Ultragenyx Pharmaceutical Inc.
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
| Total revenue |
0.67 |
0.56 |
0.43 |
0.36 |
0.35 |
0.27 |
0.10 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Cost of revenue |
0.11 |
0.08 |
0.05 |
0.03 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.18 |
0.00 |
0.00 |
|
|
|
| Gross profit |
0.56 |
0.48 |
0.39 |
0.34 |
0.34 |
0.26 |
0.09 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Selling, general and administrative |
0.35 |
0.32 |
0.31 |
0.28 |
0.22 |
0.18 |
0.16 |
0.13 |
0.10 |
0.06 |
0.03 |
0.01 |
0.00 |
0.00 |
0.00 |
| Research and development |
0.75 |
0.70 |
0.65 |
0.71 |
0.50 |
0.41 |
0.36 |
0.29 |
0.23 |
0.18 |
0.11 |
0.05 |
0.03 |
0.01 |
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 |
| Operating income |
-0.54 |
-0.54 |
-0.57 |
-0.65 |
-0.38 |
-0.33 |
-0.42 |
-0.37 |
-0.33 |
-0.25 |
-0.15 |
-0.06 |
-0.03 |
-0.02 |
-0.01 |
| Non-operating income (net) |
-0.04 |
-0.03 |
-0.04 |
-0.05 |
-0.07 |
0.14 |
0.02 |
0.17 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income before tax |
-0.57 |
-0.57 |
-0.61 |
-0.70 |
-0.45 |
-0.19 |
-0.40 |
-0.20 |
-0.32 |
-0.25 |
-0.15 |
-0.06 |
-0.04 |
-0.02 |
-0.01 |
| Income tax expense |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net income |
-0.58 |
-0.57 |
-0.61 |
-0.71 |
-0.45 |
-0.19 |
-0.40 |
-0.20 |
-0.30 |
-0.25 |
-0.15 |
-0.06 |
-0.04 |
-0.02 |
-0.01 |
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 |
Dec-11 |
| Total revenue |
0.14 |
0.21 |
0.16 |
0.17 |
0.14 |
0.16 |
0.14 |
0.15 |
0.11 |
0.13 |
0.10 |
0.11 |
0.10 |
0.10 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.09 |
0.10 |
0.09 |
0.08 |
0.06 |
0.04 |
0.04 |
0.03 |
0.02 |
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 |
0.00 |
| Cost of revenue |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
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 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.04 |
0.05 |
0.11 |
0.00 |
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 |
0.11 |
0.18 |
0.13 |
0.14 |
0.11 |
0.15 |
0.12 |
0.13 |
0.09 |
0.12 |
0.09 |
0.10 |
0.09 |
0.10 |
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.08 |
0.06 |
0.04 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.05 |
-0.04 |
0.00 |
-0.11 |
0.00 |
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 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
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 |
0.01 |
| Research and development |
0.19 |
0.20 |
0.22 |
0.16 |
0.17 |
0.19 |
0.17 |
0.16 |
0.18 |
0.16 |
0.16 |
0.16 |
0.17 |
0.17 |
0.24 |
0.15 |
0.14 |
0.12 |
0.11 |
0.11 |
0.15 |
0.13 |
0.09 |
0.08 |
0.11 |
0.08 |
0.10 |
0.10 |
0.08 |
0.07 |
0.07 |
0.08 |
0.08 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
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 |
