DNN
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 | | 4.9 | 4.9 | 4.0 | 1.9 | 16.9 | 20.0 | 14.4 | 15.5 | 15.6 | 13.9 | 18.6 | 17.6 | 11.2 | 11.1 | 11.1 | 98.8 | 128.3 |
|---|
| Cost of Revenues | | 28.8 | 85.8 | 4.8 | 3.7 | 11.4 | 12.6 | 10.3 | 14.2 | 15.8 | 13.2 | 14.1 | 17.1 | 13.5 | 9.3 | 14.3 | 105.3 | 124.9 |
|---|
| Gross Profit | | -23.9 | -80.9 | -0.8 | -1.9 | 5.6 | 7.4 | 4.1 | 1.3 | -0.2 | 0.8 | 4.5 | 0.5 | -2.3 | 1.7 | -3.2 | -6.5 | 3.4 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 1.2 | 1.0 | 1.3 | 1.4 | 1.2 | 0.7 | 1.3 | 0.8 | -5.5 | 2.8 |
|---|
| Cost of Revenues | | 25.0 | 1.2 | 1.4 | 1.2 | 1.2 | 1.0 | 12.7 | 1.2 | -4.2 | 2.4 |
|---|
| Gross Profit | | -23.8 | -0.2 | -0.1 | 0.2 | 0.0 | -0.3 | -11.3 | -0.4 | -1.3 | 0.3 |
| 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 | 13.8 | 12.6 | 9.7 | 7.6 | 7.8 | 7.2 | 7.4 | 5.9 | 9.0 | 8.8 | 8.7 | 10.4 | 17.9 | 16.1 |
|---|
| Depreciation & Amortization | | 17.8 | 17.8 | 9.9 | 9.4 | 8.7 | 7.4 | 7.1 | 8.7 | 8.6 | 5.8 | 5.4 | 5.0 | 2.4 | 0.7 | 19.2 | 40.8 | 60.6 |
|---|
| Total Operating Expenses | | 62.0 | 5.0 | 62.5 | -1.9 | 43.2 | 30.7 | 21.8 | 25.5 | 24.2 | 24.9 | 21.3 | 30.0 | 26.0 | 24.2 | 23.7 | 32.0 | 23.7 |
|---|
| Operating Income | | -86.0 | -85.9 | -63.3 | 0.0 | -39.3 | -23.6 | -18.0 | -24.3 | -26.7 | -21.8 | -17.7 | -29.6 | -28.5 | -21.6 | -26.3 | -73.4 | -20.2 |
| 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 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.3 | 3.0 |
|---|
| Depreciation & Amortization | | 7.0 | 5.5 | 2.7 | 2.5 | 2.4 | 2.3 | 2.7 | 2.6 | 2.5 | 1.3 |
|---|
| Total Operating Expenses | | -0.9 | 21.9 | 18.7 | 22.3 | 19.2 | 15.4 | 1.4 | 15.2 | 17.0 | 10.3 |
|---|
| Operating Income | | -22.9 | -22.1 | -18.8 | -22.1 | -19.3 | -15.8 | -12.7 | -15.6 | -16.1 | -9.9 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 8.3 | 8.4 | 7.7 | 4.2 | 1.4 | 0.4 | 0.3 | 0.6 | 1.0 | 0.3 | 0.2 | 0.3 | 0.6 | 0.4 | 0.5 | 1.5 | 0.7 |
|---|
| Interest Expense | | 16.5 | 15.2 | 0.1 | 0.1 | 0.1 | 3.2 | 3.2 | 3.4 | 3.4 | 0.1 | 1.2 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 |
|---|
| Other Expense | | -137.9 | -137.8 | -28.5 | 87.0 | 51.4 | 40.6 | 0.9 | 0.8 | -11.7 | 1.7 | -3.3 | -61.5 | -10.8 | -50.7 | -2.7 | -36.4 | 5.2 |
|---|
| IBT | | -223.9 | -223.7 | -91.8 | 87.0 | 12.1 | 17.0 | -17.1 | -23.5 | -38.4 | -22.3 | -21.0 | -90.9 | -39.5 | -72.8 | -29.2 | -73.4 | -14.4 |
|---|
