ANAB
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Total Revenues | | 234.6 | 234.6 | 91.3 | 17.2 | 10.3 | 63.2 | 75.0 | 8.0 | 5.0 | 10.0 | 16.7 | 17.6 | 15.8 | 5.5 |
|---|
| Cost of Revenues | | 2.4 | 2.4 | 163.8 | 2.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 232.2 | 232.2 | -72.6 | 14.8 | 10.3 | 63.2 | 75.0 | 8.0 | 5.0 | 10.0 | 16.7 | 17.6 | 15.8 | 5.5 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 108.2 | 76.3 | 22.3 | 27.8 | 43.1 | 30.0 | 11.0 | 7.2 | 9.0 | 3.3 |
|---|
| Cost of Revenues | | -108.0 | 31.4 | 37.8 | 41.2 | 42.6 | 42.2 | 42.0 | 37.0 | 0.6 | 0.6 |
|---|
| Gross Profit | | 216.2 | 44.9 | -15.6 | -13.4 | 0.5 | -12.2 | -31.0 | -29.9 | 8.4 | 2.7 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 132.3 | 88.8 | 98.5 | 80.0 | 99.3 | 56.2 | 29.4 | 15.4 | 17.3 | 8.6 | 8.8 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 41.9 | 36.6 | 21.5 | 18.9 | 16.1 | 15.5 | 9.3 | 4.3 | 3.6 | 2.4 | 2.0 |
|---|
| Depreciation & Amortization | | 2.4 | 2.4 | 2.4 | 2.4 | 7.6 | 0.5 | 4.5 | 11.0 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.6 |
|---|
| Total Operating Expenses | | 184.3 | 184.3 | 42.4 | 181.6 | 125.4 | 120.0 | 98.9 | 115.4 | 71.7 | 38.8 | 19.7 | 20.9 | 11.0 | 10.8 |
|---|
| Operating Income | | 47.9 | 47.9 | -114.9 | -164.4 | -115.2 | -56.8 | -23.9 | -107.4 | -66.7 | -28.8 | -3.0 | -3.3 | 4.9 | -5.3 |
| 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 | 33.5 | 30.9 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.3 | 10.2 |
|---|
| Depreciation & Amortization | | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
|---|
| Total Operating Expenses | | 149.3 | 10.2 | 10.6 | 14.1 | 10.2 | 10.6 | 9.3 | 12.3 | 43.8 | 41.1 |
|---|
| Operating Income | | 66.9 | 34.7 | -26.2 | -27.5 | -9.7 | -22.8 | -40.3 | -42.2 | -42.1 | -37.7 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Interest Income | | 13.5 | 13.5 | 19.8 | 18.9 | 7.6 | 0.4 | 4.0 | 11.0 | 6.7 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 79.9 | 79.9 | 50.1 | 18.1 | 21.1 | 1.5 | 0.0 | 1.0 | 1.7 | 1.8 | 0.5 | 0.5 | 1.3 | 0.9 |
|---|
| Other Expense | | -61.0 | -61.0 | -30.3 | 0.8 | -13.5 | -1.0 | 3.9 | 9.9 | -0.2 | -1.1 | -0.8 | -1.5 | -0.1 | 0.6 |
|---|
| IBT | | -13.1 | -13.1 | -145.2 | -163.6 | -128.7 | -57.8 | -19.9 | -97.5 | -61.8 | -30.1 | -4.3 | -5.3 | 3.5 | -5.5 |
|---|
| Income Tax Expense | | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | -0.6 | 0.0 | -0.2 | -0.2 | 1.8 | 0.2 | 0.1 | 1.3 | 0.9 |
|---|
| Net Income | | -13.2 | -13.2 | -145.2 | -163.6 | -128.7 | -57.2 | -19.9 | -97.3 | -61.7 | -30.1 | -4.3 | -5.4 | 3.5 | -5.5 |
| 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 | | 2.5 | 2.9 | 3.7 | 4.4 | 5.3 | 5.3 | 4.6 | 4.6 | 4.9 | 4.9 |
|---|
| Interest Expense | | 19.7 | 22.5 | 19.6 | 18.1 | 17.4 | 15.4 | 11.0 | 6.3 | 5.0 | 4.4 |
|---|
| Other Expense | | -17.2 | -19.6 | -12.4 | -11.7 | -12.1 | -10.1 | -6.3 | -1.7 | -0.1 | 0.4 |
|---|
| IBT | | 49.7 | 15.1 | -38.6 | -39.3 | -21.8 | -32.9 | -46.7 | -43.9 | -42.2 | -37.3 |
|---|
| Income Tax Expense | | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.9 | 4.4 |
|---|
