IMMP
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 | | 12.8 | 5.0 | 3.8 | 3.5 | 0.2 | 4.0 | 7.5 | 0.1 | 2.6 | 4.2 | 0.2 | 2.1 | 3.1 | 4.0 | 1.5 | 0.0 | 0.5 |
|---|
| Cost of Revenues | | 129.1 | 61.4 | 41.5 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.7 | 0.9 | 0.1 | 0.0 | 0.0 |
|---|
| Gross Profit | | -116.3 | -56.4 | -37.7 | 1.4 | 0.2 | 4.0 | 7.5 | 0.1 | 2.6 | 4.2 | 0.2 | 1.9 | 2.4 | 3.1 | 1.4 | 0.0 | 0.5 |
| Revenue |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 4-2021 | 2-2021 |
| Total Revenues | | 6.0 | 1.9 | 3.1 | 1.7 | 2.1 | 1.8 | 1.7 | -3.1 | 0.8 | 1.1 |
|---|
| Cost of Revenues | | 46.6 | 36.1 | 25.3 | 21.1 | 1.0 | 0.9 | 0.9 | 8.5 | -4.5 | 4.2 |
|---|
| Gross Profit | | -40.6 | -34.2 | -22.2 | -19.4 | 1.1 | 0.9 | 0.8 | -11.6 | 5.3 | -3.1 |
| 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 | 28.8 | 31.3 | 17.2 | 20.4 | 16.6 | 10.0 | 7.5 | 7.1 | 9.0 | 11.9 | 14.0 | 14.5 | 9.5 | 5.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 14.1 | 7.2 | 6.3 | 6.3 | 6.1 | 7.2 | 4.3 | 54.5 | 5.7 | 4.1 | 4.9 | 7.8 | 5.6 | 3.1 |
|---|
| Depreciation & Amortization | | 4.3 | 2.1 | 2.0 | 2.1 | 2.1 | -1.2 | 2.1 | 1.9 | 1.8 | 1.7 | 2.0 | 1.3 | 0.4 | 0.3 | 0.4 | 0.1 | 0.1 |
|---|
| Total Operating Expenses | | 100.6 | 70.1 | 50.4 | 42.9 | 34.0 | 19.7 | 22.6 | 19.1 | 14.8 | 9.5 | 61.9 | 14.7 | 14.4 | 17.5 | 22.7 | 15.2 | 8.4 |
|---|
| Operating Income | | -217.0 | -126.4 | -88.1 | -44.9 | -33.9 | -19.6 | -16.0 | -20.4 | -11.7 | -9.4 | -61.5 | -13.9 | -13.3 | -15.1 | -18.5 | -14.1 | -7.9 |
| Operating Income |
|
TTM |
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 4-2021 | 2-2021 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.8 | 19.0 | 0.0 | -17.2 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.9 | 22.2 | -8.5 | -8.5 | 4.2 |
|---|
| Depreciation & Amortization | | 1.1 | 2.1 | 0.0 | 1.1 | 1.0 | 0.9 | 0.9 | -1.1 | -1.1 | 0.5 |
|---|
| Total Operating Expenses | | 5.4 | 40.5 | 29.6 | 25.2 | 25.2 | 20.9 | 22.2 | -8.5 | -25.7 | 4.2 |
|---|
| Operating Income | | -46.0 | -74.7 | -51.7 | -44.5 | -43.6 | -21.8 | -23.1 | 13.7 | 9.6 | -5.2 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 8.7 | 5.3 | 3.9 | 0.9 | 0.2 | 0.1 | 0.2 | 0.4 | 0.2 | 0.1 | 0.3 | 0.2 | 0.7 | 0.9 | 2.7 | 1.1 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.4 | 0.0 | 0.0 | 0.0 | 6.4 | 1.8 |
|---|
| Other Expense | | 89.2 | 65.0 | 45.4 | 5.0 | 1.7 | -10.3 | 2.6 | 2.1 | -0.7 | -0.8 | -1.7 | 0.5 | 0.4 | 1.4 | -1.5 | -0.6 | -2.5 |
|---|
| IBT | | -127.8 | -61.4 | -42.7 | -39.9 | -32.2 | -29.9 | -13.5 | -18.3 | -12.7 | -10.1 | -63.2 | -32.3 | -13.3 | -15.1 | -19.9 | -21.1 | -12.2 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.1 | 0.0 | -0.7 | -1.2 | -0.1 | 0.0 | 0.1 | 0.0 | 6.4 | 1.8 |
|---|
| Net Income | | -127.8 | -61.4 | -42.7 | -39.9 | -32.2 | -29.9 | -13.5 | -16.3 | -12.7 | -9.4 | -62.0 | -32.2 | -13.3 | -15.2 | -19.9 | -21.1 | -12.2 |
