| 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 |
2003 12-31 |
2002 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-31 | 2025-04-30 | 2024-03-01 | 2023-03-22 | 2022-01-28 | 2021-01-29 | 2020-01-28 | 2019-01-24 | 2018-02-08 | 2017-02-09 | 2016-02-12 | 2015-02-25 | 2014-02-24 | 2013-02-25 | 2012-02-24 | 2011-03-07 | 2010-03-12 | 2009-03-20 | 2008-03-14 | 2007-03-29 | 2006-03-16 | 2005-03-23 | 2003-12-31 | 2002-12-31 |
| Net Income/Starting Line | -7.81 | -7.81 | -6.53 | -4.42 | -2.28 | -2.09 | -3.77 | 0.024 | -12.86 | -14.91 | -9.19 | -7.77 | -8.02 | -10.01 | -9.98 | -16.89 | -11.92 | -27.73 | -8.38 | 4.27 | 0.938 | -4.28 | -3.67 | -4.79 |
| Cash From Operating Activities | -7.13 | -7.13 | -6.08 | -5.29 | -2.07 | -2.07 | -3.62 | 2.86 | -12.65 | -15.08 | -13.1 | -7.68 | -6.55 | -9.18 | -6.78 | -13.31 | -6.14 | -10.69 | -7.99 | 7.3 | 1.91 | -2.65 | -3.87 | -4.56 |
| Depreciation and Amortization | 0.233 | 0.233 | 0.056 | 0.049 | 0.076 | 0.09 | 0.124 | 0.17 | 0.262 | 0.251 | 0.223 | 0.145 | 0.151 | 0.297 | 0.377 | 0.524 | 0.579 | 1.59 | 0.381 | 0.565 | 0.719 | 0.205 | 0.215 | 0.261 |
| Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | 0.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0.666 | 0 | 0.193 | 0 | 0 | 16.26 | -3,071 | -2,653 | -406.3 | -1,029 | 0 | 0 |
| Stock Based Compensation | 0.729 | 0.729 | 0.7 | 0.477 | 0.698 | 0.599 | 0.19 | 0.446 | 0.21 | 0.225 | 0.302 | 0.29 | 0.246 | 0.319 | 0.837 | 1.18 | 2.13 | 2.23 | 3,071 | 2,653 | 406.3 | 1,029 | 0 | 0 |
| Other Non-Cash Items | -0.601 | -0.855 | -0.437 | 0.313 | 0.666 | 0.044 | 3.05 | -0.387 | -0.208 | -0.276 | -4.08 | -0.999 | 0.152 | 0.235 | 0.099 | 2.08 | 5.18 | 0.356 | 3.43 | 3.68 | 0.801 | 1.26 | 0.209 | -0.047 |
| Changes in Working Capital | 0.57 | 0.57 | 0.126 | -1.71 | -1.23 | -1.06 | -3.21 | 2.22 | -0.057 | -0.368 | -0.354 | 0.652 | 0.25 | -0.019 | 1.7 | -0.2 | -2.11 | -3.39 | -3.42 | -1.21 | -0.55 | 0.167 | -0.63 | 0.019 |
| Accounts Receivable | 0.326 | 0.326 | 0.128 | -0.336 | 0.023 | -0.035 | 0.735 | 1.32 | -0.311 | 0.069 | -0.162 | -0.189 | 0.176 | 0.343 | 0.683 | 1.73 | 0.103 | 1.72 | 1,644 | -4,102 | -1,777 | -1,275 | 0 | 0 |
| Inventory | 0.138 | 0.138 | -0.008 | -1.27 | -0.154 | 0.112 | -0.898 | -0.719 | -0.117 | -0.163 | -0.409 | -0.117 | 0.12 | 0.694 | 0.551 | 0.071 | 1.05 | -0.252 | -1.72 | -0.95 | -1.4 | -0.206 | -0.216 | 0.186 |
| Accounts Payable | 0.148 | 0.148 | -0.153 | 0.084 | 0.142 | -0.583 | -0.572 | 0.572 | -0.008 | -0.268 | 0.479 | 0.2 | 0.066 | -0.372 | 0.37 | -0.828 | 0.886 | -2.43 | -7.34 | 1,068 | 799.3 | 464.9 | 0 | 0 |
| Deferred Revenue | -0.041 | -0.041 | 0.159 | -0.196 | -1.24 | -0.551 | -2.47 | 1.05 | 0.379 | -0.007 | -0.261 | 0.758 | -0.111 | -0.685 | 0.094 | -1.18 | -4.14 | -2.43 | -1,638 | 3,034 | 978.2 | 810 | -0.414 | -0.167 |
| Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Cash From Investing Activities | 5.35 | 5.35 | 1.16 | -16.89 | -0.132 | 0 | -0.048 | -0.144 | -0.163 | -0.1 | -0.595 | -0.227 | -0.086 | 0.122 | 0.068 | 7.19 | -0.692 | 15.75 | 6.9 | -9.13 | 3.51 | -28.71 | -0.204 | -0.03 |
