Crinetics Pharmaceuticals, Inc.
CRNX
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 5.4 | 7.7 | 1.0 | 4.0 | 4.7 | 1.1 | 0.1 | 1.2 | 2.4 | 2.0 | 0.6 | |
| Cost of Revenues | -0.5 | 5.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Gross Profit | 5.9 | 2.7 | 1.0 | 4.0 | 4.7 | 1.1 | 0.1 | 1.2 | 2.4 | 2.0 | 0.6 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 3.9 | 0.1 | 1.0 | 0.4 | 0.0 | 0.0 | 0.4 | 0.6 | 0.0 | 0.3 | |
| Cost of Revenues | -0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | |
| Gross Profit | 4.3 | 0.1 | 1.0 | 0.4 | 0.0 | 0.0 | 0.4 | 0.6 | -0.3 | 0.1 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D Expenses | 0.0 | 0.0 | 0.0 | 168.5 | 130.2 | 84.3 | 57.0 | 41.5 | 24.5 | 9.2 | 5.1 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 58.1 | 42.4 | 24.5 | 18.0 | 13.5 | 6.7 | 1.9 | 1.5 | |
| Depreciation & Amortization | 3.9 | 3.9 | 2.8 | 1.1 | 1.0 | 0.9 | 0.9 | 0.9 | 0.5 | 0.1 | 0.1 | |
| Total Operating Expenses | 522.6 | 519.5 | 339.9 | 226.6 | 172.6 | 108.8 | 75.0 | 53.8 | 28.7 | 9.1 | 6.0 | |
| Operating Income | -516.8 | -516.8 | -338.9 | -222.6 | -167.9 | -107.7 | -75.0 | -53.8 | -28.7 | -9.1 | -6.0 |
| 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 | 45.3 | 43.8 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.1 | 15.5 | ||
| Depreciation & Amortization | 1.0 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.8 | 0.5 | 0.3 | 0.3 | ||
| Total Operating Expenses | 138.0 | 142.7 | 130.1 | 111.8 | 94.7 | 87.8 | 83.2 | 74.2 | 62.4 | 59.3 | ||
| Operating Income | -133.7 | -142.6 | -129.1 | -111.4 | -94.7 | -87.8 | -82.8 | -73.5 | -62.7 | -59.0 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 66.8 | 52.0 | 41.4 | 13.4 | 4.3 | 0.2 | 1.0 | 3.5 | 1.7 | 0.0 | 0.0 | |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 4.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Expense | 51.6 | 51.6 | 40.4 | 8.1 | 4.0 | 0.1 | 1.1 | 3.4 | 1.6 | 0.0 | 0.0 | |
| IBT | -465.1 | -465.1 | -298.4 | -214.5 | -163.9 | -107.6 | -73.8 | -50.4 | -27.1 | -9.2 | -6.0 | |
| Income Tax Expense | 0.2 | 0.2 | 0.0 | 0.0 | -4.0 | -0.9 | -0.9 | -0.9 | 1.6 | 0.0 | 0.0 | |
| Net Income | -465.3 | -465.3 | -298.4 | -214.5 | -160.0 | -106.7 | -72.9 | -49.5 | -27.1 | -9.2 | -6.0 |
| 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 | 26.0 | 12.5 | 13.5 | 14.8 | 14.4 | 11.0 | 8.7 | 7.3 | 6.7 | 2.6 | ||
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Other Expense | 11.0 | 12.5 | 13.5 | 14.6 | 14.2 | 11.0 | 8.7 | 6.6 | 2.6 | 1.5 | ||
| IBT | -122.6 | -130.1 | -115.6 | -96.8 | -80.6 | -76.8 | -74.1 | -66.9 | -60.1 | -57.5 | ||
| Income Tax Expense | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | -0.3 | ||