| Income Tax Expense | | -6.6 | -6.6 | -0.2 | -2.3 | -2.3 | -2.0 | -0.9 | -5.4 | -8.3 | -4.6 | -5.3 | -5.2 | -2.7 | 16.4 | -3.9 | -1.1 | -0.2 |
|---|
| Net Income | | -217.2 | -217.1 | -91.1 | 90.4 | 14.4 | 19.0 | -16.3 | -18.1 | -30.1 | -17.8 | -23.3 | -71.5 | -36.8 | -89.3 | -117.3 | -72.4 | -14.2 |
| 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 | | 3.3 | 2.8 | 0.9 | 1.3 | 1.5 | 1.9 | 2.1 | 2.1 | 1.9 | 0.7 |
|---|
| Interest Expense | | 10.1 | 5.0 | 0.8 | 0.7 | 0.1 | 0.0 | 0.8 | 0.8 | -0.4 | 0.7 |
|---|
| Other Expense | | -28.4 | -113.3 | 31.2 | -27.4 | -10.2 | -10.2 | -3.8 | -4.3 | 32.8 | 67.2 |
|---|
| IBT | | -51.3 | -135.4 | 12.4 | -49.6 | -29.5 | -25.9 | -16.5 | -19.9 | 32.8 | 57.2 |
|---|
| Income Tax Expense | | -0.1 | -0.4 | -0.1 | -6.0 | 0.0 | -0.2 | 0.0 | 0.0 | -0.6 | -1.0 |
|---|
| Net Income | | -51.2 | -135.0 | 12.5 | -43.5 | -29.5 | -25.8 | -16.0 | -19.9 | 34.5 | 58.2 |
| 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 | $0.11 | $0.02 | $0.02 | $-0.03 | $-0.03 | $-0.05 | $-0.03 | $-0.04 | $-0.14 | $-0.07 | $-0.20 | $-0.30 | $-0.19 | $-0.04 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.11 | $0.02 | $0.02 | $-0.03 | $-0.03 | $-0.05 | $-0.03 | $-0.04 | $-0.14 | $-0.07 | $-0.20 | $-0.30 | $-0.19 | $-0.04 |
|---|
| Shares Outstanding | | 901.6 | 896.6 | 892.2 | 848.0 | 818.9 | 783.7 | 628.4 | 590.3 | 565.0 | 555.3 | 529.1 | 513.4 | 494.5 | 440.9 | 385.4 | 380.8 | 340.8 |
|---|
| Diluted Shares Outstanding | | 901.6 | 896.6 | 892.2 | 854.0 | 828.7 | 793.7 | 628.4 | 590.3 | 565.0 | 555.3 | 529.1 | 513.4 | 494.5 | 440.9 | 385.4 | 380.8 | 340.8 |
| 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 | $0.04 | $0.07 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.04 | $0.07 |
|---|
| Shares Outstanding | | 901.6 | 896.6 | 896.3 | 895.8 | 892.2 | 892.2 | 892.2 | 891.2 | 844.0 | 840.0 |
|---|
| Diluted Shares Outstanding | | 901.6 | 896.6 | 903.2 | 895.8 | 892.2 | 892.2 | 892.2 | 891.2 | 848.6 | 843.3 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 121.1 | 108.5 | 131.1 | 50.9 | 64.0 | 25.0 | 8.2 | 23.2 | 3.6 | 15.9 | 7.4 | 21.6 | 23.2 | 38.0 | 54.6 | 97.6 |
|---|
| Short Term Investments | | 7.1 | 6.3 | 10.4 | 8.0 | 14.4 | 16.7 | 0.0 | 0.0 | 37.9 | 0.0 | 10.1 | 5.1 | 10.7 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 128.2 | 114.8 | 141.5 | 58.9 | 78.4 | 41.6 | 8.2 | 23.2 | 41.5 | 15.9 | 17.6 | 26.7 | 33.9 | 38.0 | 54.6 | 97.6 |
|---|
