EU
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2024 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 44.1 | 58.3 | 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 |
|---|
| Cost of Revenues | | 42.7 | 65.5 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 1.4 | -7.2 | -0.4 | -0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Revenue |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Revenues | | 8.9 | 3.7 | 18.2 | 13.4 | 9.3 | 5.3 | 30.4 | 0.0 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 5.0 | 2.5 | 18.3 | 16.9 | 10.6 | 10.4 | 30.9 | 0.5 | 0.5 | 0.4 |
|---|
| Gross Profit | | 3.9 | 1.1 | 0.0 | -3.6 | -1.3 | -5.1 | -0.5 | -0.5 | -0.5 | -0.4 |
| Operating Income |
|
TTM |
2024 | 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 17.9 | 10.6 | 2.2 | 1.3 | 0.4 | 0.3 | 0.0 | 0.0 | 0.0 | 1.5 | 0.8 | 0.9 | 0.5 |
|---|
| Depreciation & Amortization | | 8.8 | 4.6 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Operating Expenses | | 91.4 | 65.0 | 18.5 | 8.9 | 2.2 | 1.3 | 0.4 | 0.3 | 0.0 | 0.0 | 0.0 | 1.5 | 0.8 | 0.9 | 0.5 |
|---|
| Operating Income | | -89.9 | -72.2 | -19.1 | -13.2 | -2.2 | -1.3 | -0.4 | -0.2 | 0.0 | 0.0 | 0.0 | 4.5 | 4.2 | -0.8 | -0.5 |
| Operating Income |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| 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 | 10.3 | 4.8 | 5.8 |
|---|
| Depreciation & Amortization | | 3.0 | 1.9 | 2.2 | 1.7 | 0.9 | 0.8 | 0.8 | 0.5 | 0.5 | 0.4 |
|---|
| Total Operating Expenses | | 17.9 | 20.4 | 15.6 | 37.4 | 16.0 | 17.9 | 11.8 | 11.8 | 6.5 | 6.6 |
|---|
| Operating Income | | -14.0 | -19.3 | -15.6 | -41.0 | -17.4 | -23.0 | -12.3 | -12.3 | -7.0 | -7.0 |
| Net Income |
|
TTM |
2024 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 1.5 | 2.5 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 |
|---|
| Interest Expense | | 2.1 | 1.7 | 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 Expense | | 6.8 | -1.7 | 2.0 | -1.5 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | -3.0 | -5.0 | 0.0 | 0.0 |
|---|
| IBT | | -83.2 | -73.9 | -16.5 | -10.7 | -2.2 | -1.4 | -0.4 | -0.2 | 0.0 | 0.0 | 0.0 | -4.5 | -5.7 | -0.8 | 0.0 |
|---|
| Income Tax Expense | | -6.1 | -5.9 | -0.6 | -3.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 | 0.5 |
|---|
| Net Income | | -67.1 | -61.4 | -16.5 | -10.7 | -2.2 | -1.4 | -0.4 | -0.2 | 0.0 | 0.0 | 0.0 | -4.5 | -5.7 | -0.8 | -0.5 |
| Net Income |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Interest Income | | 0.5 | 0.2 | 0.3 | 0.5 | 0.7 | 0.9 | 0.4 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 1.1 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 1.2 | 1.2 |
|---|
| Other Expense | | 7.7 | 10.4 | -9.9 | -1.4 | -1.3 | -0.9 | -0.5 | -4.4 | 16.3 | -0.5 |
|---|
| IBT | | -6.3 | -8.8 | -25.6 | -42.4 | -18.6 | -23.9 | -12.8 | -16.7 | 9.3 | -7.5 |
|---|
| Income Tax Expense | | 0.1 | 0.0 | -0.2 | -5.9 | -0.3 | -0.3 | -5.1 | 0.5 | 1.2 | 1.2 |
|---|
| Net Income | | -4.8 | -6.3 | -24.2 | -31.8 | -15.8 | -22.0 | -7.3 | -16.7 | 9.3 | -7.5 |
| Per Share Data |
|
TTM |
