| 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 |
2006 12-31 |
2005 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-24 | 2024-03-22 | 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 | 2006-12-31 | 2005-12-31 |
| Total Current Assets | 299 | 262.8 | 424.7 | 585.8 | 308.4 | 129.2 | 126 | 83.45 | 91.2 | 116.4 | 60.95 | 63.35 | 15.22 | 33.45 | 46.89 | 29.77 | 29.14 | 28.13 | 5.32 | 7.08 |
| Cash and Short Term Investments | 168.3 | 126.1 | 289.4 | 346.6 | 204.4 | 64.44 | 77.08 | 33.55 | 35.27 | 41.91 | 28.88 | 40.17 | 12.06 | 30.55 | 42.5 | 23.56 | 22.73 | 24.96 | 1.8 | 5.01 |
| Cash & Equivalents | 168.3 | 126.1 | 289.4 | 346.6 | 204.4 | 64.44 | 77.08 | 33.55 | 35.27 | 41.91 | 28.86 | 36.51 | 0.832 | 9.91 | 34.75 | 23.56 | 18.72 | 13.4 | 0.114 | 1.64 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 3.66 | 11.22 | 20.65 | 7.75 | 0 | 4.01 | 11.56 | 1.68 | 3.37 |
| Receivables | 35.2 | 41.65 | 23.91 | 44.01 | 19.23 | 24.03 | 11.26 | 17.62 | 16.91 | 15.75 | 6.85 | 7.57 | 1.05 | 1.75 | 0 | 0 | 0 | 0.558 | 0 | 0 |
| Inventory | 53.66 | 44.47 | 35.1 | 124.1 | 26.93 | 25.77 | 22.73 | 19.93 | 22.7 | 26.69 | 7.28 | 4.82 | 0.921 | 0.951 | 0.595 | 0 | 0 | 0.249 | 0.179 | 0.242 |
| Other Current Assets | 41.87 | 50.63 | 76.21 | 71.08 | 57.87 | 14.92 | 14.9 | 12.35 | 16.32 | 32.03 | 17.94 | 10.79 | 1.2 | 0.202 | 3.79 | 6.21 | 6.41 | 2.36 | 3.35 | 1.83 |
| Total Assets | 500 | 460.1 | 621.3 | 817.4 | 449.2 | 264.7 | 229.9 | 189.3 | 206.9 | 275.2 | 227.5 | 254.4 | 53.67 | 73.08 | 79.5 | 45.95 | 41.38 | 39.58 | 14.92 | 14.6 |
| Total Non-Current Assets | 201 | 197.2 | 196.7 | 231.5 | 140.7 | 135.6 | 103.9 | 105.9 | 115.7 | 158.8 | 166.6 | 191 | 38.45 | 39.63 | 32.61 | 16.18 | 12.25 | 11.46 | 9.6 | 7.52 |
| Property, Plant and Equipment | 158.1 | 156.6 | 154 | 173.8 | 78.15 | 69.34 | 38 | 38.37 | 39.04 | 42.44 | 41.61 | 45.07 | 12.09 | 13.31 | 13.09 | 8.73 | 5.89 | 5.43 | 5.21 | 4.35 |
| Goodwill and Intangible Assets | 25.26 | 25.57 | 28.71 | 32.7 | 35.41 | 41.81 | 44.89 | 48.47 | 58.96 | 98.57 | 105.2 | 125.4 | 17.37 | 20.16 | 15.5 | 5.18 | 5.6 | 4.67 | 3.9 | 2.57 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 0.341 | 0.341 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 25.26 | 25.57 | 28.71 | 32.7 | 35.41 | 41.81 | 44.89 | 48.47 | 58.96 | 98.57 | 105.2 | 125.1 | 17.03 | 19.82 | 15.5 | 5.18 | 0 | 0.558 | 3.9 | 2.57 |