| Accounts Receivable | | 2.4 | 3.1 | 1.9 | 4.1 | 3.7 | 3.4 | 4.0 | 4.1 | 4.8 | 3.2 | 6.7 | 10.9 | 4.4 | 2.6 | 12.9 | 20.2 |
|---|
| Inventory | | 3.2 | 3.7 | 3.6 | 2.7 | 3.5 | 3.0 | 3.4 | 3.6 | 3.5 | 3.2 | 3.1 | 2.6 | 2.3 | 1.8 | 36.9 | 32.4 |
|---|
| Other Current Assets | | 1.3 | 2.1 | 1.6 | 1.4 | 1.3 | 1.4 | 1.0 | 0.8 | 0.7 | 0.7 | 0.9 | 1.0 | 0.8 | 0.7 | 2.6 | 1.9 |
|---|
| Total Current Assets | | 135.1 | 123.7 | 148.5 | 67.2 | 86.9 | 49.4 | 16.5 | 31.7 | 50.5 | 23.0 | 28.2 | 41.2 | 41.4 | 43.1 | 107.0 | 152.1 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 54.5 | 83.6 | 108.5 | 105.9 | 121.1 | 120.3 | 131.1 | 60.8 | 46.5 | 57.5 |
|---|
| Short Term Investments | | 39.7 | 7.1 | 6.3 | 10.5 | 7.1 | 21.4 | 10.4 | 22.9 | 8.5 | 9.2 |
|---|
| Total Cash & ST Investments | | 94.2 | 90.7 | 114.8 | 116.4 | 128.2 | 141.7 | 141.5 | 83.7 | 55.0 | 66.7 |
|---|
| Accounts Receivable | | 4.1 | 3.8 | 3.1 | 3.4 | 2.4 | 2.4 | 1.9 | 5.6 | 5.0 | 3.3 |
|---|
| Inventory | | 4.1 | 3.8 | 3.7 | 3.6 | 3.2 | 3.1 | 3.6 | 3.3 | 3.0 | 2.8 |
|---|
| Other Current Assets | | 3.0 | 2.5 | 2.1 | 0.8 | 1.3 | 1.6 | 1.6 | 0.8 | 1.7 | 2.6 |
|---|
| Total Current Assets | | 105.4 | 100.8 | 123.7 | 124.2 | 135.1 | 148.8 | 148.5 | 93.4 | 64.8 | 75.3 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 256.4 | 259.7 | 254.9 | 253.5 | 254.5 | 256.9 | 257.3 | 258.3 | 249.6 | 252.7 | 261.2 | 313.9 | 299.2 | 246.6 | 375.1 | 714.6 |
|---|
| Goodwill | | 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 | 53.9 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.7 | 1.3 | 2.0 | 2.9 | 3.8 |
|---|
| Long-Term Investments | | 301.8 | 266.5 | 321.0 | 181.9 | 154.6 | 0.3 | 12.1 | 7.8 | 12.7 | 11.4 | 0.7 | 1.1 | 6.3 | 2.8 | 0.5 | 25.9 |
|---|
| Other Long-Term Assets | | 2.1 | 13.7 | 2.1 | 13.2 | 14.3 | 14.1 | 14.1 | 14.4 | 14.3 | 5.2 | 4.9 | 4.4 | 4.2 | 4.3 | 29.6 | 2.3 |
|---|
| Total Long-Term Assets | | 560.3 | 539.9 | 578.1 | 448.6 | 423.4 | 271.3 | 283.5 | 280.5 | 276.6 | 269.2 | 267.0 | 320.2 | 311.0 | 255.7 | 408.1 | 800.5 |
|---|
| Total Assets | | 695.4 | 663.6 | 726.6 | 515.8 | 510.3 | 320.7 | 300.0 | 312.2 | 327.0 | 292.2 | 295.2 | 361.4 | 352.4 | 298.8 | 515.1 | 952.6 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 265.4 | 260.6 | 259.7 | 258.4 | 256.4 | 256.1 | 254.9 | 250.9 | 251.6 | 253.2 |
|---|
| 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 | | 240.8 | 241.4 | 266.5 | 275.4 | 301.8 | 305.9 | 309.8 | 256.2 | 202.6 | 189.9 |
|---|
