BLNK
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 | | 103.5 | 103.5 | 124.5 | 140.6 | 61.1 | 20.9 | 6.2 | 2.8 | 2.7 | 2.5 | 3.3 | 4.0 | 2.8 | 0.5 | 0.3 | 0.1 | 0.0 |
|---|
| Cost of Revenues | | 136.3 | 136.3 | 85.4 | 96.1 | 46.3 | 18.1 | 4.7 | 2.4 | 1.8 | 1.5 | 2.8 | 2.9 | 5.6 | 3.3 | 0.2 | 0.1 | 0.3 |
|---|
| Gross Profit | | -32.8 | -32.8 | 39.1 | 44.5 | 14.8 | 2.8 | 1.5 | 0.4 | 0.9 | 1.0 | 0.5 | 1.1 | -2.8 | -2.8 | 0.1 | 0.0 | -0.3 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 27.3 | 27.0 | 28.6 | 20.6 | 30.1 | 24.2 | 33.2 | 37.0 | 42.7 | 43.4 |
|---|
| Cost of Revenues | | 80.3 | 16.0 | 26.6 | 13.4 | 22.7 | 16.1 | 22.5 | 24.1 | 50.2 | 30.6 |
|---|
| Gross Profit | | -53.0 | 11.0 | 2.1 | 7.2 | 7.4 | 8.1 | 10.7 | 12.8 | -7.5 | 12.8 |
| 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 | 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 127.8 | 88.4 | 48.9 | 16.8 | 8.7 | 11.1 | 7.3 | 6.3 | 10.8 | 11.1 | 15.5 | 4.7 | 3.7 | 8.6 |
|---|
| Depreciation & Amortization | | 12.8 | 12.8 | 13.4 | 14.6 | 9.6 | 1.5 | 0.9 | 1.0 | 0.4 | 0.4 | 0.9 | 0.9 | 3.0 | 2.7 | 0.3 | 0.1 | 0.0 |
|---|
| Total Operating Expenses | | 41.9 | 41.9 | 239.0 | 244.1 | 104.1 | 58.5 | 19.3 | 10.9 | 12.5 | 8.2 | 7.7 | 12.4 | 12.1 | 16.6 | 5.2 | 4.1 | 8.9 |
|---|
| Operating Income | | -74.7 | -74.7 | -199.9 | -199.7 | -89.3 | -55.7 | -17.8 | -10.5 | -11.6 | -7.4 | -7.2 | -11.3 | -24.5 | -19.4 | -5.2 | -4.1 | -8.9 |
| 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 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.6 | 23.8 |
|---|
| Depreciation & Amortization | | 4.7 | 2.6 | 2.1 | 3.5 | 3.8 | 3.0 | 3.2 | 3.3 | 2.7 | 2.9 |
|---|
| Total Operating Expenses | | -31.8 | 11.2 | 34.3 | 28.3 | 81.0 | 96.4 | 31.3 | 30.3 | 10.6 | 92.9 |
|---|
| Operating Income | | -21.2 | -0.2 | -32.2 | -21.1 | -73.6 | -88.2 | -20.6 | -17.5 | -18.1 | -110.7 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.4 | 3.5 | -1.5 | 0.0 | 0.0 | 0.1 | 1.4 | 3.2 | 1.2 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 | 0.0 |
|---|
| Other Expense | | -8.4 | -8.4 | 2.5 | -2.5 | -2.0 | 0.7 | 0.0 | 0.8 | 9.6 | -65.0 | 0.7 | 3.2 | -7.0 | -3.8 | -0.1 | 3.0 | 3.2 |
|---|
| IBT | | -83.1 | -83.1 | -197.4 | -202.2 | -91.3 | -55.0 | -17.8 | -9.6 | -3.4 | -75.4 | -7.7 | -8.2 | -23.2 | -24.1 | -5.3 | -1.1 | -5.7 |
|---|
| Income Tax Expense | | 0.3 | 0.3 | 0.7 | 1.5 | 0.3 | -1.1 | 0.2 | 0.5 | 9.6 | 3.3 | 1.2 | 2.4 | 0.3 | 0.2 | 0.0 | 0.1 | 0.0 |
|---|
| Net Income | | -85.5 | -83.4 | -198.1 | -203.7 | -91.6 | -53.9 | -18.0 | -10.2 | -3.4 | -75.4 | -7.7 | -8.6 | -22.7 | -24.1 | -5.3 | -1.1 | -5.7 |
| 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 | 0.2 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | -0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.4 | 1.2 | 1.0 |
