Telix Pharmaceuticals Ltd
|
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-11 |
Dec-00 |
Dec-99 |
| Total revenue |
1.21 |
0.78 |
0.50 |
0.16 |
0.01 |
0.01 |
0.00 |
0.00 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
|
|
| Cost of revenue |
0.57 |
0.27 |
0.19 |
0.07 |
0.04 |
0.00 |
0.02 |
0.02 |
0.00 |
0.02 |
0.02 |
0.02 |
0.02 |
0.04 |
|
|
| Gross profit |
0.64 |
0.51 |
0.31 |
0.09 |
0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
-0.02 |
|
|
| Selling, general and administrative |
0.24 |
0.12 |
0.08 |
0.05 |
0.04 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
|
|
| Research and development |
0.26 |
0.12 |
0.13 |
0.06 |
0.03 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Other operating expenses |
0.12 |
0.18 |
0.06 |
0.08 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
| Operating income |
0.03 |
0.08 |
0.02 |
-0.09 |
-0.08 |
-0.04 |
-0.04 |
-0.03 |
-0.01 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Non-operating income (net) |
-0.03 |
-0.03 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income before tax |
-0.01 |
0.06 |
0.00 |
-0.10 |
-0.10 |
-0.06 |
-0.03 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income tax expense |
0.00 |
0.01 |
0.00 |
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 |
| Net income |
-0.01 |
0.05 |
0.01 |
-0.10 |
-0.08 |
-0.04 |
-0.03 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
Show Quarterly Income Statement
|
Dec-25 |
Jun-25 |
Dec-24 |
Jun-24 |
Dec-23 |
Jun-23 |
Dec-22 |
Jun-22 |
Dec-21 |
Jun-21 |
Dec-20 |
Jun-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 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Jun-13 |
Sep-12 |
Mar-12 |
Sep-11 |
Jun-11 |
Sep-00 |
Jun-00 |
Dec-99 |
Jun-99 |
Dec-98 |
| Total revenue |
0.62 |
0.59 |
0.59 |
0.19 |
0.28 |
0.22 |
0.14 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
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 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
|
|
|
|
|
| Cost of revenue |
0.29 |
0.30 |
0.21 |
0.07 |
0.06 |
0.13 |
0.09 |
0.04 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
|
|
|
|
|
| Gross profit |
0.33 |
0.29 |
0.39 |
0.12 |
0.22 |
0.09 |
0.04 |
-0.02 |
-0.02 |
-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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Selling, general and administrative |
|
0.07 |
0.06 |
0.06 |
0.04 |
0.02 |
0.04 |
0.01 |
0.01 |
0.00 |
0.02 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
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 |
|
|
|
|
|
| Research and development |
0.13 |
0.12 |
0.08 |
0.05 |
0.10 |
0.03 |
0.03 |
0.02 |
0.02 |
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 |
|
|
|
|
|
| Other operating expenses |
0.18 |
0.08 |
0.18 |
0.01 |
0.06 |
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 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating income |
0.01 |
0.02 |
0.07 |
0.01 |
-0.02 |
0.03 |
-0.01 |
-0.06 |
-0.05 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
0.00 |
-0.02 |
0.00 |
-0.02 |
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 |
| Non-operating income (net) |
-0.01 |
-0.02 |
-0.02 |
0.00 |
0.03 |
-0.04 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
-0.01 |
0.05 |
0.01 |
0.02 |
-0.01 |
-0.03 |
-0.07 |
-0.06 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
0.00 |
-0.02 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 tax expense |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
-0.01 |
0.00 |
-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 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
-0.01 |
0.00 |
0.04 |
0.01 |
0.02 |
-0.01 |
-0.03 |
-0.07 |
-0.05 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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-11 |
Dec-00 |
Dec-99 |
| Cash and cash equivalents |
0.21 |
0.71 |
0.12 |
0.12 |
0.02 |
0.08 |
0.04 |
0.03 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
0.21 |
0.16 |
0.08 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
| Inventories |
0.06 |
0.04 |
0.02 |
0.01 |
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 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
