| 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 03-31 |
2008 03-31 |
2007 03-31 |
2006 03-31 |
2005 03-31 |
2004 03-31 |
2003 03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-31 | 2024-11-27 | 2023-04-04 | 2022-04-12 | 2021-03-31 | 2020-04-13 | 2019-03-28 | 2018-03-23 | 2017-03-31 | 2016-04-11 | 2015-03-31 | 2014-03-28 | 2013-04-10 | 2012-04-16 | 2011-05-23 | 2009-07-14 | 2008-07-10 | 2007-06-13 | 2006-09-18 | 2006-09-07 | 2006-09-05 | 2006-08-23 |
| Total Current Assets | 10.95 | 10.55 | 14.46 | 23 | 24.8 | 1.13 | 2.83 | 1.05 | 1.68 | 7.21 | 7.41 | 5.4 | 3.38 | 5.36 | 6.43 | 0.899 | 1.51 | 0.121 | 0 | 0.02 | 0.001 | 0.002 |
| Cash and Short Term Investments | 3.61 | 0.819 | 4.35 | 14.59 | 23.94 | 0.718 | 2.6 | 0.678 | 0.339 | 3.31 | 1.82 | 2.1 | 1.79 | 3.79 | 5.93 | 0.128 | 0.951 | 0.099 | 0 | 0.02 | 0.001 | 0.002 |
| Cash & Equivalents | 3.61 | 0.819 | 4.35 | 14.59 | 23.94 | 0.718 | 2.6 | 0.678 | 0.128 | 3.1 | 0.806 | 1.08 | 0.767 | 2.77 | 2.96 | 0.128 | 0.951 | 0.099 | 0 | 0.02 | 0.001 | 0.002 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.211 | 0.211 | 1.02 | 1.02 | 1.02 | 1.02 | 2.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 1.43 | 2.06 | 2.4 | 3.07 | 0.6 | 0.066 | 0 | 0 | 0.611 | 3.51 | 5.01 | 2.46 | 1.22 | 1.45 | 0.357 | 0.33 | 0.462 | 0.227 | 0.014 | 0 | 0 | 0 |
| Inventory | 5.48 | 6.95 | 6.69 | 4.04 | 0.136 | 0.221 | 0.149 | 0 | 0.186 | 0.144 | 0.248 | 0.239 | 0 | 0 | -0.022 | 0 | 0.157 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0.425 | 0.721 | 1.03 | 1.29 | 0.122 | 0.124 | 0.08 | 0.367 | 0.543 | 0.247 | 0.324 | 0.603 | 0.375 | 0.114 | 0.166 | 0.441 | -0.059 | -0.206 | -0.014 | 0 | 0 | 0 |
| Total Assets | 20.58 | 25.16 | 54.18 | 104.7 | 28.73 | 4.8 | 6.81 | 2.63 | 7.99 | 21.83 | 76.06 | 69.99 | 36.9 | 31.42 | 30.88 | 7.68 | 10.87 | 0.493 | 0 | 0.02 | 0.001 | 0.002 |
| Total Non-Current Assets | 9.63 | 14.61 | 39.72 | 81.69 | 3.93 | 3.67 | 3.98 | 1.59 | 6.31 | 14.62 | 68.65 | 64.59 | 33.51 | 26.06 | 24.45 | 6.78 | 9.36 | 0.372 | 0 | 0 | 0 | 0 |
| Property, Plant and Equipment | 2.97 | 4.33 | 4.74 | 2.97 | 0.38 | 0.038 | 0.028 | 1.59 | 5.51 | 13.7 | 66.67 | 63.76 | 33.51 | 26.06 | 24.45 | 6.78 | 0.154 | 0.027 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets | 6.42 | 10.02 | 34.69 | 78.43 | 3.55 | 3.63 | 3.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 4.46 | 7.4 | 23.18 | 64.87 | 3.11 | 3.11 | 3.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1.96 | 2.62 | 11.51 | 13.57 | 0.441 | 0.521 | 0.677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 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 Assets | 0.251 | 0.266 | 0.291 | 0.283 | 0 | 0 | 0 | 0 | 0.799 | 0.919 | 1.98 | 0.834 | 0 | 0 | 0 | 0 | 9.2 | 0.345 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 7.89 | 11.03 | 5.38 | 17.15 | 2.18 | 0.522 | 0.3 | 6.13 | 19.75 | 4.26 | 4.14 | 6.51 | 4.56 | 3.45 | 8.33 | 2.83 | 2.12 | 0.488 | 0.82 | 0.78 | 0.75 | 0.729 |
| Accounts Payable | 2.79 | 3.06 | 1.85 | 2.53 | 0.16 | 0.057 | 0.198 | 0.426 | 0.294 | 1.14 | 3.04 | 2.42 | 2.38 | 2.36 | 1.11 | 0.878 | 1.02 | 0.417 | 0.042 | 0.049 | 0.33 | 0.332 |
