BFLY
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Revenues | | 97.6 | 97.6 | 82.1 | 65.9 | 73.4 | 62.6 | 46.3 | 27.6 |
|---|
| Cost of Revenues | | 51.9 | 51.9 | 33.2 | 49.0 | 33.9 | 45.5 | 107.5 | 48.5 |
|---|
| Gross Profit | | 45.7 | 45.7 | 48.8 | 16.9 | 39.5 | 17.1 | -61.2 | -20.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 31.5 | 21.5 | 23.4 | 21.2 | 22.4 | 20.6 | 21.5 | 17.7 | 16.5 | 15.4 |
|---|
| Cost of Revenues | | 10.3 | 25.2 | 8.5 | 7.8 | 8.6 | 8.3 | 8.9 | 7.4 | 29.1 | 6.0 |
|---|
| Gross Profit | | 21.2 | -3.8 | 14.9 | 13.4 | 13.7 | 12.2 | 12.6 | 10.3 | -12.5 | 9.4 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 55.6 | 89.1 | 74.5 | 49.7 | 48.9 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 88.7 | 143.4 | 135.3 | 50.7 | 32.5 |
|---|
| Depreciation & Amortization | | 8.1 | 8.1 | 10.3 | 8.8 | 9.4 | 2.1 | 0.1 | 3.4 |
|---|
| Total Operating Expenses | | 132.2 | 132.1 | 123.2 | 162.5 | 232.5 | 209.8 | 100.4 | 81.4 |
|---|
| Operating Income | | -86.4 | -86.4 | -74.4 | -145.6 | -193.0 | -192.7 | -161.6 | -102.3 |
| 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 | 11.2 | 12.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.7 | 20.6 |
|---|
| Depreciation & Amortization | | 1.8 | 1.9 | 2.1 | 2.4 | 2.5 | 2.6 | 2.6 | 2.6 | 2.2 | 4.0 |
|---|
| Total Operating Expenses | | 40.7 | 28.6 | 31.0 | 31.8 | 31.0 | 29.5 | 29.8 | 32.9 | 33.9 | 41.9 |
|---|
| Operating Income | | -19.5 | -32.4 | -16.1 | -18.5 | -17.3 | -17.2 | -17.2 | -22.6 | -46.4 | -32.6 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Interest Income | | 5.9 | 5.9 | 5.0 | 7.5 | 3.4 | 2.6 | 0.3 | 2.7 |
|---|
| Interest Expense | | 1.5 | 1.5 | 1.3 | 0.0 | 0.0 | 0.7 | 1.1 | 0.0 |
|---|
| Other Expense | | 9.5 | 9.5 | 1.9 | 12.0 | 24.3 | 160.4 | -1.1 | 2.6 |
|---|
| IBT | | -77.0 | -77.0 | -72.5 | -133.6 | -168.7 | -32.3 | -162.7 | -99.7 |
|---|
| Income Tax Expense | | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | -0.1 |
|---|
| Net Income | | -77.1 | -77.1 | -72.5 | -133.7 | -168.7 | -32.4 | -162.7 | -99.6 |
| 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 | | 1.3 | 1.4 | 1.5 | 1.7 | 1.0 | 1.2 | 1.3 | 1.5 | 1.7 | 1.9 |
|---|
| Interest Expense | | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 1.4 | 0.0 |
|---|
| Other Expense | | 4.2 | -1.6 | 2.3 | 4.5 | -0.9 | 0.4 | 1.5 | 0.9 | 2.6 | 5.2 |
|---|
| IBT | | -15.2 | -34.0 | -13.8 | -14.0 | -18.2 | -16.9 | -15.7 | -21.8 | -44.1 | -27.4 |
|---|
| Income Tax Expense | | 0.1 | 0.0 | 0.0 | 0.0 | -0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | -15.3 | -34.0 | -13.8 | -14.0 | -18.1 | -16.9 | -15.7 | -21.8 | -44.1 | -27.4 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| EPS | | $0.00 | $0.00 | $0.00 | $-0.65 | $-0.84 | $-0.19 | $-26.87 | $-16.45 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.65 | $-0.84 | $-0.19 | $-26.87 | $-16.45 |
|---|
| Shares Outstanding | | 252.8 | 247.1 | 211.7 | 205.4 | 199.8 | 173.8 | 6.1 | 6.1 |
|---|
| Diluted Shares Outstanding | | 252.8 | 247.1 | 211.7 | 205.4 | 199.8 | 173.8 | 6.1 | 6.1 |