-0.01 |
| Operating income |
-0.17 |
-0.11 |
-0.17 |
-0.11 |
-0.14 |
-0.12 |
-0.13 |
-0.12 |
-0.17 |
-0.12 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.23 |
-0.14 |
-0.14 |
-0.10 |
-0.09 |
-0.08 |
-0.11 |
-0.10 |
-0.05 |
-0.06 |
-0.12 |
-0.09 |
-0.12 |
-0.11 |
-0.10 |
-0.09 |
-0.09 |
-0.09 |
-0.10 |
-0.10 |
-0.08 |
-0.08 |
-0.07 |
-0.07 |
-0.07 |
-0.06 |
-0.05 |
-0.06 |
-0.04 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
| Non-operating income (net) |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
0.02 |
-0.04 |
-0.03 |
0.07 |
-0.02 |
0.09 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.04 |
0.13 |
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 |
| Income before tax |
-0.18 |
-0.13 |
-0.18 |
-0.11 |
-0.15 |
-0.13 |
-0.13 |
-0.13 |
-0.17 |
-0.13 |
-0.16 |
-0.16 |
-0.16 |
-0.15 |
-0.24 |
-0.16 |
-0.15 |
-0.12 |
-0.07 |
-0.12 |
-0.14 |
-0.02 |
-0.07 |
0.03 |
-0.12 |
-0.09 |
-0.11 |
-0.10 |
-0.10 |
-0.09 |
-0.09 |
-0.05 |
0.03 |
-0.10 |
-0.08 |
-0.07 |
-0.07 |
-0.07 |
-0.06 |
-0.06 |
-0.05 |
-0.06 |
-0.04 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
| Income tax expense |
0.00 |
0.00 |
0.00 |
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 |
-0.02 |
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 |
| Net income |
-0.19 |
-0.13 |
-0.18 |
-0.11 |
-0.15 |
-0.13 |
-0.13 |
-0.13 |
-0.17 |
-0.12 |
-0.16 |
-0.16 |
-0.16 |
-0.15 |
-0.25 |
-0.16 |
-0.15 |
-0.12 |
-0.07 |
-0.12 |
-0.14 |
-0.02 |
-0.07 |
0.03 |
-0.12 |
-0.09 |
-0.11 |
-0.10 |
-0.10 |
-0.09 |
-0.09 |
-0.05 |
0.03 |
-0.08 |
-0.08 |
-0.07 |
-0.07 |
-0.07 |
-0.06 |
-0.06 |
-0.05 |
-0.06 |
-0.04 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
| Cash and cash equivalents |
0.43 |
0.17 |
0.21 |
0.13 |
0.31 |
0.71 |
0.43 |
0.11 |
0.10 |
0.16 |
0.09 |
0.02 |
0.01 |
0.09 |
0.01 |
| Short-term investments |
0.26 |
0.44 |
0.36 |
0.61 |
0.43 |
0.49 |
0.32 |
0.35 |
0.13 |
0.22 |
0.34 |
0.16 |
0.05 |
|
|
| Accounts receivable, net |
0.16 |
0.12 |
0.07 |
0.04 |
0.03 |
0.02 |
0.03 |
0.01 |
0.01 |
|
|
|
|
|
0.00 |
| Inventories |
0.05 |
0.05 |
0.03 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Other current assets |
0.05 |
0.04 |
0.05 |
0.07 |
0.07 |
0.06 |
0.05 |
0.04 |
0.03 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
| Total current assets |
0.95 |
0.82 |
0.73 |
0.88 |
0.86 |
1.30 |
0.85 |
0.52 |
0.24 |
0.50 |
0.45 |
0.19 |
0.06 |
0.09 |
0.01 |
| Property, plant and equipment, net |
|
|
|
0.26 |
0.14 |
0.07 |
0.07 |
0.02 |
0.02 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Goodwill |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.00 |
0.00 |
0.00 |
|
|
|
| Intangible assets |
0.18 |
0.18 |
0.17 |
0.16 |
0.13 |
0.13 |
0.13 |
0.13 |
0.14 |
0.00 |
0.00 |
0.00 |
|
|
|
| Long-term investments |
0.06 |
0.14 |