| Long Term Investments | 0 | 0 | 0 | 2.12 | 2.13 | 2.26 | 1.12 | 0.335 | 0.426 | 0.403 | 0.333 | 0.226 | 0.143 | -20.45 | 0 | 0 | 0 | 0 | -0.484 | -0.6 |
| Deferred Tax Assets | 9.61 | 6.59 | 5.64 | 3.58 | 5.57 | 4.99 | 2.69 | 1.69 | -0.426 | -0.403 | -0.333 | -0.226 | 8.84 | 20.65 | 0 | 0 | 0 | 1.25 | 0.484 | 0.6 |
| Other Long Term Assets | 8.04 | 8.49 | 8.3 | 19.28 | 19.47 | 17.16 | 17.23 | 17.03 | 17.69 | 17.8 | 19.75 | 20.57 | -0.003 | 5.96 | 4.03 | 2.27 | 0.756 | 0.108 | 0.484 | 0.6 |
| Total Current Liabilities | 114.6 | 158.9 | 277.4 | 369 | 175.9 | 41.3 | 42.95 | 37.67 | 38.89 | 46.36 | 27.37 | 28.1 | 9.81 | 13.34 | 12.92 | 7 | 5.29 | 3.94 | 3.31 | 3.5 |
| Accounts Payable | 12.64 | 17.56 | 14.51 | 16.04 | 24.9 | 8.87 | 9.18 | 5.26 | 1.99 | 6.33 | 5.19 | 6.49 | 0.757 | 0.84 | 0.646 | 0.984 | 1.02 | 0.846 | 0.573 | 0.527 |
| Notes Payable/Short Term Debt | 23.36 | 46.96 | 36.99 | 10.24 | 9.68 | 4.31 | 17.53 | 17.4 | 20.96 | 25.69 | 7.12 | 6.38 | 1.64 | 1.53 | 1.26 | 1.02 | 0 | 0.566 | 0.449 | 0.352 |
| Tax Payables | 8.09 | 0.632 | 16.27 | 0.083 | 0 | 2.46 | 1.41 | 0.322 | 7.68 | 7.31 | 5.4 | 5.1 | 1.79 | 1.82 | 1.5 | 1.28 | 0.9 | 0.579 | 0.643 | 0.573 |
| Deferred Revenue | 3.01 | 5.7 | 9.41 | 124 | 89.58 | 0.694 | 1.68 | 0 | 0 | 0 | 0 | 0 | 1.46 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 67.48 | 88.01 | 200.2 | 218.6 | 51.71 | 24.97 | 13.15 | 14.7 | 8.26 | 7.04 | 9.66 | 10.14 | 4.17 | 7.15 | 9.53 | 3.71 | 3.38 | 1.95 | 1.64 | 2.05 |
| Total Liabilities | 318.8 | 331.8 | 401.5 | 646.8 | 371.7 | 129.6 | 86.72 | 96.67 | 106.8 | 130.9 | 103.1 | 110.3 | 27.47 | 32.64 | 35.21 | 23.43 | 13.97 | 10.57 | 10.26 | 9.82 |
| Total Non-Current Liabilities | 204.2 | 173 | 124.2 | 277.8 | 195.9 | 88.27 | 43.78 | 59 | 67.94 | 84.49 | 75.7 | 82.18 | 17.66 | 19.3 | 22.29 | 16.43 | 8.67 | 6.63 | 6.96 | 6.33 |
| Total Long Term Debt | 193 | 161.9 | 115.4 | 104.4 | 95.77 | 80.91 | 40.07 | 54.1 | 61.54 | 76.57 | 66.04 | 64.9 | 5.07 | 5.27 | 5.54 | 5.36 | 0 | 3.12 | 2.89 | 2.71 |
