| 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 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-11-12 | 2025-03-20 | 2024-04-12 | 2023-07-18 | 2022-03-31 | 2021-03-31 | 2020-04-14 | 2019-04-01 | 2018-04-02 | 2017-03-31 | 2016-03-30 | 2015-03-16 | 2014-03-17 | 2013-03-18 | 2012-03-14 | 2011-03-28 | 2010-03-30 | 2009-03-30 | 2008-03-27 | 2007-04-04 | 2006-04-17 | 2005-04-18 | 2004-04-12 | 2003-04-15 | 2002-04-11 | 2001-04-12 | 2000-04-10 | 1999-04-13 | 1998-09-08 | 1997-04-16 |
| Net Income/Starting Line | -5.13 | -1.73 | -6.35 | 0.429 | -0.06 | -3.29 | -3.67 | 0.873 | -1.13 | -1.31 | -0.839 | -1.6 | -1.64 | -0.559 | 0.637 | 0.805 | -0.295 | 0.332 | -0.624 | -0.285 | -0.576 | -0.093 | -0.799 | -0.36 | -0.977 | -0.068 | -0.308 | -0.468 | 0.663 | -1.01 |
| Cash From Operating Activities | -5.04 | 2.22 | -4.75 | -0.249 | -2.43 | -1.31 | -0.011 | -0.657 | 0.717 | 0.426 | 0.358 | -1.04 | 0.235 | 0.526 | 0.564 | 0.307 | -0.358 | -0.379 | -0.347 | 0.137 | -0.303 | -0.426 | -0.449 | -0.044 | -0.251 | -0.791 | 0.06 | 0.017 | 0.04 | -0.211 |
| Depreciation and Amortization | 1.62 | 1.09 | 0.959 | 0.909 | 0.881 | 0.886 | 0.896 | 0.905 | 0.969 | 1 | 0.933 | 0.781 | 0.689 | 0.473 | 0.406 | 0.356 | 0.262 | 0.216 | 0.165 | 0.133 | 0.135 | 0.12 | 0.097 | 0.097 | 0.137 | 0.152 | 0.131 | 0.158 | 0.17 | 0.192 |
| Deferred Income Tax | 0 | 0 | 0.688 | 0 | 0 | 0 | 0 | -0.875 | 0 | 0.071 | -0.044 | -0.035 | 0.229 | 0.167 | 0.096 | -0.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Based Compensation | 0.832 | 0.569 | 0 | 0.061 | 0.047 | 0 | 0.136 | 0.175 | 0.175 | 0.223 | 0.058 | 0.039 | 0.15 | 0.221 | 0.23 | 0.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 3.53 | 0.196 | 2.56 | 0.413 | -0.476 | 0.432 | 1.62 | -1.24 | 0.306 | -0.116 | 0.058 | -0.002 | 0.008 | 0.008 | 0 | 0.199 | -0.049 | -0.851 | -0.195 | -0.223 | -0.038 | -0.125 | 0.05 | 0.073 | 0.208 | -0.789 | -0.013 | 0.005 | -0.706 | 0.6 |
| Changes in Working Capital | -5.89 | 2.1 | -2.61 | -2.06 | -2.82 | 0.663 | 1.01 | -0.499 | 0.576 | 0.558 | 0.192 | -0.223 | 0.8 | 0.216 | -0.805 | -0.677 | -0.276 | -0.075 | 0.306 | 0.511 | 0.176 | -0.328 | 0.203 | 0.145 | 0.38 | -0.086 | 0.25 | 0.322 | -0.086 | 0.011 |
| Accounts Receivable | -1.42 | -0.27 | -0.081 | -0.607 | -0.687 | 0.007 | 0.353 | -0.076 | 0.19 | -0.129 | 0.013 | 0.121 | -0.12 | 0.982 | -0.547 | -0.583 | -0.093 | 0.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | -7.08 | 0.075 | -2.08 | -0.597 | -0.405 | -0.024 | 0.113 | 0.159 | -0.059 | 0.239 | 0.339 | -0.399 | 0.157 | -0.125 | -0.924 | 0.054 | -0.088 | 0.143 | 0.033 | -0.096 | 0.048 | -0.085 | -0.03 | 0.003 | 0.095 | 0.055 | 0.089 | 0.098 | 0.093 | -0.106 |
| Accounts Payable | 2.88 | 1.09 | -0.172 | -0.757 | -0.491 | -0.452 | 0.403 | -0.35 | 0.479 | 0.167 | -0.192 | 0.087 | 0.474 | 0.186 | 0.585 | 0.032 | -0.117 | -0.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | -0.27 | 1.21 | -0.275 | -0.1 | -1.24 | 1.13 | 0.14 | -0.233 | -0.033 | 0.282 | 0.031 | -0.032 | 0.288 | -0.828 | 0.08 | -0.18 | 0.021 | -0.185 | 0.273 | 0.607 | 0.128 | -0.243 | 0.233 | 0.143 | 0.285 | -0.141 | 0.161 | 0.224 | -0.179 | 0.117 |
| 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 |
| Cash From Investing Activities | -36.18 | -0.042 | -1.34 | -1.79 | -0.653 | -0.243 | -0.393 | 0.901 | -0.366 | -0.583 | -1.7 | -1.83 | -2.73 | -3.51 | -2.24 | -0.966 | -0.591 | -0.26 | -0.401 | -0.986 | -0.305 | -0.221 | -0.121 | -0.306 | -0.149 | -0.038 | -0.076 | -0.031 | -0.137 | -0.085 |
