0 XP 0   0   0  
0coffee
Main menu

📉 The Great Reset 📈

Data gone? Yes, I pulled the plug. I shut down my paid data feeds and deleted the entire dataset to become fully independent.

No worries! Penke(Bot) will find new copyright-free data.

Curious how? Read it here… 🥸 Penke

$ARAY - ACCURAY INC

Since The Great Reset, I’ve been collecting copyright-free data on ACCURAY INC, so I can help you with independent, unbiased insights in the future. No data vendors. No restrictions. No noise.

  • 📄 Public filings collected
  • ⚙️ Independent price harvester in development
  • 📊 Fundamental Analysis 👉 ready for data
  • 📈 Technical Analysis 👉 ready for data

If you want to stay updated:

Balance Sheet

Showing financial position from 2010-06-30 to 2025-09-30.
* Currently collecting and mapping data

 2025-09-302025-06-302025-03-312024-12-312024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-07-012018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-30
Assets
   Total🔒 Login470,239484,291478,382473,078468,627462,527476,350476,830479,214475,720468,769466,349472,849469,436475,501475,776480,098486,826478,142464,710490,927489,988479,473463,747438,181406,134386,073369,1310378,727387,319413,937393,952406,464416,847415,163422,733469,033490,020473,325461,802466,773463,659467,565459,637495,188491,072485,203473,161475,929497,078415,635438,017473,170492,729492,036500,035455,7840000
   Current
      Total🔒 Login317,465333,458325,891329,543323,236313,910331,170334,147338,033342,915336,948335,265350,890347,196351,320350,518352,773359,384344,922332,476357,486352,011338,515341,227344,075310,428289,186271,9130284,157290,492318,673296,871309,003310,323316,723318,838361,680380,646358,340350,652354,329347,966346,739335,787364,470359,681350,361334,244335,935353,570272,003285,528316,258332,278328,152331,223285,72257,33249,51342,54245,434
      Cash🔒 Login57,41677,82462,58459,20968,57060,45072,75676,91889,40289,05767,72981,00788,73797,839123,196104,679116,369126,335107,32289,955107,57789,74296,42080,91176,79862,50959,42868,545083,08370,39279,50967,91670,51560,17069,47283,61695,90679,15588,45184,45873,44479,19281,16693,04191,79774,73659,24550,52860,082181,52694,773121,86196,694151,328148,467140,15095,90657,33249,51342,54245,434
      Cash Equivalents🔒 Login0000000000000000000000000000000000000000073,4440000000000046,800000190000
      Short Term Investments🔒 Login00000000000000000000000000000088824,51623,93123,90923,90638,90840,80647,23970,65067,30467,51364,30654,18553,51745,41579,55386,00989,20299,159101,084000000000000
      Accounts Receivable🔒 Login83,19278,19187,27591,78992,00173,15477,39777,37074,77777,35089,18777,02982,11789,29581,90594,03874,05469,91465,36775,03480,128102,68587,734104,684107,23099,77486,33366,420063,02781,84680,90769,65070,39487,09171,67356,93954,97400075,63100072,9690061,63356,83054,97064,42259,16769,28500059,8580000
      Inventory
         Total🔒 Login141,020146,445148,826154,883138,324159,566155,228149,977145,150150,581155,665152,624142,254137,519123,680126,493125,929136,854138,655141,017134,374136,277131,253129,233120,823124,433119,494117,6840108,540115,900113,809113,421105,054116,573116,902117,358115,987117,122111,513113,798106,151109,705104,49099,99487,75295,08888,15387,98981,59292,22588,83081,73981,69385,12282,88183,31897,8360000
