GAU
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 | | 328.4 | 328.4 | 231.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 161.9 | 256.2 | 185.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 242.4 | 199.7 | 153.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 129.0 | 193.6 | 150.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 86.0 | 128.8 | 77.9 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 32.9 | 62.6 | 34.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 40.4 | 114.2 | 97.3 | 76.6 | 64.6 | 71.1 | 64.0 | 31.7 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 55.0 | 66.1 | 60.2 | 61.2 | 42.8 | 44.7 | 40.4 | 25.5 | 0.0 | 0.0 |
|---|
| Gross Profit | | -14.6 | 48.1 | 37.1 | 15.4 | 21.8 | 26.4 | 23.5 | 6.2 | 0.0 | 0.0 |
| 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 | 17.3 | 11.1 | 13.5 | 14.8 | 11.8 | 11.7 | 12.6 | 11.0 | 7.5 | 15.6 | 10.9 | 17.6 | 13.0 | 6.2 |
|---|
| Depreciation & Amortization | | 74.8 | 62.9 | 23.7 | 0.1 | 1.2 | 0.4 | 0.2 | 1.0 | -95.2 | 64.2 | 53.0 | 0.1 | 0.2 | 0.1 | 0.6 | 0.1 | 0.1 |
|---|
| Total Operating Expenses | | 51.6 | 92.2 | 28.3 | -20.1 | 12.5 | 14.1 | 14.8 | 11.8 | 14.4 | 15.3 | 12.8 | 11.5 | 16.7 | 12.7 | 36.2 | 13.1 | 6.8 |
|---|
| Operating Income | | 34.4 | 36.5 | 49.6 | 20.1 | 39.4 | -60.6 | 57.6 | -133.1 | 18.4 | 48.0 | 13.2 | -11.2 | -24.9 | -1.7 | -38.1 | -13.2 | -6.8 |
| 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 | 5.6 | 2.8 |
|---|
| Depreciation & Amortization | | 32.0 | 15.3 | 13.1 | 14.4 | 7.6 | 8.4 | 4.9 | 3.2 | 0.0 | 0.0 |
|---|
| Total Operating Expenses | | 27.3 | 10.5 | 6.6 | 7.3 | 6.4 | 4.1 | 9.3 | 8.5 | 5.6 | 2.9 |
|---|
| Operating Income | | -41.9 | 37.6 | 30.6 | 8.1 | 15.4 | 22.3 | 14.2 | -2.3 | -5.6 | 8.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 5.3 | 3.6 | 4.0 | 3.0 | 1.0 | 0.3 | 0.6 | 0.9 | 5.6 | 0.6 | 0.6 | 1.0 | 1.3 | 1.0 | 1.6 | 0.5 | 0.1 |
|---|
| Interest Expense | | 4.9 | 6.8 | 5.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.0 | 16.8 | 13.5 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 |
|---|
| Other Expense | | -3.9 | -6.1 | -41.1 | -25.8 | 1.4 | -8.3 | -0.3 | -34.8 | -147.2 | -0.4 | -10.4 | -0.7 | -9.4 | 10.0 | -3.4 | -0.6 | -0.1 |
|---|
| IBT | | 30.5 | 30.5 | 8.5 | -5.7 | 40.8 | -68.9 | 57.4 | -167.9 | -128.7 | 30.7 | -1.8 | -11.3 | -25.0 | -1.7 | -38.2 | -13.3 | -6.8 |
|---|
| Income Tax Expense | | 61.3 | 61.3 | 0.0 | -31.8 | -0.4 | -46.4 | 64.1 | -121.3 | 12.5 | 24.1 | 11.4 | -3.0 | -2.4 | 0.0 | 38.2 | 13.3 | 6.8 |
|---|
| Net Income | | -29.3 | -29.3 | 6.1 | 26.1 | 40.8 | -22.5 | -6.7 | -46.6 | -141.2 | 6.1 | -13.2 | -8.3 | -22.6 | -1.7 | -38.2 | -13.3 | -6.8 |
| 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 | | 0.0 | 2.2 | 1.9 | 1.1 | 0.6 | 1.3 | 1.4 | 2.5 | 0.8 | 0.8 |
|---|
| Interest Expense | | 0.0 | 1.6 | 1.7 | 1.6 | 1.7 | 1.7 | 1.4 | 0.5 | 0.0 | 0.0 |
|---|
| Other Expense | | 85.7 | -43.1 | -9.0 | -37.5 | -12.0 | -21.2 | -6.9 | -0.9 | -2.1 | 3.3 |
|---|
| IBT | | 43.8 | -5.4 | 21.6 | -29.4 | 3.4 | 1.1 | 7.3 | -3.2 | -7.7 | 11.4 |
|---|
| Income Tax Expense | | 24.7 | 36.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.8 | 11.1 |
|---|
| Net Income | | 16.8 | -38.6 | 19.3 | -26.8 | 0.9 | 1.1 | 7.3 | -3.2 | -5.9 | 11.4 |
