IMMR
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 1,664.4 | 1,234.3 | 33.9 | 38.5 | 35.1 | 30.5 | 36.0 | 111.0 | 35.0 | 57.1 | 63.4 | 52.9 | 47.5 | 32.2 | 30.6 | 31.1 |
|---|
| Cost of Revenues | | 1,021.1 | 875.3 | 0.3 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.5 | 1.2 | 1.3 | 2.9 |
|---|
| Gross Profit | | 351.2 | 359.0 | 33.6 | 38.5 | 35.0 | 30.3 | 35.8 | 110.8 | 34.8 | 56.9 | 63.0 | 52.5 | 47.0 | 31.0 | 29.4 | 28.2 |
| Revenue |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Revenues | | 292.0 | 281.4 | 474.8 | 616.2 | 99.4 | 43.8 | 10.4 | 9.5 | 7.0 | 7.1 |
|---|
| Cost of Revenues | | 0.0 | 186.7 | 368.9 | 465.5 | 40.8 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
|---|
| Gross Profit | | 0.0 | 94.7 | 105.8 | 150.7 | 58.6 | 43.8 | 10.3 | 9.4 | 6.9 | 6.9 |
| Operating Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.0 | 0.0 | 0.3 | 1.4 | 4.2 | 5.0 | 7.8 | 9.7 | 11.8 | 13.4 | 14.8 | 11.8 | 10.9 | 8.4 | 8.4 | 8.7 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 15.7 | 12.7 | 13.1 | 23.1 | 49.4 | 47.9 | 66.9 | 58.8 | 43.4 | 34.7 | 32.4 | 26.1 | 19.7 | 23.1 |
|---|
| Depreciation & Amortization | | 40.5 | 21.6 | 0.1 | 0.8 | 0.8 | 1.9 | 2.2 | 0.9 | 1.0 | 0.0 | 0.0 | 0.1 | 0.1 | 1.6 | 1.4 | 1.2 |
|---|
| Total Operating Expenses | | 327.8 | 226.3 | 16.0 | 14.0 | 17.2 | 28.1 | 57.2 | 57.7 | 78.6 | 72.2 | 58.2 | 46.5 | 43.4 | 36.1 | 29.4 | 33.1 |
|---|
| Operating Income | | 81.8 | 132.6 | 17.9 | 24.4 | 17.8 | 0.3 | -21.5 | 53.1 | -45.4 | -15.3 | 4.7 | 6.0 | 3.6 | -5.1 | -0.1 | -4.8 |
| Operating Income |
|
TTM |
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.3 | 2.9 | 3.8 | 3.7 |
|---|
| Depreciation & Amortization | | 10.4 | 10.7 | 10.0 | 9.4 | 2.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 |
|---|
| Total Operating Expenses | | 84.8 | 77.1 | 79.6 | 86.3 | 33.2 | 27.2 | 5.3 | 3.0 | 3.9 | 3.8 |
|---|
| Operating Income | | -26.4 | 17.6 | 26.2 | 64.4 | 25.4 | 16.6 | 5.0 | 6.5 | 3.1 | 3.3 |
| Net Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 20.6 | 31.2 | 0.0 | 2.5 | 1.2 | 0.9 | 1.9 | 1.6 | 0.6 | 0.8 | 0.2 | 0.4 | 0.1 | 0.2 | 0.2 | 0.3 |
|---|
| Interest Expense | | 19.6 | 9.6 | 0.0 | 2.8 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | -3.9 | 21.4 | 25.0 | 2.5 | -0.5 | 2.9 | 1.9 | -0.2 | -1.6 | -0.1 | -0.4 | 0.4 | 0.1 | 0.2 | 0.2 | 0.3 |
|---|
| IBT | | 78.0 | 154.1 | 42.9 | 27.0 | 17.3 | 3.2 | -19.6 | 54.7 | -44.8 | -14.5 | 4.4 | 6.3 | 3.7 | -4.9 | 0.2 | -4.6 |
|---|
| Income Tax Expense | | 26.0 | 39.3 | 8.9 | -3.7 | 4.8 | -2.2 | 0.5 | 0.4 | 0.5 | 25.5 | 1.6 | 2.2 | -36.5 | 0.8 | 1.8 | 1.5 |
|---|
| Net Income | | 8.0 | 90.2 | 34.0 | 30.7 | 12.5 | 5.4 | -20.0 | 54.3 | -45.3 | -39.4 | 2.9 | 4.1 | 40.2 | -5.6 | -1.6 | -5.9 |
| Net Income |
|
TTM |
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Interest Income | | 0.0 | 2.3 | 14.8 | 3.5 | 4.6 | 8.3 | 2.1 | 2.0 | 6.8 | 6.4 |