| Net Income |
|
TTM |
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 4-2021 | 2-2021 |
| Interest Income | | 1.6 | 2.1 | 3.1 | 1.9 | 2.0 | 0.6 | 0.3 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 1.2 | 35.6 | 29.4 | 23.1 | 22.3 | 2.6 | 2.5 | 0.0 | -25.8 | -4.7 |
|---|
| IBT | | -44.9 | -39.1 | -22.4 | -21.5 | -21.2 | -19.3 | -20.6 | 13.7 | -16.2 | -9.9 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | -44.9 | -39.1 | -22.4 | -21.5 | -21.2 | -19.3 | -20.6 | 13.7 | -16.2 | -9.9 |
| 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 | $-0.04 | $-0.38 | $-0.49 | $-0.32 | $-0.47 | $-0.46 | $-0.39 | $-2.72 | $-2.29 | $-0.91 | $-1.38 | $-1.88 | $-3.66 | $-2.02 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.04 | $-0.38 | $-0.49 | $-0.32 | $-0.47 | $-0.46 | $-0.39 | $-2.72 | $-2.29 | $-0.91 | $-1.38 | $-1.88 | $-3.66 | $-2.02 |
|---|
| Shares Outstanding | | 147.1 | 145.6 | 120.0 | 900.6 | 84.9 | 60.4 | 41.9 | 34.7 | 27.9 | 24.2 | 22.8 | 14.0 | 14.7 | 11.0 | 10.6 | 5.8 | 6.0 |
|---|
| Diluted Shares Outstanding | | 147.1 | 145.6 | 120.1 | 900.6 | 84.9 | 60.4 | 41.9 | 34.7 | 27.9 | 24.2 | 22.8 | 14.0 | 14.7 | 11.0 | 10.6 | 5.8 | 6.0 |
| Per Share Data |
|
TTM |
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 4-2021 | 2-2021 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.02 | $-0.02 | $0.16 | $0.18 | $-0.13 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.02 | $-0.02 | $0.16 | $0.18 | $-0.13 |
|---|
| Shares Outstanding | | 147.1 | 145.9 | 145.3 | 121.4 | 119.7 | 921.6 | 895.8 | 84.9 | 0.0 | 77.1 |
|---|
| Diluted Shares Outstanding | | 147.1 | 145.9 | 145.3 | 121.6 | 119.7 | 921.6 | 895.8 | 84.9 | 0.0 | 77.1 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 161.8 | 67.4 | 161.8 | 123.4 | 80.0 | 60.1 | 26.3 | 16.6 | 23.5 | 12.2 | 20.9 | 6.8 | 14.2 | 22.0 | 17.0 | 45.9 | 15.6 |
|---|
| Short Term Investments | | 20.1 | 62.3 | 20.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.0 | 8.0 | 21.0 | 10.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 181.9 | 129.7 | 181.9 | 123.4 | 80.0 | 60.1 | 26.3 | 16.6 | 23.5 | 12.2 | 20.9 | 6.8 | 23.2 | 30.0 | 38.1 | 55.9 | 15.6 |
|---|
| Accounts Receivable | | 7.6 | 0.0 | 7.6 | 8.0 | 8.4 | 6.1 | 3.4 | 5.2 | 3.5 | 2.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.8 | 0.4 | 0.4 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 | -5.7 | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 | 0.4 | 1.1 | 0.0 | 0.2 | 0.2 | 0.0 |
|---|
| Other Current Assets | | 1.9 | 19.4 | 1.9 | 3.6 | 3.6 | 7.8 | 0.0 | 0.0 | 1.7 | 0.8 | 0.0 | 0.5 | 0.0 | 1.4 | 1.9 | 0.5 | 0.7 |
|---|
| Total Current Assets | | 191.4 | 149.1 | 191.4 | 135.0 | 90.8 | 68.4 | 31.2 | 23.5 | 28.6 | 15.9 | 21.7 | 8.0 | 24.7 | 31.8 | 40.9 | 57.1 | 16.8 |
