Period Ending: |
LTM
(Last Twelve Months) |
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 |
2013 12-31 |
2012 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-26 |
2003 12-31 |
2002 12-29 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-05-14 | 2025-03-31 | 2024-04-01 | 2023-03-20 | 2022-03-31 | 2021-03-31 | 2020-06-25 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2013-12-31 | 2012-12-31 | 2008-04-10 | 2007-04-13 | 2006-04-17 | 2005-05-20 | 2004-03-29 | 2003-07-08 | 2001-12-31 | 2000-12-31 | 1999-12-31 |
Net Income/Starting Line | -5.9 | -8.93 | -18.51 | -16.28 | -79.25 | -4.19 | -1.34 | -2.13 | -1.55 | -2.17 | -1.33 | -0.746 | -0.19 | -14.66 | -1.98 | -1.7 | -1.29 | -2.05 | -1.07 | -1.38 | -0.742 | -4.7 |
Cash From Operating Activities | -7.09 | -7.46 | -8.86 | -8.2 | -1.82 | -0.591 | -0.761 | 0.28 | -0.081 | -0.736 | -0.374 | 2.15 | -0.001 | 0.334 | -0.036 | -5.12 | -0.893 | -0.878 | -0.642 | -0.707 | -0.55 | -0.3 |
Depreciation and Amortization | 1.08 | 1.42 | 0.985 | 0.405 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0.012 | 0.022 | 0 | 0.509 | 0.003 | 0.012 | 0.096 | 0.127 | 0.132 | 0.092 | 0.062 | 0 |
Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 0 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation | 0.905 | 1.39 | 3.48 | 7.71 | 5.32 | 0.111 | 0.11 | 1.55 | 0.868 | 0.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | -0.64 | -0.64 | 6.62 | 0.645 | 71.92 | 3.18 | 0.124 | 0.059 | 0.248 | 0.614 | 0.42 | 0 | 0.13 | 12.85 | 0.258 | 0.903 | 0.105 | 0.784 | 0.171 | 0.58 | 0.127 | 4.4 |
Changes in Working Capital | -0.738 | -0.699 | -1.44 | -0.674 | 0.18 | 0.302 | 0.459 | 0.802 | 0.345 | 0.454 | 0.409 | 2.87 | 0.059 | 1.64 | 1.68 | -4.34 | 0.195 | 0.257 | 0.124 | -0.002 | 0.003 | 0 |
Accounts Receivable | -0.02 | -0.012 | 0.021 | -0.011 | 0 | -0.011 | -0.006 | -0 | -0.001 | -0.005 | -0.004 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 0 | 0 | 0 | 0 | -0.758 | 0.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.765 | 0 | 0 | 0 | 0 | 0.003 | -0.008 | -0.012 | 0 |
Accounts Payable | 0.984 | 1.15 | 0 | -0.909 | 0.928 | -0.005 | 0.31 | 0.519 | 0.128 | 0.236 | 0.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | -1.7 | 0 | -1.46 | 0.246 | 0.009 | 0.027 | 0.155 | 0.283 | 0.218 | 0.224 | 0.27 | 2.89 | 0 | 0.87 | 0 | 0 | 0.195 | 0 | 0.121 | 0.006 | 0.014 | 0 |
Other Working Capital | 0 | -1.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.059 | 0 | 1.68 | -4.34 | 0 | 0.257 | 0 | 0 | 0 | 0 |
Cash From Investing Activities | -1.16 | -1.16 | -0.5 | -1.79 | -1.18 | 0.006 | -0.025 | -0.441 | -0.35 | 0 | -0.317 | -0.503 | 0 | 0.513 | 0.325 | -0.034 | -0.005 | -0.004 | -0.399 | -0.167 | -0.11 | -0.2 |