         Inventory Finished Goods🔒 Login77,17578,26373,87075,90266,99679,75475,14274,06064,73668,57573,77567,65564,01663,07355,43357,06758,61461,73564,01466,12768,53967,88863,81660,97061,70559,00255,63256,078053,69353,59553,12551,33050,78053,28151,26151,93646,19446,10743,77045,66044,35040,31236,10133,67533,05732,81634,92632,35327,30729,71629,11530,47921,81000036,6320000
         Inventory Raw Materials🔒 Login49,00153,84961,00763,51557,69963,19363,69964,88962,94563,90665,46365,29661,87156,80449,28848,99645,30152,41454,91157,16848,03748,26247,26548,75440,96646,58546,74844,417037,14443,68342,39243,56438,80345,81546,07448,97749,61850,57049,39150,33646,35646,73944,53942,56437,00339,53636,86734,21533,72137,78038,07134,71942,95100032,9880000
         Inventory Parts🔒 Login00000000000000000000000000000000000000000000000000000000000000
         Inventory WIP🔒 Login14,84414,33313,94915,46613,62916,61916,38711,02817,46918,10016,42719,67316,36717,64218,95920,43022,01422,70519,73017,72217,79820,12720,17219,50918,15218,84617,11417,189017,70318,62218,29218,52715,47117,47719,56716,44520,17520,44518,35217,80215,44522,65423,85023,75517,69222,73616,36021,42120,56424,72921,64416,54116,93200028,2160000
      Prepaid Expenses🔒 Login1,7627823331,7218501,0232845605682836421611,4593511,3552,4923,0081,4402,5772,8002,71219014014814615727322001,1412,9332,3162,4973,3503,7254,7824,9944,8848,6328,8346,7996,8698,74311,96012,41713,30210,40812,5228,6589,1657,3457,5094,0784,8966,0946,8938,6905,8400000
   Noncurrent
      Property Plant And Equipment🔒 Login28,65827,08126,88125,34224,77425,38725,91924,96320,92611,72211,15510,93812,68512,22012,20812,26312,33212,32713,77314,54015,34916,30216,97716,68217,12220,26521,10323,126023,69824,46222,60121,67223,06223,35324,96726,57927,87829,06129,55029,48231,82929,85630,83032,73334,39134,53935,56934,72834,73335,32537,20939,53637,45839,66840,82541,96344,8230000
      Intangible Assets🔒 Login15263748597011616321025726821425028632237843549254960666372060764367971475078508218578939299641,6463,6345,6227,6119,59911,58713,57615,56417,55219,54121,52923,51725,50627,49429,69531,89634,10236,31738,52237,01953,84257,86561,95266,0390000
      Goodwill🔒 Login57,80257,72057,64357,81057,67257,68257,77157,65657,68157,80757,77657,65857,84058,00058,00657,95157,96057,90957,96357,83457,71757,70157,74057,65757,71757,81357,76457,767057,85558,02157,91057,86357,81257,74257,71257,84457,84857,93657,89257,96558,05458,02058,01558,06658,09158,10258,16358,12458,09159,36859,38959,34459,36856,18056,18755,85854,4740004,495
      Right Of Use Assets🔒 Login33,11534,02331,71633,13633,77329,12723,09424,37825,85324,40825,33426,78916,79817,85119,42921,27822,52224,06626,11027,377830,12531,11028,86430,5780000000000000000000000000000000000000
      Long Term Investments🔒 Login00000000000000000000000000000000000000000000000000000000000000
      Deferred Tax Assets🔒 Login7566906627186598330086000000000000000000000000000000000000000000000000000000
      Other Assets🔒 Login24,44321,31822,04319,71618,00921,73522,49321,15320,10724,79023,71921,52919,29418,38818,28217,38716,86914,75916,46614,97115,79917,09717,27717,44817,37316,18016,52814,749011,57612,84913,23116,28415,09510,03211,51712,01710,54911,12413,8047,8635,4978,51310,2209,26311,82010,94811,30713,30111,84812,4187,95710,9127,9878,0066,0625,9102,4680000