| 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 | $0.12 | $0.18 | $-0.10 | $-0.03 | $-0.21 | $-0.64 | $0.03 | $-0.07 | $-0.04 | $-0.14 | $-0.02 | $-0.51 | $-0.27 | $-0.18 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.12 | $0.18 | $-0.10 | $-0.03 | $-0.21 | $-0.64 | $0.03 | $-0.07 | $-0.04 | $-0.14 | $-0.02 | $-0.51 | $-0.27 | $-0.18 |
|---|
| Shares Outstanding | | 259.8 | 258.4 | 250.7 | 224.9 | 224.9 | 224.7 | 223.7 | 225.9 | 220.1 | 203.3 | 199.0 | 194.4 | 164.4 | 85.0 | 75.3 | 49.2 | 38.0 |
|---|
| Diluted Shares Outstanding | | 259.8 | 258.4 | 255.8 | 225.2 | 224.9 | 224.7 | 224.9 | 225.9 | 220.1 | 204.4 | 199.0 | 194.4 | 164.4 | 85.0 | 75.3 | 49.2 | 38.0 |
| 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 | $-0.03 | $0.05 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.03 | $0.05 |
|---|
| Shares Outstanding | | 259.8 | 258.8 | 257.7 | 257.2 | 257.1 | 256.9 | 255.0 | 233.5 | 225.0 | 224.9 |
|---|
| Diluted Shares Outstanding | | 259.8 | 258.8 | 264.4 | 257.2 | 257.1 | 262.1 | 261.5 | 233.5 | 225.0 | 225.4 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 123.0 | 105.8 | 55.3 | 56.1 | 53.5 | 62.2 | 31.1 | 10.4 | 49.3 | 59.7 | 114.8 | 228.7 | 174.6 | 197.6 | 235.8 | 26.2 |
|---|
| Short Term Investments | | 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 | 21.6 |
|---|
| Total Cash & ST Investments | | 123.0 | 105.8 | 55.3 | 56.1 | 53.5 | 62.2 | 31.1 | 10.4 | 49.3 | 59.7 | 114.8 | 228.7 | 174.6 | 197.6 | 235.8 | 47.8 |
|---|
| Accounts Receivable | | 19.4 | 8.4 | 1.1 | 1.7 | 7.4 | 2.9 | 4.3 | 2.6 | 7.2 | 24.3 | 0.0 | 0.2 | 0.1 | 0.2 | 0.3 | 0.1 |
|---|
| Inventory | | 33.4 | 42.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 33.9 | 32.4 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 5.9 | 8.5 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.5 | 3.3 | 2.9 | 0.2 | 0.2 | 0.6 | 0.2 | 0.3 |
|---|
| Total Current Assets | | 181.7 | 165.6 | 57.1 | 58.6 | 61.7 | 65.5 | 35.8 | 13.1 | 93.9 | 119.7 | 118.9 | 229.1 | 174.9 | 198.5 | 236.2 | 48.2 |
| 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 | | 116.4 | 114.7 | 106.4 | 105.8 | 120.9 | 123.0 | 130.8 | 55.0 | 56.1 | 55.5 |
|---|
| Short Term Investments | | 4.4 | 3.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 120.9 | 117.8 | 106.4 | 105.8 | 120.9 | 123.0 | 130.8 | 55.0 | 56.1 | 55.5 |
|---|
| Accounts Receivable | | 13.0 | 11.7 | 15.2 | 8.4 | 17.9 | 19.4 | 15.1 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 56.6 | 44.2 | 41.9 | 42.8 | 36.0 | 33.4 | 29.9 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 9.5 | 14.9 | 8.8 | 8.5 | 6.7 | 5.9 | 6.6 | 0.8 | 1.0 | 0.4 |
|---|
| Total Current Assets | | 200.0 | 188.5 | 172.3 | 165.6 | 181.4 | 181.7 | 182.5 | 56.8 | 57.5 | 56.4 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 291.9 | 329.4 | 0.2 | 0.3 | 2.1 | 0.6 | 0.7 | 0.1 | 610.8 | 541.2 | 503.6 | 249.1 | 63.4 | 27.8 | 77.6 | 40.7 |
|---|
| 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 | 0.0 | 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 |
|---|
| Long-Term Investments | | 5.3 | 0.0 | 156.0 | 121.0 | 72.4 | 137.5 | 108.0 | 299.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 0.0 | 5.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.1 | 1.8 | 1.7 | 2.9 | 3.8 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 297.3 | 334.8 | 156.2 | 121.3 | 74.5 | 138.0 | 108.7 | 299.5 | 614.9 | 543.0 | 505.2 | 252.0 | 67.2 | 28.4 | 77.6 | 40.7 |
