ATEX
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Total Revenues | | 5.9 | 6.0 | 4.2 | 1.9 | 1.1 | 0.9 | 1.6 | 6.5 | 6.4 | 4.8 | 3.5 | 3.2 | 3.5 | 2.8 |
|---|
| Cost of Revenues | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 2.8 | 7.3 | 7.9 | 7.0 | 3.5 | 1.1 | 1.1 | 0.8 |
|---|
| Gross Profit | | 5.9 | 6.0 | 4.2 | 1.9 | 1.1 | -0.7 | -1.3 | -0.8 | -1.5 | -2.3 | 0.1 | 2.1 | 2.4 | 1.9 |
| Revenue |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Total Revenues | | 1.6 | 1.6 | 1.4 | 1.4 | 1.6 | 1.6 | 1.5 | 1.3 | 1.3 | 1.1 |
|---|
| Cost of Revenues | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 1.6 | 1.6 | 1.4 | 1.4 | 1.6 | 1.6 | 1.5 | 1.3 | 1.3 | 1.1 |
| 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 | 4.4 | 3.6 | 4.3 | 2.7 | 2.3 | 2.4 | 2.3 | 1.3 | 1.0 | 0.9 | 0.7 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 50.9 | 44.0 | 42.2 | 29.5 | 29.3 | 27.8 | 28.2 | 20.7 | 15.2 | 2.3 | 2.2 |
|---|
| Depreciation & Amortization | | 0.4 | 0.5 | 0.8 | 1.4 | -9.7 | 11.7 | 4.2 | 2.8 | 2.8 | 2.2 | 0.6 | 0.1 | 0.1 | 0.1 |
|---|
| Total Operating Expenses | | -77.6 | 17.7 | 14.3 | 56.8 | 49.0 | 50.1 | 35.8 | 31.6 | 30.2 | 30.5 | 22.0 | 16.3 | 3.3 | 2.9 |
|---|
| Operating Income | | 83.5 | -11.7 | -10.1 | -54.9 | -48.0 | -54.8 | -37.4 | -42.7 | -31.7 | -32.8 | -21.9 | -14.2 | -0.9 | -1.0 |
| Operating Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Total Operating Expenses | | 10.6 | -59.1 | -21.1 | -8.0 | -5.5 | 14.7 | 16.5 | 11.8 | 0.3 | -1.2 |
|---|
| Operating Income | | -9.1 | 60.7 | 22.5 | 9.4 | 7.0 | -13.1 | -15.0 | -10.5 | 1.0 | 2.3 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Interest Income | | 1.6 | 2.2 | 2.4 | 1.1 | 0.1 | 0.1 | 1.8 | 1.5 | 0.7 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.3 | 0.2 |
|---|
| Other Expense | | 1.7 | 2.2 | 2.6 | 1.4 | 11.4 | 0.5 | 2.1 | -10.4 | -0.1 | 0.0 | 0.0 | -0.6 | -0.3 | -0.2 |
|---|
| IBT | | 85.2 | -9.5 | -7.5 | -15.1 | -36.5 | -54.3 | -35.2 | -41.3 | -31.1 | -32.7 | -21.8 | -14.7 | -1.2 | -1.2 |
|---|
| Income Tax Expense | | 3.9 | 1.9 | 1.6 | 1.3 | 1.0 | 0.1 | 2.4 | 0.7 | -0.4 | 6.5 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | 81.3 | -11.4 | -9.1 | -16.3 | -37.5 | -54.4 | -37.6 | -42.0 | -30.6 | -39.2 | -21.8 | -14.7 | -1.2 | -1.2 |
| Net Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Interest Income | | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.7 | 0.9 | 0.7 | 0.4 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.6 | 0.7 | 1.0 | 0.7 | 0.5 |
|---|
| IBT | | -8.7 | 61.1 | 22.9 | 9.9 | 7.5 | -12.5 | -14.3 | -9.5 | 1.7 | 2.7 |
|---|
| Income Tax Expense | | -2.1 | 7.5 | -2.3 | 0.7 | -0.2 | 0.2 | 1.2 | -0.1 | 1.3 | 0.6 |
|---|
| Net Income | | -6.6 | 53.5 | 25.2 | 9.2 | 7.7 | -12.8 | -15.5 | -9.4 | 0.3 | 2.1 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| EPS | | $0.00 | $0.00 | $0.00 | $-0.87 | $-2.07 | $-3.13 | $-2.29 | $-2.88 | $-2.12 | $-2.72 | $-1.54 | $-1.46 | $-0.13 | $-0.14 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.87 | $-2.07 | $-3.13 | $-2.29 | $-2.88 | $-2.12 | $-2.72 | $-1.54 | $-1.46 | $-0.13 | $-0.14 |
