| 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: | 2025-03-31 | 2024-04-01 | 2023-04-14 | 2022-02-22 | 2021-03-29 | 2020-03-27 | 2019-05-17 | 2018-04-16 | 2017-04-17 | 2016-03-30 | 2015-03-31 | 2014-03-31 | 2013-07-08 | 2012-03-19 | 2010-12-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-04-02 | 2005-12-31 | 2004-12-31 |
| Total Current Assets | 20.06 | 9.54 | 14.21 | 21.01 | 17.21 | 17.28 | 14.31 | 11.91 | 21.88 | 23.75 | 50.66 | 54.83 | 53.39 | 28.74 | 17.42 | 7 | 4.03 | 3.99 | 4.92 | 3.81 | 3.07 |
| Cash and Short Term Investments | 0.582 | 0.953 | 0.843 | 9.85 | 4.19 | 4.38 | 2.41 | 1.82 | 14.04 | 2.72 | 10.73 | 19.37 | 16.2 | 7.36 | 3.91 | 4.48 | 1.27 | 1.14 | 2.33 | 1.4 | 1.45 |
| Cash & Equivalents | 0.582 | 0.953 | 0.843 | 9.85 | 4.19 | 4.38 | 2.41 | 1.82 | 14.04 | 2.72 | 10.73 | 19.37 | 16.2 | 7.36 | 3.91 | 4.48 | 1.27 | 0.927 | 2.14 | 1.4 | 1.45 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 0.198 | 0 | 0 |
| Receivables | 6.26 | 5.35 | 10.3 | 10.76 | 9.2 | 8.48 | 8.21 | 10.88 | 2.43 | 8.8 | 24.29 | 23.6 | 26.83 | 18.78 | 11.22 | 2.05 | 2.29 | 2.4 | 2.24 | 2.19 | 1.41 |
| Inventory | 0 | 0 | 0 | -0.062 | 0 | 0.517 | -0.07 | 0.808 | 1.41 | 10.98 | 3.89 | 5.52 | 3.54 | 0 | 0 | 0 | 0 | 0 | 0.338 | 0.206 | 0.195 |
| Other Current Assets | 13.22 | 3.23 | 3.07 | 0.46 | 3.82 | 3.9 | 3.76 | -1.6 | 4 | 1.25 | 11.74 | 6.34 | 6.82 | 2.59 | 2.29 | 0.467 | 0.479 | 0.453 | 0.005 | 0.009 | 0.006 |
| Total Assets | 60.47 | 62.18 | 68.58 | 105.7 | 108 | 113.8 | 100.6 | 106.6 | 119.5 | 172 | 210 | 226.4 | 248.5 | 159.1 | 82.96 | 30.1 | 26.84 | 24.49 | 25.39 | 24.03 | 20.68 |
| Total Non-Current Assets | 40.4 | 52.65 | 54.37 | 84.69 | 90.81 | 96.48 | 86.26 | 94.64 | 97.61 | 148.2 | 159.3 | 171.6 | 195.2 | 130.4 | 65.54 | 23.1 | 22.81 | 20.5 | 20.47 | 20.22 | 17.61 |
| Property, Plant and Equipment | 35.64 | 47.89 | 49.46 | 80.04 | 86.27 | 91.96 | 77.24 | 81.21 | 79.17 | 126.7 | 135.6 | 143.4 | 161.7 | 105.1 | 37.61 | 16.45 | 16.77 | 14.43 | 13.75 | 13.35 | 13.17 |
| Goodwill and Intangible Assets | 4.12 | 4.14 | 4.17 | 4.19 | 4.21 | 4.52 | 5.48 | 6.76 | 7.33 | 10.07 | 10.78 | 11.58 | 15.46 | 10.56 | 18.84 | 3.87 | 3.87 | 3.83 | 3.83 | 3.83 | 1.19 |
| Goodwill | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 2.1 | 2.1 | 2.1 | 4.18 | 4.22 | 4.22 | 6.14 | 0.906 | 2.68 | 2.68 | 2.68 | 2.64 | 2.64 | 2.64 | 0 |
| Intangible Assets | 2.54 | 2.56 | 2.58 | 2.6 | 2.63 | 2.93 | 3.38 | 4.66 | 5.22 | 5.89 | 6.56 | 7.36 | 9.32 | 9.65 | 16.16 | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 |
