CYBR
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Total Revenues | | 1,361.1 | 1,361.1 | 1,000.7 | 751.9 | 591.7 | 502.9 | 464.4 | 433.9 | 343.2 | 261.7 | 216.6 | 160.8 | 103.0 | 66.2 | 47.2 | 36.4 |
|---|
| Cost of Revenues | | 307.3 | 350.5 | 208.4 | 156.1 | 126.0 | 93.3 | 82.6 | 62.6 | 48.5 | 41.8 | 30.2 | 22.7 | 14.7 | 9.1 | 6.9 | 5.4 |
|---|
| Gross Profit | | 1,053.8 | 1,010.6 | 792.4 | 595.8 | 465.7 | 409.6 | 381.9 | 371.3 | 294.7 | 219.9 | 186.5 | 138.2 | 88.3 | 57.1 | 40.3 | 30.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 372.7 | 342.8 | 328.0 | 317.6 | 314.4 | 240.1 | 224.7 | 221.6 | 223.1 | 191.2 |
|---|
| Cost of Revenues | | 62.2 | 80.2 | 88.6 | 76.3 | 73.8 | 47.2 | 45.0 | 42.5 | 37.9 | 41.7 |
|---|
| Gross Profit | | 310.4 | 262.7 | 239.4 | 241.3 | 240.6 | 192.9 | 179.7 | 179.0 | 185.2 | 149.5 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 211.4 | 190.3 | 142.1 | 95.4 | 72.5 | 57.1 | 42.4 | 34.6 | 21.7 | 14.4 | 10.4 | 7.3 | 6.3 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 500.8 | 427.8 | 345.8 | 280.4 | 236.5 | 190.3 | 157.1 | 115.9 | 83.2 | 53.4 | 37.6 | 25.4 | 19.0 |
|---|
| Depreciation & Amortization | | 128.3 | 128.3 | 42.0 | 19.3 | 16.2 | 14.2 | 15.5 | 10.6 | 10.1 | 7.9 | 6.5 | 2.3 | 0.7 | 0.5 | 0.3 | 0.2 |
|---|
| Total Operating Expenses | | 1,181.0 | 1,115.5 | 865.2 | 712.2 | 618.1 | 487.9 | 375.9 | 309.0 | 247.4 | 199.5 | 150.5 | 104.9 | 67.8 | 48.0 | 32.7 | 25.3 |
|---|
| Operating Income | | -127.2 | -104.9 | -72.8 | -116.5 | -152.5 | -78.3 | 6.0 | 62.3 | 47.3 | 20.3 | 36.0 | 33.2 | 20.5 | 9.1 | 7.6 | 5.7 |
| 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 | 53.8 | 51.7 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 134.2 | 123.5 |
|---|
| Depreciation & Amortization | | 31.1 | 32.8 | 32.7 | 31.6 | 30.0 | 3.9 | 4.0 | 4.0 | 4.2 | 6.3 |
|---|
| Total Operating Expenses | | 331.0 | 312.7 | 275.2 | 262.1 | 272.0 | 204.0 | 203.7 | 185.4 | 189.9 | 175.2 |
|---|
| Operating Income | | -20.5 | -50.1 | -35.8 | -20.7 | -31.4 | -11.1 | -24.0 | -6.4 | -4.7 | -25.7 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Interest Income | | 62.0 | 62.0 | 58.4 | 52.2 | 17.1 | 5.6 | 10.4 | 10.8 | 5.8 | 2.5 | 1.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 |
|---|
| Interest Expense | | 0.0 | 0.0 | 4.1 | 0.6 | 3.0 | 17.8 | 17.2 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 58.1 | 35.7 | 56.8 | 53.2 | 15.4 | -13.0 | -6.4 | 7.8 | -1.1 | 1.7 | -1.0 | -1.7 | -6.1 | -1.1 | -0.1 | -0.2 |
|---|
| IBT | | -69.1 | -69.1 | -16.0 | -63.3 | -137.0 | -91.3 | -0.4 | 70.1 | 51.8 | 24.4 | 36.2 | 31.7 | 14.5 | 8.0 | 7.6 | 5.5 |
|---|
| Income Tax Expense | | 77.8 | 77.8 | 77.5 | 3.2 | -6.7 | -7.4 | 5.4 | 7.0 | 4.8 | 8.4 | 8.1 | 5.9 | 4.5 | 1.3 | -0.2 | -0.4 |
|---|
| Net Income | | -146.9 | -146.9 | -93.5 | -66.5 | -130.4 | -83.9 | -5.8 | 63.1 | 47.1 | 16.0 | 28.1 | 25.8 | 10.0 | 6.6 | 7.9 | 5.9 |