|---|
| Shares Outstanding | | 18.7 | 18.6 | 18.8 | 18.8 | 18.1 | 17.4 | 16.4 | 14.6 | 14.5 | 14.4 | 14.2 | 10.0 | 9.1 | 9.1 |
|---|
| Diluted Shares Outstanding | | 18.7 | 18.6 | 18.8 | 18.8 | 18.1 | 17.4 | 16.4 | 14.6 | 14.5 | 14.4 | 14.2 | 10.0 | 9.1 | 9.1 |
| Per Share Data |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| Shares Outstanding | | 18.7 | 18.7 | 18.6 | 18.6 | 18.6 | 18.6 | 18.5 | 18.5 | 18.7 | 18.9 |
|---|
| Diluted Shares Outstanding | | 18.7 | 18.7 | 18.7 | 18.7 | 18.8 | 18.6 | 18.5 | 18.5 | 18.9 | 19.1 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Cash And Equivalents | | 60.6 | 47.4 | 60.6 | 43.2 | 105.6 | 117.5 | 137.5 | 76.7 | 98.3 | 124.1 | 153.5 | 119.9 | 0.0 | 0.2 |
|---|
| 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 |
|---|
| Total Cash & ST Investments | | 60.6 | 47.4 | 60.6 | 43.2 | 105.6 | 117.5 | 137.5 | 76.7 | 98.3 | 124.1 | 153.5 | 119.9 | 0.0 | 0.2 |
|---|
| Accounts Receivable | | 8.5 | 10.0 | 8.5 | 0.4 | 0.0 | 0.0 | 0.1 | 0.4 | 0.9 | 0.6 | 0.5 | 0.4 | 0.4 | 0.3 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 3.9 | 3.3 | 3.9 | 18.3 | 10.1 | 3.5 | 4.6 | 1.2 | 0.9 | 0.9 | 0.9 | 0.6 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 73.0 | 60.8 | 73.0 | 59.5 | 115.8 | 121.1 | 142.2 | 78.3 | 100.3 | 125.7 | 155.0 | 120.9 | 0.4 | 0.5 |
| Current Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Cash And Equivalents | | 39.1 | 41.4 | 47.4 | 28.8 | 43.1 | 51.7 | 60.6 | 62.0 | 48.5 | 29.0 |
|---|
| 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 | | 39.1 | 41.4 | 47.4 | 28.8 | 43.1 | 51.7 | 60.6 | 62.0 | 48.5 | 29.0 |
|---|
| Accounts Receivable | | 0.0 | 5.3 | 10.0 | 8.1 | 12.1 | 11.0 | 8.5 | 0.0 | 0.4 | 0.4 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 19.7 | 8.6 | 3.3 | 3.3 | 1.6 | 3.0 | 3.9 | 15.8 | 13.2 | 14.4 |
|---|
| Total Current Assets | | 58.8 | 55.4 | 60.8 | 40.3 | 56.8 | 65.7 | 73.0 | 77.8 | 62.1 | 43.8 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Property, Plant & Equipment | | 6.5 | 6.1 | 6.5 | 7.0 | 7.0 | 8.7 | 13.5 | 9.8 | 12.8 | 14.5 | 15.1 | 6.4 | 0.1 | 0.1 |
|---|
| 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 |
|---|
| Intangible Assets | | 216.7 | 229.0 | 216.7 | 202.0 | 151.2 | 122.1 | 111.5 | 107.7 | 106.8 | 104.9 | 103.9 | 100.5 | 0.3 | 0.3 |
|---|
| Long-Term Investments | | 7.5 | 8.2 | 7.5 | -5.4 | -4.2 | -3.2 | 0.0 | -0.7 | -6.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 21.1 | 29.0 | 21.1 | 10.1 | 4.1 | 1.2 | -2.9 | 0.8 | 0.5 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 263.3 | 272.3 | 251.9 | 219.1 | 162.3 | 132.0 | 125.2 | 118.4 | 120.1 | 119.8 | 119.1 | 106.9 | 0.4 | 0.4 |
|---|
| Total Assets | | 336.4 | 333.1 | 324.9 | 278.6 | 278.0 | 253.1 | 267.4 | 196.8 | 220.3 | 245.5 | 274.0 | 227.8 | 0.8 | 0.9 |
