| 12/31/2025
| 12/31/2024
| 12/31/2023
| 12/31/2022
| 12/31/2021
| 12/31/2020
| 12/31/2019
|
|
ASSETS |
|
Current Assets |
|
Cash, cash equivalents, and short-term investments | | 56,903 | 92,687 | 23,496 | 9,105 | 8,311 | 20,393 |
|
Cash and cash equivalent | | 56,903 | 92,687 | 23,496 | 9,105 | 8,311 | 20,393 |
|
Receivables | | 21,095 | 22,915 | 20,875 | 18,053 | 16,842 | 16,364 |
|
Inventory, net of allowances, customer advances and progress billings | | 3,975 | 6,786 | 7,284 | 3,277 | 1,875 | 3,457 |
|
Inventory | | 3,975 | 6,786 | 7,284 | 3,277 | 1,875 | 3,457 |
|
Prepaid expense | | | | | | | 91,252 |
|
Contract with customer, asset, after allowance for credit loss | | | 1,417 | 5,159 | 778 | | |
|
Capitalized contract cost | | 101,467 | 95,649 | 94,198 | 94,506 | 93,467 | |
|
Derivative instruments and hedges, assets | | | 2,277 | 1,903 | 299 | 3,860 | 731 |
|
Funds held for clients | | 4,628 | 3,639 | | | | |
|
Asset, held-for-sale, not part of disposal group | | | | | | | |
|
Other current assets | | | | | | | |
|
Other undisclosed current assets | | 17,314 | 17,387 | 17,005 | 20,986 | 16,845 | 13,478 |
|
Total current assets: | | 205,382 | 242,757 | 169,920 | 147,004 | 141,200 | 145,675 |
|
Noncurrent Assets |
|
Operating lease, right-of-use asset | | 35,640 | 27,467 | 20,489 | 17,515 | 11,238 | 11,335 |
|
Property, plant, and equipment, after accumulated depreciation, depletion, and amortization | | 331,049 | 339,644 | 281,495 | 172,662 | 117,530 | 82,121 |
|
Long-term investments and receivables | | 2,012 | 2,012 | 2,012 | 2,012 | | |
|
Long-term investments | | 2,012 | 2,012 | 2,012 | 2,012 | | |
|
Intangible asset, including goodwill, after accumulated amortization | | 155,165 | 159,894 | 170,200 | 180,819 | 163,748 | 167,472 |
|
Goodwill | | 130,410 | 130,410 | 130,410 | 130,410 | 116,304 | 109,818 |
|
Intangible asset, excluding goodwill, after accumulated amortization | | 24,755 | 29,484 | 39,790 | 50,409 | 47,444 | 57,654 |
|
Prepaid expense | | | | | | | 17,915 |
|
Contract with customer, asset, after allowance for credit loss | | | | 2,328 | | | |
|
Capitalized contract cost, net | | 15,508 | 15,419 | 16,476 | 18,205 | 17,599 | 1,400 |
|
Derivative instruments and hedges | | | | | 278 | | |
|
Restricted cash and investments | | 11,707 | 8,652 | | | | |
|
Deferred costs | | 2,333 | 2,581 | 1,827 | 1,079 | 362 | |
|
Deferred income tax assets | | | | | 22 | 226 | |
|
Other noncurrent assets | | | | | | | |
|
Total noncurrent assets: | | 553,414 | 555,669 | 494,827 | 392,592 | 310,703 | 280,243 |
|
TOTAL ASSETS: | | 758,796 | 798,426 | 664,747 | 539,596 | 451,903 | 425,918 |
|
LIABILITIES AND EQUITY |
|
Liabilities |
|
Current Liabilities |
|
Accounts payable and accrued liabilities | | 40,236 | 48,032 | 39,824 | 25,358 | 17,427 | 17,368 |
|
Taxes payable | ✕ | ✕ | ✕ | ✕ | 102 | 863 | 1,324 |
|
Accounts payable | | 9,009 | 12,676 | 17,171 | 10,016 | 6,329 | 6,671 |
|
Accrued liabilities | | 31,227 | 35,356 | 22,653 | 15,240 | 10,235 | 9,373 |
|
Deferred revenue | | 135,649 | 126,733 | 122,894 | 124,116 | 127,336 | 123,101 |
|
Debt | | | | | | | 1,413 |
|
Derivative instruments and hedges, liabilities | | 1,270 | | 389 | 125 | 99 | |
|
Other liabilities | | | | 1,600 | 3,078 | | |
|
Other undisclosed current liabilities | | 22,696 | 26,576 | 23,482 | 21,006 | 18,103 | 15,026 |
|
Total current liabilities: | | 199,851 | 201,341 | 188,189 | 173,683 | 162,965 | 156,908 |
|
Noncurrent Liabilities |
|
Long-term debt and lease obligation | | 482,072 | 433,249 | 238,930 | 202,601 | 130,912 | 122,927 |
|
Long-term debt, excluding current maturities | | 482,072 | 433,249 | 238,930 | 190,748 | 121,733 | 113,503 |
|
Liabilities, other than long-term debt | | 50,017 | 153,961 | 140,971 | 48,220 | 53,328 | 51,889 |
|
Accounts payable and accrued liabilities | | | | 142 | 170 | 195 | 216 |
|
Deferred revenue | | 21,155 | 21,350 | 22,237 | 23,677 | 24,909 | 26,202 |
|
Deferred income tax liabilities | | 2,963 | 2,966 | 15,720 | 22,569 | 24,694 | 25,471 |
|
Financial instruments subject to mandatory redemption, settlement terms, share value, amount | | | 111,390 | 90,434 | | | |
|
Other liabilities | | | | | 1,804 | 3,416 | |
|
Operating lease, liability | | 25,899 | 18,255 | 12,438 | 11,853 | 9,179 | 9,424 |
|
Derivative instruments and hedges, liabilities | | | | | | 114 | |
|
Total noncurrent liabilities: | | 532,089 | 587,210 | 379,901 | 250,821 | 184,240 | 174,816 |
|
Total liabilities: | | 731,940 | 788,551 | 568,090 | 424,504 | 347,205 | 331,724 |
|
Equity |
|
Equity, attributable to parent | | (95,300) | 9,875 | 96,657 | 115,092 | 104,698 | 94,194 |
|
Common stock | | 36,581 | 34,373 | 31,868 | 28,515 | 20,798 | 16,633 |
|
Additional paid in capital | | 19,241 | 14,072 | 8,106 | 2,764 | 1,458 | 880 |
|
Accumulated other comprehensive income (loss) | | (964) | 1,728 | 784 | 343 | 2,336 | 473 |
|
Retained earnings (accumulated deficit) | | (150,158) | (40,298) | 55,899 | 83,470 | 80,106 | 76,208 |
|
Total equity: | | (95,300) | 9,875 | 96,657 | 115,092 | 104,698 | 94,194 |
|
Other undisclosed liabilities and equity | | 122,156 | | | | | |
|
TOTAL LIABILITIES AND EQUITY: | | 758,796 | 798,426 | 664,747 | 539,596 | 451,903 | 425,918 |