| Net Income | -122.8 | -130.1 | -115.6 | -96.8 | -80.6 | -76.8 | -74.1 | -66.9 | -60.1 | -57.5 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $-3.69 | $-3.08 | $-2.78 | $-2.39 | $-2.05 | $-2.23 | $-0.66 | $-0.43 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $-3.69 | $-3.08 | $-2.78 | $-2.39 | $-2.05 | $-2.23 | $-0.66 | $-0.43 | |
| Shares Outstanding | 94.1 | 94.1 | 80.8 | 58.1 | 52.0 | 38.4 | 30.4 | 24.2 | 12.1 | 13.9 | 13.9 | |
| Diluted Shares Outstanding | 94.1 | 94.1 | 80.8 | 58.1 | 52.0 | 38.4 | 30.4 | 24.2 | 12.1 | 13.9 | 13.9 |
| 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 | $-0.90 | $-1.01 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.90 | $-1.01 | ||
| Shares Outstanding | 94.1 | 94.2 | 93.8 | 93.1 | 91.5 | 80.1 | 79.0 | 72.3 | 67.1 | 56.8 | ||
| Diluted Shares Outstanding | 94.1 | 94.2 | 93.8 | 93.1 | 91.5 | 80.1 | 79.0 | 72.3 | 67.1 | 56.8 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 302.2 | 264.5 | 54.9 | 32.7 | 200.7 | 93.1 | 40.3 | 45.0 | 14.2 | 12.2 | |
| Short Term Investments | 560.8 | 1,089.5 | 503.7 | 301.8 | 133.0 | 77.8 | 78.1 | 118.9 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 863.0 | 1,354.1 | 558.6 | 334.4 | 333.7 | 170.9 | 118.4 | 163.9 | 14.2 | 12.2 | |
| Accounts Receivable | 5.1 | 8.5 | 9.4 | 2.4 | 2.0 | 1.8 | 1.4 | 1.6 | 0.7 | 0.1 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 8.1 | -1.8 | -1.4 | 0.0 | 0.1 | 0.1 | |
| Other Current Assets | 6.7 | 12.8 | 6.2 | 8.3 | 0.9 | 6.6 | 4.9 | 1.2 | 0.1 | 0.0 | |
| Total Current Assets | 874.8 | 1,375.4 | 574.2 | 345.2 | 344.7 | 177.5 | 123.3 | 166.7 | 15.2 | 12.4 |
| 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 | 110.9 | 53.7 | 94.6 | 264.5 | 317.3 | 302.2 | 395.9 | 54.9 | 142.8 | 39.6 | |
| Short Term Investments | 981.4 | 1,142.6 | 1,179.6 | 1,089.5 | 545.4 | 560.8 | 505.0 | 503.7 | 411.9 | 225.0 | |
| Total Cash & ST Investments | 1,092.3 | 1,196.4 | 1,274.1 | 1,354.1 | 862.7 | 863.0 | 901.0 | 558.6 | 554.7 | 264.5 | |
| Accounts Receivable | 0.0 | 0.0 | 7.3 | 8.5 | 7.0 | 5.1 | 9.4 | 9.4 | 11.6 | 11.8 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.6 | 15.1 | |
| Other Current Assets | 29.0 | 20.9 | 9.6 | 12.8 | 7.9 | 6.7 | 6.8 | 6.2 | 9.5 | 17.9 | |
| Total Current Assets | 1,121.3 | 1,217.3 | 1,291.1 | 1,375.4 | 877.6 | 874.8 | 917.2 | 574.2 | 575.8 | 284.8 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 57.3 | 55.6 | 57.4 | 5.0 | 4.7 | 5.4 | 6.5 | 4.2 | 0.4 | 0.2 | |
| Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 1.3 | 0.8 | 1.8 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Long-Term Assets | 2.2 | 2.8 | 2.0 | 2.0 | 0.6 | 0.5 | 0.6 | 0.5 | 0.0 | 0.0 | |
| Total Long-Term Assets | 60.8 | 59.2 | 61.2 | 7.0 | 6.3 | 6.0 | 7.0 | 4.7 | 0.4 | 0.2 | |
