| Period Ending: |
LTM
(Last Twelve Months) |
2025 06-30 |
2024 06-30 |
2023 06-30 |
2022 06-30 |
2021 06-30 |
2020 06-30 |
2019 06-30 |
2018 06-30 |
2017 06-30 |
2016 06-30 |
2015 06-30 |
2014 06-30 |
2013 06-30 |
2012 06-30 |
2011 06-30 |
2010 06-30 |
2009 06-30 |
2008 06-30 |
2007 06-30 |
2006 06-30 |
2005 06-30 |
2004 06-30 |
2003 06-30 |
2002 06-30 |
2001 06-30 |
2000 06-30 |
1999 06-30 |
1998 06-30 |
1997 06-30 |
1996 06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-11-14 | 2025-09-23 | 2024-09-30 | 2023-09-28 | 2022-09-22 | 2021-09-28 | 2020-09-25 | 2019-09-12 | 2018-09-13 | 2018-04-13 | 2016-09-19 | 2015-09-18 | 2014-09-12 | 2013-09-27 | 2012-09-10 | 2011-09-21 | 2010-09-27 | 2009-09-28 | 2008-09-29 | 2007-09-13 | 2006-09-13 | 2005-09-13 | 2004-09-13 | 2003-09-29 | 2002-09-30 | 2001-09-28 | 2000-10-03 | 1999-12-28 | 1998-10-02 | 1997-09-26 | 1997-07-17 |
| Net Income/Starting Line | -4.81 | -17.31 | -29.74 | -27.54 | -36.2 | -33.6 | -22.43 | 35.77 | 24.7 | -13.33 | -51.71 | -17.67 | -13.93 | -20.86 | -17.25 | -12.82 | -1.79 | -4.8 | -14.38 | -27.75 | -28.96 | -14.36 | -26.32 | -20.57 | -16.14 | -10.6 | -8.18 | -12 | -9.9 | -5.3 | -3.9 |
| Cash From Operating Activities | -15.91 | -21.31 | -31.46 | -28.42 | -29.92 | -22.65 | 41.33 | -21.78 | 1.7 | 12.88 | -47.36 | -13.36 | -12.21 | -13.65 | -15.49 | -11.03 | -5.73 | -5.44 | -20.58 | -22.05 | -23.45 | -5.06 | -23.74 | -19.89 | -13.15 | -8.4 | -8.54 | -10.4 | -7.4 | -4.1 | -2.71 |
| Depreciation and Amortization | 0.193 | 0.259 | 0.339 | 0.288 | 0.127 | 0.051 | 0.064 | 0.059 | 0.057 | 0.033 | 0.043 | 0.118 | 0.112 | 0.112 | 0.95 | 1.14 | 1.27 | 1.36 | 1.39 | 1.45 | 1.26 | 1.08 | 0.672 | 0.579 | 1.16 | 0.288 | 0.267 | 1.5 | 1.9 | 0.5 | 0.07 |
| Deferred Income Tax | 0 | 0 | 0 | -0.392 | 0 | 0.213 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0 | 7.06 | 16.81 | 12.7 | 0 | 0 | -2,265 | -1,727 | -1,167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Based Compensation | 1.2 | 1.38 | 1.87 | 1.41 | 2.51 | 3.17 | 3.14 | 3.48 | 3.52 | 1.76 | 1.84 | 1.17 | 0.821 | 0.625 | 0.892 | 0.757 | 0.969 | 1.48 | 2,265 | 1,727 | 1,167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -5.07 | -4.88 | -0.53 | 0.166 | 0.204 | 19.42 | 0.299 | 0.051 | 0.175 | 0.299 | 0.327 | 0.087 | 0.923 | -0.001 | -17.25 | -12.81 | -12 | -0.551 | 2.27 | 1.73 | 1.17 | 0.116 | 0.878 | -0.329 | 1.06 | 0.696 | 1.17 | -0.7 | 0.7 | -5.2 | -4.58 |
| Changes in Working Capital | -7.43 | -0.759 | -3.41 | -2.35 | 3.44 | -11.9 | 60.25 | -61.15 | -26.25 | 24.12 | 2.14 | 2.94 | 0.787 | -0.587 | 0.367 | 0.002 | 5.83 | -2.93 | -9.85 | 2.46 | 3.08 | 8.1 | 1.03 | 0.423 | 0.777 | 1.22 | -1.79 | 0.8 | -0.1 | 5.9 | 5.7 |