      Total🔒 Login144,789140,858138,982136,770134,946134,834129,393128,313125,637118,984118,252117,128106,867106,745108,247109,257110,118109,553114,861115,32889,536121,945123,711121,294123,46994,97296,14596,427093,95096,18994,63596,74896,93392,77397,830102,062103,886107,720112,833108,886110,944113,941118,606121,591127,819129,095132,533135,848136,568141,213140,872148,314141,832157,696160,939165,683167,8040004,495
Liabilities
   Total🔒 Login389,070434,708430,491427,855423,543421,446428,697425,886425,555421,015417,024419,358419,660417,827424,507430,011411,258408,276400,364397,270427,292430,111423,473422,773388,310358,490339,928322,0250330,095342,541364,826345,306359,931371,391368,510369,363409,373427,673412,456397,672390,993387,177391,618379,144396,640395,244390,026378,495369,094375,033264,808268,927269,303276,028260,580261,014215,4570000
   Current
      Total🔒 Login192,579203,429201,453201,806195,267198,390209,306201,449198,637191,829184,720192,536208,858201,340204,388188,317192,359193,136178,731169,105182,271180,408178,484176,147192,181181,074169,006160,47775,515169,434179,804206,870199,943284,492296,213179,813172,218210,212229,631274,198263,334169,915165,788172,108164,865184,569178,373174,173162,807155,859163,966167,982170,246174,174183,076171,371172,120203,0440000
      Accounts Payable🔒 Login34,03346,31953,99149,80850,02044,43039,18034,87733,73928,64733,86132,94531,33732,36429,25822,56919,46717,86910,87617,84123,12626,53022,06223,62129,56225,39231,39625,921019,69423,17525,92222,19917,48623,63325,15417,04915,22921,73719,56113,65213,09613,65615,98014,69515,63918,13915,11118,14615,92014,98220,66828,02518,20923,46822,01724,76338,6450000
      Accrued Liabilities🔒 Login14,57313,41319,35017,54017,12821,60421,34526,49623,79321,43420,09930,89029,44125,46124,18420,84826,86521,21721,94219,61817,96319,41922,30821,57831,15027,08220,88321,857028,99227,21222,23120,81325,40224,22418,62319,00618,72520,53420,48418,37721,93419,53019,48220,35832,56925,60217,71315,04512,46115,45612,80916,22623,07124,91919,17520,12527,4060000
      Short Term Debt🔒 Login12,7347,5747,5607,7697,7567,2486,7386,2295,7215,7135,7025,7058,5638,0517,5413,6643,79018,94212,5306,1620000000000039,45139,151113,023115,7023,5003,50039,90039,27896,55195,134000000000000000000000
      Deferred Revenue🔒 Login82,30681,75372,08881,32171,64973,73477,40671,76472,18573,13772,67569,94875,37576,73276,58578,89081,66080,67780,88481,34483,20782,943106,840105,869104,971102,12496,13295,01075,51596,49184,05879,95580,30387,78595,25091,03291,26592,051104,93594,38690,71996,78093,50092,49589,34092,09390,60296,52788,43386,89391,09187,27277,79783,07188,72483,55274,44168,1520000
      Lease Liabilities🔒 Login7,3757,2337,5186,7796,2185,2795,7076,0774,1514,0094,9134,8648,5678,3518,3278,2638,1698,4558,5878,38157,7687,5987,09200000000000000000000000000000000000000
      Other Current Liabilities🔒 Login00000000000000000000000000000000000000000000000000000000000000
   Noncurrent
      Long Term Debt🔒 Login168,000175,000177,000172,000174,000175,500177,000178,500180,000181,500183,000179,500183,865184,865185,865201,865202,865192,502191,661192,291202,094204,816199,375205,298176,296160,497152,539145,4220148,685153,007189,535176,352166,548176,500177,375183,250219,858220,733215,000215,000215,000215,000215,000215,000215,000202,287201,082199,916198,768197,65881,56580,50779,46678,46077,46876,55900000
