| 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: | 2025-04-30 | 2024-05-15 | 2023-03-31 | 2022-03-31 | 2021-04-01 | 2020-03-30 | 2019-05-01 | 2018-04-12 | 2017-03-31 | 2016-04-29 | 2015-04-21 | 2014-03-31 | 2013-03-29 | 2012-03-30 | 2010-12-31 | 2009-12-31 | 2008-12-31 |
| Total Current Assets | 92.98 | 36.9 | 40.44 | 40.9 | 51.68 | 37.02 | 43.16 | 39.75 | 50.07 | 35.97 | 36.31 | 60.66 | 53.64 | 86.25 | 39.37 | 21.92 | 27.64 |
| Cash and Short Term Investments | 62.09 | 5.71 | 10.67 | 4.83 | 7.57 | 14.1 | 12.09 | 2.95 | 20.2 | 8.29 | 12.49 | 37.24 | 28.75 | 57.22 | 9.74 | 7.79 | 15.85 |
| Cash & Equivalents | 9.09 | 5.71 | 5.67 | 4.83 | 7.57 | 14.1 | 12.09 | 2.95 | 20.2 | 8.29 | 12.33 | 37.24 | 28.75 | 57.22 | 9.74 | 7.79 | 15.85 |
| Short Term Investments | 53 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 26.61 | 23.43 | 18.98 | 27.53 | 26.02 | 13.71 | 19.6 | 24.86 | 17.66 | 16.5 | 7.75 | 14 | 10.27 | 17.38 | 17.52 | 10.35 | 8.64 |
| Inventory | 2.87 | 6.33 | 9.39 | 6.43 | 6.22 | 6.66 | 8.24 | 7.38 | 8.69 | 4.07 | 9.2 | 6.58 | 7.44 | 11.66 | 8.77 | 1.94 | 2.04 |
| Other Current Assets | 1.41 | 1.42 | 1.4 | 2.11 | 11.86 | 2.56 | 3.24 | 4.56 | 3.52 | 7.12 | 6.88 | 2.83 | 7.18 | -0 | 3.33 | 1.84 | 1.11 |
| Total Assets | 106.5 | 109.2 | 98.75 | 89.56 | 87.16 | 63.31 | 61.77 | 57.06 | 65.08 | 49.01 | 49.41 | 73.53 | 68.4 | 101 | 49.72 | 28.81 | 34.59 |
| Total Non-Current Assets | 13.55 | 72.28 | 58.31 | 48.66 | 35.47 | 26.29 | 19.41 | 17.31 | 15.01 | 13.04 | 13.1 | 12.87 | 14.76 | 14.78 | 10.35 | 6.89 | 6.95 |
| Property, Plant and Equipment | 4.31 | 6.82 | 8.49 | 8.01 | 9.19 | 8.86 | 6.27 | 6.99 | 6.66 | 7.12 | 8.74 | 6.62 | 9.19 | 9.33 | 5.29 | 4.45 | 4.22 |
| Goodwill and Intangible Assets | 5.64 | 64.3 | 48.7 | 37.98 | 25.31 | 16.7 | 12.41 | 9.56 | 7.71 | 5.25 | 3.44 | 4.68 | 4.18 | 4.23 | 3.14 | 1.58 | 2.03 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 5.64 | 64.3 | 48.7 | 37.98 | 25.31 | 16.7 | 12.41 | 9.56 | 7.71 | 5.25 | 3.44 | 4.68 | 4.18 | 4.23 | 3.14 | 1.58 | 2.03 |
| Long Term Investments | 0.353 | 0.36 | 0.337 | 0.357 | 0.386 | 0.335 | 0.337 | 0.353 | 0.31 | 0.321 | 0.597 | 1.1 | 0.931 | 0.677 | 0.432 | 0.463 | 0.443 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.1 | -0.146 | 1.05 | -0.065 | 0 |
| Other Long Term Assets | 3.25 | 0.801 | 0.783 | 2.31 | 0.588 | 0.401 | 0.394 | 0.402 | 0.332 | 0.345 | 0.32 | 0.471 | 4.56 | 0.677 | 0.432 | 0.463 | 0.249 |
| Total Current Liabilities | 42.17 | 107.9 | 36.83 | 48.74 | 62.53 | 38.06 | 27.2 | 27.94 | 31.47 | 29.13 | 19.05 | 13.26 | 11.95 | 16.09 | 27.56 | 14.18 | 8.52 |
| Accounts Payable | 6.11 | 16.28 | 9.34 | 13.92 | 15.7 | 8.83 | 9.41 | 13.02 | 18.36 | 9.5 | 11.23 | 7.25 | 6.04 | 8.58 | 15.51 | 3.38 | 3.41 |
| Notes Payable/Short Term Debt | 10.41 | 76.12 | 12.21 | 13.65 | 24.52 | 18.53 | 11.75 | 8.91 | 7.92 | 12.57 | 2.33 | 0.261 | 0.129 | 0 | 4.1 | 4.71 | 0.429 |
| Tax Payables | 2.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 11.65 | 6.56 | 6.93 | 11.99 | 13.84 | 6.16 | 1.03 | 0.833 | 0.725 | 2.14 | 0.917 | 0.778 | 1.12 | 1.59 | 2.25 | 2.44 | 2.06 |