| Total current assets |
0.49 |
0.92 |
0.22 |
0.17 |
0.05 |
0.09 |
0.06 |
0.04 |
0.05 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
|
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
0.30 |
0.11 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
| Intangible assets |
0.59 |
0.31 |
0.10 |
0.06 |
0.06 |
0.06 |
0.04 |
0.04 |
0.00 |
|
|
|
|
|
|
|
| Long-term investments |
0.00 |
0.01 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
1.77 |
1.52 |
0.40 |
0.26 |
0.11 |
0.16 |
0.10 |
0.08 |
0.05 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
|
|
| Accounts payable |
0.11 |
0.07 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Short-term debt |
0.03 |
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 |
|
|
| Current portion of long-term debt |
0.01 |
0.02 |
0.00 |
|
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.19 |
0.18 |
0.10 |
0.06 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.02 |
|
|
| Long-term debt |
0.39 |
0.55 |
0.01 |
0.00 |
|
0.00 |
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
0.06 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.01 |
0.03 |
0.01 |
0.02 |
0.02 |
0.06 |
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
1.15 |
0.95 |
0.25 |
0.18 |
0.11 |
0.08 |
0.03 |
0.02 |
0.00 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
|
|
| Common stock and paid-in capital |
0.85 |
0.78 |
0.41 |
0.35 |
0.18 |
0.17 |
0.12 |
0.07 |
0.06 |
0.03 |
0.03 |
0.02 |
0.02 |
-0.01 |
0.02 |
0.00 |
| Retained earnings |
-0.23 |
-0.21 |
-0.26 |
-0.27 |
-0.17 |
-0.09 |
-0.05 |
-0.02 |
-0.01 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
|
-0.01 |
|
| Common shares outstanding |
338 |
345 |
324 |
311 |
282 |
257 |
233 |
202 |
128 |
128 |
83 |
1 |
1 |
15 |
39 |
39 |
Show Quarterly Balance Sheet
|
Dec-25 |
Jun-25 |
Dec-24 |
Jun-24 |
Dec-23 |
Jun-23 |
Dec-22 |
Jun-22 |
Dec-21 |
Jun-21 |
Dec-20 |
Jun-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 |
Jun-13 |
Sep-12 |
Mar-12 |
Sep-11 |
Jun-11 |
Sep-00 |
Jun-00 |
Dec-99 |
Jun-99 |
Dec-98 |
| Cash and cash equivalents |
0.21 |
0.32 |
0.71 |
0.12 |
0.12 |
0.13 |
0.12 |
0.12 |
0.02 |
0.05 |
0.08 |
0.02 |
0.04 |
0.00 |
0.01 |
0.00 |
0.03 |
0.00 |
0.03 |
0.00 |
0.05 |
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 |
|
|
|
|
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
0.21 |
0.20 |
0.16 |
0.10 |
0.06 |
0.06 |
0.04 |
0.02 |
0.02 |
0.00 |
0.01 |
0.02 |
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 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
| Inventories |
0.06 |
0.05 |
0.04 |
0.03 |
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 |
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 |
0.04 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
|
|
|
|
| Total current assets |
0.49 |
0.61 |
0.92 |
0.26 |
0.22 |
0.22 |
0.17 |
0.15 |
0.05 |
0.07 |
0.09 |
0.04 |
0.06 |
0.01 |
0.03 |
0.01 |
0.04 |
0.01 |
0.05 |
0.01 |
0.05 |
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 |
0.00 |
|
|
|
|
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
0.30 |
0.29 |
0.11 |
0.12 |
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 |
0.00 |
0.00 |
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 |
0.59 |
0.61 |
0.31 |
|
0.10 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.06 |
0.04 |
0.04 |
|
0.04 |
|
0.04 |
|
0.00 |
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term investments |
0.00 |
0.00 |
0.01 |
|
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
1.77 |
1.83 |
1.52 |
0.75 |
0.40 |
0.31 |
0.26 |
0.22 |
0.11 |
0.13 |
0.16 |
0.09 |
0.10 |
0.02 |
0.07 |
0.02 |
0.08 |
0.01 |
0.05 |
0.02 |
0.05 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.03 |
0.03 |
0.01 |
|
|
|
|
|
| Accounts payable |
0.11 |
0.08 |
0.07 |
0.02 |
0.03 |
0.06 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
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 |
|
|
|
|
| Short-term debt |
0.03 |
0.03 |
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 |
0.02 |
0.02 |
|
|
|
|
|
| Current portion of long-term debt |
0.01 |
0.01 |
0.02 |
|
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.19 |