| Long-Term Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Property, Plant & Equipment | | 5.3 | 5.9 | 6.1 | 6.3 | 6.7 | 6.3 | 6.5 | 6.8 | 5.1 | 5.6 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 325.3 | 265.3 | 229.0 | 246.2 | 221.9 | 219.8 | 216.7 | 213.7 | 197.6 | 215.8 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 8.2 | 7.4 | 7.6 | 0.0 | 7.5 | 7.5 | 0.5 | 0.4 |
|---|
| Other Long-Term Assets | | 30.9 | 33.0 | 29.0 | 26.5 | 24.3 | 29.3 | 21.1 | 15.0 | 14.6 | 13.6 |
|---|
| Total Long-Term Assets | | 361.6 | 304.2 | 272.3 | 286.4 | 260.5 | 255.5 | 251.9 | 243.0 | 217.8 | 235.5 |
|---|
| Total Assets | | 420.4 | 359.6 | 333.1 | 326.7 | 317.2 | 321.1 | 324.9 | 320.9 | 279.9 | 279.3 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Accounts Payable | | 0.7 | 1.1 | 0.7 | 0.8 | 6.5 | 0.5 | 0.6 | 0.7 | 4.3 | 3.4 | 3.8 | 6.5 | 0.3 | 0.3 |
|---|
| Short-Term Debt | | 1.9 | 1.6 | 4.8 | 3.5 | 1.5 | 1.5 | 1.7 | 0.0 | 0.1 | 0.5 | 0.5 | -1.7 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 8.9 | 17.4 | 5.1 | 24.9 | 0.1 | 5.9 | 5.8 | 7.3 | 0.0 | 0.0 | 0.0 | 1.7 | 0.1 | 0.1 |
|---|
| Current Liabilities | | 18.0 | 27.2 | 18.0 | 31.9 | 9.6 | 8.6 | 8.8 | 8.8 | 5.2 | 4.7 | 5.1 | 7.2 | 0.4 | 0.4 |
| Current Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Accounts Payable | | 0.0 | 6.6 | 1.1 | 9.0 | 7.1 | 7.7 | 0.7 | 8.2 | 7.0 | 7.8 |
|---|
| Short-Term Debt | | 1.4 | 1.5 | 1.6 | 1.7 | 1.8 | 1.8 | 4.8 | 1.9 | 1.6 | 1.7 |
|---|
| Other Current Liabilities | | 26.3 | 21.5 | 17.4 | 7.7 | 1.0 | 1.0 | 5.1 | 1.0 | 1.4 | 20.2 |
|---|
| Current Liabilities | | 34.6 | 35.9 | 27.2 | 24.4 | 15.8 | 16.5 | 18.0 | 17.3 | 15.3 | 32.6 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Long-Term Debt | | 3.4 | 3.7 | 3.4 | 2.9 | 4.2 | 5.6 | 7.1 | 0.0 | 0.0 | 0.5 | 0.5 | 0.0 | 3.4 | 2.7 |
|---|
| Capital Leases | | 3.4 | 5.4 | 5.3 | 4.6 | 5.7 | 7.1 | 8.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 17.7 | 6.6 | 6.3 | 5.4 | 4.2 | 3.2 | 3.1 | 0.7 | 6.1 | 6.5 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 175.3 | 176.5 | 163.9 | 98.8 | 91.7 | 40.5 | 22.3 | 16.0 | 17.9 | 17.6 | 11.9 | 13.6 | 5.0 | 3.9 |
| Long-Term Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Long-Term Debt | | 3.3 | 3.7 | 3.7 | 3.6 | 3.8 | 3.5 | 3.4 | 3.7 | 2.3 | 2.6 |
|---|
| Capital Leases | | 4.7 | 5.2 | 5.4 | 5.4 | 5.7 | 5.3 | 5.3 | 3.7 | 2.3 | 2.6 |
|---|
| Def. Tax Liability | | 6.5 | 4.1 | 6.6 | 6.7 | 7.7 | 7.3 | 6.3 | 6.3 | 5.8 | 5.2 |
|---|
| Total Liabilities | | 180.0 | 174.8 | 176.5 | 181.9 | 178.2 | 172.4 | 163.9 | 148.6 | 103.8 | 98.1 |
| Total Common Equity |
|
TTM |
2025 | 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 | 1.2 | 1.2 |
|---|
| Retained Earnings | | -372.2 | -391.9 | -372.2 | -338.4 | -313.8 | -260.3 | -205.9 | -168.5 | -133.3 | -102.7 | -63.5 | -41.7 | -26.9 | -25.7 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.0 | -5.5 | -3.6 | -1.4 | -0.9 | -0.8 | -0.8 |
