ARROWHEAD PHARMACEUTICALS, INC.
|
Sep-25 |
Sep-24 |
Sep-23 |
Sep-22 |
Sep-21 |
Sep-20 |
Sep-19 |
Sep-18 |
Sep-17 |
Sep-16 |
Sep-15 |
Sep-14 |
Sep-13 |
Sep-12 |
Sep-11 |
Sep-10 |
Sep-09 |
Sep-08 |
Sep-07 |
Sep-06 |
| Total revenue |
0.83 |
0.00 |
0.24 |
0.24 |
0.14 |
0.09 |
0.17 |
0.02 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cost of revenue |
0.02 |
0.02 |
0.01 |
0.01 |
|
|
|
0.07 |
0.06 |
0.08 |
0.08 |
0.05 |
0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
| Gross profit |
0.83 |
-0.02 |
0.23 |
0.24 |
0.14 |
0.09 |
0.17 |
0.02 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
| Selling, general and administrative |
0.12 |
0.10 |
0.09 |
0.12 |
0.08 |
0.05 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
6.85 |
4.39 |
5.03 |
| Research and development |
0.61 |
0.49 |
0.34 |
0.30 |
0.20 |
0.12 |
0.08 |
0.05 |
0.05 |
0.04 |
0.05 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
| Other operating expenses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-6.84 |
-4.38 |
-5.03 |
| Operating income |
0.10 |
-0.60 |
-0.21 |
-0.18 |
-0.15 |
-0.09 |
0.06 |
-0.06 |
-0.04 |
-0.08 |
-0.10 |
-0.05 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.02 |
-0.04 |
-0.04 |
-0.02 |
| Non-operating income (net) |
-0.05 |
-0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income before tax |
0.05 |
-0.61 |
-0.21 |
-0.17 |
-0.14 |
-0.08 |
0.07 |
-0.05 |
-0.03 |
-0.08 |
-0.09 |
-0.06 |
-0.03 |
-0.02 |
-0.01 |
-0.01 |
-0.02 |
-0.04 |
-0.04 |
-0.02 |
| Income tax expense |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
| Net income |
0.00 |
-0.60 |
-0.21 |
-0.18 |
-0.14 |
-0.08 |
0.07 |
-0.05 |
-0.03 |
-0.08 |
-0.09 |
-0.06 |
-0.03 |
-0.02 |
0.00 |
-0.01 |
-0.02 |
-0.03 |
-0.03 |
-0.02 |
Show Quarterly Income Statement
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
Mar-11 |
Dec-10 |
Sep-10 |
Jun-10 |
Mar-10 |
Dec-09 |
Sep-09 |
Jun-09 |
Mar-09 |
Dec-08 |
Sep-08 |
Jun-08 |
Mar-08 |
Dec-07 |
Sep-07 |
Jun-07 |
Mar-07 |
Dec-06 |
Sep-06 |
Jun-06 |
Mar-06 |
| Total revenue |
0.07 |
0.26 |
0.26 |
0.03 |
0.54 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
0.15 |
0.06 |
0.03 |
0.03 |
0.15 |
0.03 |
0.04 |
0.05 |
0.03 |
0.02 |
0.01 |
0.03 |
0.02 |
0.03 |
0.04 |
0.04 |
0.05 |
0.03 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cost of revenue |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Gross profit |
0.07 |
0.26 |
0.26 |
0.03 |
0.54 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.14 |
0.06 |
0.03 |
0.03 |
0.15 |
0.02 |
0.04 |
0.05 |
0.03 |
0.02 |
0.01 |
0.03 |
0.02 |
0.03 |
0.04 |
0.04 |
0.05 |
0.03 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Selling, general and administrative |
0.04 |
0.05 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.04 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
6.85 |
1.72 |
0.01 |
1.70 |
4.39 |
1.57 |
0.00 |
1.18 |
5.03 |
1.44 |
0.00 |
| Research and development |
0.17 |
0.18 |
0.17 |
0.16 |
0.13 |
0.14 |
0.13 |
0.15 |
0.10 |
0.11 |
0.10 |
0.09 |
0.07 |
0.08 |