| Net Income | | 49.6 | 15.1 | -38.6 | -39.3 | -21.8 | -32.9 | -46.7 | -43.9 | -42.2 | -37.3 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| EPS | | $0.00 | $0.00 | $0.00 | $-6.08 | $-4.57 | $-2.08 | $-0.73 | $-3.60 | $-2.50 | $-1.52 | $-0.23 | $-0.38 | $0.02 | $-0.09 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-6.08 | $-4.57 | $-2.08 | $-0.73 | $-3.60 | $-2.50 | $-1.52 | $-0.23 | $-0.36 | $0.02 | $-0.09 |
|---|
| Shares Outstanding | | 27.8 | 27.8 | 28.4 | 26.9 | 28.2 | 27.4 | 27.3 | 27.1 | 24.7 | 19.8 | 18.2 | 14.2 | 14.2 | 58.5 |
|---|
| Diluted Shares Outstanding | | 31.3 | 31.3 | 28.4 | 26.9 | 28.2 | 27.4 | 27.3 | 27.1 | 24.7 | 19.8 | 18.2 | 15.0 | 15.0 | 59.7 |
| 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 | $-1.59 | $-1.41 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-1.59 | $-1.41 |
|---|
| Shares Outstanding | | 27.8 | 29.1 | 28.8 | 30.6 | 30.4 | 28.8 | 27.4 | 26.8 | 26.6 | 26.5 |
|---|
| Diluted Shares Outstanding | | 31.3 | 29.0 | 28.8 | 30.6 | 30.4 | 28.9 | 27.4 | 26.8 | 26.6 | 26.5 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Cash And Equivalents | | 71.8 | 123.1 | 36.0 | 71.3 | 495.7 | 250.5 | 171.0 | 113.6 | 81.2 | 51.2 | 51.7 | 22.2 | 2.8 |
|---|
| Short Term Investments | | 279.0 | 262.3 | 354.9 | 369.9 | 52.4 | 143.2 | 203.2 | 313.5 | 167.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 350.8 | 385.4 | 390.9 | 441.2 | 548.1 | 393.7 | 374.2 | 427.1 | 248.4 | 51.2 | 51.7 | 22.2 | 2.8 |
|---|
| Accounts Receivable | | 9.0 | 40.8 | 6.9 | 1.4 | 0.9 | 0.0 | 0.0 | 0.2 | 1.6 | 5.3 | 1.2 | 1.5 | 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 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 7.5 | 5.7 | 9.1 | 4.5 | 4.9 | 2.9 | 3.5 | 7.0 | 2.7 | 1.6 | 0.6 | 0.8 | 0.2 |
|---|
| Total Current Assets | | 367.4 | 431.9 | 406.8 | 447.2 | 553.9 | 396.6 | 377.7 | 434.2 | 252.7 | 58.2 | 53.5 | 24.4 | 3.1 |
| 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 | | 109.8 | 44.3 | 98.6 | 123.1 | 191.6 | 71.8 | 53.7 | 36.0 | 26.3 | 35.2 |
|---|
| Short Term Investments | | 139.1 | 221.4 | 241.3 | 262.3 | 238.5 | 279.0 | 301.0 | 354.9 | 386.8 | 394.3 |
|---|
| Total Cash & ST Investments | | 249.0 | 265.7 | 339.9 | 385.4 | 430.1 | 350.8 | 354.7 | 390.9 | 413.0 | 429.5 |
|---|
| Accounts Receivable | | 75.7 | 21.4 | 17.9 | 40.8 | 12.2 | 9.0 | 7.1 | 6.9 | 3.3 | 3.2 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 6.0 | 4.8 | 5.3 | 5.7 | 6.4 | 7.5 | 10.7 | 9.1 | 11.7 | 5.9 |
|---|
| Total Current Assets | | 330.7 | 291.9 | 363.1 | 431.9 | 448.7 | 367.4 | 372.4 | 406.8 | 428.0 | 438.5 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Property, Plant & Equipment | | 17.1 | 16.2 | 18.3 | 20.0 | 21.8 | 1.8 | 1.6 | 1.4 | 0.7 | 0.5 | 0.6 | 0.6 | 0.8 |
|---|
| Goodwill | | 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 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 42.6 | 35.5 | 27.0 | 142.9 | 67.1 | 17.5 | 54.3 | 73.1 | 75.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.7 | 1.5 | 0.2 | 0.1 | 3.5 | 2.3 | 0.1 | 0.1 |
|---|
| Total Long-Term Assets | | 60.0 | 52.0 | 45.6 | 163.2 | 89.2 | 20.0 | 57.5 | 74.8 | 76.7 | 4.0 | 2.8 | 0.7 | 0.9 |
|---|