| Other Long-Term Assets | | 15.3 | 15.7 | 13.7 | 13.9 | 2.1 | 2.1 | 13.3 | 13.5 | 13.7 | 13.9 |
|---|
| Total Long-Term Assets | | 521.5 | 517.6 | 539.9 | 547.7 | 560.3 | 564.1 | 578.1 | 520.6 | 467.9 | 457.0 |
|---|
| Total Assets | | 626.9 | 618.4 | 663.6 | 671.9 | 695.4 | 712.9 | 726.6 | 614.0 | 532.6 | 532.2 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 5.0 | 13.3 | 5.0 | 5.4 | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.5 | 0.0 | 9.9 | 13.8 |
|---|
| Short-Term Debt | | 0.0 | 0.4 | 0.0 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.0 | 0.1 | 0.1 | 0.1 | 0.8 |
|---|
| Other Current Liabilities | | 9.9 | 15.7 | 8.4 | 7.9 | 8.3 | 8.4 | 10.4 | 7.9 | 10.7 | 10.2 | 10.1 | 15.0 | 1.5 | 7.8 | 10.5 | 0.4 |
|---|
| Current Liabilities | | 19.5 | 33.9 | 17.9 | 18.4 | 16.4 | 11.8 | 14.9 | 12.5 | 13.8 | 10.5 | 10.5 | 15.1 | 10.1 | 8.0 | 11.5 | 15.0 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 9.9 | 15.9 | 13.3 | 6.6 | 5.0 | 8.9 | 5.0 | 5.6 | 4.9 | 4.1 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.2 | 0.0 | 0.2 | 0.2 | 0.2 |
|---|
| Other Current Liabilities | | 12.3 | 11.0 | 15.7 | 8.7 | 9.9 | 8.7 | 8.4 | 6.9 | 7.8 | 9.4 |
|---|
| Current Liabilities | | 26.7 | 31.4 | 33.9 | 19.8 | 19.5 | 22.3 | 17.9 | 17.7 | 17.5 | 18.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 0.0 | 2.0 | 0.0 | 0.4 | 0.3 | 38.9 | 33.7 | -41.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 17.1 |
|---|
| Capital Leases | | 0.0 | 2.3 | 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 |
|---|
| Def. Tax Liability | | 2.5 | 2.4 | 2.6 | 5.0 | 7.2 | 9.2 | 8.9 | 13.0 | 17.8 | 20.2 | 22.8 | 25.3 | 27.5 | 9.4 | 13.0 | 106.2 |
|---|
| Total Liabilities | | 86.1 | 99.3 | 84.8 | 79.8 | 113.6 | 93.4 | 89.8 | 89.9 | 95.7 | 60.1 | 63.4 | 64.2 | 54.0 | 36.6 | 50.7 | 146.4 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.2 | 0.3 | 0.3 |
|---|
| Capital Leases | | 0.0 | 0.0 | 2.3 | 0.0 | 0.0 | 0.3 | 0.0 | 0.3 | 0.2 | 0.2 |
|---|
| Def. Tax Liability | | 2.1 | 2.2 | 2.4 | 2.4 | 2.5 | 2.6 | 2.6 | 3.3 | 4.3 | 4.5 |
|---|
| Total Liabilities | | 91.0 | 96.2 | 99.3 | 87.0 | 86.1 | 89.4 | 84.8 | 79.8 | 80.9 | 81.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 1,657.1 | 1,665.2 | 1,655.0 | 1,539.2 | 1,517.0 | 1,366.7 | 1,335.5 | 1,331.2 | 1,448.5 | 1,533.1 | 1,569.2 | 1,301.0 | 1,162.9 | 974.1 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -1,120.7 | -1,176.0 | -1,084.9 | -1,175.3 | -1,189.6 | -1,208.6 | -1,192.3 | -1,174.2 | -1,226.8 | -1,292.3 | -1,310.1 | -1,036.1 | -916.6 | -773.0 | -591.9 | -256.8 |