2024 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $-0.16 | $-0.16 | $-0.04 | $-0.03 | $-0.01 | $-0.01 | $0.00 | $0.00 | $0.00 | $-0.32 | $-0.84 | $-0.12 | $-0.17 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $-0.16 | $-0.16 | $-0.04 | $-0.03 | $-0.01 | $-0.01 | $0.00 | $0.00 | $0.00 | $-0.32 | $-0.84 | $-0.12 | $-0.17 |
|---|
| Shares Outstanding | | 187.4 | 182.0 | 105.5 | 65.3 | 50.4 | 44.6 | 38.1 | 35.5 | 0.0 | 0.0 | 0.0 | 14.2 | 6.7 | 6.6 | 3.2 |
|---|
| Diluted Shares Outstanding | | 187.4 | 182.0 | 105.5 | 65.3 | 50.4 | 44.6 | 38.1 | 35.5 | 0.0 | 0.0 | 0.0 | 14.2 | 6.7 | 6.6 | 3.2 |
| Per Share Data |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.12 | $0.06 | $-0.06 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.12 | $0.06 | $-0.06 |
|---|
| Shares Outstanding | | 187.4 | 186.9 | 186.2 | 180.2 | 185.2 | 183.2 | 173.5 | 145.0 | 145.0 | 135.3 |
|---|
| Diluted Shares Outstanding | | 187.4 | 186.9 | 186.2 | 180.2 | 185.2 | 183.2 | 173.5 | 145.0 | 145.0 | 135.3 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 55.7 | 39.7 | 7.5 | 2.5 | 11.6 | 6.6 | 2.8 | 0.9 | 1.6 | 0.1 | 0.3 | 0.4 | 5.2 | 7.1 | 9.1 | 4.6 |
|---|
| Short Term Investments | | 16.0 | 24.0 | 16.9 | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 1.1 | 1.5 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 71.8 | 63.7 | 24.4 | 5.7 | 11.6 | 6.6 | 2.8 | 0.9 | 1.6 | 0.1 | 0.3 | 0.7 | 6.3 | 8.6 | 9.1 | 4.6 |
|---|
| Accounts Receivable | | 7.4 | 0.0 | 0.9 | 1.2 | 0.8 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 |
|---|
| Inventory | | 34.0 | 21.0 | 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 Current Assets | | 0.0 | 2.7 | 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 |
|---|
| Total Current Assets | | 113.2 | 87.4 | 25.3 | 10.6 | 14.7 | 6.9 | 2.8 | 0.9 | 1.6 | 0.1 | 0.4 | 0.8 | 6.4 | 8.7 | 9.2 | 4.6 |
| 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 | | 26.9 | 29.7 | 39.7 | 46.3 | 55.7 | 90.1 | 7.5 | 2.7 | 0.5 | 3.2 |
|---|
| Short Term Investments | | 11.4 | 14.8 | 24.0 | 20.6 | 16.0 | 17.6 | 16.9 | 16.8 | 2.1 | 11.5 |
|---|
| Total Cash & ST Investments | | 38.3 | 44.5 | 63.7 | 66.9 | 71.8 | 107.7 | 24.4 | 19.5 | 2.6 | 14.7 |
|---|
| Accounts Receivable | | 0.0 | 0.0 | 0.0 | 1.7 | 7.4 | 3.4 | 0.9 | 1.5 | 1.5 | 2.1 |
|---|
| Inventory | | 9.7 | 6.2 | 21.0 | 35.7 | 34.0 | 12.8 | 0.0 | 0.0 | 3.4 | 1.7 |
|---|
| Other Current Assets | | 2.0 | 3.3 | 2.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.4 | 1.7 |
|---|
| Total Current Assets | | 49.9 | 54.0 | 87.4 | 104.3 | 113.2 | 123.9 | 25.3 | 21.0 | 7.6 | 18.5 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 302.7 | 296.2 | 287.9 | 147.7 | 174.9 | 10.3 | 5.0 | 4.9 | 3.9 | 4.0 | 3.9 | 2.5 | 7.0 | 2.1 | 6.9 | 2.5 |
|---|
| 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 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.3 | 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 | 3.0 | 0.8 | 6.1 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 7.7 | 7.8 | 7.8 | 63.8 | 5.8 | 4.9 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 312.2 | 305.3 | 299.3 | 212.9 | 187.4 | 16.5 | 5.5 | 5.4 | 4.0 | 4.0 | 3.9 | 2.5 | 7.4 | 2.1 | 6.9 | 2.5 |
|---|
| Total Assets | | 425.3 | 392.7 | 324.6 | 223.5 | 202.1 | 23.4 | 8.3 | 6.4 | 5.7 | 4.1 | 4.3 | 3.3 | 13.7 | 10.8 | 16.1 | 7.1 |