| Total Assets | 935.5 | 1,434.6 | 635.4 | 352.2 | 351.0 | 183.4 | 130.4 | 171.4 | 15.6 | 12.6 |
| 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 | 55.5 | 56.6 | 55.3 | 55.6 | 56.0 | 57.3 | 57.6 | 57.4 | 57.8 | 4.5 | |
| Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 0.0 | 0.8 | 0.0 | 2.0 | 1.3 | 2.0 | 1.3 | 1.8 | 6.0 | 2.0 | |
| Other Long-Term Assets | 19.2 | 14.9 | 15.0 | 1.6 | 2.5 | 1.5 | 2.0 | 2.0 | 2.0 | 2.0 | |
| Total Long-Term Assets | 74.8 | 72.3 | 70.3 | 59.2 | 59.8 | 60.8 | 60.9 | 61.2 | 65.8 | 8.4 | |
| Total Assets | 1,196.0 | 1,289.6 | 1,361.3 | 1,434.6 | 937.4 | 935.5 | 978.2 | 635.4 | 641.5 | 293.3 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 8.9 | 5.9 | 6.5 | 6.9 | 8.5 | 5.6 | 5.5 | 1.5 | 0.4 | 0.3 | |
| Short-Term Debt | 7.4 | 7.2 | 4.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 35.5 | 44.5 | 31.2 | 18.6 | 7.5 | 4.9 | 2.8 | 6.5 | 0.5 | 0.5 | |
| Current Liabilities | 54.4 | 59.7 | 43.9 | 27.7 | 16.0 | 10.5 | 8.3 | 7.9 | 0.9 | 0.9 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 6.1 | 11.3 | 9.8 | 5.9 | 4.9 | 8.9 | 10.8 | 6.5 | 5.8 | 4.8 | |
| Short-Term Debt | 6.4 | 6.6 | 6.9 | 7.2 | 7.4 | 7.4 | 5.8 | 4.2 | 8.0 | 2.2 | |
| Other Current Liabilities | 61.6 | 48.6 | 38.4 | 44.5 | 39.5 | 35.5 | 32.8 | 31.2 | 25.0 | 23.5 | |
| Current Liabilities | 74.2 | 68.4 | 57.3 | 59.7 | 53.6 | 54.4 | 51.8 | 43.9 | 40.5 | 32.6 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 45.9 | 44.6 | 47.6 | 2.0 | 3.1 | 4.0 | 4.8 | 0.0 | 0.0 | 0.2 | |
| Capital Leases | 45.9 | 51.7 | 51.7 | 2.0 | 3.1 | 4.0 | 4.8 | 0.0 | 0.0 | 0.0 | |
| 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 | 104.8 | 109.8 | 96.2 | 35.8 | 19.1 | 14.5 | 13.2 | 11.2 | 30.6 | 18.8 |
| 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 | 42.7 | 43.3 | 43.9 | 44.6 | 45.1 | 45.9 | 46.7 | 47.6 | 48.2 | 1.5 | |
| Capital Leases | 49.1 | 49.9 | 50.8 | 51.7 | 52.5 | 53.3 | 46.7 | 47.6 | 52.2 | 2.6 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -47.6 | -5.1 | -5.1 | |
| Total Liabilities | 123.9 | 118.0 | 107.3 | 109.8 | 104.4 | 104.8 | 103.2 | 96.2 | 93.8 | 39.1 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 1,625.6 | 2,276.0 | 1,191.8 | 759.4 | 607.6 | 336.5 | 210.8 | 0.0 | 0.0 | 0.0 | |
| Retained Earnings | -794.7 | -952.1 | -653.7 | -439.2 | -275.3 | -167.6 | -93.8 | -43.4 | -16.3 | -7.1 | |
| Comprehensive Income | -0.2 | 1.0 | 1.0 | -3.9 | -0.4 | 0.0 | 0.1 | 0.1 | -0.3 | -0.2 | |
| Total Common Equity | 830.8 | 1,324.8 | 539.1 | -439.2 | -275.3 | -167.6 | -93.8 | -43.4 | -15.0 | -6.2 |
| 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 | 2,364.7 | 2,334.5 | 2,300.9 | 2,276.0 | 1,702.5 | 1,625.6 | 1,595.4 | 1,191.8 | 1,142.2 | 792.0 | |
| Retained Earnings | -1,294.6 | -1,164.5 | -1,048.9 | -952.1 | -871.5 | -794.7 | -720.6 | -653.7 | -593.6 | -536.1 | |