| Current Assets |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 2-2022 | 4-2021 | 2-2021 |
| Cash And Equivalents | | 67.4 | 73.9 | 161.8 | 103.7 | 123.4 | 68.4 | 80.0 | 99.7 | 60.1 | 54.9 |
|---|
| Short Term Investments | | 62.3 | 85.4 | 20.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 129.7 | 159.3 | 181.9 | 103.7 | 123.4 | 68.4 | 80.0 | 99.7 | 60.1 | 54.9 |
|---|
| Accounts Receivable | | 0.0 | 0.0 | 7.6 | 6.1 | 8.0 | 5.0 | 8.4 | 7.0 | 6.1 | 5.3 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 19.4 | 14.5 | 1.9 | 3.2 | 3.6 | 1.8 | 3.6 | 1.0 | 2.2 | 2.1 |
|---|
| Total Current Assets | | 149.1 | 173.8 | 191.4 | 113.0 | 135.0 | 75.2 | 90.8 | 107.7 | 68.4 | 62.3 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 0.7 | 0.6 | 0.7 | 0.5 | 0.3 | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.3 | 0.6 | 0.8 | 0.5 | 0.1 | 0.1 |
|---|
| Goodwill | | 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 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 7.1 | 8.1 | 9.4 | 10.4 | 12.7 | 15.1 | 16.8 | 18.2 | 18.9 | 20.7 | 22.6 | 0.1 | 0.2 | 0.2 | 0.5 | 0.5 |
|---|
| Long-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 | 0.0 | 0.6 |
|---|
| Other Long-Term Assets | | 9.4 | 0.1 | 1.3 | 2.5 | 0.5 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 |
|---|
| Total Long-Term Assets | | 10.2 | 7.9 | 10.2 | 12.5 | 11.4 | 13.6 | 15.4 | 17.0 | 18.4 | 19.0 | 20.9 | 23.0 | 0.7 | 1.0 | 0.7 | 0.6 | 2.2 |
|---|
| Total Assets | | 201.6 | 157.0 | 201.6 | 147.4 | 102.2 | 82.0 | 46.6 | 40.5 | 47.0 | 35.0 | 42.6 | 31.0 | 25.4 | 32.8 | 41.6 | 57.6 | 19.0 |
| Long-Term Assets |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 2-2022 | 4-2021 | 2-2021 |
| Net Property, Plant & Equipment | | 0.6 | 0.7 | 0.7 | 0.8 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Goodwill | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Intangible Assets | | 7.1 | 7.7 | 8.1 | 8.6 | 9.4 | 9.9 | 10.4 | 11.6 | 12.7 | 13.8 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 0.1 | 0.1 | 1.3 | 1.2 | 2.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.0 |
|---|
| Total Long-Term Assets | | 7.9 | 8.6 | 10.2 | 10.8 | 12.5 | 10.8 | 11.4 | 12.6 | 13.6 | 14.2 |
|---|
| Total Assets | | 157.0 | 182.3 | 201.6 | 123.8 | 147.4 | 86.0 | 102.2 | 120.2 | 82.0 | 76.5 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 9.6 | 5.5 | 3.8 | 5.4 | 2.9 | 1.8 | 1.6 | 2.6 | 1.6 | 1.1 | 0.6 | 2.2 | 2.2 | 3.1 | 2.7 | 1.8 | 1.4 |
|---|
| Short-Term Debt | | 0.2 | 1.3 | 0.5 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 |
|---|
| Other Current Liabilities | | 0.7 | 5.9 | 6.2 | 4.1 | 3.4 | 3.3 | 1.6 | 2.7 | 2.2 | 1.5 | 0.9 | 0.4 | 0.6 | 0.5 | 1.7 | 0.8 | 0.2 |
|---|
| Current Liabilities | | 10.5 | 12.8 | 10.5 | 9.8 | 6.4 | 5.3 | 3.4 | 5.3 | 3.9 | 2.6 | 1.5 | 4.4 | 2.8 | 3.6 | 4.4 | 2.5 | 2.2 |
| Current Liabilities |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 2-2022 | 4-2021 | 2-2021 |