|---|
| Total Common Equity | | 161.0 | 156.6 | 161.0 | 179.8 | 186.3 | 212.5 | 245.1 | 180.8 | 202.5 | 227.9 | 262.2 | 214.2 | -4.2 | -3.1 |
| Total Common Equity |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -314.2 | -366.8 | -391.9 | -399.2 | -402.5 | -389.7 | -372.2 | -356.8 | -349.1 | -340.5 |
|---|
| 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 | | 240.3 | 184.8 | 156.6 | 144.7 | 139.1 | 148.8 | 161.0 | 172.3 | 176.1 | 181.2 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Total Debt | | 5.3 | 5.4 | 8.2 | 4.6 | 5.7 | 7.1 | 8.7 | 0.0 | 0.0 | 0.5 | 1.0 | 0.0 | 3.4 | 2.7 |
|---|
| Book Value | | 161.0 | 156.6 | 161.0 | 179.8 | 186.3 | 212.5 | 245.1 | 180.8 | 202.5 | 227.9 | 262.2 | 214.2 | -4.2 | -3.1 |
| Other |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 240.3 | 184.8 | 156.6 | 144.7 | 139.1 | 148.8 | 161.0 | 172.3 | 176.1 | 181.2 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Income | | -9.1 | -11.4 | -9.1 | -16.3 | -37.5 | -54.4 | -37.6 | -42.0 | -30.6 | -39.2 | -21.8 | -14.7 | -1.2 | -1.2 |
|---|
| Depreciation & Amortization | | 0.8 | 0.5 | 0.8 | 1.4 | 1.5 | 3.5 | 3.6 | 2.8 | 2.8 | 2.2 | 0.6 | 0.1 | 0.1 | 0.1 |
|---|
| Stock-Based Compensation | | 15.5 | 13.5 | 15.5 | 17.9 | 13.6 | 15.9 | 5.8 | 10.3 | 5.6 | 4.7 | 5.0 | 7.0 | 0.1 | 0.1 |
|---|
| Change Working Capital | | 74.8 | 7.1 | 74.8 | 6.9 | 50.5 | 20.9 | -5.4 | 4.0 | 0.5 | -1.0 | -3.5 | 11.9 | 0.3 | 0.4 |
|---|
| Change In Accounts Receivable | | 0.0 | -2.9 | 0.0 | 0.0 | 0.0 | 0.1 | 0.5 | 0.3 | -0.3 | -0.2 | -0.1 | 0.0 | -0.1 | 0.0 |
|---|
| Change In Accounts Payable | | 1.9 | 0.6 | 1.9 | 0.1 | 0.3 | 2.6 | 0.6 | 0.9 | 1.0 | -0.4 | -2.6 | 6.1 | 0.0 | 0.1 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.3 | -3.0 | 0.2 | 0.0 | 0.0 | -0.1 | -1.0 | 0.3 | 0.2 |
|---|
| Other Non-cash Items | | -37.3 | -39.4 | -40.8 | -38.4 | -11.1 | 4.0 | 0.3 | 1.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Operations | | 42.0 | 0.0 | 0.0 | -27.3 | 17.9 | -10.0 | -31.0 | -23.1 | -22.0 | -26.6 | -19.8 | 4.3 | -0.8 | -0.7 |
| Cash Flow From Operating Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Net Income | | -6.6 | 53.5 | 25.2 | 9.2 | 7.7 | -12.8 | -15.5 | -9.4 | 0.3 | 2.1 |
|---|
| Depreciation & Amortization | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Stock-Based Compensation | | 2.2 | 2.9 | 3.6 | 2.9 | 2.9 | 3.4 | 4.3 | 3.5 | 3.9 | 3.8 |
|---|
| Change Working Capital | | -2.5 | 13.0 | 5.2 | -8.8 | 2.9 | 5.8 | 7.2 | 12.4 | 42.4 | 19.4 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 2.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | -3.7 | 4.7 | -2.6 | 0.2 | 1.9 | 0.0 | -1.6 | 0.3 | 1.2 | -0.8 |
|---|
| 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 | | -1.1 | -70.6 | -34.8 | -19.8 | -20.4 | 0.4 | 0.3 | -0.5 | -13.8 | -15.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Capital Expenditure | | -17.3 | -0.1 | -0.3 | -27.1 | -27.4 | -14.2 | -4.4 | -1.7 | -2.9 | -2.4 | -11.2 | -96.6 | -0.1 | -0.1 |