|---|
| Other Expense | | -9.3 | 0.2 | 0.3 | 0.4 | 0.6 | 0.8 | 0.8 | 0.3 | -1.3 | -1.2 |
|---|
| IBT | | -30.5 | 0.0 | -31.9 | -20.7 | -73.0 | -87.4 | -19.9 | -17.1 | -19.4 | -111.9 |
|---|
| Income Tax Expense | | 0.2 | 0.0 | 0.1 | 0.0 | 0.5 | 0.0 | 0.2 | 0.0 | 0.3 | -0.8 |
|---|
| Net Income | | -32.7 | -0.1 | -32.0 | -20.7 | -73.5 | -87.4 | -20.1 | -17.2 | -19.7 | -112.7 |
| 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 | $-3.21 | $-1.95 | $-1.29 | $-0.60 | $-0.39 | $-0.17 | $-24.56 | $-2.66 | $-5.46 | $-14.61 | $-21.96 | $-6.56 | $-2.39 | $-173.36 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-3.21 | $-1.95 | $-1.29 | $-0.60 | $-0.39 | $-0.17 | $-24.56 | $-2.66 | $-5.46 | $-14.61 | $-21.96 | $-6.56 | $-2.39 | $-173.36 |
|---|
| Shares Outstanding | | 115.9 | 109.1 | 100.8 | 63.5 | 46.9 | 41.9 | 30.0 | 26.2 | 20.7 | 3.1 | 2.9 | 1.6 | 1.6 | 1.1 | 0.8 | 0.5 | 0.0 |
|---|
| Diluted Shares Outstanding | | 115.9 | 109.1 | 100.8 | 63.5 | 46.9 | 41.9 | 30.0 | 26.2 | 20.7 | 3.1 | 2.9 | 1.6 | 1.6 | 1.1 | 0.8 | 0.5 | 0.0 |
| 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 | $-1.74 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.21 | $-1.74 |
|---|
| Shares Outstanding | | 115.9 | 109.1 | 102.9 | 102.5 | 101.2 | 101.1 | 101.0 | 99.9 | 92.8 | 64.6 |
|---|
| Diluted Shares Outstanding | | 115.9 | 109.1 | 102.9 | 102.5 | 101.2 | 101.1 | 101.0 | 99.9 | 92.8 | 64.6 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 73.9 | 41.8 | 121.7 | 36.6 | 174.8 | 22.3 | 4.0 | 18.4 | 0.2 | 0.0 | 0.2 | 1.6 | 7.8 | 0.0 | 0.4 | 0.4 |
|---|
| Short Term Investments | | 0.0 | 13.6 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 73.9 | 55.4 | 121.7 | 36.6 | 174.8 | 22.3 | 7.1 | 18.4 | 0.2 | 0.0 | 0.2 | 1.6 | 7.8 | 0.0 | 0.4 | 0.4 |
|---|
| Accounts Receivable | | 49.6 | 43.2 | 45.4 | 23.6 | 6.3 | 0.9 | 0.2 | 0.2 | 0.2 | 0.1 | 0.6 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 44.5 | 38.3 | 47.9 | 34.7 | 10.4 | 1.8 | 2.2 | 1.2 | 0.2 | 0.4 | 0.7 | 1.2 | 1.4 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 5.2 | 4.3 | 6.7 | 4.4 | 1.0 | 1.2 | 0.7 | 0.2 | 0.1 | 0.1 | 0.4 | 0.1 | 0.3 | 0.4 | 0.2 | 0.1 |
|---|
| Total Current Assets | | 173.2 | 141.2 | 221.7 | 99.3 | 192.5 | 26.3 | 10.2 | 20.8 | 0.8 | 0.6 | 1.9 | 3.2 | 9.8 | 0.7 | 0.7 | 0.5 |
| 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 | | 23.1 | 25.3 | 42.0 | 41.8 | 64.6 | 73.9 | 93.5 | 121.7 | 66.7 | 74.5 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 13.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 23.1 | 25.3 | 42.0 | 55.4 | 64.6 | 73.9 | 93.5 | 121.7 | 66.7 | 74.5 |
|---|
