| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-20 | 2023-12-31 | 2023-03-16 | 2022-03-31 | 2021-03-23 | 2020-03-13 | 2019-03-22 | 2018-04-13 | 2017-03-15 | 2016-03-10 | 2015-03-05 | 2014-03-17 | 2013-03-12 | 2012-03-28 | 2011-04-15 | 2010-03-31 | 2009-03-18 | 2008-04-15 | 2006-12-31 |
| Total Current Assets | 16.33 | 3.17 | 17.76 | 23.04 | 36.92 | 8.24 | 5.84 | 13.09 | 37.5 | 53.62 | 29.02 | 53.45 | 36.12 | 11.81 | 7.04 | 5.8 | 9.93 | 11.74 | 0.002 |
| Cash and Short Term Investments | 13.89 | 2.53 | 17.12 | 21.45 | 35.3 | 7.28 | 5.34 | 2.32 | 18.08 | 29.73 | 23.65 | 47.79 | 35.48 | 11.43 | 6.89 | 5.68 | 9.86 | 11.71 | 0.002 |
| Cash & Equivalents | 13.89 | 2.53 | 17.12 | 21.45 | 35.3 | 7.28 | 5.34 | 2.32 | 18.08 | 29.73 | 23.65 | 47.79 | 32.81 | 11.43 | 6.89 | 5.68 | 9.86 | 1.76 | 0.002 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.68 | 0 | 0 | 0 | 0 | 9.95 | 0 |
| Receivables | 0 | 0 | 0 | 0 | 1.13 | 0.308 | 0 | 0 | 0 | 0 | 1.84 | 3.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.51 | 0.655 | 0.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 2.44 | 0.642 | 0.631 | 1.59 | 0.495 | 0.657 | 0.501 | 10.77 | 19.42 | 43.4 | 2.88 | 1.6 | 0.636 | 0.377 | 0.15 | 0.12 | 0.073 | 0.022 | 0 |
| Total Assets | 19.43 | 6.22 | 20.94 | 26.43 | 46.05 | 16.61 | 16.91 | 33.53 | 65.81 | 82.14 | 80.49 | 87.98 | 54.99 | 30.97 | 7.48 | 6.25 | 10.36 | 12.15 | 0.002 |
| Total Non-Current Assets | 3.31 | 3.05 | 3.19 | 3.38 | 9.12 | 8.37 | 11.08 | 20.44 | 28.31 | 28.52 | 51.46 | 34.52 | 18.86 | 19.16 | 0.435 | 0.448 | 0.43 | 0.41 | 0 |
| Property, Plant and Equipment | 0.925 | 0.858 | 0.874 | 0.723 | 0.896 | 0.217 | 0 | 0 | 0.199 | 0.335 | 0.555 | 0.665 | 0.029 | 0.393 | 0.419 | 0.432 | 0.414 | 0.344 | 0 |
| Goodwill and Intangible Assets | 1.91 | 1.91 | 1.91 | 1.91 | 7.61 | 7.61 | 10.41 | 19.51 | 28.02 | 28.02 | 50.82 | 33.74 | 18.76 | 18.76 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 5.9 | 5.9 | 6.07 | 5.9 | 5.9 | 5.9 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 5.7 | 5.7 | 8.5 | 17.6 | 22.12 | 22.12 | 44.75 | 27.84 | 12.86 | 12.86 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | -0.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0.003 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0.184 | 0.152 | 0 | 0 | 1.43 | 0 | 0 | 0 | 0 | 0 | -0.074 | -13.26 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0.466 | 0.275 | 0.399 | 0.594 | 0.614 | 0.536 | -0.765 | 0.925 | 0.096 | 0.171 | 0.087 | 0.115 | 0.074 | 13.26 | 0.016 | 0.016 | 0.016 | 0.066 | 0 |
| Total Current Liabilities | 9.51 | 13.73 | 15.52 | 4.98 | 12.34 | 5.29 | 5.97 | 24.57 | 30.4 | 57.07 | 27.23 | 62.45 | 15.92 | 11.2 | 5.03 | 5.47 | 1.39 | 1.32 | 0 |
| Accounts Payable | 3.5 | 5.64 | 3.36 | 2.14 | 4.66 | 3.9 | 3.75 | 11.69 | 0 | 1.6 | 2.27 | 2.66 | 1.98 | 2.15 | 0.724 | 0.625 | 0.394 | 0.055 | 0 |
| Notes Payable/Short Term Debt | 0.544 | 0.446 | 0.372 | 0.198 | 0.166 | 0.217 | 0 | 8.38 | 1.71 | 4.74 | 3.91 | 2.16 | 0.012 | 0.535 | 0.102 | 0.104 | 0.034 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 5.6 | 0 | 0 | 4.31 | 5.24 | 30.29 | 15.67 | 8.67 | 0.935 | 0.816 | 1.11 | 1.08 | 0.974 | 0 | 0 |
