ASPN
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 271.1 | 271.1 | 452.7 | 238.7 | 180.4 | 121.6 | 100.3 | 139.4 | 104.4 | 111.6 | 117.7 | 122.5 | 102.4 | 86.1 | 63.5 | 46.0 | 43.2 |
|---|
| Cost of Revenues | | 225.1 | 225.1 | 269.8 | 181.8 | 175.4 | 111.7 | 85.7 | 113.1 | 91.7 | 93.0 | 94.4 | 97.9 | 85.3 | 75.4 | 71.4 | 48.6 | 37.5 |
|---|
| Gross Profit | | 46.0 | 46.0 | 182.9 | 56.9 | 5.0 | 9.9 | 14.6 | 26.3 | 12.7 | 18.7 | 23.3 | 24.6 | 17.1 | 10.7 | -8.0 | -2.6 | 5.7 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 41.3 | 73.0 | 78.0 | 78.7 | 123.1 | 117.3 | 117.8 | 94.5 | 84.2 | 60.8 |
|---|
| Cost of Revenues | | 64.3 | 52.2 | 52.7 | 55.9 | 76.0 | 68.3 | 66.2 | 59.4 | 54.6 | 46.9 |
|---|
| Gross Profit | | -22.9 | 20.8 | 25.3 | 22.8 | 47.1 | 49.0 | 51.6 | 35.1 | 29.6 | 13.8 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 16.4 | 16.9 | 11.4 | 8.7 | 8.4 | 6.3 | 6.2 | 5.3 | 5.3 | 6.0 | 5.2 | 5.1 | 4.1 | 3.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 89.8 | 67.3 | 39.1 | 27.4 | 32.0 | 32.9 | 31.6 | 29.2 | 25.6 | 27.1 | 22.7 | 19.9 | 14.5 | 10.2 |
|---|
| Depreciation & Amortization | | 45.2 | 45.2 | 24.4 | 18.2 | 1.6 | 9.4 | 10.2 | 10.2 | 10.8 | 10.8 | 9.9 | 9.9 | 10.2 | 10.1 | 9.7 | 7.5 | 4.6 |
|---|
| Total Operating Expenses | | 97.4 | 97.4 | 128.4 | 106.1 | 84.2 | 50.5 | 36.2 | 40.4 | 39.2 | 37.8 | 34.5 | 30.9 | 33.1 | 27.8 | 25.0 | 18.6 | 13.2 |
|---|
| Operating Income | | -51.4 | -51.4 | 54.5 | -49.2 | -79.2 | -40.6 | -21.6 | -14.2 | -33.9 | -19.1 | -11.2 | -6.2 | -16.0 | -20.0 | -33.0 | -20.6 | -7.5 |
| 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 | 4.1 | 4.2 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 24.2 | 24.2 |
|---|
| Depreciation & Amortization | | 28.2 | 5.4 | 5.8 | 5.8 | 5.4 | 5.3 | 6.0 | 5.8 | 5.2 | 5.3 |
|---|
| Total Operating Expenses | | -279.4 | 24.1 | 30.5 | 322.2 | 32.4 | 31.6 | 31.6 | 32.7 | 28.2 | 28.4 |
|---|
| Operating Income | | 256.5 | -3.3 | -5.2 | -299.3 | 14.7 | 17.4 | 20.0 | 2.4 | 1.4 | -14.6 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 6.5 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 |
|---|
| Interest Expense | | 10.7 | 6,057.7 | 12.0 | 5.3 | 5.1 | 0.2 | 0.2 | 0.4 | 0.5 | 0.2 | 0.1 | 0.2 | 50.3 | 30.0 | 21.8 | 7.6 | 2.6 |
|---|
| Other Expense | | -335.8 | -335.8 | -39.4 | 3.4 | -3.5 | 3.5 | -0.2 | -0.4 | -7.4 | -0.2 | -0.8 | -0.2 | -50.3 | -0.2 | -1.4 | -12.3 | 0.0 |
|---|
| IBT | | -387.2 | -387.2 | 15.1 | -45.8 | -82.7 | -37.1 | -21.8 | -14.6 | -34.4 | -19.3 | -12.0 | -6.4 | -66.3 | -47.6 | -56.1 | -32.8 | 0.0 |
|---|
| Income Tax Expense | | 2.4 | 2.4 | 1.7 | 0.0 | 3.5 | -9.2 | -10.0 | -9.8 | -10.3 | -10.8 | -10.5 | -9.9 | -10.2 | 24.3 | 21.8 | -4.7 | 2.4 |