| 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 | | 18.9 | 20.7 | 13.7 | 8.6 | 6.0 | 23.4 | 13.3 | 14.1 | 19.3 | 12.4 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 0.0 |
|---|
| Other Expense | | 15.0 | 20.7 | 13.7 | 8.6 | 6.0 | 23.4 | 13.3 | 14.1 | 19.3 | 12.4 |
|---|
| IBT | | -5.6 | -29.3 | -22.1 | -12.1 | -25.4 | 12.4 | -10.6 | 7.7 | 14.6 | -13.3 |
|---|
| Income Tax Expense | | 11.5 | 21.1 | 68.7 | -23.6 | 71.8 | 1.2 | 2.3 | 2.2 | 5.7 | 1.3 |
|---|
| Net Income | | -17.1 | -50.4 | -90.8 | 11.5 | -97.1 | 11.1 | -12.9 | 5.5 | 8.9 | -14.6 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| EPS | | $0.00 | $0.00 | $0.00 | $-1.60 | $-3.21 | $-2.12 | $-0.15 | $1.68 | $1.30 | $0.46 | $0.83 | $0.80 | $0.46 | $0.06 | $0.11 | $0.07 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-1.60 | $-3.21 | $-2.12 | $-0.15 | $1.62 | $1.27 | $0.44 | $0.78 | $0.73 | $0.34 | $0.06 | $0.11 | $0.07 |
|---|
| Shares Outstanding | | 50.3 | 50.1 | 44.2 | 41.7 | 40.6 | 39.6 | 38.6 | 37.6 | 36.2 | 34.8 | 33.7 | 32.1 | 13.3 | 29.6 | 29.6 | 29.6 |
|---|
| Diluted Shares Outstanding | | 50.6 | 50.2 | 44.2 | 41.7 | 40.6 | 39.6 | 38.6 | 38.9 | 37.1 | 36.2 | 35.8 | 35.3 | 29.7 | 29.6 | 29.6 | 29.6 |
| 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 | $-0.35 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.19 | $-0.35 |
|---|
| Shares Outstanding | | 50.3 | 50.4 | 50.1 | 49.6 | 48.1 | 43.3 | 42.9 | 42.4 | 42.1 | 41.9 |
|---|
| Diluted Shares Outstanding | | 50.6 | 50.4 | 50.1 | 51.2 | 48.1 | 48.3 | 42.9 | 47.7 | 47.1 | 41.9 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Cash And Equivalents | | 641.0 | 526.5 | 355.9 | 347.3 | 356.9 | 500.0 | 792.4 | 260.6 | 161.3 | 173.0 | 234.5 | 124.2 | 62.4 | 42.9 |
|---|
| Short Term Investments | | 759.1 | 293.3 | 637.5 | 606.9 | 569.6 | 453.0 | 272.5 | 166.3 | 141.7 | 102.1 | 3.7 | 53.0 | 3.2 | 3.1 |
|---|
| Total Cash & ST Investments | | 1,400.1 | 819.8 | 993.4 | 954.3 | 926.4 | 953.0 | 1,064.8 | 427.0 | 302.9 | 275.0 | 238.3 | 177.2 | 65.6 | 46.0 |
|---|
| Accounts Receivable | | 156.0 | 328.5 | 186.5 | 120.8 | 113.2 | 93.1 | 73.0 | 48.4 | 45.3 | 33.3 | 20.4 | 19.3 | 12.7 | 9.5 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.8 | 4.4 | 3.1 |
|---|
| Other Current Assets | | 35.0 | 45.3 | 31.6 | 22.5 | 22.2 | 15.3 | 8.4 | 6.3 | 7.4 | 4.8 | 3.3 | 2.1 | 0.4 | 0.3 |
|---|
| Total Current Assets | | 1,591.2 | 1,193.5 | 1,211.4 | 1,097.6 | 1,061.9 | 1,061.4 | 1,146.2 | 481.8 | 355.7 | 313.2 | 262.0 | 202.3 | 83.1 | 58.9 |
| 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 | | 523.6 | 886.4 | 413.6 | 526.5 | 1,238.5 | 641.0 | 440.5 | 355.9 | 372.2 | 396.2 |
|---|
| Short Term Investments | | 944.1 | 652.4 | 308.8 | 293.3 | 236.8 | 759.1 | 638.0 | 637.5 | 534.0 | 509.0 |
|---|
| Total Cash & ST Investments | | 1,467.6 | 1,538.8 | 722.4 | 819.8 | 1,475.3 | 1,400.1 | 1,078.5 | 993.4 | 906.2 | 905.1 |
