| Period Ending: |
LTM
(Last Twelve Months) |
2023 09-30 |
2022 09-30 |
2021 09-30 |
2020 09-30 |
2019 09-30 |
2018 09-30 |
2017 09-30 |
2016 09-30 |
2015 09-30 |
2014 09-30 |
2013 09-30 |
2012 09-30 |
2011 09-30 |
2010 09-30 |
2009 09-30 |
2008 09-30 |
2007 09-30 |
2006 09-30 |
2005 09-30 |
2004 09-30 |
2003 09-30 |
2002 09-30 |
2001 09-30 |
2000 09-30 |
1999 09-30 |
1998 09-30 |
1997 09-30 |
1996 09-30 |
1995 09-30 |
1994 09-30 |
1993 09-30 |
1992 09-30 |
1991 09-30 |
1990 09-30 |
1989 09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2023-09-30 | 2023-09-30 | 2022-12-22 | 2021-12-22 | 2020-12-28 | 2019-12-13 | 2019-06-24 | 2017-12-29 | 2016-12-23 | 2015-12-18 | 2014-12-22 | 2013-12-19 | 2012-12-21 | 2011-12-22 | 2010-12-22 | 2009-12-18 | 2008-12-22 | 2007-12-14 | 2006-12-28 | 2005-12-22 | 2004-12-23 | 2003-12-24 | 2002-12-27 | 2001-12-28 | 2000-12-29 | 1999-12-29 | 1999-03-26 | 1998-01-27 | 1997-01-10 | 1995-12-29 | 1994-09-30 | 1993-09-30 | 1992-09-30 | 1991-09-30 | 1990-09-30 | 1989-09-30 |
| Net Income/Starting Line | -1.68 | -1.68 | -2.33 | -1.09 | -0.911 | 0.631 | -1.48 | -1.43 | -2.47 | -1.82 | -2.56 | -0.714 | -0.841 | 2.27 | 7.87 | 0.943 | 1.06 | 0.846 | -0.094 | -0.03 | 1.13 | 0.457 | -0.962 | -4.66 | -1.74 | -1.2 | 0.5 | -1.2 | 0.5 | 0.1 | 0.1 | 0.1 | 1.3 | 1.6 | 1.5 | 2 |
| Cash From Operating Activities | -0.972 | -0.972 | -2.28 | -2.71 | -0.701 | -0.373 | 0.379 | -1.74 | -0.954 | -1.99 | 0.234 | -0.199 | -1.6 | -0.81 | 8.97 | 1.98 | 0.939 | 0.798 | 0.678 | -0.992 | 1.16 | 0.691 | -1.17 | -1.48 | 1.01 | 2.6 | -3 | -1.7 | 3.8 | -0.4 | 1.1 | 0.8 | 0.8 | 1.8 | -2.7 | 4.9 |
| Depreciation and Amortization | 0.005 | 0.005 | 0.006 | 0.014 | 0.022 | 0.028 | 0.048 | 0.099 | 0.159 | 0.199 | 0.202 | 0.199 | 0.217 | 0.215 | 0.171 | 0.12 | 0.061 | 0.034 | 0.03 | 0.046 | 0.057 | 0.107 | 0.185 | 0.425 | 0.734 | 0.9 | 0.9 | 0.9 | 0.9 | 0.5 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
| Deferred Income Tax | -0.459 | 0 | -0.01 | 0 | -0.092 | 0.918 | -0.034 | 0 | 0 | 0 | 0.894 | -0.276 | -0.119 | -0.03 | 0.098 | -0.491 | -0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0.158 | 0.292 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | -0.3 | 0.6 | -0.9 |
| Stock Based Compensation | 0.033 | 0 | 0.052 | 0.052 | 0.056 | 0.055 | 0.03 | 0.015 | 0.014 | 0.125 | 0.213 | 0.205 | 0.239 | 0.305 | 0.134 | 0.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 0.464 | 0.038 | 0.01 | -0.949 | 0.092 | -0.918 | 0.194 | 0.487 | -0.216 | 0.711 | 0.069 | 0.071 | 0.01 | 2.27 | 0.1 | 0.208 | 0.146 | 0.1 | 0 | 0 | 0 | 0 | 0 | 2.28 | 0.048 | 0.1 | 0 | 0.3 | 0.4 | 0.4 | 0.2 | 0.2 | 0.3 | 0 | 0 | -0.1 |