|---|
| Net Income | | -389.6 | -389.6 | 13.4 | -45.8 | -86.2 | -27.9 | -11.9 | -4.8 | -34.4 | -19.3 | -12.0 | -6.4 | -66.3 | -47.6 | -56.1 | -32.8 | -9.9 |
| 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 | 0.7 | 0.0 | 1.0 | 1.3 |
|---|
| Interest Expense | | 2.7 | 3.0 | 3.1 | 2.0 | 3.5 | 2.6 | 3.0 | 3.5 | 2.9 | 1.9 |
|---|
| Other Expense | | -329.5 | -2.4 | -3.1 | -0.8 | -3.5 | -30.1 | -2.3 | -3.5 | -1.9 | 1.6 |
|---|
| IBT | | -73.0 | -5.7 | -8.2 | -300.2 | 11.2 | -12.7 | 17.7 | -1.1 | -0.5 | -13.1 |
|---|
| Income Tax Expense | | -0.1 | 0.6 | 0.8 | 1.1 | -0.2 | 0.3 | 0.9 | 0.8 | 8.1 | -4.6 |
|---|
| Net Income | | -72.9 | -6.3 | -9.1 | -301.2 | 11.4 | -13.0 | 16.8 | -1.8 | -0.5 | -13.1 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $0.00 | $-0.66 | $-2.19 | $-0.92 | $-0.45 | $-0.20 | $-1.45 | $-0.83 | $-0.52 | $-0.28 | $-5.37 | $-2.07 | $-3.64 | $-2.13 | $-0.64 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.66 | $-2.19 | $-0.92 | $-0.45 | $-0.20 | $-1.45 | $-0.83 | $-0.52 | $-0.28 | $-5.37 | $-2.07 | $-3.64 | $-2.13 | $-0.64 |
|---|
| Shares Outstanding | | 82.7 | 82.7 | 77.5 | 69.4 | 39.4 | 30.4 | 26.4 | 24.1 | 23.7 | 23.4 | 23.1 | 23.0 | 12.3 | 23.0 | 15.4 | 15.4 | 15.4 |
|---|
| Diluted Shares Outstanding | | 82.7 | 82.7 | 80.3 | 69.4 | 39.4 | 30.4 | 26.4 | 24.1 | 23.7 | 23.4 | 23.1 | 23.0 | 12.3 | 23.0 | 15.4 | 15.4 | 15.4 |
| 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 | $-0.19 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.01 | $-0.19 |
|---|
| Shares Outstanding | | 82.7 | 82.4 | 82.2 | 82.1 | 80.9 | 76.3 | 76.3 | 75.8 | 70.0 | 69.3 |
|---|
| Diluted Shares Outstanding | | 82.7 | 82.4 | 82.2 | 82.1 | 83.0 | 76.3 | 79.0 | 75.8 | 70.0 | 69.3 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2010 |
| Cash And Equivalents | | 91.8 | 220.9 | 139.7 | 281.3 | 76.6 | 16.5 | 3.6 | 3.3 | 10.7 | 18.1 | 32.8 | 49.7 | 1.6 | 1.3 | 26.8 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 |
|---|
| Total Cash & ST Investments | | 91.8 | 220.9 | 139.7 | 281.3 | 76.6 | 16.5 | 3.6 | 3.3 | 10.7 | 18.1 | 32.8 | 49.7 | 1.6 | 1.3 | 30.8 |
|---|
| Accounts Receivable | | 116.9 | 109.1 | 70.0 | 57.4 | 20.4 | 15.7 | 32.3 | 25.6 | 26.8 | 17.5 | 20.6 | 17.9 | 19.0 | 14.2 | 10.2 |
|---|
| Inventory | | 53.0 | 47.6 | 39.2 | 22.5 | 12.0 | 13.1 | 8.8 | 7.3 | 8.9 | 12.9 | 6.5 | 4.9 | 6.9 | 6.3 | 2.3 |
|---|
| Other Current Assets | | 26.8 | 31.9 | 17.4 | 7.2 | 3.2 | 1.8 | 1.1 | 1.0 | 1.3 | 1.7 | 1.7 | 0.8 | 0.7 | 0.4 | 0.1 |
|---|
| Total Current Assets | | 288.5 | 409.4 | 266.3 | 369.7 | 112.2 | 47.1 | 45.8 | 37.3 | 47.7 | 50.2 | 61.6 | 73.4 | 28.1 | 22.3 | 43.8 |
