ANEB - Anebulo Pharmaceuticals, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$6.00
DETAILS
HIGH:
$6.00
LOW:
$6.00
MEDIAN:
$6.00
CONSENSUS:
$6.00
UPSIDE:
1204.35%
| Metric | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost of Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | |||||||||||||||||||||||
| R&D Expenses | 1.2 | 0.8 | 1.1 | 0.6 | 1.2 | 1.3 | 0.5 | 0.7 | 1.1 | 1.3 | 1.4 | 1.1 | 1.9 | 1.2 | 1.1 | 0.9 | 0.2 | 0.7 | 1.8 | 0.3 | 0.2 | 0.0 | 0.1 |
| SG&A Expenses | 1.5 | 1.5 | 1.2 | 1.3 | 1.4 | 1.1 | 0.9 | 0.9 | 1.7 | 1.3 | 1.1 | 1.8 | 1.9 | 1.4 | 1.2 | 1.0 | 0.9 | 0.8 | 0.7 | 0.3 | 0.2 | 0.2 | 0.0 |
| Other Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 0 |
| Operating Expenses | 2.6 | 2.3 | 2.3 | 1.9 | 2.6 | 2.4 | 1.3 | 1.7 | 2.8 | 2.5 | 2.5 | 2.9 | 3.8 | 2.6 | 2.3 | 1.9 | 1.1 | 1.6 | 2.5 | 0.6 | 0.3 | 0.3 | 0.2 |
| Operating Income | |||||||||||||||||||||||
| Operating Income | (2.6) | (2.3) | (2.3) | (1.9) | (2.6) | (2.4) | (1.3) | (1.7) | (2.8) | (2.5) | (2.5) | (2.9) | (3.8) | (2.6) | (2.3) | (1.9) | (1.1) | (1.6) | (2.5) | (0.6) | (0.3) | (0.3) | (0.2) |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 |
| Interest Income | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.0 | 0 | 0.0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||||||||
| EBITDA | (2.6) | (2.1) | (2.1) | (1.4) | (2.4) | (1.9) | (1.3) | (1.6) | (2.7) | 0.1 | (2.5) | (2.7) | (3.8) | (2.6) | (2.3) | (1.9) | (1.1) | (1.6) | (26.6) | (0.6) | 0 | 0 | (0.2) |
| EBIT | (2.6) | (2.1) | (2.1) | (1.4) | (2.4) | (2.1) | (1.3) | (1.6) | (2.7) | (2.5) | (2.5) | (2.8) | (3.8) | (2.6) | (2.3) | (1.9) | (1.1) | (1.6) | (29.1) | (0.6) | (0.3) | (0.3) | (0.2) |
| Income Before Tax | (2.0) | (2.2) | (2.1) | (1.7) | (2.5) | (2.2) | (1.3) | (1.7) | (2.7) | (2.5) | (2.5) | (2.8) | (3.8) | (2.6) | (2.3) | (1.9) | (1.1) | (1.6) | (29.1) | (0.6) | (0.3) | (0.3) | (0.2) |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | (2.0) | (2.2) | (2.1) | (1.7) | (2.5) | (2.2) | (1.3) | (1.7) | (2.7) | (2.5) | (2.5) | (2.8) | (3.8) | (2.6) | (2.3) | (1.9) | (1.1) | (1.6) | (29.1) | (0.6) | (0.3) | (0.3) | (0.2) |
| Per Share Data | |||||||||||||||||||||||
| EPS (Basic) | -0.05 | -0.05 | -0.05 | -0.04 | -0.09 | -0.08 | -0.05 | -0.06 | -0.11 | -0.10 | -0.10 | -0.11 | -0.15 | -0.11 | -0.10 | -0.08 | -0.05 | -0.07 | -1.59 | -0.38 | -0.01 | -0.01 | -0.01 |
| EPS (Diluted) | -0.05 | -0.05 | -0.05 | -0.06 | -0.09 | -0.08 | -0.05 | -0.06 | -0.11 | -0.10 | -0.10 | -0.11 | -0.15 | -0.11 | -0.10 | -0.08 | -0.05 | -0.07 | -1.59 | -0.38 | -0.01 | -0.01 | -0.01 |