| Accounts Receivable | | 33.8 | 34.7 | 37.6 | 43.2 | 48.7 | 49.6 | 53.6 | 45.4 | 41.7 | 43.4 |
|---|
| Inventory | | 31.4 | 32.7 | 38.8 | 38.3 | 42.3 | 44.5 | 44.7 | 47.9 | 47.4 | 45.4 |
|---|
| Other Current Assets | | 9.5 | 5.8 | 4.6 | 4.3 | 4.7 | 5.2 | 6.0 | 6.7 | 5.1 | 5.8 |
|---|
| Total Current Assets | | 97.9 | 98.5 | 123.1 | 141.2 | 160.3 | 173.2 | 197.7 | 221.7 | 160.8 | 169.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 48.5 | 47.9 | 44.9 | 30.0 | 16.2 | 6.3 | 1.6 | 0.7 | 0.4 | 0.8 | 1.5 | 2.3 | 7.5 | 1.1 | 0.6 | 0.2 |
|---|
| Goodwill | | 144.9 | 17.9 | 144.9 | 203.7 | 19.4 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.9 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 13.0 | 10.4 | 16.3 | 26.6 | 3.5 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.1 | 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 | | 0.6 | 0.7 | 0.7 | 2.9 | 0.3 | 0.5 | 0.1 | 0.1 | 1.4 | 0.4 | 0.1 | 0.6 | 0.3 | 0.3 | 0.0 | 0.1 |
|---|
| Total Long-Term Assets | | 207.1 | 76.8 | 206.8 | 263.3 | 39.4 | 8.3 | 1.8 | 0.8 | 1.9 | 1.3 | 1.8 | 3.0 | 13.7 | 1.4 | 0.6 | 0.3 |
|---|
| Total Assets | | 380.3 | 218.0 | 428.5 | 362.5 | 231.9 | 34.5 | 11.9 | 21.7 | 2.7 | 1.9 | 3.7 | 6.2 | 23.5 | 2.0 | 1.3 | 0.8 |
| 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 | | 44.6 | 43.6 | 48.5 | 47.9 | 54.2 | 48.5 | 46.8 | 44.9 | 41.9 | 39.4 |
|---|
| Goodwill | | 19.6 | 17.9 | 17.9 | 17.9 | 75.8 | 144.9 | 144.9 | 144.9 | 144.9 | 232.2 |
|---|
| Intangible Assets | | 8.4 | 7.7 | 8.9 | 10.4 | 12.1 | 13.0 | 13.9 | 16.3 | 17.3 | 27.0 |
|---|
| Long-Term Investments | | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Other Long-Term Assets | | 0.7 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 1.1 | 0.7 | 0.7 | 0.8 |
|---|
| Total Long-Term Assets | | 73.4 | 69.9 | 76.0 | 76.8 | 142.8 | 207.1 | 206.8 | 206.8 | 204.8 | 299.4 |
|---|
| Total Assets | | 171.3 | 168.4 | 199.1 | 218.0 | 303.0 | 380.3 | 404.5 | 428.5 | 365.6 | 468.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 29.6 | 28.9 | 31.2 | 24.6 | 7.1 | 3.9 | 2.4 | 1.4 | 4.2 | 7.2 | 6.1 | 5.6 | 5.3 | 0.4 | 0.4 | 0.1 |
|---|
| Short-Term Debt | | 3.8 | 3.5 | 14.7 | 2.1 | 0.6 | 1.0 | 0.2 | 0.4 | 1.4 | 1.4 | 0.4 | 0.7 | 0.4 | 0.1 | 0.0 | 0.1 |
|---|
| Other Current Liabilities | | 12.7 | 9.5 | 6.2 | 13.1 | 5.7 | 1.3 | 1.2 | 3.0 | 29.5 | 12.6 | 8.9 | 13.4 | 17.1 | 0.2 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 61.4 | 59.2 | 69.7 | 50.3 | 16.2 | 6.7 | 4.4 | 5.2 | 35.5 | 21.8 | 16.4 | 20.7 | 23.1 | 0.7 | 0.4 | 0.2 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 25.7 | 25.9 | 26.1 | 28.9 | 32.5 | 29.6 | 26.3 | 31.2 | 30.1 | 30.1 |
|---|
| Short-Term Debt | | 2.8 | 4.0 | 4.2 | 3.5 | 3.9 | 3.8 | 11.0 | 14.7 | 12.4 | 11.2 |
|---|