| Comprehensive Income | 2.1 | 1.6 | 2.0 | 1.0 | 2.0 | -0.2 | 0.2 | 1.0 | -0.9 | -1.7 | |
| Total Common Equity | 1,072.2 | 1,171.5 | 1,254.0 | 1,324.8 | 833.0 | 830.8 | 874.9 | 539.1 | -593.6 | 254.1 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 53.3 | 51.7 | 51.7 | 2.0 | 3.1 | 4.0 | 4.8 | 0.0 | 0.0 | 0.2 | |
| Book Value | 830.8 | 1,324.8 | 539.1 | 316.3 | 331.9 | 168.9 | 117.1 | 160.2 | -15.0 | -6.2 |
| 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 | 1,072.2 | 1,171.5 | 1,254.0 | 1,324.8 | 833.0 | 830.8 | 874.9 | 539.1 | -593.6 | 254.1 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -258.5 | -465.3 | -298.4 | -214.5 | -163.9 | -107.6 | -73.8 | -50.4 | -27.1 | -9.2 | -6.0 | |
| Depreciation & Amortization | 1.8 | 3.9 | 2.8 | 1.1 | 1.0 | 0.9 | 0.9 | 0.9 | 0.5 | 0.1 | 0.1 | |
| Stock-Based Compensation | 55.1 | 91.0 | 69.4 | 40.9 | 28.3 | 17.4 | 10.4 | 6.3 | 2.3 | 0.3 | 0.3 | |
| Change Working Capital | 27.3 | 4.8 | 11.6 | 8.0 | 18.6 | 1.1 | 0.4 | -2.1 | 5.3 | -0.7 | 0.2 | |
| Change In Accounts Receivable | 0.0 | -0.6 | 17.5 | 14.6 | 11.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Accounts Payable | 17.1 | 29.0 | 0.0 | 0.0 | 11.0 | 6.3 | 2.7 | 0.7 | 7.4 | 0.0 | 0.3 | |
| Change In Inventories | 0.0 | -2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | 37.6 | -12.4 | -11.4 | 26.6 | 0.9 | -0.7 | 0.3 | 0.2 | -0.4 | 0.0 | 0.0 | |
| Cash from Operations | -178.3 | 0.0 | 0.0 | -166.3 | -115.2 | -88.6 | -62.0 | -46.4 | -19.5 | -9.5 | -5.5 |
| 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 | -122.8 | -130.1 | -115.6 | -96.8 | -80.6 | -76.8 | -74.1 | -66.9 | -60.1 | -57.5 | |
| Depreciation & Amortization | 1.0 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.8 | 0.5 | 0.3 | 0.3 | |
| Stock-Based Compensation | 21.7 | 22.7 | 26.1 | 20.5 | 18.8 | 18.1 | 18.9 | 13.5 | 11.6 | 11.0 | |
| Change Working Capital | 9.3 | -1.5 | 6.6 | -9.5 | -0.3 | -0.1 | 9.4 | 2.7 | 8.3 | 4.9 | |
| Change In Accounts Receivable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Accounts Payable | 11.2 | 6.6 | 12.5 | -1.4 | 0.0 | 0.0 | 0.0 | 1.3 | 4.2 | 4.4 | |
| 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 | -2.1 | -2.8 | -3.9 | -3.5 | -3.4 | -2.8 | -2.7 | -2.5 | 9.4 | 7.2 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -38.5 | -41.3 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -6.7 | -5.8 | -3.8 | -4.7 | -1.7 | -0.4 | -0.2 | -0.5 | -1.1 | -0.3 | -0.2 | |
| Acquisitions | 189.8 | 0.0 | 0.0 | 195.7 | 0.0 | 0.4 | -0.2 | -1.2 | 0.0 | 0.0 | 0.0 | |
| Investments | -742.4 | -1,019.9 | -1,146.8 | -532.9 | -329.8 | -125.4 | -135.6 | -108.1 | -118.4 | 0.0 | 0.0 | |