| 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 | | 299.3 | 299.1 | 296.2 | 305.8 | 302.7 | 291.5 | 287.9 | 284.6 | 280.5 | 276.2 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 1.5 | 1.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
|---|
| Long-Term Investments | | 0.3 | 0.2 | 0.8 | 0.8 | 1.3 | 1.3 | 3.0 | 2.0 | 2.9 | 0.7 |
|---|
| Other Long-Term Assets | | 8.4 | 7.8 | 7.8 | 7.8 | 7.7 | 7.7 | 7.8 | 7.8 | 7.7 | 7.7 |
|---|
| Total Long-Term Assets | | 309.5 | 308.6 | 305.3 | 314.8 | 312.2 | 300.9 | 299.3 | 294.9 | 291.5 | 285.1 |
|---|
| Total Assets | | 359.4 | 362.6 | 392.7 | 419.2 | 425.3 | 424.8 | 324.6 | 315.9 | 299.1 | 303.6 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 3.1 | 7.5 | 3.6 | 3.1 | 7.4 | 0.5 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 20.9 | 20.2 | 0.2 | 0.1 | 0.1 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 0.1 | 2.4 | 2.5 | 0.4 | 0.0 | 0.0 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 24.2 | 30.1 | 6.3 | 3.6 | 7.5 | 0.9 | 0.4 | 0.3 | 0.2 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 9.6 | 8.2 | 7.5 | 5.5 | 3.1 | 3.5 | 3.6 | 1.8 | 2.2 | 1.8 |
|---|
| Short-Term Debt | | 10.1 | 10.2 | 20.2 | 21.4 | 20.9 | 27.6 | 0.2 | 1.4 | 0.2 | 0.7 |
|---|
| Other Current Liabilities | | 0.0 | 0.0 | 2.4 | 0.2 | 0.1 | -7.1 | 2.5 | 0.2 | 0.1 | 0.1 |
|---|
| Current Liabilities | | 19.7 | 18.4 | 30.1 | 27.1 | 24.2 | 24.1 | 6.3 | 3.4 | 2.5 | 2.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 0.2 | 0.2 | 19.5 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.4 | 0.3 | 0.5 | 0.2 | 0.3 | 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 | | 0.0 | 27.0 | 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 |
|---|
| Total Liabilities | | 35.5 | 74.2 | 36.6 | 8.5 | 13.0 | 7.6 | 0.4 | 0.3 | 0.2 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 |
| 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 | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 19.5 | 38.5 | 57.3 | 56.6 |
|---|
| Capital Leases | | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.2 |
|---|
| Def. Tax Liability | | 26.8 | 26.8 | 27.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 64.5 | 62.7 | 74.2 | 38.7 | 35.5 | 35.3 | 36.6 | 52.6 | 70.4 | 69.6 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 388.5 | 380.3 | 328.2 | 190.6 | 206.5 | 36.1 | 26.8 | 23.9 | 0.0 | 0.0 | 0.0 | 0.0 | 20.1 | 16.8 | 16.8 | 0.0 |
|---|
| Retained Earnings | | -84.7 | -150.8 | -71.3 | -48.9 | -34.2 | -23.4 | -21.1 | -19.8 | -19.4 | -19.1 | -18.9 | -18.8 | -7.5 | -7.0 | -1.3 | -0.5 |
|---|
| Comprehensive Income | | 23.4 | -3.6 | 7.9 | 5.5 | 0.7 | 0.5 | 0.6 | 0.9 | 0.5 | 0.8 | 0.9 | 0.4 | 0.1 | 0.0 | 0.6 | 0.0 |
|---|
| Total Common Equity | | 350.8 | 285.7 | 287.9 | 215.1 | 189.1 | 15.9 | 7.9 | 6.0 | 5.5 | 3.7 | 4.0 | 3.1 | 13.5 | 10.7 | 16.0 | 7.0 |
| 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 | | 381.9 | 380.9 | 380.3 | 390.9 | 388.5 | 382.5 | 328.2 | 289.5 | 263.0 | 262.3 |
|---|
| Retained Earnings | | -181.4 | -175.1 | -150.8 | -100.9 | -84.7 | -76.5 | -71.3 | -54.6 | -63.9 | -56.3 |
|---|
| Comprehensive Income | | -2.3 | -3.5 | -3.6 | 25.6 | 23.4 | 25.1 | 7.9 | 4.5 | 6.7 | 6.2 |
|---|
