| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-18 | 2024-04-26 | 2023-04-28 | 2022-03-22 | 2021-04-28 | 2020-03-26 | 2019-04-30 | 2018-04-30 | 2017-03-31 | 2016-03-30 | 2015-04-30 | 2014-04-15 | 2012-12-31 | 2011-08-31 |
| Total Current Assets | 6.59 | 9.59 | 13.65 | 18.72 | 12.37 | 11.09 | 1.19 | 5.88 | 8.34 | 4.19 | 2.78 | 5.33 | 11.54 | 0.01 |
| Cash and Short Term Investments | 6.17 | 8.98 | 13.1 | 18.24 | 11.53 | 10.37 | 0.572 | 5.53 | 4.05 | 0.132 | 2.51 | 4.84 | 11.14 | 0.01 |
| Cash & Equivalents | 6.17 | 8.98 | 13.1 | 18.24 | 11.53 | 10.37 | 0.572 | 5.53 | 4.05 | 0.132 | 2.51 | 4.84 | 11.14 | 0.01 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0.116 | 0.256 | 0.212 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0.422 | 0.604 | 0.556 | 0.479 | 0.842 | 0.722 | 0.622 | 0.352 | 1.29 | 4.06 | 0.154 | 0.234 | 0.196 | 0 |
| Total Assets | 6.9 | 10.61 | 14.72 | 19.82 | 13.18 | 21.55 | 14.43 | 19.16 | 20.97 | 16.91 | 16.32 | 19.47 | 25.37 | 0.223 |
| Total Non-Current Assets | 0.314 | 1.02 | 1.07 | 1.09 | 0.81 | 10.46 | 13.24 | 13.28 | 12.64 | 12.72 | 13.54 | 14.14 | 13.83 | 0.212 |
| Property, Plant and Equipment | 0 | 0 | 0 | 0 | 0.027 | 0.021 | 0.005 | 0.028 | 0.042 | 0.062 | 0.119 | 0.153 | 0.122 | 0.212 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 9.24 | 12.53 | 12.53 | 12.53 | 12.53 | 13.22 | 13.98 | 13.7 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 3.28 | 3.28 | 3.28 | 3.28 | 3.47 | 3.67 | 3.59 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 9.24 | 9.24 | 9.24 | 9.24 | 9.24 | 9.75 | 10.32 | 10.11 | 0 |
| Long Term Investments | 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 |
| Other Long Term Assets | 0.314 | 1.02 | 1.07 | 1.09 | 0.783 | 1.19 | 0.706 | 0.725 | 0.066 | 0.129 | 0.199 | 0 | 0 | 0 |
| Total Current Liabilities | 0.894 | 0.81 | 1.07 | 1.42 | 0.937 | 1.42 | 1.6 | 1.94 | 1.87 | 7.34 | 2.7 | 3.59 | 1.4 | 0.008 |
| Accounts Payable | 0.284 | 0.241 | 0.287 | 0.362 | 0.327 | 0.931 | 0.934 | 0.787 | 1.01 | 1.79 | 0.853 | 0.942 | 0.12 | 0.007 |
| Notes Payable/Short Term Debt | 0 | 0 | 0 | 0.027 | 0.035 | 0.02 | 0 | 0 | 0 | 4.05 | 0.395 | 0.681 | 0.683 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | 0.087 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.49 | -0.395 | 1.91 | 0.543 | 0 |
| Other Current Liabilities | 0.611 | 0.569 | 0.786 | 1.03 | 0.574 | 0.464 | 0.666 | 1.16 | 0.859 | 0.019 | 1.85 | -0.029 | -0.033 | 0.001 |
| Total Liabilities | 0.894 | 0.81 | 1.07 | 1.42 | 0.964 | 4.33 | 4.52 | 4.86 | 4.8 | 10.3 | 5.84 | 6.85 | 4.59 | 0.221 |
| Total Non-Current Liabilities | 0 | 0 | 0 | 0 | 0.027 | 2.92 | 2.92 | 2.92 | 2.94 | 2.96 | 3.14 | 3.26 | 3.19 | 0.213 |
| Total Long Term Debt | 0 | 0 | 0 | 0 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.213 | 0.213 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 2.92 | 2.92 | 2.92 | 2.92 | 2.92 | 3.08 | 3.26 | 3.19 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0.027 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 0 | 0 | 0 | -0.027 | -0.063 | 0 | 0 | 0 | 0.02 | 0.039 | 0.056 | 0 | -0.213 | 0 |
| Total Equity | 6.01 | 9.8 | 13.65 | 18.39 | 12.22 | 17.21 | 9.91 | 14.3 | 16.17 | 6.61 | 10.48 | 12.62 | 20.78 | 0.002 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 6.01 | 9.8 | 13.65 | 18.39 | 12.22 | 17.21 | 9.91 | 14.3 | 16.17 | 6.61 | 10.48 | 12.62 | 20.78 | 0.002 |
| Retained Earnings | -197.2 | -193.2 | -189.1 | -182.5 | -176.9 | -166 | -153.2 | -145.9 | -142.3 | -88.13 | -75.62 | -58.31 | -49.73 | -0.008 |
| Accumulated Other Earnings | 0.254 | 0.254 | 0.254 | 0.254 | 0.254 | 0.254 | 0.254 | 0.254 | 0.254 | 0.254 | 0.576 | 0.9 | 0.916 | 0 |
| Common Stock | 0.002 | 0.002 | 0.002 | 0.013 | 0.009 | 0.006 | 0.01 | 0.009 | 0.009 | 0.162 | 1.5 | 1.31 | 1.31 | 0.01 |
| Preferred Stock | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 202.9 | 202.8 | 202.5 | 200.7 | 188.9 | 183 | 162.9 | 160 | 158.2 | 94.32 | 84.03 | 68.72 | 68.29 | 0 |
| Total Liabilities & Total Equity | 6.9 | 10.61 | 14.72 | 19.82 | 13.18 | 21.55 | 14.43 | 19.16 | 20.97 | 16.91 | 16.32 | 19.47 | 25.37 | 0.223 |
| Total Liabilities & Shareholders' Equity | 6.9 | 10.61 | 14.72 | 19.82 | 13.18 | 21.55 | 14.43 | 19.16 | 20.97 | 16.91 | 16.32 | 19.47 | 25.37 | 0.223 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 0 | 0 | 0 | 0.027 | 0.063 | 0.02 | 0 | 0 | 0 | 0.395 | 0.395 | 0.681 | 0.683 | 0.213 |
| Net Debt | -6.17 | -8.98 | -13.1 | -18.22 | -11.47 | -10.35 | -0.572 | -5.53 | -4.05 | 0.263 | -2.11 | -4.16 | -10.45 | 0.203 |