Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY201104/30/2011 | FY201204/30/2012 | FY201304/30/2013 | FY201404/27/2014 | FY201503/31/2015 | FY201603/31/2016 | FY201703/31/2017 | FY201803/31/2018 | FY201903/31/2019 | FY202003/31/2020 | FY202103/31/2021 | FY202203/31/2022 | FY202303/31/2023 | FY202403/31/2024 | FY202503/31/2025 | Last 12M12/31/2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -10.0 | -12.0 | -20.4 | -24.5 | ||||||||||||||
| Depreciation & Amortization | 8.0 | 5.1 | 5.3 | 2.2 | ||||||||||||||
| Stock Based Compensation | 3.0 | 6.3 | 6.2 | 7.9 | ||||||||||||||
| Change in Working Capital | -2.5 | 2.0 | 4.4 | -7.5 | ||||||||||||||
| Other Non-Cash Items | -2.3 | 5.4 | 11.1 | 9.1 | ||||||||||||||
| Net Cash from Operating Activities | -3.8 | 6.8 | 6.4 | -12.8 | ||||||||||||||
| -Investments in Property, Plant & Equipment | -2.5 | -3.0 | -3.1 | -3.4 | ||||||||||||||
| -Acquisitions Net | - | - | - | - | ||||||||||||||
| -Purchases of Investments | - | - | - | - | ||||||||||||||
| Sales/Maturities of Investments | - | - | - | - | ||||||||||||||
| Other Investing Activities | - | -1.0 | -0.1 | -5.1 | ||||||||||||||
| Net Cash from Investing Activities | -2.5 | -4.0 | -3.1 | -8.5 | ||||||||||||||
| Net Debt Issuance | 4.4 | -1.7 | -4.7 | 10.3 | ||||||||||||||
| Net Stock Issuance | -2.2 | -2.6 | -1.0 | 8.8 | ||||||||||||||
| -Net Dividends Paid | - | - | -0.5 | - | ||||||||||||||
| Other Financing Activities | -0.4 | 0.0 | - | - | ||||||||||||||
| Net Cash from Financing Activities | 1.8 | -4.3 | -6.2 | 19.0 | ||||||||||||||
| Effect of Forex Changes | - | - | - | - | ||||||||||||||
| Net Change in Cash | -4.5 | -1.5 | -3.0 | -2.2 | ||||||||||||||
| Cash at End of Period | 8.6 | 7.1 | 4.1 | 36.5 | ||||||||||||||
| Operating Cash Flow | -3.8 | 6.8 | 6.4 | -12.8 | ||||||||||||||
| -Capital Expenditure | -2.5 | -4.0 | -3.1 | -3.5 | ||||||||||||||
| Free Cash Flow | -6.3 | 2.8 | 3.2 | -16.3 | ||||||||||||||