| Total Assets | | 427.4 | 483.8 | 452.4 | 610.4 | 643.1 | 416.6 | 435.2 | 509.0 | 329.4 | 62.2 | 56.3 | 25.1 | 3.9 |
| 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 | | 14.5 | 15.1 | 15.7 | 16.2 | 16.6 | 17.1 | 17.7 | 18.3 | 18.9 | 19.1 |
|---|
| Goodwill | | 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 |
|---|
| Long-Term Investments | | 7.7 | 28.0 | 43.0 | 35.5 | 27.9 | 42.6 | 15.5 | 27.0 | 40.2 | 59.2 |
|---|
| Other Long-Term Assets | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Total Long-Term Assets | | 22.4 | 43.3 | 58.9 | 52.0 | 44.7 | 60.0 | 33.4 | 45.6 | 59.3 | 78.6 |
|---|
| Total Assets | | 353.1 | 335.3 | 422.1 | 483.8 | 493.4 | 427.4 | 405.8 | 452.4 | 487.3 | 517.1 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Accounts Payable | | 4.9 | 4.0 | 4.7 | 2.8 | 1.7 | 4.2 | 16.2 | 5.4 | 2.3 | 2.3 | 1.5 | 0.4 | 0.2 |
|---|
| Short-Term Debt | | 1.9 | 1.9 | 3.6 | 1.6 | 1.5 | 0.3 | 2.2 | 7.6 | 6.9 | 0.0 | 0.0 | 0.1 | 0.9 |
|---|
| Other Current Liabilities | | 33.7 | 39.5 | 29.2 | 21.6 | 12.9 | 15.3 | 0.9 | 0.1 | 0.0 | 0.0 | 2.9 | 1.1 | 0.7 |
|---|
| Current Liabilities | | 40.4 | 45.4 | 37.4 | 26.1 | 16.1 | 19.8 | 29.5 | 21.8 | 14.1 | 5.7 | 7.4 | 11.7 | 3.2 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 2.9 | 3.3 | 6.1 | 4.0 | 3.6 | 4.9 | 4.6 | 4.7 | 6.5 | 4.8 |
|---|
| Short-Term Debt | | 2.0 | 2.0 | 2.0 | 1.9 | 1.9 | 1.9 | 1.8 | 3.6 | 3.5 | 3.4 |
|---|
| Other Current Liabilities | | 33.2 | 30.2 | 32.4 | 39.5 | 38.4 | 33.7 | 25.9 | 29.2 | 29.2 | 33.5 |
|---|
| Current Liabilities | | 38.1 | 35.5 | 44.0 | 45.4 | 43.9 | 40.4 | 32.3 | 37.4 | 39.2 | 41.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Long-Term Debt | | 362.0 | 367.5 | 16.0 | 17.8 | 19.5 | 0.0 | 0.0 | 0.6 | 7.6 | 13.8 | 4.9 | 4.8 | 0.0 |
|---|
| Capital Leases | | 15.1 | 16.0 | 17.8 | 19.5 | 21.0 | 0.3 | 0.9 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
|---|
| Def. Tax Liability | | 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 |
|---|
| Total Liabilities | | 417.5 | 413.0 | 364.3 | 348.3 | 286.6 | 19.8 | 30.2 | 22.6 | 21.8 | 22.9 | 13.9 | 19.1 | 3.8 |
| 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 | | 344.4 | 13.1 | 13.6 | 14.1 | 14.6 | 15.1 | 325.8 | 16.0 | 16.5 | 16.9 |
|---|
| Capital Leases | | 0.0 | 15.1 | 15.6 | 16.0 | 16.5 | 16.9 | 15.6 | 17.8 | 18.2 | 18.7 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 382.5 | 380.0 | 388.0 | 413.0 | 409.1 | 417.5 | 358.1 | 364.3 | 366.9 | 368.7 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 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 |
|---|
| Retained Earnings | | -704.7 | -759.3 | -614.1 | -450.5 | -321.8 | -264.0 | -244.0 | -146.7 | -85.0 | -54.9 | -50.7 | -45.3 | -48.8 |
|---|
| Comprehensive Income | | -0.4 | 0.3 | -0.8 | -5.2 | -0.4 | 0.0 | 0.3 | -0.2 | -0.4 | -3.8 | -3.6 | -3.4 | -3.1 |
|---|
| Total Common Equity | | 9.9 | 70.9 | 88.1 | 262.1 | 356.4 | 396.7 | 405.0 | 486.4 | 307.6 | 39.3 | 42.3 | 6.0 | 0.1 |
| 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 | | -822.2 | -837.3 | -798.7 | -759.3 | -737.5 | -704.7 | -658.0 | -614.1 | -571.9 | -534.6 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.2 | 0.3 | 0.8 | -0.4 | -0.6 | -0.8 | -2.4 | -3.6 |