0.08 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other operating expenses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-6.84 |
-1.71 |
0.00 |
-1.69 |
-4.38 |
-1.56 |
0.00 |
-1.17 |
-5.03 |
-1.44 |
0.00 |
| Operating income |
-0.14 |
0.04 |
0.04 |
-0.17 |
0.38 |
-0.16 |
-0.16 |
-0.18 |
-0.13 |
-0.14 |
-0.11 |
-0.10 |
0.05 |
-0.04 |
-0.08 |
-0.07 |
0.04 |
-0.06 |
-0.06 |
-0.03 |
-0.03 |
-0.02 |
-0.05 |
-0.02 |
-0.02 |
0.00 |
0.01 |
0.02 |
0.02 |
0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.02 |
-0.03 |
-0.03 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.00 |
-0.01 |
| Non-operating income (net) |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-6.95 |
0.00 |
0.00 |
0.00 |
-19.30 |
0.00 |
0.00 |
-8.02 |
-27.08 |
-7.49 |
0.01 |
-5.23 |
-18.99 |
-12.46 |
0.00 |
-3.70 |
-18.99 |
-3.97 |
0.00 |
| Income before tax |
-0.14 |
0.03 |
0.04 |
-0.18 |
0.37 |
-0.18 |
-0.17 |
-0.17 |
-0.13 |
-0.14 |
-0.11 |
-0.10 |
0.05 |
-0.04 |
-0.08 |
-0.07 |
0.04 |
-0.06 |
-0.06 |
-0.03 |
-0.03 |
-0.02 |
-0.05 |
-0.01 |
-0.02 |
0.00 |
0.01 |
0.02 |
0.02 |
0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-6.96 |
0.00 |
0.00 |
0.00 |
-19.31 |
0.00 |
-0.01 |
-8.03 |
-27.09 |
-7.50 |
0.00 |
-5.23 |
-19.00 |
-12.48 |
-0.01 |
-3.71 |
-19.00 |
-3.97 |
0.00 |
| Income tax expense |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.06 |
0.00 |
-0.25 |
0.00 |
-0.17 |
-22.11 |
-8.24 |
0.00 |
-2.69 |
-14.08 |
0.00 |
-1.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.28 |
0.00 |
-5.23 |
-0.02 |
-12.47 |
0.00 |
-3.70 |
-0.01 |
0.00 |
0.00 |
| Net income |
-0.13 |
0.03 |
-0.02 |
-0.18 |
0.37 |
-0.17 |
-0.17 |
-0.17 |
-0.13 |
-0.13 |
-0.11 |
-0.10 |
0.05 |
-0.04 |
-0.09 |
-0.07 |
0.04 |
-0.06 |
-0.06 |
-0.03 |
-0.03 |
-0.02 |
-0.05 |
-0.01 |
-0.02 |
0.00 |
0.01 |
0.02 |
0.02 |
0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.00 |
-0.01 |
|
Sep-25 |
Sep-24 |
Sep-23 |
Sep-22 |
Sep-21 |
Sep-20 |
Sep-19 |
Sep-18 |
Sep-17 |
Sep-16 |
Sep-15 |
Sep-14 |
Sep-13 |
Sep-12 |
Sep-11 |
Sep-10 |
Sep-09 |
Sep-08 |
Sep-07 |
Sep-06 |
| Cash and cash equivalents |
0.23 |
0.10 |
0.11 |
0.11 |
0.18 |
0.14 |
0.22 |
0.03 |
0.02 |
0.09 |
0.08 |
0.13 |
0.02 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.02 |
0.03 |
| Short-term investments |
0.69 |
0.58 |
0.29 |
0.27 |
0.18 |
0.17 |
0.04 |
0.05 |
0.04 |
0.00 |
0.02 |
0.02 |
0.01 |
0.00 |
0.00 |
|
|
|
|
|
| Accounts receivable, net |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventories |
|
|
|
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
| Other current assets |
0.02 |
0.01 |
0.02 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total current assets |
0.95 |
0.70 |
0.42 |
0.41 |
0.38 |
0.32 |
0.27 |
0.08 |
0.07 |
0.09 |
0.10 |
0.15 |
0.03 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.03 |
0.03 |
| Property, plant and equipment, net |
|
|
0.34 |
0.11 |
0.05 |
0.03 |
0.02 |
0.01 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Goodwill |
|
|
|
|
|
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Intangible assets |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-term investments |
|
|
