Period Ending: |
LTM
(Last Twelve Months) |
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 |
2001 12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-01-14 | 2023-03-30 | 2022-03-24 | 2021-03-24 | 2020-03-24 | 2019-04-01 | 2018-04-17 | 2017-03-31 | 2016-03-16 | 2015-03-31 | 2014-03-31 | 2013-04-16 | 2012-04-16 | 2011-04-15 | 2010-03-12 | 2009-03-26 | 2008-03-31 | 2007-03-23 | 2006-03-22 | 2005-03-01 | 2004-03-23 | 2003-03-26 | 2002-03-27 |
Net Income/Starting Line | -3.56 | -8.69 | -7.38 | -5.2 | -6.32 | -5.57 | -4.58 | -2.2 | -1.7 | -3.12 | -0.734 | -0.686 | -0.91 | -0.422 | -0.01 | -0.008 | -0.007 | -0.006 | -0.006 | -0.007 | -0.006 | -0.005 | -0.006 |
Cash From Operating Activities | -2.01 | -8.21 | -6.3 | -4.81 | -5.51 | -3.76 | -2.79 | -1.96 | -1.26 | -0.889 | -0.311 | -0.482 | -0.575 | -0.528 | -0 | -0.004 | -0.003 | -0.002 | -0.009 | -0.005 | -0 | -0 | -0.004 |
Depreciation and Amortization | 0.244 | 0.116 | 0.094 | 0.105 | 0.193 | 0.192 | 0.197 | 0.179 | 0.169 | 0.023 | 0.1 | 0.11 | 0.021 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax | 0 | -1.27 | -0.038 | 0.038 | 0 | 0 | 0.216 | 0.09 | -0.523 | 0.701 | -0.258 | -0.141 | 0.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation | 0.02 | 0.907 | 1.77 | 0.94 | 0.797 | 1.15 | 0.722 | 0 | 0.518 | 0.583 | 0.258 | 0.141 | 0.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | 1.39 | 1.27 | -1.05 | -0.038 | 0.033 | 0.037 | 0.447 | 0.357 | 0.614 | 0.583 | 0.346 | 0.141 | -0.91 | 0.016 | 0.007 | 0 | 0.004 | 0 | 0 | 0 | 0.005 | 0.005 | 0.002 |
Changes in Working Capital | -0.1 | -0.543 | 0.316 | -0.654 | -0.216 | 0.437 | 0.205 | -0.045 | -0.342 | 0.339 | -0.023 | -0.048 | 0.094 | -0.136 | 0.003 | 0.003 | 0 | 0.004 | -0.003 | 0.001 | 0.001 | -0 | 0 |
Accounts Receivable | 0.012 | 0.041 | -0.081 | -0.276 | -0.017 | 0.066 | 0.184 | -0.008 | -0.158 | 0.186 | -0.03 | -0.009 | 0.07 | -0.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 0 | -0.241 | -0.05 | -0.061 | -0.359 | -0.025 | -0.005 | -0.167 | 0.036 | -0.055 | -0.001 | 0 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | 2.55 | 0.071 | 0.078 | -0.598 | 0.51 | 0.117 | -0.011 | 0.074 | -0.271 | 0.207 | -0.004 | -0.047 | 0.032 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | -0.07 | -0.414 | 0.369 | 0.281 | -0.351 | 0.279 | 0.038 | 0.056 | 0.051 | 0.001 | 0.012 | 0.009 | -0.028 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital | -2.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0 | 0.004 | -0.003 | 0.001 | 0.001 | -0 | 0 |
Cash From Investing Activities | -0.299 | -0.389 | -0.36 | -0.298 | -0.086 | 0.404 | -0.929 | -0.079 | -0.163 | -0.84 | -0.027 | -0.021 | -0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments in Property Plant and Equipment | 0 | -0.389 | -0.36 | -0.299 | -0.208 | -0.229 | -0.14 | -0.088 | -0.153 | -0.84 | -0.027 | -0.021 | -0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payments for Acquisitions | 0 | 0 | 0 | 0.001 | 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 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | -0.299 | -0.224 | -0.177 | 0.001 | 0.122 | 0.632 | -0.788 | 0.009 | -0.083 | -0.028 | -0.016 | -0.021 | -22,064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash From Financing Activities | 2.27 | 0 | 14.4 | 8.72 | 4.41 | 3.12 | 4.84 | 0.9 | 0 | 3.7 | 1.18 | 0 | 1.02 | 0.755 | 0 | 0.002 | 0.003 | 0 | 0.01 | 0.007 | 0 | 0 | 0 |
Debt Repayment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued | 0.199 | 0 | 0 | 3.6 | 0 | 2.04 | 5.23 | 0.152 | 0 | 4 | 1.17 | 0 | 1.01 | 0.65 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 |
Common Stock Repurchased | 0 | 0 | 0 | 1.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid | -0.054 | 0 | 0 | 0 | 0 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 2.13 | 0 | 14.4 | 8.72 | 4.41 | 3.14 | 4.84 | 0.9 | 0 | 3.7 | 1.18 | 0 | 1.02 | 0.95 | 0 | 0.002 | 0.003 | 0 | 0.01 | 0.007 | 0 | 0 | 0 |
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 |
Net Change in Cash | -0.353 | -8.6 | 7.75 | 3.61 | -1.19 | -0.236 | 1.12 | -1.14 | -1.42 | 1.97 | 0.842 | -0.503 | 0.427 | 0.226 | -0 | -0.002 | -0 | -0.002 | 0.001 | 0.002 | -0 | -0 | -0.004 |
Cash at Beginning of Period | 0.368 | 11.45 | 3.7 | 0.087 | 1.28 | 1.52 | 0.398 | 1.54 | 2.96 | 0.992 | 0.15 | 0.653 | 0.226 | 0 | 0 | 0.002 | 0.003 | 0.005 | 0.004 | 0.002 | 0.002 | 0.002 | 0.006 |
Cash at End of Period | 0.015 | 2.85 | 11.45 | 3.7 | 0.087 | 1.28 | 1.52 | 0.398 | 1.54 | 2.96 | 0.992 | 0.15 | 0.653 | 0.226 | 0 | 0 | 0.002 | 0.003 | 0.005 | 0.004 | 0.002 | 0.002 | 0.002 |
Free Cash Flow | -2.01 | -8.6 | -6.66 | -5.11 | -5.72 | -3.99 | -2.93 | -2.05 | -1.41 | -1.73 | -0.338 | -0.503 | -0.598 | -0.528 | -0 | -0.004 | -0.003 | -0.002 | -0.009 | -0.005 | -0 | -0 | -0.004 |
Operating Cash Flow | -2.01 | -8.21 | -6.3 | -4.81 | -5.51 | -3.76 | -2.79 | -1.96 | -1.26 | -0.889 | -0.311 | -0.482 | -0.575 | -0.528 | -0 | -0.004 | -0.003 | -0.002 | -0.009 | -0.005 | -0 | -0 | -0.004 |
Capital Expenditure | 0 | -0.389 | -0.36 | -0.299 | -0.208 | -0.229 | -0.14 | -0.088 | -0.153 | -0.84 | -0.027 | -0.021 | -0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |