| 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 |
2002 03-31 |
2001 03-31 |
2000 03-31 |
1999 03-31 |
1998 03-31 |
1997 03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-31 | 2024-03-25 | 2023-03-13 | 2022-03-14 | 2021-03-15 | 2020-03-17 | 2019-03-19 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2011-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 | 2005-03-31 | 2004-03-31 | 2003-03-31 | 2002-03-31 | 2001-03-31 | 2000-03-31 | 1999-03-31 | 1998-03-31 | 1997-03-31 |
| Total Current Assets | 169.9 | 216.8 | 277.2 | 338.6 | 228.8 | 168.2 | 169.1 | 200.6 | 213.8 | 105.3 | 190.9 | 319.7 | 318.8 | 164 | 142.7 | 95.11 | 50.09 | 34.1 | 13.33 | 23.45 | 20.13 | 24.16 | 47.85 | 28.14 | 22.44 | 4.71 | 1.55 | 0.58 |
| Cash and Short Term Investments | 37.24 | 54.75 | 86.09 | 124.8 | 64.19 | 43.73 | 61.12 | 71.84 | 60.91 | 27.84 | 94 | 210.6 | 215.9 | 67.56 | 103.8 | 65.43 | 22.11 | 20.01 | 6.72 | 16.77 | 15.85 | 19.16 | 45.97 | 26.48 | 21.96 | 4.18 | 1.34 | 0.435 |
| Cash & Equivalents | 37.24 | 54.75 | 86.09 | 124.8 | 64.19 | 43.73 | 61.12 | 71.84 | 60.06 | 27.14 | 93.28 | 178.5 | 189 | 63.28 | 70.23 | 30.92 | 7.34 | 1.48 | 0.897 | 0.264 | 1.61 | 2.03 | 0.54 | 1.55 | 0.413 | 0.331 | 1.34 | 0.435 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.848 | 0.696 | 0.723 | 32.09 | 26.9 | 4.27 | 33.61 | 34.51 | 14.77 | 18.53 | 5.82 | 16.51 | 14.25 | 17.13 | 45.43 | 24.93 | 21.55 | 3.84 | 0 | 0 |
| Receivables | 73.05 | 88.08 | 101.6 | 101.5 | 90.47 | 66.95 | 57.12 | 61.9 | 66.66 | 38.32 | 46.85 | 59.31 | 44.19 | 50.92 | 30.13 | 24.68 | 14.03 | 9.43 | 5.26 | 5.26 | 3.87 | 4.82 | 4.82 | 1.09 | 1.44 | 0.331 | 0 | 0.145 |
| Inventory | 53.53 | 67.53 | 81.64 | 83.13 | 51.4 | 47.81 | 46.01 | 50.74 | 70.62 | 35.66 | 41.82 | 40.63 | 44.95 | 37.03 | 8.02 | 11.07 | 8.76 | 2.44 | 0.732 | 1.22 | 0 | -0 | 0.484 | -0 | -0 | 0 | 0.141 | 0 |
| Other Current Assets | 6.07 | 6.43 | 7.86 | 29.14 | 22.71 | 9.7 | 4.83 | 16.15 | 15.57 | 3.48 | 8.2 | 9.18 | 13.82 | 8.51 | 0.718 | -6.08 | 5.19 | 2.22 | 0.619 | 0.186 | 0.406 | 0.182 | -3.43 | 0.568 | -0.954 | 0.199 | 0.07 | 0 |
| Total Assets | 291.6 | 355.7 | 407.5 | 471.3 | 346.3 | 279.9 | 269.9 | 313.6 | 331.5 | 209.7 | 337.7 | 491.7 | 490.1 | 321.1 | 153.1 | 107.3 | 76.69 | 51.69 | 25.3 | 36.74 | 38.25 | 45.24 | 68.99 | 46.95 | 26.44 | 6.43 | 2.04 | 0.797 |
