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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-05-12 | 2025-03-24 | 2024-03-19 | 2023-03-29 | 2022-03-21 | 2021-03-26 | 2020-03-25 | 2019-03-25 | 2018-03-23 | 2017-03-29 | 2016-03-28 | 2015-03-27 | 2014-03-21 | 2013-03-15 | 2012-03-29 | 2011-03-28 | 2010-03-29 | 2009-03-31 | 2008-03-31 | 2007-08-21 | 2006-03-15 |
Net Income/Starting Line | -3.32 | -3.59 | -5.09 | -6.31 | -6.73 | -3.26 | -2.44 | -2.13 | -1.81 | -2.13 | -2.85 | -2.77 | -1.37 | -3.58 | -2.07 | -0.88 | -1.55 | -1.27 | -1.65 | -0.488 | -0.033 |
Cash From Operating Activities | -2.94 | -3.16 | -4.29 | -4.61 | -4.14 | -2.13 | -1.67 | -1.51 | -1.41 | -1.68 | -2.18 | -1.64 | -1.18 | -1.21 | -1.36 | -0.936 | -0.638 | -0.598 | -0.703 | -0.443 | -0.033 |
Depreciation and Amortization | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0 | 0 |
Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.571 | -0.89 | 0 | 0 |
Stock Based Compensation | 0.236 | 0.418 | 0.773 | 1.55 | 2.6 | 1.25 | 0.749 | 0.786 | 0.071 | 0.287 | 0.55 | 0.946 | 0.119 | 1.02 | 0.205 | 0.161 | 0.746 | 0.571 | 0.89 | 0 | 0 |
Other Non-Cash Items | 0.169 | 0.418 | 0 | 1.54 | 2.56 | 1.19 | 0.815 | 0.902 | -0.082 | 0.087 | 0.206 | 0.437 | 0.119 | 1.47 | 0.201 | 0.067 | 0.133 | 0.571 | 0.941 | 0.097 | 0 |
Changes in Working Capital | -0.138 | 0.003 | 0.021 | 0.155 | -0.013 | -0.118 | 0.018 | -0.164 | 0.326 | 0.17 | -0.084 | -0.253 | 0.075 | -0.117 | 0.303 | -0.284 | 0.034 | 0.102 | 0.004 | -0.053 | 0 |
Accounts Receivable | 0 | 0 | 0 | 0 | 0 | 0.014 | -0.014 | 0 | 0 | 0.2 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 0 | 0 | 0 | 0 | 0 | -0.014 | 0.014 | 0 | 0 | 0.035 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | -0.059 | 0 | -0.074 | 0.004 | 0.036 | 0.047 | -0.052 | -0.117 | 0.152 | 0.001 | 0.037 | 0.015 | 0.027 | -0.029 | 0.081 | -0.055 | -0.025 | 0.035 | 0.042 | 0 | 0 |
Deferred Revenue | -0.023 | 0.003 | 0.095 | 0.151 | -0.049 | -0.165 | 0.069 | -0.047 | 0.173 | -0.066 | 0.066 | -0.267 | 0.048 | -0.088 | 0.222 | -0.229 | 0.059 | 0.067 | -0.038 | 0 | 0 |
Other Working Capital | -0.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.053 | 0 |
Cash From Investing Activities | 0.914 | 0 | 0 | 5.14 | 0 | 0 | 0 | 0 | 0 | 0.104 | 0.11 | -0.208 | 0 | 0.345 | 1.25 | -1.58 | -0.025 | 0 | -0 | -0 | 0 |
Investments in Property Plant and Equipment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 |
Payments for Acquisitions | 0 | 0 | 0 | 5.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases of Securities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.208 | 0 | 0 | 0 | -1.58 | -0.025 | 0 | 0 | 0 | 0 |
Sales and Maturities of Investments | 0.914 | 0 | 3.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.104 | 0.11 | 0 | 0 | 0.345 | 0 | 1.09 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | -0 | 0 | 0 | 1.25 | -1.09 | -0.025 | 0 | -0 | 0 | 0 |
Cash From Financing Activities | 0.914 | 0 | 3.14 | 5.14 | 3.9 | 4.6 | 0 | 4.48 | 2.52 | 1.75 | 2.05 | 1.41 | 2.5 | 2.5 | 0.005 | 1.09 | 2.2 | 0.1 | 0.532 | 1.12 | 0.037 |
Debt Repayment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.09 | 1.11 | 0.1 | 0 | 0 | 0 |
Common Stock Issued | 0 | 0 | 3.14 | 5.14 | 3.69 | 4.6 | 0 | 4.5 | 2.5 | 1.75 | 1.75 | 0 | 0 | 0 | 0 | 0 | 1.21 | 0 | 0.65 | 1.18 | 0.025 |
Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.113 | 0 | -0.119 | -0.215 | 0 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 0.914 | 0 | 0.006 | 0 | 0.208 | 0 | 0 | -0.022 | 0.018 | 1.75 | 2.05 | 1.41 | 2.5 | 2.5 | 0.005 | 0 | 1.2 | 0 | 0 | 0.149 | 0.013 |
Effect of Forex Changes on Cash | 0 | 0 | 0 | -5.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | -2.6 | -3.16 | -1.15 | 0.53 | -0.246 | 2.47 | -1.67 | 2.97 | 1.11 | 0.175 | -0.019 | -0.431 | -1.18 | 1.64 | -0.105 | -1.42 | 1.53 | -0.498 | -0.172 | 0.675 | 0.005 |
Cash at Beginning of Period | 2.6 | 4.2 | 5.35 | 4.82 | 5.07 | 2.6 | 4.27 | 1.31 | 0.2 | 0.025 | 0.044 | 0.475 | 1.66 | 0.014 | 0.119 | 1.54 | 0.01 | 0.508 | 0.68 | 0.005 | 0 |
Cash at End of Period | 0 | 1.04 | 4.2 | 5.35 | 4.82 | 5.07 | 2.6 | 4.27 | 1.31 | 0.2 | 0.025 | 0.044 | 0.475 | 1.66 | 0.014 | 0.119 | 1.54 | 0.01 | 0.508 | 0.68 | 0.005 |
Free Cash Flow | -2.94 | -3.16 | -4.29 | -4.61 | -4.14 | -2.13 | -1.67 | -1.51 | -1.41 | -1.68 | -2.18 | -1.64 | -1.18 | -1.21 | -1.36 | -0.936 | -0.638 | -0.598 | -0.703 | -0.444 | -0.033 |
Operating Cash Flow | -2.94 | -3.16 | -4.29 | -4.61 | -4.14 | -2.13 | -1.67 | -1.51 | -1.41 | -1.68 | -2.18 | -1.64 | -1.18 | -1.21 | -1.36 | -0.936 | -0.638 | -0.598 | -0.703 | -0.443 | -0.033 |
Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 |