AIP
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Revenues | | 70.6 | 70.6 | 57.7 | 53.7 | 50.4 | 37.9 | 31.8 | 31.5 |
|---|
| Cost of Revenues | | 6.9 | 6.9 | 6.0 | 5.1 | 4.3 | 3.7 | 1.5 | 1.9 |
|---|
| Gross Profit | | 63.7 | 63.7 | 51.8 | 48.6 | 46.1 | 34.1 | 30.3 | 29.6 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 20.1 | 17.4 | 16.5 | 16.5 | 15.5 | 14.7 | 14.6 | 12.9 | 12.5 | 13.3 |
|---|
| Cost of Revenues | | 1.9 | 1.8 | 1.7 | 1.5 | 1.6 | 1.5 | 1.5 | 1.5 | 2.1 | 1.3 |
|---|
| Gross Profit | | 18.3 | 15.6 | 14.8 | 15.0 | 13.9 | 13.3 | 13.1 | 11.5 | 10.4 | 12.0 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 45.1 | 41.2 | 30.8 | 17.0 | 10.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 38.6 | 33.8 | 25.1 | 17.1 | 12.3 |
|---|
| Depreciation & Amortization | | 3.4 | 3.4 | 3.4 | 3.1 | 3.5 | 1.5 | -0.7 | 0.8 |
|---|
| Total Operating Expenses | | 96.8 | 96.8 | 83.4 | 83.7 | 75.0 | 55.9 | 34.1 | 22.4 |
|---|
| Operating Income | | -33.1 | -33.1 | -31.6 | -35.1 | -28.9 | -21.8 | -3.8 | 7.3 |
| Operating Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.7 | 11.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.0 | 9.5 |
|---|
| Depreciation & Amortization | | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 1.0 |
|---|
| Total Operating Expenses | | 26.7 | 24.4 | 23.0 | 22.7 | 21.0 | 21.2 | 20.6 | 20.6 | 19.7 | 20.4 |
|---|
| Operating Income | | -8.5 | -8.7 | -8.2 | -7.7 | -7.1 | -7.9 | -7.4 | -9.1 | -9.2 | -8.5 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.6 | 0.1 | 0.3 |
|---|
| Other Expense | | -0.1 | -0.1 | 0.5 | 3.3 | 1.3 | -0.6 | 1.5 | -0.3 |
|---|
| IBT | | -33.3 | -33.3 | -31.1 | -31.8 | -27.5 | -22.3 | -2.2 | 7.0 |
|---|
| Income Tax Expense | | 1.5 | 1.5 | 2.5 | 1.7 | -0.4 | 1.0 | 1.0 | 1.1 |
|---|
| Net Income | | -34.7 | -34.7 | -33.6 | -36.9 | -27.1 | -23.4 | -3.3 | 5.8 |
| Net Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Interest Expense | | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Other Expense | | -0.1 | 0.1 | 0.0 | -0.1 | 0.8 | 0.7 | 0.1 | 0.1 | 0.8 | 0.8 |
|---|
| IBT | | -8.5 | -8.6 | -8.3 | -7.9 | -6.3 | -7.2 | -7.4 | -9.0 | -8.4 | -7.6 |
|---|
| Income Tax Expense | | 0.0 | 0.4 | 0.8 | 0.3 | 1.2 | -0.1 | 1.0 | 0.4 | 1.2 | -0.4 |
|---|
| Net Income | | -8.5 | -9.0 | -9.1 | -8.1 | -8.2 | -7.7 | -8.3 | -9.4 | -10.5 | -8.2 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| EPS | | $0.00 | $0.00 | $0.00 | $-1.03 | $-0.83 | $-1.06 | $-0.14 | $0.21 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-1.03 | $-0.83 | $-1.06 | $-0.14 | $0.21 |
|---|
| Shares Outstanding | | 43.7 | 42.3 | 38.9 | 35.7 | 32.6 | 22.0 | 23.8 | 22.0 |
|---|
| Diluted Shares Outstanding | | 43.7 | 42.3 | 38.9 | 35.7 | 32.6 | 22.0 | 23.8 | 22.0 |
| Per Share Data |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.29 | $-0.23 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.29 | $-0.23 |
|---|
| Shares Outstanding | | 43.7 | 42.7 | 41.8 | 40.9 | 40.2 | 39.3 | 38.5 | 37.7 | 36.8 | 36.0 |
|---|
| Diluted Shares Outstanding | | 43.7 | 42.7 | 41.8 | 40.9 | 40.2 | 39.3 | 38.5 | 37.7 | 36.8 | 36.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Cash And Equivalents | | 22.1 | 13.7 | 13.7 | 37.4 | 85.8 | 11.7 | 13.9 |
