| Period Ending: | 2025 12-31 |
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 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-27 | 2025-03-03 | 2024-02-29 | 2023-03-01 | 2022-03-01 | 2021-03-01 | 2020-03-02 | 2019-03-01 | 2018-03-15 | 2017-03-16 | 2016-03-15 | 2015-03-16 | 2014-03-07 | 2013-03-21 | 2012-03-14 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-04-02 | 2006-03-31 | 2005-03-31 | 2004-04-02 | 2003-04-14 | 2002-04-01 | 2001-04-17 | 2000-03-30 | 1999-03-25 | 1998-03-23 | 1997-03-31 |
| Total Current Assets | 630.8 | 566.4 | 317.9 | 168.3 | 331 | 611.7 | 149.2 | 79.03 | 93.32 | 50.86 | 86.87 | 85.22 | 42.3 | 18.48 | 9.84 | 0.869 | 0.264 | 0.874 | 0.866 | 3.29 | 11.03 | 5.46 | 7.79 | 0.175 | 1.63 | 2.88 | 3.8 | 6.3 | 8.5 | 2.3 |
| Cash and Short Term Investments | 142 | 311 | 217.5 | 161.7 | 314.8 | 605.4 | 140.4 | 68.81 | 84.83 | 44.97 | 102.4 | 78.86 | 45.43 | 16.46 | 9.75 | 0.479 | 0.018 | 0.106 | 0.65 | 3.03 | 10.83 | 5.42 | 7.77 | 0.116 | 1.59 | 2.66 | 3.5 | 5.8 | 8.5 | 2.3 |
| Cash & Equivalents | 79.15 | 179.9 | 92.93 | 102.3 | 298.9 | 553.4 | 112.6 | 41.96 | 56.72 | 25.03 | 55.06 | 55.71 | 40.49 | 16.46 | 9.75 | 0.479 | 0.018 | 0.106 | 0.65 | 3.03 | 9.83 | 0.906 | 7.41 | 0.116 | 1.59 | 2.66 | 3.5 | 5.8 | 8.5 | 2.3 |
| Short Term Investments | 62.82 | 131.1 | 124.6 | 59.37 | 15.88 | 51.99 | 27.8 | 26.85 | 28 | 19.85 | 22.17 | 23.06 | 4.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.01 | 4.51 | 0.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 305.6 | 129.2 | 51.09 | 0 | 1.39 | 0 | 0 | 0.095 | 0.108 | 0.084 | 0.186 | 0.086 | 0.027 | 0 | 0 | 0.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.193 | 0.3 | 0.4 | 0 | 0 |
| Inventory | 125.6 | 110.5 | 39.82 | 0 | 0 | 0 | 0 | 9.69 | 7.95 | 5.59 | -16.04 | 6.09 | -3.2 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 57.58 | 15.72 | 9.52 | 6.6 | 14.81 | 6.31 | 8.72 | 0.439 | 0.437 | 0.216 | 0.308 | 0.174 | 0.048 | 2.02 | 0.087 | 0.142 | 0.246 | 0.768 | 0.216 | 0.265 | 0.195 | 0.04 | 0.025 | 0.059 | 0.039 | 0.023 | 0 | 0.1 | 0 | 0 |
| Total Assets | 1,063 | 577.7 | 329.6 | 193.6 | 379.6 | 625.6 | 163 | 83.62 | 97.38 | 54.78 | 113.5 | 86.75 | 48.11 | 22.07 | 15.91 | 18.64 | 0.366 | 1.25 | 0.981 | 3.45 | 11.21 | 5.65 | 7.8 | 0.251 | 1.76 | 3.18 | 4 | 6.5 | 8.8 | 2.4 |
| Total Non-Current Assets | 432.5 | 11.33 | 11.64 | 25.3 | 48.66 | 13.9 | 13.86 | 4.58 | 4.06 | 3.92 | 26.6 | 1.53 | 5.81 | 3.6 | 6.07 | 17.77 | 0.102 | 0.375 | 0.115 | 0.154 | 0.177 | 0.19 | 0.008 | 0.076 | 0.128 | 0.297 | 0.2 | 0.2 | 0.3 | 0.1 |
| Property, Plant and Equipment | 6.28 | 7.15 | 8.05 | 10.82 | 11.07 | 11.84 | 11.81 | 2.54 | 2.68 | 2.37 | 0.047 | 0.02 | 0.006 | 0.001 | 0 | 0.003 | 0.004 | 0.009 | 0.045 | 0.084 | 0.107 | 0.119 | 0.008 | 0.056 | 0.105 | 0.227 | 0.1 | 0.3 | 0.3 | 0.1 |
