| 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 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-11 | 2024-03-12 | 2023-03-02 | 2022-03-03 | 2021-03-04 | 2020-03-05 | 2019-03-06 | 2018-03-06 | 2017-03-07 | 2016-03-04 | 2015-03-06 | 2014-03-10 | 2013-03-06 | 2012-03-01 | 2011-03-09 | 2010-03-10 | 2009-03-06 | 2008-03-13 | 2007-03-16 | 2006-03-29 | 2005-03-30 | 2004-03-30 | 2003-03-31 | 2002-04-01 | 2001-04-09 | 1999-12-31 | 1999-03-31 | 1998-03-31 | 1996-12-31 |
| Total Current Assets | 231 | 239 | 185.8 | 208.8 | 143.6 | 180 | 121.3 | 37.36 | 69.16 | 129.5 | 129.8 | 123.9 | 84.95 | 52.98 | 24.7 | 23.49 | 6.26 | 7.95 | 11.4 | 2.82 | 2.41 | 1.53 | 2.23 | 3.36 | 1.75 | 1.8 | 5.1 | 10.9 | 0.5 |
| Cash and Short Term Investments | 155.4 | 150.1 | 98.79 | 103.1 | 117.9 | 65.25 | 100.7 | 19.86 | 28.7 | 112.7 | 99.71 | 91.31 | 32.02 | 49.26 | 21.33 | 19.5 | 2.32 | 6.83 | 10.64 | 1.77 | 2.02 | 1.44 | 2.07 | 3.15 | 1.71 | 1.8 | 5 | 10.7 | 0 |
| Cash & Equivalents | 155.4 | 150.1 | 98.79 | 103.1 | 117.9 | 65.25 | 100.7 | 19.86 | 28.7 | 112.7 | 99.71 | 91.31 | 32.02 | 49.26 | 6.33 | 14.5 | 2.32 | 6.83 | 10.64 | 1.77 | 2.02 | 1.44 | 2.07 | 3.15 | 1.71 | 1.8 | 5 | 10.7 | 0 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 21.17 | 21.13 | 45.41 | 83.65 | 3.34 | 4.17 | 1.96 | 1.8 | 3.15 | 3.68 | 0.492 | 0.982 | 0.97 | 2.64 | 3 | 2.41 | 1.96 | 0.986 | 0.617 | 0.883 | 0.109 | 0.039 | 0.06 | 0.055 | 0.038 | 0 | 0 | 0.2 | 0 |
| Inventory | 49.56 | 64.22 | 39.27 | 19.51 | 20.27 | 9.65 | 2.91 | 2.98 | 26.21 | 12.45 | 19.04 | 20.52 | 17.64 | 0 | 0 | 0 | 1.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 4.91 | 3.5 | 2.32 | 2.45 | 2.11 | 101 | 15.77 | 12.72 | 11.09 | 0.624 | 10.55 | 11.13 | 34.32 | 1.08 | 0.369 | 1.59 | 0.581 | 0.13 | 0.141 | 0.16 | 0.279 | 0.05 | 0.104 | 0.153 | 0.006 | 0 | 0.1 | 0 | 0.5 |
| Total Assets | 244.3 | 254.4 | 195 | 214.7 | 149.8 | 198.6 | 203.4 | 144.7 | 161 | 185.7 | 166.4 | 193.8 | 105.8 | 90.38 | 27.03 | 25.92 | 8.8 | 10.59 | 14.03 | 6.11 | 6.11 | 6.1 | 2.83 | 4.21 | 3.21 | 3.4 | 7.1 | 11.1 | 0.6 |
| Total Non-Current Assets | 13.29 | 15.36 | 9.25 | 5.97 | 6.22 | 18.52 | 82.15 | 107.3 | 91.82 | 56.27 | 36.58 | 69.88 | 20.89 | 37.4 | 2.33 | 2.43 | 2.54 | 2.64 | 2.63 | 3.29 | 3.7 | 4.57 | 0.597 | 0.851 | 1.46 | 1.6 | 2 | 0.2 | 0.1 |
| Property, Plant and Equipment | 1.3 | 1.33 | 1.85 | 2.37 | 2.1 | 2.62 | 0.171 | 0.139 | 0.299 | 0.45 | 0.832 | 1.38 | 0.988 | 0.819 | 1.15 | 1.23 | 1.36 | 1.48 | 1.32 | 1.22 | 0.508 | 0.379 | 0.432 | 0.703 | 1.03 | 1.4 | 1.7 | 0 | 0 |