| Changes in Working Capital | 0.669 | 0.669 | -0.005 | -0.736 | 0.132 | -1.09 | 1.62 | -0.914 | 1.56 | -1.2 | 1.42 | 0.316 | -1.11 | -3.57 | 0.599 | 1.09 | -0.254 | -0.183 | 0.742 | -1.01 | -0.033 | 0.128 | -0.397 | 0.314 | 1.68 | 4.2 | -4.4 | -1.7 | 2 | -1.4 | 0.5 | 0.2 | -1.2 | 0.4 | -4.9 | 3.8 |
| Accounts Receivable | -0.821 | -1.2 | 0.266 | -0.146 | -0.008 | 0.434 | 0.171 | -0.618 | 1.68 | -1.36 | 0.973 | 0.005 | -0.513 | -0.737 | 0.172 | 0.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0.045 | 0.045 | 0.191 | -0.255 | 0.14 | 0.326 | -0.194 | -0.175 | -0.026 | 0.183 | -0.103 | 0.015 | 0.646 | -0.666 | -0.198 | -0.494 | -0.013 | -0.404 | -0.057 | -0.202 | -0.057 | 0.182 | -0.11 | 0.247 | -0.416 | 0.1 | 0.3 | -0.8 | -0.2 | 0.1 | 0.1 | 0 | 0 | -0.5 | -0.2 | 0.9 |
| Accounts Payable | 1.02 | 1.18 | 0.113 | -0.217 | -0.159 | 0.293 | 0.04 | -0.055 | -0.169 | 0.108 | 0.64 | 0.09 | -1.16 | 0 | 0 | -0.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0.429 | 0.647 | -0.575 | -0.117 | 0.16 | -2.14 | 1.6 | -0.065 | 0.078 | -0.129 | -0.09 | 0.207 | -0.081 | -2.17 | 0.626 | 1.71 | -0.241 | 0.221 | 0.798 | -0.806 | 0.024 | -0.054 | -0.287 | 0.067 | 2.09 | 4.1 | -4.7 | -0.9 | 2.2 | -1.5 | 0.4 | 0 | 0 | 0.9 | -4.7 | 2.9 |
| 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 | 0.2 | -1.2 | 0 | 0 | 0 |
| Cash From Investing Activities | 0 | 0 | -0.013 | 0 | -0.003 | -0.016 | 0.306 | 0.437 | 1.27 | 1.4 | 0.165 | 1.14 | -4.86 | -0.266 | -0.257 | -0.192 | -0.221 | -0.058 | -0.015 | -0.068 | -0.024 | -0.032 | -0.018 | -0.046 | -0.259 | 1.2 | -0.5 | -0.5 | -0.6 | -4.1 | -0.2 | -0.5 | -0.3 | -0.2 | 1.8 | -2.1 |
| Investments in Property Plant and Equipment | 0 | 0 | -0.013 | 0 | -0.003 | -0.016 | -0.044 | -0.004 | -0.031 | -0.026 | -0.165 | -0.215 | -0.193 | -0.266 | -0.257 | -0.192 | -0.221 | -0.058 | -0.015 | -0.068 | -0.024 | -0.032 | -0.018 | -0.046 | -0.259 | -0.2 | -0.5 | -0.5 | -0.6 | -0.4 | -0.2 | -0.5 | -0.3 | -0.2 | -0.2 | -0.1 |
| Payments for Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.076 | 0.661 | -0.275 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.58 | -1.6 | -5.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.9 |
| Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 0.35 | 0.3 | 1.72 | 2.91 | 2.96 | 0.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 0 |
| Other Investing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 0.015 | 0.336 | -0.015 | 0.014 | 1.35 | -4.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.7 | 0 | 0 | 0 | 0 | 0.1 | -0.1 |
