| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-27 | 2025-02-21 | 2024-02-15 | 2023-02-15 | 2022-02-16 | 2021-02-19 | 2020-02-28 | 2019-02-22 | 2018-02-28 | 2017-02-16 | 2015-12-31 | 2014-12-31 |
| Total Current Assets | 5,261 | 5,336 | 4,314 | 3,846 | 3,092 | 2,310 | 1,449 | 1,057 | 765.8 | 516.4 | 199.8 | 97.09 |
| Cash and Short Term Investments | 1,303 | 1,921 | 1,380 | 1,447 | 958.8 | 624 | 255 | 207.2 | 155.9 | 133.4 | 4.05 | 17.32 |
| Cash & Equivalents | 658.2 | 1,369 | 895.1 | 1,031 | 754.2 | 437.4 | 130.9 | 207.2 | 155.9 | 133.4 | 4.05 | 17.32 |
| Short Term Investments | 644.9 | 552 | 485.2 | 416.1 | 204.6 | 186.7 | 124.1 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 3,945 | 3,330 | 2,870 | 2,347 | 2,021 | 1,584 | 1,166 | 834.8 | 599.6 | 377.2 | 191.9 | 78.36 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 12.75 | 84.63 | 63.35 | 51.84 | 112.2 | 102.2 | 27.86 | 14.53 | 10.3 | 5.76 | 3.81 | 1.41 |
| Total Assets | 6,153 | 6,112 | 4,889 | 4,381 | 3,577 | 2,754 | 1,729 | 1,118 | 797.2 | 537.6 | 210.2 | 102.2 |
| Total Non-Current Assets | 892.2 | 775.5 | 574.7 | 535.1 | 485.7 | 443.3 | 279.5 | 61.35 | 31.35 | 21.19 | 10.43 | 5.15 |
| Property, Plant and Equipment | 738.9 | 473.1 | 359.2 | 394.2 | 369.9 | 364 | 237.5 | 33.05 | 17.41 | 14.78 | 6.62 | 2.38 |
| Goodwill and Intangible Assets | 19.93 | 14.62 | 16.9 | 18.54 | 14.33 | 11.51 | 9.08 | 8.1 | 4.4 | 2.76 | 1.69 | 0.739 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 19.93 | 14.62 | 16.9 | 18.54 | 14.33 | 11.51 | 9.08 | 8.1 | 4.4 | 2.76 | 1.69 | 0.739 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 55.7 | 230.2 | 154.8 | 94.03 | 68.24 | 50.17 | 18.95 | 8.46 | 3.36 | 1.78 | 1.17 | 1.51 |
| Other Long Term Assets | 77.73 | 57.56 | 43.83 | 28.34 | 33.17 | 17.65 | 14.05 | 11.74 | 6.19 | 1.88 | 0.942 | 0.52 |
| Total Current Liabilities | 3,266 | 2,873 | 2,511 | 2,029 | 1,803 | 1,475 | 930.4 | 714 | 518.5 | 344.1 | 118.9 | 62.83 |
| Accounts Payable | 3,008 | 2,631 | 2,317 | 1,871 | 1,656 | 1,348 | 868.6 | 669.1 | 490.4 | 321.2 | 108.5 | 58.29 |
| Notes Payable/Short Term Debt | 76.36 | 64.49 | 55.52 | 52.43 | 46.15 | 37.87 | 14.58 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 182 | 177.8 | 138 | 105.5 | 101.5 | 88.33 | 47.18 | 44.84 | 28.16 | 22.97 | 10.44 | 4.54 |
| Total Liabilities | 3,669 | 3,163 | 2,724 | 2,265 | 2,050 | 1,740 | 1,116 | 723.3 | 551.6 | 373.2 | 171.9 | 80.37 |
| Total Non-Current Liabilities | 402.8 | 289.3 | 213.6 | 236 | 246.7 | 265.8 | 185.9 | 9.31 | 33.05 | 29.08 | 52.98 | 17.54 |
| Total Long Term Debt | 360 | 247.7 | 180.4 | 208.5 | 238.4 | 254.6 | 174.9 | 0 | 27 | 25.85 | 44.89 | 14.93 |
| Deferred Tax Liabilities Non-Current | 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 |
| Capital Lease Obligations | 360 | 312.2 | 235.9 | 261 | 284.6 | 292.4 | 189.4 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -317.1 | -270.6 | -202.6 | -233.5 | -276.3 | -281.2 | -178.5 | 9.31 | 6.05 | 3.23 | 8.1 | 2.61 |
| Total Equity | 2,484 | 2,949 | 2,164 | 2,115 | 1,527 | 1,013 | 612.5 | 394.6 | 245.6 | 164.4 | 38.35 | 21.87 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 2,484 | 2,949 | 2,164 | 2,115 | 1,527 | 1,013 | 612.5 | 394.6 | 245.6 | 164.4 | 38.35 | 21.87 |
| Retained Earnings | -590.9 | 354.2 | 197 | 665.5 | 612.1 | 474.4 | 232.4 | 124.1 | 35.98 | -14.82 | 13.1 | -6.62 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.2 | 28 |
| Additional Paid in Capital | 3,075 | 2,595 | 1,967 | 1,450 | 915.2 | 538.8 | 380.1 | 270.4 | 209.6 | 179.2 | 1.04 | 0.488 |
| Total Liabilities & Total Equity | 6,153 | 6,112 | 4,889 | 4,381 | 3,577 | 2,754 | 1,729 | 1,118 | 797.2 | 537.6 | 210.2 | 102.2 |
| Total Liabilities & Shareholders' Equity | 6,153 | 6,112 | 4,889 | 4,381 | 3,577 | 2,754 | 1,729 | 1,118 | 797.2 | 537.6 | 210.2 | 102.2 |
| Total Investments | 644.9 | 552 | 485.2 | 416.1 | 204.6 | 186.7 | 124.1 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 436.3 | 312.2 | 235.9 | 261 | 284.6 | 292.4 | 189.4 | 0 | 27 | 25.85 | 44.89 | 14.93 |
| Net Debt | -221.8 | -1,057 | -659.2 | -769.5 | -469.6 | -144.9 | 58.57 | -207.2 | -128.9 | -107.6 | 40.84 | -2.39 |