| Goodwill and Intangible Assets | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 1.06 | 1.83 | 3.01 | 4.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.165 | 1.83 | 3.01 | 4.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 68.29 | 96.59 | -213.4 | -212.7 | -5,623 | 22.58 | 6.61 | 0 | -175.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 10.85 | 11.05 | 6.25 | 2.42 | 2.54 | 14.15 | 11.73 | 2.43 | 286.1 | 265.6 | 5,656 | 42.94 | 10.21 | 35.15 | 175.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0.241 | 2.08 | 0.253 | 0.287 | 0.677 | 0.857 | 1.06 | 7.24 | 17.98 | 1.99 | 1.99 | 2.08 | 2.18 | 0.535 | 0.281 | 0.305 | 0.284 | 0.262 | 0.246 | 0.234 | 0.182 | 0.175 | 0.164 | 0.148 | 0.432 | 0.2 | 0.3 | 0.2 | 0.1 |
| Total Current Liabilities | 25.33 | 54.12 | 21.52 | 30.49 | 10.48 | 91.74 | 11.34 | 6.81 | 13.83 | 7.33 | 7.46 | 12.19 | 15.72 | 6.92 | 4.26 | 9.03 | 4.32 | 2.12 | 2.05 | 2.23 | 1.55 | 0.548 | 0.657 | 0.666 | 1.36 | 0.6 | 0.8 | 0.5 | 0.2 |
| Accounts Payable | 1.34 | 1.46 | 3.36 | 2.03 | 1.28 | 3.05 | 1.69 | 1.33 | 2.52 | 3.94 | 3.38 | 5.06 | 10.19 | 2.28 | 2.88 | 3.46 | 1.81 | 1.32 | 1.36 | 1.25 | 1.15 | 0.353 | 0.461 | 0.21 | 0.209 | 0.249 | 0.3 | 0.2 | 0.1 |
| Notes Payable/Short Term Debt | 0.547 | 0.564 | 0.528 | 0.467 | 0.45 | 80.46 | 0 | 0 | 0 | 0 | 1.99 | 1.97 | 0.955 | 0 | 0 | 0 | 0 | 0 | 0.108 | 0.108 | 0 | 0 | 0.011 | 0.192 | 0.391 | 0.28 | 0.4 | 0 | 0 |
| Tax Payables | 8.02 | 21.69 | 1.31 | 19.21 | 0.92 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 10.33 | 20.79 | 10.55 | 3.76 | 3.28 | 2.3 | 4.16 | 1.26 | 367,484 | 255,258 | 81.8 | 162,222 | 57,052 | 41,001 | 0.191 | 1.57 | 1.3 | 0 | 0 | 0.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 5.09 | 9.62 | 5.78 | 5.02 | 4.55 | 5.91 | 5.49 | 4.23 | -367,473 | -255,255 | -79.71 | -162,217 | -57,047 | -40,996 | 1.19 | 4 | 1.21 | 0.797 | 0.585 | 0.525 | 0.403 | 0.195 | 0.185 | 0.264 | 0.756 | 0.071 | 0.1 | 0.3 | 0.1 |
| Total Liabilities | 28.53 | 57.49 | 24.88 | 40.41 | 20.04 | 100.8 | 100.5 | 467.8 | 448.4 | 470.2 | 412.9 | 176.8 | 76.89 | 48.69 | 14.96 | 15.43 | 7.24 | 5.36 | 6.75 | 2.87 | 1.55 | 0.548 | 0.657 | 0.666 | 2.29 | 1.2 | 1.5 | 0.5 | 0.2 |
| Total Non-Current Liabilities | 3.2 | 3.38 | 3.36 | 9.92 | 9.55 | 9.05 | 89.19 | 461 | 434.6 | 462.8 | 405.4 | 164.7 | 61.17 | 41.77 | 10.7 | 6.4 | 2.92 | 3.24 | 4.7 | 0.642 | 0 | 0 | 0 | 0 | 0.929 | 0.6 | 0.7 | 0 | 0 |
| Total Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 75.55 | 71.05 | 39.71 | 0 | 0 | 1.99 | 3.96 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0.107 | 0 | 0 | 0 | 0 | 0.849 | 0.5 | 0.7 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0.479 | 11.47 | 0.286 | 0.266 | 5.9 | 0 | 0 | 0 | 0.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | -0.479 | 377.6 | 367.5 | 255.3 | 0.082 | 162.2 | 57.05 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0.547 | 0.564 | 0.528 | 0.467 | 0.45 | 0.42 | 0 | 0 | -26.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 2.65 | 2.81 | 2.83 | 9.46 | 9.1 | 8.63 | 13.64 | 0.84 | 53.92 | 207.3 | 399.4 | 0.448 | 0.166 | 0.771 | 10.52 | 6.4 | 2.92 | 3.24 | 4.67 | 0.535 | 0 | 0 | 0 | 0 | 0.08 | 0.1 | 0 | 0 | 0 |