| Total Non-Current Assets | 121.7 | 139 | 130.2 | 132.7 | 117.5 | 111.7 | 100.8 | 113 | 117.7 | 104.4 | 146.8 | 171.9 | 171.3 | 157 | 10.44 | 12.21 | 26.6 | 17.59 | 11.97 | 13.29 | 18.12 | 21.07 | 21.13 | 18.81 | 3.99 | 1.72 | 0.493 | 0.217 |
| Property, Plant and Equipment | 60.98 | 92.37 | 86.37 | 93.25 | 85.47 | 76.38 | 63.43 | 70.37 | 59.68 | 42.53 | 58.13 | 67.35 | 58.19 | 35.41 | 6.09 | 6.11 | 3.58 | 3.35 | 3.4 | 4.77 | 8.16 | 11.69 | 11.21 | 9.54 | 3.86 | 1.52 | 0.493 | 0.145 |
| Goodwill and Intangible Assets | 8.15 | 9.89 | 10.78 | 12.41 | 15.18 | 16.18 | 20 | 24.27 | 25.78 | 25.32 | 51.27 | 79.84 | 92.09 | 92.4 | 15.06 | 0.341 | 0.558 | 0.623 | 0.74 | 0.966 | 0.647 | 1.07 | 0.995 | 1.38 | 0.138 | 0.199 | 0 | 0 |
| Goodwill | 2.88 | 3.07 | 2.96 | 3.12 | 3.4 | 3.11 | 3.17 | 3.32 | 2.92 | 3.01 | 23.35 | 41.5 | 56.88 | 55.81 | 8.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 5.28 | 6.82 | 7.82 | 9.29 | 11.78 | 13.07 | 16.83 | 20.94 | 22.86 | 22.31 | 27.92 | 38.34 | 35.22 | 36.58 | 6.86 | 0.341 | 0.558 | 0.623 | 0.74 | 0.966 | 0.647 | 1.07 | 0.995 | 1.38 | 0.138 | 0.199 | 0 | 0 |
| Long Term Investments | 40.02 | 5.4 | 4.92 | 3.82 | 3.09 | 10.59 | 8.82 | 9.3 | 13.42 | 31.11 | 33.32 | 22.13 | 19.12 | 26.31 | 5.62 | 1.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 9.7 | 11.55 | 10.43 | 11.65 | 2.14 | 1.93 | 1.66 | 1.85 | 3.77 | 2.54 | 0.271 | 0.379 | 0 | 0.933 | 4.07 | 4.23 | 4.24 | 1.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 2.89 | 19.76 | 17.74 | 11.62 | 11.62 | 6.66 | 6.93 | 7.2 | 15.05 | 2.86 | 3.82 | 2.25 | 1.85 | 1.99 | -20.4 | 0 | 18.22 | 12.17 | 7.83 | 7.55 | 9.31 | 8.32 | 8.93 | 7.89 | 0 | 0 | 0 | 0.072 |
| Total Current Liabilities | 109.3 | 134.8 | 135.5 | 146.4 | 147 | 114.6 | 105.9 | 120.1 | 159.7 | 73.04 | 86.33 | 125 | 80.47 | 90.89 | 29.89 | 26.45 | 28.56 | 16.17 | 12.51 | 10.85 | 8.37 | 10.47 | 7.26 | 5.54 | 1.03 | 1.19 | 0.352 | 0.145 |
| Accounts Payable | 61.69 | 70.57 | 72.93 | 73.39 | 57.31 | 60.17 | 60.03 | 56.31 | 59.1 | 42.85 | 41.8 | 42.87 | 37.96 | 37.65 | 18.27 | 7.74 | 7 | 8.23 | 5.23 | 2.81 | 3.69 | 2.85 | 5.67 | 3.23 | 5.29 | 0.826 | 1.06 | 0.211 |
| Notes Payable/Short Term Debt | 17.28 | 32.57 | 24.18 | 28.43 | 44.22 | 17.97 | 11.62 | 8.84 | 48.1 | 8.26 | 18.95 | 53.02 | 28.57 | 39.98 | 15.42 | 3.54 | 8.66 | 5.91 | 0.145 | 1.95 | 1.95 | 2.61 | 1.96 | 2.84 | 0.207 | 0.207 | 0.199 | 0.141 |
