| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-27 | 2024-03-19 | 2023-03-22 | 2022-03-29 | 2021-03-29 | 2020-03-11 | 2019-04-01 | 2018-03-15 | 2017-03-02 | 2016-02-26 | 2015-03-16 | 2014-02-27 | 2013-02-25 | 2011-12-31 |
| Total Current Assets | 31.47 | 40.36 | 32.95 | 68.96 | 19.82 | 71.13 | 83.42 | 19.74 | 116.4 | 129.9 | 61.88 | 45.08 | 31.96 | 4.58 |
| Cash and Short Term Investments | 30.27 | 39.23 | 31.23 | 51.83 | 18.82 | 63.51 | 77.72 | 67.2 | 114.4 | 126.9 | 60.23 | 44.43 | 31.39 | 4.54 |
| Cash & Equivalents | 30.27 | 39.23 | 31.23 | 51.83 | 18.82 | 63.51 | 73.33 | 15.7 | 43.93 | 43.42 | 6.41 | 18.08 | 14.78 | 4.54 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 4.38 | 51.5 | 70.46 | 83.44 | 53.82 | 26.35 | 16.61 | 0 |
| Receivables | 0 | 0 | 0.45 | 15 | 0.26 | 1.28 | 2.33 | 1.03 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 1.21 | 1.13 | 1.27 | 2.13 | 0.745 | 6.34 | 3.37 | -48.5 | 2.06 | 3 | 1.65 | 0.65 | 0.574 | 0.044 |
| Total Assets | 41.49 | 51.6 | 46.09 | 73.24 | 22.86 | 74.97 | 84.07 | 19.81 | 122.5 | 138.6 | 65.57 | 47.55 | 32.81 | 4.58 |
| Total Non-Current Assets | 10.01 | 11.24 | 13.14 | 4.28 | 3.04 | 3.84 | 0.652 | 0.074 | 6.1 | 8.75 | 3.69 | 2.47 | 0.849 | 0 |
| Property, Plant and Equipment | 9.53 | 10.79 | 12.71 | 4.16 | 2.99 | 3.33 | 0 | 3.11 | 5.57 | 8.31 | 3.37 | 0.88 | 0.756 | 0 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 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 | 0 |
| Long Term Investments | 0.388 | 0 | 0 | 0 | 0 | 0 | 0.439 | 0.146 | 0.504 | 0.439 | 0 | 1.5 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0.097 | 0.448 | 0.429 | 0.111 | 0.051 | 0.507 | 0.213 | -3.19 | 0.023 | 0 | 0.327 | 0.088 | 0.093 | 0 |
| Total Current Liabilities | 14.22 | 9.41 | 7.28 | 20.03 | 3.22 | 12.52 | 9.82 | 4.09 | 13.21 | 11.24 | 10.17 | 5.77 | 2.09 | 0.675 |
| Accounts Payable | 2.45 | 0.845 | 1.11 | 0.991 | 1.07 | 1.5 | 2 | 2.24 | 2.18 | 3.35 | 2.52 | 1.65 | 0.875 | 0.276 |
| Notes Payable/Short Term Debt | 7.22 | 5.24 | 1.41 | 1.44 | 0.712 | 1.96 | 0.189 | 0.174 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.334 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 4.55 | 3.33 | 4.76 | 17.59 | 1.44 | 9.07 | 7.63 | 1.34 | 11.03 | 7.89 | 7.65 | 4.12 | 1.21 | 0.399 |
| Total Liabilities | 22.36 | 24.84 | 27.98 | 37.12 | 91.66 | 15.1 | 10.95 | 4.83 | 14.32 | 11.76 | 10.25 | 5.84 | 2.09 | 0.762 |
| Total Non-Current Liabilities | 8.14 | 15.42 | 20.7 | 17.09 | 88.43 | 2.58 | 1.14 | 0.738 | 1.12 | 0.52 | 0.073 | 0.07 | 0.007 | 0.087 |
| Total Long Term Debt | 8.14 | 15.42 | 20.7 | 17.09 | 1.73 | 2.56 | 0.383 | 0.599 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 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 |
| Capital Lease Obligations | 9.01 | 10.11 | 11.74 | 3.47 | 2.44 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -9.01 | -10.11 | -11.74 | -3.47 | 84.27 | -2.38 | 0.752 | 0.139 | 1.12 | 0.52 | 0.073 | 0.07 | 0.007 | 0.087 |
| Total Equity | 19.13 | 26.77 | 18.11 | 36.12 | -68.79 | 59.87 | 73.12 | 14.98 | 108.2 | 126.8 | 55.33 | 41.7 | 30.72 | 3.82 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 1.32 | 2.17 | 12.76 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 19.13 | 26.77 | 18.11 | 36.12 | -68.79 | 58.55 | 70.95 | 2.23 | 108.2 | 126.8 | 55.33 | 41.7 | 30.72 | 3.82 |
| Retained Earnings | -207.1 | -165.3 | -135.8 | -100.1 | -71.76 | -208.7 | -164.1 | -136.9 | -250.2 | -167.9 | -94.7 | -45.18 | -16.13 | -2.62 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0.165 | 0.148 | -0.019 | -0.06 | -0.17 | -1.14 | -0.688 | -0.006 | 0 |
| Common Stock | 0.044 | 0.022 | 0.011 | 0.007 | 0.001 | 0.018 | 0.013 | 0.036 | 0.036 | 0.027 | 0.024 | 0.018 | 0.014 | 0.002 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 84.07 | 132.9 | 0 | 0 | 0 | 0 | 32.81 | 6.2 |
| Additional Paid in Capital | 226.2 | 192 | 153.9 | 136.2 | 2.97 | 267 | 150.8 | 6.18 | 358.4 | 294.9 | 151.1 | 87.55 | 14.03 | 0.245 |
| Total Liabilities & Total Equity | 41.49 | 51.6 | 46.09 | 73.24 | 22.86 | 74.97 | 84.07 | 19.81 | 122.5 | 138.6 | 65.57 | 47.55 | 32.81 | 4.58 |
| Total Liabilities & Shareholders' Equity | 41.49 | 51.6 | 46.09 | 73.24 | 22.86 | 74.97 | 84.07 | 19.81 | 122.5 | 138.6 | 65.57 | 47.55 | 32.81 | 4.58 |
| Total Investments | 0.388 | 0 | 0 | 0 | 0 | 0 | 4.82 | 51.65 | 70.96 | 83.88 | 53.82 | 27.85 | 16.61 | 0 |
| Total Debt | 15.37 | 20.66 | 22.11 | 18.54 | 2.44 | 4.52 | 0.572 | 0.773 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | -14.9 | -18.57 | -9.12 | -33.29 | -16.38 | -58.99 | -72.76 | -16.85 | -43.93 | -43.42 | -6.41 | -18.08 | -14.78 | -4.54 |