Period Ending: |
LTM
(Last Twelve Months) |
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 |
2000 12-31 |
1999 12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2024-11-06 | 2024-03-07 | 2023-04-28 | 2022-03-10 | 2021-03-11 | 2020-03-16 | 2019-03-18 | 2018-03-13 | 2017-03-24 | 2016-03-15 | 2015-03-16 | 2014-03-12 | 2013-03-05 | 2012-03-02 | 2011-03-08 | 2010-03-15 | 2009-03-03 | 2008-03-11 | 2007-03-09 | 2006-03-02 | 2005-03-24 | 2004-03-26 | 2002-12-31 | 2000-12-31 | 1999-12-31 |
Net Income/Starting Line | -34.58 | -39.48 | -44.17 | -31.33 | -17.23 | -34.19 | -38.42 | -30.44 | -17.72 | -18.7 | -39.41 | -42.11 | -45.91 | -33.29 | 15.29 | -46.26 | -51.78 | -40.36 | -35.51 | -36.84 | -22.35 | -14.19 | -11.87 | -3.81 | -0.75 |
Cash From Operating Activities | -26.63 | -32.16 | -36.7 | -26.59 | -17.5 | -16.75 | -39.35 | -23.46 | -20.78 | -20.04 | -28.76 | -43.97 | -37.11 | -33.09 | -30.53 | -46 | -2.92 | -37.63 | -11.46 | -34.82 | -15.67 | -13 | -10.55 | 0 | 0 |
Depreciation and Amortization | 0.329 | 0 | -0.075 | 0.169 | 0.15 | 0 | 0.046 | 0.047 | 0.028 | 0.043 | 0.102 | 0.384 | 0.75 | 1.04 | 1.57 | 1.78 | 1.56 | -4.9 | -5.01 | -0.299 | -0.58 | 0.357 | 0.332 | 0.08 | 0.045 |
Deferred Income Tax | 0.112 | 0 | 0 | -0.169 | -0.15 | 0 | 0 | 0 | -8.16 | -3.08 | 8.8 | -1.37 | 0 | 1.78 | 1.69 | 0 | 0.034 | -2.17 | -1.02 | -0.639 | -0.804 | -0.55 | 0 | 0 | 0 |
Stock Based Compensation | 6.81 | 7.5 | 7.43 | 5.88 | 1.56 | 0.507 | 2.2 | 3.15 | 2.96 | 2.62 | 4.43 | 3.73 | 2.65 | 4.23 | 4.89 | 5.17 | 3.71 | 2.04 | 1.26 | 0.639 | 0.804 | 0.55 | 0 | 0 | 0 |
Other Non-Cash Items | 2.25 | -1.46 | 0.179 | 0.169 | -0.151 | 19.45 | 0.166 | 0.166 | 0.132 | 0.113 | 0.422 | 0.135 | 0.169 | -8.07 | -51.79 | -11.15 | -10.96 | 2.22 | 1.4 | 0.852 | 0.804 | 0.55 | 0 | 3.73 | 0.705 |
Changes in Working Capital | 0.869 | 1.27 | -0.069 | -1.3 | -1.68 | -2.51 | -3.34 | 3.62 | 1.99 | -1.03 | -3.1 | -4.75 | 5.23 | 1.23 | -2.18 | 4.45 | 54.5 | 5.53 | 27.42 | 1.47 | 6.45 | 0.29 | 0.981 | 0 | 0 |
Accounts Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.972 | -0.298 | -0.277 | 0.081 | -0.37 | -0.056 | 0.092 | -0.153 | -54.84 | -12.14 | 0 | 0 | 0 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.133 | -0.024 | -0.055 | -0.024 | -0.014 | 0.129 | -0.072 | 0.313 | -0.448 | -0.194 | 0.154 | 0 | 0 |
Accounts Payable | -0.935 | -1.77 | 0.958 | 0.816 | 0.272 | -4.76 | 0.675 | 1.38 | 0.838 | -0.13 | -0.296 | -0.899 | 0.488 | 0.371 | -0.42 | -1.55 | 1.21 | 0.278 | -0.071 | 0.507 | 0.439 | -0.153 | 0 | 0 | 0 |
Deferred Revenue | 1.8 | 3.04 | -1.03 | -2.12 | -1.95 | 2.25 | -4.01 | 2.23 | 1.15 | -0.897 | -2.81 | -3.85 | 3.64 | 1.18 | -1.43 | 5.95 | 53.68 | 5.18 | 27.47 | 0.8 | 61.3 | 12.78 | 0.827 | 0 | 0 |
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 | 0 |
Cash From Investing Activities | 24.87 | 0.651 | -26.5 | 0 | 0 | 16.14 | 27.88 | -15.13 | 2.15 | 16.21 | -31.22 | 9.24 | 21.41 | -10.3 | 8.28 | -9.43 | -2.9 | -1.74 | -0.578 | -1.38 | -6 | -0.108 | -0.313 | 0 | 0 |
Investments in Property Plant and Equipment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.09 | -0.004 | -0.005 | -0.032 | -0.142 | -0.054 | -0.095 | -0.6 | -2.9 | -1.74 | -0.578 | -0.935 | -1.17 | -0.108 | -0.313 | 0 | 0 |