| Accounts Receivable | -6.91 | -0.029 | 2.92 | -1.14 | -0.2 | -1.58 | 60.27 | -60.27 | 15.12 | -15.12 | 0 | 0 | 0 | 0.028 | 0.104 | -0.128 | 0.506 | -0.503 | 602.1 | -538.2 | 5,372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | -1.15 | 0.418 | 0.218 | -0.987 | 0 | 0.781 | -7.68 | 3.04 | 0 | 0 | 0 | 0 | 0.511 | -0.257 | 0 | 0 | -115.2 | 2,506 | 1.38 | -1.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 3.46 | 2.9 | -0.202 | 1.11 | 2.57 | -0.075 | 0.211 | -1.72 | 0.672 | 0.837 | -0.393 | 0.845 | -0.077 | 0.044 | -0.202 | 0.341 | -0.051 | -0.429 | -485.7 | -1,972 | -1,680 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
| Deferred Revenue | -3.98 | -3.63 | -4.97 | -2.74 | 0.849 | -9.26 | -0.226 | 0.056 | -34.36 | 35.37 | 2.53 | 2.09 | 0.865 | -0.659 | -0.046 | 0.046 | 5.37 | -2 | -11.08 | 6.6 | -3,690 | 9.49 | 1.03 | 0.423 | 0.777 | 1.22 | -1.79 | 0.8 | -0.1 | 5.9 | 5.6 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash From Investing Activities | 3.13 | 3.13 | 12.45 | -3.43 | -0.261 | -0.006 | -0.063 | -0.036 | 0.228 | 0.992 | -1.4 | 0 | 5.24 | -5.3 | 0.479 | 3.45 | 0.038 | 0.664 | -1.26 | -0.862 | -0.82 | -0.918 | 1.22 | -4.1 | -2.81 | 1.53 | -2.05 | -0.5 | -1.5 | -0.3 | -0.03 |
| Investments in Property Plant and Equipment | 0 | 0 | -0.043 | -0.434 | -0.261 | -0.006 | -0.063 | -0.036 | -0.022 | -0.133 | -0.018 | 0 | -0.006 | -0.06 | -0.015 | 0 | -0.007 | -0.036 | -0.264 | -0.862 | -0.82 | -0.968 | -0.198 | -1.13 | -1.63 | -0.63 | -0.354 | -0.1 | -1.5 | -0.3 | -0.03 |
| Payments for Acquisitions | 0 | 0 | 9.5 | 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 | 0 | 0 | 0 |
| Purchases of Securities | 0 | 0 | 0 | -2.99 | 0 | 0 | 0 | 0 | 0 | 0 | -1.39 | 0 | 0 | -6 | 0 | 0 | 0 | -1,000 | -1,000 | 0 | 0 | 0 | 0 | -2.97 | -1.17 | 0 | -1.7 | -0.4 | 0 | 0 | 0 |
| Sales and Maturities of Investments | 0 | 0 | 2.99 | 0 | 0 | 0 | 0 | 0 | 0.25 | 1.12 | 0 | 0 | 5.25 | 0.75 | 3,304 | 3.44 | 22.54 | 0 | -1 | 0 | 0 | 0.05 | 1.42 | 0 | 0 | 2.16 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 3.13 | 3.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 1.12 | -1.39 | 0 | 5.25 | 0.005 | -3,304 | 0.005 | -22.49 | 1,001 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash From Financing Activities | 11.67 | 11.21 | 20.55 | 9.9 | 0.018 | -0.094 | -1.92 | 27.33 | -4.13 | 18.32 | 29.47 | 28.47 | -0.019 | 34.29 | -0.035 | 21.05 | 6.72 | -0.263 | -0.184 | 26.03 | 36.88 | 3.75 | 26.17 | 30.35 | 12.44 | 15.11 | 11.48 | 8.7 | 0.6 | 10.4 | 9.05 |
