| 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 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-11-12 | 2025-03-17 | 2024-03-19 | 2023-03-28 | 2022-03-14 | 2021-03-10 | 2020-03-23 | 2019-03-19 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
| Net Income/Starting Line | -31.93 | -24.44 | -19.38 | -13.68 | -13.59 | -12.29 | -10.65 | -5.73 | -4.26 | -2.22 | -1.44 | -4.82 | -7.41 | -10.05 | -6.61 | -4.27 | -2.44 | -1.85 | -2.33 | -0.778 | -0.211 | -0.64 |
| Cash From Operating Activities | -27.79 | -22.08 | -18.73 | -11.51 | -12.25 | -9.19 | -9.1 | -5.7 | -3.9 | -3.02 | -1.37 | -3.76 | -5.5 | -5.48 | -3.44 | -2.38 | -2.15 | -1.47 | -1.21 | -0.801 | -0.831 | -0.099 |
| Depreciation and Amortization | 0.043 | 0.039 | 0.03 | 0.025 | 0.024 | 0.021 | 0.021 | 0.015 | 0.004 | 0.002 | 0.004 | 0.002 | 1.11 | 2.37 | 2.3 | 1.67 | 0.03 | 0.027 | 0.018 | 0.003 | 0.028 | 0.006 |
| Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | -0.17 | 0.022 | -0.343 | -0.705 | -1.03 | 0 | -0.218 | -0.252 | -0.155 | 0 | 0 | 0 | 0 |
| Stock Based Compensation | 2.23 | 2.08 | 1.68 | 1.5 | 1.56 | 1.84 | 1.16 | 0.62 | 0.409 | 0.263 | 0.125 | 0.343 | 0.705 | 1.03 | 0 | 0.294 | 0.252 | 0.155 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 0 | -1.27 | -1.15 | 0.053 | 0.219 | 0.048 | -0.025 | 0.039 | -0.094 | 0.023 | -0.022 | 0.622 | 0.734 | 1.03 | 0.833 | 0.294 | 0.294 | 0.319 | 0.959 | 0 | 0.006 | 0.034 |
| Changes in Working Capital | 1.87 | 1.51 | 0.093 | 0.585 | -0.461 | 1.2 | 0.387 | -0.636 | -0.044 | -0.918 | -0.053 | 0.438 | 0.067 | 1.17 | 0.036 | -0.149 | -0.036 | 0.042 | 0.143 | -0.026 | -0.655 | 0.5 |
| Accounts Receivable | 0.028 | 0.133 | -0.287 | 0.048 | 0.21 | 0.483 | -0.043 | -0.7 | -0.027 | -0.042 | -0.003 | 0.005 | 0 | 0 | 0 | -0.171 | -0.012 | 0.047 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.372 | -0.756 | -0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 0.758 | 0.014 | 0.192 | 0.225 | -0.59 | 0.917 | -0.301 | 0.372 | 0.248 | -0.599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 1.08 | 1.36 | 0.188 | 0.312 | -0.081 | -0.205 | 0.731 | 0.064 | 0.491 | -0.245 | -0.053 | 0.433 | 0.067 | 1.17 | 0.036 | 0.022 | -0.024 | -0.005 | 0.143 | -0.026 | -0.655 | 0.5 |
| Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
| Cash From Investing Activities | -5.42 | 8.56 | -18.3 | 11.54 | -20.54 | -16.13 | -3.91 | -0.05 | -0.022 | -0.007 | -0.005 | -0.031 | -0.134 | -0.063 | -0.079 | -0.058 | -0.092 | -0.085 | -0.296 | -0.109 | -0.077 | -0.103 |
| Investments in Property Plant and Equipment | -0.041 | -0.025 | -0.024 | -0.081 | -0.022 | -0.047 | -0.002 | -0.05 | -0.022 | -0.007 | -0.005 | -0.031 | -0.134 | -0.063 | -0.079 | -0.058 | -0.092 | -0.085 | -0.296 | -0.109 | -0.077 | -0.103 |
| Payments for Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | -62.49 | -50.41 | -69.41 | -45.68 | -69.81 | -39.75 | -12.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales and Maturities of Investments | 57.11 | 59 | 51.13 | 57.3 | 49.3 | 23.64 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 0 | 0 | 0 | 0 | 0.002 | 0.016 | 0.013 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash From Financing Activities | 32.38 | 11.99 | 36.84 | -0.006 | 30.09 | 28.84 | 0.07 | 21.22 | 3.54 | 4.59 | 1.37 | 1.68 | 5.97 | 5.17 | 3.39 | 4.61 | 0 | 1.17 | 4.69 | 0.906 | 1.18 | 0.16 |
| Debt Repayment | -0.011 | -0.009 | -0.006 | -0.006 | -0.006 | -0.005 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.174 | 0.135 |
| Common Stock Issued | 32.48 | 11.75 | 36.85 | 0 | 29.85 | 28.8 | 0 | 20.57 | 2.92 | 4.12 | 1.5 | 1.61 | 5.89 | 0.283 | 3.18 | 1.79 | 0 | 1.17 | 4.69 | 0.906 | 1.35 | 0.025 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | -0.083 | 0.256 | 0 | 0 | 0.244 | 0.045 | 0.075 | 0.65 | 0.622 | 0.471 | -0.023 | 0.152 | 0.095 | 5.16 | 0.212 | 2.82 | 0 | 0 | 0 | 0 | -0 | 0 |
| Effect of Forex Changes on Cash | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.067 | 0.008 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 0.301 | -1.52 | -0.185 | 0.021 | -2.7 | 3.53 | -12.94 | 15.47 | -0.383 | 1.57 | -0.005 | -2.11 | 0.335 | -0.382 | -0.127 | 2.18 | -2.24 | -0.381 | 3.18 | -0.004 | 0.267 | -0.043 |
| Cash at Beginning of Period | 3.02 | 4.54 | 4.73 | 4.71 | 7.41 | 3.88 | 16.82 | 1.35 | 1.74 | 0.166 | 0.17 | 2.31 | 2.19 | 2.72 | 2.78 | 0.659 | 2.87 | 2.85 | 0.317 | 0.274 | 0.008 | 0.051 |
| Cash at End of Period | 3.33 | 3.02 | 4.54 | 4.73 | 4.71 | 7.41 | 3.88 | 16.82 | 1.35 | 1.74 | 0.166 | 0.204 | 2.52 | 2.34 | 2.65 | 2.84 | 0.63 | 2.47 | 3.5 | 0.27 | 0.275 | 0.008 |
| Free Cash Flow | -27.83 | -22.1 | -18.75 | -11.59 | -12.27 | -9.23 | -9.1 | -5.75 | -3.92 | -3.03 | -1.37 | -3.79 | -5.64 | -5.55 | -3.52 | -2.43 | -2.24 | -1.55 | -1.51 | -0.91 | -0.908 | -0.203 |
| Operating Cash Flow | -27.79 | -22.08 | -18.73 | -11.51 | -12.25 | -9.19 | -9.1 | -5.7 | -3.9 | -3.02 | -1.37 | -3.76 | -5.5 | -5.48 | -3.44 | -2.38 | -2.15 | -1.47 | -1.21 | -0.801 | -0.831 | -0.099 |
| Capital Expenditure | -0.041 | -0.025 | -0.024 | -0.081 | -0.022 | -0.047 | -0.002 | -0.05 | -0.022 | -0.007 | -0.005 | -0.031 | -0.134 | -0.063 | -0.079 | -0.058 | -0.092 | -0.085 | -0.296 | -0.109 | -0.077 | -0.103 |