| Goodwill and Intangible Assets | 0 | 0 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 3.6 | 6.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.8 | 5.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 59.14 | 0.808 | 0 | 12.4 | 35.53 | 0 | 0 | 1.24 | 0.587 | 0.583 | 25 | -22.8 | 4.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 348 | 0 | 0 | 0 | 0 | 0 | 0 | -1.24 | -0.587 | -0.583 | 0 | 22.8 | 0 | 10.39 | -438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 19.07 | 3.37 | 2.79 | 1.27 | 1.26 | 1.26 | 1.25 | 1.24 | 0.587 | 0.748 | 0.75 | 0.712 | 0.085 | -10.39 | 438 | 17.76 | 0.098 | 0.366 | 0.071 | 0.071 | 0.071 | 0.071 | 0 | 0.02 | 0.023 | 0.07 | 0.1 | -0.1 | 0 | 0 |
| Total Current Liabilities | 153.8 | 90.68 | 53.72 | 53.2 | 65.38 | 87.55 | 84.45 | 38.85 | 27.96 | 16.88 | 10.53 | 5.12 | 6.32 | 2.22 | 1.61 | 3.29 | 2.53 | 1.49 | 1.87 | 1.94 | 1.67 | 1.2 | 0.966 | 0.578 | 0.509 | 2.08 | 0.5 | 0.7 | 0.4 | 0.3 |
| Accounts Payable | 107.5 | 0 | 0 | 0 | 0 | 0 | 0 | 36.38 | 25.88 | 15.27 | 9.35 | 3.99 | 4.76 | 1.12 | 0.667 | 0.224 | 0.215 | 0.542 | 1.28 | 1.39 | 1.62 | 1.14 | 0.549 | 0.165 | 0.509 | 0.786 | 0.5 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 1.04 | 1.16 | 1.45 | 1.58 | 2.41 | 23.85 | 1.62 | 0.067 | 0.128 | 0.069 | 0.212 | 0.275 | 0.678 | 0.678 | 0.878 | 2.05 | 1.27 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0.806 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55.78 | 0 | -25.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 21.23 | 11.41 | 0.152 | 0 | 0 | 0 | 0 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0 | 0.481 | 0.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 23.97 | 78.11 | 52.12 | 51.62 | 62.97 | 63.71 | 82.83 | 2.26 | 1.8 | 1.39 | 0.818 | 56.48 | 0.723 | 26.12 | 0.062 | 0.535 | 0.785 | 0.874 | 0.592 | 0.55 | 0.048 | 0.052 | 0.417 | -0.393 | 0 | 1.29 | 0 | 0.7 | 0.4 | 0.3 |
| Total Liabilities | 415.2 | 355.3 | 169.1 | 135 | 142.5 | 106.3 | 124.4 | 59.58 | 97.38 | 54.78 | 113.5 | 86.75 | 48.11 | 6.52 | 6.27 | 24 | 7.15 | 5.62 | 1.87 | 1.94 | 1.67 | 1.2 | 0.966 | 0.578 | 0.509 | 2.08 | 0.6 | 0.6 | 0.4 | 0.3 |
| Total Non-Current Liabilities | 261.5 | 264.6 | 115.4 | 81.78 | 77.09 | 18.74 | 39.95 | 20.73 | 2.43 | 2.04 | 1.37 | 1.52 | 1.74 | 4.31 | 4.66 | 20.71 | 4.62 | 4.14 | 1.28 | 1.39 | 1.62 | 1.14 | 0.549 | 0.578 | 0.509 | 0.786 | 0.1 | -0.1 | 0 | 0 |
| Total Long Term Debt | 259.7 | 252.6 | 109.3 | 81.48 | 76.64 | 18.13 | 39.19 | 0 | 0 | 0 | 0 | 0 | 0.065 | 2.48 | 3.29 | 16.13 | 0.431 | 1.19 | 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 | 0 | 0 | 0 | 3.85 | -2.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 8.81 | 12.09 | 6.02 | 0.305 | 0.457 | 0.61 | 0.762 | 0.914 | 1.07 | 1.22 | 1.37 | 1.52 | 1.68 | 1.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 7.02 | 9.29 | 10.68 | 11.93 | 11.28 | 12.08 | 11.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -14.04 | -9.29 | -10.68 | -11.93 | -11.28 | -12.08 | -11.83 | 19.81 | 1.36 | 0.816 | 0 | 0 | -3.85 | 2.36 | 1.37 | 4.58 | 4.19 | 2.95 | 1.28 | 1.39 | 1.62 | 1.14 | 0.549 | 0.578 | 0.509 | 0.786 | 0.1 | -0.1 | 0 | 0 |
