Evolv Technologies Holdings, Inc.
EVLV
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 145.9 | 145.9 | 103.9 | 80.4 | 55.2 | 23.7 | 4.8 | 5.8 | |
| Cost of Revenues | 70.6 | 70.6 | 44.6 | 46.6 | 53.5 | 17.1 | 3.5 | 5.3 | |
| Gross Profit | 75.3 | 75.3 | 59.3 | 33.8 | 1.7 | 6.6 | 1.3 | 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 | 38.5 | 42.9 | 32.5 | 32.0 | 29.1 | 27.4 | 25.5 | 22.2 | 21.8 | 20.2 | |
| Cost of Revenues | 19.9 | 21.5 | 16.3 | 12.9 | 12.4 | 11.6 | 11.1 | 10.0 | 11.6 | 8.8 | |
| Gross Profit | 18.6 | 21.3 | 16.2 | 19.2 | 16.7 | 15.8 | 14.5 | 12.2 | 10.3 | 11.4 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| R&D Expenses | 0.0 | 0.0 | 0.0 | 24.5 | 18.8 | 11.4 | 15.7 | 8.5 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 97.3 | 84.1 | 47.4 | 12.5 | 10.5 | |
| Depreciation & Amortization | 24.3 | 24.3 | 17.4 | 9.9 | 10.4 | 9.3 | 1.1 | 0.5 | |
| Total Operating Expenses | 123.8 | 120.1 | 141.6 | 121.8 | 102.9 | 58.8 | 28.2 | 19.0 | |
| Operating Income | -48.5 | -44.8 | -82.3 | -88.3 | -101.2 | -52.2 | -26.9 | -18.4 |
| 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 | 6.3 | 6.4 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.9 | 25.2 | ||
| Depreciation & Amortization | 6.5 | 6.5 | 5.8 | 5.5 | 5.4 | 4.6 | 4.0 | 3.5 | 3.2 | 2.7 | ||
| Total Operating Expenses | 26.6 | 29.9 | 33.7 | 33.5 | 35.6 | 35.0 | 36.8 | 34.1 | 32.2 | 31.6 | ||
| Operating Income | -8.0 | -8.6 | -17.5 | -14.4 | -18.9 | -19.2 | -22.3 | -21.9 | -21.9 | -20.2 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 1.5 | 1.5 | 2.9 | 6.2 | 3.2 | 0.0 | 0.0 | 0.0 | |
| Interest Expense | 1.7 | 1.7 | 0.0 | 0.7 | 0.7 | 6.7 | 0.4 | 0.8 | |
| Other Expense | 15.4 | 11.7 | 28.3 | -17.9 | 15.0 | 41.3 | -0.5 | -1.5 | |
| IBT | -33.1 | -33.1 | -54.0 | -106.2 | -86.2 | -10.9 | -27.4 | -19.9 | |
| Income Tax Expense | 0.1 | 0.1 | 0.0 | 0.1 | -43.2 | 13.1 | 0.4 | 0.8 | |
| Net Income | -33.1 | -33.1 | -54.0 | -106.3 | -43.0 | -24.0 | -27.8 | -20.6 |
| 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 | 0.5 | 0.4 | 0.2 | 0.4 | 0.5 | 0.6 | 0.7 | 1.1 | 1.6 | 1.8 | ||
| Interest Expense | 1.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Other Expense | 18.9 | 6.8 | -23.0 | 12.8 | 3.2 | -11.3 | 25.8 | 10.6 | 5.1 | 26.2 | ||
| IBT | 10.9 | -1.8 | -40.5 | -1.6 | -15.7 | -30.4 | 3.5 | -11.3 | -16.8 | 6.0 | ||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 2.2 | ||
| Net Income | 10.9 | -1.8 | -40.5 | -1.7 | -15.7 | -30.4 | 3.5 | -11.3 | -16.9 | 6.0 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $-0.71 | $-0.60 | $-0.33 | $-0.20 | $-0.15 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $-0.71 | $-0.60 | $-0.33 | $-0.20 | $-0.15 | |
| Shares Outstanding | 174.6 | 168.4 | 156.6 | 149.2 | 71.7 | 71.7 | 142.3 | 142.3 | |
| Diluted Shares Outstanding | 189.1 | 168.4 | 156.6 | 149.2 | 71.7 | 71.7 | 142.3 | 142.3 |
| 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 | $-0.11 | $0.04 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.11 | $0.03 | ||
| Shares Outstanding | 174.6 | 172.8 | 165.3 | 160.8 | 157.7 | 157.7 | 156.5 | 153.1 | 151.1 | 150.2 | ||