0.29 |
0.11 |
0.25 |
0.14 |
0.04 |
|
|
|
|
0.02 |
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
1.39 |
1.14 |
0.77 |
0.69 |
0.71 |
0.52 |
0.35 |
0.11 |
0.10 |
0.13 |
0.13 |
0.18 |
0.04 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.03 |
0.03 |
|
| Accounts payable |
0.02 |
0.01 |
0.04 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Short-term debt |
0.05 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Current portion of long-term debt |
0.04 |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.13 |
0.09 |
0.06 |
0.06 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-term debt |
0.21 |
0.39 |
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
|
|
| Capital lease obligations |
0.11 |
0.12 |
0.12 |
0.08 |
0.03 |
0.02 |
|
|
|
0.00 |
0.00 |
0.00 |
|
0.00 |
|
|
|
|
|
|
| Other non-current liabilities |
|
|
0.48 |
0.46 |
0.15 |
0.02 |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
|
0.00 |
0.00 |
|
|
|
|
|
| Total liabilities |
0.88 |
0.95 |
0.48 |
0.27 |
0.30 |
0.06 |
0.11 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Common stock and paid-in capital |
2.09 |
1.81 |
1.30 |
1.22 |
1.05 |
0.97 |
0.66 |
0.58 |
0.51 |
0.49 |
0.43 |
0.39 |
0.19 |
0.15 |
0.13 |
0.12 |
0.11 |
0.10 |
0.08 |
0.06 |
| Retained earnings |
-1.63 |
-1.63 |
-1.03 |
-0.82 |
-0.64 |
-0.50 |
-0.42 |
-0.49 |
-0.43 |
-0.40 |
-0.32 |
-0.22 |
-0.17 |
-0.13 |
-0.11 |
-0.11 |
-0.10 |
-0.09 |
-0.06 |
-0.03 |
| Common shares outstanding |
134 |
120 |
107 |
105 |
104 |
101 |
99 |
84 |
74 |
61 |
57 |
47 |
24 |
11 |
7 |
6 |
5 |
4 |
4 |
3 |
Show Quarterly Balance Sheet
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
Mar-11 |
Dec-10 |
Sep-10 |
Jun-10 |
Mar-10 |
Dec-09 |
Sep-09 |
Jun-09 |
Mar-09 |
Dec-08 |
Sep-08 |
Jun-08 |
Mar-08 |
Dec-07 |
Sep-07 |
Jun-07 |
Mar-07 |
Dec-06 |
Sep-06 |
Jun-06 |
Mar-06 |
| Cash and cash equivalents |
0.19 |
0.20 |
0.23 |
0.13 |
0.19 |
0.05 |
0.10 |
0.07 |
0.13 |
0.06 |
0.11 |
0.11 |
0.13 |
0.20 |
0.11 |
0.14 |
0.09 |
0.09 |
0.18 |
0.33 |
0.37 |
0.14 |
0.14 |
0.22 |
0.26 |
0.46 |
0.22 |
0.19 |
0.16 |
0.19 |
0.03 |
0.03 |
0.07 |
0.01 |
0.02 |
0.04 |
0.06 |
0.10 |
0.09 |
0.04 |
0.05 |
0.06 |
0.08 |
0.09 |
0.10 |
0.10 |
0.13 |
0.14 |
0.14 |
0.06 |
0.02 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.02 |
0.03 |
0.02 |
0.00 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
| Short-term investments |
1.60 |
0.71 |
0.69 |
0.77 |
0.91 |
0.50 |
0.58 |
0.37 |
0.40 |
0.16 |
0.29 |
0.35 |
0.35 |
0.30 |
0.27 |
0.28 |
0.32 |
0.24 |
0.18 |
0.19 |
0.20 |
0.17 |
0.17 |
0.07 |
0.05 |
0.04 |
0.04 |
0.05 |
0.06 |
0.05 |
0.05 |
0.03 |
0.02 |
0.04 |
0.04 |
0.04 |
0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.03 |
|
|
|
0.01 |
0.02 |
| Accounts receivable, net |
0.02 |
0.22 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
|
|
|
0.00 |
0.00 |
0.07 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
0.00 |
|
|
0.00 |
0.00 |
|
|
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventories |
|
|
|
|
|
|
|
|
|
|
|
0.01 |
0.01 |
-0.06 |
-0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current assets |