0.20 |
0.15 |
0.26 |
0.01 |
0.03 |
0.00 |
0.01 |
0.12 |
0.10 |
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
1.53 |
1.50 |
1.49 |
1.55 |
1.52 |
1.76 |
1.14 |
0.72 |
0.49 |
0.54 |
0.56 |
0.20 |
0.06 |
0.09 |
0.01 |
|
| Accounts payable |
0.03 |
0.04 |
0.04 |
0.04 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Short-term debt |
0.08 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
|
|
|
|
|
|
|
|
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.27 |
0.30 |
0.23 |
0.20 |
0.15 |
0.11 |
0.08 |
0.06 |
0.06 |
0.05 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
| Long-term debt |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital lease obligations |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.05 |
0.04 |
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.02 |
0.02 |
0.01 |
0.00 |
0.39 |
0.38 |
0.35 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
|
|
|
| Total liabilities |
1.61 |
1.24 |
1.22 |
1.19 |
0.60 |
0.61 |
0.48 |
0.11 |
0.11 |
0.07 |
0.03 |
0.01 |
0.01 |
0.00 |
0.00 |
|
| Common stock and paid-in capital |
4.45 |
4.21 |
3.66 |
3.13 |
3.00 |
2.77 |
2.09 |
1.64 |
1.22 |
1.00 |
0.82 |
0.32 |
0.12 |
0.11 |
0.02 |
| Retained earnings |
-4.53 |
-3.96 |
-3.39 |
-2.78 |
-2.07 |
-1.62 |
-1.43 |
-1.03 |
-0.83 |
-0.53 |
-0.28 |
-0.14 |
-0.07 |
-0.03 |
-0.01 |
| Common shares outstanding |
99 |
91 |
74 |
70 |
68 |
61 |
57 |
50 |
42 |
40 |
37 |
29 |
29 |
23 |
23 |
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 |
Dec-11 |
| Cash and cash equivalents |
0.18 |
0.43 |
0.21 |
0.17 |
0.13 |
0.17 |
0.15 |
0.48 |
0.11 |
0.21 |
0.07 |
0.10 |
0.09 |
0.13 |
0.39 |
0.16 |
0.15 |
0.31 |
0.20 |
0.29 |
0.38 |
0.71 |
0.20 |
0.34 |
0.30 |
0.43 |
0.12 |
0.13 |
0.27 |
0.11 |
0.08 |
0.11 |
0.23 |
0.10 |
0.06 |
0.09 |
0.16 |
0.16 |
0.14 |
0.06 |
0.07 |
0.09 |
0.17 |
0.05 |
0.18 |
0.02 |
0.05 |
0.02 |
0.06 |
0.01 |
0.01 |
|
-0.09 |
0.09 |
0.01 |
| Short-term investments |
0.24 |
0.26 |
0.22 |
0.31 |
0.37 |
0.44 |
0.47 |
0.28 |
0.30 |
0.36 |
0.37 |
0.45 |
0.54 |
0.61 |
0.50 |
0.38 |
0.44 |
0.43 |
0.54 |
0.55 |
0.58 |
0.49 |
0.57 |
0.48 |
0.37 |
0.32 |
0.40 |
0.49 |
0.45 |
0.35 |
0.42 |
0.44 |
0.31 |
0.13 |
0.31 |
0.31 |
0.27 |
0.22 |
0.25 |
0.34 |
0.34 |
0.34 |
0.28 |
0.27 |
0.16 |
0.16 |
0.15 |
0.14 |
0.11 |
0.05 |
0.06 |
|
0.17 |
|
|
| Accounts receivable, net |
0.12 |
0.16 |
0.11 |
0.12 |
0.10 |
0.12 |
0.09 |
0.11 |
0.10 |
0.07 |
0.08 |
0.07 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.03 |
0.02 |
0.15 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.00 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
|
| Inventories |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.07 |
0.05 |
0.04 |
0.07 |
0.06 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.07 |
0.07 |
0.07 |
0.08 |
0.06 |
0.07 |
0.07 |