| Total Common Equity | | 264.7 | 267.9 | 285.7 | 342.8 | 350.8 | 350.1 | 287.9 | 263.4 | 228.8 | 234.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 21.2 | 20.4 | 19.7 | 0.2 | 0.3 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 389.8 | 318.5 | 287.9 | 215.1 | 189.1 | 15.9 | 7.9 | 6.0 | 5.5 | 3.7 | 4.0 | 3.1 | 13.5 | 10.7 | 16.0 | 7.0 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 30.2 | 32.1 | 32.8 | 37.7 | 39.0 | 39.5 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 264.7 | 267.9 | 285.7 | 342.8 | 350.8 | 350.1 | 287.9 | 263.4 | 228.8 | 234.0 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -21.4 | -68.0 | -22.4 | -16.5 | -10.7 | -2.2 | -1.4 | -0.4 | -0.2 | -0.2 | -0.1 | -5.6 | -4.5 | -5.7 | -0.8 | -0.5 |
|---|
| Depreciation & Amortization | | 2.1 | 4.6 | 1.7 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 4.9 | 4.8 | 4.5 | 5.7 | 1.8 | 1.1 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.2 |
|---|
| Change Working Capital | | -19.2 | -9.9 | 50.5 | -57.0 | 7.0 | -0.3 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | -0.2 | -0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Receivable | | 0.2 | 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 |
|---|
| Change In Accounts Payable | | 0.5 | 4.1 | 1.2 | -3.7 | 3.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | -32.4 | -7.6 | 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 Non-cash Items | | 3.0 | 23.3 | -12.0 | -1.8 | -3.6 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | -0.2 | 4.7 | 3.6 | 5.0 | 0.0 | 0.0 |
|---|
| Cash from Operations | | -46.5 | 0.0 | 22.3 | -69.2 | -5.2 | -1.4 | -0.9 | -0.2 | -0.2 | -0.1 | -0.3 | -1.0 | -1.0 | -0.4 | -0.5 | -0.3 |
| Cash Flow From Operating Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Income | | -6.4 | -8.8 | -25.4 | -16.6 | -18.3 | -23.6 | -7.7 | -16.7 | 9.3 | -7.5 |
|---|
| Depreciation & Amortization | | 1.2 | 1.9 | 2.2 | 0.9 | 0.9 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 |
|---|
| Stock-Based Compensation | | 0.5 | 0.8 | 0.9 | 0.0 | 1.6 | 0.9 | 0.8 | 1.0 | 1.5 | 1.1 |
|---|
| Change Working Capital | | -10.6 | 2.2 | 1.8 | 8.7 | 7.1 | -23.8 | -2.6 | 0.3 | 1.9 | -0.5 |
|---|
| Change In Accounts Receivable | | 2.3 | 3.5 | 0.8 | 0.0 | 5.7 | -3.9 | -2.5 | 0.2 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | -0.6 | 1.7 | -0.9 | 2.1 | 2.4 | -0.3 | -0.2 | 1.6 | -0.4 | -0.2 |
|---|
| Change In Inventories | | -1.7 | -2.9 | 14.4 | 24.4 | -1.2 | -19.7 | -12.6 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | -5.0 | -5.8 | 12.8 | 6.3 | 3.3 | 9.0 | 5.9 | 0.9 | 1.5 | 0.7 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -14.7 | 1.3 | -6.3 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -31.9 | -11.3 | -7.9 | -10.9 | -0.4 | -0.3 | -0.3 | -0.4 | -0.4 | -0.2 | -0.3 | -0.4 | -1.2 | -0.1 | -3.4 | -1.1 |
|---|
| Acquisitions | | 10.0 | 0.0 | -54.5 | -6.0 | -11.4 | -1.8 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | -3.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -1.9 | -9.8 | -16.6 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.2 | -1.5 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 5.6 | 0.5 | 22.1 | 4.2 | 8.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.5 | 1.1 | 0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -3.8 | 0.0 | -6.5 | 0.4 | -4.5 | 0.4 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | -1.1 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 45.5 | 0.0 | -63.4 | -12.2 | -7.6 | -1.7 | -0.3 | -0.5 | -0.5 | -0.1 | 0.2 | -4.4 | -1.1 | -1.6 | -3.4 | -1.1 |