|---|
| Comprehensive Income | | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.1 | 1.1 | -60.2 | -81.7 | -102.1 | -30.0 | -8.2 | 10.7 | 11.2 | 104.9 |
|---|
| Total Common Equity | | 609.3 | 564.3 | 641.8 | 436.0 | 396.7 | 227.3 | 210.1 | 222.2 | 231.3 | 232.1 | 231.8 | 297.2 | 295.1 | 262.2 | 464.4 | 806.2 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 1,666.5 | 1,666.0 | 1,665.2 | 1,657.4 | 1,657.1 | 1,656.4 | 1,655.0 | 1,581.6 | 1,555.6 | 1,555.0 |
|---|
| Retained Earnings | | -1,207.0 | -1,219.5 | -1,176.0 | -1,146.5 | -1,120.7 | -1,104.8 | -1,084.9 | -1,119.4 | -1,177.6 | -1,177.7 |
|---|
| Comprehensive Income | | 1.6 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.9 | 1.8 |
|---|
| Total Common Equity | | 535.9 | 522.2 | 564.3 | 584.9 | 609.3 | 623.5 | 641.8 | 534.2 | 451.7 | 450.3 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 0.0 | 2.4 | 0.4 | 0.6 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.0 | 0.1 | 0.2 | 0.2 | 18.0 |
|---|
| Book Value | | 609.3 | 564.3 | 641.8 | 436.0 | 396.7 | 227.3 | 210.1 | 222.2 | 231.3 | 232.1 | 231.8 | 297.2 | 298.4 | 262.2 | 464.4 | 806.2 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 535.9 | 522.2 | 564.3 | 584.9 | 609.3 | 623.5 | 641.8 | 534.2 | 451.7 | 450.3 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 56.4 | -217.1 | -91.1 | 89.4 | 14.4 | 19.0 | -16.3 | -18.1 | -30.1 | -17.8 | -23.3 | -71.5 | -36.8 | -89.3 | -117.3 | -72.4 | -14.2 |
|---|
| Depreciation & Amortization | | -103.4 | 17.8 | 0.0 | 5.8 | 8.7 | -36.1 | 2.2 | 5.0 | 8.6 | 5.8 | 5.4 | 5.0 | 2.4 | 0.7 | 19.2 | 40.8 | 60.6 |
|---|
| Stock-Based Compensation | | 4.0 | 0.0 | 4.7 | 3.7 | 3.7 | 2.8 | 1.8 | 2.2 | 1.8 | 1.2 | 0.5 | 0.8 | 0.9 | 1.0 | 1.5 | 3.4 | 1.8 |
|---|
| Change Working Capital | | 4.5 | 0.8 | 7.7 | 1.9 | 1.7 | -0.2 | -0.3 | 2.3 | 0.4 | -1.4 | 1.5 | -2.6 | -4.5 | -2.9 | -0.7 | -27.0 | -4.7 |
|---|
| Change In Accounts Receivable | | -0.5 | -2.7 | -0.8 | 2.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.9 | 0.0 | 6.9 | 0.0 |
|---|
| Change In Accounts Payable | | 1.8 | 10.4 | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | -5.8 | 0.0 |
|---|
| Change In Inventories | | -0.2 | -6.6 | -0.2 | -0.9 | 0.7 | -0.4 | 0.2 | 0.2 | -0.2 | -0.4 | -0.1 | -0.9 | -0.6 | -0.2 | -14.0 | -23.8 | -1.9 |
|---|