0.06 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.05 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
0.00 |
0.00 |
| Total current assets |
0.66 |
0.95 |
0.64 |
0.72 |
0.70 |
0.82 |
0.80 |
0.96 |
0.60 |
0.73 |
0.60 |
0.70 |
0.77 |
0.88 |
1.01 |
0.68 |
0.71 |
0.86 |
0.85 |
0.95 |
1.07 |
1.30 |
0.87 |
0.91 |
0.89 |
0.85 |
0.61 |
0.70 |
0.79 |
0.52 |
0.57 |
0.55 |
0.58 |
0.24 |
0.39 |
0.42 |
0.44 |
0.50 |
0.47 |
0.41 |
0.43 |
0.45 |
0.58 |
0.34 |
0.35 |
0.19 |
0.21 |
0.16 |
0.17 |
0.06 |
0.07 |
|
0.09 |
0.09 |
|
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
|
0.28 |
0.26 |
0.23 |
0.21 |
0.18 |
0.14 |
0.12 |
0.14 |
0.09 |
0.07 |
0.05 |
0.09 |
0.08 |
0.07 |
0.06 |
0.06 |
0.04 |
0.02 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
0.00 |
0.00 |
| Goodwill |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
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 |
|
|
|
|
|
|
| Intangible assets |
0.17 |
0.18 |
0.17 |
0.17 |
0.18 |
0.18 |
0.16 |
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.14 |
0.14 |
0.00 |
0.00 |
0.00 |
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 |
0.12 |
0.06 |
0.02 |
0.05 |
0.07 |
0.14 |
0.20 |
0.11 |
0.16 |
0.20 |
0.09 |
0.07 |
0.09 |
0.15 |
0.11 |
0.16 |
0.22 |
0.26 |
0.20 |
0.23 |
0.08 |
0.01 |
0.13 |
0.14 |
0.08 |
0.03 |
0.03 |
0.02 |
|
|
|
|
0.03 |
0.01 |
0.02 |
0.06 |
0.08 |
0.12 |
0.08 |
0.05 |
0.08 |
0.10 |
0.13 |
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
1.30 |
1.53 |
1.19 |
1.31 |
1.31 |
1.50 |
1.54 |
1.62 |
1.31 |
1.49 |
1.24 |
1.31 |
1.38 |
1.55 |
1.62 |
1.32 |
1.38 |
1.52 |
1.48 |
1.51 |
1.60 |
1.76 |
1.27 |
1.31 |
1.23 |
1.14 |
0.88 |
0.96 |
1.01 |
0.72 |
0.77 |
0.81 |
0.82 |
0.49 |
0.44 |
0.50 |
0.55 |
0.54 |
0.52 |
0.48 |
0.52 |
0.56 |
0.60 |
0.34 |
0.36 |
0.20 |
0.21 |
0.16 |
0.17 |
0.06 |
0.07 |
|
|
0.09 |
0.01 |
|
| Accounts payable |
0.04 |
0.03 |
0.04 |
0.03 |
0.05 |
0.04 |
0.04 |
0.06 |
0.04 |
0.04 |
0.03 |
0.04 |
0.06 |
0.04 |
0.02 |
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 |
0.01 |
0.01 |
0.01 |
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 |
| Short-term debt |
0.07 |
0.08 |
0.08 |
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 |
0.01 |
0.01 |
0.01 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.21 |
0.27 |
0.22 |
0.25 |
0.23 |
0.30 |
0.24 |
0.20 |
0.19 |
0.23 |
0.21 |
0.19 |
0.15 |
0.20 |
0.19 |
0.17 |
0.13 |
0.15 |
0.11 |
0.09 |
0.08 |
0.11 |
0.08 |
0.07 |
0.07 |
0.08 |
0.06 |
0.05 |
0.04 |
0.06 |
0.06 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.04 |
0.05 |
0.04 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
|
|
0.00 |
0.00 |
| Long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
| Capital lease obligations |
|
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.05 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.91 |