| 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 | $-0.21 | $-0.13 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.21 | $-0.13 |
|---|
| Shares Outstanding | | 252.8 | 252.1 | 241.7 | 234.9 | 211.7 | 212.8 | 211.7 | 208.9 | 207.3 | 206.7 |
|---|
| Diluted Shares Outstanding | | 252.8 | 252.1 | 241.7 | 234.9 | 211.7 | 212.8 | 211.7 | 208.9 | 207.3 | 206.7 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Cash And Equivalents | | 102.1 | 88.8 | 134.4 | 162.6 | 422.8 | 60.2 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 75.3 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 102.1 | 88.8 | 134.4 | 237.8 | 422.8 | 60.2 |
|---|
| Accounts Receivable | | 16.1 | 20.8 | 13.4 | 14.7 | 11.9 | 5.8 |
|---|
| Inventory | | 78.5 | 70.8 | 73.0 | 60.0 | 36.2 | 25.8 |
|---|
| Other Current Assets | | 7.8 | 12.3 | 10.4 | 9.5 | 40.9 | 5.6 |
|---|
| Total Current Assets | | 204.5 | 192.6 | 231.3 | 357.1 | 511.9 | 97.3 |
| 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 | | 144.2 | 148.1 | 155.2 | 88.8 | 93.8 | 102.1 | 112.8 | 134.6 | 150.0 | 166.8 |
|---|
| 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 | | 144.2 | 148.1 | 155.2 | 88.8 | 93.8 | 102.1 | 112.8 | 134.6 | 150.0 | 166.8 |
|---|
| Accounts Receivable | | 24.4 | 24.5 | 19.9 | 20.8 | 20.6 | 16.1 | 13.9 | 13.4 | 13.6 | 17.8 |
|---|
| Inventory | | 62.2 | 68.9 | 69.3 | 70.8 | 73.3 | 74.2 | 74.5 | 75.8 | 94.0 | 86.8 |
|---|
| Other Current Assets | | 10.5 | 12.2 | 13.0 | 12.3 | 11.8 | 12.1 | 12.0 | 10.4 | 10.9 | 20.4 |
|---|
| Total Current Assets | | 241.4 | 253.7 | 257.4 | 192.6 | 199.5 | 204.5 | 213.3 | 231.3 | 268.6 | 291.8 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Net Property, Plant & Equipment | | 37.9 | 33.8 | 41.0 | 52.9 | 38.8 | 6.9 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 9.6 | 8.9 | 10.3 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 4.0 | 4.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 17.0 | 16.8 | 21.7 | 7.5 | 21.3 | 43.0 |
|---|
| Total Long-Term Assets | | 68.6 | 63.5 | 73.0 | 60.4 | 60.1 | 49.9 |
|---|
| Total Assets | | 273.1 | 256.1 | 304.3 | 417.6 | 572.0 | 147.2 |
| 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 | | 29.9 | 30.8 | 31.8 | 33.8 | 35.8 | 37.9 | 39.8 | 41.0 | 42.4 | 49.8 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 7.9 | 8.2 | 8.6 | 8.9 | 9.3 | 9.6 | 10.0 | 10.3 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 |
|---|
| Other Long-Term Assets | | 6.8 | 16.5 | 16.6 | 16.8 | 16.7 | 17.0 | 17.3 | 17.7 | 19.2 | 19.0 |
|---|
| Total Long-Term Assets | | 48.6 | 59.5 | 61.0 | 63.5 | 65.8 | 68.6 | 71.0 | 73.0 | 65.6 | 72.8 |
|---|
| Total Assets | | 290.0 | 313.3 | 318.4 | 256.1 | 265.3 | 273.1 | 284.3 | 304.3 | 334.2 | 364.6 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Accounts Payable | | 4.5 | 4.3 | 5.1 | 7.2 | 5.8 | 16.4 |
|---|
| Short-Term Debt | | 2.3 | 2.4 | 2.2 | 1.9 | 1.4 | 42.8 |
|---|
| Other Current Liabilities | | 19.2 | 23.0 | 20.2 | 26.3 | 29.6 | 2.1 |
|---|