|---|
| Interest Expense | | 7.7 | 3.2 | 4.2 | 4.5 | 0.9 | 0.0 | 1.1 | 2.4 | 0.0 | 0.0 |
|---|
| Other Expense | | 4.9 | -18.4 | 10.6 | -1.0 | 3.7 | 8.1 | 14.3 | -2.6 | 6.8 | 6.5 |
|---|
| IBT | | -21.4 | -0.8 | 36.8 | 63.4 | 29.1 | 24.7 | 19.3 | 4.0 | 9.9 | 9.8 |
|---|
| Income Tax Expense | | 7.7 | -6.8 | 17.4 | 7.6 | 8.2 | 6.1 | 3.3 | 1.3 | 2.8 | 1.5 |
|---|
| Net Income | | -29.2 | -5.5 | 15.5 | 27.2 | 28.9 | 18.7 | 16.0 | 2.7 | 7.0 | 8.3 |
| Per Share Data |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $1.05 | $0.92 | $0.40 | $0.19 | $-0.64 | $1.78 | $-1.55 | $-1.37 | $0.10 | $0.15 | $1.42 | $-0.20 | $-0.06 | $-0.21 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $1.04 | $0.92 | $0.39 | $0.19 | $-0.64 | $1.73 | $-1.55 | $-1.37 | $0.10 | $0.14 | $1.37 | $-0.20 | $-0.06 | $-0.21 |
|---|
| Shares Outstanding | | 32.6 | 32.3 | 32.2 | 33.3 | 31.5 | 28.1 | 31.5 | 30.5 | 29.2 | 28.8 | 28.1 | 28.2 | 28.2 | 27.7 | 28.6 | 28.1 |
|---|
| Diluted Shares Outstanding | | 32.6 | 33.1 | 32.5 | 33.5 | 31.8 | 28.5 | 31.5 | 31.4 | 29.2 | 28.8 | 29.0 | 29.1 | 29.3 | 27.7 | 28.6 | 28.1 |
| Per Share Data |
|
TTM |
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.49 | $0.08 | $0.22 | $0.25 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.49 | $0.08 | $0.21 | $0.25 |
|---|
| Shares Outstanding | | 32.6 | 32.5 | 32.3 | 32.2 | 31.9 | 31.0 | 32.5 | 32.5 | 32.6 | 32.6 |
|---|
| Diluted Shares Outstanding | | 32.6 | 32.5 | 33.1 | 32.9 | 32.5 | 31.4 | 32.7 | 32.8 | 32.8 | 33.1 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 49.4 | 77.7 | 56.1 | 48.8 | 51.5 | 59.5 | 86.5 | 111.0 | 24.6 | 56.9 | 25.0 | 14.4 | 14.1 | 4.6 | 7.3 | 12.2 |
|---|
| Short Term Investments | | 97.6 | 76.2 | 104.3 | 100.9 | 86.4 | 0.0 | 3.0 | 13.9 | 21.9 | 32.9 | 39.9 | 43.0 | 57.0 | 39.0 | 49.0 | 49.0 |
|---|
| Total Cash & ST Investments | | 147.0 | 153.9 | 160.4 | 149.7 | 137.9 | 59.5 | 89.5 | 124.9 | 46.5 | 89.8 | 64.9 | 57.4 | 71.1 | 43.5 | 56.3 | 61.2 |
|---|
| Accounts Receivable | | 143.8 | 365.1 | 10.0 | 1.2 | 2.0 | 2.2 | 3.4 | 1.1 | 0.8 | 1.4 | 1.2 | 3.0 | 0.6 | 1.9 | 1.5 | 0.8 |
|---|
| Inventory | | 362.7 | 367.9 | 0.0 | 0.0 | 13.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.4 | 0.4 |
|---|
| Other Current Assets | | 25.0 | 39.1 | 2.1 | 9.3 | 0.2 | 12.6 | 14.1 | 9.9 | 0.7 | 2.9 | 2.8 | 10.2 | 8.5 | 0.9 | 0.7 | 4.2 |
|---|
| Total Current Assets | | 678.6 | 926.0 | 172.5 | 160.3 | 153.3 | 74.4 | 107.0 | 135.8 | 48.1 | 94.0 | 68.9 | 70.6 | 80.2 | 46.4 | 58.9 | 66.6 |
| Current Assets |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Cash And Equivalents | | 77.7 | 80.5 | 35.8 | 91.1 | 56.1 | 28.7 | 25.8 | 27.5 | 48.8 | 36.8 |
|---|
| Short Term Investments | | 76.2 | 78.8 | 97.6 | 88.0 | 104.3 | 122.0 | 131.7 | 120.9 | 100.9 | 96.8 |
|---|
| Total Cash & ST Investments | | 153.9 | 159.3 | 133.4 | 179.1 | 160.4 | 150.7 | 157.5 | 148.4 | 149.7 | 133.5 |