Investments in Property Plant and Equipment | -0.524 | -1.08 | 0 | -1.79 | -1.18 | 0 | 0 | -0.435 | -0.35 | 0 | -0.017 | -0.023 | 0 | -0.096 | 0 | -0.009 | -0.005 | -0.016 | -0.519 | -0.109 | -0.109 | -0.2 |
Payments for Acquisitions | 0 | 0 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases of Securities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | -0.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | -0.635 | -0.078 | 0 | -0.002 | -0.008 | 0.006 | -0.025 | -0.006 | 0 | 0 | 0 | 0 | 0 | 0.513 | 0.325 | -0.025 | 0 | 0.013 | 0.12 | -0.058 | -0.001 | 0 |
Cash From Financing Activities | 7.12 | 8.2 | 7.18 | 13.44 | 2.96 | 0.619 | 0.808 | 0.136 | 0.456 | 0.717 | 0.671 | -1.5 | 0 | 1.06 | -0.344 | 5.36 | 0.861 | 0.934 | 0.837 | 1.08 | 0.598 | 0.5 |
Debt Repayment | 0.907 | 0.905 | -1.02 | -0.014 | -0.034 | 0.289 | 0.003 | 0.041 | 0.236 | 0.575 | 0.459 | 0 | 0 | 1.06 | -0.344 | 5.37 | 0.861 | 0.856 | 0.101 | -0.007 | -0.003 | 0 |
Common Stock Issued | 1.41 | 6.29 | 8.97 | 0.02 | 2.99 | 0.33 | 0.069 | 0.095 | 0.22 | 0.147 | 0.212 | 0.057 | 0 | 0 | 0 | 0 | 0 | 0.078 | 0.736 | 1.08 | 0.601 | 0.5 |
Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 2.36 | 1.01 | 8.2 | 13.46 | 0.001 | 0.33 | 0.805 | 0.133 | 0 | -0.005 | 0 | -1.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Effect of Forex Changes on Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | -0.016 | -0.413 | -2.18 | 3.45 | -0.049 | 0.033 | 0.023 | -0.025 | 0.025 | -0.019 | -0.019 | 0.145 | -0.001 | 1.77 | -0.056 | 0.204 | -0.037 | 0.052 | -0.204 | 0.202 | -0.061 | 0 |
Cash at Beginning of Period | 0.016 | 1.28 | 3.46 | 0.008 | 0.057 | 0.024 | 0.001 | 0.026 | 0.001 | 0.02 | 0.04 | 0 | 0.001 | 0.149 | 0.204 | 0 | 0.059 | 0.008 | 0.211 | 0.009 | 0.071 | 0.1 |
Cash at End of Period | 0 | 0.868 | 1.28 | 3.46 | 0.008 | 0.057 | 0.024 | 0.001 | 0.026 | 0.001 | 0.02 | 0.145 | 0 | 1.92 | 0.149 | 0.204 | 0.022 | 0.059 | 0.008 | 0.211 | 0.009 | 0.1 |
Free Cash Flow | -7.62 | -7.46 | -8.86 | -9.99 | -3 | -0.591 | -0.761 | -0.155 | -0.431 | -0.736 | -0.391 | 2.13 | -0.001 | 0.238 | -0.036 | -5.13 | -0.898 | -0.895 | -1.16 | -0.816 | -0.659 | -0.5 |
Operating Cash Flow | -7.09 | -7.46 | -8.86 | -8.2 | -1.82 | -0.591 | -0.761 | 0.28 | -0.081 | -0.736 | -0.374 | 2.15 | -0.001 | 0.334 | -0.036 | -5.12 | -0.893 | -0.878 | -0.642 | -0.707 | -0.55 | -0.3 |
Capital Expenditure | -0.524 | 0 | 0 | -1.79 | -1.18 | 0 | 0 | -0.435 | -0.35 | 0 | -0.017 | -0.023 | 0 | -0.096 | 0 | -0.009 | -0.005 | -0.016 | -0.519 | -0.109 | -0.109 | -0.2 |