| Current Liabilities | | 40.8 | 48.2 | 44.3 | 51.3 | 49.8 | 69.7 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 3.3 | 3.3 | 2.3 | 4.3 | 3.7 | 4.5 | 5.8 | 5.1 | 8.1 | 8.4 |
|---|
| Short-Term Debt | | 2.6 | 2.6 | 2.5 | 2.4 | 2.4 | 2.3 | 2.3 | 2.2 | 1.9 | 2.4 |
|---|
| Other Current Liabilities | | 28.0 | 20.9 | 20.1 | 23.0 | 18.3 | 17.1 | 16.9 | 20.2 | 19.2 | 20.3 |
|---|
| Current Liabilities | | 50.3 | 44.7 | 42.5 | 48.2 | 42.8 | 40.8 | 41.5 | 44.3 | 45.4 | 45.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Long-Term Debt | | 21.7 | 20.4 | 22.8 | 30.0 | 27.7 | 53.9 |
|---|
| Capital Leases | | 21.7 | 22.8 | 22.8 | 30.0 | 27.7 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 40.4 | 380.6 |
|---|
| Total Liabilities | | 78.8 | 87.3 | 84.2 | 92.2 | 124.3 | 509.1 |
| 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 | | 18.4 | 19.1 | 19.8 | 20.4 | 21.0 | 21.7 | 22.3 | 22.8 | 23.4 | 28.7 |
|---|
| Capital Leases | | 18.4 | 19.1 | 19.8 | 22.8 | 23.4 | 21.7 | 22.3 | 22.8 | 23.4 | 28.7 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 |
|---|
| Total Liabilities | | 86.2 | 80.5 | 78.7 | 87.3 | 83.4 | 78.8 | 80.3 | 84.2 | 76.8 | 86.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -767.1 | -802.1 | -729.6 | -595.9 | -427.2 | -394.8 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | -572.0 | 0.0 |
|---|
| Total Common Equity | | 194.3 | 168.8 | 220.1 | 325.4 | 447.7 | -361.9 |
| 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 | | -863.9 | -829.9 | -816.1 | -802.1 | -784.0 | -767.1 | -751.4 | -729.6 | -685.5 | -658.1 |
|---|
| 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 | | 203.8 | 232.8 | 239.7 | 168.8 | 181.8 | 194.3 | 204.0 | 220.1 | 257.4 | 277.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Total Debt | | 24.0 | 22.8 | 25.0 | 31.9 | 27.7 | 53.9 |
|---|
| Book Value | | 194.3 | 168.8 | 220.1 | 325.4 | 447.7 | -361.9 |
| 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 | | 203.8 | 232.8 | 239.7 | 168.8 | 181.8 | 194.3 | 204.0 | 220.1 | 257.4 | 277.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Income | | -109.0 | -77.1 | -72.5 | -133.7 | -168.7 | -32.4 | -162.7 | -99.7 |
|---|
| Depreciation & Amortization | | 11.5 | 8.1 | 10.3 | 8.8 | 5.9 | 2.1 | 1.3 | 0.8 |
|---|
| Stock-Based Compensation | | 24.8 | 23.4 | 21.0 | 27.5 | 42.5 | 47.8 | 11.0 | 6.0 |
|---|
| Change Working Capital | | -5.6 | 15.2 | -4.8 | -20.1 | -29.4 | -51.0 | 48.0 | -39.7 |
|---|
| Change In Accounts Receivable | | 0.0 | -6.8 | -8.5 | -0.2 | -3.1 | -6.1 | -4.4 | -1.2 |
|---|
| Change In Accounts Payable | | -3.9 | 5.1 | -0.8 | -1.9 | 1.2 | -10.5 | 11.2 | 2.5 |
|---|
| Change In Inventories | | -8.4 | 1.4 | 2.2 | -34.1 | -24.5 | -11.3 | -23.5 | -1.4 |
|---|
| Other Non-cash Items | | 63.7 | 17.6 | 4.2 | 18.8 | -19.5 | 2.3 | 3.0 | 12.2 |
|---|
| Cash from Operations | | -59.7 | 0.0 | 0.0 | -98.8 | -169.1 | -189.2 | -81.7 | -120.4 |
| 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 | | -15.3 | -34.0 | -13.8 | -14.0 | -18.1 | -16.9 | -15.7 | -21.8 | -44.1 | -27.4 |