|---|
| Accounts Receivable | | 365.1 | 280.2 | 143.8 | 12.5 | 10.0 | 8.9 | 8.1 | 7.3 | 1.2 | 10.3 |
|---|
| Inventory | | 367.9 | 365.1 | 362.7 | 0.0 | 0.0 | 1.2 | 2.3 | 0.0 | 0.0 | 0.7 |
|---|
| Other Current Assets | | 39.1 | 48.2 | 38.7 | 2.2 | 2.1 | 1.3 | 2.3 | 3.3 | 9.3 | 0.1 |
|---|
| Total Current Assets | | 926.0 | 852.8 | 678.6 | 193.8 | 172.5 | 160.8 | 168.0 | 159.1 | 160.3 | 144.6 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 300.3 | 251.3 | 0.2 | 0.3 | 0.4 | 0.2 | 1.2 | 2.3 | 3.2 | 4.0 | 4.6 | 1.2 | 0.9 | 1.3 | 1.7 | 1.9 |
|---|
| Goodwill | | 14.2 | 10.1 | 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 | 0.0 |
|---|
| Intangible Assets | | 94.8 | 92.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 15.7 | 14.1 | 12.4 |
|---|
| Long-Term Investments | | 79.9 | 44.1 | 33.4 | 17.0 | 7.3 | 0.0 | 0.0 | 0.0 | -0.3 | 0.0 | 6.7 | -0.3 | -0.3 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 16.5 | 45.6 | 6.3 | 5.2 | 12.1 | 18.9 | 16.2 | 7.5 | 0.3 | 5.0 | 0.3 | 0.3 | 0.3 | -0.2 | -0.2 | -0.3 |
|---|
| Total Long-Term Assets | | 509.0 | 444.6 | 43.3 | 29.8 | 22.2 | 21.8 | 17.9 | 10.2 | 3.9 | 9.7 | 36.5 | 26.9 | 30.4 | 17.0 | 15.8 | 14.3 |
|---|
| Total Assets | | 1,187.7 | 1,370.5 | 215.7 | 190.1 | 175.5 | 96.1 | 124.8 | 146.0 | 52.0 | 103.8 | 105.4 | 97.5 | 110.6 | 63.4 | 74.7 | 80.9 |
| Long-Term Assets |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Net Property, Plant & Equipment | | 251.3 | 276.8 | 300.3 | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 | 0.3 | 0.9 |
|---|
| Goodwill | | 10.1 | 14.2 | 14.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 92.5 | 93.5 | 94.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 44.1 | 37.3 | 45.2 | 41.0 | 33.5 | 29.9 | 20.2 | 25.6 | 17.0 | 18.5 |
|---|
| Other Long-Term Assets | | 45.6 | 42.1 | 51.2 | 6.4 | 6.2 | 6.5 | 6.8 | 5.0 | 5.2 | 5.1 |
|---|
| Total Long-Term Assets | | 444.6 | 467.3 | 509.0 | 50.9 | 43.3 | 43.8 | 34.5 | 38.1 | 29.8 | 26.6 |
|---|
| Total Assets | | 1,370.5 | 1,320.1 | 1,187.7 | 244.7 | 215.7 | 204.7 | 202.5 | 197.1 | 190.1 | 171.2 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 217.3 | 303.6 | 0.0 | 0.1 | 0.0 | 0.1 | 0.8 | 3.6 | 6.6 | 6.0 | 0.7 | 0.7 | 0.7 | 0.3 | 0.4 | 0.4 |
|---|
| Short-Term Debt | | 100.2 | 74.5 | 0.0 | 0.5 | 1.1 | 1.4 | 1.2 | 0.2 | 4.1 | 4.8 | 4.8 | 1.9 | 4.7 | 2.5 | 2.8 | 3.5 |
|---|
| Other Current Liabilities | | 100.1 | 107.9 | 13.3 | 14.0 | 10.7 | 2.1 | 5.2 | 6.9 | 3.9 | 4.4 | 3.0 | 2.2 | 1.7 | 1.0 | 2.1 | 1.5 |
|---|
| Current Liabilities | | 437.8 | 538.6 | 19.3 | 19.3 | 16.6 | 8.8 | 11.8 | 15.3 | 19.1 | 21.0 | 15.2 | 12.6 | 15.9 | 7.8 | 9.4 | 9.8 |
| Current Liabilities |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Accounts Payable | | 303.6 | 0.1 | 217.3 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 |
|---|
