| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-31 | 2024-04-26 | 2023-03-28 | 2022-03-30 | 2021-03-30 | 2020-06-12 | 2019-03-25 | 2018-03-20 | 2017-03-17 | 2016-03-18 | 2015-03-31 | 2014-03-31 | 2013-03-28 | 2012-03-28 | 2011-03-31 | 2010-03-31 | 2009-07-29 |
| Total Current Assets | 33.13 | 14.96 | 19.16 | 17.55 | 14.53 | 56.62 | 20.94 | 10.2 | 9.31 | 18.53 | 44.27 | 11.56 | 12.91 | 4.87 | 7,948 | 10,383 | 8,132 |
| Cash and Short Term Investments | 8.04 | 6.51 | 12.12 | 10 | 7.34 | 10.39 | 9.78 | 8.31 | 3.12 | 6.63 | 5.64 | 10.21 | 10.75 | 4.87 | 7,028 | 9,299 | 4,779 |
| Cash & Equivalents | 8.04 | 6.51 | 12.12 | 10 | 7.34 | 10.39 | 9.78 | 8.31 | 3.12 | 6.63 | 5.64 | 10.21 | 10.75 | 4.87 | 7,028 | 9,299 | 4,779 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 2.91 | 2.99 | 1.71 | 2.06 | 2.45 | 4.33 | 5.73 | 4.65 | 3.83 | 2.78 | 1.86 | 0 | 1.05 | 0 | 920.2 | 1,084 | 3,353 |
| Inventory | 22.19 | 5.46 | 0 | 0 | 0 | 41.29 | 4.72 | 0.9 | 0.9 | 0.9 | 29.11 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 5.34 | 5.49 | 4.73 | 0.602 | 0.723 | -3.66 | 1.47 | 8.22 | 7.66 | 1.36 | 1.11 | 0 | 0 | 0 | 0 |
| Total Assets | 142.6 | 176 | 291.4 | 161.2 | 185.6 | 220.8 | 233.1 | 254.5 | 258 | 257.9 | 220.6 | 182 | 185.1 | 153.7 | 126,843 | 95,630 | 72,431 |
| Total Non-Current Assets | 109.4 | 161 | 272.2 | 143.6 | 171 | 164.2 | 212.1 | 244.3 | 248.7 | 239.4 | 176.4 | 170.5 | 165 | 147.8 | 1,290 | 719.9 | 699.7 |
| Property, Plant and Equipment | 0.064 | 0.016 | 128.5 | 126.5 | 123.2 | 0.561 | 0.9 | 222.2 | 240.5 | 231.1 | 169.1 | 158.7 | 164.2 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets | 5.17 | 5.68 | 2.5 | 2.76 | 3.21 | 7.96 | 11.74 | 2.8 | 2.88 | 2.96 | 3.04 | 3.54 | 0.774 | 147.8 | 1,290 | 719.9 | 699.7 |
| Goodwill | 1.39 | 1.57 | 2.42 | 2.42 | 2.42 | 2.42 | 2.42 | 2.42 | 2.42 | 2.42 | 2.42 | 2.42 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 3.78 | 4.11 | 0.077 | 0.34 | 0.784 | 5.53 | 9.32 | 0.375 | 0.456 | 0.537 | 0.617 | 1.12 | 0.774 | 147.8 | 1,290 | 719.9 | 699.7 |
| Long Term Investments | 0.206 | 18.36 | 0.798 | 1.51 | 0.083 | -220.8 | -234 | -254.5 | -258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0.299 | 0.347 | 0 | 0 | 0 | 220.8 | 233.1 | 254.5 | 258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 103.7 | 136.6 | 140.4 | 12.91 | 44.54 | 155.6 | 200.4 | 19.31 | 5.29 | 5.36 | 4.23 | 8.25 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 5.46 | 6.9 | 11.13 | 6.71 | 7.67 | 8.66 | 9.92 | 10.16 | 9.56 | 10.92 | 7.63 | 5.83 | 5.27 | 0 | 0 | 0 | 0 |
| Accounts Payable | 3.29 | 4.77 | 9.08 | 4.59 | 5.13 | 5.67 | 5.75 | 7.14 | 6.07 | 7.46 | 5.19 | 4.59 | 0 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 1.97 | 1.95 | 0 | 0 | 0 | 2.99 | 3.09 | 3.01 | 2.32 | 2.4 | 1.45 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | -29.17 | -153.1 | -187.7 | -183.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0.195 | 0.174 | 2.06 | 2.12 | 2.55 | 29.17 | 154.2 | 187.7 | 184.8 | 1.06 | 0.997 | 1.24 | 5.27 | 0 | 0 | 0 | 0 |