|---|
| Short Term Investments | | 23.6 | 30.2 | 27.5 | 30.7 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 45.8 | 43.8 | 41.2 | 68.2 | 85.8 | 11.7 | 13.9 |
|---|
| Accounts Receivable | | 9.2 | 20.8 | 12.3 | 7.1 | 13.9 | 15.4 | 7.3 |
|---|
| Inventory | | 0.0 | 0.0 | -4.2 | 0.0 | 0.0 | 1.2 | 1.1 |
|---|
| Other Current Assets | | 4.0 | 4.5 | 9.1 | 5.8 | 6.9 | 0.5 | 0.4 |
|---|
| Total Current Assets | | 58.9 | 69.1 | 58.4 | 81.1 | 106.6 | 29.0 | 22.8 |
| Current Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Cash And Equivalents | | 17.5 | 16.1 | 16.4 | 13.7 | 17.8 | 22.1 | 26.1 | 13.7 | 18.6 | 26.3 |
|---|
| Short Term Investments | | 21.6 | 21.9 | 25.9 | 30.2 | 30.8 | 23.6 | 18.7 | 27.5 | 27.7 | 28.6 |
|---|
| Total Cash & ST Investments | | 39.1 | 38.0 | 42.3 | 43.8 | 48.7 | 45.8 | 44.8 | 41.2 | 46.4 | 55.0 |
|---|
| Accounts Receivable | | 16.5 | 18.8 | 10.3 | 20.8 | 8.9 | 9.2 | 12.5 | 12.3 | 10.4 | 9.6 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 3.0 | 4.8 | 4.8 | 4.5 | 2.5 | 4.0 | 4.5 | 9.1 | 5.2 | 5.9 |
|---|
| Total Current Assets | | 58.5 | 61.5 | 57.4 | 69.1 | 60.1 | 58.9 | 61.8 | 58.4 | 62.0 | 70.4 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Property, Plant & Equipment | | 8.5 | 7.9 | 10.0 | 5.5 | 5.2 | 5.1 | 2.9 |
|---|
| Goodwill | | 4.2 | 4.2 | 4.2 | 4.2 | 2.7 | 2.7 | 0.0 |
|---|
| Intangible Assets | | 3.5 | 3.0 | 3.9 | 4.6 | 3.0 | 3.4 | 0.0 |
|---|
| Long-Term Investments | | 15.6 | 14.6 | 20.3 | 16.3 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 5.8 | 7.4 | 6.0 | 3.8 | 3.0 | 2.6 | 1.1 |
|---|
| Total Long-Term Assets | | 37.5 | 37.1 | 44.4 | 34.4 | 13.8 | 13.8 | 4.0 |
|---|
| Total Assets | | 96.4 | 106.1 | 102.8 | 115.5 | 120.4 | 42.7 | 26.8 |
| Long-Term Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Property, Plant & Equipment | | 8.7 | 8.7 | 7.8 | 7.9 | 8.1 | 8.5 | 9.3 | 10.0 | 7.0 | 7.0 |
|---|
| Goodwill | | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 |
|---|
| Intangible Assets | | 2.4 | 2.6 | 2.8 | 3.0 | 3.2 | 3.5 | 3.7 | 3.9 | 4.1 | 4.2 |
|---|
| Long-Term Investments | | 21.3 | 20.1 | 17.8 | 14.6 | 12.7 | 15.6 | 17.0 | 21.3 | 19.7 | 16.2 |
|---|
| Other Long-Term Assets | | 12.7 | 9.7 | 8.4 | 7.4 | 9.4 | 5.8 | 5.4 | 5.0 | 5.2 | 4.8 |
|---|
| Total Long-Term Assets | | 49.2 | 45.3 | 40.9 | 37.1 | 37.6 | 37.5 | 39.6 | 44.4 | 40.2 | 36.4 |
|---|
| Total Assets | | 107.7 | 106.9 | 98.3 | 106.1 | 97.7 | 96.4 | 101.4 | 102.8 | 102.2 | 106.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Accounts Payable | | 0.3 | 0.5 | 0.2 | 0.6 | 1.7 | 1.1 | 0.7 |
|---|
| Short-Term Debt | | 2.7 | 2.4 | 2.9 | 2.2 | 1.8 | 2.0 | 1.5 |
|---|
| Other Current Liabilities | | 11.7 | 14.7 | 10.6 | 12.1 | 10.6 | 7.2 | 2.7 |
|---|
| Current Liabilities | | 51.7 | 59.3 | 46.4 | 43.7 | 42.5 | 28.2 | 19.2 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.5 | 0.9 | 0.2 | 0.5 | 0.1 | 0.3 | 0.8 | 0.2 | 0.4 | 0.2 |
|---|
| Short-Term Debt | | 2.8 | 3.1 | 2.4 | 2.4 | 2.1 | 2.7 | 2.8 | 2.9 | 2.2 | 2.3 |
|---|
| Other Current Liabilities | | 17.2 | 15.3 | 13.7 | 14.7 | 13.0 | 11.7 | 12.7 | 10.6 | 12.0 | 10.8 |
|---|