0.04 |
0.04 |
0.02 |
0.04 |
0.04 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.03 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total current assets |
1.84 |
1.17 |
0.95 |
0.95 |
1.14 |
0.57 |
0.70 |
0.45 |
0.54 |
0.24 |
0.42 |
0.47 |
0.57 |
0.50 |
0.38 |
0.43 |
0.42 |
0.34 |
0.38 |
0.53 |
0.59 |
0.32 |
0.32 |
0.32 |
0.31 |
0.51 |
0.27 |
0.24 |
0.23 |
0.25 |
0.08 |
0.06 |
0.09 |
0.05 |
0.07 |
0.08 |
0.09 |
0.11 |
0.09 |
0.05 |
0.07 |
0.08 |
0.10 |
0.11 |
0.12 |
0.13 |
0.15 |
0.16 |
0.16 |
0.08 |
0.03 |
0.03 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.04 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
0.34 |
0.23 |
0.19 |
0.15 |
0.11 |
0.07 |
0.05 |
0.05 |
0.05 |
0.07 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.01 |
0.02 |
-15.77 |
0.02 |
-16.62 |
0.02 |
0.02 |
0.02 |
-18.32 |
0.02 |
-19.17 |
0.02 |
-20.02 |
0.02 |
-20.87 |
0.02 |
-21.72 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Intangible assets |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
15.79 |
0.02 |
16.64 |
0.02 |
0.02 |
0.02 |
18.34 |
0.02 |
19.19 |
0.02 |
20.04 |
0.02 |
20.89 |
0.02 |
21.74 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
0.00 |
0.04 |
0.08 |
0.12 |
0.11 |
0.17 |
0.20 |
0.22 |
0.25 |
0.13 |
0.10 |
0.11 |
0.14 |
0.18 |
0.19 |
0.03 |
0.04 |
0.06 |
0.07 |
0.06 |
|
0.02 |
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.01 |
0.02 |
0.02 |
0.03 |
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
2.27 |
1.60 |
1.39 |
1.38 |
1.57 |
1.01 |
1.14 |
0.88 |
0.96 |
0.63 |
0.77 |
0.80 |
0.89 |
0.89 |
0.69 |
0.75 |
0.70 |
0.64 |
0.71 |
0.73 |
0.76 |
0.50 |
0.52 |
0.56 |
0.56 |
0.59 |
0.35 |
0.34 |
0.33 |
0.34 |
0.11 |
0.11 |
0.13 |
0.09 |
0.10 |
0.12 |
0.13 |
0.14 |
0.13 |
0.09 |
0.09 |
0.11 |
0.13 |
0.15 |
0.16 |
0.16 |
0.18 |
0.20 |
0.20 |
0.09 |
0.04 |
0.04 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.05 |
|
| Accounts payable |
0.03 |
0.03 |
0.02 |
0.03 |
0.01 |
0.01 |
0.01 |
0.03 |
0.01 |
0.00 |
0.04 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Short-term debt |
0.05 |
0.05 |
0.05 |
0.05 |
0.07 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
0.00 |
0.00 |
|
|
|
|
|
0.00 |
| Current portion of long-term debt |
0.04 |
0.04 |
0.04 |
0.04 |
0.07 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.11 |
0.16 |
0.13 |
0.09 |
0.10 |
0.07 |
0.09 |
0.06 |
0.05 |
0.06 |
0.06 |
0.04 |
0.05 |
0.05 |
0.06 |
0.04 |
0.03 |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-term debt |
0.84 |
0.16 |
0.21 |
0.20 |
0.21 |
0.41 |
0.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.34 |
0.37 |
0.46 |
0.15 |
0.11 |
0.13 |
0.15 |
0.10 |
0.14 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
|
0.02 |
0.03 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
1.67 |
1.04 |
0.88 |
0.86 |
0.89 |
0.96 |
0.95 |
0.54 |
0.46 |
0.45 |
0.48 |
0.41 |
0.43 |
0.50 |
0.27 |
0.28 |
0.25 |
0.27 |
0.30 |
0.30 |
0.31 |
0.04 |
0.06 |
0.06 |
0.07 |
0.09 |
0.11 |
0.11 |
0.13 |
0.17 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.03 |
0.03 |