|---|
| Acquisitions | | 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 |
|---|
| 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 |
|---|
| 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 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 18.0 | 0.0 | 0.0 | -25.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 8.1 | 0.0 | 0.0 | -27.1 | -27.4 | -14.2 | -4.4 | -1.7 | -2.9 | -2.4 | -11.2 | -96.6 | -0.1 | -0.1 |
| Cash Flow From Investing Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Capital Expenditure | | 17.1 | -13.2 | -4.0 | 0.0 | 5.4 | -5.5 | -5.4 | -2.3 | -4.8 | -5.1 |
|---|
| 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 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | -0.5 | -0.3 | -1.1 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.6 | -2.8 | 3.6 | -1.0 | -1.4 | -1.7 | 8.7 | 0.0 | 0.0 | 0.0 | 1.3 | -2.3 | 0.7 | 2.7 |
|---|
| Issuance of Common Stock | | -0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 94.2 | 0.0 | 0.0 | 0.0 | 64.8 | 213.3 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -25.4 | -8.4 | -24.7 | -8.2 | -15.0 | 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 | | 0.3 | 0.0 | 0.0 | -1.6 | 12.5 | 4.2 | 1.9 | 3.2 | -0.4 | 0.2 | 0.0 | 0.0 | 0.7 | 1.0 |
|---|
| Cash from Financing | | -25.1 | 0.0 | 0.0 | -8.1 | -2.4 | 4.2 | 96.1 | 3.2 | -0.9 | -0.3 | 64.5 | 212.2 | 0.7 | 1.0 |
| Cash Flow From Financing Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 4.7 | -0.5 | -0.2 | 0.0 | -0.3 | 0.4 | -3.0 | 2.6 | 1.7 | -0.4 |
|---|
| 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 | -1.0 | 0.0 | -2.0 | -4.4 | 0.0 | -2.0 | -6.0 | -8.0 | -10.7 |
|---|
| 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 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Change in Cash | | 24.9 | -13.1 | 24.9 | -62.4 | -11.9 | -19.9 | 60.7 | -21.6 | -25.8 | -29.4 | 33.6 | 119.8 | -0.1 | 0.2 |
|---|
| Closing Cash Balance | | 60.6 | 55.0 | 68.1 | 43.2 | 105.6 | 117.5 | 137.5 | 76.7 | 98.3 | 124.1 | 153.5 | 119.9 | 0.0 | 0.2 |
| Cash position |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Net Change in Cash | | -10.2 | 1.4 | -6.4 | 18.6 | -14.3 | -8.6 | -8.8 | -1.5 | 21.0 | 19.5 |
|---|
| Closing Cash Balance | | 37.9 | 48.1 | 48.6 | 55.0 | 36.4 | 43.1 | 59.3 | 60.6 | 69.6 | 48.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Free Cash Flow | | 24.7 | -47.4 | 24.7 | -54.4 | -9.5 | -24.1 | -35.4 | -24.8 | -24.9 | -29.0 | -31.0 | -92.4 | -0.9 | -0.8 |
|---|
| Real Free Cash Flow | | 9.1 | -61.0 | 9.1 | -72.3 | -23.1 | -40.1 | -41.2 | -35.1 | -30.5 | -33.8 | -35.9 | -99.4 | -0.9 | -0.9 |
| Free Cash Flow |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Free Cash Flow | | -4.3 | -11.8 | -7.1 | -22.1 | -2.3 | -2.7 | -7.8 | 3.9 | 28.9 | 5.3 |
|---|
| Real Free Cash Flow | | -6.5 | -14.7 | -10.7 | -25.0 | -5.1 | -6.1 | -12.1 | 0.4 | 24.9 | 1.5 |