| Accounts Payable | | 5.5 | 4.0 | 3.8 | 3.0 | 5.4 | 7.9 | 2.9 | 7.3 | 1.8 | 4.8 |
|---|
| Short-Term Debt | | 1.3 | 1.3 | 0.5 | 0.4 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Other Current Liabilities | | 5.9 | 3.9 | 6.2 | 3.1 | 4.1 | 0.4 | 3.4 | 0.4 | 3.3 | 0.2 |
|---|
| Current Liabilities | | 12.8 | 9.2 | 10.5 | 6.6 | 9.8 | 8.4 | 6.4 | 7.9 | 5.3 | 5.2 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 1.0 | 0.3 | 1.4 | 1.0 | 1.6 | 2.6 | 8.9 | 7.6 | 6.6 | 5.8 | 5.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.4 | 0.5 | 0.6 | 0.4 | 0.3 | 0.3 | 0.3 | 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 | 0.0 | 0.0 | 0.0 | 3.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 12.1 | 13.3 | 12.1 | 11.0 | 8.1 | 8.8 | 13.3 | 16.2 | 13.5 | 8.4 | 7.2 | 6.3 | 2.8 | 3.6 | 4.5 | 2.5 | 2.2 |
| Long-Term Liabilities |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 2-2022 | 4-2021 | 2-2021 |
| Long-Term Debt | | 0.3 | 0.4 | 1.4 | 1.4 | 1.0 | 0.8 | 1.6 | 2.8 | 2.6 | 9.5 |
|---|
| Capital Leases | | 0.5 | 0.7 | 0.6 | 0.7 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.1 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 13.3 | 9.9 | 12.1 | 8.1 | 11.0 | 9.3 | 8.1 | 11.3 | 8.8 | 15.8 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 542.1 | 535.1 | 542.1 | 446.3 | 367.4 | 313.4 | 243.0 | 221.1 | 213.2 | 195.4 | 194.5 | 179.9 | 149.0 | 142.3 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -382.6 | -444.1 | -382.6 | -339.9 | -302.3 | -274.6 | -275.7 | -262.2 | -244.6 | -231.8 | -222.5 | -160.5 | -128.3 | -115.0 | -99.7 | -79.8 | -51.0 |
|---|
| Comprehensive Income | | 30.1 | 52.6 | 30.1 | 30.1 | 29.0 | 34.5 | 66.0 | 65.5 | 64.9 | 63.0 | 63.3 | 5.3 | 1.9 | 1.9 | 0.2 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 189.5 | 143.6 | 189.5 | 136.5 | 94.1 | 73.3 | 33.3 | 24.4 | 33.5 | 26.5 | 35.3 | 24.7 | 22.6 | 29.2 | 37.2 | 55.1 | 16.8 |
| Total Common Equity |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 2-2022 | 4-2021 | 2-2021 |
| Common Stock | | 535.1 | 533.4 | 542.1 | 446.7 | 446.3 | 370.3 | 367.4 | 365.3 | 313.4 | 287.4 |
|---|
| Retained Earnings | | -444.1 | -405.0 | -382.6 | -361.2 | -339.9 | -320.7 | -302.3 | -290.9 | -274.6 | -291.6 |
|---|
| Comprehensive Income | | 52.6 | 44.1 | 30.1 | 30.1 | 30.1 | 27.0 | 29.0 | 34.4 | 34.5 | 64.9 |
|---|
| Total Common Equity | | 143.6 | 172.5 | 189.5 | 115.6 | 136.5 | 76.7 | 94.1 | 108.9 | 73.3 | 60.7 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 1.6 | 1.6 | 1.6 | 1.2 | 1.7 | 2.8 | 9.1 | 7.6 | 6.6 | 5.8 | 5.0 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 |
|---|
| Book Value | | 189.5 | 143.6 | 189.5 | 136.5 | 94.1 | 73.3 | 33.3 | 24.4 | 33.5 | 26.5 | 35.3 | 24.7 | 22.6 | 29.2 | 37.2 | 55.1 | 16.8 |