|---|
| Total Assets | | 479.0 | 500.4 | 213.3 | 179.9 | 136.2 | 203.6 | 144.5 | 312.6 | 708.8 | 662.7 | 624.2 | 481.1 | 242.2 | 226.9 | 313.7 | 88.8 |
| 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 | | 379.9 | 366.4 | 349.6 | 329.4 | 317.2 | 292.0 | 259.0 | 0.2 | 0.3 | 0.3 |
|---|
| 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 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 155.2 | 158.2 | 146.0 |
|---|
| Other Long-Term Assets | | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 385.2 | 371.7 | 354.9 | 334.8 | 322.6 | 297.3 | 264.3 | 155.4 | 158.4 | 146.3 |
|---|
| Total Assets | | 585.2 | 560.1 | 527.2 | 500.4 | 504.0 | 479.0 | 446.7 | 212.2 | 216.0 | 202.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 55.1 | 0.0 | 8.5 | 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 |
|---|
| Short-Term Debt | | 14.5 | 15.9 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 36.5 | 0.5 | 20.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 9.2 | 94.9 | 3.3 | 1.4 | 2.5 | 3.5 | 2.2 | 0.0 | 47.9 | 46.9 | 34.8 | 15.4 | 4.2 | 4.8 | 5.2 | 1.1 |
|---|
| Current Liabilities | | 78.8 | 110.8 | 12.0 | 1.5 | 2.6 | 3.6 | 2.3 | 3.5 | 84.4 | 47.4 | 55.4 | 15.4 | 4.2 | 4.8 | 5.2 | 1.1 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 31.4 | 21.9 | 19.0 | 0.0 | 0.0 | 0.0 | 57.9 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 17.4 | 17.6 | 17.8 | 15.9 | 15.4 | 14.5 | 8.3 | 0.1 | 0.1 | 0.1 |
|---|
| Other Current Liabilities | | 133.4 | 101.7 | 95.9 | 94.9 | 76.6 | 64.3 | 7.0 | 11.9 | 3.1 | 3.1 |
|---|
| Current Liabilities | | 204.6 | 154.6 | 143.0 | 110.8 | 92.0 | 78.8 | 73.2 | 11.9 | 3.3 | 3.2 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 30.2 | 22.9 | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | 0.0 | 121.9 | 154.5 | 126.5 | 57.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 30.2 | 38.9 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.0 | 0.0 | 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 | 41.8 | 19.0 | 9.1 | 12.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 238.4 | 252.6 | 12.4 | 6.2 | 3.4 | 4.7 | 3.2 | 3.8 | 278.8 | 246.3 | 209.8 | 97.5 | 13.6 | 13.6 | 10.1 | 1.1 |
| 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 | | 23.7 | 27.0 | 30.2 | 22.9 | 26.7 | 30.2 | 16.5 | 0.1 | 0.1 | 0.1 |
|---|
| Capital Leases | | 41.1 | 44.6 | 48.0 | 38.9 | 42.1 | 44.7 | 24.8 | 0.1 | 0.2 | 0.3 |
|---|
| Def. Tax Liability | | 14.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 383.3 | 317.6 | 307.7 | 252.6 | 259.9 | 238.4 | 217.6 | 12.3 | 9.6 | 8.1 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 615.7 | 616.2 | 579.6 | 579.6 | 579.6 | 578.8 | 578.4 | 578.9 | 561.4 | 556.3 | 540.1 | 505.5 | 334.4 | 0.0 | 0.0 | 102.9 |
|---|
| Retained Earnings | | -427.7 | -425.7 | -431.8 | -457.9 | -498.7 | -429.8 | -487.2 | -319.3 | -180.4 | -186.4 | -173.2 | -164.9 | -142.3 | -127.0 | -37.5 | -23.1 |
|---|
| Comprehensive Income | | 52.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 50.1 | 49.3 | 48.3 | 46.6 | 47.5 | 43.0 | 36.5 | 0.0 | -0.2 | -0.1 |
|---|
