| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-04-21 | 2024-04-08 | 2023-05-15 | 2022-04-28 | 2021-06-30 | 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 |
| Total Current Assets | 5.68 | 6.7 | 7.91 | 6.19 | 23.09 | 8.41 | 6.77 | 10.51 | 4.77 | 4.21 | 0.146 | 0.01 | 0.037 | 0.159 | 0.183 | 0.234 | 0.041 | 0.006 | 0.034 | 0.009 | 0.071 | 0.001 | 0.03 | 0.099 |
| Cash and Short Term Investments | 0.182 | 0.899 | 1.91 | 1.62 | 5.47 | 2.65 | 1.78 | 3.49 | 0.192 | 0.215 | 0.143 | 0.009 | 0.03 | 0.119 | 0.161 | 0.202 | 0.004 | 0.003 | 0.029 | 0.003 | 0.067 | 0.001 | 0.001 | 0.074 |
| Cash & Equivalents | 0.182 | 0.899 | 1.91 | 1.62 | 5.47 | 2.65 | 1.78 | 3.49 | 0.192 | 0.215 | 0.143 | 0.009 | 0.03 | 0.119 | 0.161 | 0.202 | 0.004 | 0.003 | 0.029 | 0.003 | 0.067 | 0.001 | 0.001 | 0.074 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 1.4 | 1.18 | 1.57 | 0.886 | 2.74 | 1.49 | 0.448 | 2.17 | 1.54 | 1.13 | 0.002 | 0.001 | 0.003 | 0.029 | 0.019 | 0 | 0.036 | 0.003 | 0.005 | 0.006 | 0.004 | 0 | 0 | 0.002 |
| Inventory | 3.94 | 3.54 | 4.09 | 2.4 | 2.41 | 3.37 | 3.66 | 3.31 | 1.98 | 2.46 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.013 |
| Other Current Assets | 0.153 | 1.08 | 0.329 | 1.28 | 12.48 | 0.896 | 0.886 | 1.54 | 1.05 | 0.402 | 0 | -0 | 0.004 | 0.011 | 0.003 | 0.031 | -0 | 0 | 0 | 0 | -0 | 0 | 0.028 | 0.036 |
| Total Assets | 14.89 | 15.51 | 16.14 | 12.05 | 31.09 | 16.08 | 13.06 | 17.4 | 8.12 | 6.32 | 0.15 | 0.632 | 1.87 | 2.8 | 1.18 | 1 | 0.699 | 0.854 | 1.21 | 0.583 | 0.216 | 0.001 | 0.091 | 0.605 |
| Total Non-Current Assets | 9.21 | 8.81 | 8.23 | 5.86 | 8 | 7.67 | 6.29 | 6.89 | 3.36 | 2.1 | 0.004 | 0.621 | 1.83 | 2.64 | 0.997 | 0.77 | 0.658 | 0.848 | 1.18 | 0.574 | 0.145 | 0 | 0.061 | 0.507 |
| Property, Plant and Equipment | 0.74 | 0.806 | 1.09 | 1.35 | 0.432 | 0.244 | 0.04 | 0.052 | 0.037 | 0.006 | 0 | 0.604 | 1.81 | 2.62 | 0.962 | 0.77 | 0.658 | 0.848 | 0.7 | 0.574 | 0.145 | 0 | 0.061 | 0.491 |
| Goodwill and Intangible Assets | 8.29 | 7.86 | 6.99 | 4.35 | 7.35 | 7.23 | 6.25 | 6.84 | 3.32 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0.802 | 0.783 | 0.751 | 0.813 | 0.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 8.29 | 7.86 | 6.99 | 4.35 | 6.55 | 6.45 | 5.5 | 6.03 | 2.56 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0.182 | 0 | 0.15 | 0.168 | 0.214 | 0.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | -0.15 | -0.168 | -0.214 | -0.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0 | 0.147 | 0.15 | 0.168 | 0.214 | 0.199 | 0 | 0 | 0 | 0 | 0.004 | 0.017 | 0.017 | 0.019 | 0.035 | 0 | 0 | 0 | 0.475 | 0 | 0 | 0 | 0 | 0.015 |
| Total Current Liabilities | 10.63 | 5.42 | 6.27 | 6.86 | 9.4 | 3.28 | 3.42 | 2.83 | 1.75 | 1.88 | 0.023 | 0.605 | 0.648 | 0.374 | 0.111 | 0.026 | 0.609 | 0.472 | 0.182 | 0.072 | 0.018 | 0.022 | 0.056 | 0.009 |
| Accounts Payable | 5.5 | 3.45 | 3.08 | 2.65 | 2.62 | 1.97 | 2.93 | 0 | 1.48 | 0.516 | 0.291 | 0.312 | 0.248 | 0 | 0 | 0.026 | 0.21 | 0.265 | 0.097 | 0.072 | 0.018 | 0.022 | 0.056 | 0.009 |