0.05 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Common stock and paid-in capital |
2.34 |
2.16 |
2.09 |
2.13 |
2.11 |
1.85 |
1.81 |
1.79 |
1.77 |
1.32 |
1.30 |
1.28 |
1.26 |
1.24 |
1.22 |
1.19 |
1.12 |
1.08 |
1.05 |
1.02 |
1.00 |
0.98 |
0.97 |
0.95 |
0.94 |
0.92 |
0.66 |
0.66 |
0.65 |
0.65 |
0.58 |
0.58 |
0.58 |
0.52 |
0.51 |
0.51 |
0.51 |
0.51 |
0.49 |
0.44 |
0.43 |
0.43 |
0.43 |
0.42 |
0.42 |
0.39 |
0.39 |
0.39 |
0.38 |
0.26 |
0.19 |
0.19 |
0.15 |
0.15 |
0.15 |
0.14 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
| Retained earnings |
-1.73 |
-1.60 |
-1.63 |
-1.60 |
-1.43 |
-1.80 |
-1.63 |
-1.45 |
-1.28 |
-1.16 |
-1.03 |
-0.92 |
-0.81 |
-0.86 |
-0.82 |
-0.74 |
-0.66 |
-0.71 |
-0.64 |
-0.58 |
-0.55 |
-0.52 |
-0.50 |
-0.46 |
-0.44 |
-0.42 |
-0.42 |
-0.43 |
-0.45 |
-0.48 |
-0.49 |
-0.48 |
-0.46 |
-0.45 |
-0.43 |
-0.42 |
-0.42 |
-0.41 |
-0.40 |
-0.38 |
-0.36 |
-0.34 |
-0.32 |
-0.29 |
-0.28 |
-0.25 |
-0.22 |
-0.20 |
-0.19 |
-0.18 |
-0.17 |
-0.15 |
-0.15 |
-0.14 |
-0.13 |
-0.13 |
-0.12 |
-0.12 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.10 |
-0.10 |
-0.10 |
-0.09 |
-0.09 |
-0.08 |
-0.07 |
-0.06 |
-0.06 |
-0.05 |
-0.04 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
| Common shares outstanding |
142 |
141 |
136 |
139 |
134 |
125 |
122 |
124 |
123 |
107 |
107 |
107 |
108 |
106 |
106 |
106 |
108 |
105 |
105 |
104 |
104 |
103 |
103 |
102 |
102 |
97 |
97 |
99 |
98 |
96 |
96 |
88 |
84 |
75 |
75 |
75 |
75 |
71 |
71 |
60 |
60 |
60 |
60 |
59 |
56 |
55 |
55 |
52 |
44 |
38 |
38 |
26 |
16 |
14 |
14 |
11 |
11 |
10 |
10 |
7 |
8 |
7 |
7 |
6 |
6 |
6 |
6 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
3 |
3 |
3 |
3 |
3 |
|
Sep-25 |
Sep-24 |
Sep-23 |
Sep-22 |
Sep-21 |
Sep-20 |
Sep-19 |
Sep-18 |
Sep-17 |
Sep-16 |
Sep-15 |
Sep-14 |
Sep-13 |
Sep-12 |
Sep-11 |
Sep-10 |
Sep-09 |
Sep-08 |
Sep-07 |
Sep-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Stock-based compensation |
0.06 |
0.07 |
0.08 |
0.12 |
0.08 |
0.04 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
1.37 |
| Change in inventory |
|
|
0.00 |
|
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.14 |
-0.02 |
-0.16 |
0.00 |
|
0.06 |
|
|
-0.33 |
| Other working capital changes |
0.09 |
-0.56 |
-0.24 |
-0.27 |
0.08 |
-0.15 |
0.16 |
-0.06 |
-0.04 |
-0.08 |
-0.08 |
0.10 |
0.00 |
0.14 |
-0.01 |
-0.01 |
-0.08 |
-0.03 |
-0.02 |
-1.06 |
| Capital expenditures |
-0.02 |
-0.14 |
-0.18 |
-0.05 |
-0.02 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
-0.11 |
-0.28 |
0.08 |
0.05 |
-0.12 |
-0.23 |
-0.04 |
-0.01 |
-0.04 |
0.02 |
0.02 |
-0.03 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
| Dividend payout |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Common stock repurchases |
|
|
|
0.01 |
0.01 |
0.26 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.04 |
0.01 |
0.00 |
|
|
|
|
|
| Net Debt Issuance |
0.07 |
0.87 |
0.25 |
0.06 |
0.00 |
0.00 |
0.00 |
0.06 |
0.01 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
|
| Change in cash |
0.12 |
-0.01 |
0.00 |
-0.08 |
0.04 |
-0.08 |
0.19 |
0.01 |
-0.06 |
0.00 |
-0.05 |
0.11 |
