BNGO
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Total Revenues | | 28.5 | 28.5 | 30.8 | 36.1 | 27.8 | 18.0 | 8.5 | 10.1 | 12.0 | 9.5 | 6.8 |
|---|
| Cost of Revenues | | 22.3 | 22.3 | 30.4 | 26.6 | 21.9 | 14.1 | 5.7 | 6.8 | 8.7 | 6.0 | 3.6 |
|---|
| Gross Profit | | 6.3 | 6.3 | 0.4 | 9.6 | 5.9 | 3.9 | 2.8 | 3.4 | 3.3 | 3.5 | 3.2 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 8.0 | 7.4 | 6.7 | 6.5 | 8.2 | 6.1 | 7.8 | 8.8 | 10.7 | 9.3 |
|---|
| Cost of Revenues | | 11.6 | 3.8 | 3.3 | 3.5 | 4.7 | 14.5 | 5.2 | 5.9 | 8.3 | 6.6 |
|---|
| Gross Profit | | -3.7 | 3.5 | 3.5 | 2.9 | 3.4 | -8.4 | 2.6 | 2.8 | 2.4 | 2.7 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 54.0 | 49.0 | 22.5 | 10.3 | 9.1 | 9.5 | 12.0 | 11.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 95.0 | 88.6 | 58.5 | 31.1 | 20.2 | 14.2 | 14.1 | 13.0 |
|---|
| Depreciation & Amortization | | 9.7 | 9.7 | 14.2 | 13.7 | 1.3 | 0.2 | 1.5 | 1.1 | 1.3 | 1.5 | 1.1 |
|---|
| Total Operating Expenses | | 39.6 | 39.6 | 104.4 | 224.8 | 137.6 | 81.0 | 41.3 | 29.2 | 23.7 | 26.1 | 24.4 |
|---|
| Operating Income | | -33.3 | -33.3 | -104.0 | -215.2 | -131.7 | -77.1 | -38.6 | -25.9 | -20.4 | -23.2 | -21.2 |
| 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 | 11.7 | 13.8 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.8 | 24.9 |
|---|
| Depreciation & Amortization | | 2.4 | 2.4 | 2.4 | 2.5 | 2.4 | 5.7 | 3.0 | 3.1 | 3.6 | 3.6 |
|---|
| Total Operating Expenses | | 4.9 | 12.1 | 11.3 | 11.4 | 15.4 | 35.5 | 19.6 | 33.9 | 22.5 | 38.7 |
|---|
| Operating Income | | -8.5 | -8.5 | -7.8 | -8.5 | -11.9 | -43.9 | -17.0 | -31.1 | -20.0 | -113.2 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Interest Income | | 1.1 | 1.1 | 2.1 | 3.3 | 1.5 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.2 | 0.3 | 0.3 | 5.1 | 0.3 | 0.9 | 2.5 | 2.3 | 1.4 | 0.6 | 0.5 |
|---|
| Other Expense | | 7.0 | 7.0 | -8.0 | -17.2 | 1.0 | -1.1 | -2.6 | -3.9 | 3.3 | -0.1 | 2.8 |
|---|
| IBT | | -26.3 | -26.3 | -112.0 | -232.4 | -130.7 | -78.2 | -41.1 | -29.8 | -18.5 | -23.3 | -18.8 |
|---|
| Income Tax Expense | | 0.1 | 0.1 | 0.0 | 0.1 | 1.9 | -5.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | -26.4 | -26.4 | -112.0 | -232.5 | -132.6 | -72.4 | -41.1 | -29.8 | -18.5 | -23.4 | -18.8 |
| 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 | | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.4 | 0.5 | 1.0 | 1.2 | 0.7 |
|---|
| Interest Expense | | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 4.9 | 0.1 |
|---|
| Other Expense | | 0.6 | 0.0 | 1.0 | 5.4 | -8.2 | -0.3 | 0.8 | -0.3 | -19.0 | 0.7 |
|---|