| Long Term Investments | 0 | 0 | -68.58 | -105.7 | -108 | 2.57 | 2.67 | 2.58 | 3.86 | 3.56 | 3.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 68.58 | 105.7 | 108 | -3.33 | -2.67 | -2.58 | -3.86 | -3.56 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0.633 | 0.609 | 0.746 | 0.46 | 0.328 | 0.766 | 3.54 | 6.66 | 11.11 | 11.48 | 9.47 | 16.64 | 17.94 | 14.67 | 9.1 | 2.79 | 2.17 | 2.25 | 2.89 | 3.04 | 3.25 |
| Total Current Liabilities | 17.26 | 6.24 | 7.71 | 8.74 | 5.23 | 5.62 | 36.71 | 14.13 | 17.9 | 63.78 | 65.35 | 69.23 | 61.49 | 34.11 | 16.71 | 4.34 | 4.57 | 5.16 | 5.4 | 6.74 | 4.65 |
| Accounts Payable | 3.69 | 2.49 | 3.29 | 3.75 | 3.01 | 3.7 | 4.36 | 4.39 | 3.04 | 8.74 | 16.43 | 23.78 | 20.3 | 12.07 | 3.41 | 1.04 | 1.01 | 3.48 | 3.8 | 3.35 | 3.02 |
| Notes Payable/Short Term Debt | 0.497 | 0 | 2.37 | 0 | 8.53 | 7.82 | 26.4 | 8.09 | 13.15 | 50.96 | 22.11 | 26.15 | 23.03 | 11.91 | 3.63 | 0.708 | 0.723 | 0.773 | 1.57 | 3.35 | 1.59 |
| Tax Payables | 3.92 | 3.08 | 2.43 | 1.39 | 0.491 | 0.883 | 0.851 | 0.423 | 0.557 | 0.411 | 1.33 | 1.54 | 1.25 | 0 | 0 | 0.213 | 0.17 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 3.74 | 0.043 | 0.192 | 0.041 | 0.046 | 0.138 | -5.37 | -7.37 | 3.12 | 15.65 | 13.26 | 13.99 | 9.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 9.14 | -3.08 | -0.426 | 3.4 | -6.84 | -6.83 | 4.96 | 6.6 | 8.52 | 0.547 | 9.82 | 4.49 | 2.92 | 0.24 | 9.66 | 2.38 | 2.67 | 0.909 | 0.022 | 0.039 | 0.038 |
| Total Liabilities | 63.38 | 62 | 64.86 | 95.3 | 96.92 | 102 | 94.42 | 88.68 | 95.99 | 141.1 | 186.2 | 199.1 | 224.8 | 143.6 | 68.35 | 22.03 | 22.05 | 19.34 | 20.32 | 20.91 | 18.78 |
| Total Non-Current Liabilities | 46.13 | 55.76 | 57.15 | 86.56 | 91.69 | 96.39 | 57.71 | 74.55 | 78.08 | 77.32 | 120.8 | 129.9 | 163.3 | 109.5 | 51.64 | 17.68 | 17.48 | 14.18 | 14.92 | 14.16 | 14.12 |
| Total Long Term Debt | 43.46 | 53.65 | 53.03 | 84.94 | 81.79 | 86.8 | 54.92 | 65.01 | 66.82 | 73.55 | 118.1 | 128.1 | 158.2 | 12.72 | 47.21 | 16.73 | 17.01 | 13.62 | 12.91 | 12.35 | 12.87 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | -0.043 | -0.192 | -0.041 | -0.046 | -0.138 | 0.038 | 0.226 | 0.389 | 0.605 | 0.191 | 0.032 | 0.086 | 0.255 | 0.213 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0.043 | 0.192 | 0.041 | 0.046 | 0.138 | 5.37 | 7.37 | 0 | 0 | 0 | 3.63 | 1.89 | 2.91 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 2.47 | 2.92 | 2.63 | 32.06 | 29.61 | 33.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 0.192 | -0.81 | 1.49 | -30.43 | -19.71 | -23.55 | 2.79 | 4.13 | 3.68 | 3.38 | 2.13 | 1.59 | 1.4 | 96.69 | 1.27 | 0.746 | 0.469 | 0.56 | 2.01 | 1.81 | 1.25 |