| Total Equity | 215.8 | 196.9 | 170.2 | 174.3 | 129.8 | 97.78 | 102.9 | -323.1 | -287.4 | -284.4 | -246.5 | 16.98 | 28.95 | 41.69 | 12.07 | 10.49 | 1.55 | 5.23 | 7.28 | 3.23 | 4.56 | 5.55 | 2.17 | 3.54 | 0.925 | 2.2 | 5.6 | 10.6 | 0.4 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 215.8 | 196.9 | 170.2 | 174.3 | 129.8 | 97.78 | 102.9 | -323.1 | -287.4 | -284.4 | -246.5 | 16.98 | 28.95 | 41.69 | 12.07 | 10.49 | 1.55 | 5.23 | 7.28 | 3.23 | 4.56 | 5.55 | 2.17 | 3.54 | 0.925 | 2.2 | 5.6 | 10.6 | 0.4 |
| Retained Earnings | -22.84 | -38.94 | -63.8 | -51.76 | -95.19 | -123 | -115.8 | -537.4 | -501.1 | -461.4 | -422 | -156.5 | -123.4 | -108.9 | -122.5 | -90.93 | -70.61 | -62.01 | -56.37 | -46.47 | -44.18 | -34.81 | -29.53 | -26.17 | -22.44 | -14.7 | -11 | -4.5 | -2.3 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0 | -3.24 | -3.35 | -3.47 | -3.3 | -3.5 | -5.4 | -4.94 | -5.65 | 0.004 | -4.48 | -4.06 | -3.73 | -2.89 | -2.1 | -1.95 | -1.94 | -0.792 | -0.036 | -0.428 | -0.6 | -0.2 | 0 | 0 |
| Common Stock | 0.007 | 0.007 | 0.007 | 0.007 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 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 | 0.059 | 0.059 | 0.073 | 0.444 | 0.398 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 238.6 | 235.8 | 234 | 226.1 | 225 | 220.8 | 218.7 | 214.2 | 217.2 | 180.3 | 179 | 173.5 | 152.3 | 150.6 | 134.5 | 101.4 | 72.16 | 67.23 | 63.65 | 49.64 | 48.68 | 40.28 | 32.05 | 29.35 | 23.79 | 16.86 | 16.8 | 15.1 | 2.7 |
| Total Liabilities & Total Equity | 244.3 | 254.4 | 195 | 214.7 | 149.8 | 198.6 | 203.4 | 144.7 | 161 | 185.7 | 166.4 | 193.8 | 105.8 | 90.38 | 27.03 | 25.92 | 8.8 | 10.59 | 14.03 | 6.11 | 6.11 | 6.1 | 2.83 | 4.21 | 3.21 | 3.4 | 7.1 | 11.1 | 0.6 |
| Total Liabilities & Shareholders' Equity | 244.3 | 254.4 | 195 | 214.7 | 149.8 | 198.6 | 203.4 | 144.7 | 161 | 185.7 | 166.4 | 193.8 | 105.8 | 90.38 | 27.03 | 25.92 | 8.8 | 10.59 | 14.03 | 6.11 | 6.11 | 6.1 | 2.83 | 4.21 | 3.21 | 3.4 | 7.1 | 11.1 | 0.6 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 68.29 | 96.59 | -213.4 | -212.7 | -5,623 | 22.58 | 6.61 | 0 | -160.2 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 0.547 | 0.564 | 0.528 | 0.467 | 0.45 | 80.46 | 75.55 | 71.05 | 66.55 | 0 | 1.99 | 3.96 | 4.91 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0.214 | 0 | 0 | 0.011 | 0.192 | 1.24 | 0.8 | 1.1 | 0 | 0 |
| Net Debt | -154.9 | -149.6 | -98.26 | -102.7 | -117.4 | 15.22 | -25.11 | 51.19 | 37.85 | -112.7 | -97.72 | -87.35 | -27.11 | -49.26 | -6.33 | -14.5 | -2.32 | -6.83 | -10.51 | -1.56 | -2.02 | -1.44 | -2.06 | -2.96 | -0.467 | -1 | -3.9 | -10.7 | 0 |