| IBT | | -7.9 | -8.5 | -6.8 | -3.1 | -20.1 | -44.2 | -16.2 | -31.4 | -43.9 | -112.5 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | -7.9 | -8.5 | -6.9 | -3.1 | -20.1 | -44.2 | -16.2 | -31.4 | -43.9 | -112.6 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| EPS | | $0.00 | $0.00 | $0.00 | $-6.81 | $-4.58 | $-2.62 | $-3.95 | $-19.92 | $-26.14 | $-86.50 | $-36.06 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-6.81 | $-4.58 | $-2.62 | $-3.95 | $-19.92 | $-26.14 | $-86.50 | $-36.06 |
|---|
| Shares Outstanding | | 5.4 | 5.4 | 1.9 | 34.2 | 28.9 | 27.7 | 10.4 | 1.5 | 0.7 | 0.3 | 0.5 |
|---|
| Diluted Shares Outstanding | | 5.4 | 5.4 | 1.9 | 34.2 | 28.9 | 27.7 | 10.4 | 1.5 | 0.7 | 0.3 | 0.5 |
| 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 | $-0.96 | $-3.22 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.96 | $-3.22 |
|---|
| Shares Outstanding | | 5.4 | 5.3 | 3.4 | 2.7 | 1.9 | 1.5 | 1.1 | 0.9 | 45.8 | 35.0 |
|---|
| Diluted Shares Outstanding | | 5.4 | 5.3 | 3.4 | 2.7 | 1.9 | 1.5 | 1.1 | 0.9 | 45.8 | 35.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Cash And Equivalents | | 21.4 | 9.2 | 17.9 | 5.1 | 24.6 | 38.4 | 17.3 | 16.5 | 1.0 | 5.2 |
|---|
| Short Term Investments | | 8.5 | 0.3 | 48.8 | 108.1 | 226.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 29.9 | 9.5 | 101.9 | 113.2 | 250.6 | 38.4 | 17.3 | 16.5 | 1.0 | 5.2 |
|---|
| Accounts Receivable | | 6.4 | 4.8 | 9.7 | 7.0 | 4.9 | 2.8 | 6.3 | 4.5 | 3.4 | 1.8 |
|---|
| Inventory | | 19.5 | 11.1 | 22.9 | 29.8 | 12.4 | 3.3 | 3.4 | 1.1 | 1.7 | 1.8 |
|---|
| Other Current Assets | | 4.8 | 14.1 | 7.1 | 7.3 | 4.5 | 2.2 | 1.2 | 0.9 | 0.6 | 0.8 |
|---|
| Total Current Assets | | 60.6 | 39.5 | 140.1 | 157.3 | 272.4 | 46.8 | 28.3 | 23.0 | 7.1 | 10.7 |
| 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 | | 3.1 | 3.6 | 3.6 | 9.2 | 8.8 | 10.4 | 15.8 | 53.1 | 34.6 | 14.9 |
|---|
| Short Term Investments | | 0.0 | 12.9 | 14.6 | 0.3 | 14.2 | 8.5 | 37.0 | 48.8 | 29.0 | 62.2 |
|---|
| Total Cash & ST Investments | | 3.1 | 16.4 | 18.2 | 9.5 | 23.0 | 18.9 | 52.8 | 101.9 | 63.6 | 77.1 |
|---|
| Accounts Receivable | | 4.5 | 3.5 | 3.4 | 4.8 | 5.3 | 6.3 | 8.3 | 9.7 | 8.7 | 7.6 |
|---|
| Inventory | | 7.0 | 8.6 | 9.6 | 11.1 | 14.3 | 19.5 | 19.6 | 22.9 | 26.4 | 32.5 |
|---|
| Other Current Assets | | 34.2 | 14.1 | 13.8 | 14.1 | 4.4 | 15.9 | 4.9 | 5.7 | 5.9 | 5.4 |
|---|
| Total Current Assets | | 48.8 | 42.7 | 44.9 | 39.5 | 47.0 | 60.6 | 85.6 | 140.1 | 104.5 | 122.6 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Property, Plant & Equipment | | 32.5 | 24.3 | 32.5 | 29.0 | 20.9 | 4.9 | 1.9 | 1.8 | 3.0 | 4.1 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 77.3 | 56.2 | 7.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 29.9 | 9.7 | 34.0 | 41.1 | 26.8 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.4 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 6.0 | 3.2 | 7.4 | 2.8 | 0.7 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 68.8 | 37.2 | 74.3 | 150.2 | 104.7 | 13.7 | 1.9 | 1.8 | 3.0 | 4.1 |