| Debt Repayment | -0.019 | -0.046 | -0.106 | -0.101 | -0.056 | 0 | -0.833 | -6.5 | -8.01 | -5.69 | 9.97 | 9.99 | -0.02 | -0.022 | -0.035 | -0.023 | -0.088 | -0.263 | -0.294 | -0.174 | -0.04 | -0.033 | -0.201 | -0.153 | 0 | 0 | 0 | 1.1 | -1 | -1.2 | 0 |
| Common Stock Issued | 8.29 | 7.96 | 14.67 | 10.14 | 0 | 0 | 1.58 | 33.14 | 1.26 | 23.86 | 19.83 | 18.56 | 0 | 34.4 | 0 | 21.1 | 6.97 | 0 | 0.11 | 26.2 | 36.92 | 3.79 | 26.37 | 30.5 | 12.44 | 15.11 | 11.48 | 7.5 | 1.6 | 11.6 | 0 |
| Common Stock Repurchased | 0 | 0 | 0 | 0 | -0.221 | -0.094 | 0 | 0 | 0 | 0 | 0 | 0 | -0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.14 |
| Dividends Paid | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 3.4 | 3.3 | 5.99 | -0.146 | 0.296 | 0 | -2.67 | 0.693 | 2.63 | 0.162 | -0.336 | -0.071 | 0.001 | -0.087 | 0 | -0.026 | -0.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 9.05 |
| 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 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0.01 |
| Net Change in Cash | -2.14 | -6.96 | 1.54 | -21.95 | -30.17 | -22.75 | 39.34 | 5.51 | -2.2 | 32.2 | -19.3 | 15.11 | -6.98 | 15.34 | -15.04 | 13.46 | 1.03 | -5.04 | -22.03 | 3.11 | 12.61 | -2.23 | 3.65 | 6.35 | -3.51 | 8.24 | 0.886 | -2 | -8.3 | 6 | 6.32 |
| Cash at Beginning of Period | 3.42 | 9.53 | 7.99 | 29.94 | 60.1 | 82.85 | 43.51 | 38 | 40.2 | 8 | 27.3 | 12.18 | 19.17 | 3.83 | 18.87 | 5.41 | 4.38 | 9.42 | 31.45 | 28.33 | 15.72 | 17.95 | 14.29 | 7.94 | 11.46 | 3.22 | 2.33 | 4.3 | 12.8 | 6.8 | 0.5 |
| Cash at End of Period | 1.27 | 2.56 | 9.53 | 7.99 | 29.94 | 60.1 | 82.85 | 43.51 | 38 | 40.2 | 8 | 27.3 | 12.18 | 19.17 | 3.83 | 18.87 | 5.41 | 4.38 | 9.42 | 31.45 | 28.33 | 15.72 | 17.95 | 14.29 | 7.94 | 11.46 | 3.22 | 2.3 | 4.5 | 12.8 | 6.82 |
| Free Cash Flow | -15.91 | -21.31 | -31.5 | -28.85 | -30.18 | -22.65 | 41.26 | -21.82 | 1.68 | 12.75 | -47.38 | -13.36 | -12.21 | -13.71 | -15.5 | -11.03 | -5.74 | -5.48 | -20.84 | -22.91 | -24.27 | -6.03 | -23.94 | -21.03 | -14.78 | -9.03 | -8.89 | -10.5 | -8.9 | -4.4 | -2.74 |
| Operating Cash Flow | -15.91 | -21.31 | -31.46 | -28.42 | -29.92 | -22.65 | 41.33 | -21.78 | 1.7 | 12.88 | -47.36 | -13.36 | -12.21 | -13.65 | -15.49 | -11.03 | -5.73 | -5.44 | -20.58 | -22.05 | -23.45 | -5.06 | -23.74 | -19.89 | -13.15 | -8.4 | -8.54 | -10.4 | -7.4 | -4.1 | -2.71 |
| Capital Expenditure | 0 | 0 | -0.043 | -0.434 | -0.261 | -0.006 | -0.063 | -0.036 | -0.022 | -0.133 | -0.018 | 0 | -0.006 | -0.06 | -0.015 | 0 | -0.007 | -0.036 | -0.264 | -0.862 | -0.82 | -0.968 | -0.198 | -1.13 | -1.63 | -0.63 | -0.354 | -0.1 | -1.5 | -0.3 | -0.03 |