| 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 | | 150.7 | 167.6 | 192.0 | 220.9 | 113.5 | 91.4 | 101.5 | 140.0 | 94.6 | 134.3 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 150.7 | 167.6 | 192.0 | 220.9 | 113.5 | 91.4 | 101.5 | 140.0 | 94.6 | 134.3 |
|---|
| Accounts Receivable | | 69.1 | 76.2 | 77.4 | 109.1 | 115.2 | 116.9 | 84.0 | 70.0 | 54.4 | 44.2 |
|---|
| Inventory | | 43.0 | 52.1 | 56.7 | 47.6 | 47.4 | 53.0 | 45.8 | 39.2 | 34.4 | 33.3 |
|---|
| Other Current Assets | | 16.0 | 14.6 | 17.8 | 31.9 | 29.7 | 27.2 | 23.9 | 32.4 | 33.0 | 31.8 |
|---|
| Total Current Assets | | 278.9 | 310.5 | 343.9 | 409.4 | 305.9 | 288.5 | 255.1 | 266.3 | 200.4 | 228.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2010 |
| Net Property, Plant & Equipment | | 456.6 | 480.1 | 434.4 | 274.4 | 69.3 | 50.2 | 57.6 | 61.7 | 76.1 | 84.4 | 78.3 | 71.5 | 62.0 | 72.6 | 42.6 |
|---|
| 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 | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 3.4 | 5.6 | 2.3 | 2.5 | 1.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 2.4 |
|---|
| Total Long-Term Assets | | 460.1 | 485.7 | 436.7 | 276.9 | 70.8 | 50.3 | 57.7 | 61.8 | 76.2 | 84.5 | 78.4 | 71.7 | 62.4 | 73.0 | 45.0 |
|---|
| Total Assets | | 748.6 | 895.1 | 703.0 | 646.6 | 183.0 | 97.4 | 103.5 | 99.0 | 123.8 | 134.7 | 140.1 | 145.0 | 90.4 | 95.3 | 88.8 |
| 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 | | 178.4 | 180.2 | 204.3 | 480.1 | 471.9 | 456.6 | 439.6 | 434.4 | 402.4 | 386.7 |
|---|
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 34.1 | 34.4 | 6.8 | 5.6 | 4.8 | 3.4 | 3.3 | 2.3 | 2.4 | 2.4 |
|---|
| Total Long-Term Assets | | 212.5 | 214.7 | 211.1 | 485.7 | 476.7 | 460.1 | 442.9 | 436.7 | 404.8 | 389.0 |
|---|
| Total Assets | | 491.4 | 525.1 | 555.0 | 895.1 | 782.6 | 748.6 | 698.0 | 703.0 | 605.1 | 617.1 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2010 |
| Accounts Payable | | 57.2 | 44.4 | 51.1 | 54.7 | 17.4 | 5.4 | 12.6 | 12.4 | 10.7 | 13.1 | 10.7 | 14.2 | 7.1 | 9.1 | 5.6 |
|---|
| Short-Term Debt | | 3.4 | 27.1 | 3.7 | 2.8 | 2.2 | 2.7 | 4.2 | 4.2 | 3.8 | 0.0 | 0.1 | 0.1 | 18.8 | 1.4 | 0.3 |
|---|
| Other Current Liabilities | | 19.7 | 36.5 | 20.9 | 16.0 | 10.8 | 3.9 | 8.1 | 3.9 | 5.9 | 4.0 | 6.0 | 5.6 | 5.0 | 9.5 | 12.8 |
|---|
| Current Liabilities | | 83.4 | 110.1 | 78.1 | 79.3 | 36.6 | 13.9 | 30.4 | 23.1 | 21.6 | 18.1 | 17.4 | 20.2 | 31.5 | 21.1 | 19.1 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 19.1 | 27.0 | 39.9 | 44.4 | 42.3 | 57.2 | 44.7 | 51.1 | 37.1 | 48.1 |
|---|
| Short-Term Debt | | 35.2 | 34.9 | 22.2 | 27.1 | 33.1 | 3.4 | 3.0 | 3.7 | 4.0 | 4.5 |
|---|
| Other Current Liabilities | | 16.4 | 15.6 | 16.7 | 36.5 | 26.5 | 19.7 | 12.8 | 20.9 | 14.7 | 8.4 |
|---|
