CLSK
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 | | 785.2 | 766.3 | 379.0 | 168.4 | 131.5 | 49.4 | 10.0 | 4.5 | 0.6 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 460.5 | 447.5 | 165.5 | 139.3 | 41.2 | 14.0 | 7.9 | 3.9 | 0.4 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 324.7 | 318.8 | 213.5 | 29.1 | 90.3 | 35.5 | 2.1 | 0.7 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 181.2 | 223.7 | 198.6 | 181.7 | 162.3 | 89.3 | 104.1 | 111.8 | 73.8 | 51.8 |
|---|
| Cost of Revenues | | 119.4 | 149.1 | 106.5 | 85.4 | 91.2 | 81.9 | 45.2 | 34.3 | 74.1 | 46.2 |
|---|
| Gross Profit | | 61.8 | 74.5 | 92.1 | 96.3 | 71.1 | 7.3 | 58.9 | 77.5 | -0.3 | 5.6 |
| 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 | 0.2 | 1.5 | 1.4 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 31.7 | 57.8 | 38.9 | 14.4 | 7.0 | 3.1 | 1.6 | 2.0 | 3.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 388.4 | 348.3 | 154.6 | 120.7 | 49.0 | 13.0 | 2.9 | 3.4 | 2.2 | 3.3 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Operating Expenses | | 532.3 | -0.1 | 362.5 | 161.5 | 106.9 | 51.2 | 17.3 | 10.4 | 5.4 | 5.0 | 2.6 | 3.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Operating Income | | -207.6 | 318.9 | -149.0 | -131.0 | -16.1 | -15.7 | -15.1 | -9.7 | -7.1 | -4.8 | -2.5 | -3.5 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Operating Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| 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 | 0.0 | 9.8 |
|---|
| Depreciation & Amortization | | 106.3 | 108.3 | 94.9 | 78.9 | 66.2 | 51.8 | 40.7 | 32.2 | 29.8 | 58.2 |
|---|
| Total Operating Expenses | | 378.3 | 73.7 | -154.0 | 234.3 | -138.8 | 72.9 | 308.0 | -59.6 | 16.4 | 68.0 |
|---|
| Operating Income | | -316.6 | 0.8 | 246.2 | -138.0 | 210.0 | -65.6 | -249.1 | 137.1 | 28.5 | -69.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 4.8 | 4.1 | 8.6 | 0.5 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 13.5 | 11.3 | 2.5 | 3.0 | 1.1 | 0.2 | 10.4 | 9.5 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | -55.0 | 84.6 | 6.6 | -0.3 | -24.0 | -6.1 | -8.2 | -16.4 | -40.9 | -8.7 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| IBT | | -262.6 | 403.6 | -142.4 | -131.3 | -40.1 | -21.8 | -23.3 | -26.1 | -47.0 | -13.5 | -2.5 | -3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Income Tax Expense | | -1.5 | 39.1 | 3.3 | 0.9 | 17.6 | 0.7 | 10.5 | 9.5 | -39.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | -261.0 | 364.5 | -145.8 | -136.6 | -57.7 | -22.5 | -33.8 | -35.6 | -47.0 | -13.5 | -2.5 | -3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Interest Income | | 2.2 | 0.3 | 0.4 | 2.0 | 1.5 | 2.6 | 2.6 | 2.7 | 0.6 | 0.3 |
|---|
| Interest Expense | | 3.7 | 5.1 | 3.5 | 1.3 | 1.6 | 0.9 | 0.5 | 0.5 | 0.5 | 0.6 |
|---|
| Other Expense | | -93.6 | 13.1 | 29.3 | -3.8 | 46.0 | 3.3 | 3.3 | 1.2 | -1.2 | 0.6 |
|---|
| IBT | | -410.1 | 13.9 | 275.5 | -141.8 | 256.0 | -62.3 | -245.7 | 138.3 | 27.3 | -68.5 |
|---|
| Income Tax Expense | | -31.4 | 14.8 | 18.1 | -3.0 | 9.2 | -0.2 | -9.5 | 11.6 | 1.4 | 0.9 |
|---|
| Net Income | | -378.7 | -0.9 | 257.4 | -138.8 | 246.8 | -62.2 | -236.2 | 126.7 | 25.9 | -74.9 |