| Cash From Financing Activities | 1 | 1 | 2 | 1.49 | 0.624 | 0 | 0 | 0 | 0 | 0 | 0 | -0.184 | -0.714 | -0.726 | -3.1 | 0.002 | 0.283 | 0.012 | 0.008 | 0.021 | 0.007 | 0.001 | 0.011 | 0.025 | 0.031 | -2.2 | 2.3 | -2.3 | -0.6 | 1.9 | -0.2 | -0.4 | -0.3 | 0 | 0 | 0 |
| Debt Repayment | 1 | 1 | 2 | 1.47 | 0.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | -2.2 | 2.2 | -2.3 | -0.7 | 1.9 | -0.3 | -0.3 | -0.4 | 0 | 0 | 0 |
| Common Stock Issued | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0.005 | 0.804 | 0.002 | 0.283 | 0.012 | 0.008 | 0.021 | 0.007 | 0.001 | 0.011 | 0.025 | 0.038 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
| Common Stock Repurchased | 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 | -0.1 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.184 | -0.733 | -0.731 | -4.01 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 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 | 0 | 0 | 0 | 3.5 | 2.2 | -3.2 | 4.5 | -0.9 | -0.3 | -0.5 | 0 | 0 | 0 |
| Net Change in Cash | -0.024 | 0.028 | -0.291 | -1.22 | -0.08 | -0.389 | 0.686 | -1.31 | 0.313 | -0.585 | 0.399 | 0.755 | -7.18 | -1.8 | 5.62 | 1.8 | 1 | 0.752 | 0.672 | -1.04 | 1.14 | 0.66 | -1.18 | -1.5 | 0.783 | 1.6 | 2.3 | -2.3 | -0.6 | 1.9 | -0.2 | -0.4 | -0.3 | 1.6 | -0.9 | 2.8 |
| Cash at Beginning of Period | 0.059 | 0.007 | 0.298 | 1.51 | 1.59 | 1.98 | 1.3 | 2.59 | 2.28 | 2.86 | 2.81 | 2.06 | 9.23 | 11.03 | 5.42 | 3.62 | 2.62 | 1.87 | 1.2 | 2.24 | 1.1 | 0.438 | 1.62 | 3.12 | 2.34 | 0.7 | 1.9 | 6.4 | 3.9 | 6.5 | 5.7 | 5.8 | 5.6 | 4 | 5 | 2.1 |
| Cash at End of Period | 0.034 | 0.034 | 0.007 | 0.298 | 1.51 | 1.59 | 1.98 | 1.28 | 2.59 | 2.28 | 3.21 | 2.81 | 2.06 | 9.23 | 11.03 | 5.42 | 3.62 | 2.62 | 1.87 | 1.2 | 2.24 | 1.1 | 0.438 | 1.62 | 3.12 | 2.3 | 4.2 | 4.1 | 3.3 | 8.4 | 5.5 | 5.4 | 5.3 | 5.6 | 4.1 | 4.9 |
| Free Cash Flow | -0.972 | -0.972 | -2.29 | -2.71 | -0.704 | -0.389 | 0.336 | -1.75 | -0.985 | -2.01 | 0.069 | -0.414 | -1.79 | -1.08 | 8.71 | 1.79 | 0.718 | 0.74 | 0.663 | -1.06 | 1.13 | 0.659 | -1.19 | -1.53 | 0.752 | 2.4 | -3.5 | -2.2 | 3.2 | -0.8 | 0.9 | 0.3 | 0.5 | 1.6 | -2.9 | 4.8 |
| Operating Cash Flow | -0.972 | -0.972 | -2.28 | -2.71 | -0.701 | -0.373 | 0.379 | -1.74 | -0.954 | -1.99 | 0.234 | -0.199 | -1.6 | -0.81 | 8.97 | 1.98 | 0.939 | 0.798 | 0.678 | -0.992 | 1.16 | 0.691 | -1.17 | -1.48 | 1.01 | 2.6 | -3 | -1.7 | 3.8 | -0.4 | 1.1 | 0.8 | 0.8 | 1.8 | -2.7 | 4.9 |
| Capital Expenditure | 0 | 0 | -0.013 | 0 | -0.003 | -0.016 | -0.044 | -0.004 | -0.031 | -0.026 | -0.165 | -0.215 | -0.193 | -0.266 | -0.257 | -0.192 | -0.221 | -0.058 | -0.015 | -0.068 | -0.024 | -0.032 | -0.018 | -0.046 | -0.259 | -0.2 | -0.5 | -0.5 | -0.6 | -0.4 | -0.2 | -0.5 | -0.3 | -0.2 | -0.2 | -0.1 |