| 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 |
| Revenue | 8.85 | 0 | 4.49 | 4.85 | 1.47 | -0.189 | 0.118 | 60.3 | 67.13 | 44.72 | 0 | 12.95 | 0 | 0.01 | 0.074 | 1.48 | 14.18 | 11.35 | 11.48 | 14.41 | 19.75 | 17.96 | 2.32 | 1.27 | 0.281 | 1.79 | 5.12 | 0.6 | 0.1 | 0.7 | 0.02 |
| Cost of Revenue | 0.215 | 0.259 | 0.098 | 0.418 | 0.218 | 0.148 | 0 | 14.86 | 32.57 | 45.68 | 0.043 | 24.56 | 10.79 | 10.53 | 0 | 0 | 0 | 0 | 0 | 0 | 2.34 | 0.863 | 0 | 0 | 0 | 0 | -0.267 | -1.5 | -1.9 | -0.5 | 0 |
| Gross Profit | 8.63 | -0.259 | 4.39 | 4.44 | 1.25 | -0.336 | 0.118 | 45.44 | 34.57 | -0.959 | -0.043 | -11.61 | -10.79 | -10.52 | 0.074 | 1.48 | 14.18 | 11.35 | 11.48 | 14.41 | 17.41 | 17.09 | 2.32 | 1.27 | 0.281 | 1.79 | 5.38 | 2.1 | 2 | 1.2 | 0.02 |
| Operating Expenses | 18.5 | 22.45 | 26.89 | 36.89 | 37.84 | 33.05 | 23.72 | 9.7 | 8.64 | 9.61 | 49.21 | 5.68 | 4.99 | 5.07 | 18.86 | 15.13 | 17.2 | 18.65 | 28.12 | 44.21 | 47.86 | 32.51 | 29.07 | 22.31 | 17.12 | 13.13 | 13.94 | 14.2 | 12 | 6.4 | 4.38 |
| Research & Development | 11.68 | 14.9 | 22.4 | 22.63 | 21.33 | 12.93 | 13.96 | 14.86 | 32.57 | 45.68 | 43.07 | 24.56 | 10.83 | 10.53 | 13.81 | 10.38 | 12.29 | 13.36 | 21.19 | 36.91 | 41.01 | 25.05 | 23.33 | 17.44 | 12.12 | 10.11 | 9.11 | 8.7 | 7.1 | 3.4 | 0.87 |
| Selling, General and Administrative | 5.57 | 7.55 | 12.27 | 15.29 | 16.51 | 17.34 | 9.77 | 9.7 | 8.64 | 9.61 | 6.18 | 5.68 | 4.96 | 5.07 | 5.05 | 4.75 | 4.9 | 5.3 | 6.93 | 7.29 | 6.84 | 7.46 | 5.74 | 4.87 | 5 | 3.02 | 4.57 | 4 | 3 | 2.5 | 1.25 |
| Other Operating Expenses | 1.24 | 0 | -7.78 | -1.03 | 0 | 2.78 | 0 | -14.86 | -32.57 | -45.68 | -0.043 | -24.56 | -10.79 | -10.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0.267 | 1.5 | 1.9 | 0.5 | 2.26 |
| Operating Income | -9.87 | -22.71 | -22.5 | -32.46 | -36.59 | -33.38 | -23.61 | 35.74 | 25.93 | -10.57 | -49.25 | -17.29 | -15.79 | -15.59 | -18.79 | -13.65 | -3.01 | -7.3 | -16.63 | -29.8 | -30.45 | -15.41 | -26.76 | -21.04 | -16.84 | -11.35 | -8.56 | -12.1 | -10 | -5.2 | -4.36 |
| Net Non-Operating Interest | 0.007 | -0.015 | -0.017 | -0.02 | -0.03 | 0.024 | -0.02 | -0.418 | -1.45 | -2.29 | -2.51 | -0.662 | -0.006 | -0.008 | -0.01 | -0.011 | -0.013 | -0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.46 |
| Interest Income | 0.018 | 0 | 0 | 0 | 0 | 0.024 | 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 |
| Interest Expense | 0.011 | 0.015 | 0.017 | 0.02 | 0.03 | 0 | 0.02 | 0.418 | 1.45 | 2.29 | 2.51 | 0.662 | 0.006 | 0.008 | 0.01 | 0.011 | 0.013 | 0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.46 |