      Lease Liabilities🔒 Login32,48233,35230,45931,77332,37328,21721,75822,80623,60222,46622,66424,12310,45311,92913,75615,88617,44118,88820,96522,588325,88127,16625,54900000000000000000000000000000000000000
      Operating Lease Liabilities🔒 Login0000000000000000000024,17300000000000000000000000000000000000000000
      Deferred Revenue🔒 Login26,56625,59124,61624,47024,11423,62424,80926,93927,07929,24530,35728,45324,69424,55025,17523,82823,68523,21223,39124,40624,12526,56327,24226,27326,63923,29123,40622,73220,97620,97617,34316,73716,08013,82310,30111,49716,16717,66516,72217,25713,93810,4899,9469,8759,4839,8668,9859,16810,3059,0859,0879,96812,5829,6758,2805,9976,4386,0920000
      Deferred Tax Liabilities🔒 Login8,1010009,0150008,0900005,76800010,3190005,4850001,14600002390001,2620002,9450009,16400015,35500018,32100015,79200024,6630000
      Total🔒 Login240,309240,070238,085235,578246,891232,310228,371233,145243,446237,854241,202235,702228,528228,156231,492249,414262,076243,552245,212246,929263,296263,856260,500263,464213,727191,956186,638178,04420,976178,508181,423217,066202,846191,701197,343199,404208,871251,452248,380243,086239,699245,587235,400235,358231,908246,814216,871215,853215,688231,556211,06796,82698,681110,92192,95289,20988,89437,0760000
Equity
   Total🔒 Login81,16949,58347,89145,22345,08441,08147,65350,94453,65954,70551,74546,99153,18951,60950,99445,76568,84078,55077,77867,44063,63559,87756,00040,97449,87147,64446,14547,106048,63244,77849,11148,64646,53345,45646,65353,37059,66000075,78000098,54895,82895,17794,666106,835122,045150,827172,953203,867211,178224,281230,042240,3270000
   Common Stock🔒 Login1131031031001009999979796959494939391919393919191908989888886086868584848383828181818079797877777776757574747272717170700000
   Preferred Stock🔒 Login00000000000000000000000000000000000000000000000000000000000000
   Additional Paid In Capital🔒 Login602,165575,032572,287569,240566,887563,958561,223557,668555,276551,847550,288546,117543,211539,383536,709531,553554,680554,673551,409547,651545,741542,126540,247536,809535,332531,207528,254524,6990521,738516,173512,883508,014496,887492,311488,908484,863481,346476,165476,387473,025471,430465,952461,995455,928451,750438,661433,257427,433424,524420,511418,008411,136409,143405,393402,998399,905373,9630000
   Retained Earnings🔒 Login-519,272-520,395-519,098-521,635-517,681-521,068-514,726-505,105-502,136-499,580-500,179-497,971-492,522-489,070-488,024-488,203-488,024-476,932-476,542-481,311-481,713-481,561-484,186-494,896-485,540-484,140-482,956-478,3770-474,285-473,339-464,487-459,768-450,386-445,131-440,102-430,733-420,807-413,600-414,356-408,329-395,303-389,703-386,736-376,744-355,094-345,285-340,620-335,179-319,646-300,931-269,728-240,557-216,427-196,163-181,282-170,895-144,3850000
   Accumulated Other Comprehensive Income🔒 Login-1,837-5,157-5,401-2,482-4,222-1,9081,057-1,7164222,3421,541-1,2492,4061,2032,2162,3242,0937162,8181,009-484-779-151-1,028-1048975969801,0931,858630316-52-1,807-2,236-842-960-299-1,243-646-4261546101,2321,8152,3752,4642,3371,8822,3912,4732,3022,8371,8772,4949621270000
   Treasury Stock🔒 Login00000000000000000000000000000000000000000000000000000000000000
   Minority Interest🔒 Login0000000000000000000000000000000000000000000000000000-3,8638,2425,5237,1758,97910,5520000
   Temporary Equity🔒 Login00000000000000000000000000000000000000000000000000000000000000

