| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-04-30 | 2024-04-29 | 2023-05-01 | 2022-05-10 | 2021-07-07 | 2020-06-15 | 2019-05-14 | 2018-05-14 | 2017-05-15 | 2016-05-16 | 2015-05-15 | 2014-04-22 | 2013-04-19 | 2012-08-30 | 2011-04-29 | 2010-01-22 | 2009-03-27 | 2007-12-31 |
| Total Current Assets | 19.55 | 10.67 | 11.54 | 6.21 | 25.65 | 47.23 | 76.55 | 5.71 | 6.61 | 1.18 | 92.54 | 104.5 | 105.4 | 84.98 | 127.1 | 0.126 | 0.209 | 0.102 |
| Cash and Short Term Investments | 5.17 | 3.11 | 2.95 | 3.48 | 3.03 | 5.16 | 14.34 | 4.26 | 0.029 | 0.345 | 0.092 | 13.5 | 11.55 | 0.535 | 23.49 | 0.03 | 0.1 | 0.102 |
| Cash & Equivalents | 5.17 | 3.11 | 2.95 | 3.48 | 3.03 | 5.16 | 14.34 | 4.26 | 0.029 | 0.345 | 0.092 | 13.5 | 11.55 | 0.535 | 23.49 | 0.03 | 0.1 | 0.102 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 14.13 | 7.3 | 8.46 | 2.55 | 22.5 | 35.24 | 31.09 | 0.676 | 0.119 | 0.587 | 92.29 | 49.87 | 59.35 | 77.71 | 56.46 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0.779 | 0 | 0 | 0 | 0.026 | 0.001 | 7.02 | 5.72 | 1.86 | 17.29 | 0 | 0 | 0 |
| Other Current Assets | 0.246 | 0.256 | 0.128 | 0.175 | 0.125 | 6.04 | 31.12 | 0.769 | 6.46 | 0.223 | 0.157 | 34.13 | 28.76 | 4.88 | 29.9 | 0.096 | 0.108 | 0 |
| Total Assets | 79.19 | 70.34 | 69.69 | 70.35 | 90.13 | 140.6 | 190.8 | 98.45 | 100.3 | 86.88 | 92.55 | 104.7 | 105.6 | 85.2 | 152.6 | 33.96 | 34.01 | 0.285 |
| Total Non-Current Assets | 59.63 | 59.67 | 58.15 | 64.14 | 64.48 | 93.35 | 114.3 | 92.75 | 93.67 | 85.7 | 0.014 | 0.223 | 0.261 | 0.218 | 25.48 | 33.84 | 33.8 | 0.183 |
| Property, Plant and Equipment | 44.94 | 46.78 | 48.68 | 50.63 | 52.34 | 57.98 | 58.32 | 0.511 | 0.005 | 0.008 | 0.014 | 0.223 | 0.261 | 0.218 | 16.89 | 0 | 0 | 0 |
| Goodwill and Intangible Assets | 13.71 | 0.414 | 0.427 | 0.446 | 5.55 | 6.28 | 43.38 | 92.23 | 61.79 | 0 | 0 | 0 | 0 | 0 | 8.59 | 0 | 0 | 0 |
| Goodwill | 12.35 | 0.385 | 0.385 | 0.385 | 5.11 | 3.91 | 20.8 | 49.98 | 36.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1.37 | 0.029 | 0.042 | 0.061 | 0.446 | 2.38 | 22.58 | 42.26 | 25.29 | 0 | 0 | 0 | 0 | 0 | 8.59 | 0 | 0 | 0 |
| Long Term Investments | 0.977 | 12.48 | 9.04 | 13.06 | 6.59 | 29.09 | 12.43 | 0 | 31.87 | 85.69 | 0 | 0 | 0 | 0 | 0 | 33.84 | 33.8 | 0 |
| Deferred Tax Assets | 0 | 0 | -9.04 | -13.06 | -6.59 | -29.09 | 0.161 | 0 | -31.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0 | 0 | 9.04 | 13.06 | 6.59 | 29.09 | 0 | 0 | 31.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.183 |
| Total Current Liabilities | 5.92 | 4.72 | 2.19 | 2.19 | 7.45 | 6.49 | 10.04 | 3.39 | 7.27 | 9.05 | 7.36 | 16.93 | 27.31 | 11.22 | 88.46 | 0.076 | 0.032 | 0.282 |
| Accounts Payable | 1.63 | 0 | 8.46 | 2.55 | 0 | 0.001 | 0 | 0.235 | 0.222 | 0.046 | 0.606 | 2.05 | 12.04 | 4.61 | 31.96 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 0.022 | 0.008 | 0.116 | 0.077 | 5.6 | 0.222 | 3.76 | 2.53 | 0.342 | 2.17 | 0.1 | 6.73 | 6.44 | 0.209 | 46.14 | 0 | 0 | 0.282 |
| Tax Payables | 0.769 | 0.513 | 0.721 | 0.504 | 0.657 | 0.693 | 0.206 | 0.015 | 6.24 | 6.24 | 6.29 | 6.13 | 7.29 | 5.55 | 2.45 | 0 | 0 | 0 |
