| 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 09-30 |
2011 09-30 |
2010 09-30 |
2009 09-30 |
2008 09-30 |
2007 09-30 |
2006 09-30 |
2005 09-30 |
2004 09-30 |
2003 09-30 |
2002 09-30 |
2001 09-30 |
2000 09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-26 | 2024-06-28 | 2023-03-08 | 2022-03-31 | 2021-03-22 | 2020-03-17 | 2019-03-12 | 2018-03-12 | 2017-03-10 | 2016-03-15 | 2014-12-31 | 2013-12-31 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 | 2004-09-30 | 2003-09-30 | 2002-09-30 | 2001-09-30 | 2000-09-30 |
| Total Current Assets | 230.2 | 232.7 | 135.6 | 149.3 | 52.47 | 43.17 | 60.85 | 43.19 | 36.13 | 48.99 | 45.03 | 40.9 | 61.34 | 6.09 | 3.95 | 7.16 | 11.71 | 27.94 | 2.35 | 0.512 | 0.175 | 0.012 | 0.001 | 0.008 | 0.007 |
| Cash and Short Term Investments | 119.5 | 190.5 | 75.01 | 113 | 22.41 | 17.65 | 41.7 | 18.57 | 16.9 | 12.96 | 10.41 | 7.04 | 15.28 | 4.72 | 3.64 | 6.74 | 11.55 | 27.79 | 2.23 | 0.394 | 0.155 | 0.006 | 0.001 | 0.008 | 0.006 |
| Cash & Equivalents | 38.6 | 57.45 | 62.82 | 112.5 | 20.17 | 12.81 | 14.64 | 18.57 | 16.9 | 12.96 | 10.41 | 6.63 | 13.66 | 4.72 | 1.24 | 6.74 | 11.55 | 27.74 | 2.18 | 0.394 | 0.155 | 0.006 | 0 | 0.007 | 0.005 |
| Short Term Investments | 80.85 | 133 | 12.19 | 0.494 | 2.25 | 4.84 | 27.06 | 0 | 0 | 0 | 0 | 0.409 | 1.63 | 0 | 2.4 | 0 | 0 | 0.046 | 0.05 | 0 | 0 | 0 | 0.001 | 0.001 | 0.002 |
| Receivables | 37.76 | 0.816 | 0.519 | 3.95 | 1.17 | 1.25 | 1.19 | 1.25 | 0.364 | 2.62 | 0.6 | 0.653 | 15.27 | 0.501 | 0 | 0 | 0 | 0.026 | 0.125 | 0.107 | 0.019 | 0 | 0 | 0 | 0 |
| Inventory | 66.5 | 38.87 | 38.16 | 30.77 | 27.57 | 22.81 | 16.55 | 16.55 | 16.76 | 30.67 | 31.31 | 28.04 | 30.33 | 0 | 0 | 0 | 0 | 0.096 | 0.002 | 0.013 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 6.46 | 2.52 | 21.9 | 1.57 | 1.31 | 1.46 | 1.41 | 6.81 | 2.1 | 2.73 | 2.71 | 5.17 | 0.464 | 0.866 | 0.31 | 0.417 | 0.157 | 0.025 | -0.002 | -0.001 | 0.001 | 0.006 | 0 | 0 | 0 |
| Total Assets | 612 | 401.9 | 273.9 | 315.4 | 183.2 | 175.7 | 196.8 | 185.3 | 196.5 | 192.3 | 134.2 | 176.1 | 239.8 | 44.38 | 33.46 | 33.72 | 32.7 | 38.96 | 4.1 | 1.19 | 0.583 | 0.196 | 0.111 | 0.162 | 0.075 |
| Total Non-Current Assets | 381.8 | 169.2 | 138.4 | 166.1 | 130.8 | 132.5 | 135.9 | 142.1 | 160.3 | 143.3 | 89.21 | 135.2 | 178.5 | 38.3 | 29.5 | 26.56 | 20.99 | 11.02 | 1.74 | 0.677 | 0.408 | 0.184 | 0.11 | 0.154 | 0.068 |
| Property, Plant and Equipment | 55.19 | 146.9 | 97.58 | 105.9 | 107.8 | 110.7 | 113.4 | 116.6 | 130.2 | 120.1 | 65.87 | 101 | 133.1 | 13.19 | 28.48 | 1.03 | 20.18 | 10.98 | 1.69 | 0.677 | 0.408 | 0.184 | 0.11 | 0.154 | 0.067 |
