| 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: | 2025-11-14 | 2025-04-01 | 2024-03-28 | 2023-03-31 | 2022-04-27 | 2021-04-09 | 2020-04-30 | 2019-04-30 | 2018-04-30 | 2017-04-18 | 2016-03-17 | 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 | -50.55 | -56.7 | -20.27 | -21.04 | -15.67 | -18.17 | -11.43 | -16.32 | -12.8 | -13.22 | -12.07 | -11.79 | -7.9 | -3.88 | -15.27 | -8.26 | -9.83 | -5.07 | -5.75 | -2.31 | -0.167 | -0.367 |
| Cash From Operating Activities | -28.17 | -23.29 | -15.41 | -12.33 | -11.23 | -9.44 | -9.39 | -9.29 | -9.16 | -9.96 | -6.78 | -5.27 | -3.89 | -5.9 | -7.78 | -6.35 | -10.93 | -6.68 | -5.54 | -2.05 | -0.142 | -0.066 |
| Depreciation and Amortization | 2.87 | 1.92 | 1.92 | 1.29 | 1.1 | 0.813 | 0.244 | 2.56 | 2.28 | 1.52 | 0.32 | 0.237 | 0.065 | 0.007 | 0.283 | 0.234 | 0.236 | 0.148 | 0.116 | 0.106 | 0 | 0 |
| Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | 2.66 | -0.293 | -0.298 | -0.298 | -0.207 | -4.82 | 0 | 0 | -3.73 | 0.108 | 0.041 | 0.005 | -1.4 | 0 | 0 | 0 | 0 |
| Stock Based Compensation | 3.41 | 5.47 | 4.2 | 4.44 | 4.53 | 3.61 | 2.89 | 4.02 | 3.17 | 4.07 | 4.82 | 4.62 | 4.02 | 1.7 | 1.8 | 0.741 | 0.378 | 1.4 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 15.69 | 27.64 | 0.078 | 1.55 | -1.4 | 1.43 | -0.533 | 0.175 | 8.42 | -0.13 | 4.82 | 1.44 | -0.026 | 0.15 | 5.49 | 0.042 | 0.597 | 1.4 | 2.22 | 0.301 | 0.03 | 0.229 |
| Changes in Working Capital | 0.397 | -1.63 | -1.34 | 1.43 | 0.205 | 0.21 | -0.265 | 0.572 | -1.52 | -1.99 | 0.156 | 0.22 | -0.043 | -0.153 | -0.189 | 0.848 | -2.31 | -3.15 | -2.12 | -0.153 | -0.005 | 0.072 |
| Accounts Receivable | -0.007 | -0.007 | 0.062 | -0.061 | 0 | 0 | 0 | -0.508 | -0.171 | -0.077 | 0 | 0 | 0.097 | -0.014 | -0.214 | 0.014 | 0.1 | -0.299 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | -1.53 | 0 | 0 | 0 | 0.079 | 0.664 | -0.842 | 0 | 0 | 0 | 0 | 0.058 | 0.317 | -2.57 | -4.22 | -1.15 | 0 | 0 | 0 |
| Accounts Payable | -0.347 | 0 | 0 | 1.53 | 0 | 0 | 0.43 | 0.232 | -0.926 | -0.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0.751 | -1.63 | -1.4 | 1.49 | 0.205 | 0.21 | -0.695 | 1 | -2.01 | -1.07 | 0.093 | 0.024 | -0.14 | -0.139 | -0.033 | 0.517 | 0.158 | 1.36 | -0.97 | -0.153 | 0 | 0.072 |
| Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.232 | 0.926 | 0.621 | 0.064 | 0.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 | 0 |
| Cash From Investing Activities | -85.71 | -23.66 | -1.25 | 3.29 | -7.3 | 13.93 | 5.4 | -3.54 | -0.441 | -2.32 | -0.374 | -0.527 | -0.883 | 0.972 | -0.139 | 1.24 | 0.874 | -2.8 | -0.768 | -0.141 | -2.5 | 0.047 |
| Investments in Property Plant and Equipment | -6.81 | -6.64 | -1.17 | -3.07 | -0.772 | -1.57 | -0.511 | -3.54 | -1.03 | -1.28 | -0.374 | -0.527 | -0.883 | -0.028 | -0.246 | -0.423 | -0.15 | -1.01 | -0.266 | -0.193 | 0 | -0.012 |