|---|
| Accounts Receivable | | 275.7 | 247.9 | 230.0 | 328.5 | 166.2 | 156.0 | 139.3 | 186.5 | 119.0 | 105.5 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 88.8 | 85.5 | 56.9 | 45.3 | 300.8 | 35.0 | 33.9 | 30.9 | 26.3 | 27.0 |
|---|
| Total Current Assets | | 1,832.1 | 1,872.2 | 1,009.2 | 1,193.5 | 1,942.2 | 1,591.2 | 1,251.7 | 1,210.7 | 1,051.5 | 1,037.7 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Property, Plant & Equipment | | 16.5 | 19.6 | 48.7 | 23.5 | 20.2 | 18.5 | 16.5 | 15.1 | 9.2 | 4.8 | 3.6 | 2.1 | 1.3 | 0.9 |
|---|
| Goodwill | | 153.2 | 1,317.4 | 153.2 | 153.2 | 123.7 | 123.7 | 82.4 | 82.4 | 69.2 | 35.1 | 35.1 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 16.7 | 534.7 | 20.2 | 27.5 | 17.9 | 23.7 | 9.1 | 14.7 | 15.7 | 14.0 | 18.6 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 30.9 | 21.3 | 324.5 | 227.7 | 300.7 | 202.2 | 54.4 | 24.3 | 27.4 | 20.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 227.1 | 258.5 | 182.6 | 217.0 | 121.7 | 100.0 | 72.1 | 31.9 | 6.1 | 5.1 | 5.2 | 4.1 | 3.9 | 3.4 |
|---|
| Total Long-Term Assets | | 529.4 | 2,154.9 | 810.8 | 721.8 | 631.3 | 500.9 | 259.0 | 191.9 | 146.9 | 89.9 | 72.5 | 8.2 | 6.6 | 5.5 |
|---|
| Total Assets | | 2,120.6 | 3,348.4 | 2,022.2 | 1,819.4 | 1,693.2 | 1,562.4 | 1,405.2 | 673.6 | 502.6 | 403.0 | 334.4 | 210.6 | 89.7 | 64.4 |
| 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 | | 31.3 | 24.8 | 21.3 | 19.6 | 17.5 | 16.5 | 16.1 | 48.7 | 17.8 | 21.5 |
|---|
| Goodwill | | 1,444.7 | 1,444.7 | 1,444.7 | 1,317.4 | 153.2 | 153.2 | 153.2 | 153.2 | 153.2 | 153.2 |
|---|
| Intangible Assets | | 495.8 | 525.7 | 555.9 | 534.7 | 15.0 | 16.7 | 18.4 | 20.2 | 22.1 | 23.8 |
|---|
| Long-Term Investments | | 443.6 | 295.7 | 53.7 | 21.3 | 19.3 | 30.9 | 304.6 | 325.5 | 322.0 | 315.6 |
|---|
| Other Long-Term Assets | | 350.9 | 365.2 | 246.1 | 258.5 | 232.2 | 227.1 | 218.3 | 182.3 | 213.2 | 194.1 |
|---|
| Total Long-Term Assets | | 2,769.9 | 2,659.0 | 2,328.7 | 2,154.9 | 519.6 | 529.4 | 795.2 | 811.5 | 813.4 | 790.5 |
|---|
| Total Assets | | 4,602.0 | 4,531.2 | 3,338.0 | 3,348.4 | 2,461.8 | 2,120.6 | 2,046.9 | 2,022.2 | 1,864.9 | 1,828.2 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Accounts Payable | | 6.2 | 23.7 | 11.0 | 13.6 | 10.1 | 8.3 | 5.7 | 4.9 | 2.0 | 2.7 | 2.5 | 1.8 | 1.8 | 1.1 |
|---|
| Short-Term Debt | | 573.8 | 11.1 | 580.6 | 7.9 | 7.0 | 7.0 | 5.9 | 37.4 | 28.2 | 21.1 | 17.6 | 11.5 | 7.5 | 4.5 |
|---|
| Other Current Liabilities | | 113.9 | 175.8 | 117.9 | 103.1 | 92.0 | 70.1 | 62.6 | 8.7 | 7.2 | 4.3 | 7.6 | 5.8 | 3.9 | 1.4 |
|---|