| Tax Payables | 6.15 | 4.3 | 4.42 | 4.62 | 3.9 | 3.5 | 2.24 | 0.511 | 0.941 | 2.01 | 0.58 | 0.709 | 0.876 | 1.31 | 2.55 | 1.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 4.19 | 2.38 | 4.43 | 3.5 | 8.01 | 2.72 | 0.996 | 2.16 | 4.66 | 1.78 | 1.78 | 6.73 | 1.25 | 0.478 | 0.874 | 0.432 | 0.199 | 0.316 | 1.22 | 2.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 19.96 | 25.02 | 29.55 | 36.5 | 33.58 | 30.24 | 31.05 | 52.3 | 46.95 | 18.14 | 23.22 | 21.63 | 11.81 | 11.48 | -7.22 | 12.97 | 12.71 | 1.71 | 5.92 | 3.92 | 2.73 | 5.01 | -0.362 | -0.53 | -4.47 | 0.16 | -0.907 | -0.207 |
| Total Liabilities | 154.6 | 195.3 | 203.5 | 234.9 | 242.2 | 190.6 | 179.3 | 195.6 | 246 | 142.1 | 169.7 | 168.8 | 154 | 168.5 | 69.87 | 59.04 | 47.75 | 42.49 | 16.94 | 14.72 | 12.26 | 13.06 | 9.95 | 6.1 | 1.79 | 1.52 | 0.493 | 0.145 |
| Total Non-Current Liabilities | 45.33 | 60.46 | 67.97 | 88.45 | 95.18 | 75.97 | 73.31 | 75.47 | 86.28 | 69.01 | 83.35 | 43.8 | 73.53 | 77.57 | 39.97 | 32.59 | 19.18 | 26.32 | 4.43 | 3.87 | 3.89 | 2.58 | 2.69 | 0.553 | 0.757 | 0.331 | 0.141 | 0.145 |
| Total Long Term Debt | 35.5 | 50.26 | 52.24 | 69.49 | 69.14 | 60.75 | 44.98 | 45.43 | 30.93 | 54.19 | 59.59 | 12.99 | 52.16 | 65.58 | 10.01 | 12.73 | 8.99 | 0.008 | 11.95 | 0.725 | 0.795 | 0.795 | 0.567 | 0.317 | 0.757 | 0.757 | 0.141 | 0 |
| Deferred Tax Liabilities Non-Current | 4.03 | 3.48 | 3.28 | 3.39 | 3.25 | 4.45 | 4.23 | 4.62 | 9.8 | 3.57 | 4.95 | 4.9 | 9.24 | 3.45 | -6.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 16.72 | 22.08 | 0.05 | 3.56 | 1.51 | 3.79 | 4.58 | 5.21 | 2.88 | 6.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 19.06 | 22.61 | 23.46 | 28.55 | 27.96 | 18.57 | 1.29 | -0.156 | 0 | 0 | 1.39 | 0 | 0 | 0 | 0 | 0 | 3.69 | 0 | 0 | 0 | 0 | 0 | 0.567 | 0.317 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -13.26 | -15.88 | -11.02 | -12.98 | -5.17 | -24.51 | 0.728 | 25.53 | 41.98 | 9.74 | 13.62 | 21.33 | 6.91 | 5.67 | 29.96 | 19.85 | 6.5 | 26.32 | -7.52 | 3.14 | 3.1 | 1.79 | 1.55 | -0.082 | 0 | -0.426 | 0 | 0.145 |
| Total Equity | 137 | 160.4 | 204 | 236.4 | 104.1 | 89.36 | 90.68 | 118 | 85.44 | 67.6 | 168 | 322.9 | 336.1 | 152.6 | 98.2 | 48.28 | 28.95 | 9.21 | 8.36 | 22.02 | 25.98 | 32.18 | 59.04 | 40.86 | 24.65 | 4.9 | 1.55 | 0.652 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 137 | 160.4 | 204 | 236.4 | 104.1 | 89.36 | 90.68 | 118 | 85.44 | 67.6 | 168 | 322.9 | 336.1 | 152.6 | 83.28 | 48.28 | 28.95 | 9.21 | 8.36 | 22.02 | 25.98 | 32.18 | 59.04 | 40.86 | 24.65 | 4.9 | 1.55 | 0.652 |