| Other Current Liabilities | | 16.0 | 7.0 | 9.0 | 8.5 | 11.0 | 12.7 | 15.5 | 6.2 | 7.9 | 11.4 |
|---|
| Current Liabilities | | 61.1 | 58.0 | 57.4 | 59.2 | 63.7 | 61.4 | 67.2 | 69.7 | 66.4 | 68.5 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 6.1 | 7.3 | 7.2 | 3.4 | 1.5 | 0.6 | 0.1 | 0.3 | 3.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 6.1 | 10.5 | 11.1 | 5.5 | 2.1 | 0.7 | 0.3 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 101.9 | 99.3 | 139.1 | 101.6 | 18.1 | 7.4 | 4.5 | 5.6 | 39.6 | 22.7 | 17.3 | 21.0 | 23.9 | 0.8 | 0.4 | 3.6 |
| 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 | | 5.2 | 5.6 | 6.2 | 7.3 | 7.7 | 6.1 | 6.8 | 7.2 | 7.4 | 7.9 |
|---|
| Capital Leases | | 0.0 | 9.3 | 10.1 | 10.5 | 11.3 | 6.1 | 6.8 | 7.2 | 11.2 | 11.1 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 60.8 | 60.7 |
|---|
| Total Liabilities | | 80.5 | 97.7 | 96.5 | 99.3 | 108.5 | 101.9 | 107.8 | 139.1 | 145.9 | 147.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -575.0 | -735.9 | -537.7 | -334.0 | -242.5 | -187.4 | -169.5 | -159.9 | -156.4 | -81.1 | -73.4 | -64.7 | -45.9 | -18.9 | -13.7 | -12.5 |
|---|
| Comprehensive Income | | -4.2 | -5.8 | -2.5 | -3.0 | -1.8 | 0.0 | 0.2 | -4.6 | -4.8 | -4.7 | -4.1 | -3.3 | -2.6 | -0.4 | -0.1 | 0.0 |
|---|
| Total Common Equity | | 278.4 | 118.7 | 289.4 | 261.0 | 213.8 | 27.2 | 7.4 | 16.1 | -36.9 | -17.0 | -9.6 | -10.5 | -0.4 | 1.2 | 1.0 | -2.9 |
| 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 | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -788.6 | -788.5 | -756.6 | -735.9 | -662.3 | -575.0 | -554.9 | -537.7 | -518.0 | -405.3 |
|---|
| Comprehensive Income | | 3.0 | -3.8 | -3.1 | -5.8 | -1.6 | -4.2 | -3.8 | -2.5 | -4.4 | -2.8 |
|---|
| Total Common Equity | | 90.8 | 70.8 | 102.6 | 118.7 | 194.5 | 278.4 | 296.7 | 289.4 | 219.7 | 320.6 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 9.9 | 10.8 | 17.9 | 5.5 | 2.1 | 1.6 | 0.3 | 0.7 | 4.6 | 1.4 | 0.4 | 0.7 | 0.6 | 0.2 | 0.0 | 0.1 |
|---|
| Book Value | | 278.4 | 118.7 | 289.4 | 261.0 | 213.8 | 27.2 | 7.4 | 16.1 | -36.9 | -20.8 | -13.6 | -14.9 | -0.4 | 1.2 | 1.0 | -2.9 |
| 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 | | 90.8 | 70.8 | 102.6 | 118.7 | 194.5 | 278.4 | 296.7 | 289.4 | 219.7 | 320.6 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -169.6 | -83.4 | -198.1 | -203.7 | -91.6 | -55.1 | -17.8 | -9.6 | -3.4 | -75.4 | -7.7 | -8.2 | -23.2 | -24.1 | -5.3 | -1.1 | -5.7 |
|---|
| Depreciation & Amortization | | 12.2 | 9.6 | 13.4 | 12.4 | 9.5 | 2.7 | 0.7 | 0.4 | 0.4 | 0.4 | 0.9 | 0.9 | 3.0 | 2.7 | 0.3 | 0.1 | 0.0 |
|---|
| Stock-Based Compensation | | 4.6 | 2.8 | 3.5 | 22.0 | 15.9 | 19.1 | 0.9 | 0.7 | 3.8 | 3.1 | 0.8 | 4.1 | 4.2 | 10.8 | 2.4 | 2.4 | 0.0 |