0.00 |
0.89 |
0.39 |
0.39 |
0.39 |
0.38 |
0.38 |
0.38 |
0.38 |
0.37 |
0.37 |
0.39 |
0.35 |
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
|
|
|
|
|
| Total liabilities |
1.53 |
1.61 |
1.17 |
1.15 |
1.16 |
1.24 |
1.18 |
1.19 |
1.17 |
1.22 |
1.21 |
1.18 |
1.16 |
1.19 |
1.15 |
0.64 |
0.59 |
0.60 |
0.55 |
0.54 |
0.54 |
0.61 |
0.60 |
0.62 |
0.62 |
0.48 |
0.15 |
0.14 |
0.12 |
0.11 |
0.10 |
0.10 |
0.09 |
0.11 |
0.07 |
0.07 |
0.06 |
0.07 |
0.06 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
|
|
0.00 |
0.00 |
|
| Common stock and paid-in capital |
4.48 |
4.45 |
4.41 |
4.37 |
4.25 |
4.21 |
4.17 |
4.12 |
3.70 |
3.66 |
3.30 |
3.23 |
3.17 |
3.13 |
3.10 |
3.06 |
3.02 |
3.00 |
2.88 |
2.85 |
2.81 |
2.77 |
2.26 |
2.22 |
2.16 |
2.09 |
2.07 |
2.05 |
2.01 |
1.64 |
1.61 |
1.56 |
1.53 |
1.22 |
1.12 |
1.10 |
1.09 |
1.00 |
0.92 |
0.84 |
0.83 |
0.82 |
0.81 |
0.51 |
0.50 |
0.32 |
0.32 |
0.26 |
0.26 |
0.12 |
0.12 |
0.00 |
0.08 |
0.11 |
0.01 |
| Retained earnings |
-4.72 |
-4.53 |
-4.40 |
-4.22 |
-4.11 |
-3.96 |
-3.82 |
-3.69 |
-3.56 |
-3.39 |
-3.26 |
-3.10 |
-2.94 |
-2.78 |
-2.63 |
-2.38 |
-2.23 |
-2.07 |
-1.95 |
-1.88 |
-1.76 |
-1.62 |
-1.60 |
-1.53 |
-1.55 |
-1.43 |
-1.34 |
-1.23 |
-1.13 |
-1.03 |
-0.94 |
-0.86 |
-0.80 |
-0.83 |
-0.75 |
-0.67 |
-0.60 |
-0.53 |
-0.46 |
-0.39 |
-0.34 |
-0.28 |
-0.23 |
-0.19 |
-0.16 |
-0.14 |
-0.12 |
-0.11 |
-0.09 |
-0.07 |
-0.06 |
|
|
-0.03 |
|
| Common shares outstanding |
101 |
100 |
100 |
98 |
96 |
96 |
95 |
87 |
84 |
81 |
72 |
71 |
70 |
70 |
70 |
70 |
70 |
69 |
68 |
68 |
67 |
65 |
61 |
61 |
58 |
58 |
58 |
58 |
53 |
51 |
50 |
50 |
49 |
43 |
42 |
42 |
42 |
41 |
40 |
39 |
39 |
39 |
38 |
36 |
34 |
32 |
32 |
30 |
22 |
26 |
23 |
23 |
23 |
23 |
|
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.04 |
0.04 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Stock-based compensation |
0.15 |
0.16 |
0.14 |
0.13 |
0.10 |
0.09 |
0.08 |
0.08 |
0.07 |
0.05 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
| Change in inventory |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Other working capital changes |
-0.65 |
-0.60 |
-0.63 |
-0.52 |
-0.45 |
-0.23 |
-0.43 |
-0.38 |
-0.33 |
-0.21 |
-0.13 |
-0.05 |
-0.03 |
-0.01 |
-0.01 |
| Capital expenditures |
-0.01 |
-0.01 |
-0.05 |
-0.15 |
-0.07 |
-0.04 |
-0.02 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
0.24 |
-0.01 |
0.21 |
-0.15 |
-0.12 |
-0.14 |
0.01 |
-0.03 |
0.06 |
0.10 |
-0.29 |
-0.12 |
-0.05 |
0.00 |
0.00 |
| Dividend payout |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Common stock repurchases |
|
|
|
0.01 |
0.04 |
0.52 |
0.34 |
0.30 |
0.14 |
0.09 |
0.47 |
0.19 |
|
|
|
| Net Debt Issuance |
0.48 |
0.40 |
0.39 |
0.49 |
0.08 |
0.08 |
0.34 |
0.04 |
0.00 |
0.05 |
0.00 |
0.00 |
0.00 |
0.09 |
0.02 |
|
| Change in cash |
0.25 |