0.26 |
0.18 |
0.19 |
0.10 |
0.06 |
0.06 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
|
|
|
|
|
| Long-term debt |
0.39 |
0.37 |
0.55 |
|
0.01 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
0.06 |
0.03 |
0.01 |
|
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.01 |
0.02 |
0.03 |
|
0.01 |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
1.15 |
1.18 |
0.95 |
0.34 |
0.25 |
0.23 |
0.18 |
0.11 |
0.11 |
0.08 |
0.08 |
0.04 |
0.03 |
0.02 |
0.02 |
0.03 |
0.02 |
0.03 |
0.00 |
0.02 |
0.00 |
0.02 |
0.00 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.04 |
0.03 |
0.00 |
|
|
|
|
|
| Common stock and paid-in capital |
0.85 |
0.88 |
0.78 |
0.64 |
0.41 |
0.36 |
0.35 |
0.35 |
0.18 |
0.17 |
0.17 |
0.12 |
0.12 |
0.05 |
0.07 |
0.04 |
0.07 |
0.03 |
0.06 |
0.03 |
0.06 |
0.03 |
0.01 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
0.01 |
0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
| Retained earnings |
-0.23 |
-0.23 |
-0.21 |
-0.23 |
-0.26 |
-0.29 |
-0.27 |
-0.24 |
-0.17 |
-0.13 |
-0.09 |
-0.07 |
-0.05 |
-0.05 |
-0.03 |
-0.05 |
-0.02 |
-0.04 |
-0.01 |
-0.03 |
-0.01 |
-0.03 |
0.00 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
|
-0.02 |
-0.01 |
-0.01 |
|
|
|
|
| Common shares outstanding |
339 |
337 |
345 |
351 |
324 |
318 |
316 |
307 |
283 |
281 |
260 |
253 |
243 |
11 |
218 |
11 |
207 |
2 |
197 |
2 |
254 |
2 |
128 |
2 |
128 |
2 |
128 |
2 |
83 |
2 |
83 |
2 |
|
1 |
1 |
1 |
1 |
11 |
15 |
15 |
15 |
15 |
39 |
39 |
39 |
39 |
39 |
|
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-11 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.03 |
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 |
| Stock-based compensation |
|
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Change in inventory |
-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 |
| Other working capital changes |
-0.05 |
0.02 |
0.02 |
-0.07 |
-0.06 |
-0.01 |
-0.03 |
-0.02 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
| Capital expenditures |
-0.06 |
-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 |
| Others incl. marketable securities changes |
-0.37 |
-0.12 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend payout |
|
|
|
|
|
|
|
|
-0.05 |
|
|
|
|
|
| Common stock repurchases |
|
|
|
-0.01 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Net Debt Issuance |
-0.01 |
0.64 |
0.01 |
0.18 |
0.00 |
0.03 |
0.04 |
0.00 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Change in cash |
-0.46 |
0.55 |
0.01 |
0.09 |
-0.06 |
0.03 |
0.02 |
-0.02 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Show Quarterly Cash Flow
|
Dec-25 |
Jun-25 |
Dec-24 |
Jun-24 |
Dec-23 |
Jun-23 |
Dec-22 |
Jun-22 |
Dec-21 |
Jun-21 |
Dec-20 |
Jun-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 |
Jun-13 |
Sep-12 |
Mar-12 |
Sep-11 |
Jun-11 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.01 |
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 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
0.00 |
0.00 |
|
|
| Change in inventory |
|
|
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other working capital changes |
-0.07 |
-0.01 |
-0.01 |
0.02 |
0.01 |
0.01 |
-0.01 |
-0.07 |
-0.03 |
-0.03 |
0.02 |
-0.02 |
-0.01 |
0.00 |
-0.02 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 expenditures |
-0.04 |
-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 |
| Others incl. marketable securities changes |
0.00 |
-0.39 |
-0.08 |
-0.04 |
-0.02 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
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 |
| Dividend payout |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
0.00 |
0.00 |
0.00 |
0.00 |
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 Debt Issuance |
0.00 |
0.00 |
0.64 |
0.00 |
0.01 |
0.00 |
0.00 |
0.17 |
0.00 |
0.00 |
0.03 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
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 |
|
| Change in cash |
-0.09 |
-0.37 |
0.55 |
-0.01 |
-0.01 |
0.02 |
-0.01 |
0.10 |
-0.03 |
-0.03 |
0.05 |
-0.02 |
0.03 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.02 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |