ARLO
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Total Revenues | | 529.3 | 529.3 | 510.9 | 491.2 | 490.4 | 435.1 | 357.2 | 370.0 | 472.0 | 370.7 | 184.6 |
|---|
| Cost of Revenues | | 296.5 | 296.5 | 323.4 | 323.6 | 354.4 | 327.1 | 301.8 | 334.2 | 372.8 | 279.4 | 146.6 |
|---|
| Gross Profit | | 232.8 | 232.8 | 187.5 | 167.6 | 136.0 | 108.0 | 55.4 | 35.8 | 99.2 | 91.2 | 38.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 141.3 | 139.5 | 129.4 | 119.1 | 121.6 | 137.7 | 127.4 | 124.2 | 135.1 | 130.0 |
|---|
| Cost of Revenues | | 75.8 | 83.0 | 71.3 | 66.3 | 76.7 | 89.3 | 80.6 | 76.8 | 87.7 | 86.9 |
|---|
| Gross Profit | | 65.5 | 56.5 | 58.1 | 52.7 | 44.9 | 48.4 | 46.9 | 47.4 | 47.3 | 43.1 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 68.6 | 64.7 | 59.1 | 60.1 | 69.4 | 58.8 | 34.7 | 24.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 122.5 | 126.0 | 98.4 | 100.2 | 104.6 | 80.8 | 49.4 | 26.7 |
|---|
| Depreciation & Amortization | | 3.9 | 3.9 | 3.2 | 4.7 | 6.6 | 16.7 | 10.2 | -42.3 | 5.3 | 3.7 | 2.1 |
|---|
| Total Operating Expenses | | 226.8 | 226.8 | 222.4 | 192.5 | 191.1 | 157.5 | 160.3 | 174.0 | 139.6 | 84.1 | 51.2 |
|---|
| Operating Income | | 6.1 | 6.1 | -34.9 | -24.2 | -55.1 | -49.4 | -104.9 | -138.2 | -67.7 | 5.7 | -13.1 |
| 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 | 16.5 | 16.8 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.3 | 28.3 |
|---|
| Depreciation & Amortization | | 1.3 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.8 | 0.9 | 0.9 | 1.5 |
|---|
| Total Operating Expenses | | 60.8 | 55.6 | 56.1 | 54.2 | 50.9 | 53.9 | 59.7 | 58.0 | 47.1 | 45.4 |
|---|
| Operating Income | | 4.7 | 0.9 | 1.9 | -1.5 | -6.0 | -5.5 | -12.8 | -10.6 | 0.2 | -2.3 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Interest Income | | 4.2 | 0.0 | 5.6 | 3.9 | 0.9 | 0.0 | 0.8 | 2.7 | 1.2 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 9.6 | 9.6 | 5.5 | 3.4 | -0.6 | -5.9 | 4.3 | 56.6 | -28.4 | 0.6 | -0.5 |
|---|
| IBT | | 15.7 | 15.7 | -29.4 | -20.9 | -55.7 | -55.4 | -100.6 | -81.6 | -67.6 | 7.7 | -13.7 |
|---|
| Income Tax Expense | | 0.7 | 0.7 | 1.1 | 1.2 | 1.0 | 0.7 | 0.6 | 4.4 | 0.8 | 1.1 | 0.1 |
|---|
| Net Income | | 14.9 | 14.9 | -30.5 | -22.0 | -56.6 | -56.0 | -101.3 | -86.0 | -68.4 | 6.5 | -13.7 |
| 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 | 1.5 | 1.3 | 1.3 | 1.3 | 1.4 | 1.5 | 1.4 | 1.2 | 1.2 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 1.4 | 6.2 | 0.9 | 1.1 | 1.3 | 1.3 | 1.5 | 1.4 | 0.6 | 1.2 |
|---|
| IBT | | 6.1 | 7.0 | 2.9 | -0.3 | -4.7 | -4.1 | -11.3 | -9.2 | 0.8 | -1.1 |
|---|
| Income Tax Expense | | 0.3 | 0.2 | -0.3 | 0.5 | 0.1 | 0.3 | 0.2 | 0.4 | 0.1 | 0.0 |
|---|
| Net Income | | 5.8 | 6.9 | 3.1 | -0.8 | -4.9 | -4.4 | -11.6 | -9.6 | 0.7 | -1.1 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| EPS | | $0.00 | $0.00 | $0.00 | $-0.24 | $-0.65 | $-0.68 | $-1.30 | $-1.14 | $-1.02 | $0.09 | $-0.19 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.24 | $-0.65 | $-0.68 | $-1.30 | $-1.14 | $-1.02 | $0.09 | $-0.19 |
|---|
| Shares Outstanding | | 105.4 | 104.2 | 98.6 | 92.8 | 87.2 | 82.7 | 78.1 | 75.1 | 67.2 | 72.7 | 72.7 |
|---|
| Diluted Shares Outstanding | | 110.4 | 110.2 | 98.6 | 92.8 | 87.2 | 82.7 | 78.1 | 75.1 | 67.2 | 72.7 | 72.7 |
| 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 | $0.01 | $-0.01 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.01 | $-0.01 |
|---|
| Shares Outstanding | | 105.4 | 105.2 | 103.9 | 102.2 | 100.7 | 99.7 | 97.8 | 96.3 | 101.9 | 94.2 |
|---|
| Diluted Shares Outstanding | | 110.4 | 109.6 | 108.1 | 102.2 | 100.7 | 99.7 | 97.8 | 96.3 | 101.9 | 94.2 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Cash And Equivalents | | 62.9 | 82.0 | 56.5 | 84.0 | 175.7 | 186.1 | 236.7 | 151.3 | 0.1 | 0.2 |
|---|
| Short Term Investments | | 81.1 | 69.4 | 80.0 | 29.7 | 0.0 | 20.0 | 20.0 | 49.7 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 144.0 | 151.5 | 136.5 | 113.7 | 175.7 | 206.1 | 256.7 | 201.0 | 0.1 | 0.2 |
|---|
| Accounts Receivable | | 61.7 | 57.3 | 65.4 | 66.0 | 79.6 | 77.6 | 127.3 | 178.6 | 157.7 | 81.8 |
|---|
| Inventory | | 45.2 | 40.6 | 38.4 | 46.6 | 38.4 | 64.7 | 68.6 | 124.8 | 83.0 | 47.7 |
|---|
| Other Current Assets | | 12.3 | 13.2 | 10.3 | 6.5 | 9.9 | 8.1 | 17.0 | 11.4 | 3.0 | 3.4 |
|---|
| Total Current Assets | | 263.2 | 262.6 | 250.5 | 232.8 | 303.6 | 356.5 | 469.6 | 515.5 | 243.8 | 133.2 |
| 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 | | 86.0 | 71.2 | 84.0 | 82.0 | 77.0 | 62.9 | 62.1 | 56.5 | 51.1 | 62.0 |
|---|
| Short Term Investments | | 79.5 | 89.2 | 69.1 | 69.4 | 69.5 | 81.1 | 80.8 | 80.0 | 74.9 | 61.7 |
|---|
| Total Cash & ST Investments | | 165.5 | 160.4 | 153.1 | 151.5 | 146.6 | 144.0 | 142.9 | 136.5 | 126.0 | 123.7 |
|---|
| Accounts Receivable | | 76.7 | 61.5 | 46.1 | 57.3 | 68.6 | 61.7 | 56.5 | 65.4 | 70.3 | 57.3 |
|---|
| Inventory | | 44.4 | 30.9 | 34.6 | 40.6 | 52.0 | 45.2 | 44.7 | 38.4 | 53.5 | 39.4 |
|---|
| Other Current Assets | | 15.1 | 15.9 | 12.6 | 13.2 | 12.4 | 12.3 | 11.9 | 10.3 | 11.1 | 12.3 |
|---|
| Total Current Assets | | 301.7 | 268.6 | 246.3 | 262.6 | 279.5 | 263.2 | 255.9 | 250.5 | 261.0 | 232.7 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Property, Plant & Equipment | | 14.0 | 20.5 | 16.2 | 20.1 | 24.4 | 39.8 | 52.7 | 49.4 | 3.9 | 2.0 |
|---|
| Goodwill | | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 15.6 | 15.6 | 15.6 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 2.8 | 4.3 | 6.3 |
|---|
| Long-Term Investments | | 3.6 | 0.0 | 0.0 | 0.0 | -1.6 | -1.3 | -1.3 | -1.1 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 3.9 | 4.3 | 7.8 | 6.9 | 8.4 | 6.6 | 8.1 | 12.6 | 1.3 | 0.9 |
|---|
| Total Long-Term Assets | | 32.6 | 35.8 | 35.0 | 39.4 | 43.9 | 57.4 | 73.1 | 80.5 | 26.1 | 25.4 |
|---|
| Total Assets | | 295.8 | 298.4 | 285.5 | 272.2 | 347.5 | 414.0 | 542.7 | 595.9 | 269.8 | 158.6 |
| 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 | | 22.0 | 23.1 | 22.0 | 20.5 | 13.9 | 14.0 | 15.0 | 16.2 | 17.9 | 17.5 |
|---|
| Goodwill | | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 |
|---|
| 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 | | 0.0 | 12.5 | 12.5 | 0.0 | 0.0 | 3.6 | 4.2 | 4.1 | 4.1 | -1.1 |
|---|
| Other Long-Term Assets | | 16.1 | 4.5 | 4.7 | 4.3 | 7.9 | 3.9 | 3.6 | 2.4 | 2.5 | 7.7 |
|---|
| Total Long-Term Assets | | 49.1 | 51.1 | 50.2 | 35.8 | 32.8 | 32.6 | 33.8 | 139.8 | 36.7 | 36.3 |
|---|
| Total Assets | | 350.9 | 319.7 | 296.6 | 298.4 | 312.4 | 295.8 | 289.8 | 390.3 | 297.6 | 269.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Accounts Payable | | 74.1 | 63.8 | 55.2 | 52.1 | 84.1 | 62.2 | 111.7 | 82.5 | 20.7 | 21.1 |
|---|
| Short-Term Debt | | 3.9 | 0.0 | 0.0 | 4.2 | 4.6 | 4.4 | 3.9 | 1.6 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 76.1 | 85.7 | 88.2 | 94.7 | 92.8 | 117.6 | 128.0 | 164.0 | 76.1 | 40.7 |
|---|
| Current Liabilities | | 177.6 | 176.8 | 161.5 | 162.3 | 210.9 | 237.3 | 293.9 | 274.9 | 130.9 | 78.2 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 78.2 | 50.2 | 49.2 | 63.8 | 93.7 | 74.1 | 69.9 | 55.2 | 82.5 | 61.2 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.9 | 4.0 | 0.0 | 4.2 | 3.8 |
|---|
| Other Current Liabilities | | 94.0 | 90.0 | 81.4 | 85.7 | 78.9 | 76.1 | 75.1 | 88.2 | 81.8 | 84.4 |
|---|
| Current Liabilities | | 212.2 | 182.3 | 173.4 | 176.8 | 197.3 | 177.6 | 170.4 | 161.5 | 186.2 | 167.1 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Long-Term Debt | | 15.4 | 18.4 | 34.0 | 19.3 | 21.5 | 25.0 | 29.0 | 20.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 15.4 | 18.4 | 17.0 | 19.3 | 21.5 | 25.0 | 29.0 | 20.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 196.5 | 197.5 | 182.3 | 184.5 | 234.8 | 280.2 | 339.3 | 319.3 | 144.4 | 85.4 |
| 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 | | 7.2 | 16.6 | 17.4 | 18.4 | 14.5 | 15.4 | 16.1 | 34.0 | 18.0 | 34.3 |
|---|
| Capital Leases | | 7.2 | 16.6 | 17.4 | 18.4 | 14.5 | 15.4 | 16.1 | 17.0 | 22.2 | 17.1 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 104.8 | 1.2 | -0.1 |
|---|
| Total Liabilities | | 221.6 | 201.5 | 193.2 | 197.5 | 215.5 | 196.5 | 189.8 | 287.1 | 207.4 | 187.3 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Common Stock | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -388.7 | -398.0 | -367.5 | -345.4 | -288.8 | -232.8 | -131.5 | -38.7 | 0.0 | 0.0 |
|---|
| Comprehensive Income | | 0.2 | 0.0 | 0.3 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -3.4 | -1.8 |
|---|
| Total Common Equity | | 99.3 | 100.9 | 103.3 | 87.7 | 112.7 | 133.8 | 203.4 | 276.6 | 125.4 | 73.2 |