| Sales of Investment | 415.2 | 1,184.1 | 575.8 | 337.1 | 157.5 | 69.4 | 136.0 | 150.3 | 0.0 | 0.0 | 0.0 | |
| Other Investing Activities | -274.5 | 0.0 | 0.0 | -195.7 | 0.0 | -0.4 | 0.2 | 1.2 | 0.0 | 0.0 | 0.0 | |
| Cash from Investing | -333.9 | 0.0 | 0.0 | -200.4 | -174.0 | -56.5 | 0.2 | 41.7 | -119.5 | -0.3 | -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 | -0.5 | -0.9 | -3.2 | -1.2 | -1.0 | -0.5 | -1.0 | -1.3 | -0.9 | -3.5 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 189.8 | |
| Investments | -212.0 | -216.7 | -182.9 | -391.2 | -725.0 | -130.0 | -192.0 | -99.7 | -173.1 | -277.6 | |
| Sales of Investment | 271.2 | 382.4 | 224.0 | 306.5 | 184.0 | 151.1 | 139.3 | 101.4 | 86.7 | 87.8 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -86.4 | -189.8 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -87.3 | -193.3 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 | |
| Debt Issued | 50.8 | 51.7 | 0.0 | 49.7 | -1.1 | -0.9 | -0.8 | 4.8 | 0.0 | 0.0 | 0.3 | |
| Issuance of Common Stock | 774.9 | 0.0 | 0.0 | 369.0 | 117.2 | 249.5 | 114.3 | 0.0 | 106.5 | 0.0 | 0.0 | |
| Repurchase of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 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 | 769.4 | 0.0 | 0.0 | 19.9 | 4.7 | 3.1 | 0.3 | 0.1 | 63.7 | 12.0 | 0.0 | |
| Cash from Financing | 774.9 | 0.0 | 0.0 | 388.9 | 122.0 | 252.7 | 114.6 | 0.1 | 170.2 | 11.8 | -0.1 |
| 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 | 49.1 | -0.8 | -0.9 | -0.9 | -0.8 | -0.8 | 0.8 | 0.8 | -0.4 | 49.6 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 28.8 | 329.0 | |
| Repurchase of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 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 | 9.2 | 8.9 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 37.9 | 337.9 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 262.6 | -163.5 | 209.6 | 22.2 | -167.2 | 107.6 | 52.8 | -4.6 | 31.3 | 2.0 | -5.7 | |
| Closing Cash Balance | 302.2 | 102.3 | 265.8 | 56.2 | 34.0 | 201.2 | 93.6 | 40.8 | 45.5 | 14.2 | 12.2 |
| 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 | -9.9 | 57.2 | -40.8 | -170.0 | -52.7 | 15.1 | -93.8 | 341.0 | -87.9 | 103.2 | |
| Closing Cash Balance | 102.3 | 111.4 | 54.2 | 95.1 | 265.8 | 318.6 | 303.5 | 395.9 | 54.9 | 142.8 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | -185.0 | -383.7 | -229.8 | -171.0 | -116.9 | -89.0 | -62.2 | -46.9 | -20.5 | -9.8 | -5.7 | |
| Real Free Cash Flow | -240.1 | -474.7 | -299.2 | -211.9 | -145.1 | -106.4 | -72.6 | -53.2 | -22.8 | -10.1 | -5.9 |
| 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 | -93.4 | -111.6 | -89.1 | -89.7 | -65.7 | -61.3 | -48.6 | -54.2 | -39.5 | -44.8 | |
| Real Free Cash Flow | -115.1 | -134.3 | -115.2 | -110.2 | -84.5 | -79.5 | -67.5 | -67.6 | -51.1 | -55.9 |