| Current Liabilities | | 1,136.1 | 807.4 | 1,124.6 | 452.5 | 340.0 | 247.0 | 192.7 | 143.4 | 104.4 | 78.2 | 64.9 | 41.7 | 31.3 | 17.4 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 22.8 | 24.7 | 19.5 | 23.7 | 5.3 | 6.2 | 3.5 | 11.0 | 12.6 | 13.6 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 11.1 | 535.4 | 573.8 | 573.1 | 580.6 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 217.6 | 186.4 | 164.5 | 175.8 | 134.3 | 113.9 | 100.0 | 117.9 | 103.8 | 97.4 |
|---|
| Current Liabilities | | 855.8 | 809.2 | 784.3 | 807.4 | 1,122.8 | 1,136.1 | 1,101.6 | 1,124.6 | 473.7 | 460.9 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Long-Term Debt | | 0.0 | 18.2 | 22.3 | 569.3 | 520.1 | 502.3 | 485.1 | 0.0 | 0.0 | 0.0 | 4.7 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.0 | 11.1 | 8.2 | 7.9 | 7.0 | 7.0 | 5.9 | 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 | 0.0 | 0.0 | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 1,243.6 | 978.6 | 1,229.9 | 1,141.3 | 966.7 | 855.1 | 781.0 | 206.9 | 148.6 | 106.8 | 87.8 | 55.5 | 43.9 | 25.9 |
| 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 | | 1,220.9 | 1,219.2 | 0.0 | 18.2 | 0.0 | 0.0 | 0.0 | 22.3 | 571.6 | 570.8 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 11.1 | 0.0 | 0.0 | 0.0 | 22.3 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -22.3 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 2,266.7 | 2,212.5 | 910.3 | 978.6 | 1,231.3 | 1,243.6 | 1,210.0 | 1,229.9 | 1,144.4 | 1,136.3 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Common Stock | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -40.6 | -126.7 | -33.2 | 33.3 | 137.1 | 221.0 | 226.8 | 163.7 | 103.9 | 74.7 | 46.6 | 20.8 | 10.8 | 4.2 |
|---|
| Comprehensive Income | | -1.4 | 2.2 | -1.8 | -15.6 | 0.4 | 4.2 | 0.8 | -0.9 | 0.1 | -0.2 | -0.1 | -0.3 | 0.2 | 0.0 |
|---|
| Total Common Equity | | 877.0 | 2,369.8 | 792.3 | 678.1 | 726.5 | 707.3 | 624.1 | 466.8 | 354.0 | 296.2 | 246.7 | 155.0 | 45.8 | 38.5 |
| 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 | | -256.5 | -206.0 | -115.2 | -126.7 | -29.5 | -40.6 | -27.7 | -33.2 | -42.1 | -27.5 |
|---|
| Comprehensive Income | | 21.7 | 20.6 | -0.9 | 2.2 | 0.1 | -1.4 | -3.7 | -1.8 | -12.4 | -13.5 |
|---|
| Total Common Equity | | 2,335.3 | 2,318.7 | 2,427.7 | 2,369.8 | 1,230.5 | 877.0 | 837.0 | 792.3 | 720.4 | 691.9 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Debt | | 573.8 | 29.3 | 602.9 | 577.2 | 520.1 | 502.3 | 485.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 877.0 | 2,369.8 | 792.3 | 678.1 | 726.5 | 707.3 | 624.1 | 466.8 | 354.0 | 296.2 | 246.7 | 155.0 | 45.8 | 38.5 |
| 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 | | 2,335.3 | 2,318.7 | 2,427.7 | 2,369.8 | 1,230.5 | 877.0 | 837.0 | 792.3 | 720.4 | 691.9 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Income | | -13.2 | -146.9 | -93.5 | -66.5 | -130.4 | -83.9 | -5.8 | 63.1 | 47.1 | 16.0 | 28.1 | 25.8 | 10.0 | 6.6 | 7.9 | 5.9 |
|---|
| Depreciation & Amortization | | 18.5 | 128.3 | 42.0 | 17.2 | 16.2 | 14.2 | 15.5 | 10.6 | 10.1 | 7.9 | 6.5 | 2.3 | 0.7 | 0.5 | 0.3 | 0.2 |