| 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 | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -388.8 | -395.7 | -398.8 | -398.0 | -393.1 | -388.7 | -377.1 | -367.5 | -368.2 | -367.0 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 |
|---|
| Total Common Equity | | 129.2 | 118.3 | 103.4 | 100.9 | 96.9 | 99.3 | 99.9 | 103.3 | 90.2 | 81.8 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Total Debt | | 19.3 | 18.4 | 17.0 | 23.5 | 21.5 | 25.0 | 29.0 | 20.0 | 0.0 | 0.0 |
|---|
| Book Value | | 99.3 | 100.9 | 103.3 | 87.7 | 112.7 | 133.8 | 203.4 | 276.6 | 125.4 | 73.2 |
| 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 | | 129.2 | 118.3 | 103.4 | 100.9 | 96.9 | 99.3 | 99.9 | 103.3 | 90.2 | 81.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Income | | -21.6 | 14.9 | -30.5 | -22.0 | -56.6 | -56.0 | -101.3 | -86.0 | -75.5 | 6.5 | -13.7 |
|---|
| Depreciation & Amortization | | 4.0 | 3.9 | 3.2 | 4.7 | 4.8 | 6.0 | 10.2 | 10.7 | 5.3 | 3.7 | 2.1 |
|---|
| Stock-Based Compensation | | 59.9 | 62.3 | 68.7 | 47.9 | 48.5 | 38.0 | 35.2 | 22.9 | 8.8 | 2.5 | 1.5 |
|---|
| Change Working Capital | | 3.2 | 3.7 | 11.1 | 9.3 | -42.6 | -16.9 | 8.5 | 120.0 | 44.9 | -51.3 | -22.3 |
|---|
| Change In Accounts Receivable | | -4.2 | 17.7 | 8.2 | 0.7 | 13.5 | -1.7 | 49.8 | 38.2 | -118.7 | -75.8 | -46.3 |
|---|
| Change In Accounts Payable | | 12.7 | -21.1 | 8.3 | 3.7 | -32.5 | 22.2 | -49.3 | 28.8 | 87.3 | -0.4 | 11.5 |
|---|
| Change In Inventories | | -5.4 | -1.4 | -4.5 | 7.8 | -7.9 | 29.3 | 2.9 | 53.6 | -42.3 | -35.2 | -22.1 |
|---|
| Other Non-cash Items | | 23.4 | -5.9 | -1.2 | -1.7 | -0.2 | 6.0 | 0.7 | -58.3 | -0.1 | 0.0 | 0.0 |
|---|
| Cash from Operations | | 41.7 | 0.0 | 0.0 | 38.3 | -46.0 | -23.2 | -46.5 | 9.2 | -17.7 | -39.0 | -33.1 |
| 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 | | 5.8 | 6.9 | 3.1 | -0.8 | -4.9 | -4.4 | -11.6 | -9.6 | 0.7 | -1.1 |
|---|
| Depreciation & Amortization | | 1.3 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.8 | 0.9 | 0.9 | 1.5 |
|---|
| Stock-Based Compensation | | 17.2 | 13.1 | 15.0 | 17.0 | 14.5 | 14.7 | 20.9 | 18.6 | 10.1 | 10.3 |
|---|
| Change Working Capital | | -4.0 | 2.4 | -9.0 | 14.3 | -2.2 | 5.1 | -2.7 | 10.8 | -1.8 | -3.1 |
|---|
| Change In Accounts Receivable | | 37.1 | -15.2 | -15.5 | 11.3 | 11.3 | -6.9 | -5.2 | 9.0 | 5.0 | -13.0 |
|---|
| Change In Accounts Payable | | -35.5 | 28.3 | 1.1 | -15.0 | -29.9 | 19.4 | 4.2 | 14.6 | -27.3 | 21.2 |
|---|
| Change In Inventories | | 3.3 | -14.5 | 4.2 | 5.6 | 12.1 | -9.8 | -0.5 | -6.3 | 16.0 | -14.7 |
|---|
| Other Non-cash Items | | -0.6 | -3.9 | -1.1 | -0.2 | -1.6 | 2.3 | -0.9 | -0.9 | -1.7 | -0.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.9 | 7.5 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Capital Expenditure | | -1.5 | -11.8 | -2.7 | -2.8 | -2.0 | -2.3 | -3.9 | -6.7 | -21.7 | -3.6 | -1.5 |
|---|
| Acquisitions | | -31.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 52.7 | 0.0 | -0.7 | -8.8 |