| Current Liabilities | | 66.8 | 62.6 | 56.5 | 59.3 | 54.2 | 51.7 | 49.8 | 46.4 | 44.5 | 43.7 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Long-Term Debt | | 0.9 | 3.6 | 4.9 | 1.5 | 2.1 | 2.8 | 2.4 |
|---|
| Capital Leases | | 3.1 | 0.0 | 4.4 | 1.9 | 2.8 | 2.8 | 2.0 |
|---|
| Def. Tax Liability | | 3.1 | 0.0 | 0.0 | 0.0 | 0.0 | 6.4 | 0.0 |
|---|
| Total Liabilities | | 91.1 | 107.3 | 87.7 | 78.0 | 67.5 | 54.7 | 36.3 |
| Long-Term Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Long-Term Debt | | 4.1 | 4.3 | 3.9 | 3.6 | 4.0 | 4.0 | 4.4 | 4.9 | 2.4 | 2.5 |
|---|
| Capital Leases | | 0.0 | 4.8 | 4.5 | 0.0 | 0.0 | 3.1 | 3.3 | 3.6 | 1.6 | 1.9 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.6 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 119.2 | 114.4 | 103.1 | 107.3 | 95.5 | 91.1 | 91.8 | 87.7 | 80.1 | 79.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -121.0 | -136.9 | -103.2 | -66.4 | -39.0 | -15.6 | -12.3 |
|---|
| Comprehensive Income | | 0.0 | 0.1 | 0.1 | 0.1 | -0.1 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 5.3 | -1.2 | 15.1 | 37.5 | 52.9 | -12.0 | -9.4 |
| Total Common Equity |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -163.1 | -154.1 | -145.0 | -136.9 | -128.7 | -121.0 | -112.7 | -103.2 | -92.7 | -84.6 |
|---|
| Comprehensive Income | | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 |
|---|
| Total Common Equity | | -11.4 | -7.5 | -4.8 | -1.2 | 2.2 | 5.3 | 9.5 | 15.1 | 22.0 | 26.9 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Debt | | 6.7 | 6.0 | 7.8 | 3.6 | 3.9 | 4.8 | 3.8 |
|---|
| Book Value | | 5.3 | -1.2 | 15.1 | 37.5 | 52.9 | -12.0 | -9.4 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | -11.4 | -7.5 | -4.8 | -1.2 | 2.2 | 5.3 | 9.5 | 15.1 | 22.0 | 26.9 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Income | | -36.4 | -8.5 | -33.6 | -36.9 | -27.4 | -23.4 | -3.3 | 5.8 |
|---|
| Depreciation & Amortization | | 3.4 | 3.4 | 3.4 | 3.1 | 2.1 | 1.5 | 0.9 | 0.8 |
|---|
| Stock-Based Compensation | | 14.7 | 18.4 | 15.9 | 14.5 | 11.7 | 5.5 | 0.5 | 0.3 |
|---|
| Change Working Capital | | 11.7 | 17.9 | 12.6 | 1.9 | 7.6 | 15.5 | 5.1 | 5.3 |
|---|
| Change In Accounts Receivable | | 0.6 | 1.4 | -8.6 | -4.9 | 7.1 | 0.5 | -6.3 | 2.7 |
|---|
| Change In Accounts Payable | | 0.1 | -0.2 | 0.3 | -0.4 | -1.0 | 0.4 | 0.4 | 0.1 |
|---|
| Change In Inventories | | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -1.6 | -0.1 | 0.4 |
|---|
| Other Non-cash Items | | 15.4 | -24.4 | 1.0 | 1.6 | -0.3 | 0.0 | 0.5 | 0.0 |
|---|
| Cash from Operations | | -5.0 | 0.0 | 0.0 | -15.7 | -6.8 | -0.8 | 2.2 | 12.2 |
| Cash Flow From Operating Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Income | | -8.5 | -9.0 | -9.1 | -8.1 | -8.2 | -7.7 | -8.3 | -9.4 | -10.5 | -8.2 |
|---|
| Depreciation & Amortization | | 0.0 | 0.8 | 0.8 | 0.8 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 1.0 |
|---|
| Stock-Based Compensation | | 0.0 | 5.0 | 4.5 | 4.3 | 4.1 | 4.4 | 3.8 | 3.7 | 3.6 | 3.7 |
|---|
| Change Working Capital | | 5.6 | 6.3 | 0.7 | 5.2 | 0.4 | 3.4 | 3.8 | 5.1 | 2.5 | 0.3 |
|---|
| Change In Accounts Receivable | | -2.7 | 2.3 | -8.5 | 10.3 | -11.9 | 0.2 | 3.3 | -0.3 | -1.6 | -0.8 |
|---|