| 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 | $-1.33 | $-1.35 | $-0.76 | $-3.54 | $-8.52 | $-13.62 | $-4.19 | $-1.13 | $-1.81 | $-0.04 | $-0.11 | $-0.07 | $-0.13 | $-0.07 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-1.33 | $-1.35 | $-0.76 | $-3.54 | $-8.52 | $-13.62 | $-4.19 | $-1.13 | $-1.81 | $-0.04 | $-0.11 | $-0.07 | $-0.13 | $-0.07 |
|---|
| Shares Outstanding | | 284.3 | 282.2 | 216.9 | 102.7 | 42.6 | 29.4 | 9.6 | 4.2 | 3.5 | 3.2 | 2.3 | 1.9 | 1.1 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Diluted Shares Outstanding | | 284.3 | 317.8 | 216.9 | 102.7 | 42.6 | 29.4 | 9.6 | 4.2 | 3.5 | 3.2 | 2.3 | 1.9 | 1.1 | 0.3 | 0.3 | 0.3 | 0.3 |
| Per Share Data |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.47 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.47 |
|---|
| Shares Outstanding | | 284.3 | 284.3 | 281.0 | 280.9 | 284.6 | 246.4 | 228.6 | 209.3 | 178.8 | 160.2 |
|---|
| Diluted Shares Outstanding | | 284.3 | 284.3 | 325.6 | 280.9 | 291.9 | 251.0 | 228.6 | 212.1 | 180.8 | 160.2 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 129.2 | 121.2 | 29.2 | 20.5 | 18.0 | 3.1 | 7.8 | 0.4 | 0.1 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short Term Investments | | 413.8 | 432.6 | 57.0 | 11.8 | 24.4 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 543.0 | 553.8 | 86.2 | 32.2 | 42.4 | 4.1 | 7.8 | 0.4 | 0.1 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Accounts Receivable | | 46.2 | 140.0 | 0.0 | 0.0 | 2.6 | 1.1 | 0.8 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.8 | 0.2 | 2.7 | -4,078,299.9 | -1,267,470.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 9.7 | 11.6 | 15.2 | 27.1 | 10.0 | 4,078,303.0 | 1,267,472.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 598.8 | 705.4 | 102.2 | 50.8 | 57.7 | 8.3 | 9.9 | 0.5 | 0.1 | 0.6 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 34.6 | 97.0 | 276.6 | 121.2 | 126.1 | 320.1 | 48.5 | 29.2 | 21.8 | 10.3 |
|---|
| Short Term Investments | | 0.0 | 836.6 | 930.0 | 432.6 | 413.8 | 358.8 | 127.7 | 57.0 | 14.6 | 5.9 |
|---|
| Total Cash & ST Investments | | 34.6 | 933.6 | 1,206.6 | 553.8 | 540.0 | 678.8 | 176.2 | 86.2 | 36.5 | 16.3 |
|---|
| Accounts Receivable | | 271.5 | 0.0 | 0.0 | 140.0 | 46.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 1.0 | 0.7 | 0.8 | 1.0 | 0.7 |
|---|
| Other Current Assets | | 904.1 | 13.9 | 18.6 | 11.6 | 11.2 | 8.0 | 4.8 | 15.2 | 15.1 | 15.8 |
|---|
| Total Current Assets | | 1,210.1 | 947.5 | 1,225.3 | 705.4 | 598.8 | 687.8 | 181.7 | 102.2 | 52.7 | 32.9 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 855.8 | 873.0 | 641.0 | 389.8 | 227.0 | 0.2 | 0.1 | 0.1 | 0.1 | 5.4 | 0.7 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Goodwill | | 8.0 | 8.0 | 8.0 | 0.0 | 19.0 | 5.9 | 4.9 | 4.9 | 4.9 | 4.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 3.6 | 3.0 | 4.6 | 6.5 | 12.8 | 8.0 | 8.5 | 12.0 | 15.6 | 22.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | -4.4 | 0.0 | 0.0 | -8.8 | 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 | | 9.3 | 373.2 | 5.7 | 5.5 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 876.7 | 1,257.2 | 659.4 | 401.8 | 259.7 | 14.1 | 13.6 | 17.0 | 20.7 | 32.4 | 0.7 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Assets | | 1,475.6 | 1,962.7 | 761.6 | 452.6 | 317.5 | 22.3 | 23.4 | 17.6 | 20.8 | 33.0 | 0.8 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 1,334.0 | 1,275.9 | 1,387.2 | 873.0 | 855.8 | 832.0 | 663.2 | 565.1 | 483.2 | 445.7 |