|---|
| Total Common Equity | | -29.4 | -44.7 | 34.0 | 70.9 | 84.4 | 9.9 | 47.8 | 88.1 | 120.4 | 148.5 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Total Debt | | 378.9 | 369.5 | 17.8 | 19.5 | 21.0 | 0.3 | 2.2 | 8.3 | 14.4 | 13.8 | 4.9 | 4.9 | 0.9 |
|---|
| Book Value | | 9.9 | 70.9 | 88.1 | 262.1 | 356.4 | 396.7 | 405.0 | 486.4 | 307.6 | 39.3 | 42.3 | 6.0 | 0.1 |
| 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 | | -29.4 | -44.7 | 34.0 | 70.9 | 84.4 | 9.9 | 47.8 | 88.1 | 120.4 | 148.5 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Income | | -170.1 | 49.6 | -145.2 | -163.6 | -128.7 | -57.8 | -19.9 | -97.3 | -61.7 | -30.1 | -4.3 | -5.4 | 3.5 | -5.5 |
|---|
| Depreciation & Amortization | | 2.4 | 2.4 | 2.4 | 2.4 | 2.3 | 2.1 | 0.6 | 0.5 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.6 |
|---|
| Stock-Based Compensation | | 33.6 | 36.1 | 34.0 | 33.2 | 27.4 | 15.3 | 11.5 | 12.4 | 10.0 | 4.4 | 1.2 | 0.6 | 0.2 | 0.2 |
|---|
| Change Working Capital | | -10.3 | -80.7 | -66.3 | -0.3 | 6.8 | -7.5 | -6.8 | 16.9 | 3.5 | 4.1 | -7.0 | -6.5 | 9.3 | -1.2 |
|---|
| Change In Accounts Receivable | | -5.8 | 6.9 | -33.9 | 0.0 | -0.5 | -0.9 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 0.2 | -1.5 | 0.3 |
|---|
| Change In Accounts Payable | | -1.4 | -87.3 | -33.8 | 10.9 | 9.7 | -4.7 | -8.9 | 14.5 | 7.1 | 2.2 | 1.3 | 1.9 | 0.5 | -0.3 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -238.0 | -5.3 | 0.3 | -0.5 | 0.1 |
|---|
| Other Non-cash Items | | 40.6 | 12.3 | 39.8 | 7.6 | 18.6 | 1.5 | 0.5 | 0.7 | 0.6 | 0.6 | 0.1 | 0.1 | 1.3 | 0.9 |
|---|
| Cash from Operations | | -129.4 | 0.0 | 0.0 | -120.8 | -73.6 | -45.9 | -14.2 | -69.5 | -48.5 | -19.4 | -9.0 | -9.7 | 14.6 | -5.8 |
| 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 | | 49.6 | 15.1 | -38.6 | -39.3 | -21.8 | -32.9 | -46.7 | -43.9 | -42.2 | -37.3 |
|---|
| Depreciation & Amortization | | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
|---|
| Stock-Based Compensation | | 8.5 | 9.2 | 9.2 | 9.2 | 8.2 | 8.2 | 7.5 | 10.1 | 8.1 | 7.8 |
|---|
| Change Working Capital | | 19.9 | -73.6 | -29.5 | 2.5 | -68.8 | -1.3 | 8.7 | -7.4 | -2.7 | -9.0 |
|---|
| Change In Accounts Receivable | | 41.8 | -54.3 | -3.5 | 22.9 | -28.6 | 2.2 | -1.9 | -0.2 | -3.6 | -0.1 |
|---|
| Change In Accounts Payable | | -22.4 | -18.6 | -22.3 | -24.0 | -40.0 | 3.4 | 8.0 | -5.2 | -1.5 | -2.7 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 19.4 | 21.4 | 18.0 | 16.4 | 15.1 | 15.3 | 8.5 | 3.3 | 5.0 | 4.4 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -34.3 | -36.5 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Capital Expenditure | | -0.5 | -0.1 | -0.4 | -0.8 | -0.4 | -1.4 | -0.6 | -0.8 | -1.1 | -0.3 | -0.1 | -0.2 | -0.1 | 0.0 |
|---|