| Other Current Liabilities | 5.47 | 7.65 | 11.79 | 2.64 | 1.91 | 1.17 | 2.22 | -0.235 | 23.45 | 20.44 | 5.38 | 48.96 | 13 | 7.7 | 3.09 | 3.67 | -0.015 | 1.24 | 0 |
| Total Liabilities | 9.97 | 14.2 | 16.09 | 6.08 | 18.09 | 10.52 | 11.67 | 31.46 | 37.15 | 68.63 | 43.43 | 82.09 | 27.23 | 20.86 | 5.05 | 5.51 | 1.39 | 1.32 | 0 |
| Total Non-Current Liabilities | 0.457 | 0.46 | 0.577 | 1.1 | 5.75 | 5.23 | 5.7 | 6.89 | 6.76 | 11.56 | 16.2 | 19.64 | 11.31 | 9.65 | 0.02 | 0.036 | 0.004 | 0 | 0 |
| Total Long Term Debt | 0.457 | 0.46 | 0.573 | 0.61 | 0.825 | 0 | 0 | 2.61 | 5.66 | 0 | 4.49 | 7.77 | 0.051 | 0.032 | 0.02 | 0.036 | 0.004 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0.184 | 0.152 | 0.239 | 0.262 | 0.357 | 1.67 | 5.66 | 5.42 | 5.05 | 5.05 | 5.05 | 5.05 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | -0.184 | 0 | 0 | 0 | 0 | 1.31 | -5.66 | -10.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 1 | 0.906 | 0.945 | 0.61 | 0.991 | 0.217 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0.057 | 0.067 | 0.071 | 0.088 | 0.021 | 0 | 0 |
| Other Long Term Liabilities | -1 | -0.906 | -0.941 | -0.274 | 3.7 | 4.75 | 5.34 | 1.29 | 1.09 | 17.07 | 6.65 | 6.79 | 6.15 | 4.5 | -0.071 | -0.088 | -0.021 | 0 | 0 |
| Total Equity | 9.46 | -7.98 | 4.85 | 20.35 | 27.96 | 6.09 | 5.25 | 2.07 | 28.66 | 13.51 | 37.06 | 5.89 | 27.76 | 10.11 | 2.43 | 0.741 | 8.97 | 10.82 | 0.002 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 9.46 | -7.98 | 4.85 | 20.35 | 27.96 | 6.09 | 5.25 | 2.07 | 28.66 | 13.51 | 37.06 | 5.89 | 27.76 | 10.11 | 2.43 | 0.741 | 8.97 | 10.82 | 0.002 |
| Retained Earnings | -248.1 | -217.2 | -179.9 | -138.6 | -117.9 | -101.1 | -81.86 | -54.19 | -302.9 | -279.4 | -215.5 | -178.9 | -102.2 | -67.23 | -55.74 | -43.75 | -25.36 | -10.99 | 0 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.63 | -0.657 | -0.491 | -0.32 | -0.158 | 0 | 0 |
| Common Stock | 0.007 | 0.003 | 0.002 | 0.002 | 0.001 | 0.001 | 0.002 | 0.001 | 0.015 | 0.015 | 0.012 | 0.01 | 0.008 | 0.005 | 0.002 | 0.002 | 0.001 | 0.001 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.374 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 257.6 | 209.3 | 184.8 | 158.9 | 145.9 | 107.2 | 87.1 | 56.25 | 25.43 | 292.9 | 252.5 | 184.8 | 128.3 | 77.33 | 58.17 | 44.49 | 34.33 | 21.81 | 0.002 |
| Total Liabilities & Total Equity | 19.43 | 6.22 | 20.94 | 26.43 | 46.05 | 16.61 | 16.91 | 33.53 | 65.81 | 82.14 | 80.49 | 87.98 | 54.99 | 30.97 | 7.48 | 6.25 | 10.36 | 12.15 | 0.002 |
| Total Liabilities & Shareholders' Equity | 19.43 | 6.22 | 20.94 | 26.43 | 46.05 | 16.61 | 16.91 | 33.53 | 65.81 | 82.14 | 80.49 | 87.98 | 54.99 | 30.97 | 7.48 | 6.25 | 10.36 | 12.15 | 0.002 |
| Total Investments | 0 | 0 | -0.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.75 | 0.003 | 0 | 0 | 0 | 9.95 | 0 |
| Total Debt | 1 | 0.906 | 0.945 | 0.808 | 0.991 | 0.217 | 0 | 10.99 | 16.4 | 4.74 | 8.4 | 9.92 | 0.057 | 0.567 | 0.071 | 0.088 | 0.021 | 0 | 0 |
| Net Debt | -12.88 | -1.62 | -16.18 | -20.65 | -34.31 | -7.06 | -5.34 | 8.67 | -1.69 | -24.99 | -15.25 | -37.86 | -32.75 | -10.87 | -6.82 | -5.6 | -9.84 | -1.76 | -0.002 |