|---|
| Stock-Based Compensation | | 154.2 | 0.0 | 168.8 | 140.1 | 120.8 | 95.4 | 71.8 | 55.5 | 36.0 | 25.2 | 17.5 | 7.0 | 1.6 | 0.4 | 0.3 | 1.7 |
|---|
| Change Working Capital | | 15.5 | 83.4 | 53.8 | -27.2 | 51.8 | 35.7 | 6.9 | 17.5 | 43.8 | 25.4 | 6.5 | 32.0 | 6.6 | 12.0 | 5.5 | 2.0 |
|---|
| Change In Accounts Receivable | | -50.6 | -43.5 | -93.3 | -65.7 | -7.6 | -20.1 | -17.3 | -24.5 | -3.1 | -11.6 | -12.9 | -0.2 | -6.5 | -3.3 | -3.1 | -0.9 |
|---|
| Change In Accounts Payable | | -7.7 | -6.9 | 11.0 | -2.7 | 4.1 | 1.5 | 0.6 | 1.6 | 2.0 | -1.3 | -0.2 | 0.3 | -0.1 | 0.7 | 0.6 | -0.4 |
|---|
| Change In Inventories | | -7.0 | 0.0 | 0.0 | 0.0 | 0.0 | -44.3 | -29.5 | -7.7 | -2.9 | -0.1 | -2.4 | 5.2 | 2.0 | 2.3 | 0.7 | -0.6 |
|---|
| Other Non-cash Items | | 67.3 | 231.2 | -5.5 | 0.5 | 6.9 | 25.3 | 20.3 | 1.9 | 0.3 | 0.4 | -1.2 | -3.8 | 5.0 | 1.4 | 0.2 | 0.2 |
|---|
| Cash from Operations | | 174.2 | 0.0 | 0.0 | 56.2 | 49.7 | 74.7 | 106.8 | 141.7 | 130.1 | 80.7 | 56.3 | 59.2 | 23.8 | 20.2 | 13.7 | 9.4 |
| 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 | | -17.1 | -50.4 | -90.8 | 11.5 | -97.1 | 11.1 | -12.9 | 5.5 | 8.9 | -14.6 |
|---|
| Depreciation & Amortization | | 0.0 | 32.8 | 32.7 | 31.6 | 30.0 | 3.9 | 4.0 | 4.0 | 4.2 | 6.3 |
|---|
| Stock-Based Compensation | | 0.0 | 63.5 | 55.3 | 48.2 | 47.3 | 43.4 | 40.5 | 37.5 | 37.5 | 38.6 |
|---|
| Change Working Capital | | 64.7 | 5.8 | -39.9 | 52.8 | 22.6 | -2.9 | 10.3 | 23.8 | -5.5 | -13.1 |
|---|
| Change In Accounts Receivable | | -98.1 | -27.8 | -17.9 | 100.3 | -113.6 | -10.1 | -16.7 | 47.2 | -67.5 | -13.5 |
|---|
| Change In Accounts Payable | | -4.1 | -2.9 | 4.9 | -4.8 | 17.1 | -1.5 | 2.7 | -7.3 | -1.7 | -1.4 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.0 |
|---|
| Other Non-cash Items | | 97.0 | -1.3 | -0.4 | 0.0 | -1.6 | -4.5 | 1.7 | -1.1 | -1.1 | -0.5 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 46.9 | 14.4 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Capital Expenditure | | -5.9 | -16.8 | -11.1 | -4.9 | -12.5 | -8.9 | -7.2 | -7.0 | -8.6 | -6.8 | -2.8 | -2.1 | -1.4 | -0.8 | -0.7 | -0.4 |
|---|
| Acquisitions | | 42.1 | -164.4 | -984.7 | 0.0 | -41.3 | -68.6 | -68.6 | -18.5 | -18.5 | -41.3 | 123.4 | -53.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -425.0 | 0.0 | -512.0 | -406.6 | -375.7 | -462.3 | -526.3 | -199.7 | -61.1 | -64.3 | -123.4 | -0.6 | -52.6 | -8.8 | -7.1 | 0.0 |
|---|
| Sales of Investment | | 409.0 | 0.0 | 1,161.4 | 344.0 | 361.1 | 243.0 | 189.7 | 63.5 | 39.4 | 17.4 | 4.3 | 49.3 | 2.5 | 8.7 | 4.6 | 0.8 |
|---|
| Other Investing Activities | | 22.3 | 0.0 | 0.0 | -18.3 | 0.0 | 68.6 | 0.0 | 18.5 | 0.0 | 0.0 | -123.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 42.4 | 0.0 | 0.0 | -85.8 | -68.4 | -228.2 | -412.4 | -143.2 | -48.7 | -95.1 | -121.9 | -7.0 | -51.4 | -0.8 | -3.2 | 0.4 |