|---|
| Depreciation & Amortization | | 1.8 | 1.9 | 2.1 | 2.4 | 2.5 | 2.6 | 2.6 | 2.6 | 2.2 | 4.0 |
|---|
| Stock-Based Compensation | | 6.4 | 4.9 | 5.9 | 6.3 | 5.2 | 4.4 | 5.9 | 5.5 | 6.6 | 6.8 |
|---|
| Change Working Capital | | 15.9 | 6.4 | -1.2 | -6.0 | 5.7 | -0.2 | -2.7 | -7.7 | 0.6 | 4.1 |
|---|
| Change In Accounts Receivable | | -2.8 | -0.1 | -4.8 | 0.9 | -0.3 | -5.0 | -2.4 | -0.8 | -0.9 | 4.0 |
|---|
| Change In Accounts Payable | | 6.0 | 0.0 | 1.0 | -2.0 | 0.6 | -0.9 | -1.3 | 0.7 | -3.0 | -0.3 |
|---|
| Change In Inventories | | 0.8 | -1.2 | 0.4 | 1.4 | 2.5 | 0.8 | 0.3 | -1.4 | -0.1 | -7.2 |
|---|
| Other Non-cash Items | | 0.3 | 17.8 | -0.1 | -0.4 | 1.5 | 2.1 | -0.1 | 0.7 | 36.5 | 0.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.1 | -16.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Capital Expenditure | | -5.4 | -3.3 | -2.7 | -5.8 | -18.3 | -7.9 | -2.4 | -4.5 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | -0.3 | -75.5 | -1,019.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 76.5 | 0.0 | 1,017.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -5.4 | 0.0 | 0.0 | 70.4 | -93.8 | -9.9 | -2.4 | -4.5 |
| 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 | | -1.1 | -1.0 | -0.9 | -0.4 | -0.4 | -0.4 | -0.7 | -1.1 | -2.5 | -1.0 |
|---|
| 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 | -2.5 | -1.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.4 | 0.0 | 0.0 |
|---|
| Debt Issued | | -4.7 | 22.8 | -2.2 | -6.9 | 4.2 | -21.8 | 53.9 | 0.0 |
|---|
| Issuance of Common Stock | | -0.1 | 0.0 | 0.0 | 0.2 | 3.0 | 548.4 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 0.1 | 0.0 | 0.0 | 0.2 | -0.1 | 21.7 | 54.9 | 0.0 |
|---|
| Cash from Financing | | 0.1 | 0.0 | 0.0 | 0.2 | 2.9 | 565.7 | 54.3 | 0.3 |
| 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 | | 21.0 | -0.6 | -0.6 | -0.6 | -0.6 | -0.6 | -0.5 | -0.5 | 1.6 | -5.3 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 0.1 |
|---|
| Repurchase of Common Stock | | 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 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Change in Cash | | -65.1 | 61.7 | -45.9 | -28.2 | -260.0 | 366.6 | -29.8 | -124.6 |
|---|
| Closing Cash Balance | | 102.1 | 154.5 | 92.8 | 138.7 | 166.8 | 426.8 | 60.2 | 90.0 |
| 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 | | 6.3 | -3.9 | -7.1 | 66.4 | -5.0 | -8.3 | -10.7 | -21.8 | -15.6 | -16.9 |
|---|
| Closing Cash Balance | | 154.5 | 148.2 | 152.2 | 159.2 | 92.8 | 97.8 | 102.1 | 112.8 | 134.6 | 154.3 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Free Cash Flow | | -65.2 | -16.0 | -44.4 | -104.6 | -187.4 | -197.1 | -84.1 | -124.9 |
|---|
| Real Free Cash Flow | | -89.9 | -39.5 | -65.4 | -132.1 | -229.9 | -244.9 | -95.1 | -130.9 |
| 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 | | 7.9 | -3.9 | -8.1 | -12.0 | -3.5 | -8.3 | -10.7 | -21.8 | -15.6 | -17.0 |
|---|
| Real Free Cash Flow | | 1.6 | -8.8 | -13.9 | -18.3 | -8.8 | -12.7 | -16.6 | -27.3 | -22.2 | -23.8 |