|---|
| Goodwill | | 128.8 | 132.2 | 135.3 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 |
|---|
| Intangible Assets | | 7.0 | 7.0 | 5.9 | 3.0 | 3.6 | 3.7 | 4.1 | 4.6 | 5.1 | 5.7 |
|---|
| Long-Term Investments | | 202.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.9 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 219.2 | 294.4 | 25.7 | 373.2 | 9.3 | 5.7 | 5.7 | 81.7 | 103.8 | 39.3 |
|---|
| Total Long-Term Assets | | 1,891.7 | 1,709.5 | 1,554.0 | 1,257.2 | 876.7 | 849.5 | 681.0 | 659.4 | 600.1 | 498.6 |
|---|
| Total Assets | | 3,101.8 | 2,657.0 | 2,779.3 | 1,962.7 | 1,475.6 | 1,537.3 | 862.7 | 761.6 | 652.8 | 531.6 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 56.5 | 83.0 | 65.6 | 24.7 | 8.0 | 4.5 | 0.8 | 0.1 | 0.1 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 9.9 | 58.8 | 7.3 | 8.2 | 0.7 | 0.0 | 0.1 | 0.9 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 0.6 | 46.1 | 1.2 | 1.2 | 1.1 | 0.8 | 0.1 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 |
|---|
| Current Liabilities | | 67.0 | 187.9 | 74.1 | 34.0 | 10.1 | 5.4 | 1.5 | 1.3 | 0.3 | 0.4 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 23.5 | 11.4 | 27.6 | 83.0 | 56.5 | 43.6 | 33.4 | 65.6 | 29.6 | 31.3 |
|---|
| Short-Term Debt | | 176.4 | 5.4 | 7.2 | 58.8 | 9.9 | 7.9 | 7.7 | 7.6 | 7.8 | 7.9 |
|---|
| Other Current Liabilities | | 76.9 | 92.5 | 61.8 | 46.1 | 0.6 | 3.5 | 1.3 | 0.9 | 0.0 | 2.0 |
|---|
| Current Liabilities | | 276.8 | 109.3 | 96.7 | 187.9 | 67.0 | 55.0 | 42.4 | 74.1 | 37.4 | 41.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 1.3 | 8.2 | 9.4 | 14.1 | 1.7 | 0.5 | 3.0 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.7 | 1.0 | 0.8 | 1.0 | 2.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 4.4 | 5.8 | 0.9 | 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 Liabilities | | 73.4 | 201.8 | 84.4 | 48.6 | 11.8 | 5.9 | 4.5 | 1.5 | 0.5 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
| 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 | | 0.0 | 641.7 | 641.4 | 8.2 | 2.0 | 5.5 | 7.5 | 9.4 | 11.4 | 16.0 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 1.0 | 0.9 | 0.7 | 0.7 | 0.8 | 0.9 | 5.9 |
|---|
| Def. Tax Liability | | 30.8 | 11.9 | 15.0 | 5.8 | 4.4 | 13.9 | 2.3 | 0.9 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 954.9 | 766.5 | 757.7 | 201.8 | 73.4 | 74.4 | 52.2 | 84.4 | 49.2 | 57.7 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.2 | 0.3 | 0.2 | 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 |
|---|
| Retained Earnings | | -415.5 | -479.2 | -332.6 | -196.1 | -138.4 | -116.4 | -93.1 | -66.9 | -19.9 | -6.4 | -3.9 | -0.4 | -0.4 | -0.3 | -0.3 | -0.3 |
|---|
| Comprehensive Income | | 0.3 | 0.4 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 1,402.2 | 1,760.8 | 677.2 | 404.0 | 305.7 | 16.4 | 18.9 | 16.1 | 20.3 | 32.7 | 0.8 | 0.7 | -0.1 | -0.1 | -0.1 | 0.0 |
| 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 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 |