| Investments in Property Plant and Equipment | 0 | 0 | -0.184 | -0.023 | -0.132 | 0 | -0.048 | -0.144 | -0.163 | -0.1 | -0.595 | -0.227 | -0.086 | -0.107 | -0.111 | -0.306 | -0.692 | -0.53 | -0.258 | -0.621 | -0.475 | -0.545 | -0.204 | -0.03 |
| Payments for Acquisitions | 0 | 0 | 0 | -24.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 0 | -2.67 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | -40.65 | -40.65 | -29.76 | -40.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,011 | 0 | 0 | 0 | -7.5 | -8.55 | -27.96 | -42.14 | -15.29 | -30.95 | 0 | 0 |
| Sales and Maturities of Investments | 46 | 46 | 31.09 | 24.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.5 | 7.5 | 23.71 | 37.79 | 33.63 | 18.84 | 2.79 | 0 | 0 |
| Other Investing Activities | 1.85 | 0 | 0 | 24.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,011 | 0.23 | 0.178 | 0 | -0.35 | 1.12 | -2,675 | 0 | 0.439 | 0 | 0 | 0 |
| Cash From Financing Activities | 1.48 | 1.48 | 2.33 | 3.86 | 19.55 | 4.17 | 0.015 | 0.019 | 12.91 | 6.67 | 16.94 | 7.93 | 7.14 | 7.46 | 0.015 | 0.168 | 17.46 | 0.143 | 0.278 | 1.58 | 0.812 | 31.67 | 3 | 1.9 |
| Debt Repayment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.018 | -0.02 | -0.019 | -0.028 | -0.023 | -0.019 | -0.008 | 0 | 0 | -3 | 2.99 | -0.04 |
| Common Stock Issued | 1.48 | 1.48 | 2.33 | 3.86 | 19.55 | 4.17 | 0.015 | 0.019 | 12.91 | 6.67 | 20.14 | 7.93 | 7.16 | 7.48 | 0.034 | 0.196 | 17.49 | 0.162 | 0.286 | 1.58 | 0.812 | 34.67 | 0.006 | 1.94 |
| Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.21 | 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 | -2,956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -787.9 | 0 | 0 |
| Other Financing Activities | -1.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.21 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 0.168 | -0.304 | -2.6 | -18.32 | 17.35 | 2.1 | -3.65 | 2.74 | 0.095 | -8.51 | 3.24 | 0.026 | 0.496 | -1.59 | -6.7 | -5.95 | 10.64 | 5.21 | -0.813 | -0.26 | 6.23 | 0.314 | -1.08 | -2.69 |
| Cash at Beginning of Period | 1.26 | 1.73 | 4.34 | 22.57 | 5.23 | 3.13 | 6.78 | 4.04 | 3.95 | 12.46 | 9.22 | 9.2 | 8.7 | 10.29 | 16.99 | 22.94 | 12.3 | 7.1 | 7.91 | 8.17 | 1.94 | 1.62 | 2.7 | 5.4 |
| Cash at End of Period | 1.43 | 1.43 | 1.73 | 4.25 | 22.57 | 5.23 | 3.13 | 6.78 | 4.04 | 3.95 | 12.46 | 9.22 | 9.2 | 8.7 | 10.29 | 16.99 | 22.94 | 12.3 | 7.1 | 7.91 | 8.17 | 1.94 | 1.62 | 2.7 |
| Free Cash Flow | -7.13 | -7.13 | -6.27 | -5.31 | -2.21 | -2.07 | -3.67 | 2.72 | -12.82 | -15.18 | -13.69 | -7.91 | -6.64 | -9.28 | -6.89 | -13.61 | -6.83 | -11.22 | -8.25 | 6.68 | 1.43 | -3.2 | -4.08 | -4.59 |
| Operating Cash Flow | -7.13 | -7.13 | -6.08 | -5.29 | -2.07 | -2.07 | -3.62 | 2.86 | -12.65 | -15.08 | -13.1 | -7.68 | -6.55 | -9.18 | -6.78 | -13.31 | -6.14 | -10.69 | -7.99 | 7.3 | 1.91 | -2.65 | -3.87 | -4.56 |
| Capital Expenditure | 0 | 0 | -0.184 | -0.023 | -0.132 | 0 | -0.048 | -0.144 | -0.163 | -0.1 | -0.595 | -0.227 | -0.086 | -0.107 | -0.111 | -0.306 | -0.692 | -0.53 | -0.258 | -0.621 | -0.475 | -0.545 | -0.204 | -0.03 |