| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2024-09-20 | 2022-10-12 | 2021-03-31 | 2020-05-01 | 2019-04-16 | 2018-04-02 | 2017-03-31 | 2016-03-16 | 2015-03-31 | 2014-03-27 | 2013-04-01 | 2011-12-31 |
| Total Current Assets | 8.85 | 22.98 | 11.87 | 1.86 | 5.47 | 6.13 | 9.8 | 8.49 | 5.95 | 2.21 | 0.262 | 1.16 |
| Cash and Short Term Investments | 7.94 | 16.96 | 8.9 | 0.032 | 2.78 | 1.02 | 1.05 | 1.09 | 1.84 | 1.72 | 0.106 | 0.222 |
| Cash & Equivalents | 0.007 | 1.35 | 0.451 | 0.032 | 2.78 | 1.02 | 1.05 | 1.09 | 1.84 | 1.72 | 0.106 | 0.222 |
| Short Term Investments | 7.93 | 15.62 | 8.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0.748 | 1.67 | 1.41 | 0.805 | 1.83 | 4.35 | 8.41 | 7.06 | 3.87 | 0.442 | 0.092 | 0.813 |
| Inventory | 0 | 0.43 | 0 | 0.715 | 0.467 | 0.468 | 0.333 | 0.309 | 0.223 | 0.046 | 0.059 | 0.118 |
| Other Current Assets | 0.167 | 3.92 | 1.57 | 0.306 | 0.387 | 0.301 | 0.006 | 0.036 | 0.007 | 0.005 | 0.005 | 0.005 |
| Total Assets | 18.07 | 48.58 | 39.01 | 20.23 | 23.12 | 23.61 | 26.9 | 28.53 | 28.21 | 3.91 | 0.28 | 1.16 |
| Total Non-Current Assets | 9.22 | 20.69 | 27.14 | 18.38 | 17.65 | 17.47 | 17.1 | 20.03 | 22.27 | 1.7 | 0.019 | 0 |
| Property, Plant and Equipment | 0.186 | 0.371 | 0.484 | 0.647 | 0.192 | 0.155 | 0.055 | 0.044 | 0.028 | 0.028 | 0.015 | 0 |
| Goodwill and Intangible Assets | 7.71 | 19.35 | 25.76 | 17.61 | 17.41 | 17.29 | 17.01 | 17.93 | 18.32 | 0 | 0 | 0 |
| Goodwill | 7.71 | 17.91 | 23.35 | 15.64 | 15.64 | 15.64 | 15.64 | 16.31 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 1.44 | 2.41 | 1.97 | 1.76 | 1.64 | 1.37 | 1.61 | 3.87 | 0 | 0 | 0 |
| Long Term Investments | 1.25 | 0.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | -0.935 | -0.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0.07 | 0.971 | 1.79 | 0.118 | 0.051 | 0.029 | 0.035 | 2.06 | 3.92 | 1.67 | 0.004 | 0 |
| Total Current Liabilities | 21.72 | 22.82 | 19.04 | 7.38 | 9.02 | 5.01 | 18.07 | 16.62 | 10.34 | 0.813 | 0.302 | 0.435 |
| Accounts Payable | 7.48 | 1.94 | 1.9 | 1.71 | 2.52 | 2.86 | 11.75 | 3 | 2.24 | 0.813 | 0 | 0 |
| Notes Payable/Short Term Debt | 1.29 | 1.3 | 6.87 | 0.091 | 0 | 0 | 3.42 | 2.46 | 1.35 | 0 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 7.37 | 12.86 | 4.84 | 0 | 0 | 0 | 0 | 0.001 | 0.025 | 0 | 0 | 0 |
| Other Current Liabilities | 5.58 | 6.71 | 5.42 | 5.58 | 6.5 | 2.15 | 2.91 | 11.16 | 6.73 | 0 | 0.302 | 0.435 |
| Total Liabilities | 27.32 | 27.58 | 19.79 | 7.73 | 9.02 | 5.68 | 18.07 | 24.65 | 22.46 | 0.813 | 0.302 | 0.435 |
| Total Non-Current Liabilities | 5.6 | 0.114 | 0.753 | 0.352 | 2.52 | 0.671 | 0 | 8.03 | 12.12 | 0 | 0 | 0 |
| Total Long Term Debt | 5.6 | 0.114 | 0.622 | 0.352 | 0 | 0.671 | 0 | 8.03 | 7.71 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0.131 | 0.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0.114 | 0.244 | 0.352 | 0.443 | 0 | 0 | 0 | 0 | -2.5 | 0 | 0 | 0 |
| Other Long Term Liabilities | -0.114 | -0.375 | -0.352 | -0.443 | 2.52 | 0 | 0 | 0 | 6.91 | 0 | 0 | 0 |
| Total Equity | -9.25 | 20.99 | 19.23 | 12.51 | 14.1 | 17.92 | 8.82 | 3.88 | 5.75 | 3.09 | -0.022 | 0.722 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | -9.25 | 20.99 | 19.23 | 12.51 | 14.1 | 17.92 | 8.82 | 3.88 | 5.75 | 3.09 | -0.022 | 0.722 |
| Retained Earnings | -61.99 | -30.36 | -50.34 | -35.64 | -18.78 | -21.15 | -14.39 | -10.14 | -7.42 | -3.01 | -1.26 | 0 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0.879 | -0.064 | -0.042 | -0.025 | -0.01 | -0.003 | 0 |
| Common Stock | 0.026 | 0.026 | 0.016 | 0.014 | 32.88 | 0.01 | 0.007 | 0.028 | 0.027 | 0.02 | 0.013 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 52.72 | 51.32 | 69.55 | 48.13 | 32.87 | 44.56 | 22.53 | 14.01 | 13.12 | 6.08 | 1.23 | 0.722 |
| Total Liabilities & Total Equity | 18.07 | 48.58 | 39.01 | 20.23 | 23.12 | 23.61 | 26.9 | 28.53 | 28.21 | 3.91 | 0.28 | 1.16 |
| Total Liabilities & Shareholders' Equity | 18.07 | 48.58 | 39.01 | 20.23 | 23.12 | 23.61 | 26.9 | 28.53 | 28.21 | 3.91 | 0.28 | 1.16 |
| Total Investments | 9.19 | 16.55 | 8.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 6.89 | 1.42 | 7.49 | 0.443 | 0 | 0.671 | 3.42 | 10.49 | 11.56 | 0 | 0 | 0 |
| Net Debt | 6.89 | -0.06 | 6.93 | 0.411 | -2.78 | -0.346 | 2.37 | 9.4 | 9.72 | -1.72 | -0.106 | -0.222 |