Income Statement

Performance overview from 2010-06-30 to 2025-09-30.

 2025-09-302025-06-302025-03-312024-12-312024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-07-012018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-30
Revenue
   Total🔒 Login458,505113,243116,174101,545446,551101,132107,238103,892447,605118,060114,76096,493429,90996,169116,275107,442110,936102,56297,45985,33294,97799,54898,82689,577117,417103,221102,31895,8290113,78699,832100,32990,950383,41497,31287,50286,506398,800105,284108,91289,631101,75097,51598,15582,381102,00097,14493,63476,64184,90070,54777,77982,748100,533101,816106,423100,45175,22354,74754,24638,068221,625
   Segments
      Segment1🔒 Login00000000000000000000000000000000000000000000000000000000000000
      Segment2🔒 Login00000000000000000000000000000000000000000000000000000000000000
      Segment3🔒 Login00000000000000000000000000000000000000000000000000000000000000
Cost Of Revenue
   Total🔒 Login311,53881,61674,28267,076303,63072,05871,33664,399293,64579,34271,79361,896269,95461,38573,64867,918236,78263,02056,62849,929233,20760,41560,92656,634256,13462,75563,93857,9500243,20225,33226,85722,102113,35729,57422,96923,352108,67129,62232,71723,017104,54927,33227,17120,66597,59225,25524,98018,60185,49818,40318,56424,009136,18032,40132,80038,37355,52414,19913,2567,49766,216
Gross Profit🔒 Login146,96731,62741,89234,469142,92129,07435,90239,493153,96038,71842,96734,597159,95534,78442,62739,52443,73139,54240,83135,40339,74539,13337,90032,94345,92640,46638,38037,879047,98536,24939,35538,10643,18535,42531,38731,34437,30044,94442,57133,89840,45238,66038,48927,80138,44739,70438,17126,47827,28520,05326,62623,67636,49036,11140,24324,42832,22627,31329,46618,237104,018
Operating Expenses
   Total🔒 Login108,23030,58032,93928,202115,30433,63639,86630,823119,82236,40234,69029,66972,03035,07632,49929,36569,17535,11632,63224,80162,32031,16429,00726,64969,93437,58530,31033,456071,54335,63633,55928,18766,20336,69329,35827,34972,03439,50234,22730,65071,68937,48834,15228,63168,47335,20431,09027,28080,36840,27939,79033,54694,27448,81137,25439,72156,76427,83922,92019,52342,781
   Research And Development🔒 Login47,94210,71213,64412,11649,73210,90915,28114,01357,12914,20914,64114,09257,75214,10414,69714,38252,72913,26811,95612,14849,78411,16413,06413,34156,49312,91313,64013,889057,25113,90614,66414,09349,92112,48411,94412,22956,65213,27014,93114,29655,75212,83613,91714,14953,72413,76313,43512,95066,19715,69717,23918,57481,28722,39818,28320,56541,3019,2919,3138,04731,523
   Selling General And Administrative🔒 Login47,87110,75812,42712,82050,06612,40913,22413,02348,27111,06312,03511,89220010,17410,71611,46020011,28110,3288,8892008,8949,88610,61650011,76910,46915,642040011,55211,83611,30840011,18410,36211,34430013,71612,68813,41650011,66512,36110,95060011,10611,19011,36070016,74515,89212,84250013,96413,39514,96940010,4218,4818,559400