| Other |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 2-2022 | 4-2021 | 2-2021 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 143.6 | 172.5 | 189.5 | 115.6 | 136.5 | 76.7 | 94.1 | 108.9 | 73.3 | 60.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -42.7 | -61.4 | -42.7 | -39.9 | -32.2 | 0.0 | 0.0 | 0.0 | -12.7 | -9.4 | -62.0 | -32.2 | -13.3 | -15.2 | -19.9 | -21.1 | -12.2 |
|---|
| Depreciation & Amortization | | 2.3 | 2.4 | 2.3 | 2.1 | 2.1 | 0.0 | 0.0 | 0.0 | 1.8 | 1.7 | 2.0 | 1.3 | 0.4 | 0.3 | 0.4 | 0.1 | 0.1 |
|---|
| Stock-Based Compensation | | 1.0 | 1.2 | 1.8 | 2.0 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 49.5 | 0.7 | 0.1 | 0.2 | 0.3 | 10.6 | 0.4 |
|---|
| Change Working Capital | | 0.0 | -8.5 | 3.5 | 0.8 | -1.6 | 0.0 | 0.0 | 0.0 | 0.0 | -2.2 | -2.8 | 5.0 | -0.5 | 0.2 | 0.2 | 0.1 | 1.0 |
|---|
| Change In Accounts Receivable | | 0.0 | -2.5 | 0.6 | -1.6 | 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 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 3.3 | 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 |
|---|
| Change In Inventories | | 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 | 0.2 | 0.0 | -0.2 | 0.0 |
|---|
| Other Non-cash Items | | 20.1 | 4.4 | 0.4 | 4.2 | 0.0 | 0.0 | 0.0 | 0.0 | 10.9 | 0.8 | 1.1 | 18.3 | 0.0 | 0.0 | 0.3 | 11.1 | 1.8 |
|---|
| Cash from Operations | | -34.7 | 0.0 | 0.0 | -35.9 | -30.2 | -17.6 | -10.8 | -15.3 | -7.8 | -8.5 | -11.3 | -7.8 | -14.2 | -16.0 | -19.1 | -9.8 | -6.5 |
| Cash Flow From Operating Activities |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Income | | -44.0 | -39.1 | -22.4 | -21.5 | 0.0 | -21.4 | 0.0 | -19.3 | 0.0 | -20.6 |
|---|
| Depreciation & Amortization | | 1.1 | 2.4 | 0.0 | 1.1 | 0.0 | 1.1 | 0.0 | 0.9 | 0.0 | 0.9 |
|---|
| Stock-Based Compensation | | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 2.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 0.0 | -8.5 | 0.0 | 3.5 | 0.0 | 1.7 | 0.0 | -1.6 | 0.0 | 0.0 |
|---|
| Change In Accounts Receivable | | 0.0 | -2.5 | 0.0 | 0.6 | 0.0 | 0.3 | 0.0 | -1.6 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 14.8 | 10.6 | -6.2 | 9.4 | 0.0 | 0.2 | 0.0 | -3.2 | 0.0 | 14.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.9 | -8.3 | -14.2 | -5.6 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -1.5 | 0.0 | -0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.5 | -0.6 | 0.0 | -0.1 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -20.9 | 1.1 | -12.5 | 21.6 | 0.0 | 0.0 |
|---|
| Investments | | -20.1 | 0.0 | -20.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.0 | -9.0 | -8.0 | -21.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.0 | 8.0 | 21.0 | 10.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | -12.0 | -1.1 | 12.5 | -21.6 | 0.0 | -10.0 |
|---|
| Cash from Investing | | -21.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | -12.0 | -1.1 | 12.5 | -11.6 | 0.0 | -10.1 |