| Shares Outstanding | 41.1 | 41.1 | 41.1 | 27.4 | 27.4 | 25.9 | 25.8 | 25.9 | 25.8 | 25.6 | 25.1 | 25.6 | 25.6 | 23.4 | 23.3 | 23.3 | 23.3 | 23.3 | 23.3 | 23.3 | 23.3 | 23.3 | 23.7 |
| Metric | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents | 9.0 | 10.4 | 11.6 | 13.3 | 15.0 | 1.4 | 3.1 | 5.1 | 6.6 | 8.5 | 11.2 | 14.2 | 16.4 | 19.2 | 14.5 | 16.5 | 18.0 | 19.2 | 20.0 | 3.3 | 2.5 | (3.0) | 3.0 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.0 | 0 |
| Net Receivables | 0.1 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 0.1 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 |
| Total Current Assets | 9.3 | 10.5 | 12.0 | 13.8 | 15.4 | 2.0 | 3.5 | 5.4 | 6.8 | 9.0 | 11.7 | 14.4 | 16.9 | 19.8 | 15.6 | 17.2 | 19.0 | 20.5 | 21.7 | 3.9 | 2.5 | 3.0 | 3.0 |
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.6 | 0.6 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.1 | (0.2) | 0 |
| Total Non-Current Assets | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.6 | 0.6 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.1 | (0.2) | 0 |
| Total Assets | 9.4 | 10.7 | 12.1 | 14.0 | 15.8 | 2.5 | 4.1 | 6.0 | 7.5 | 9.0 | 11.7 | 14.4 | 16.9 | 19.8 | 15.6 | 17.2 | 19.0 | 20.5 | 21.7 | 4.3 | 2.6 | 2.8 | 3.0 |
| Current Liabilities | |||||||||||||||||||||||
| Account Payables | 0.6 | 0.6 | 0.2 | 0.4 | 0.3 | 0.3 | 0.2 | 0.4 | 0.3 | 0.6 | 0.5 | 0.6 | 0.3 | 0.5 | 0.4 | 0.1 | 0.0 | 0.5 | 0.1 | 0.1 | 0.1 | 0 | 0 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0.2 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | (0.4) | (0.4) | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 |
| Total Current Liabilities | 0.6 | 0.6 | 0.5 | 0.5 | 0.9 | 0.6 | 0.3 | 1.0 | 1.0 | 0.7 | 1.1 | 1.5 | 1.4 | 0.7 | 0.5 | 0.1 | 0.0 | 0.6 | 0.2 | 0.3 | 0.4 | 0 | 0.2 |
| Non-Current Liabilities | |||||||||||||||||||||||
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0.9 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.5 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 0.9 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.5 | 0 | 0 | 0 |
| Total Liabilities | 1.5 | 1.0 | 0.5 | 0.5 | 0.9 | 0.6 | 0.3 | 1.0 | 1.0 | 0.7 | 1.1 | 1.5 | 1.4 | 0.7 | 0.5 | 0.1 | 0.0 | 0.6 | 0.2 | 10.8 | 0.4 | 0 | 0.2 |
| Stockholders' Equity | |||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0.0 |