| Total Common Equity | | 240.6 | 243.5 | 200.9 | 173.7 | 132.8 | 198.9 | 141.3 | 308.8 | 429.4 | 416.4 | 414.4 | 383.6 | 228.6 | 213.4 | 303.6 | 87.7 |
| 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 | | 619.0 | 617.5 | 616.5 | 616.2 | 616.1 | 615.8 | 612.3 | 576.7 | 579.6 | 579.6 |
|---|
| Retained Earnings | | -471.8 | -433.2 | -452.5 | -425.7 | -426.6 | -427.7 | -436.6 | -429.6 | -426.1 | -437.4 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 52.7 | 52.5 | 0.0 | 52.8 | 52.5 | 52.4 |
|---|
| Total Common Equity | | 201.4 | 238.5 | 217.8 | 243.5 | 242.2 | 240.6 | 229.2 | 199.9 | 206.3 | 194.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 44.7 | 38.9 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.0 | 158.3 | 155.0 | 147.1 | 57.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 240.6 | 247.8 | 200.9 | 173.7 | 132.8 | 198.9 | 141.3 | 308.8 | 430.0 | 416.4 | 414.4 | 383.6 | 228.6 | 213.4 | 303.6 | 87.7 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.6 | 4.0 | 1.7 | 4.3 | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 201.4 | 238.5 | 217.8 | 243.5 | 242.2 | 240.6 | 229.2 | 199.9 | 206.3 | 194.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 9.6 | -29.3 | 8.5 | 26.1 | 40.8 | -68.9 | 57.4 | -167.9 | -141.2 | 6.6 | -13.2 | -8.3 | -22.6 | -1.7 | -38.2 | -13.3 | -6.8 |
|---|
| Depreciation & Amortization | | 8.7 | 62.9 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 64.2 | 53.0 | 0.1 | 0.2 | 0.1 | 0.6 | 0.1 | 0.1 |
|---|
| Stock-Based Compensation | | 11.8 | 0.0 | 6.9 | 6.2 | 1.6 | 3.2 | 2.2 | 1.8 | 1.6 | 2.7 | 1.0 | 1.6 | 2.5 | 1.8 | 11.2 | 8.0 | 2.1 |
|---|
| Change Working Capital | | -10.6 | 5.0 | -13.8 | 1.9 | 7.1 | -7.2 | 1.5 | -3.8 | -29.9 | 9.8 | -18.7 | -2.5 | -6.6 | 0.5 | -1.8 | 1.1 | -0.2 |
|---|
| Change In Accounts Receivable | | -12.2 | 0.0 | 0.3 | 0.7 | 0.0 | 0.0 | 0.0 | -1.9 | -6.9 | -0.7 | -1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | -6.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 | 41.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 8.3 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -17.7 | -3.8 | -31.2 | -1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 49.5 | 119.4 | 54.1 | -37.9 | -47.9 | 0.6 | -8.3 | 161.2 | 191.4 | 17.1 | 23.0 | 1.4 | 6.0 | -0.7 | -1.2 | 0.3 | 0.7 |
|---|
| Cash from Operations | | 18.8 | 0.0 | 0.0 | -3.6 | 1.8 | -12.9 | -6.4 | -8.7 | 33.4 | 123.2 | 55.0 | -10.8 | -22.8 | -9.6 | -23.4 | -4.0 | -4.2 |
| 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 | | 16.8 | -42.0 | 21.6 | -29.4 | 3.4 | 1.1 | 8.8 | -3.2 | -5.9 | 11.4 |
|---|
| Depreciation & Amortization | | 20.1 | 15.3 | 13.1 | 14.4 | 0.0 | 0.0 | 0.0 | 3.4 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | -7.8 | 5.7 | 1.0 | 1.1 | -0.4 | -0.9 | 3.0 | 0.0 | 3.1 | 0.6 |
|---|
| Change Working Capital | | 15.2 | 8.0 | -1.5 | 6.3 | 4.0 | -6.7 | -19.1 | 6.2 | -0.4 | 0.8 |
|---|
| Change In Accounts Receivable | | 0.0 | -3.3 | 7.4 | -7.2 | 10.9 | 1.1 | -5.5 | -6.2 | -0.6 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.4 | 0.4 | 0.0 | 1.3 |
|---|
| Change In Inventories | | 4.8 | -6.3 | -0.6 | 2.2 | -5.0 | -2.1 | -5.7 | 12.3 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 11.5 | 16.9 | 1.7 | 33.4 | 6.8 | 30.9 | 11.7 | 7.4 | 6.1 | -3.3 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | -0.1 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -19.5 | -114.9 | -66.9 | 0.0 | 0.0 | -1.5 | -0.1 | 0.0 | -53.9 | -123.8 | -132.4 | -219.0 | -64.5 | -1.4 | -2.3 | -1.0 | -0.2 |