|---|
| Retained Earnings | | 0.0 | -376.4 | -237.6 | -479.2 | -415.5 | -179.2 | -303.1 | -332.6 | -257.8 | -243.5 |
|---|
| Comprehensive Income | | 0.0 | 3.4 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
|---|
| Total Common Equity | | 2,146.9 | 1,890.5 | 2,021.6 | 1,760.8 | 1,402.2 | 1,462.9 | 810.6 | 677.2 | 603.6 | 473.9 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 11.9 | 67.0 | 16.7 | 22.2 | 2.4 | 0.6 | 3.1 | 1.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 1,402.2 | 1,760.8 | 677.2 | 404.0 | 305.7 | 16.4 | 18.9 | 16.1 | 20.3 | 32.7 | 0.8 | 0.7 | -0.1 | -0.1 | -0.1 | 0.0 |
| 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 | | 2,146.9 | 1,890.5 | 2,021.6 | 1,760.8 | 1,402.2 | 1,462.9 | 810.6 | 677.2 | 603.6 | 473.9 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -153.0 | 364.5 | -145.8 | -132.2 | -40.1 | -21.8 | -23.3 | -26.1 | -47.0 | -13.5 | -2.5 | -3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 161.0 | 348.3 | 154.6 | 120.7 | 49.0 | 12.2 | 2.9 | 3.4 | 2.2 | 3.3 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 29.3 | 45.3 | 29.6 | 24.1 | 31.5 | 8.5 | 2.1 | 2.0 | 1.5 | 0.1 | 1.5 | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 68.3 | 19.5 | 16.5 | -59.9 | 12.9 | -41.5 | 2.9 | -1.1 | 0.3 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Receivable | | 0.1 | 0.0 | 0.0 | -0.1 | -0.5 | -2.0 | -0.2 | -1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 19.5 | 0.0 | 19.7 | 7.7 | 16.0 | 5.0 | 3.4 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | -0.6 | -0.1 | -2.2 | 0.1 | -1.3 | -8.2 | 0.8 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | -176.4 | -1,277.8 | -288.6 | 15.9 | 18.1 | 0.5 | 11.1 | 9.0 | 0.9 | 8.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Operations | | -194.9 | 0.0 | 0.0 | -30.4 | 71.4 | -35.4 | -6.6 | -5.7 | -1.3 | -1.4 | -0.4 | -0.2 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Operating Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Income | | -378.7 | -0.9 | 257.4 | -138.8 | 246.8 | -62.2 | -236.2 | 126.7 | 25.9 | -69.4 |
|---|
| Depreciation & Amortization | | 106.3 | 108.3 | 94.9 | 78.9 | 66.2 | 51.8 | 40.7 | 32.2 | 29.8 | 58.2 |
|---|
| Stock-Based Compensation | | 12.1 | 34.7 | 4.5 | 3.1 | 3.0 | 6.9 | 2.9 | 9.8 | 10.0 | 6.6 |
|---|
| Change Working Capital | | -30.9 | 22.5 | 7.4 | 7.8 | -18.1 | 295.8 | -298.0 | 25.6 | 0.8 | 61.5 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.5 | -8.3 | 4.4 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | -0.3 | 0.1 | 0.2 |
|---|
| Other Non-cash Items | | 161.5 | -298.8 | -492.1 | -60.2 | -426.6 | -375.0 | 422.6 | -229.6 | -115.6 | -108.7 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -43.9 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -312.6 | -562.9 | -806.4 | -302.3 | -190.7 | -228.6 | -0.1 | -0.7 | -0.4 | -0.1 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | 31.0 | -6.7 | -97.6 | -31.9 | -23.8 | -1.0 | -1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -460.6 | -160.2 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 43.6 | 387.8 | 43.1 | 0.0 | 0.0 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -58.5 | 0.0 | 0.0 | 2.3 | 3.5 | 11.4 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -596.6 | 0.0 | 0.0 | -331.9 | -211.0 | -217.7 | -2.4 | -0.7 | -0.4 | -0.1 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Investing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Capital Expenditure | | -36.9 | -428.9 | -42.5 | -34.1 | -57.4 | -753.1 | -10.3 | -15.5 | -27.5 | -258.2 |