| Diluted Shares Outstanding | 189.1 | 172.8 | 165.3 | 160.8 | 157.7 | 157.7 | 171.6 | 153.1 | 151.1 | 174.0 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 35.7 | 37.0 | 67.2 | 229.8 | 307.5 | 4.7 | 17.3 | |
| Short Term Investments | 20.8 | 14.9 | 51.3 | 0.3 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 56.5 | 51.9 | 118.5 | 229.8 | 307.5 | 4.7 | 17.3 | |
| Accounts Receivable | 38.1 | 29.2 | 26.3 | 34.8 | 6.5 | 1.4 | 1.0 | |
| Inventory | 18.6 | 17.0 | 9.5 | 10.3 | 5.1 | 2.7 | 1.4 | |
| Other Current Assets | 24.7 | 23.4 | 21.3 | 17.6 | 1.9 | 0.6 | 0.1 | |
| Total Current Assets | 137.9 | 121.4 | 175.8 | 292.4 | 333.7 | 10.3 | 20.3 |
| 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 | 31.5 | 36.9 | 25.1 | 37.0 | 46.0 | 35.7 | 44.6 | 67.4 | 99.6 | 155.5 | |
| Short Term Investments | 24.7 | 0.0 | 9.9 | 14.9 | 10.0 | 20.8 | 36.4 | 51.3 | 39.5 | 29.6 | |
| Total Cash & ST Investments | 56.2 | 36.9 | 35.0 | 51.9 | 56.0 | 56.5 | 81.0 | 118.7 | 139.1 | 155.5 | |
| Accounts Receivable | 50.5 | 42.6 | 35.4 | 29.2 | 35.6 | 38.1 | 24.6 | 26.3 | 33.5 | 37.1 | |
| Inventory | 8.8 | 12.1 | 10.1 | 17.0 | 16.3 | 18.6 | 11.0 | 9.5 | 7.8 | 5.0 | |
| Other Current Assets | 36.2 | 41.3 | 23.3 | 23.4 | 26.6 | 24.7 | 25.2 | 21.3 | 21.4 | 18.5 | |
| Total Current Assets | 151.6 | 133.1 | 103.8 | 121.4 | 134.4 | 137.9 | 141.8 | 175.8 | 201.8 | 216.2 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 122.2 | 137.7 | 114.1 | 46.4 | 21.6 | 9.3 | 3.7 | |
| Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 0.0 | 0.0 | 7.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 0.4 | 0.4 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Long-Term Assets | 8.0 | 8.6 | 1.3 | 9.5 | 7.8 | 1.7 | 0.4 | |
| Total Long-Term Assets | 130.6 | 146.6 | 122.9 | 55.9 | 29.4 | 11.0 | 4.1 | |
| Total Assets | 268.5 | 268.1 | 298.7 | 348.3 | 363.1 | 21.4 | 24.4 |
| 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 | 139.6 | 138.6 | 143.3 | 137.7 | 135.1 | 122.2 | 131.9 | 114.1 | 95.5 | 82.3 | |
| 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 | 7.0 | 5.7 | 4.9 | |
| Long-Term Investments | 0.0 | 0.8 | 0.0 | 0.7 | 0.0 | 0.4 | 0.6 | 0.5 | 0.8 | 1.0 | |
| Other Long-Term Assets | 13.0 | 7.9 | 9.0 | 8.3 | 8.9 | 8.0 | 8.0 | 8.3 | 8.4 | 9.5 | |
| Total Long-Term Assets | 152.6 | 147.3 | 152.2 | 146.6 | 144.1 | 130.6 | 140.5 | 122.9 | 104.7 | 91.8 | |
| Total Assets | 304.3 | 280.4 | 256.0 | 268.1 | 278.5 | 268.5 | 282.3 | 298.7 | 306.5 | 308.0 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 5.6 | 10.5 | 17.4 | 18.2 | 6.4 | 4.4 | 2.5 | |
| Short-Term Debt | 1.8 | 13.3 | 2.8 | 11.1 | 2.0 | 0.2 | 3.6 | |
| Other Current Liabilities | 15.9 | 8.4 | 12.5 | 11.5 | 9.3 | 3.7 | 1.6 | |
| Current Liabilities | 79.4 | 96.7 | 82.0 | 59.1 | 24.4 | 12.1 | 9.3 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 4.7 | 11.8 | 7.1 | 10.5 | 8.6 | 5.6 | 15.6 | 17.4 | 13.9 | 16.9 | |
| Short-Term Debt | 2.8 | 2.7 | 2.4 | 13.3 | 2.2 | 1.8 | 1.7 | 2.8 | 3.3 | 2.3 | |
| Other Current Liabilities | 34.0 | 56.2 | 19.4 | 8.4 | 17.0 | 15.9 | 13.7 | 12.5 | 8.9 | 8.6 | |