| Current Liabilities | | 70.7 | 78.0 | 81.4 | 110.1 | 104.3 | 83.4 | 63.6 | 78.1 | 61.3 | 65.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2010 |
| Long-Term Debt | | 121.1 | 170.3 | 136.9 | 123.9 | 13.0 | 5.7 | 4.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 119.7 | 108.7 | 7.9 |
|---|
| Capital Leases | | 26.3 | 40.5 | 23.8 | 19.0 | 15.2 | 4.6 | 5.3 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | -5.0 | 0.0 | -9.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 230.8 | 280.4 | 215.0 | 203.2 | 54.5 | 29.6 | 44.5 | 28.8 | 22.9 | 19.1 | 17.6 | 21.3 | 152.4 | 129.8 | 146.9 |
| 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 | | 114.9 | 138.3 | 158.7 | 170.3 | 170.6 | 147.4 | 143.2 | 136.9 | 134.1 | 131.5 |
|---|
| Capital Leases | | 39.8 | 40.9 | 43.0 | 40.5 | 41.1 | 29.7 | 28.2 | 21.9 | 24.0 | 24.5 |
|---|
| 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 | | 185.7 | 216.4 | 240.1 | 280.4 | 274.9 | 230.8 | 206.8 | 215.0 | 195.3 | 197.1 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2010 |
| Common Stock | | 517.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -140.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -658.6 | -660.2 | -673.6 | -627.8 | -545.1 | -508.0 | -486.2 | -471.6 | -437.1 | -417.5 | -405.5 | -399.1 | -332.8 | -285.1 | -196.2 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -92.7 | -82.5 | -72.0 | -62.2 | 0.0 | -43.2 | -36.6 | 0.0 |
|---|
| Total Common Equity | | 517.8 | 614.7 | 488.1 | 447.4 | 128.4 | 67.9 | 59.0 | 70.3 | 100.9 | 115.6 | 122.5 | 123.7 | -62.0 | -34.5 | -58.1 |
| 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 | | -976.9 | -970.5 | -961.5 | -660.2 | -671.6 | -658.6 | -675.4 | -673.6 | -673.1 | -660.0 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 305.7 | 308.8 | 314.8 | 614.7 | 507.7 | 517.8 | 491.2 | 488.1 | 409.8 | 420.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2010 |
| Total Debt | | 150.8 | 197.4 | 138.8 | 126.7 | 15.2 | 8.3 | 8.5 | 4.2 | 3.8 | 0.0 | 0.1 | 0.2 | 138.6 | 110.1 | 8.1 |
|---|
| Book Value | | 517.8 | 614.7 | 488.1 | 443.3 | 128.4 | 67.9 | 59.0 | 70.3 | 100.9 | 115.6 | 122.5 | 123.7 | -62.0 | -34.5 | -58.1 |
| 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 | | 305.7 | 308.8 | 314.8 | 614.7 | 507.7 | 517.8 | 491.2 | 488.1 | 409.8 | 420.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.4 | -389.6 | 13.4 | -45.8 | -82.7 | -37.1 | -21.8 | -14.6 | -34.4 | -19.3 | -12.0 | -6.4 | -66.3 | -47.6 | -56.1 | -32.8 | -9.9 |
|---|
| Depreciation & Amortization | | 22.8 | 45.2 | 22.5 | 15.3 | 9.2 | 9.4 | 10.2 | 10.2 | 10.8 | 10.8 | 9.9 | 9.9 | 10.2 | 10.1 | 9.7 | 7.5 | 4.6 |
|---|
| Stock-Based Compensation | | 13.7 | 8.6 | 12.9 | 11.0 | 9.4 | 5.2 | 5.0 | 3.8 | 4.3 | 5.1 | 5.3 | 5.4 | 8.8 | 4.4 | 1.7 | 1.1 | 0.5 |