|---|
| Acquisitions | | -21.6 | -34.5 | -1.5 | 37.4 | -8.1 | -98.4 | 23.6 | -22.8 | 0.0 | 31.9 |
|---|
| Investments | | -0.9 | -78.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -48.9 | -31.9 |
|---|
| Sales of Investment | | 189.4 | 259.8 | 128.0 | 0.0 | 0.0 | 0.3 | -0.3 | 0.1 | 43.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 165.3 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -92.9 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -7.4 | 0.0 | 0.0 | -12.8 | -3.2 | -6.2 | -0.2 | -1.6 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.6 | 67.0 | 50.2 | 7.4 | 23.1 | 8.0 | -2.3 | 3.7 | 1.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 927.0 | 0.0 | 0.0 | 383.8 | 125.0 | 270.7 | 4.0 | 0.4 | 0.3 | 0.9 | 0.8 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -145.0 | 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 | | -3.4 | 0.0 | 0.0 | 0.0 | -0.3 | -0.2 | 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 | | -11.6 | 0.0 | 0.0 | 0.2 | 20.4 | 3.8 | 0.5 | 15.1 | 1.9 | 0.3 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 898.9 | 0.0 | 0.0 | 371.1 | 142.0 | 268.1 | 4.3 | 13.8 | 2.0 | 1.1 | 0.8 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Financing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.0 |
|---|
| Debt Issued | | 0.0 | 176.4 | 171.0 | -643.2 | 581.7 | 55.0 | -1.5 | -1.8 | -1.5 | 0.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 146.3 |
|---|
| Repurchase of Common Stock | | -460.0 | 0.0 | 0.0 | 0.0 | -145.0 | 0.0 | 0.0 | 0.0 | -5.5 | 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 | 146.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 144.2 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 107.3 | -77.8 | 95.1 | 8.8 | 2.4 | 14.9 | -4.7 | 7.4 | 0.4 | -0.4 | 0.3 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Closing Cash Balance | | 129.2 | 46.5 | 124.3 | 29.2 | 20.5 | 18.0 | 3.1 | 7.8 | 0.4 | 0.1 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash position |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Change in Cash | | 414.8 | 8.4 | -62.4 | -179.6 | 155.7 | -4.9 | -193.9 | 274.6 | 19.2 | 7.4 |
|---|
| Closing Cash Balance | | 461.3 | 46.5 | 38.0 | 100.4 | 280.0 | 124.3 | 129.2 | 323.1 | 48.5 | 29.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -507.5 | -1,023.9 | -1,040.1 | -332.7 | -119.2 | -264.0 | -6.8 | -6.4 | -1.7 | -1.5 | -0.5 | -0.3 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Real Free Cash Flow | | -536.8 | -1,069.2 | -1,069.6 | -356.8 | -150.7 | -272.6 | -8.8 | -8.4 | -3.2 | -1.6 | -2.0 | -3.5 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Free Cash Flow |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Free Cash Flow | | -198.1 | -548.3 | -152.4 | -146.4 | -176.8 | -835.8 | -78.3 | -50.7 | -75.2 | -302.2 |
|---|
| Real Free Cash Flow | | -210.2 | -583.0 | -156.9 | -149.5 | -179.8 | -842.7 | -81.3 | -60.5 | -85.1 | -308.8 |