| Deferred Tax Liabilities Non-Current | 4.16 | 3.64 | 0.694 | 1.29 | 0.412 | 0 | 0 | 0.065 | 0.065 | 0.112 | 0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 4.74 | 0.058 | 0.732 | 3.05 | 4.9 | 0 | 0 | 0 | 0 | 2.75 | 3.28 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 28.94 | 31.97 | 53.57 | 56.82 | 52.09 | 58.9 | 26.66 | 27.52 | 28.37 | 29.22 | 30.05 | 31.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -21.86 | -24.51 | -45.5 | 110.5 | 47.55 | -52.27 | -26.01 | -27.58 | -22.04 | -21.41 | -20.49 | -13.76 | 9.84 | 10.75 | 16.75 | 11.06 | 8.67 | 3.51 | 4.07 | 3.62 |
| Total Equity | 181.3 | 128.2 | 219.8 | 170.6 | 77.42 | 135.2 | 143.2 | 92.67 | 100.1 | 144.3 | 124.4 | 144.1 | 26.19 | 40.45 | 44.29 | 22.53 | 27.42 | 29.01 | 4.66 | 4.78 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 181.3 | 128.2 | 219.8 | 170.6 | 77.42 | 135.2 | 143.2 | 92.67 | 100.1 | 144.3 | 124.4 | 144.1 | 26.19 | 40.45 | 44.29 | 22.53 | 27.42 | 29.01 | 4.66 | 4.78 |
| Retained Earnings | -563.9 | -551.7 | -450.3 | -307 | -233.5 | -169.2 | -168.2 | -171.9 | -164.5 | -112.8 | -90.72 | -62.42 | -39.44 | -24.84 | -20.52 | -13.14 | -7.95 | -3 | -3.46 | -3.32 |
| Accumulated Other Earnings | 40.15 | 65.73 | 55.25 | 52.51 | 52.34 | 45.76 | 0 | -34.27 | -35.74 | -34.44 | -31.05 | -27.43 | -7.82 | -6.21 | 0 | 0 | 0 | -1.6 | 0 | 0 |
| Common Stock | 24.38 | 20.84 | 20.75 | 15.79 | 13.65 | 13.64 | 13.64 | 11.64 | 11.64 | 11.21 | 8.45 | 8.21 | 3.22 | 3.17 | 3.15 | 2.22 | 2.19 | 2.17 | 1.32 | 1.31 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 680.7 | 593.4 | 593.4 | 408.6 | 245 | 244.9 | 297.7 | 199 | 251.9 | 192.1 | 206.7 | 198.3 | 62.41 | 62.12 | 61.65 | 33.45 | 33.59 | 33.57 | 6.79 | 6.77 |
| Total Liabilities & Total Equity | 500 | 460.1 | 621.3 | 817.4 | 449.2 | 264.7 | 229.9 | 189.3 | 206.9 | 275.2 | 227.5 | 254.4 | 53.67 | 73.08 | 79.5 | 45.95 | 41.38 | 39.58 | 14.92 | 14.6 |
| Total Liabilities & Shareholders' Equity | 500 | 460.1 | 621.3 | 817.4 | 449.2 | 264.7 | 229.9 | 189.3 | 206.9 | 275.2 | 227.5 | 254.4 | 53.67 | 73.08 | 79.5 | 45.95 | 41.38 | 39.58 | 14.92 | 14.6 |
| Total Investments | 0 | 0 | 0 | 2.12 | 2.13 | 2.26 | 1.12 | 0.335 | 0.426 | 0.403 | 0.352 | 3.88 | 0.143 | 0.195 | 7.75 | 0 | 4.01 | 11.56 | 1.2 | 2.77 |
| Total Debt | 216.3 | 208.8 | 152.4 | 114.7 | 105.5 | 85.22 | 57.6 | 71.5 | 82.5 | 102.3 | 73.15 | 71.28 | 6.71 | 6.8 | 6.8 | 6.38 | 4.63 | 3.69 | 3.34 | 3.06 |
| Net Debt | 48.04 | 82.74 | -137 | -232 | -98.94 | 20.78 | -19.48 | 37.95 | 47.23 | 60.35 | 44.3 | 34.77 | 5.88 | -3.11 | -27.95 | -17.18 | -14.09 | -9.71 | 3.22 | 1.42 |