|---|
| Total Assets | | 129.4 | 76.7 | 214.4 | 307.5 | 377.1 | 60.4 | 30.2 | 24.8 | 10.1 | 14.8 |
| 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 | | 22.8 | 24.2 | 22.7 | 24.3 | 26.2 | 32.5 | 33.6 | 32.5 | 31.0 | 30.6 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 77.3 |
|---|
| Intangible Assets | | 5.7 | 7.0 | 8.4 | 9.7 | 10.9 | 29.9 | 31.7 | 34.0 | 35.8 | 37.6 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 |
|---|
| Other Long-Term Assets | | 1.8 | 2.1 | 2.4 | 3.2 | 3.2 | 6.3 | 7.0 | 7.4 | 10.6 | 3.4 |
|---|
| Total Long-Term Assets | | 30.3 | 33.3 | 33.5 | 37.2 | 40.3 | 68.7 | 72.4 | 74.3 | 77.4 | 148.8 |
|---|
| Total Assets | | 79.1 | 76.0 | 78.4 | 76.7 | 87.4 | 129.4 | 158.0 | 214.4 | 181.9 | 271.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Accounts Payable | | 8.7 | 7.0 | 10.4 | 12.5 | 9.7 | 2.9 | 2.7 | 1.4 | 2.3 | 0.8 |
|---|
| Short-Term Debt | | 21.8 | 23.6 | 72.2 | 2.5 | 1.8 | 0.0 | 20.0 | 0.0 | 6.7 | 0.6 |
|---|
| Other Current Liabilities | | 5.5 | 4.9 | 16.3 | 19.9 | 9.7 | 5.6 | 3.2 | 2.9 | 7.4 | 7.5 |
|---|
| Current Liabilities | | 37.2 | 37.3 | 100.0 | 35.9 | 21.8 | 8.9 | 26.3 | 4.5 | 16.7 | 9.4 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 6.0 | 6.2 | 6.6 | 7.0 | 8.7 | 8.7 | 9.8 | 10.4 | 15.4 | 11.9 |
|---|
| Short-Term Debt | | 1.3 | 13.4 | 14.9 | 23.6 | 17.2 | 21.8 | 31.5 | 72.2 | 4.9 | 4.6 |
|---|
| Other Current Liabilities | | 15.7 | 2.8 | 3.3 | 4.9 | 4.9 | 4.4 | 15.0 | 15.5 | 19.2 | 16.1 |
|---|
| Current Liabilities | | 23.0 | 24.2 | 26.4 | 37.3 | 33.0 | 37.2 | 58.5 | 100.0 | 40.2 | 33.5 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Long-Term Debt | | 5.8 | 3.7 | 7.2 | 9.1 | 8.9 | 16.3 | 0.0 | 9.0 | 0.0 | 6.0 |
|---|
| Capital Leases | | 5.8 | 6.9 | 9.6 | 11.7 | 10.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 25.4 |
|---|
| Total Liabilities | | 49.0 | 41.3 | 118.2 | 58.1 | 40.0 | 25.4 | 26.6 | 14.7 | 60.4 | 42.0 |
| 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 | | 6.1 | 6.2 | 3.5 | 3.7 | 5.3 | 5.8 | 6.3 | 14.4 | 15.4 | 8.4 |
|---|
| Capital Leases | | 7.4 | 7.8 | 5.4 | 6.9 | 7.5 | 8.2 | 8.8 | 7.2 | 10.1 | 10.7 |
|---|
| 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 | | 29.3 | 30.6 | 30.2 | 41.3 | 38.5 | 49.0 | 75.2 | 118.2 | 62.9 | 56.6 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -628.9 | -693.2 | -581.2 | -348.7 | -216.1 | -143.7 | -102.6 | -72.8 | -54.3 | -30.9 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | -1.1 | -0.5 | 0.0 | 0.0 | -5.2 | -3.9 | -2.4 |
|---|
| Total Common Equity | | 80.3 | 35.4 | 96.2 | 249.4 | 337.1 | 35.1 | 3.6 | 10.1 | -50.2 | -27.3 |
| 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 | | -711.7 | -703.2 | -696.3 | -693.2 | -673.1 | -628.9 | -612.6 | -581.2 | -537.3 | -424.8 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 0.0 | 0.0 | 0.0 | -0.1 | -0.3 |