-0.03 |
0.08 |
-0.17 |
-0.42 |
0.29 |
0.32 |
0.01 |
-0.06 |
0.07 |
0.07 |
0.02 |
-0.08 |
0.08 |
0.01 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
|
|
|
|
|
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 |
Dec-11 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
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 |
|
| Change in inventory |
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 |
-0.01 |
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 working capital changes |
-0.23 |
-0.15 |
-0.13 |
-0.14 |
-0.21 |
-0.13 |
-0.11 |
-0.12 |
-0.23 |
-0.12 |
-0.16 |
-0.15 |
-0.19 |
-0.12 |
-0.14 |
-0.11 |
-0.15 |
-0.08 |
-0.09 |
-0.09 |
-0.19 |
-0.09 |
-0.08 |
0.06 |
-0.12 |
-0.10 |
-0.11 |
-0.11 |
-0.11 |
-0.07 |
-0.09 |
-0.10 |
-0.11 |
-0.10 |
-0.08 |
-0.07 |
-0.08 |
-0.06 |
-0.04 |
-0.05 |
-0.06 |
-0.05 |
-0.04 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
| Capital expenditures |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.06 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
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 |
-0.01 |
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 |
| Others incl. marketable securities changes |
-0.05 |
-0.07 |
0.12 |
0.08 |
0.14 |
0.10 |
-0.27 |
0.07 |
0.11 |
-0.11 |
0.07 |
0.12 |
0.14 |
-0.14 |
-0.14 |
0.11 |
0.02 |
0.09 |
-0.02 |
-0.02 |
-0.17 |
0.12 |
-0.09 |
-0.08 |
-0.08 |
0.08 |
0.08 |
-0.05 |
-0.10 |
0.07 |
0.02 |
-0.05 |
-0.07 |
0.06 |
0.03 |
-0.02 |
-0.01 |
-0.01 |
0.06 |
0.03 |
0.02 |
-0.03 |
-0.14 |
-0.11 |
0.00 |
-0.02 |
-0.01 |
-0.03 |
-0.06 |
0.01 |
0.00 |
-0.04 |
-0.01 |
0.00 |
0.00 |
| Dividend payout |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
|
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.33 |
0.00 |
0.01 |
0.01 |
0.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.67 |
0.00 |
0.00 |
0.47 |
0.29 |
0.00 |
0.18 |
0.19 |
0.06 |
0.00 |
0.13 |
|
|
|
|
|
|
| Net Debt Issuance |
0.00 |
0.39 |
0.00 |
0.08 |
0.00 |
0.00 |
0.01 |
0.38 |
0.00 |
0.33 |
0.03 |
0.03 |
0.00 |
0.00 |
0.49 |
0.00 |
0.00 |
0.08 |
0.00 |
0.00 |
0.00 |
0.49 |
0.00 |
0.02 |
0.06 |
0.31 |
0.00 |
0.01 |
0.02 |
0.01 |
0.02 |
0.00 |
0.01 |
0.06 |
0.00 |
0.00 |
0.07 |
0.07 |
-4.60 |
0.00 |
0.00 |
-0.47 |
0.00 |
0.00 |
0.00 |
-0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.02 |
|
| Change in cash |
-0.25 |
0.22 |
0.03 |
0.05 |
-0.05 |
0.03 |
-0.33 |
0.37 |
-0.10 |
0.14 |
-0.03 |
0.02 |
-0.05 |
-0.26 |
0.23 |
0.01 |
-0.15 |
0.10 |
-0.09 |
-0.09 |
-0.33 |
0.53 |
-0.14 |
0.04 |
-0.13 |
0.31 |
-0.01 |
-0.14 |
0.16 |
0.03 |
-0.03 |
-0.11 |
0.13 |
0.04 |
-0.03 |
-0.07 |
0.00 |
0.02 |
0.09 |
-0.02 |
-0.02 |
-0.07 |
0.11 |
-0.13 |
0.15 |
-0.03 |
0.04 |
-0.04 |
0.05 |
0.00 |
-0.01 |
-0.05 |
-0.02 |
0.07 |
0.02 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|