| Deferred Revenue | 0.446 | 0 | 0.088 | 0 | 0 | 0.001 | 0.001 | 0.113 | 0 | 0.421 | 0.198 | 0.999 | 1.16 | 0.153 | 3.28 | 0 | 0 | 0 |
| Other Current Liabilities | 3.05 | 4.2 | -7.2 | -0.944 | 1.19 | 5.58 | 6.07 | 0.496 | 0.465 | 0.169 | 0.161 | 1.01 | 0.391 | 0.697 | 4.63 | 0.076 | 0.032 | 0 |
| Total Liabilities | 10.94 | 9.77 | 7.48 | 7.82 | 19.5 | 19.95 | 22.67 | 14.64 | 13.59 | 9.05 | 7.36 | 16.95 | 27.33 | 11.31 | 91.99 | 10.98 | 10.94 | 0.282 |
| Total Non-Current Liabilities | 5.02 | 5.04 | 5.3 | 5.63 | 12.06 | 13.46 | 12.63 | 11.25 | 6.32 | 2.64 | 0.904 | 0.021 | 0.018 | 0.093 | 3.53 | 10.9 | 10.9 | 0.282 |
| Total Long Term Debt | 0.004 | 0 | 0.004 | 0.087 | 6.2 | 6.43 | 0.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 5.01 | 5.04 | 5.29 | 5.54 | 5.86 | 6.78 | 11.99 | 10.57 | 6.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | -5.29 | -5.54 | -5.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0.026 | 0.004 | 0.026 | 0.039 | 0.199 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -0.026 | -0.004 | 5.27 | 5.51 | 5.66 | 0.224 | 0.286 | 0.68 | 0 | 2.64 | 0.904 | 0.021 | 0.018 | 0.093 | 3.53 | 10.9 | 10.9 | 0.282 |
| Total Equity | 68.25 | 60.58 | 62.2 | 62.52 | 70.63 | 120.6 | 168.2 | 83.81 | 86.68 | 77.84 | 85.2 | 87.79 | 78.31 | 73.89 | 60.63 | 22.98 | 23.07 | 0.003 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0.196 | 30.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 68.25 | 60.58 | 62.2 | 62.52 | 70.63 | 120.4 | 138.1 | 83.81 | 86.68 | 77.84 | 85.2 | 87.79 | 78.31 | 73.89 | 60.63 | 22.98 | 23.07 | 0.003 |
| Retained Earnings | -89.01 | -75.6 | -73.88 | -73.53 | -65.12 | 2.32 | 21.13 | 40.92 | 52.14 | 57.18 | 59.6 | 61.08 | 53.04 | 49.18 | 29.05 | 0.127 | 0.215 | -0.022 |
| Accumulated Other Earnings | -0.005 | 0.003 | 0.003 | 0.008 | -0.005 | -0.01 | -0.009 | -7.33 | -7.7 | -5.27 | -0.011 | 1.64 | 0.426 | 0.084 | 7.38 | 0 | 0 | 0 |
| Common Stock | 0.45 | 0.406 | 0.406 | 0.406 | 0.405 | 0.32 | 0.302 | 0.065 | 0.038 | 0.018 | 0.018 | 0.018 | 0.017 | 0.017 | 0.017 | 0.005 | 0.005 | 0.001 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 156.8 | 135.8 | 135.7 | 135.6 | 135.3 | 116.9 | 116.6 | 50.16 | 42.2 | 25.9 | 25.59 | 25.05 | 24.83 | 24.56 | 24.18 | 22.85 | 22.85 | 0.024 |
| Total Liabilities & Total Equity | 79.19 | 70.34 | 69.69 | 70.35 | 90.13 | 140.6 | 190.8 | 98.45 | 100.3 | 86.88 | 92.55 | 104.7 | 105.6 | 85.2 | 152.6 | 33.96 | 34.01 | 0.285 |
| Total Liabilities & Shareholders' Equity | 79.19 | 70.34 | 69.69 | 70.35 | 90.13 | 140.6 | 190.8 | 98.45 | 100.3 | 86.88 | 92.55 | 104.7 | 105.6 | 85.2 | 152.6 | 33.96 | 34.01 | 0.285 |
| Total Investments | 0.977 | 12.48 | 9.04 | 13.06 | 6.59 | 29.09 | 12.43 | 0 | 31.87 | 85.69 | 0 | 0 | 0 | 0 | 0 | 33.84 | 33.8 | 0 |
| Total Debt | 0.026 | 0.004 | 0.12 | 0.164 | 11.79 | 10.96 | 4.12 | 2.53 | 0.342 | 2.17 | 0.1 | 6.73 | 6.44 | 0.209 | 46.14 | 0 | 0 | 0.282 |
| Net Debt | -5.15 | -3.11 | -2.83 | -3.32 | 8.76 | 5.79 | -10.22 | -1.74 | 0.313 | 1.82 | 0.008 | -6.76 | -5.11 | -0.326 | 22.65 | -0.03 | -0.1 | 0.18 |