| Other Non-cash Items | | 18.6 | 137.1 | 38.6 | -129.1 | -54.4 | -4.7 | -0.1 | -4.8 | 6.6 | 32.4 | 10.4 | 48.9 | 13.3 | 51.6 | 94.2 | 35.8 | -7.4 |
|---|
| Cash from Operations | | -33.4 | 0.0 | 0.0 | -30.7 | -28.1 | -21.2 | -13.5 | -18.8 | -21.0 | 15.6 | -10.9 | -24.6 | -27.3 | -22.5 | -6.7 | -20.4 | 35.6 |
| 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 | | -51.2 | -135.0 | 12.5 | -43.5 | -29.5 | -25.8 | -16.0 | -19.9 | 34.5 | 58.2 |
|---|
| Depreciation & Amortization | | 7.0 | 5.5 | 2.7 | 2.5 | 0.0 | 0.0 | 2.7 | 2.6 | -43.3 | -65.5 |
|---|
| Stock-Based Compensation | | 0.0 | 1.1 | 1.1 | 1.4 | 1.2 | 1.2 | 1.3 | 0.9 | 1.1 | 0.7 |
|---|
| Change Working Capital | | 5.3 | 0.0 | -6.8 | 2.2 | 6.5 | -0.3 | -2.7 | 4.2 | 2.4 | 0.6 |
|---|
| Change In Accounts Receivable | | 1.7 | -3.2 | -0.4 | -0.8 | 0.6 | -0.9 | 0.0 | -0.5 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 7.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 |
|---|
| Change In Inventories | | -3.3 | -2.9 | -0.3 | 0.0 | -0.1 | -0.4 | -0.1 | 0.5 | -0.3 | -0.3 |
|---|
| Other Non-cash Items | | 30.5 | 108.9 | -32.4 | 26.6 | 13.7 | 12.7 | 2.5 | 4.6 | 1.1 | -1.7 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.9 | -8.6 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -4.9 | -50.5 | -7.7 | -3.2 | -6.9 | -1.2 | -0.3 | -0.9 | -1.6 | -1.1 | -1.7 | -2.8 | -1.0 | -2.4 | -13.1 | -24.8 | -27.3 |
|---|
| Acquisitions | | -1.1 | 0.1 | -5.3 | -2.4 | -0.8 | -1.4 | 0.1 | 0.0 | 0.0 | -0.1 | -1.1 | 1.2 | -0.2 | -6.1 | -0.5 | -61.0 | 1.6 |
|---|
| Investments | | -3.5 | -4.5 | 0.0 | -15.0 | 0.0 | -91.7 | 0.0 | -0.5 | 0.0 | -37.6 | -0.7 | -11.3 | -0.7 | 0.0 | -1.8 | 0.0 | -1.0 |
|---|
| Sales of Investment | | 14.3 | 54.2 | 13.6 | 19.9 | 0.0 | 15.6 | 0.5 | 0.0 | 37.5 | 2.5 | 11.5 | 5.6 | 11.1 | 0.0 | 0.1 | 0.0 | 8.1 |
|---|
| Other Investing Activities | | 4.4 | 0.0 | 0.0 | 0.0 | 0.9 | -20.3 | 0.0 | 0.5 | 0.0 | -8.4 | -0.2 | -0.3 | 0.4 | 0.2 | -0.7 | -1.8 | -0.9 |
|---|
| Cash from Investing | | 10.1 | 0.0 | 0.0 | -0.7 | -6.8 | -99.0 | 0.3 | -0.9 | 36.0 | -44.6 | 7.8 | -7.5 | 9.5 | -8.4 | -16.0 | -87.5 | -19.5 |
| 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 | | -31.4 | -7.8 | -5.2 | -6.1 | -2.5 | -2.2 | -0.9 | -2.1 | -1.7 | -0.2 |
|---|
| Acquisitions | | 0.1 | -1.1 | 0.0 | -0.6 | -2.7 | -0.7 | -1.0 | -0.9 | -0.4 | -0.9 |
|---|
| Investments | | -2.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 |
|---|