|---|
| Change Working Capital | | -79.5 | 48.6 | -51.0 | -31.2 | -38.2 | 6.0 | -4.6 | -1.4 | 0.5 | -1.0 | -4.4 | -3.4 | 3.9 | -11.6 | -6.6 | -12.3 | -12.8 |
|---|
| Change In Accounts Receivable | | -72.9 | 70.3 | -39.4 | -12.6 | -37.0 | -4.6 | 16.2 | -6.7 | -1.7 | -8.7 | 3.1 | -2.6 | 0.8 | -4.8 | -6.8 | 2.9 | -6.0 |
|---|
| Change In Accounts Payable | | 23.5 | -19.5 | 7.3 | 4.6 | 5.3 | 7.4 | -7.1 | 0.1 | 1.6 | 1.3 | 0.1 | 1.5 | 0.7 | -1.7 | 1.7 | -0.7 | 0.2 |
|---|
| Change In Inventories | | -19.7 | 9.3 | -8.4 | -16.7 | -10.6 | 1.1 | -4.3 | -1.5 | 1.6 | 4.0 | -6.3 | -1.6 | 2.0 | -0.5 | 3.2 | -7.3 | -0.7 |
|---|
| Other Non-cash Items | | 126.5 | 320.1 | 47.8 | 8.1 | 7.9 | 1.6 | 1.0 | 0.9 | -0.1 | -0.1 | 0.7 | -0.1 | 50.0 | 36.0 | 21.6 | 8.2 | 2.4 |
|---|
| Cash from Operations | | -21.2 | 0.0 | 0.0 | -42.6 | -94.4 | -18.6 | -9.9 | -1.1 | -8.7 | -4.6 | -0.6 | 5.4 | 6.6 | -13.7 | -25.9 | -24.2 | -15.1 |
| 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 | | 0.0 | -6.3 | -9.1 | -301.2 | 11.4 | -13.0 | 16.8 | -1.8 | -0.5 | -13.1 |
|---|
| Depreciation & Amortization | | 0.0 | 6.3 | 6.7 | 5.8 | 6.3 | 5.3 | 6.0 | 5.8 | 5.2 | 4.6 |
|---|
| Stock-Based Compensation | | 0.0 | 2.6 | 3.2 | 2.0 | 2.5 | 2.6 | 3.0 | 4.7 | 3.2 | 2.8 |
|---|
| Change Working Capital | | 32.4 | 13.0 | 5.6 | 11.2 | 12.0 | -4.2 | -23.7 | -37.8 | -13.6 | -4.5 |
|---|
| Change In Accounts Receivable | | 30.4 | 7.0 | 1.0 | 31.9 | 6.0 | 1.7 | -33.0 | -14.0 | -15.6 | -10.2 |
|---|
| Change In Accounts Payable | | -3.7 | 0.0 | 0.0 | -3.9 | 0.0 | -13.1 | 15.4 | 2.1 | 5.0 | 1.0 |
|---|
| Change In Inventories | | 4.8 | 9.1 | 4.6 | -9.2 | -0.1 | 5.6 | -7.3 | -6.6 | -4.8 | -1.1 |
|---|
| Other Non-cash Items | | -16.3 | -0.6 | -10.4 | 287.9 | 3.5 | 30.0 | 4.7 | 11.4 | 31.9 | 2.7 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.8 | -7.5 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -110.8 | -37.4 | -86.3 | -175.5 | -178.0 | -13.8 | -3.4 | -2.1 | -3.6 | -6.1 | -13.2 | -22.0 | -13.2 | -3.3 | -10.2 | -36.3 | -11.3 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.3 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.5 | 0.0 | 0.0 | 0.0 | 0.0 | -15.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 0.0 | 0.0 | 0.0 | 4.0 | 11.0 |
|---|
| Other Investing Activities | | -27,811.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -22.0 | 0.0 | 0.0 | 0.5 | 0.4 | -11.6 |
|---|
| Cash from Investing | | -110.8 | 0.0 | 0.0 | -175.5 | -178.0 | -13.8 | -3.4 | -2.1 | -3.6 | -6.1 | -13.2 | -22.0 | -13.2 | -3.3 | -9.8 | -31.9 | -15.7 |