| Total Equity | 648 | 222.4 | 160.5 | 58.59 | 237.2 | 519.4 | 38.62 | 24.04 | 66.99 | 35.87 | 101.6 | 80.1 | 40.05 | 15.55 | 9.64 | -5.36 | -6.78 | -4.38 | -0.891 | 1.5 | 9.54 | 4.45 | 6.83 | -0.327 | 1.25 | 1.1 | 3.4 | 5.9 | 8.4 | 2.1 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 648 | 222.4 | 160.5 | 58.59 | 237.2 | 519.4 | 38.62 | 24.04 | 66.99 | 35.87 | 101.6 | 80.1 | 40.05 | 15.55 | 9.62 | -5.36 | -6.78 | -4.38 | -0.891 | 1.5 | 9.54 | 4.45 | 6.83 | -0.327 | 1.25 | 0.496 | 3.4 | 5.9 | 8.4 | 2.1 |
| Retained Earnings | -1,082 | -1,529 | -1,553 | -1,527 | -1,329 | -980.6 | -701.2 | -528.3 | -354.9 | -236.4 | -158.1 | -95.19 | -39.4 | -18.93 | -0.853 | -61.31 | -61.93 | -59.27 | -55 | -42.97 | -33.27 | -13.96 | -7.47 | -28.28 | -26.73 | -24.83 | -18.8 | -16.3 | -13.5 | -8.4 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0.036 | -0.032 | -0.027 | -0.181 | -0.16 | 0.001 | 0.296 | -0.008 | -0.077 | -0 | -0 | -0.2 | -0.3 | -0.2 | -0.1 |
| Common Stock | 0.159 | 0.156 | 0.151 | 0.146 | 0.143 | 0.141 | 0.109 | 0.084 | 0.073 | 0.057 | 0.054 | 0.045 | 0.034 | 0.026 | 0.285 | 0.121 | 0.071 | 0.071 | 0.071 | 0.06 | 0.06 | 0.028 | 0.023 | 0.017 | 0.016 | 0.006 | 0.5 | 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 | 0.001 | 0.001 | 0.521 | 0.521 | 0.521 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 1,730 | 1,751 | 1,713 | 1,585 | 1,566 | 1,500 | 739.7 | 552.3 | 421.8 | 272.2 | 259.7 | 175.2 | 79.42 | 34.45 | 10.47 | 55.82 | 55.11 | 54.85 | 54.22 | 44.41 | 42.75 | 18.08 | 14.29 | 1.17 | 27.44 | 24.8 | 21.7 | 22.5 | 22.1 | 10.6 |
| Total Liabilities & Total Equity | 1,063 | 577.7 | 329.6 | 193.6 | 379.6 | 625.6 | 163 | 83.62 | 97.38 | 54.78 | 113.5 | 86.75 | 48.11 | 22.07 | 15.91 | 18.64 | 0.366 | 1.25 | 0.981 | 3.45 | 11.21 | 5.65 | 7.8 | 0.251 | 1.76 | 3.18 | 4 | 6.5 | 8.8 | 2.4 |
| Total Liabilities & Shareholders' Equity | 1,063 | 577.7 | 329.6 | 193.6 | 379.6 | 625.6 | 163 | 83.62 | 97.38 | 54.78 | 113.5 | 86.75 | 48.11 | 22.07 | 15.91 | 18.64 | 0.366 | 1.25 | 0.981 | 3.45 | 11.21 | 5.65 | 7.8 | 0.251 | 1.76 | 3.18 | 4 | 6.5 | 8.8 | 2.4 |
| Total Investments | 122 | 131.9 | 124.6 | 71.78 | 51.41 | 51.99 | 27.8 | 26.85 | 28 | 19.85 | 47.17 | 23.06 | 4.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.01 | 4.51 | 0.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 260.7 | 253.7 | 110.8 | 83.06 | 79.05 | 41.98 | 40.8 | 0.067 | 0.128 | 0.069 | 0.212 | 0.275 | 0.742 | 3.16 | 4.88 | 18.81 | 1.94 | 1.26 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | 181.6 | 73.83 | 17.86 | -19.24 | -219.8 | -511.5 | -71.83 | -41.89 | -56.59 | -24.96 | -54.85 | -55.44 | -39.74 | -13.3 | -4.86 | 18.33 | 1.93 | 1.15 | -0.65 | -3.03 | -9.83 | -0.906 | -7.41 | 0.684 | -1.59 | -2.66 | -3.5 | -5.8 | -8.5 | -2.3 |