| Sales of Investment | | 23.1 | 31.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 0.2 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.9 | -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 | | -0.2 | 0.0 | 0.0 | 0.0 | -0.2 | -0.3 | -0.5 | -0.7 | 0.0 | -0.4 | -0.5 | 0.0 | -0.1 | -0.1 | 0.0 | -0.2 | -0.7 |
|---|
| Debt Issued | | -0.3 | 2.4 | 2.0 | -0.2 | 0.3 | 0.8 | 0.5 | 0.7 | 0.0 | 0.0 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | -17.6 | 18.7 |
|---|
| Issuance of Common Stock | | 93.6 | 0.0 | 0.0 | 107.9 | 19.6 | 153.7 | 30.8 | 4.3 | 4.5 | 17.5 | 11.9 | 15.7 | 14.9 | 14.5 | 6.5 | 63.4 | 61.1 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 3.0 | 0.0 | 0.0 | 3.3 | 1.6 | 6.3 | 0.1 | 1.1 | 0.0 | 0.1 | 0.4 | 1.0 | 1.6 | 0.5 | 0.0 | 0.3 | 0.2 |
|---|
| Cash from Financing | | 96.5 | 0.0 | 0.0 | 111.2 | 21.0 | 159.8 | 30.5 | 4.7 | 4.5 | 17.3 | 11.8 | 16.7 | 16.4 | 14.9 | 6.5 | 63.6 | 60.6 |
| 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 | 0.1 |
|---|
| Debt Issued | | 0.0 | 0.0 | 0.0 | -2.4 | 2.4 | 0.0 | -0.4 | 0.4 | -0.5 | 0.1 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 70.8 | 21.7 |
|---|
| 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 | 1.1 | 1.7 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 72.0 | 23.6 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 144.8 | 362.1 | -22.5 | 80.1 | -13.1 | 39.0 | 16.8 | -15.0 | 19.6 | -11.2 | 8.7 | -18.4 | -3.7 | -17.5 | -15.2 | -45.0 | 77.8 |
|---|
| Closing Cash Balance | | 121.1 | 465.5 | 108.5 | 131.1 | 50.9 | 64.0 | 25.0 | 8.2 | 23.2 | 3.6 | 15.9 | 7.4 | 21.6 | 23.2 | 38.0 | 54.6 | 97.6 |
| 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 | | 1.3 | 416.7 | -29.0 | -24.9 | 2.6 | -15.1 | 0.8 | -10.8 | 70.2 | 14.3 |
|---|
| Closing Cash Balance | | 465.5 | 471.3 | 54.5 | 83.6 | 108.5 | 105.9 | 121.1 | 120.3 | 131.1 | 60.8 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -38.4 | -118.5 | -48.1 | -33.9 | -35.0 | -22.5 | -13.8 | -19.7 | -22.5 | 14.5 | -12.6 | -27.4 | -28.3 | -24.9 | -19.8 | -45.2 | 8.2 |
|---|
| Real Free Cash Flow | | -42.4 | -118.5 | -52.7 | -37.6 | -38.7 | -25.3 | -15.6 | -22.0 | -24.4 | 13.3 | -13.1 | -28.2 | -29.2 | -25.9 | -21.3 | -48.6 | 6.4 |
| 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 | | -39.8 | -27.6 | -28.2 | -23.0 | -10.5 | -14.5 | -13.2 | -9.8 | -6.6 | -8.8 |
|---|
| Real Free Cash Flow | | -39.8 | -28.8 | -29.3 | -24.4 | -11.7 | -15.8 | -14.5 | -10.7 | -7.6 | -9.5 |