| Retained Earnings | -1,096 | -1,074 | -1,025 | -992 | -1,006 | -998.3 | -998.4 | -966.9 | -956.9 | -863.3 | -765 | -615.3 | -429.9 | -331.2 | -303.6 | -215.3 | -240.4 | -207.9 | -196.1 | -175 | -139.6 | -98.98 | -60.67 | -31.77 | -14.87 | -7.16 | -3.03 | -0.725 |
| Accumulated Other Earnings | -33.49 | -30.84 | -35.32 | -33.49 | -24.54 | -23.89 | -21.06 | -19.7 | -31.09 | -32.38 | -15.49 | -0.292 | 17.02 | 13.27 | 0.15 | 2.7 | 13.56 | 10.71 | 2.02 | 4.16 | 2.29 | 1.77 | 3.05 | 0.952 | 0 | 0 | 0 | 0 |
| Common Stock | 1,246 | 1,245 | 1,243 | 1,242 | 1,115 | 1,095 | 1,087 | 1,078 | 1,042 | 937 | 930.9 | 916.5 | 733.4 | 459.9 | 0 | 0 | 0 | 0 | 0 | 190.4 | 163.2 | 129.4 | 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 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 20.99 | 21.19 | 20.73 | 19.93 | 19.19 | 16.94 | 10.08 | 10.08 | 10.08 | 9.84 | 9.84 | 8.21 | 6.38 | 4.5 | 342.1 | 272.4 | 286 | 259.5 | 215.1 | 11.95 | 4.28 | 0.031 | -39.55 | 118.8 | 72.63 | 39.52 | 12.06 | 4.58 |
| Total Liabilities & Total Equity | 291.6 | 355.7 | 407.5 | 471.3 | 346.3 | 279.9 | 269.9 | 313.6 | 331.5 | 209.7 | 337.7 | 491.7 | 490.1 | 321.1 | 153.1 | 107.3 | 76.69 | 51.69 | 25.3 | 36.74 | 38.25 | 45.24 | 68.99 | 46.95 | 26.44 | 6.43 | 2.04 | 0.797 |
| Total Liabilities & Shareholders' Equity | 291.6 | 355.7 | 407.5 | 471.3 | 346.3 | 279.9 | 269.9 | 313.6 | 331.5 | 209.7 | 337.7 | 491.7 | 490.1 | 321.1 | 153.1 | 107.3 | 76.69 | 51.69 | 25.3 | 36.74 | 38.25 | 45.24 | 68.99 | 46.95 | 26.44 | 6.43 | 2.04 | 0.797 |
| Total Investments | 40.02 | 5.4 | 4.92 | 3.82 | 3.09 | 10.59 | 8.82 | 9.3 | 14.27 | 31.81 | 34.05 | 54.22 | 46.02 | 30.58 | 33.61 | 36.04 | 14.77 | 18.53 | 5.82 | 16.51 | 14.25 | 17.13 | 45.43 | 24.93 | 21.55 | 3.84 | 0 | 0 |
| Total Debt | 52.78 | 82.83 | 76.42 | 97.92 | 113.4 | 78.72 | 55.31 | 54.42 | 79.03 | 62.45 | 78.54 | 66.01 | 80.72 | 105.6 | 16.22 | 13.96 | 11.5 | 17.85 | 0.87 | 3.23 | 3.4 | 2.52 | 3.16 | 0.803 | 0.964 | 0.464 | 0.282 | 0.072 |
| Net Debt | 15.54 | 28.08 | -9.66 | -26.87 | 49.17 | 34.99 | -5.81 | -17.42 | 18.98 | 35.3 | -14.74 | -112.5 | -108.2 | 42.27 | -54.01 | -16.96 | 4.15 | 16.38 | -0.027 | 2.96 | 1.8 | 0.491 | 2.62 | -0.75 | 0.551 | 0.133 | -1.06 | -0.362 |