| Total Equity | -2.92 | 0.185 | 3.72 | 10.4 | 11.1 | 11.74 | 83.65 | 88.19 | 87.82 | 30.88 | 23.78 | 27.29 | 23.78 | 15.49 | 14.61 | 8.08 | 4.79 | 5.15 | 5.07 | 3.12 | 1.9 |
| Non-Controlling Interest | 0 | 0 | 51.49 | 75.09 | 82.83 | 89.16 | 77.5 | 70.32 | 64.33 | 0 | -2.44 | -1.63 | -2.85 | -0.841 | 0.547 | 0.309 | 0.269 | 0.255 | 0.16 | 0.235 | 0.41 |
| Total Stockholders' Equity | -2.92 | 0.185 | 3.72 | 10.4 | 11.1 | 11.74 | 6.15 | 17.87 | 23.5 | 30.88 | 26.22 | 28.93 | 26.63 | 16.33 | 14.06 | 7.77 | 4.52 | 4.89 | 4.91 | 2.89 | 1.49 |
| Retained Earnings | -85.12 | -81.9 | -121.4 | -114.5 | -113.4 | -112.7 | -118.2 | -106.3 | -99.59 | -84.79 | -56.07 | -39.88 | -23.91 | -18.71 | -12.55 | -9.81 | -10.25 | -9.17 | -8.95 | -6.51 | -5.47 |
| Accumulated Other Earnings | 0 | 0 | -0.062 | -0.062 | 0 | -0.062 | -23.05 | -23.64 | -21.82 | -26.22 | -21.27 | -15.16 | -8.88 | 0 | 0 | 0 | 0 | -4.66 | -4.17 | -3.55 | -0.149 |
| Common Stock | 63.17 | 63.06 | 62.7 | 62.52 | 62.04 | 61.99 | 61.9 | 61.72 | 61.64 | 60.96 | 61.9 | 48.37 | 41.38 | 35.05 | 0 | 17.57 | 14.77 | 0 | 13.86 | 0 | 0 |
| Preferred Stock | 19.03 | 19.03 | 62.42 | 62.42 | 62.42 | 62.42 | 62.42 | 62.42 | 61.45 | 54.71 | 20.39 | 20.44 | 9.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 0 | 0 | 0 | 0 | 0 | 0 | 46.09 | 47.28 | 43.63 | 52.45 | 42.55 | 30.32 | 17.75 | 0 | 26.61 | 17.57 | 0 | 14.06 | 4.17 | 9.4 | 7.11 |
| Total Liabilities & Total Equity | 60.47 | 62.18 | 68.58 | 105.7 | 108 | 113.8 | 100.6 | 106.6 | 119.5 | 172 | 210 | 226.4 | 248.5 | 159.1 | 82.96 | 30.1 | 26.84 | 24.49 | 25.39 | 24.03 | 20.68 |
| Total Liabilities & Shareholders' Equity | 60.47 | 62.18 | 68.58 | 105.7 | 108 | 113.8 | 100.6 | 106.6 | 119.5 | 172 | 210 | 226.4 | 248.5 | 159.1 | 82.96 | 30.1 | 26.84 | 24.49 | 25.39 | 24.03 | 20.68 |
| Total Investments | 0 | 0 | -68.58 | -105.7 | -108 | 2.57 | 2.67 | 2.58 | 3.86 | 3.56 | 3.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 0.198 | 0 | 0 |
| Total Debt | 43.96 | 53.65 | 55.4 | 84.94 | 90.32 | 94.62 | 81.31 | 73.1 | 79.97 | 124.5 | 140.2 | 154.3 | 181.3 | 117 | 50.84 | 17.43 | 17.73 | 14.41 | 14.48 | 15.7 | 14.47 |
| Net Debt | 43.38 | 52.7 | 54.56 | 75.09 | 86.14 | 90.24 | 78.91 | 71.28 | 65.92 | 121.8 | 129.5 | 134.9 | 165.1 | 109.6 | 46.93 | 12.95 | 16.47 | 13.48 | 12.35 | 14.3 | 13.01 |