| Retained Earnings | (78.0) | (76.0) | (73.9) | (71.7) | (70.1) | (67.6) | (65.4) | (64.1) | (62.4) | (59.7) | (57.2) | (54.7) | (51.9) | (48.1) | (45.5) | (43.1) | (41.3) | (40.2) | (38.6) | (9.5) | (0.8) | 0 | (0.2) |
| Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.2) | 0 |
| Total Stockholders' Equity | 7.9 | 9.7 | 11.7 | 13.5 | 15.0 | 1.9 | 3.8 | 5.0 | 6.5 | 8.3 | 10.6 | 12.9 | 15.5 | 19.1 | 15.1 | 17.2 | 18.9 | 19.9 | 21.4 | (6.5) | 2.3 | 2.8 | 2.8 |
| Total Liabilities & Equity | 9.4 | 10.7 | 12.1 | 14.0 | 15.8 | 2.5 | 4.1 | 6.0 | 7.5 | 9.0 | 11.7 | 14.4 | 16.9 | 19.8 | 15.6 | 17.2 | 19.0 | 20.5 | 21.7 | 4.3 | 2.6 | 2.8 | 3.0 |
| Debt Metrics | |||||||||||||||||||||||
| Total Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0.2 |
| Net Debt | (9.0) | (10.4) | (11.6) | (13.3) | (15.0) | (1.4) | (3.1) | (5.1) | (6.6) | (8.5) | (11.2) | (14.2) | (16.4) | (19.2) | (14.5) | (16.5) | (18.0) | (19.2) | (20.0) | (3.3) | (2.3) | 3.0 | (2.8) |
| Metric | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||
| Net Income | (2.0) | (2.2) | (2.1) | (1.7) | (2.5) | (2.2) | (1.3) | (1.7) | (2.7) | (2.5) | (2.5) | (2.8) | (3.8) | (2.6) | (2.3) | (1.9) | (1.1) | (1.6) | (29.1) | (0.6) | (0.3) | (0.3) |
| Depreciation & Amortization | 0 | 0.0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 0.2 | 0.2 | 0.3 | 0.3 | 0.6 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Change in Working Capital | 0.5 | 0.6 | 0.1 | (0.4) | 0.4 | 0.2 | (0.9) | (0.1) | 0.7 | (0.5) | (0.6) | 0.4 | 1.0 | 0.4 | 0.1 | 0.3 | (0.2) | 0.7 | (0.7) | (0.3) | (0.1) | 0.1 |
| Other Non-Cash Items | 0.0 | 0 | 0.0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.6 | (0.0) | 0.0 | 0.0 |
| Operating Cash Flow | (1.3) | (1.3) | (1.7) | (1.6) | (1.4) | (1.7) | (2.1) | (1.5) | (1.8) | (2.7) | (2.8) | (2.2) | (2.6) | (2.0) | (2.0) | (1.5) | (1.2) | (0.8) | (3.1) | (0.8) | (0.4) | (0.1) |
| Investing Activities | ||||||||||||||||||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0.0 | 0 | (0.0) | 0 | (0.0) | 0.0 | (0.0) | 0 | 0 | 0 | (0.0) | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investing Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Financing Activities | ||||||||||||||||||||||
| Net Debt Issuance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 22.0 | 1.7 | 0 | 0 |
| Financing Cash Flow | 0 | 0 | 0 | (0.1) | 15 | 0 | 0 | 0 | (0.1) | 0 | (0.1) | 0 | (0.2) | 6.7 | 0 | 0 | 0 | 0 | 19.8 | 1.7 | 0 | 0 |
| Cash Position | ||||||||||||||||||||||
| Net Change in Cash | (1.3) | (1.3) | (1.7) | (1.7) | 13.6 | (1.7) | (2.1) | (1.5) | (1.9) | (2.7) | (2.9) | (2.2) | (2.9) | 4.7 | (2.0) | (1.5) | (1.2) | (0.8) | 16.7 | 0.8 | (0.4) | (0.1) |