|---|
| Total Common Equity | | 49.8 | 45.4 | 48.2 | 35.4 | 48.9 | 80.3 | 82.8 | 96.2 | 119.0 | 214.8 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Total Debt | | 27.6 | 27.3 | 79.4 | 11.7 | 10.7 | 16.3 | 20.0 | 9.0 | 6.7 | 6.6 |
|---|
| Book Value | | 80.3 | 35.4 | 96.2 | 249.4 | 337.1 | 35.1 | 3.6 | 10.1 | -50.2 | -27.3 |
| 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 | | 49.8 | 45.4 | 48.2 | 35.4 | 48.9 | 80.3 | 82.8 | 96.2 | 119.0 | 214.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Income | | -204.1 | -26.4 | -112.0 | -232.5 | -132.6 | -72.4 | -41.1 | -29.8 | -18.5 | -23.4 | -18.8 |
|---|
| Depreciation & Amortization | | 13.4 | 9.7 | 14.2 | 13.9 | 9.8 | 3.4 | 1.5 | 1.1 | 1.3 | 1.5 | 1.1 |
|---|
| Stock-Based Compensation | | 13.0 | 4.5 | 9.7 | 15.2 | 22.4 | 9.7 | 1.6 | 1.3 | 1.3 | 0.4 | 0.1 |
|---|
| Change Working Capital | | -4.2 | 0.5 | 4.4 | -14.8 | -28.6 | -7.7 | -3.4 | -5.0 | -2.4 | 0.1 | -3.0 |
|---|
| Change In Accounts Receivable | | 1.4 | -0.4 | 4.1 | -2.3 | -2.9 | -0.5 | 2.1 | -2.4 | -0.9 | -1.8 | -0.9 |
|---|
| Change In Accounts Payable | | -2.9 | -1.4 | -3.4 | -2.0 | 1.9 | 6.8 | -1.8 | 1.4 | -1.0 | 1.5 | -0.6 |
|---|
| Change In Inventories | | 2.1 | 4.9 | -0.6 | -4.2 | -23.7 | -15.9 | -4.2 | -3.6 | -0.4 | -0.3 | -0.7 |
|---|
| Other Non-cash Items | | 27.1 | -4.7 | 14.7 | 93.0 | 2.4 | 0.8 | 1.3 | 0.9 | 0.8 | 0.1 | 0.1 |
|---|
| Cash from Operations | | -111.1 | 0.0 | 0.0 | -125.2 | -124.8 | -71.9 | -38.3 | -29.5 | -19.9 | -20.8 | -23.5 |
| 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 | | -7.9 | -8.5 | -6.9 | -3.1 | -20.1 | -44.2 | -16.2 | -31.4 | -43.9 | -112.6 |
|---|
| Depreciation & Amortization | | 2.4 | 2.4 | 2.4 | 2.5 | 2.4 | 5.7 | 3.0 | 3.1 | 3.6 | 3.7 |
|---|
| Stock-Based Compensation | | 0.9 | 0.0 | 1.1 | 1.6 | 1.9 | 2.2 | 0.0 | 3.0 | 3.4 | 4.0 |
|---|
| Change Working Capital | | 0.3 | -1.0 | -0.8 | 2.0 | 2.3 | 1.2 | -4.4 | 5.3 | -6.3 | 1.1 |
|---|
| Change In Accounts Receivable | | -0.7 | -1.0 | -0.1 | 1.4 | 0.1 | 0.9 | 2.1 | 1.0 | -0.7 | -1.1 |
|---|
| Change In Accounts Payable | | -0.4 | -0.3 | -0.3 | -0.4 | -1.7 | 0.0 | -1.1 | -0.5 | -4.4 | 3.2 |
|---|
| Change In Inventories | | 1.6 | 1.5 | 0.7 | 1.1 | 2.9 | -2.4 | -0.9 | -0.2 | -0.3 | 3.5 |
|---|
| Other Non-cash Items | | 0.2 | 1.2 | 0.6 | -5.8 | 7.0 | 21.9 | -4.9 | -8.1 | 24.8 | 0.3 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -34.3 | -26.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Capital Expenditure | | -0.9 | 0.0 | -0.1 | -1.7 | -3.3 | -1.5 | 0.0 | -0.1 | -0.3 | -1.0 | -1.3 |
|---|