   Stock Based Compensation🔒 Login10,2017,3824,6372,3539,4847,4414,7062,39210,0537,6016,0422,91610,6007,9115,2112,5169,3327,0974,6082,2448,1525,8653,8491,70010,6017,7794,8993,212012,2899,0745,8702,43213,6299,9856,3873,47312,6389,4465,8792,51413,93010,5047,1273,27311,3138,2434,9832,1808,2166,1194,0511,7558,4586,3014,5562,60913,3656,3954,4512,49610,232
   Allocated Stock Based Compensation🔒 Login10,2012,7452,2842,3539,4842,7352,3142,39210,0531,5593,1262,91610,6002,7002,6942,5169,3322,4892,3642,2448,1522,0162,1491,70010,6012,8801,6873,212012,2893,2043,4382,43213,6293,5982,9143,47312,6383,5673,3652,51413,9303,3773,8543,27311,3133,2602,8032,1808,2162,0682,2961,7558,4581,7451,9472,60913,36500010,646
   Impairment Charges🔒 Login2,2162,3432,2319136,0223,6822,6761,3954,3692,5651,9727693,4782,8261,8751,0076,9144,5533,5041,5204,1842,8772,2089922,3402,0991,30271301,6031,1041,1893542,2531,1316653032,4441,4727294241,5071,1277472592,8362,0921,4827905,2551,7184083752,1292,0071,0201,5781,698687675421626
   Restructuring Charges🔒 Login00000000000000000000000000000000000000000000000000000000000000
   Other Operating Expenses🔒 Login0000000000000000000000000000000000000000000000000002,20001,90000000000
Operating Income🔒 Login7,8391,0474,707-2,149504-4,562-3,9642,2132,3822,3162,705-2,1828,148-2923,9812,41122,2354,4268,1995,46812,5397,9693,623-4,2805832,881-868-4,6880-3,797-3,821-1,017-2,052-9,823-1,268-4,823-6,547-4,8735,442-124-7,231-19,1691,172-3,591-15,272-18,144-475-716-12,286-80,655-25,035-22,266-20,629-56,234-12,700-5,452-24,687-27,829-5263,685-6,1292,836
Non Operating
   Interest Income🔒 Login000000000000000000000000000000000000000000000000000003600005430001,813
   Interest Expense🔒 Login12,9542,8902,8832,95511,6242,8842,9222,92210,6322,7242,6442,2628,1291,9812,0762,03916,89300018,08000015,084000014,9590009,92700010,3400007,20700000000000000000000
   Gain On Asset Sales🔒 Login00000000000000000000000000000000000000000000000000000000000000
   Other Non Operating Income🔒 Login00000000000000000000000000000000000000000000000000000000000000
Income Before Tax🔒 Login1,134-8403,232-3,329-11,820-5,898-8,743-1,037-6,7881,121-825-5,108-2,002-639659-597-4,5593315,0567465,6902,91011,389-8,719-14,344-948-4,189-8,6710-23,021-8,286-4,755-8,623-28,541-4,187-8,943-10,552-23,1681,479-5,194-12,322-37,79000000000000000000000
Income Tax🔒 Login2,7254576956253,7254448781,9322,4925221,0493413,3454074804311,7527212873441,8632856796372,0862364515350878566-367591,038842426-6262,3367238337042,4195218739173,0888789507873,5736036675972,5951,2473675381,116656263127-4
Net Income🔒 Login-1,591-2,714-1,417-3,954-15,545-18,932-12,590-2,969-9,280-6,724-7,323-5,449-5,347-1,895-849-1,028-6,3114,7815,1714023,8273,9791,354-9,356-16,430-15,030-13,846-9,2060-23,899-22,953-4,719-9,382-29,579-5,029-9,369-9,926-25,504756-6,027-13,026-40,209-2,967-9,992-21,650-35,448-4,665-5,441-15,533-103,219-31,203-29,171-24,130-20,264-14,881-10,387-26,510-24,980-1,1604,098-4,6402,841