Payments for Acquisitions | 0 | 0 | 0 | 0 | 0 | 16.14 | 0 | -24.16 | -37.65 | -71.43 | -10.69 | 0 | 18.9 | -2.45 | -16.94 | -2.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases of Securities | -28.13 | -64.35 | -26.5 | 0 | 0 | 0 | -44.16 | -39.28 | -35.4 | -55.22 | -41.91 | -1.43 | -11.98 | -15.14 | -8.57 | -11.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales and Maturities of Investments | 53 | 65 | 0 | 0 | 0 | 0 | 72.04 | 24.16 | 37.65 | 71.43 | 10.69 | 9.27 | 14.63 | 4.9 | 16.94 | 2.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 11.22 | 0 | -26.5 | 0 | 0 | -2.15 | 72.04 | 24.16 | 37.65 | 71.43 | 10.69 | 1.42 | 14.63 | 2.45 | 16.94 | 2.45 | 0 | -0.513 | -0.24 | -0.446 | -4.83 | 0 | 0 | 0 | 0 |
Cash From Financing Activities | -0.088 | 1.07 | 9.58 | 0.617 | 114.2 | 0.015 | 23.91 | 45.49 | 13.48 | 0 | 63.33 | 1.22 | 0.003 | 48.95 | 40.21 | 0.131 | 1.16 | 20 | 57.57 | 45.69 | 71.43 | 18.95 | 10.96 | 0 | 0 |
Debt Repayment | 0 | 0 | 0 | 0 | 0.301 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.007 | -0.082 | -0.085 | -0.088 | -0.005 | -0.005 | -0.005 | -0.005 | -0.004 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued | 0 | 1.22 | 9.58 | 0.617 | 113.9 | 0.001 | 24.47 | 45.65 | 13.69 | 0 | 63.95 | 0 | 0 | 48.98 | 40.29 | 0 | 0 | 19.18 | 57.58 | 45.69 | 71.86 | 19.99 | 0 | 0 | 0 |
Common Stock Repurchased | -0.088 | -0.156 | -0.003 | 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 | -0.455 | -3.44 | 0 | 0 | 0 |
Other Financing Activities | 0 | 0 | 0 | 0.617 | 0.004 | 0.015 | -0.569 | -0.156 | -0.211 | 0 | -0.617 | 1.23 | 0.085 | 0.055 | 0.009 | 0.136 | 1.17 | 0.826 | 0 | 0 | -0.433 | -1.04 | 10.96 | 0 | 0 |
Effect of Forex Changes on Cash | 2.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 6.38 | -30.45 | -53.62 | -25.97 | 96.69 | -0.594 | 12.44 | 6.91 | -5.15 | -3.82 | 3.35 | -33.52 | -15.7 | 5.56 | 17.96 | -55.29 | -4.67 | -19.37 | 45.54 | 9.49 | 49.76 | 5.84 | 0.091 | 0 | 0 |
Cash at Beginning of Period | 6.7 | 37.14 | 90.77 | 116.7 | 20.05 | 20.64 | 15.82 | 8.91 | 14.06 | 17.88 | 14.53 | 48.04 | 63.74 | 58.18 | 40.22 | 95.51 | 100.2 | 119.5 | 74.01 | 64.53 | 14.77 | 8.93 | 8.83 | 0 | 0 |
Cash at End of Period | 13.08 | 6.7 | 37.14 | 90.77 | 116.7 | 20.05 | 28.26 | 15.82 | 8.91 | 14.06 | 17.88 | 14.53 | 48.04 | 63.74 | 58.18 | 40.22 | 95.51 | 100.2 | 119.5 | 74.01 | 64.53 | 14.77 | 8.93 | 0 | 0 |
Free Cash Flow | -26.63 | -32.16 | -36.7 | -26.59 | -17.5 | -16.75 | -39.35 | -23.46 | -20.87 | -20.04 | -28.76 | -44 | -37.25 | -33.14 | -30.62 | -46.6 | -5.83 | -39.37 | -12.04 | -35.75 | -16.84 | -13.11 | -10.87 | 0 | 0 |
Operating Cash Flow | -26.63 | -32.16 | -36.7 | -26.59 | -17.5 | -16.75 | -39.35 | -23.46 | -20.78 | -20.04 | -28.76 | -43.97 | -37.11 | -33.09 | -30.53 | -46 | -2.92 | -37.63 | -11.46 | -34.82 | -15.67 | -13 | -10.55 | 0 | 0 |
Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.09 | -0.004 | -0.005 | -0.032 | -0.142 | -0.054 | -0.095 | -0.6 | -2.9 | -1.74 | -0.578 | -0.935 | -1.17 | -0.108 | -0.313 | 0 | 0 |