| Goodwill and Intangible Assets | 4.77 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 5.8 | 9.12 | 3.88 | 7.77 | 13.91 | 0 | 0 | 0 | 0.019 | 0.04 | 0.053 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 4.77 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 5.8 | 9.12 | 3.88 | 7.77 | 13.91 | 0 | 0 | 0 | 0.019 | 0.04 | 0.053 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 15.89 | 1.36 | 19.33 | 38.54 | 0.779 | 0.654 | 1.11 | 0.903 | 24.32 | 14.08 | 0.38 | 1.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.32 | -14.08 | 0.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 305.9 | 20.96 | 21.45 | 21.67 | 22.16 | 21.23 | 21.42 | 22.13 | 24.32 | 14.08 | 18.39 | 25.48 | 31.47 | 25.1 | 1.02 | 25.53 | 0.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 59.29 | 10.36 | 18.62 | 6.12 | 12.31 | 22.64 | 8.85 | 9.89 | 12.11 | 14.12 | 6.43 | 7.42 | 17.26 | 1.62 | 0.828 | 1.42 | 1.7 | 1.71 | 0.091 | 0.194 | 0.237 | 0.38 | 0.041 | 0.126 | 0.103 |
| Accounts Payable | 7.51 | 1.01 | 3.65 | 3.04 | 0.483 | 2.03 | 1.88 | 0.762 | 1.15 | 9.54 | 4.75 | 5.44 | 15.35 | 0 | 0.806 | 1.25 | 1.37 | 0.895 | 0.058 | 0.035 | 0.065 | 0.055 | 0.041 | 0.019 | 0.089 |
| Notes Payable/Short Term Debt | 0.693 | 0.199 | 0.059 | 0.324 | 0.289 | 17.15 | 0 | 3.41 | 6.32 | 3.58 | 0.046 | 0.378 | 0.724 | 0 | 0.015 | 0.138 | 0.257 | 0.702 | 0.033 | 0.16 | 0.054 | 0 | 0 | 0 | 0 |
| Tax Payables | 1.67 | 0.393 | 0.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0.813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.52 | 0 | 1.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 48.6 | 8.76 | 14.67 | 2.75 | 11.54 | 3.45 | 6.97 | 5.72 | 4.64 | 1 | 0.118 | 1.6 | 0.043 | 1.62 | 0.008 | 0.033 | 0.081 | 0.11 | -0 | -0 | 0.118 | 0.325 | 0 | 0.107 | 0.014 |
| Total Liabilities | 80.29 | 22.73 | 29.54 | 19.92 | 25.69 | 45.11 | 51.91 | 58.07 | 58.59 | 52.79 | 37.38 | 39 | 55.71 | 2.6 | 1.16 | 1.7 | 2.05 | 1.77 | 0.153 | 0.194 | 0.237 | 0.413 | 0.295 | 0.193 | 0.169 |
| Total Non-Current Liabilities | 21 | 12.37 | 10.91 | 13.8 | 13.38 | 22.47 | 43.06 | 48.17 | 46.49 | 38.67 | 21.35 | 31.58 | 37.92 | 0.976 | 0.331 | 0.274 | 0.341 | 0.064 | 0.061 | 0 | 0 | 0.033 | 0.254 | 0.067 | 0.066 |
| Total Long Term Debt | 1.49 | 1.12 | 1.32 | 0.145 | 0.469 | 0.758 | 15.88 | 24.08 | 23.23 | 28.94 | 15.79 | 17.95 | 22.77 | 0 | 0.002 | 0.031 | 0.155 | 0.065 | 0.061 | 0 | 0 | 0.033 | 0.026 | 0.025 | 0.066 |
| 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 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0.332 | 0 | 0 | 0 | 0 | 2.72 | 2.47 | 2.34 | 2.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 1.49 | 1.12 | 1.32 | 0.145 | 0.469 | 0.758 | 0 | 0 | 0 | 0.011 | 0.046 | 0.399 | 0.413 | 0 | 0.001 | 0.016 | 0 | 0 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 18.02 | 9.8 | 8.28 | 13.52 | 12.44 | 20.96 | 24.45 | 21.62 | 20.91 | 7.56 | 5.52 | 13.23 | 14.74 | 0.976 | 0.328 | 0.227 | 0.185 | -0 | -0.061 | 0 | 0 | 0 | 0.228 | 0.042 | 0 |