| Change In Accounts Payable | | -0.1 | -0.4 | 0.6 | -0.3 | 0.4 | -0.2 | -0.4 | 0.5 | -0.2 | 0.1 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.7 | 1.7 |
|---|
| Other Non-cash Items | | 6.0 | 0.1 | 0.6 | 0.6 | 0.2 | 0.2 | 0.3 | 0.3 | 7.7 | -0.3 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.0 | -2.8 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Capital Expenditure | | -1.0 | -1.4 | -0.3 | -1.5 | -1.1 | -0.8 | -0.7 | -0.2 |
|---|
| Acquisitions | | 1.1 | 0.0 | 0.0 | 0.0 | -1.6 | -0.5 | -4.5 | 0.0 |
|---|
| Investments | | -41.2 | -29.5 | -37.2 | -47.8 | -35.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 44.8 | 42.9 | 38.5 | 44.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 7.7 | 0.0 | 0.0 | -0.1 | 0.2 | -0.1 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 2.5 | 0.0 | 0.0 | -4.7 | -37.5 | -1.4 | -5.1 | -0.2 |
| Cash Flow From Investing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Capital Expenditure | | -0.1 | -0.7 | -0.4 | -0.2 | -0.1 | 0.0 | 0.0 | -0.2 | -0.4 | -0.3 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 |
|---|
| Investments | | -4.2 | -8.1 | -8.4 | -8.7 | -11.2 | -13.0 | -9.6 | -3.4 | -12.4 | -15.8 |
|---|
| Sales of Investment | | 17.4 | 7.2 | 9.5 | 8.8 | 9.3 | 8.4 | 5.3 | 15.5 | 11.5 | 12.5 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.4 | -3.7 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Debt Repaid | | -1.3 | 0.0 | 0.0 | -1.3 | -1.1 | -1.1 | -1.0 | -1.1 |
|---|
| Debt Issued | | 3.2 | 6.0 | -1.8 | 5.4 | 0.8 | 0.3 | 2.0 | 4.9 |
|---|
| Issuance of Common Stock | | 0.7 | 0.0 | 0.0 | 0.0 | 0.9 | 76.8 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -0.6 | 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 |
|---|
| Other Financing Activities | | 0.5 | 0.0 | 0.0 | -2.1 | -3.9 | 0.6 | 1.8 | 0.2 |
|---|
| Cash from Financing | | -1.7 | 0.0 | 0.0 | -2.9 | -4.2 | 76.3 | 0.8 | -0.9 |
| Cash Flow From Financing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | -0.6 |
|---|
| Debt Issued | | 6.9 | -0.5 | 1.1 | 0.3 | -0.1 | -0.6 | -0.5 | -0.5 | 3.4 | 0.3 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 |
|---|
| Dividends Paid | | 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 | 0.0 | -0.3 | -0.7 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.6 | -1.2 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Change in Cash | | -4.2 | 20.2 | 0.0 | -23.3 | -48.4 | 74.1 | -2.2 | 11.0 |
|---|
| Closing Cash Balance | | 22.1 | 34.3 | 14.1 | 14.1 | 37.4 | 85.8 | 11.7 | 13.9 |
| Cash position |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Change in Cash | | 16.5 | 1.3 | -0.3 | 2.7 | -4.1 | -4.3 | -4.0 | 12.4 | -4.9 | -7.7 |
|---|
| Closing Cash Balance | | 34.3 | 17.5 | 16.5 | 16.8 | 14.1 | 18.2 | 22.5 | 26.5 | 13.7 | 19.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Free Cash Flow | | -6.0 | 5.3 | -1.0 | -17.2 | -7.8 | -1.6 | 1.5 | 12.0 |
|---|
| Real Free Cash Flow | | -20.7 | -13.0 | -17.0 | -31.8 | -19.5 | -7.1 | 1.1 | 11.7 |
| Free Cash Flow |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Free Cash Flow | | 3.0 | 2.5 | -2.8 | 2.7 | -2.7 | 1.1 | 0.3 | 0.3 | -3.4 | -3.1 |
|---|
| Real Free Cash Flow | | 3.0 | -2.5 | -7.3 | -1.6 | -6.8 | -3.3 | -3.5 | -3.4 | -7.0 | -6.9 |