| 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 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-11-14 | 2025-04-21 | 2024-04-08 | 2023-05-15 | 2022-04-28 | 2021-06-30 | 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 |
| Net Income/Starting Line | -21.89 | -25.27 | -12.93 | -15.3 | -23.63 | -13.59 | -7.78 | -8.46 | -4.02 | -1.61 | -2.27 | -0.873 | -1.13 | -1.53 | -0.89 | -0.314 | -0.481 | -0.221 | -0.842 | -0.6 | -0.136 | -0.142 | -0.168 | -0.678 | -0.109 |
| Cash From Operating Activities | -14.98 | -15.08 | -8.34 | -13.85 | -12.57 | -9.99 | -6.54 | -2.2 | -4.6 | -1.71 | -2.73 | -0.128 | -0.165 | -0.259 | -0.182 | -0.212 | -0.706 | -0.039 | -0.103 | -0.188 | -0.099 | -0.144 | -0.117 | -0.083 | -0.113 |
| Depreciation and Amortization | 1.65 | 1.68 | 1.75 | 1.14 | 1.01 | 1.28 | 1.19 | 0.517 | 0.24 | 0.201 | 0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Income Tax | 0 | 0 | 0 | 0 | 9.51 | 3.53 | 0.249 | 1.43 | -0.027 | -0 | -0.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.026 | 0 | 0 | 0 | 0 | 0 |
| Stock Based Compensation | 0.028 | 0.283 | 0.931 | 2.89 | 1.34 | 0.518 | 1.14 | 0.809 | 0.851 | 0.436 | 0.398 | 0.216 | 0 | 0.005 | 0.165 | 0.083 | 0.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 4.12 | 6.11 | 1.02 | -0.55 | 1.17 | 0.929 | 0.369 | 0.639 | 0.381 | 0.025 | 2.17 | 0.566 | 0.965 | 1.01 | 0.24 | 0 | -0.002 | 0 | 0.566 | 0.377 | 0.033 | 0.014 | 0.096 | 0.552 | 0 |
| Changes in Working Capital | 1.12 | 2.11 | 0.885 | -2.04 | -1.97 | -2.66 | -1.71 | 2.86 | -2.02 | -0.767 | -2.71 | -0.038 | 0.004 | 0.265 | 0.304 | 0.019 | -0.465 | 0.182 | 0.173 | 0.061 | 0.005 | -0.017 | -0.045 | 0.043 | -0.005 |
| Accounts Receivable | 0 | -0.23 | 0.346 | -0.041 | 0.402 | -3.43 | -1.1 | 2.21 | -0.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | -0.629 | 0 | -1.87 | -3.08 | -0.601 | 0.285 | -0.353 | -1.35 | 0.658 | -2.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 0 | 2.05 | 0 | 0 | -0.159 | 1.37 | -0.861 | 0.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 1.12 | 0.924 | 0.539 | -0.125 | 0.859 | -0.077 | -0.031 | 0.715 | 0.257 | -1.42 | -0.353 | 0 | 0 | 0.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0.077 | 0 | 0 | 0 | 0 | 0 | -0.038 | 0.004 | 0 | 0.304 | 0.019 | -0.465 | 0.182 | 0.173 | 0.061 | 0.005 | -0.017 | -0.045 | 0.043 | -0.005 |
| Cash From Investing Activities | -3.68 | -3.36 | -2.27 | -3.56 | -3.12 | -1.53 | -2.31 | -2.11 | -2.54 | -0.687 | -0.366 | 0.012 | 0.136 | -0.109 | -0.44 | -0.19 | 0.034 | 0 | -0.048 | -0.618 | -0.082 | -0.078 | 0.02 | -0.067 | -0.024 |
| Investments in Property Plant and Equipment | -1.38 | -0.018 | -0.004 | -3.42 | -2.99 | -1.53 | -2.11 | -1.52 | -2.42 | -0.538 | -0.116 | 0 | -0.023 | -0.155 | -0.186 | -0.182 | 0 | 0 | -0.031 | -0.164 | -0.082 | -0.062 | 0 | 0 | 0 |