|---|
| Change Working Capital | | -10.1 | 12.8 | -4.2 | -27.4 | -17.4 | -8.6 | -1.8 | -2.4 | -6.2 | 14.7 | 2.9 | 0.7 | 1.9 | 2.2 | 0.2 | 0.1 | -0.1 |
|---|
| Change In Accounts Receivable | | -10.0 | 9.9 | -2.0 | -23.7 | -11.9 | -5.2 | -0.3 | -0.1 | 0.0 | -0.1 | 0.3 | -0.3 | -0.2 | -0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | -1.5 | 7.7 | -4.9 | 7.0 | 16.2 | 3.7 | 0.0 | -0.3 | -1.0 | 0.0 | -0.8 | -0.1 | 0.0 | 1.5 | 0.2 | 0.3 | -0.1 |
|---|
| Change In Inventories | | -1.3 | 14.8 | 0.5 | -15.4 | -24.3 | -9.2 | -1.2 | -2.0 | -1.1 | 0.1 | 0.3 | 0.3 | 0.2 | 0.3 | 0.0 | 0.0 | 0.1 |
|---|
| Other Non-cash Items | | 40.9 | 27.3 | 138.3 | 99.1 | 1.1 | 1.2 | 0.0 | -0.3 | -3.2 | 2.9 | 1.0 | -0.1 | 1.1 | 3.9 | 0.1 | -4.6 | 4.3 |
|---|
| Cash from Operations | | -59.6 | 0.0 | 0.0 | -97.6 | -82.4 | -40.6 | -18.1 | -11.0 | -13.4 | -2.5 | -2.7 | -5.9 | -7.0 | -3.8 | -2.3 | -2.0 | -1.5 |
| 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 | | -32.7 | -0.1 | -32.0 | -20.7 | -73.5 | -87.4 | -20.1 | -17.2 | -19.7 | -112.7 |
|---|
| Depreciation & Amortization | | 0.2 | 2.6 | 2.1 | 3.5 | 3.8 | 3.0 | 3.2 | 3.3 | 2.7 | 2.9 |
|---|
| Stock-Based Compensation | | 10.5 | 0.0 | 0.8 | 1.0 | 0.0 | 0.9 | 1.0 | 0.9 | 1.5 | 1.1 |
|---|
| Change Working Capital | | 11.2 | 7.1 | -6.6 | 1.1 | -4.4 | 3.8 | 8.4 | -12.0 | -5.0 | -1.4 |
|---|
| Change In Accounts Receivable | | 5.9 | 1.5 | -2.0 | 4.5 | 2.9 | 2.0 | 3.6 | -10.6 | -4.0 | 1.0 |
|---|
| Change In Accounts Payable | | -2.0 | 15.4 | 0.0 | 0.0 | -3.8 | 0.0 | 0.0 | 0.0 | -2.1 | 1.7 |
|---|
| Change In Inventories | | 14.8 | -0.9 | 1.7 | -0.7 | 1.2 | -2.9 | 0.3 | 2.0 | -0.5 | -3.0 |
|---|
| Other Non-cash Items | | 11.5 | -12.6 | 19.0 | 3.3 | 61.8 | 70.5 | 3.2 | 3.5 | 12.4 | 0.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -20.4 | -13.4 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -9.4 | -9.7 | -8.6 | -7.6 | -5.5 | -7.3 | -2.5 | -0.6 | 0.0 | 0.0 | -0.1 | -0.2 | -0.8 | -1.1 | -0.7 | -0.5 | -0.2 |
|---|
| Acquisitions | | 4.7 | 0.0 | 3.4 | -4.7 | -49.7 | -22.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.3 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | -1.2 | 0.0 | 0.0 | -7.2 | 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 | 13.9 | 10.5 | 0.0 | 0.0 | 6.8 | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -0.7 | 0.0 | 0.0 | -1.0 | -2.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -8.7 | 0.0 | 0.0 | -13.2 | -57.4 | -30.4 | 0.3 | -0.6 | 0.0 | 0.0 | -0.1 | -0.1 | -0.8 | -4.6 | -0.8 | -0.5 | -0.2 |
| 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 | | -5.5 | -0.7 | -1.2 | -2.4 | 1.0 | -1.0 | -5.8 | -2.8 | -0.3 | -0.5 |
|---|
