.81 | -63.46 | -47.81 | -33.35 | -17.25 | -5.72 | 9.08 | 5.25 | 0.225 | -3.2 | -5.16 |
| Accumulated Other Earnings | 0.988 | -1.18 | -1.32 | 0.095 | 0.787 | -0.895 | -0.472 | 1.77 | -0.695 | -0.104 | 0.345 |
| Common Stock | 1.94 | 0.121 | 0.043 | 0.029 | 0.024 | 0.023 | 0.023 | 0.023 | 0.019 | 0.018 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 98.81 | 68.88 | 53.33 | 46.78 | 43.71 | 42.73 | 42.28 | 42.28 | 23.74 | 19.55 | 16.47 |
| Total Liabilities & Total Equity | 34.26 | 25.25 | 24.06 | 30.96 | 57.97 | 70.8 | 82 | 81.13 | 62.66 | 50.25 | 49.55 |
| Total Liabilities & Shareholders' Equity | 34.26 | 25.25 | 24.06 | 30.96 | 57.97 | 70.8 | 82 | 81.13 | 62.66 | 50.25 | 49.55 |
| Total Investments | 0 | 2.34 | 2.5 | 2.76 | 2.84 | 0.029 | 0 | -296.5 | 0 | 0 | 0 |
| Total Debt | 0.11 | 9.83 | 7.94 | 5.87 | 16.23 | 17.55 | 17.44 | 14.95 | 17.1 | 18.78 | 21.33 |
| Net Debt | -0.562 | 8.42 | 7.83 | 5.41 | 15.11 | 16.65 | 15.96 | 4.09 | 15.5 | 18.25 | 19.3 |