Balance Sheet Breakdown
Year Ending Dec 2025 (Update) Year Ending Dec 2024 (Update) Year Ending Dec 2023 (Update) Year Ending Dec 2022 (Update)
Cash 2.86 2.32 3.81 7.66
Cash and Short Term Investments 2.86 2.32 3.81 7.66
Accounts Receivable - Trade, Gross 9.53 7.74 36.80 30.53
Provision for Doubtful Accounts -0.91 No data No data No data
Accounts Receivable - Trade, Net 8.63 7.74 36.80 30.53
Receivables - Other 10.09 7.07 9.76 9.65
Total Receivables, Net 18.71 14.81 46.56 40.18
Total Inventory 0.00 0.05 0.14 0.14
Prepaid Expenses 1.82 2.43 5.91 8.42
Buildings - Gross No data No data No data No data
Other Property/Plant/Equipment - Gross No data No data No data No data
Property/Plant/Equipment, Total - Gross No data No data No data No data
Accumulated Depreciation, Total No data No data No data No data
Property/Plant/Equipment, Total - Net 43.35 66.81 217.64 208.45
Intangibles, Net 46.33 0.00 0.18 0.36
LT Investment - Affiliate Companies 11.62 15.64 3.34 3.16
LT Investments - Other 6.85 No data No data No data
Long Term Investments 18.47 15.64 3.34 3.16
Discontinued Operations - Long Term Asset No data No data No data 0.00
Restricted Cash - Long Term 3.15 2.58 13.84 8.28
Other Long Term Assets, Total 3.15 2.58 13.84 8.28
Other Assets 0.70 0.89 8.02 2.19
Other Assets, Total 0.70 0.89 8.02 2.19
Total Assets 135.40 105.54 299.43 278.83
Accounts Payable No data No data No data No data
Payable/Accrued 9.04 10.74 20.62 15.63
Accrued Expenses 10.82 0.09 14.08 14.05
Notes Payable/Short Term Debt 0.00 0.00 0.00 141.59
Current Portion of Long Term Debt/Capital Leases 45.06 14.38 No data No data
Other Payables 1.05 0.39 0.36 0.24
Other Current liabilities, Total 1.05 0.39 0.36 0.24
Long Term Debt 42.32 67.29 195.54 14.65
Total Long Term Debt 42.32 67.29 195.54 14.65
Total Debt 87.38 81.67 195.54 156.25
Minority Interest 24.90 23.84 63.40 80.40
Other Liabilities 0.87 1.39 2.82 15.49
Other Liabilities, Total 0.87 1.39 2.82 15.49
Total Liabilities 134.06 118.12 296.81 282.04
Convertible Preferred Stock – Non-Redeemable No data 0.00 0.00 0.00
Preferred Stock - Non Redeemable, Net No data 0.00 0.00 0.00
Common Stock 0.01 0.02 0.02 0.02
Common Stock, Total 0.01 0.02 0.02 0.02
Additional Paid-In Capital 79.73 44.00 39.43 33.11
Retained Earnings (Accumulated Deficit) -78.41 -56.61 -36.83 -22.71
Treasury Stock - Common No data No data 0.00 -13.63
Total Equity 1.33 -12.59 2.62 -3.21
Total Liabilities & Shareholders' Equity 135.40 105.54 299.43 278.83
Shares Outstanding – Common Stock Primary Issue 6.53 15.18 0.69 0.71
Shares Outstanding - Common Issue 2 0.37 7.42 7.42 7.42
Total Common Shares Outstanding 6.91 22.59 8.11 8.13
Treasury Shares – Common Primary Issue 0.00 0.00 0.00 0.00
Treasury Shares - Common Issue 2 0.00 0.00 0.00 0.00
Shares Outstanding - Preferred Issue 1 0.01 No data 0.00 No data
Total Preferred Shares Outstanding 0.01 No data 0.00 No data
Treasury Shares – Primary Preferred Issue 0.00 No data 0.00 No data
Employees 50.00 81.00 99.00 74.00
Number of Common Shareholders 1,510.00 1,509.00 1,554.00 No data
Assets under Management 779.73 794.92 No data No data
Net Debt 109.42 103.20 255.13 228.99
Tangible Book Value -45.00 -12.59 2.44 -3.57
Tangible Book Value per Share -6.52 -0.56 0.30 -0.44
Total Long Term Debt, Supplemental 80.73 80.33 185.42 No data
Long Term Debt Maturing within 1 Year 45.06 40.23 67.68 No data
Long Term Debt Maturing in Year 2 12.68 0.96 79.57 No data
Long Term Debt Maturing in Year 3 3.44 19.51 0.86 No data
Long Term Debt Maturing in Year 4 14.77 0.39 17.37 No data
Long Term Debt Maturing in Year 5 0.08 14.76 0.40 No data
Long Term Debt Maturing in 2-3 Years 16.11 20.47 80.42 No data
Long Term Debt Maturing in 4-5 Years 14.84 15.16 17.77 No data
Long Term Debt Maturing in Year 6 & Beyond 4.71 4.48 19.54 No data
Total Operating Leases 10.76 No data 0.14 1.75
Operating Lease Payments Due in Year 1 1.17 No data 0.04 0.53
Operating Lease Payments Due in Year 2 1.17 No data 0.04 0.54
Operating Lease Payments Due in Year 3 1.17 No data 0.04 0.55
Operating Lease Payments Due in Year 4 1.17 No data 0.03 0.08
Operating Lease Payments Due in Year 5 1.17 No data 0.00 0.03
Operating Lease Payments Due in 2-3 Years 2.35 No data 0.08 1.10
Operating Lease Payments Due in 4-5 Years 2.35 No data 0.03 0.11
Standardized Operating Lease Payments Due in Year 6 and Beyond 4.89 No data 0.00 0.00

In millions of USD (except for per share items)

Source: LSEG