| Cash Flow From Investing Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Capital Expenditure | | -6.0 | -4.2 | -4.0 | -7.9 | -1.5 | -2.2 | -1.6 | -12.8 | -1.6 | -6.7 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 4.3 | -1.9 | 0.0 | 60.0 | -54.5 | 4.5 | 0.0 |
|---|
| Investments | | -5.4 | 0.0 | 0.0 | -3.8 | -5.3 | 0.0 | -0.8 | 3.0 | -4.9 | 0.0 |
|---|
| Sales of Investment | | 1.1 | 14.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 5.5 | 9.6 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.7 | -0.1 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 | -4.2 | 2.7 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -40.2 | 0.0 | -40.2 | -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 |
|---|
| Debt Issued | | 3.9 | 0.7 | 59.7 | 0.0 | -0.1 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 61.1 | 0.0 | 75.0 | 23.1 | 15.0 | 4.8 | 2.7 | 0.0 | 2.4 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 8.8 | 5.7 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
|---|
| Other Financing Activities | | 0.6 | 0.0 | 10.9 | 52.0 | 2.7 | 2.1 | 0.4 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 | 7.0 | 0.0 | -0.4 | -0.3 |
|---|
| Cash from Financing | | 58.1 | 0.0 | 45.7 | 74.9 | 17.7 | 6.9 | 3.0 | 0.1 | 2.2 | 0.0 | 0.0 | 0.6 | 7.0 | 0.0 | 8.4 | 5.4 |
| Cash Flow From Financing Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -20.1 | -20.0 | 0.0 |
|---|
| Debt Issued | | 10.3 | 0.0 | -10.1 | -1.1 | 0.4 | -6.7 | 8.2 | -0.1 | 2.4 | 0.3 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 24.4 | 24.7 | 0.4 |
|---|
| 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 | 12.6 | 1.2 | 0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.9 | 5.9 | 0.4 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 55.2 | 32.3 | 5.0 | -6.7 | 5.0 | 3.8 | 1.9 | -0.6 | 1.5 | -0.2 | -0.1 | -4.8 | 4.9 | -2.0 | 4.5 | 4.1 |
|---|
| Closing Cash Balance | | 55.7 | 47.5 | 7.5 | 2.5 | 11.6 | 6.6 | 2.8 | 0.9 | 1.6 | 0.1 | 0.3 | 0.4 | 5.2 | 7.1 | 9.1 | 4.6 |
| Cash position |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Change in Cash | | 65.4 | -2.5 | -10.0 | -6.6 | -9.4 | -34.3 | 82.6 | 4.8 | 2.1 | -2.7 |
|---|
| Closing Cash Balance | | 100.3 | 34.9 | 37.5 | 39.7 | 54.1 | 63.5 | 97.8 | 7.5 | 2.7 | 0.5 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -78.4 | -56.6 | 3.7 | -80.1 | -5.6 | -1.8 | -1.2 | -0.6 | -0.7 | -0.3 | -0.7 | -1.5 | -2.2 | -0.5 | -3.9 | -1.4 |
|---|
| Real Free Cash Flow | | -83.2 | -61.3 | -0.8 | -85.8 | -7.4 | -2.8 | -1.6 | -0.6 | -0.7 | -0.3 | -0.7 | -1.5 | -2.2 | -0.8 | -4.2 | -1.6 |
| Free Cash Flow |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Free Cash Flow | | -26.3 | -14.1 | -12.7 | -6.8 | -6.9 | -39.2 | -4.6 | -27.5 | -0.3 | -13.1 |
|---|
| Real Free Cash Flow | | -26.8 | -14.9 | -13.6 | -6.8 | -8.6 | -40.1 | -5.5 | -28.5 | -1.8 | -14.2 |