| Acquisitions | | 0.0 | -0.2 | 0.0 | 0.0 | 3.4 | 0.0 | 0.0 | 0.0 | 3.3 | 1.3 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | -1.2 | 0.0 | -0.3 | -0.3 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 13.6 | 10.5 | 0.0 | 2.5 | 3.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | 0.8 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -49.0 | 0.0 | 0.0 | -12.1 | -0.9 | 0.0 | -0.2 | 0.0 | -0.8 | 0.0 | -0.1 | -0.3 | -0.2 | -1.5 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 43.0 | 10.8 | -7.2 | 24.6 | 4.3 | 0.5 | 1.4 | -0.5 | -3.0 | 3.2 | 1.1 | 0.0 | 0.4 | 1.9 | 0.2 | -0.1 | 0.1 |
|---|
| Issuance of Common Stock | | 120.7 | 0.0 | 0.0 | 208.9 | 7.4 | 221.3 | 19.2 | 0.0 | 16.2 | 0.0 | -0.1 | 0.0 | 1.5 | 17.3 | 1.5 | 2.5 | 1.4 |
|---|
| Repurchase of Common Stock | | -0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -0.8 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | -0.1 | 0.0 | 0.0 | -3.1 | 0.0 | 0.0 | -2.8 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 8.6 | 0.0 | 0.0 | 0.6 | -0.1 | 2.0 | 17.0 | 0.0 | 16.3 | 2.8 | 6.0 | 4.9 | 0.4 | 3.1 | 1.2 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 71.4 | 0.0 | 0.0 | 197.3 | 6.4 | 223.3 | 36.1 | -0.1 | 31.7 | 2.8 | 2.6 | 4.6 | 1.7 | 16.2 | 2.7 | 2.5 | 1.4 |
| 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 | -9.8 | -0.7 |
|---|
| Debt Issued | | 8.0 | -1.6 | -0.8 | -0.4 | -0.8 | 1.6 | -7.9 | -0.1 | 11.8 | 0.7 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 86.5 | 9.1 |
|---|
| 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 | -0.3 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 76.4 | 8.5 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.6 | -2.2 | -56.9 | 85.1 | -138.2 | 152.5 | 18.2 | -11.6 | 18.2 | 0.2 | -0.2 | -1.4 | -6.2 | 7.8 | -0.4 | 0.0 | -0.2 |
|---|
| Closing Cash Balance | | 73.9 | 39.7 | 41.9 | 121.8 | 36.6 | 174.9 | 22.4 | 4.0 | 18.4 | 0.2 | 0.0 | 0.2 | 1.6 | 7.8 | 0.0 | 0.4 | 0.4 |
| 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 | | 16.5 | -2.2 | -16.7 | 0.2 | -22.8 | -9.3 | -17.4 | -25.6 | 55.0 | -7.8 |
|---|
| Closing Cash Balance | | 39.7 | 23.1 | 25.4 | 42.1 | 41.8 | 64.7 | 55.9 | 73.2 | 121.7 | 66.8 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -69.0 | -40.6 | -55.8 | -105.1 | -87.9 | -47.9 | -20.6 | -11.5 | -13.5 | -2.6 | -2.8 | -6.1 | -7.9 | -4.9 | -3.0 | -2.5 | -1.7 |
|---|
| Real Free Cash Flow | | -73.5 | -43.3 | -59.3 | -127.2 | -103.8 | -67.0 | -21.6 | -12.2 | -17.3 | -5.7 | -3.6 | -10.2 | -12.1 | -15.7 | -5.4 | -4.8 | -1.7 |
| 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 | | -4.8 | -3.7 | -17.9 | -14.4 | -11.4 | -10.1 | -10.2 | -24.3 | -20.7 | -13.9 |
|---|
| Real Free Cash Flow | | -15.3 | -3.7 | -18.7 | -15.4 | -11.4 | -11.0 | -11.2 | -25.2 | -22.2 | -15.0 |