| Current Liabilities | 119.3 | 142.9 | 94.4 | 96.7 | 89.5 | 79.4 | 79.9 | 82.0 | 80.7 | 68.2 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 0.6 | 12.3 | 0.0 | 20.6 | 7.9 | 16.4 | 0.0 | |
| Capital Leases | 0.6 | 14.5 | 1.4 | 2.0 | 0.0 | 0.2 | 0.2 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 11.4 | 76.9 | 0.0 | |
| Total Liabilities | 115.4 | 150.4 | 152.4 | 121.1 | 72.2 | 106.0 | 82.9 |
| 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 | 11.1 | 11.6 | 12.0 | 12.3 | 12.4 | 0.6 | 1.0 | 0.0 | 0.1 | 0.4 | |
| Capital Leases | 13.9 | 14.3 | 14.4 | 14.5 | 14.6 | 2.3 | 1.0 | 1.4 | 1.8 | 1.5 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.5 | 19.6 | |
| Total Liabilities | 202.1 | 187.8 | 134.9 | 150.4 | 149.5 | 115.4 | 140.7 | 152.4 | 150.4 | 163.8 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Retained Earnings | -306.6 | -354.7 | -298.5 | -192.0 | -104.7 | -93.9 | -66.5 | |
| Comprehensive Income | 0.0 | 0.0 | -0.1 | 0.0 | -363.1 | 0.0 | 0.0 | |
| Total Common Equity | 153.1 | 117.7 | 146.3 | 227.2 | 290.8 | -84.7 | -58.5 |
| 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 | 3.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Retained Earnings | -398.7 | -396.9 | -356.4 | -354.7 | -338.9 | -306.6 | -310.1 | -298.5 | -281.6 | -287.6 | |
| Comprehensive Income | -0.1 | -0.2 | -0.1 | 0.0 | -0.1 | 0.0 | -0.1 | -0.1 | 0.0 | 0.0 | |
| Total Common Equity | 102.2 | 92.7 | 121.1 | 117.7 | 129.0 | 153.1 | 141.6 | 146.3 | 156.1 | 144.2 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Total Debt | 2.3 | 25.6 | 1.4 | 31.7 | 9.9 | 16.7 | 3.6 | |
| Book Value | 153.1 | 117.7 | 146.3 | 227.2 | 290.8 | -84.7 | -58.5 |
| 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 | 102.2 | 92.7 | 121.1 | 117.7 | 129.0 | 153.1 | 141.6 | 146.3 | 156.1 | 144.2 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | -19.1 | -33.1 | -54.0 | -106.3 | -86.2 | -10.9 | -27.4 | -19.9 | |
| Depreciation & Amortization | 13.3 | 24.2 | 17.4 | 9.9 | 5.5 | 2.9 | 1.1 | 0.5 | |
| Stock-Based Compensation | 26.3 | 21.1 | 24.8 | 24.2 | 22.5 | 8.5 | 0.7 | 0.3 | |
| Change Working Capital | -0.8 | 13.3 | 0.7 | 36.7 | -5.9 | -29.7 | 2.3 | 2.6 | |
| Change In Accounts Receivable | -4.4 | -2.3 | -6.1 | 8.9 | -25.6 | -5.1 | -0.5 | -0.7 | |
| Change In Accounts Payable | -0.2 | 3.8 | 0.2 | -6.0 | 7.7 | 0.0 | 1.9 | -0.1 | |
| Change In Inventories | -16.1 | 9.1 | -7.9 | 1.6 | -8.5 | -17.5 | -1.5 | 0.2 | |
| Other Non-cash Items | 9.2 | -6.8 | -19.6 | 25.7 | -10.6 | -47.4 | 0.0 | 0.5 | |
| Cash from Operations | -39.2 | 0.0 | 0.0 | -9.8 | -74.7 | -69.3 | -23.3 | -15.2 |
| 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 | 10.9 | -1.8 | -40.5 | -1.7 | -15.7 | -30.4 | 3.4 | -11.3 | -16.9 | 6.0 | |
| Depreciation & Amortization | 6.1 | 6.5 | 5.8 | 5.5 | 5.4 | 4.6 | 3.9 | 3.5 | 3.2 | 2.7 | |
| Stock-Based Compensation | 5.3 | 5.4 | 5.5 | 4.9 | 3.4 | 7.5 | 7.4 | 6.4 | 6.8 | 5.6 | |
| Change Working Capital | 10.8 | -2.0 | 4.2 | 0.2 | 12.1 | 7.8 | -12.7 | -6.5 | 5.8 | 12.5 | |