| 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 | | -2.5 | -9.1 | -12.9 | -13.0 | -14.8 | -20.8 | -24.8 | -25.9 | -27.8 | -32.3 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 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 | -27,786.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -27.8 | -32.3 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -6.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.1 | -1.1 | -56.3 | -23.5 | -0.1 | -0.1 | -24.4 | -20.3 | -24.2 | -2.3 | -0.3 |
|---|
| Debt Issued | | 23.2 | 197.4 | 58.6 | 12.1 | 111.4 | 6.9 | 3.0 | 5.3 | 56.7 | 27.2 | 0.0 | 0.0 | -114.0 | 48.8 | 134.3 | 10.4 | 8.4 |
|---|
| Issuance of Common Stock | | 86.4 | 0.0 | 0.0 | 75.0 | 391.3 | 94.4 | 24.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 74.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -1.7 | 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 |
|---|
| 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 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 3.8 | 0.0 | 0.0 | -1.0 | 87.1 | -1.9 | 4.6 | 4.5 | 61.2 | 26.9 | -0.9 | -0.2 | 4.5 | 37.6 | 50.0 | 42.7 | 30.4 |
|---|
| Cash from Financing | | 89.6 | 0.0 | 0.0 | 75.5 | 478.4 | 92.5 | 26.2 | 3.5 | 4.9 | 3.3 | -0.9 | -0.3 | 54.7 | 17.2 | 25.8 | 40.5 | 30.1 |
| 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 | | 150.2 | -23.0 | -7.7 | -16.5 | -6.3 | 52.9 | 4.6 | 7.4 | 2.7 | 2.3 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 75.0 | 0.1 |
|---|
| Repurchase of Common Stock | | 0.0 | -0.1 | 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 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 75.6 | 0.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -42.8 | -62.7 | 81.3 | -142.6 | 206.0 | 60.1 | 12.9 | 0.3 | -7.4 | -7.4 | -14.7 | -16.9 | 48.1 | 0.2 | -9.9 | -15.6 | -0.7 |
|---|
| Closing Cash Balance | | 91.8 | 158.6 | 221.3 | 140.0 | 282.6 | 76.6 | 16.5 | 3.6 | 3.3 | 10.7 | 18.1 | 32.8 | 49.7 | 1.6 | 1.3 | 11.2 | 26.8 |
| 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 | | 6.1 | -15.6 | -24.4 | -28.8 | 107.4 | 22.1 | -9.8 | -38.4 | 45.0 | -39.7 |
|---|
| Closing Cash Balance | | 158.6 | 152.4 | 168.0 | 192.4 | 221.3 | 113.9 | 91.8 | 101.6 | 140.0 | 95.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -131.9 | -4.6 | -40.7 | -218.1 | -272.4 | -32.4 | -13.3 | -3.2 | -12.2 | -10.7 | -13.8 | -16.6 | -6.6 | -17.0 | -36.1 | -60.5 | -26.5 |
|---|
| Real Free Cash Flow | | -145.6 | -13.2 | -53.6 | -229.0 | -281.8 | -37.6 | -18.3 | -6.9 | -16.5 | -15.8 | -19.1 | -22.0 | -15.4 | -21.4 | -37.8 | -61.5 | -26.9 |
| 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 | | 13.7 | 5.9 | -16.8 | -7.4 | 20.9 | -0.1 | -18.0 | -43.6 | -30.6 | -39.8 |
|---|
| Real Free Cash Flow | | 13.7 | 3.3 | -20.0 | -9.3 | 18.4 | -2.7 | -21.0 | -48.3 | -33.8 | -42.6 |