| Equity & Other Income/(Expense) | 5.05 | 5.42 | -7.22 | 3.77 | 0.42 | -0.236 | 1.2 | 0.446 | 0.311 | 0.026 | 0.05 | -0.249 | 0.019 | -7.02 | 0.474 | 0.211 | 0.237 | 0.784 | 0.957 | 1.27 | 0.825 | 0.474 | 0.199 | 0.226 | 0.309 | 0.782 | 0.5 | 12.1 | 0.4 | 0.3 | 0 |
| Income Before Tax | -4.81 | -17.31 | -29.74 | -28.71 | -36.2 | -33.6 | -22.43 | 35.77 | 24.79 | -12.83 | -51.71 | -18.2 | -15.77 | -22.62 | -18.32 | -13.45 | -2.79 | -6.54 | -15.68 | -28.53 | -29.63 | -14.94 | -26.56 | -20.81 | -16.53 | -10.56 | -8.06 | 0 | -9.6 | -4.9 | -3.9 |
| Income Tax Expense | 0 | 0 | 0 | -4.67 | 0 | 0 | 0 | 0 | 0.083 | 0.5 | 0 | -0.532 | -1.85 | -1.75 | -1.07 | -0.637 | -0.998 | -1.74 | -1.29 | -0.778 | -0.666 | -0.58 | -0.241 | -0.245 | -0.392 | -0.325 | -0.376 | -0.1 | -0.1 | 0.1 | -0.46 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | -0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.361 | 0.5 | 12.1 | 0.4 | 0.3 | 0 |
| Net Income | -4.81 | -17.31 | -29.74 | -24.04 | -36.2 | -33.57 | -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 | -3.44 |
| Depreciation and Amortization | 0.283 | 0.259 | 0.339 | 0.288 | 0.486 | 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 |
| EBITDA | -9.58 | -22.45 | -22.16 | -32.17 | -36.1 | -33.33 | -23.54 | 35.8 | 25.98 | -10.54 | -49.21 | -17.17 | -15.68 | -15.47 | -17.84 | -12.52 | -1.74 | -5.94 | -15.24 | -28.35 | -29.19 | -14.34 | -26.09 | -20.46 | -15.68 | -11.06 | -8.29 | -10.6 | -8.1 | -4.7 | -4.29 |
| Earnings Per Share (EPS) | -27.6 | -32.15 | -2.02 | -2.21 | -3.79 | -3.55 | -2.38 | 4.31 | 3.12 | -1.81 | -8.26 | -3.65 | -3.26 | -5.34 | -12.36 | -15.95 | -4.54 | -13.9 | -42.2 | -91.04 | -120 | -66.64 | -138 | -181.3 | -284.2 | -261.6 | -274.9 | -505.4 | -770.9 | -453.1 | -0.14 |
| Diluted Earnings Per Share | -28.15 | -32.15 | -2.02 | -2.21 | -3.79 | -3.55 | -2.38 | 4.12 | 2.98 | -1.81 | -8.26 | -3.65 | -3.26 | -5.34 | -12.36 | -15.95 | -4.54 | -13.9 | -42.2 | -91.04 | -120 | -66.64 | -138 | -181.3 | -284.2 | -261.6 | -274.9 | -505.4 | -770.9 | -453.1 | -0.14 |
| Weighted Average Shares Outstanding | 0.972 | 0.538 | 14.7 | 10.89 | 9.54 | 9.47 | 9.39 | 8.31 | 7.92 | 7.36 | 6.26 | 4.84 | 4.27 | 3.9 | 1.4 | 0.803 | 0.394 | 0.345 | 0.341 | 0.305 | 0.241 | 0.215 | 0.191 | 0.113 | 0.057 | 0.041 | 0.03 | 0.024 | 0.013 | 0.012 | 24 |
| Diluted Weighted Average Shares Outstanding | 1.1 | 0.538 | 14.7 | 10.89 | 9.54 | 9.47 | 9.39 | 8.69 | 8.28 | 7.36 | 6.26 | 4.84 | 4.27 | 3.9 | 1.4 | 0.803 | 0.394 | 0.345 | 0.341 | 0.305 | 0.241 | 0.215 | 0.191 | 0.113 | 0.057 | 0.041 | 0.03 | 0.024 | 0.013 | 0.012 | 24 |