| Change In Accounts Receivable | 18.2 | -7.2 | -7.1 | -6.4 | 6.6 | 1.1 | -16.3 | 2.4 | 6.8 | 2.8 | |
| Change In Accounts Payable | 1.9 | -4.3 | 3.3 | 2.8 | 0.0 | 1.9 | -1.0 | -0.7 | 0.4 | 1.0 | |
| Change In Inventories | -2.0 | 4.9 | -1.0 | 7.2 | 0.5 | 1.7 | -8.3 | -1.8 | -2.7 | -3.0 | |
| Other Non-cash Items | -17.5 | -4.6 | 27.1 | -11.5 | -2.0 | 14.2 | -23.7 | -8.2 | 6.6 | -20.2 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.1 | 1.9 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -62.4 | -31.4 | -31.2 | -69.1 | -24.2 | -5.1 | -6.6 | -0.7 | |
| Acquisitions | -19.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Investments | -75.1 | -39.4 | -29.4 | -89.9 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | 84.1 | 34.6 | 65.3 | 39.2 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Investing Activities | -24.4 | 0.0 | 0.0 | -3.3 | 0.3 | 0.0 | 0.0 | 0.0 | |
| Cash from Investing | -82.6 | 0.0 | 0.0 | -123.1 | -23.9 | -5.1 | -6.6 | -0.7 |
| 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 | -2.3 | -15.0 | -2.6 | -12.7 | -6.7 | -2.8 | -1.8 | -19.8 | -18.8 | -19.1 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | -19.6 | |
| Investments | -4.9 | -24.6 | 0.0 | -9.9 | -14.8 | 0.0 | 0.0 | -14.6 | -31.2 | -29.2 | |
| Sales of Investment | 9.9 | 0.0 | 9.9 | 14.8 | 9.6 | 10.7 | 15.7 | 29.2 | 19.5 | 19.6 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.8 | -9.8 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -30.3 | -58.1 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | 0.0 | 0.0 | 0.0 | -30.3 | -10.0 | -5.4 | -8.4 | -0.7 | |
| Debt Issued | 0.8 | 25.6 | 24.3 | 0.0 | 31.7 | -1.3 | 21.4 | 4.4 | |
| Issuance of Common Stock | 1.0 | 0.0 | 0.0 | 0.7 | 0.8 | 300.0 | 0.0 | 0.0 | |
| Repurchase of Common Stock | 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 | |
| Other Financing Activities | 0.6 | 0.0 | 0.0 | 0.7 | 29.7 | 83.3 | 25.6 | 28.5 | |
| Cash from Financing | 1.0 | 0.0 | 0.0 | -29.7 | 20.5 | 377.8 | 17.2 | 27.8 |
| 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 | 13.9 | -0.4 | -0.1 | -11.2 | 11.1 | 12.2 | -0.4 | 1.3 | -0.4 | 0.3 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | |
| 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 | 0.1 | 0.3 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -120.8 | 12.1 | -30.4 | -162.6 | -78.1 | 303.5 | -12.6 | 11.9 | |
| Closing Cash Balance | 35.7 | 49.2 | 37.0 | 67.4 | 230.1 | 308.2 | 4.7 | 17.3 |
| 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 | 17.6 | -5.4 | 11.9 | -11.9 | -9.3 | 10.3 | -8.9 | -22.6 | -33.2 | -55.9 | |
| Closing Cash Balance | 49.2 | 31.5 | 36.9 | 25.1 | 37.0 | 46.3 | 36.0 | 44.9 | 67.4 | 100.9 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | -101.6 | -12.7 | -68.2 | -82.5 | -98.9 | -74.4 | -29.9 | -15.9 | |
| Real Free Cash Flow | -127.9 | -33.8 | -92.9 | -106.6 | -121.4 | -82.9 | -30.5 | -16.2 |
| 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 | 8.6 | -10.3 | -2.0 | -16.8 | -4.9 | -0.8 | -24.9 | -37.5 | -22.0 | -17.2 | |
| Real Free Cash Flow | 3.4 | -15.7 | -7.6 | -21.7 | -8.3 | -8.3 | -32.3 | -44.0 | -28.8 | -22.8 |