| Investments in Property Plant and Equipment | -16.28 | -0.431 | -1.53 | -1.73 | -0.648 | -0.243 | -0.793 | -0.899 | -0.366 | -0.596 | -1.71 | -1.83 | -2.73 | -3.27 | -2.24 | -0.966 | -0.598 | -0.311 | -0.563 | -1.04 | -0.375 | -0.241 | -0.121 | -0.306 | -0.149 | -0.038 | -0.076 | -0.031 | -0.137 | -0.13 |
| Payments for Acquisitions | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | -9.94 | 0 | 0 | -16.18 | -0.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.244 | 0 | 0 | 0 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales and Maturities of Investments | 0 | 0.073 | 0.187 | 16.13 | 0.21 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | -9.97 | 0.316 | 0 | 0 | 0 | 0 | 0.4 | 1.8 | 0 | 0.013 | 0.005 | 0 | 0 | -0.244 | -0 | -0 | 0 | 0.066 | 0.163 | 0.053 | 0.07 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.045 |
| Cash From Financing Activities | 46.62 | 4.14 | -1.07 | -0.268 | 23.78 | 2.1 | 0.463 | -0.222 | -0.333 | 0.034 | 1.36 | 2.97 | 1.52 | 3.98 | 1.23 | 0.927 | 1.08 | 0.61 | 0.611 | 0.779 | 0.818 | 0.659 | 0.571 | 0.35 | 0.4 | 0.83 | 0.016 | 0.015 | 0.097 | 0.29 |
| Debt Repayment | -0.131 | -0.103 | -0.284 | -0.065 | -0.186 | 0.3 | -0.115 | -0.24 | -0.212 | -0.175 | 0.037 | 0.199 | 0.217 | -0.465 | -0.125 | -0.059 | -0.057 | -0.028 | -0.24 | -0.214 | 0.025 | 0.113 | 0.226 | 0.143 | 0.059 | 0.575 | 0.016 | -0.06 | -0.113 | 0.226 |
| Common Stock Issued | 44.88 | 2.76 | 0 | 0 | 23.34 | 1.81 | 0.404 | 0 | 0 | 0.036 | 0.058 | 3.07 | 1.15 | 4.62 | 1.16 | 1 | 1.14 | 0.687 | 0.835 | 0.993 | 0.793 | 0.633 | 0.345 | 0.207 | 0.341 | 0.255 | 0 | 0.075 | 0.21 | 0.128 |
| Common Stock Repurchased | -0.409 | 0 | 0 | -0.203 | 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 |
| Dividends Paid | 0 | 0 | -0.788 | 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 |
| Other Financing Activities | 2.28 | 1.48 | 0 | 0 | 0.627 | -0.014 | 0.173 | 0.018 | -0.122 | 0.173 | 1.32 | 2.77 | 1.3 | -0.177 | 0.196 | -0.017 | -0.003 | -0.049 | 0.017 | 0 | 0 | -0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.063 |
| Effect of Forex Changes on Cash | -0.032 | 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 |
| Net Change in Cash | 0.167 | 6.32 | -7.16 | -2.3 | 20.7 | 0.55 | 0.059 | 0.023 | 0.018 | -0.123 | 0.01 | 0.103 | -0.98 | 0.995 | -0.443 | 0.268 | 0.127 | -0.028 | -0.137 | -0.069 | 0.21 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.006 |
| Cash at Beginning of Period | 18.17 | 11.95 | 19.12 | 21.42 | 0.722 | 0.173 | 0.114 | 0.091 | 0.01 | 0.134 | 0.124 | 0.02 | 1 | 0.005 | 0.449 | 0.181 | 0.054 | 0.082 | 0.218 | 0.288 | 0.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 |
| Cash at End of Period | 18.34 | 18.27 | 11.95 | 19.12 | 21.42 | 0.722 | 0.173 | 0.114 | 0.028 | 0.01 | 0.134 | 0.124 | 0.02 | 1 | 0.005 | 0.449 | 0.181 | 0.054 | 0.082 | 0.218 | 0.288 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | -21.32 | 1.79 | -6.28 | -1.98 | -3.08 | -1.55 | -0.804 | -1.56 | 0.351 | -0.17 | -1.35 | -2.86 | -2.5 | -2.74 | -1.67 | -0.658 | -0.956 | -0.69 | -0.911 | -0.902 | -0.678 | -0.667 | -0.571 | -0.35 | -0.4 | -0.83 | -0.016 | -0.015 | -0.097 | -0.341 |
| Operating Cash Flow | -5.04 | 2.22 | -4.75 | -0.249 | -2.43 | -1.31 | -0.011 | -0.657 | 0.717 | 0.426 | 0.358 | -1.04 | 0.235 | 0.526 | 0.564 | 0.307 | -0.358 | -0.379 | -0.347 | 0.137 | -0.303 | -0.426 | -0.449 | -0.044 | -0.251 | -0.791 | 0.06 | 0.017 | 0.04 | -0.211 |
| Capital Expenditure | -16.28 | -0.431 | -1.53 | -1.73 | -0.648 | -0.243 | -0.793 | -0.899 | -0.366 | -0.596 | -1.71 | -1.83 | -2.73 | -3.27 | -2.24 | -0.966 | -0.598 | -0.311 | -0.563 | -1.04 | -0.375 | -0.241 | -0.121 | -0.306 | -0.149 | -0.038 | -0.076 | -0.031 | -0.137 | -0.13 |