| Total Equity | 531.7 | 379.2 | 244.4 | 295.5 | 157.5 | 130.6 | 144.9 | 127.3 | 137.9 | 139.5 | 96.86 | 137.1 | 184.1 | 41.79 | 32.3 | 32.02 | 30.65 | 37.19 | 3.94 | 0.995 | 0.346 | -0.217 | -0.184 | -0.031 | -0.094 |
| Non-Controlling Interest | 3.88 | 3.96 | 3.98 | 3.95 | 3.73 | 3.7 | 3.77 | 3.88 | 3.74 | 4.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 527.8 | 375.2 | 240.4 | 291.6 | 153.8 | 126.9 | 141.1 | 123.4 | 134.1 | 135.3 | 96.86 | 137.1 | 184.1 | 41.79 | 32.3 | 32.02 | 30.65 | 37.19 | 3.94 | 0.995 | 0.346 | -0.217 | -0.184 | -0.031 | -0.094 |
| Retained Earnings | -404 | -356.3 | -456.1 | -396.3 | -397.8 | -370 | -332.1 | -309.3 | -281.5 | -242.1 | -164 | -120.4 | -17.6 | -35.17 | -37.7 | -32.19 | -25.37 | -19.95 | -6.78 | -5.37 | -4.41 | -3.85 | -3.17 | -3.57 | -5.91 |
| Accumulated Other Earnings | -6.07 | -1.95 | -1.95 | 1.94 | 2.31 | 2.99 | 3.84 | 2.29 | 3.31 | 3.5 | 0.719 | 4.23 | -0.954 | -1.08 | 0 | 0 | 0 | 0 | 0 | 0.494 | 0 | 0 | 0 | 0 | 2.29 |
| Common Stock | 937.9 | 733.5 | 698.5 | 685.9 | 549.3 | 494 | 469.3 | 430.4 | 412.3 | 373.9 | 232.8 | 232.1 | 178.7 | 0 | 0 | 50.52 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.596 | 0.625 |
| Additional Paid in Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.18 | 23.91 | 78.03 | 70.4 | 64.21 | 56.02 | 57.14 | 10.73 | 5.88 | 4.75 | 3.64 | 2.98 | 2.94 | 2.9 |
| Total Liabilities & Total Equity | 612 | 401.9 | 273.9 | 315.4 | 183.2 | 175.7 | 196.8 | 185.3 | 196.5 | 192.3 | 134.2 | 176.1 | 239.8 | 44.38 | 33.46 | 33.72 | 32.7 | 38.96 | 4.1 | 1.19 | 0.583 | 0.196 | 0.111 | 0.162 | 0.075 |
| Total Liabilities & Shareholders' Equity | 612 | 401.9 | 273.9 | 315.4 | 183.2 | 175.7 | 196.8 | 185.3 | 196.5 | 192.3 | 134.2 | 176.1 | 239.8 | 44.38 | 33.46 | 33.72 | 32.7 | 38.96 | 4.1 | 1.19 | 0.583 | 0.196 | 0.111 | 0.162 | 0.075 |
| Total Investments | 96.74 | 134.4 | 31.52 | 39.03 | 3.03 | 5.49 | 28.17 | 0.903 | 24.32 | 14.08 | 0.38 | 1.42 | 1.63 | 0 | 0 | 0 | 0 | 0.046 | 0.05 | 0 | 0 | 0 | 0.001 | 0.001 | 0.002 |
| Total Debt | 2.18 | 1.32 | 1.38 | 0.469 | 0.758 | 17.91 | 15.88 | 27.49 | 29.55 | 32.52 | 15.83 | 18.33 | 23.49 | 0 | 0.028 | 0.441 | 0.413 | 0.767 | 0.077 | 0 | 0 | 0.033 | 0.026 | 0.067 | 0.066 |
| Net Debt | -36.42 | -56.13 | -61.44 | -112 | -19.41 | 5.1 | 1.24 | 8.92 | 12.65 | 19.55 | 5.42 | 11.7 | 9.83 | -4.72 | -3.6 | -6.33 | -11.19 | -27 | -2.1 | -0.393 | -0.156 | 0.027 | 0.026 | 0.059 | 0.061 |