Cash Flow Statement

Operational cash dynamics from 2010-06-30 to 2025-09-30.

 2025-09-302025-06-302025-03-312024-12-312024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-07-012018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-30
Operating Activities
   Net Income🔒 Login-1,591-1,2972,537-3,954-15,545-6,342-9,621-2,969-9,280599-1,874-5,449-5,347-1,046179-1,028-11,092-3904,769402-1522,62510,710-9,356-1,400-1,184-4,640-9,2060-946-8,852-4,719-9,382-5,255-5,029-9,369-9,926-7,207756-6,027-13,026-5,600-2,967-9,992-21,650-35,448-4,665-5,441-15,533-18,715-31,203-29,171-24,130-20,264-14,881-10,387-26,510-25,409-1,1604,098-4,6402,841
   Adjustments
      Depreciation And Amortization🔒 Login6,1504,5522,9771,4642004,3982,7971,2512003,4302,3271,17610040606020060606020060404010030304001004040407,7002,0002,0002,0008,0002,0002,0002,0007,9002,0002,0002,0008,4002,0002,2002,20010,4002,2002,2003,80016,2004,0004,1004,1001,2004,4462,8901,389300
      Stock Based Compensation🔒 Login10,2017,3824,6372,3539,4847,4414,7062,39210,0537,6016,0422,91610,6007,9115,2112,5169,3327,0974,6082,2448,1525,8653,8491,70010,6017,7794,8993,212012,2899,0745,8702,43213,6299,9856,3873,47312,6389,4465,8792,51413,93010,5047,1273,27311,3138,2434,9832,1808,2166,1194,0511,7558,4586,3014,5562,60913,3656,3954,4512,49610,232
      Impairments🔒 Login2,2162,3432,2319136,0223,6822,6761,3954,3692,5651,9727693,4782,8261,8751,0076,9144,5533,5041,5204,1842,8772,2089922,3402,0991,30271301,6031,1041,1893542,2531,1316653032,4441,4727294241,5071,1277472592,8362,0921,4827905,2551,7184083752,1292,0071,0201,5781,698687675421626
      Deferred Taxes🔒 Login15610691-751,4029398946404560001,785000-114000353000-86000030000-268000-4040006640009200094700049500063000-117
      Gain On Asset Sales🔒 Login00000000000000000000000000000000000000000000000000000000000000
      Change In Working Capital🔒 Login00000000000000000000000000000000000000-25,6221,74413,6440-13,957-9,2597,812-28,368-22,048-25,281-12,90510,0931,232-226,7767,9353,3465,474-1,9783,037-13,013508-2,410-6,206
   Cash From Operations🔒 Login2,86012,568-5,493-7,294-11,904-21,786-13,684-8,59115,5396,658-17,96846-2,4002,24424,011-8,60038,51232,31716,414-2,870-1,469-20,288-8,167-24,621-29,641-38,727-31,598-17,823018,331-9,555-13,740-13,027-380-23,519-11,022-6,76330,925-21,394-1,5543,042-14,409-13,797-16,504-11,579-52,580-22,621-27,040-25,4487,033-26,053-26,585-13,1796,000-5,528207-22,810-19,474-9,0408,171-5,240-2,439
Investing Activities
   Cash From Investing🔒 Login-8,523-5,121-2,690-1,120-3,601-3,136-2,341-1,092-12,681-4,705-2,806-1,272-4,717-3,321-2,259-1,456-2,399-1,506-1,246-569-3,728-2,934-2,533-1,267-4,311-3,236-2,218-1,602017,76619,337-1,917-92917,82319,5685,0625,0918,2620003,68900000000000000000000
   Capital Expenditures🔒 Login4,2722,9521,9941,1203,6013,1362,3411,09212,6144,5792,7731,2724,7173,3212,2591,4562,3201,4271,1675693,5582,7642,5331,2674,3113,2362,2181,60206,2764,5981,9779295,0313,6193,1361,2998,0665,8854,1251,54410,4455,9254,1702,69111,9319,6156,8993,20615,12611,6219,2075,31910,7697,7143,9009954,0224,0613,2501,3325,130
   Acquisitions🔒 Login00000000000000000000000000000000000000000000000000000000000000