|---|
| Investments | | -200.2 | -125.4 | -205.1 | -149.9 | -69.3 | 0.0 | -50.1 | -29.8 | -54.6 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 184.0 | 165.0 | 218.6 | 102.0 | 39.5 | 20.0 | 50.0 | 60.0 | 5.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 18.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -17.8 | 0.0 | 0.0 | -50.7 | -31.8 | 17.7 | -4.0 | 76.3 | -71.3 | -4.3 | -10.3 |
| 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 | | -1.8 | -4.2 | -3.0 | -2.8 | -1.1 | -1.0 | -0.3 | -0.4 | -0.4 | -0.5 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -31.2 | 0.0 |
|---|
| Investments | | 0.0 | -29.5 | -39.3 | -56.5 | -59.1 | -34.4 | -70.7 | -40.8 | -39.0 | -49.8 |
|---|
| Sales of Investment | | 60.0 | 40.0 | 20.0 | 45.0 | 59.8 | 46.9 | 71.2 | 40.7 | 34.8 | 37.3 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.2 | -12.5 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.6 | -12.9 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 2.2 | 18.4 | 1.3 | -6.4 | 2.0 | -3.6 | -4.0 | 9.0 | 20.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | -3.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 173.4 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -21.4 | -45.6 | -4.4 | -23.6 | 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 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | -16.2 | 0.0 | 0.0 | -15.1 | -13.9 | -5.0 | 0.0 | 0.0 | 70.9 | 43.2 | 43.6 |
|---|
| Cash from Financing | | -23.3 | 0.0 | 0.0 | -15.1 | -13.9 | -5.0 | 0.0 | 0.0 | 244.3 | 43.2 | 43.6 |
| 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 | | 7.2 | -9.4 | -0.8 | -0.9 | 3.9 | -4.8 | -0.8 | -1.1 | -1.0 | 5.1 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -18.8 | -10.7 | -0.9 | -15.2 | -4.4 | -20.5 | -8.1 | 0.0 | -1.1 | -6.0 |
|---|
| 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 | 2.1 | -5.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.1 | -5.3 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Change in Cash | | 1.0 | 64.4 | 21.4 | -27.5 | -91.7 | -10.4 | -50.5 | 85.4 | 155.3 | -0.1 | 0.2 |
|---|
| Closing Cash Balance | | 62.9 | 146.4 | 82.0 | 60.7 | 88.2 | 179.9 | 190.3 | 240.8 | 155.4 | 0.1 | 0.2 |
| 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 | | 60.4 | 14.8 | -12.8 | 2.0 | 1.3 | 14.1 | 0.3 | 5.6 | 5.4 | -10.8 |
|---|
| Closing Cash Balance | | 146.4 | 86.0 | 71.2 | 84.0 | 82.0 | 80.7 | 66.6 | 66.2 | 56.5 | 55.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Free Cash Flow | | 40.1 | 66.9 | 48.6 | 35.5 | -48.0 | -25.5 | -50.4 | 2.5 | -39.4 | -42.6 | -34.6 |
|---|
| Real Free Cash Flow | | -19.7 | 4.6 | -20.0 | -12.5 | -96.4 | -63.5 | -85.7 | -20.4 | -48.2 | -45.0 | -36.1 |
| 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 | | 17.9 | 15.0 | 5.9 | 28.1 | 5.6 | 17.4 | 6.2 | 19.5 | 7.5 | 7.0 |
|---|
| Real Free Cash Flow | | 0.7 | 1.8 | -9.1 | 11.1 | -8.9 | 2.7 | -14.8 | 0.9 | -2.6 | -3.3 |