| Acquisitions | | -80.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 194.9 | 251.8 | 347.5 | 290.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -344.5 | -196.4 | -380.4 | -303.9 | -802.5 | -118.7 | -194.9 | -251.8 | -347.5 | -290.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 491.0 | 424.5 | 476.1 | 449.5 | 408.0 | 158.8 | 290.0 | 384.1 | 206.1 | 48.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 146.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -194.9 | -251.8 | -347.5 | -290.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 146.0 | 0.0 | 0.0 | 144.8 | -394.8 | 38.8 | 94.5 | 131.4 | -142.5 | -243.1 | -0.1 | -0.2 | -0.1 | 0.0 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | 0.0 | -0.3 | -0.2 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -49.5 | -30.8 |
|---|
| Investments | | 0.0 | -19.7 | -54.2 | -122.5 | -120.9 | -51.3 | -149.2 | -59.0 | -66.3 | -70.0 |
|---|
| Sales of Investment | | 73.5 | 123.0 | 90.7 | 137.4 | 91.7 | 110.0 | 146.7 | 127.6 | 115.8 | 100.8 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 49.5 | 30.8 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 49.2 | 30.6 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Debt Repaid | | -41.8 | 0.0 | 0.0 | -11.7 | 0.0 | 0.0 | -1.4 | -7.5 | -6.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 402.1 | 369.5 | 351.6 | 10.1 | -1.5 | 20.6 | -0.5 | 1.5 | 0.7 | 0.6 | 8.9 | 0.0 | 4.0 | 0.9 |
|---|
| Issuance of Common Stock | | 2.2 | 0.0 | 0.0 | 2.5 | 11.8 | 2.6 | 0.0 | 0.0 | 227.5 | 292.5 | 0.0 | 0.2 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -68.6 | -0.5 | -50.0 | 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 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 27.2 | 0.0 | 0.0 | 0.0 | 32.2 | 249.7 | 0.5 | 3.0 | 2.8 | -0.1 | 8.6 | 39.2 | 4.9 | 2.0 |
|---|
| Cash from Financing | | 20.0 | 0.0 | 0.0 | -59.3 | 44.0 | 252.3 | -0.9 | -4.5 | 223.4 | 292.5 | 8.6 | 39.4 | 4.9 | 2.0 |
| 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 | 0.0 | 0.0 |
|---|
| Debt Issued | | 346.5 | 331.4 | -0.5 | -0.5 | -0.5 | -0.5 | -310.6 | 309.8 | -0.4 | -0.4 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.2 |
|---|
| Repurchase of Common Stock | | -3.4 | -9.7 | -51.1 | -4.4 | -0.5 | 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 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.4 | -3.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.2 | -3.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Change in Cash | | 36.6 | 115.1 | 87.1 | -35.3 | -424.4 | 245.2 | 79.4 | 57.4 | 32.4 | 30.0 | -0.5 | 29.5 | 19.4 | -3.9 |
|---|
| Closing Cash Balance | | 71.8 | 238.2 | 123.1 | 36.0 | 71.3 | 495.7 | 250.5 | 171.1 | 113.7 | 81.2 | 51.2 | 51.7 | 22.2 | 2.8 |
| 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 | | 128.4 | 65.5 | -54.3 | -24.4 | -68.5 | 119.8 | 18.1 | 17.7 | 9.7 | -8.9 |
|---|
| Closing Cash Balance | | 238.2 | 109.8 | 44.3 | 98.6 | 123.1 | 191.6 | 71.8 | 53.7 | 36.0 | 26.3 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Free Cash Flow | | -129.9 | 19.6 | -135.7 | -121.6 | -74.0 | -47.3 | -14.7 | -70.3 | -49.6 | -19.7 | -9.1 | -9.9 | 14.5 | -5.8 |
|---|
| Real Free Cash Flow | | -163.5 | -16.5 | -169.7 | -154.8 | -101.3 | -62.6 | -26.2 | -82.7 | -59.5 | -24.1 | -10.2 | -10.5 | 14.3 | -6.0 |
| 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 | | 98.0 | -27.4 | -40.3 | -10.7 | -66.9 | -10.1 | -21.4 | -37.3 | -34.6 | -36.6 |
|---|
| Real Free Cash Flow | | 89.5 | -36.5 | -49.5 | -19.9 | -75.1 | -18.3 | -28.9 | -47.4 | -42.7 | -44.4 |