| Payments for Acquisitions | 0 | 0 | 0 | -0.16 | -0.122 | 0 | 0 | 0 | -0.119 | -0.149 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | -0.024 |
| Purchases of Securities | 0.021 | -1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | -2.32 | -2.04 | -2.27 | 0.018 | -3.5 | 0 | -0.199 | -0.591 | 0 | 0 | -0.25 | 0.012 | 0.159 | 0.046 | -0.259 | -0.008 | 0.032 | 0 | -0.017 | -0.455 | 0 | -0.016 | 0.02 | -0.064 | 0 |
| Cash From Financing Activities | 21.88 | 17.72 | 9.6 | 17.57 | 1.01 | 25.35 | 9.62 | 2.8 | 10.13 | 2.03 | 3.39 | 0.251 | 0.01 | 0.276 | 0.583 | 0.352 | 0.87 | 0.041 | 0.12 | 0.833 | 0.115 | 0.288 | 0.096 | 0.077 | 0.077 |
| Debt Repayment | -1.44 | 1.62 | -0.237 | -4.31 | -2.01 | 0.313 | 1.46 | 0.169 | 3.41 | 0.25 | 0.69 | 0.5 | 0.01 | 0 | -0.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock Issued | 23.38 | 17.72 | 5.78 | 24.07 | 3.02 | 28.17 | 2.29 | 1.59 | 4.08 | 2.17 | 3.01 | 0.251 | 0 | 0 | 0.66 | 0.293 | 1.11 | 0 | 0.019 | 0.769 | 0.115 | 0.288 | 0.096 | 0.084 | 0 |
| Common Stock Repurchased | -0.003 | -0.353 | 0 | 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 | 0 | 0 | 0 |
| Other Financing Activities | -0.058 | 16.1 | 4.06 | -2.2 | 3.28 | -3.13 | 5.76 | 2.23 | 6.72 | -0.386 | -0.314 | -0.201 | 0 | 0.276 | -0.004 | 0.059 | -0.244 | 0.041 | 0.1 | 0.064 | 0 | 0 | 0 | -0.007 | 0.077 |
| Effect of Forex Changes on Cash | 0.064 | 0 | 0 | 0.143 | -0.166 | -0.02 | 0.031 | 0.072 | 0.295 | 0.338 | -0.079 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 3.33 | -0.717 | -1.01 | 0.294 | -14.84 | 13.8 | 0.8 | -1.44 | 3.28 | -0.03 | 0.215 | 0.135 | -0.019 | -0.092 | -0.039 | -0.051 | 0.197 | 0.002 | -0.031 | 0.027 | -0.066 | 0.066 | -0.001 | -0.073 | -0.06 |
| Cash at Beginning of Period | 0.182 | 0.899 | 1.91 | 1.62 | 16.46 | 2.66 | 1.85 | 3.22 | 0.205 | 0.222 | -0 | 0.008 | 0.028 | 0.122 | 0.158 | 0.212 | 0.005 | 0.002 | 0.034 | 0.003 | 0.069 | 0.001 | 0.002 | 0.075 | 0.134 |
| Cash at End of Period | 3.51 | 0.182 | 0.899 | 1.91 | 1.62 | 16.47 | 2.65 | 1.78 | 3.49 | 0.192 | 0.215 | 0.143 | 0.009 | 0.03 | 0.119 | 0.161 | 0.202 | 0.004 | 0.003 | 0.029 | 0.003 | 0.067 | 0.001 | 0.001 | 0.074 |
| Free Cash Flow | -17.26 | -17.11 | -10.62 | -17.27 | -15.56 | -11.52 | -8.65 | -3.72 | -7.02 | -2.25 | -2.84 | -0.128 | -0.189 | -0.414 | -0.368 | -0.394 | -0.706 | -0.039 | -0.134 | -0.352 | -0.181 | -0.207 | -0.117 | -0.083 | -0.113 |
| Operating Cash Flow | -14.98 | -15.08 | -8.34 | -13.85 | -12.57 | -9.99 | -6.54 | -2.2 | -4.6 | -1.71 | -2.73 | -0.128 | -0.165 | -0.259 | -0.182 | -0.212 | -0.706 | -0.039 | -0.103 | -0.188 | -0.099 | -0.144 | -0.117 | -0.083 | -0.113 |
| Capital Expenditure | -2.29 | -2.02 | -2.27 | -3.42 | -2.99 | -1.53 | -2.11 | -1.52 | -2.42 | -0.538 | -0.116 | 0 | -0.023 | -0.155 | -0.186 | -0.182 | 0 | 0 | -0.031 | -0.164 | -0.082 | -0.062 | 0 | 0 | 0 |