| Period Ending: |
LTM
(Last Twelve Months) |
2025
(Q4)
09-30 |
2025
(Q2)
03-30 |
2024
(Q4)
09-30 |
2024
(Q2)
03-30 |
2023
(Q4)
09-30 |
2023
(Q2)
03-30 |
2022
(Q4)
09-30 |
2022
(Q2)
03-30 |
2021
(Q4)
09-30 |
2021
(Q2)
03-30 |
2020
(Q4)
09-30 |
2020
(Q2)
03-30 |
2019
(Q4)
09-30 |
2019
(Q2)
03-30 |
2018
(Q4)
09-30 |
2018
(Q2)
03-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-01-14 | 2026-01-14 | 2025-03-30 | 2024-09-30 | 2024-03-30 | 2023-09-30 | 2023-03-30 |
1234
|
|||||||||
| Net Income/Starting Line | -747.7 | -69.97 | -677.7 | -226.8 | 387.4 | -27.99 | -43.33 |
1234
|
|||||||||
| Cash From Operating Activities | -11.32 | -3.37 | -7.95 | -7.68 | -2.09 | -14.39 | -25.48 |
1234
|
|||||||||
| Depreciation and Amortization | 0 | 0 | 0 | 0.261 | 0 | 0 | 0 |
1234
|
|||||||||
| Deferred Income Tax | 0 | 0 | 0 | 0.511 | 0 | 0 | 0 |
1234
|
|||||||||
| Stock Based Compensation | 0 | 0 | 0 | 0.976 | 1.53 | 2.48 | 2.31 |
1234
|
|||||||||
| Other Non-Cash Items | 736.4 | 66.6 | 669.8 | 215.9 | -391 | -33.23 | 15.54 |
1234
|
|||||||||
| Changes in Working Capital | 0 | 0 | 0 | 1.51 | 0 | -1.86 | 0 |
1234
|
|||||||||
| Accounts Receivable | 0 | 0 | 0 | -16.93 | 0 | 0 | 0 |
1234
|
|||||||||
| Inventory | 0 | 0 | 0 | 0.42 | 0 | 0 | 0 |
1234
|
|||||||||
| Accounts Payable | 0 | 0 | 0 | 24.2 | 0 | 0.182 | 0 |
1234
|
|||||||||
| Deferred Revenue | 0 | 0 | 0 | -6.18 | 0 | -2.04 | 0 |
1234
|
|||||||||
| Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
1234
|
|||||||||
| Cash From Investing Activities | -0.49 | -0.189 | -0.301 | 0.105 | 10.07 | 0 | 0 |
1234
|
|||||||||
| Investments in Property Plant and Equipment | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
1234
|
|||||||||
| Payments for Acquisitions | -0.01 | 0.621 | -0.631 | 0 | 10.87 | 0 | 0 |
1234
|
|||||||||
| Purchases of Securities | -8.76 | -8.76 | 0 | -0.8 | -0.802 | 0 | 0 |
1234
|
|||||||||
| Sales and Maturities of Investments | 8.57 | 8.57 | 0 | 0 | 0 | 0 | 0 |
1234
|
|||||||||
| Other Investing Activities | -0.294 | -0.624 | 0.33 | 0.905 | 0.003 | 0 | 0 |
1234
|
|||||||||
| Cash From Financing Activities | 18.31 | 12.4 | 5.9 | 6.79 | 1.88 | 12.36 | 25.53 |
1234
|
|||||||||
| Debt Repayment | 18.33 | 12.4 | 5.93 | 8.67 | 1.89 | 37.89 | 0 |
1234
|
|||||||||
| Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
1234
|
|||||||||
| Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
1234
|
|||||||||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
1234
|
|||||||||
| Other Financing Activities | -0.025 | 0 | -0.025 | -1.88 | -0.006 | -25.53 | 25.53 |
1234
|
|||||||||
| Effect of Forex Changes on Cash | -2.57 | -2.76 | 0.195 | 1.11 | -5.37 | 0.748 | -0.545 |
1234
|
|||||||||
| Net Change in Cash | -1.14 | 6.08 | -2.16 | 11.98 | 12.03 | -1.78 | 2.38 |
1234
|
|||||||||
| Cash at Beginning of Period | 12.03 | 4.8 | 7.06 | 1.1 | 0 | 2.88 | 0 |
1234
|
|||||||||
| Cash at End of Period | 10.88 | 10.88 | 4.9 | 13.09 | 12.03 | 1.1 | 2.38 |
1234
|
|||||||||
| Free Cash Flow | -11.32 | -3.37 | -7.95 | -7.68 | -2.09 | -14.39 | -25.48 |
1234
|
|||||||||
| Operating Cash Flow | -11.32 | -3.37 | -7.95 | -7.68 | -2.09 | -14.39 | -25.48 |
1234
|
|||||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
1234
|
|||||||||