| Cash at Beginning | 10.4 | 11.6 | 13.3 | 15.0 | 1.4 | 3.1 | 5.1 | 6.6 | 8.5 | 11.2 | 14.2 | 16.4 | 19.2 | 14.5 | 16.5 | 18.0 | 19.2 | 20.0 | 3.3 | 2.5 | 2.9 | 3.0 |
| Cash at End | 9.0 | 10.4 | 11.6 | 13.3 | 15.0 | 1.4 | 3.1 | 5.1 | 6.6 | 8.5 | 11.2 | 14.2 | 16.4 | 19.2 | 14.5 | 16.5 | 18.0 | 19.2 | 20.0 | 3.3 | 2.5 | 2.9 |
| Free Cash Flow | (1.3) | (1.3) | (1.7) | (1.6) | (1.4) | (1.7) | (2.1) | (1.5) | (1.8) | (2.7) | (2.8) | (2.2) | (2.6) | (2.0) | (2.0) | (1.5) | (1.2) | (0.8) | (3.1) | (0.8) | (0.4) | (0.1) |
| Key Metrics | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | (2.6) | (2.3) | (2.3) | (1.9) | (2.6) | (2.4) | (1.3) | (1.7) | (2.8) | (2.5) | (2.5) | (2.9) | (3.8) | (2.6) | (2.3) | (1.9) | (1.1) | (1.6) | (2.5) | (0.6) | (0.3) | (0.3) | (0.2) |
| Net Income | (2.0) | (2.2) | (2.1) | (1.7) | (2.5) | (2.2) | (1.3) | (1.7) | (2.7) | (2.5) | (2.5) | (2.8) | (3.8) | (2.6) | (2.3) | (1.9) | (1.1) | (1.6) | (29.1) | (0.6) | (0.3) | (0.3) | (0.2) |
| EPS (Diluted) | -0.05 | -0.05 | -0.05 | -0.06 | -0.09 | -0.08 | -0.05 | -0.06 | -0.11 | -0.10 | -0.10 | -0.11 | -0.15 | -0.11 | -0.10 | -0.08 | -0.05 | -0.07 | -1.59 | -0.38 | -0.01 | -0.01 | -0.01 |
| Balance Sheet | |||||||||||||||||||||||
| Cash & Equivalents | 9.0 | 10.4 | 11.6 | 13.3 | 15.0 | 1.4 | 3.1 | 5.1 | 6.6 | 8.5 | 11.2 | 14.2 | 16.4 | 19.2 | 14.5 | 16.5 | 18.0 | 19.2 | 20.0 | 3.3 | 2.5 | (3.0) | 3.0 |
| Total Assets | 9.4 | 10.7 | 12.1 | 14.0 | 15.8 | 2.5 | 4.1 | 6.0 | 7.5 | 9.0 | 11.7 | 14.4 | 16.9 | 19.8 | 15.6 | 17.2 | 19.0 | 20.5 | 21.7 | 4.3 | 2.6 | 2.8 | 3.0 |
| Total Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0.2 |
| Stockholders' Equity | 7.9 | 9.7 | 11.7 | 13.5 | 15.0 | 1.9 | 3.8 | 5.0 | 6.5 | 8.3 | 10.6 | 12.9 | 15.5 | 19.1 | 15.1 | 17.2 | 18.9 | 19.9 | 21.4 | (6.5) | 2.3 | 2.8 | 2.8 |
| Cash Flow | |||||||||||||||||||||||
| Operating Cash Flow | (1.3) | (1.3) | (1.7) | (1.6) | (1.4) | (1.7) | (2.1) | (1.5) | (1.8) | (2.7) | (2.8) | (2.2) | (2.6) | (2.0) | (2.0) | (1.5) | (1.2) | (0.8) | (3.1) | (0.8) | (0.4) | (0.1) | |
| Capital Expenditure | 0 | 0 | 0 | 0 | 0.0 | 0 | (0.0) | 0 | (0.0) | 0.0 | (0.0) | 0 | 0 | 0 | (0.0) | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | |
| Free Cash Flow | (1.3) | (1.3) | (1.7) | (1.6) | (1.4) | (1.7) | (2.1) | (1.5) | (1.8) | (2.7) | (2.8) | (2.2) | (2.6) | (2.0) | (2.0) | (1.5) | (1.2) | (0.8) | (3.1) | (0.8) | (0.4) | (0.1) | |