| Total Liabilities | 107.6 | 114.6 | 238.5 | 95.71 | 135.4 | 164.2 | 176.9 | 202.5 | 202.2 | 192.8 | 149.1 | 96.15 | 97.75 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 102.2 | 107.7 | 227.4 | 89.01 | 127.8 | 155.5 | 167 | 192.3 | 192.7 | 181.8 | 141.5 | 90.33 | 92.48 | 0 | 0 | 0 | 0 |
| Total Long Term Debt | 102.2 | 107.7 | 96.95 | 88.94 | 127.6 | 155.5 | 167 | 192.3 | 192.7 | 178.2 | 140.5 | 89.55 | 92.48 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0.496 | 1.39 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 176.9 | 202.5 | 202.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0.064 | 0.016 | 0.047 | 0.076 | 0.102 | 0.87 | 0.496 | 1.39 | 1.7 | 2.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -0.056 | -0.003 | 130.4 | -0.002 | 0.037 | -0.87 | -177.9 | -205.2 | -205.6 | 1.5 | 0.96 | 0.776 | 0 | 0 | 0 | 0 | 0 |
| Total Equity | 34.95 | 61.32 | 52.84 | 65.48 | 50.12 | 56.62 | 56.14 | 52.04 | 55.75 | 65.16 | 71.54 | 85.87 | 87.38 | 90.71 | 79,755 | 70,165 | 48,223 |
| Non-Controlling Interest | 8.41 | 10.37 | 9.01 | 9.81 | 15.24 | 17.44 | 15.73 | 14.4 | 12.66 | 12.1 | 10.8 | 15.44 | 10.68 | 7.92 | 6,473 | 4,362 | 0 |
| Total Stockholders' Equity | 26.54 | 50.95 | 43.83 | 55.67 | 34.88 | 39.18 | 40.42 | 37.65 | 43.09 | 53.06 | 60.73 | 70.43 | 76.7 | 82.79 | 73,282 | 65,803 | 48,223 |
| Retained Earnings | -159.4 | -131.5 | 0 | 0 | 0 | -113 | -111.3 | -113.7 | -106.6 | -93.82 | -83.15 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Earnings | 0 | 0 | -138.3 | -130.9 | -121.7 | -113 | -16,778 | -30,585 | -32,108 | -35,000 | -16,600 | -71.23 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 0.128 | 0.123 | 0.118 | 0.116 | 0.095 | 0.089 | 0.177 | 0.177 | 0.175 | 0.172 | 0.169 | 0.165 | 0.158 | 0.153 | 0 | 85,446 | 56,223 |
| Preferred Stock | 0.01 | 0.009 | 0.009 | 0.009 | 0 | 0 | 16,778 | 30,585 | 32,108 | 35,000 | 16,600 | 0 | 0 | 0 | 0 | 1,029 | 1,029 |
| Additional Paid in Capital | 185.8 | 182.3 | 182 | 186.5 | 156.5 | 265.2 | 151.6 | 30,736 | 32,258 | 146.7 | 143.7 | 141.5 | 76.55 | 82.64 | 73,282 | -20,672 | -9,029 |
| Total Liabilities & Total Equity | 142.6 | 176 | 291.4 | 161.2 | 185.6 | 220.8 | 233.1 | 254.5 | 258 | 257.9 | 220.6 | 182 | 185,132 | 153.7 | 126,843 | 95,630 | 72,431 |
| Total Liabilities & Shareholders' Equity | 142.6 | 176 | 291.4 | 161.2 | 185.6 | 220.8 | 233.1 | 254.5 | 258 | 257.9 | 220.6 | 182 | 185.1 | 153.7 | 126,843 | 95,630 | 72,431 |
| Total Investments | 0.206 | 18.36 | 0.798 | 1.51 | 0.083 | -220.8 | -234 | -254.5 | -258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 102.2 | 107.7 | 96.95 | 88.94 | 127.6 | 155.2 | 149.7 | 160.3 | 158.9 | 144.7 | 123.9 | 89.55 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | 94.12 | 101.2 | 84.83 | 78.93 | 120.3 | 144.8 | 139.9 | 152 | 155.8 | 138.1 | 118.3 | 79.34 | -10.75 | -4.87 | -7,028 | -9,299 | -4,779 |