| Notes Payable/Short Term Debt | 2.59 | 5.8 | 1.36 | 1.69 | 0.175 | 0 | 0.041 | 1.29 | 17.93 | 1.99 | 0 | 0 | 0.825 | 0.007 | 6.13 | 9.21 | 1.72 | 1.38 | 0.35 | 0.45 | 0.42 | 0.397 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0.148 | 0.226 | 0.496 | 0.971 | 0.002 | 0.264 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0.59 | 0.124 | 0.162 | 0 | 0.07 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 2.36 | 1.94 | 1.68 | 11.96 | 1.84 | 0.2 | 0.057 | 4.41 | 1.54 | 1.13 | 1.1 | 4.08 | 0.757 | 0.959 | 0.93 | -7.26 | -0.692 | -1.31 | 0.428 | 0.281 | 0 | 0 |
| Total Liabilities | 26.32 | 14.46 | 10.96 | 28.11 | 2.37 | 0.522 | 0.3 | 14.66 | 26.47 | 24.37 | 30.06 | 41.08 | 15.44 | 9.95 | 11.5 | 11.47 | 9.43 | 0.537 | 0.82 | 0.78 | 0.75 | 0.729 |
| Total Non-Current Liabilities | 18.44 | 3.43 | 5.58 | 10.96 | 0.189 | 0 | 0.244 | 8.53 | 6.72 | 20.11 | 25.92 | 34.57 | 10.88 | 6.5 | 3.17 | 8.65 | 7.32 | 0.049 | 0.82 | 0.79 | 0.75 | 0 |
| Total Long Term Debt | 1.92 | 3.21 | 5.47 | 1.75 | 0.189 | 0 | 0 | 0 | 0 | 16.62 | 23.01 | 31.55 | 8.5 | 3.83 | 0.022 | 0.043 | 7.82 | 7.32 | 0.049 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| Capital Lease Obligations | 2.57 | 3.62 | 3.79 | 2.18 | 0.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.873 | 0.024 | 0 | 0 | 0 |
| Other Long Term Liabilities | 13.95 | -3.41 | -3.68 | 7.03 | -0.257 | 0 | 0.244 | 8.53 | 6.72 | 3.48 | 2.91 | 3.03 | 2.38 | 2.68 | 3.15 | 8.6 | -0.502 | -8.14 | 0.747 | 0.79 | 0.75 | 0 |
| Total Equity | -5.74 | 10.7 | 43.22 | 76.58 | 26.35 | 4.27 | 6.51 | -12.03 | -18.48 | -2.53 | 46 | 28.91 | 21.46 | 21.47 | 19.38 | -3.79 | 1.43 | -0.045 | 0 | -0.76 | 0 | -0.727 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | -5.74 | 10.7 | 43.22 | 76.58 | 26.35 | 4.27 | 6.51 | -12.03 | -18.48 | -2.53 | 46 | 28.91 | 21.46 | 20.9 | 19.38 | -3.79 | 1.43 | -0.045 | -0.81 | -0.76 | -0.75 | -0.727 |
| Retained Earnings | -218.4 | -165.6 | -111.6 | -51.05 | -20.95 | -8.2 | -5.68 | -86.43 | -87.58 | -71.39 | -17.28 | -20.46 | -20.71 | -20.45 | -18.36 | -12.73 | -7.42 | -2.6 | -3.8 | -3.75 | -3.74 | -3.71 |
| Accumulated Other Earnings | -0.086 | 0.106 | 0.01 | -0.071 | 0 | 0 | -0.088 | -9.22 | -17.01 | 0 | -0.553 | -0.553 | -0.553 | -0.553 | 28.16 | -0.064 | -0.031 | -0.065 | 0 | 0 | 0 | 0 |
| Common Stock | 0.01 | 0.141 | 0.088 | 0.075 | 0.059 | 0.015 | 0.013 | 0.016 | 0.008 | 0.008 | 0.008 | 0.115 | 0.074 | 0.073 | 0.067 | 0.004 | 0.022 | 0.013 | 0.04 | 0.04 | 0.04 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.202 | 0.001 | 0.001 | 0.001 | 0.005 | 0.005 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 212.7 | 176 | 154.7 | 127.6 | 47.24 | 12.46 | 12.17 | 11.16 | 69.09 | 68.85 | 63.83 | 49.81 | 42.49 | 41.83 | 9.5 | 13.94 | 8.96 | 8.84 | 2.62 | 2.95 | 2.95 | 2.98 |
| Total Liabilities & Total Equity | 20.58 | 25.16 | 54.18 | 104.7 | 28.73 | 4.8 | 6.81 | 2.63 | 7.99 | 21.83 | 76.06 | 69.99 | 36.9 | 31.42 | 30.88 | 7.68 | 10.87 | 0.493 | 0 | 0.02 | 0.001 | 0.002 |
| Total Liabilities & Shareholders' Equity | 20.58 | 25.16 | 54.18 | 104.7 | 28.73 | 4.8 | 6.81 | 2.63 | 7.99 | 21.83 | 76.06 | 69.99 | 36.9 | 31.42 | 30.88 | 7.68 | 10.87 | 0.493 | 0 | 0.02 | 0.001 | 0.002 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.211 | 0.211 | 1.02 | 1.02 | 1.02 | 1.02 | 2.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 4.51 | 9.01 | 6.83 | 3.44 | 0.365 | 0 | 0.041 | 4.88 | 17.93 | 18.61 | 23.01 | 31.55 | 9.32 | 3.83 | 6.15 | 9.57 | 8.69 | 0.399 | 0.57 | 0.45 | 0.42 | 0.397 |
| Net Debt | 0.899 | 8.19 | 2.48 | -11.15 | -23.58 | -0.718 | -2.56 | 4.2 | 17.8 | 15.51 | 22.21 | 30.47 | 8.56 | 1.06 | 3.19 | 9.44 | 7.74 | 0.299 | 0.57 | 0.43 | 0.419 | 0.395 |