| Notes Payable/Short Term Debt | 4.06 | 1.81 | 0.304 | 1.68 | 6.73 | 1.2 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 0 | 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 | 0 | 0.002 | 0.15 | 0 | -8.63 | 0 | 0.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 1.07 | 0.156 | 2.73 | 2.53 | 8.69 | 0.111 | 0.341 | 2.83 | 0.265 | 1.37 | -0.27 | 0.292 | 0.4 | 0.374 | 0.111 | 0 | 0.4 | 0.207 | 0.086 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 10.97 | 5.81 | 6.9 | 9.56 | 9.81 | 7.63 | 6.43 | 5.76 | 2.18 | 1.88 | 0.023 | 0.859 | 0.894 | 0.374 | 0.111 | 0.026 | 0.609 | 0.472 | 0.182 | 0.072 | 0.018 | 0.022 | 0.056 | 0.009 |
| Total Non-Current Liabilities | 0.338 | 0.386 | 0.635 | 2.71 | 0.408 | 4.35 | 3.01 | 2.93 | 0.431 | 0.325 | 0.012 | 0.254 | 0.246 | 0 | 0 | 0.026 | 0.21 | 0.265 | 0.097 | 0.072 | 0.018 | 0.022 | 0.056 | 0.014 |
| Total Long Term Debt | 0.338 | 0.386 | 0.635 | 2.71 | 0.266 | 4.23 | 3.01 | 2.83 | 0.186 | 0 | 0 | 0.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0.635 | 0.64 | 0.939 | 1.02 | 0.342 | 0.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -0.635 | -0.64 | -0.939 | -1.02 | -0.199 | -0.076 | 0 | 0.104 | 0.219 | 0.325 | 0.012 | 0 | 0.246 | 0 | 0 | 0.026 | 0.21 | 0.265 | 0.097 | 0.072 | 0.018 | 0.022 | 0.056 | 0.014 |
| Total Equity | 3.92 | 9.71 | 9.24 | 2.49 | 21.28 | 8.45 | 6.63 | 11.64 | 5.94 | 4.43 | 0.127 | -0.227 | 0.971 | 2.43 | 1.07 | 0.978 | 0.089 | 0.381 | 1.03 | 0.511 | 0.198 | -0.021 | 0.035 | 0.596 |
| 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 |
| Total Stockholders' Equity | 3.92 | 9.71 | 9.24 | 2.49 | 21.28 | 8.45 | 6.63 | 11.64 | 5.94 | 4.43 | 0.127 | -0.227 | 0.971 | 2.43 | 1.07 | 0.978 | 0.089 | 0.381 | 1.03 | 0.511 | 0.198 | -0.021 | 0.035 | 0.596 |
| Retained Earnings | -116 | -90.75 | -77.82 | -62.52 | -38.89 | -25.09 | -16.61 | -8.82 | -4.49 | -2.79 | -12.45 | -12.62 | -12.29 | -10.48 | -9.79 | -9.05 | -7.37 | -8.79 | -6.75 | -6.17 | -5.83 | -5.2 | -4.14 | -3.43 |
| Accumulated Other Earnings | 15.03 | 14.74 | 13.75 | 10.35 | 10.08 | 4.96 | 2.94 | 1.9 | 0.71 | 0.051 | 0 | 1.23 | 1.32 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0 | 0.114 | 0.014 | 0.006 | 0.077 |
| Common Stock | 104.9 | 85.71 | 73.31 | 54.66 | 50.09 | 28.59 | 20.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 0 | 0 | 0 | 0 | 0 | 0 | 9.8 | 20.83 | 13.31 | 10.4 | 12.57 | 12 | 13.26 | 12.91 | 10.86 | 10.03 | 7.46 | 9.17 | 7.76 | 6.68 | 5.92 | 5.16 | 4.17 | 3.95 |
| Total Liabilities & Total Equity | 14.89 | 15.51 | 16.14 | 12.05 | 31.09 | 16.08 | 13.06 | 17.4 | 8.12 | 6.32 | 0.15 | 0.632 | 1.87 | 2.8 | 1.18 | 1 | 0.699 | 0.854 | 1.21 | 0.583 | 0.216 | 0.001 | 0.091 | 0.605 |
| Total Liabilities & Shareholders' Equity | 14.89 | 15.51 | 16.14 | 12.05 | 31.09 | 16.08 | 13.06 | 17.4 | 8.12 | 6.32 | 0.15 | 0.632 | 1.87 | 2.8 | 1.18 | 1 | 0.699 | 0.854 | 1.21 | 0.583 | 0.216 | 0.001 | 0.091 | 0.605 |
| Total Investments | 0.182 | 0 | 0.15 | 0.168 | 0.214 | 0.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 4.4 | 2.2 | 0.939 | 4.39 | 7.05 | 5.46 | 3.04 | 2.83 | 0.186 | 0 | 0.002 | 0.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | 4.22 | 1.3 | -0.975 | 2.77 | 1.58 | 2.8 | 1.26 | -0.661 | -0.006 | -0.215 | -0.142 | 0.246 | -0.03 | -0.119 | -0.161 | -0.202 | -0.004 | -0.003 | -0.029 | -0.003 | -0.067 | -0.001 | -0.001 | -0.074 |