0.02 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.01 |
Show Quarterly Cash Flow
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
Mar-11 |
Dec-10 |
Sep-10 |
Jun-10 |
Mar-10 |
Dec-09 |
Sep-09 |
Jun-09 |
Mar-09 |
Dec-08 |
Sep-08 |
Jun-08 |
Mar-08 |
Dec-07 |
Sep-07 |
Jun-07 |
Mar-07 |
Dec-06 |
Sep-06 |
Jun-06 |
Mar-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Stock-based compensation |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
0.69 |
|
|
|
|
1.37 |
|
|
| Change in inventory |
0.00 |
0.00 |
|
|
|
0.00 |
|
|
|
|
0.00 |
0.00 |
|
|
|
|
|
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.11 |
-0.13 |
-0.21 |
0.00 |
-0.15 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.17 |
0.00 |
0.00 |
-0.18 |
0.00 |
0.00 |
|
4.52 |
-0.09 |
|
|
-0.01 |
0.06 |
|
|
-0.40 |
|
|
|
0.60 |
|
|
|
|
-0.35 |
|
|
| Other working capital changes |
0.06 |
-0.01 |
0.00 |
-0.17 |
0.44 |
-0.17 |
-0.16 |
-0.14 |
-0.11 |
-0.14 |
-0.05 |
-0.05 |
-0.05 |
-0.10 |
-0.10 |
-0.10 |
0.03 |
-0.08 |
-0.06 |
-0.06 |
0.24 |
-0.04 |
-0.03 |
-0.05 |
-0.04 |
-0.03 |
0.00 |
0.01 |
-0.02 |
0.17 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.02 |
0.01 |
-0.09 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
0.09 |
0.10 |
0.20 |
-0.01 |
0.14 |
-0.01 |
0.01 |
-0.01 |
-0.01 |
0.00 |
0.16 |
0.00 |
0.00 |
0.17 |
0.00 |
0.00 |
0.00 |
-4.53 |
0.09 |
0.00 |
0.00 |
0.01 |
-0.06 |
0.00 |
-0.01 |
0.39 |
-0.01 |
-0.01 |
-0.01 |
-1.29 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-1.02 |
0.00 |
0.00 |
| Capital expenditures |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.03 |
-0.07 |
-0.06 |
-0.05 |
-0.03 |
-0.04 |
-0.03 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
-0.89 |
-0.02 |
0.08 |
0.14 |
-0.41 |
0.08 |
-0.20 |
0.02 |
-0.23 |
0.13 |
0.09 |
0.04 |
-0.01 |
-0.04 |
0.07 |
0.07 |
-0.07 |
-0.03 |
-0.11 |
-0.02 |
-0.03 |
0.03 |
-0.06 |
0.00 |
-0.17 |
0.01 |
0.02 |
0.02 |
-0.01 |
-0.07 |
0.00 |
-0.03 |
0.02 |
0.00 |
0.00 |
-0.01 |
-0.02 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
-0.03 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
-0.02 |
| Dividend payout |
-0.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock repurchases |
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.25 |
0.07 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.05 |
0.00 |
0.12 |
0.06 |
0.00 |
0.04 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
0.84 |
-0.01 |
0.00 |
-0.04 |
0.09 |
0.02 |
0.39 |
0.05 |
0.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.25 |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
|
| Change in cash |
-0.01 |
-0.03 |
0.10 |
-0.06 |
0.13 |
-0.05 |
0.03 |
-0.06 |
0.07 |
-0.05 |
0.01 |
-0.03 |
-0.07 |
0.09 |
-0.03 |
0.05 |
-0.01 |
-0.09 |
-0.14 |
-0.05 |
0.23 |
0.00 |
-0.08 |
-0.04 |
-0.20 |
0.24 |
0.03 |
0.03 |
-0.03 |
0.16 |
0.00 |
-0.04 |
0.06 |
-0.01 |
-0.01 |
-0.02 |
-0.04 |
0.02 |
0.04 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.03 |
-0.01 |
0.00 |
0.08 |
0.04 |
-0.01 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.01 |
-0.01 |
0.00 |
0.01 |
0.00 |
0.00 |