| 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 | | -7.7 | -4.6 | -2.8 | -1.7 | -4.0 | -2.6 | -2.2 | -1.4 | -0.7 | -0.7 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | -164.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 42.1 |
|---|
| Investments | | 0.0 | -526.1 | -758.9 | -139.9 | -160.6 | -51.1 | -51.6 | -248.7 | -84.6 | -211.0 |
|---|
| Sales of Investment | | 0.0 | 128.6 | 95.2 | 93.4 | 98.7 | 588.6 | 206.7 | 267.5 | 58.6 | 168.9 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -57.5 | -42.1 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -84.1 | -42.8 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Debt Repaid | | -7.1 | 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 |
|---|
| Debt Issued | | 10.1 | 29.3 | -573.6 | 25.7 | 57.1 | 17.8 | 17.2 | 485.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 14.1 | 0.0 | 0.0 | 11.1 | -0.8 | 1.1 | 24.4 | 18.0 | 18.0 | 2.5 | 2.5 | 52.6 | 88.5 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -7.4 | 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 | -0.4 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 23.6 | 0.0 | 0.0 | 38.1 | 13.0 | 9.9 | -11.2 | 514.1 | 0.0 | 0.1 | 1.5 | 5.6 | 0.9 | 0.2 | 0.1 | 6.7 |
|---|
| Cash from Financing | | 30.7 | 0.0 | 0.0 | 38.1 | 12.2 | 10.9 | 13.2 | 532.0 | 18.0 | 2.6 | 4.0 | 58.2 | 89.4 | 0.2 | -0.3 | 6.7 |
| 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 | | 1,220.9 | 1.6 | 1,219.2 | -29.3 | -506.1 | -38.4 | 0.7 | -29.8 | 31.3 | 0.7 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.9 | 3.4 |
|---|
| Repurchase of Common Stock | | -0.3 | 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 | 18.9 | 5.5 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.9 | 5.5 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Change in Cash | | 244.8 | 96.7 | 170.5 | 8.6 | -9.5 | -143.2 | -292.4 | 530.5 | 99.4 | -11.7 | -61.6 | 110.4 | 61.8 | 19.5 | 10.1 | 16.4 |
|---|
| Closing Cash Balance | | 641.0 | 623.2 | 526.5 | 355.9 | 347.3 | 356.9 | 500.0 | 792.4 | 261.9 | 161.3 | 173.0 | 234.5 | 124.2 | 62.4 | 42.9 | 32.8 |
| 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 | | 99.7 | -362.8 | 472.8 | -112.9 | -712.0 | 597.5 | 200.5 | 84.6 | -16.3 | -24.0 |
|---|
| Closing Cash Balance | | 623.2 | 523.6 | 886.4 | 413.6 | 526.5 | 1,238.5 | 641.0 | 440.5 | 355.9 | 372.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Free Cash Flow | | 168.3 | 259.3 | 220.8 | 51.3 | 37.2 | 65.8 | 99.6 | 134.7 | 121.5 | 74.0 | 53.5 | 57.1 | 22.4 | 19.4 | 13.0 | 8.9 |
|---|
| Real Free Cash Flow | | 14.2 | 259.3 | 52.1 | -88.8 | -83.6 | -29.6 | 27.7 | 79.2 | 85.5 | 48.7 | 36.0 | 50.0 | 20.9 | 19.0 | 12.7 | 7.3 |
| 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 | | 121.7 | 42.4 | -0.4 | 95.5 | 60.8 | 51.6 | 41.7 | 66.8 | 46.2 | 13.6 |
|---|
| Real Free Cash Flow | | 121.7 | -21.2 | -55.6 | 47.3 | 13.4 | 8.2 | 1.2 | 29.3 | 8.7 | -25.0 |