| Cash Flow From Investing Activities |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Capital Expenditure | | -0.1 | 0.0 | 0.0 | 0.0 | -0.5 | -0.5 | -0.3 | 0.0 | 0.0 | -0.1 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -4.9 | 0.0 | 0.0 | -20.0 | 0.0 | -10.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 39.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | -0.6 | 0.0 | -0.3 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.1 | 0.0 | 0.0 | -0.2 | -0.2 | -0.2 | -0.1 | 0.0 | 0.0 | 0.0 | -1.5 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 6.2 | 0.0 | 0.4 | -0.3 | -0.9 | -6.0 | 1.5 | 1.0 | 0.9 | 0.8 | 5.0 | 1.7 | 0.0 | 0.0 | 0.0 | -0.7 | 0.7 |
|---|
| Issuance of Common Stock | | 95.4 | 0.0 | 0.0 | 80.1 | 53.0 | 43.3 | 22.0 | 4.9 | 17.0 | 0.0 | 13.8 | 7.7 | 6.8 | 7.7 | 1.8 | 48.6 | 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 | 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 | -3.8 | -2.4 | 9.6 | -1.5 | 3.1 | 1.4 | 0.0 | 13.5 | 3.8 | -0.2 | -0.6 | 0.0 | 1.5 | 21.3 |
|---|
| Cash from Financing | | 95.1 | 0.0 | 0.0 | 76.0 | 50.3 | 52.7 | 20.5 | 8.0 | 18.4 | 0.0 | 25.7 | 11.3 | 6.7 | 7.2 | 1.8 | 50.1 | 21.3 |
| Cash Flow From Financing Activities |
|
2-2026 | 4-2025 | 2-2025 | 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 | -0.1 | 0.0 | -0.1 |
|---|
| Debt Issued | | 0.0 | 1.6 | 1.7 | 1.6 | 1.6 | 1.6 | 1.2 | 1.3 | 1.0 | 1.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 80.1 | 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 | -0.4 | -3.8 | 0.0 | -0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | -0.4 | 76.2 | 0.0 | -0.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 30.1 | -94.4 | 38.4 | 43.4 | 19.4 | 34.3 | 9.8 | -6.9 | 11.2 | -8.6 | 14.1 | -7.4 | -7.8 | 5.0 | -28.9 | 40.3 | 4.7 |
|---|
| Closing Cash Balance | | 161.8 | 67.4 | 161.8 | 123.4 | 80.0 | 60.6 | 26.3 | 16.6 | 23.5 | 12.2 | 20.9 | 6.8 | 14.2 | 22.0 | 17.0 | 45.9 | 5.6 |
| Cash position |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Change in Cash | | 6.5 | -73.9 | -46.5 | 66.4 | -8.3 | -6.4 | -13.3 | 68.2 | -13.2 | -5.6 |
|---|
| Closing Cash Balance | | 72.7 | 0.0 | 73.9 | 161.8 | 95.4 | 103.7 | 110.1 | 123.4 | 55.2 | 68.4 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -36.2 | -62.1 | -35.8 | -35.9 | -30.3 | -17.7 | -10.9 | -15.3 | -7.8 | -8.5 | -11.3 | -7.8 | -14.3 | -16.5 | -19.7 | -9.8 | -6.6 |
|---|
| Real Free Cash Flow | | -37.2 | -63.3 | -37.5 | -37.9 | -31.7 | -17.7 | -10.9 | -15.3 | -7.8 | -9.4 | -60.9 | -8.6 | -14.4 | -16.7 | -20.0 | -20.4 | -6.9 |
| Free Cash Flow |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Free Cash Flow | | -28.2 | -33.5 | -28.6 | -17.9 | -0.5 | -17.9 | -13.2 | -8.4 | -14.2 | -5.6 |
|---|
| Real Free Cash Flow | | -28.2 | -34.7 | -28.6 | -17.9 | -0.5 | -18.8 | -13.2 | -10.4 | -14.2 | -5.6 |