   Purchase Of Investments🔒 Login000000000000000000000000000005,9405,9405,940014,99214,99214,9928,99264,35652,71233,13015,439107,16269,87156,01145,73944,15530,42211,5175,125102,4030000000100,710100,71071,61946,903111,429
   Sale Of Investments🔒 Login00000000000000000000000000000000000000000000000000000000000000
Financing Activities
   Cash From Financing🔒 Login-4,2521,5933,593-2,173-3,951-3,257-1,757-1,500-2,112-1,590-90-4,365-15,369-15,510-14,510-1,000-28,805-9,393-11,023-11,15926,69628,32622,88427,45028,47314,7135,901-2,4260-27,453-24,64011,708-1,167-54,538-41,424-41,170-35,480-7570005,89500000000000000000000
   Debt Issued🔒 Login0000000000000000000000000000000000000000000000000110,462110,4620096,10096,10096,10096,10000000
   Debt Repaid🔒 Login0000000000000000115,92410,50010,50010,50000000000069,79769,79729,58129,581105,15843,65842,48336,60866,40665,5310000004170000000000000000
   Convertible Debt Repaid🔒 Login68,5000000000000000000000000000000069,79729,58129,581043,65842,48336,6080000000000000000000000000
   Debt Issuance Costs🔒 Login13,28917317317381000248248248000001,346000000000000000000000000000000000000000000000
   Dividends Paid🔒 Login00000000000000000000000000000000000000000000000000000000000000
   Share Repurchases🔒 Login000000000000000014,080000000000000000000000000000000000000000000000
   Share Issuance🔒 Login000000000000000000000000000000000000000000000000000002,5821,0521,05202,00097397301,807
   Lease Principal Payments🔒 Login00000000000000000000000000000000000000000000000000000000000000
   Minority Interest Distributions🔒 Login00000000000000000000000000000000000000000000000000000000000000
Other
   Taxes Paid🔒 Login00000000000000000000000000000000000001,0260003,1840002,4990002,0000001,1980001,39200060
   Interest Paid🔒 Login9,73700010,5200009,8470007,46200011,89200012,3320009,76100009,187000000010,3400007,2070008,2080003,7500001,87500000000
   Effect Of Exchange Rate On Cash🔒 Login00000000000000000000000000000000000000000000000000000000000000
Summary
   Net Change In Cash🔒 Login-8,2589,852-5,004-9,260-20,810-29,048-16,710-12,5111,048696-20,943-7,764-28,047-18,9136,495-11,7108,29021,5457,443-13,11021,7334,42912,212-290-5,355-28,187-28,181-22,22808,298-12,325-3,058-14,439-36,898-47,724-50,299-36,15540,220-3968,9006,033-12,7953,1034,92714,94919,03314,700-2,866-10,877-70,19138,022-48,731-21,64347,59855,42252,56144,24450,47211,8984,079-2,8928,599
   Beginning Cash🔒 Login57,41677,82462,58459,20968,57060,45072,75676,91889,40289,05767,72981,00788,73797,839123,196104,679116,369126,335107,32289,955107,57789,74296,42080,91176,79862,50959,42868,545074,78570,39279,50967,916108,98260,17069,47283,61679,55179,15588,45179,55192,34692,34692,34692,34673,31373,31373,31373,313143,504181,52694,773121,86195,906151,328148,467140,15095,92557,33249,51342,54245,434
   Ending Cash------------------------------83,083---72,084---119,771--85,58479,55195,44997,273107,29592,34688,01370,44762,43673,313---143,504--------

Comments

How you think about this?

Leave a comment

Make more money

Use my tools to your advantage, so that you can make more money in the market. You can use all my tools for free, but limited. Become a FREE coffee SUPPORTER PRO member to unlock your needs.

3rd party ad coffee SUPPORTERis ad-free.