| Payments for Acquisitions | 0 | 0.098 | 0 | 0 | 0 | 15.5 | 0 | 0 | 0 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.052 | -2.52 | 0 |
| Purchases of Securities | -61.89 | 0 | 0 | 0 | -6.37 | -31.77 | 0 | 0 | 0 | -0.598 | 0 | 0 | 0 | 0 | -0.197 | 0 | 0 | -1.79 | -0.502 | 0 | 0 | 0 |
| Sales and Maturities of Investments | 0 | 0 | 0 | 6.11 | 0 | 16.32 | 0 | 0 | 0.589 | -0.035 | 0 | 0 | 0 | 0 | 0.304 | 1.67 | 0.318 | 0 | 0 | 0 | 0 | 0.058 |
| Other Investing Activities | -17.01 | -17.12 | -0.079 | 0.252 | -0.159 | 15.45 | 5.91 | -3.29 | -0.384 | -0.427 | -0.21 | -0.161 | -0.063 | 1 | 0 | -0 | 0.706 | 0 | 0 | 0 | 0.021 | 0 |
| Cash From Financing Activities | 87.34 | 81.9 | 10.2 | 3.44 | 26.55 | 1.16 | 3.14 | 10.65 | 0.124 | 11.78 | 12.08 | 14.4 | 6.85 | 5.07 | 2.58 | 6.38 | 0.2 | 0.886 | 32.56 | 0.152 | 2.61 | 0.083 |
| Debt Repayment | -0.146 | -0.278 | -0.252 | -0.205 | -0.238 | 0.074 | 3.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 0.009 | 0.326 | 0 |
| Common Stock Issued | 87.55 | 82.18 | 10.45 | 3.64 | 26.79 | 1.09 | 0.06 | 10.65 | 0.124 | 11.78 | 12.08 | 14.4 | 6.85 | 5.07 | 2.58 | 6.38 | 0.2 | 0.886 | 30.76 | 0.143 | 1.96 | 0.083 |
| 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 | -0.059 | 0 | 0 | 0 | 0 | 0 | -0.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.073 | 0 | 0 | -0.12 | 0 | 0 | 0 | 0 |
| Effect of Forex Changes on Cash | -1.72 | -0.821 | 0.248 | -0.114 | 0.046 | -0.206 | -0.278 | -0.23 | 0.079 | 0.468 | -1.8 | -0.573 | -0.255 | -0.034 | 0.036 | 0.326 | 0.439 | -3.98 | 0.645 | 0 | 0 | 0 |
| Net Change in Cash | -23.63 | 34.12 | -6.21 | -5.71 | 8.07 | 5.44 | -1.14 | -2.41 | -9.4 | -0.034 | 3.12 | 8.03 | 1.83 | 0.106 | -5.3 | 1.6 | -9.42 | -12.57 | 26.9 | -2.04 | -0.035 | 0.064 |
| Cash at Beginning of Period | 37.14 | 3.02 | 9.23 | 14.94 | 6.87 | 1.43 | 2.57 | 4.97 | 14.38 | 14.41 | 11.29 | 3.26 | 1.44 | 1.33 | 6.63 | 5.03 | 14.44 | 27.02 | 0.117 | 2.16 | 0.082 | 0.015 |
| Cash at End of Period | 13.51 | 37.14 | 3.02 | 9.23 | 14.94 | 6.87 | 1.43 | 2.57 | 4.97 | 14.38 | 14.41 | 11.29 | 3.26 | 1.44 | 1.33 | 6.63 | 5.03 | 14.44 | 27.02 | 0.117 | 0.047 | 0.079 |
| Free Cash Flow | -35.2 | -30.27 | -16.65 | -15.4 | -12.16 | -11.01 | -9.91 | -12.82 | -10.19 | -11.24 | -7.15 | -5.8 | -4.77 | -5.93 | -8.02 | -6.78 | -11.08 | -7.69 | -5.81 | -2.25 | -0.142 | -0.077 |
| Operating Cash Flow | -28.17 | -23.29 | -15.41 | -12.33 | -11.23 | -9.44 | -9.39 | -9.29 | -9.16 | -9.96 | -6.78 | -5.27 | -3.89 | -5.9 | -7.78 | -6.35 | -10.93 | -6.68 | -5.54 | -2.05 | -0.142 | -0.066 |
| Capital Expenditure | -7.03 | -6.98 | -1.25 | -3.07 | -0.931 | -1.57 | -0.511 | -3.54 | -1.03 | -1.28 | -0.374 | -0.527 | -0.883 | -0.028 | -0.246 | -0.423 | -0.15 | -1.01 | -0.266 | -0.193 | 0 | -0.012 |