| Acquisitions | | 21.1 | 0.0 | 0.0 | 0.1 | -31.3 | -49.1 | -2.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -262.8 | -241.9 | -233.0 | -111.3 | -84.2 | -313.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 318.0 | 229.1 | 307.0 | 137.0 | 200.9 | 86.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 55.2 | 0.0 | 0.0 | 0.0 | 0.7 | -0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 54.3 | 0.0 | 0.0 | 24.2 | 82.8 | -278.1 | -2.4 | -0.1 | -0.3 | -1.0 | -1.3 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | -0.7 | -0.1 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 54.6 | -33.5 |
|---|
| Investments | | -64.4 | -60.9 | -51.9 | -64.8 | -18.7 | -62.7 | -41.0 | -110.6 | -106.8 | -4.5 |
|---|
| Sales of Investment | | 68.4 | 56.2 | 53.9 | 50.7 | 21.7 | 57.4 | 69.7 | 158.2 | 52.2 | 38.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -54.6 | 33.5 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -55.4 | 33.4 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Debt Repaid | | -57.4 | 0.0 | 0.0 | 0.0 | 0.0 | -15.0 | -7.3 | -14.4 | -7.4 | 0.0 | -5.0 |
|---|
| Debt Issued | | 74.3 | 27.3 | -52.1 | 67.8 | 1.0 | 9.4 | 3.6 | 25.4 | 9.7 | 0.1 | 11.6 |
|---|
| Issuance of Common Stock | | 50.2 | 0.0 | 0.0 | 57.7 | 23.1 | 342.7 | 39.9 | 19.6 | 19.4 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 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 |
|---|
| Other Financing Activities | | 62.5 | 0.0 | 0.0 | 56.2 | -0.1 | 8.4 | 29.2 | 25.3 | 23.8 | 17.6 | 30.4 |
|---|
| Cash from Financing | | 63.4 | 0.0 | 0.0 | 113.8 | 23.0 | 336.1 | 61.9 | 30.4 | 35.8 | 17.6 | 25.4 |
| 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 | 0.0 | 0.0 |
|---|
| Debt Issued | | 7.4 | -12.2 | 1.2 | -8.9 | 4.8 | -5.1 | -10.3 | -50.1 | 77.8 | -0.5 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.3 | 12.9 |
|---|
| 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 | 68.5 | -0.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 73.0 | 12.6 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Change in Cash | | 6.6 | -5.1 | -8.8 | 12.9 | -19.1 | -13.9 | 21.1 | 0.8 | 15.5 | -4.2 | 0.6 |
|---|
| Closing Cash Balance | | 21.4 | 4.5 | 9.6 | 18.3 | 5.5 | 24.6 | 38.4 | 17.3 | 16.5 | 1.0 | 5.2 |
| 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 | | 10.2 | -0.5 | -0.1 | -5.9 | 0.4 | -12.6 | 5.7 | -2.2 | 18.5 | 19.7 |
|---|
| Closing Cash Balance | | 13.3 | 3.1 | 3.6 | 3.6 | 9.6 | 9.2 | 21.4 | 16.2 | 53.1 | 35.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Free Cash Flow | | -112.1 | -16.3 | -69.0 | -126.9 | -128.1 | -73.4 | -38.3 | -29.6 | -20.3 | -21.8 | -24.8 |
|---|
| Real Free Cash Flow | | -125.0 | -20.9 | -78.8 | -142.1 | -150.5 | -83.1 | -39.9 | -30.9 | -21.6 | -22.2 | -25.0 |
| 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 | | -4.2 | -5.9 | -3.5 | -2.8 | -6.5 | -13.3 | -22.5 | -28.2 | -35.0 | -26.4 |
|---|
| Real Free Cash Flow | | -5.1 | -5.9 | -4.6 | -4.4 | -8.4 | -15.5 | -22.5 | -31.2 | -38.4 | -30.4 |