|---|
| Acquisitions | | 181.9 | 0.0 | 107.1 | 0.0 | 0.0 | 5.0 | 37.5 | 10.0 | -4.8 | 0.0 | 0.0 | 0.0 | 82.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -65.2 | 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 | -1.9 | -0.2 | -20.6 |
|---|
| Sales of Investment | | 26.2 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 0.0 | 20.0 | 165.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 |
|---|
| Other Investing Activities | | -1.6 | 0.0 | 0.0 | 2.9 | 1.0 | -4.6 | 0.5 | 0.2 | -24.0 | 0.5 | 26.4 | -0.8 | 2.4 | -13.4 | -9.2 | -21.9 | -9.2 |
|---|
| Cash from Investing | | 51.5 | 0.0 | 0.0 | 2.9 | 1.0 | 3.9 | 37.9 | 30.2 | 82.3 | -123.4 | -105.9 | -219.8 | 20.2 | -14.9 | -13.5 | -22.6 | -30.0 |
| 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 | | -31.6 | -35.3 | -26.0 | -22.1 | -24.7 | -22.6 | -12.3 | -7.3 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | 112.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -64.7 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 24.9 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | | -4.4 | 0.0 | 0.0 | -0.1 | -0.1 | -0.1 | -0.1 | 0.0 | -163.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 48.8 | 38.9 | 38.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 5.4 | 3.4 | 7.9 | 89.6 | 57.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 2.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.4 | 3.6 | 5.2 | 34.5 | 1.8 | 0.0 | 2.3 | 213.3 | 58.7 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.3 | -1.0 | 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 1.9 | 0.3 | -8.3 | -13.6 | -9.1 | 86.0 | 57.2 | -3.8 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Financing | | -1.8 | 0.0 | 0.0 | -0.1 | -0.1 | 0.4 | -0.5 | -0.7 | -154.6 | -10.1 | -3.9 | 120.5 | 59.0 | -3.8 | 2.3 | 213.3 | 58.7 |
| 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 | | 41.1 | -3.5 | -3.4 | 9.1 | -3.2 | -2.7 | 20.0 | 24.6 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 67.8 | 2.6 | 50.5 | -0.8 | 2.6 | -8.6 | 31.0 | 20.8 | -39.0 | -10.3 | -55.1 | -113.9 | 54.1 | -30.0 | -38.7 | 185.6 | 24.2 |
|---|
| Closing Cash Balance | | 123.0 | 108.3 | 105.8 | 55.3 | 56.1 | 53.5 | 62.2 | 31.1 | 10.4 | 49.3 | 59.7 | 114.8 | 228.7 | 174.6 | 197.6 | 235.8 | 26.2 |
| 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 | | -8.1 | 1.8 | 8.3 | 0.6 | -15.1 | -2.1 | -7.8 | 75.7 | -0.8 | 0.6 |
|---|
| Closing Cash Balance | | 108.3 | 116.4 | 114.7 | 106.4 | 105.8 | 120.9 | 123.0 | 130.7 | 55.0 | 56.1 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -0.7 | 43.1 | -11.2 | -3.7 | 1.8 | -14.4 | -6.5 | -8.8 | -20.5 | -0.6 | -77.4 | -229.8 | -87.4 | -11.1 | -25.7 | -5.0 | -4.4 |
|---|
| Real Free Cash Flow | | -12.5 | 43.1 | -18.0 | -9.8 | 0.1 | -17.6 | -8.6 | -10.6 | -22.1 | -3.3 | -78.4 | -231.4 | -89.9 | -12.9 | -36.9 | -13.0 | -6.5 |
| 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 | | 24.3 | 5.2 | 9.8 | 3.8 | -10.9 | 1.8 | -7.8 | 6.5 | -0.8 | -0.1 |
|---|
| Real Free Cash Flow | | 32.1 | -0.5 | 8.9 | 2.7 | -10.5 | 2.7 | -10.8 | 6.5 | -3.9 | -0.7 |