| Other Current Liabilities | 11.17 | 8.9 | 8.36 | 9.18 | 8.48 | 4.54 | 5.01 | 5.17 | 4.46 | 4.92 | 4.57 | 4.97 | 4.66 | 5.92 | 5.7 | 3.65 | 2.62 |
| Total Liabilities | 51.17 | 115.2 | 96.65 | 113.9 | 124 | 92.54 | 67.59 | 52.91 | 56.22 | 50.1 | 24.3 | 14.6 | 12.93 | 16.79 | 29.02 | 27.92 | 19.78 |
| Total Non-Current Liabilities | 9 | 7.39 | 59.82 | 65.13 | 61.43 | 54.48 | 40.4 | 24.97 | 24.75 | 20.97 | 5.25 | 1.34 | 0.977 | 0.699 | 1.46 | 13.74 | 11.26 |
| Total Long Term Debt | 5.94 | 4.57 | 54.3 | 57.13 | 55.96 | 39.26 | 37.12 | 23.04 | 21.29 | 13.78 | 3.66 | 0.24 | 0.236 | 0 | 0.624 | 12.46 | 10.14 |
| Deferred Tax Liabilities Non-Current | 0.173 | 0.264 | 0.258 | 0.138 | 0.019 | 0.429 | 0.691 | 0.052 | 0.022 | 0.01 | 0.002 | 0.037 | 0.085 | 0.055 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 1.49 | 0.328 | 1.28 | 4.75 | 3.04 | 12.08 | 0.894 | 0.35 | 2.14 | 2.53 | 0.36 | 0.604 | 0.287 | 0.385 | 0.654 | 0.5 | 0.382 |
| Capital Lease Obligations | 1.77 | 3.12 | 3.57 | 4.62 | 5.78 | 4.1 | 0 | 1.29 | 0 | 0.012 | 0.211 | 0.501 | 0.365 | 0 | 0 | 0 | 0.112 |
| Other Long Term Liabilities | -0.372 | -0.894 | 0.415 | -1.52 | -3.37 | -1.39 | 1.69 | 0.239 | 1.31 | 4.64 | 1.02 | -0.041 | 0.004 | 0.259 | 0.184 | 0.777 | 0.629 |
| Total Equity | 55.36 | -6.07 | 2.1 | -24.31 | -36.81 | -29.23 | -5.02 | 4.15 | 8.86 | -1.25 | 25.11 | 58.93 | 55.47 | 84.24 | 20.7 | 0.893 | 14.81 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 55.36 | -6.07 | 2.1 | -24.31 | -36.81 | -29.23 | -5.02 | 4.15 | 8.86 | -1.25 | 25.11 | 58.93 | 55.47 | 84.24 | 20.7 | 0.893 | 14.81 |
| Retained Earnings | -35.8 | -93.36 | -65.1 | -383.6 | -363.3 | -308.8 | -272 | -235.7 | -209.6 | -184.8 | -157.4 | -123.2 | -87.65 | -54.67 | -54.26 | -51.57 | -34.7 |
| Accumulated Other Earnings | 74.5 | 70.26 | 62.87 | 57.2 | 46.68 | 43.66 | 39.77 | 33.31 | 28.26 | 16.86 | 16 | 14.72 | 12.56 | 9.37 | 5.19 | 4.06 | 3.04 |
| Common Stock | 2.93 | 2.88 | 2.31 | 3.69 | 3.27 | 2.4 | 2.38 | 2.03 | 1.92 | 1.57 | 1.57 | 1.57 | 0.912 | 0.912 | 0.71 | 0.606 | 0.59 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 13.72 | 14.15 | 2.03 | 298.4 | 276.5 | 233.5 | 224.9 | 204.5 | 188.2 | 165.1 | 164.9 | 165.9 | 129.7 | 128.6 | 69.06 | 47.79 | 45.88 |
| Total Liabilities & Total Equity | 106.5 | 109.2 | 98.75 | 89.56 | 87.16 | 63.31 | 62.57 | 57.06 | 65.08 | 48.86 | 49.41 | 73.53 | 68.4 | 101 | 49.72 | 28.81 | 34.59 |
| Total Liabilities & Shareholders' Equity | 106.5 | 109.2 | 98.75 | 89.56 | 87.16 | 63.31 | 61.77 | 57.06 | 65.08 | 49.01 | 49.41 | 73.53 | 68.4 | 101 | 49.72 | 28.81 | 34.59 |
| Total Investments | 53.35 | 0.36 | 5.34 | 0.357 | 0.386 | 0.335 | 0.337 | 0.353 | 0.31 | 0.321 | 0.757 | 1.1 | 0.931 | 0.677 | 0.432 | 0.463 | 0.443 |
| Total Debt | 16.36 | 80.69 | 66.5 | 70.79 | 80.48 | 57.79 | 48.87 | 31.95 | 29.21 | 26.36 | 6 | 0.501 | 0.365 | 0 | 4.72 | 17.17 | 10.57 |
| Net Debt | 7.26 | 74.98 | 60.83 | 65.95 | 72.91 | 43.69 | 36.78 | 29 | 9.01 | 18.07 | -6.33 | -36.74 | -28.39 | -57.22 | -5.02 | 9.37 | -5.28 |