| Short-Term Debt | | 74.5 | 177.5 | 100.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | 0.5 | 0.7 |
|---|
| Other Current Liabilities | | 107.9 | 336.7 | 100.1 | 10.0 | 13.3 | 14.0 | 10.2 | 10.4 | 14.0 | 8.3 |
|---|
| Current Liabilities | | 538.6 | 517.2 | 437.8 | 30.1 | 19.3 | 25.8 | 21.9 | 19.6 | 19.3 | 13.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 186.6 | 247.7 | 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 |
|---|
| Capital Leases | | 107.4 | 180.9 | 0.0 | 0.5 | 1.1 | 1.4 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.3 |
|---|
| Total Liabilities | | 761.7 | 804.3 | 32.6 | 32.4 | 34.2 | 32.1 | 41.1 | 46.3 | 42.3 | 48.4 | 18.8 | 20.9 | 29.9 | 18.8 | 23.1 | 27.2 |
| Long-Term Liabilities |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Long-Term Debt | | 247.7 | 291.8 | 294.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 180.9 | 203.0 | 207.6 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | 0.5 | 0.7 |
|---|
| Def. Tax Liability | | 0.0 | 2.1 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 804.3 | 837.6 | 761.7 | 43.2 | 32.6 | 35.2 | 32.5 | 31.4 | 32.4 | 28.1 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.0 | 0.0 | 322.2 | 322.7 | 323.3 | 258.8 | 253.3 | 246.4 | 228.0 | 221.1 | 212.1 | 204.9 | 198.1 | 186.8 | 182.5 | 176.5 |
|---|
| Retained Earnings | | 11.6 | 41.7 | -36.0 | -70.0 | -100.7 | -113.2 | -118.6 | -98.5 | -171.6 | -119.3 | -79.9 | -82.8 | -86.9 | -111.7 | -106.2 | -104.6 |
|---|
| Comprehensive Income | | 1.3 | 1.9 | 1.7 | 0.2 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Total Common Equity | | 230.3 | 319.2 | 183.1 | 157.7 | 141.3 | 64.0 | 83.8 | 99.7 | 9.7 | 55.3 | 86.6 | 76.6 | 80.7 | 44.6 | 51.6 | 53.7 |
| Total Common Equity |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 322.3 | 322.2 | 322.7 | 322.9 | 322.8 | 322.7 | 326.1 |
|---|
| Retained Earnings | | 41.7 | 34.5 | 11.6 | -17.4 | -36.0 | -52.0 | -54.7 | -61.7 | -70.0 | -89.7 |
|---|
| Comprehensive Income | | 1.9 | 1.5 | 1.3 | 1.5 | 1.7 | 1.2 | 0.9 | 0.6 | 0.2 | -0.1 |
|---|
| Total Common Equity | | 319.2 | 310.9 | 230.3 | 201.5 | 183.1 | 169.4 | 170.0 | 165.7 | 157.7 | 143.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 394.3 | 322.1 | 0.0 | 0.5 | 1.1 | 1.4 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 425.9 | 566.3 | 183.1 | 157.7 | 141.3 | 64.0 | 83.8 | 99.7 | 9.7 | 55.3 | 86.6 | 76.6 | 80.7 | 44.6 | 51.6 | 53.7 |
| Other |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Total Debt | | 247.1 | 171.6 | 195.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 319.2 | 310.9 | 230.3 | 201.5 | 183.1 | 169.4 | 170.0 | 165.7 | 157.7 | 143.2 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 66.3 | 19.4 | 34.0 | 30.7 | 12.5 | 5.4 | -20.0 | 54.3 | -45.3 | -40.0 | 2.9 | 4.1 | 40.2 | -5.7 | -1.6 | -5.9 |
|---|
| Depreciation & Amortization | | 2.0 | 24.8 | 0.1 | 0.8 | 0.8 | 1.9 | 2.2 | 0.9 | 1.0 | 0.9 | 1.0 | 0.6 | 0.7 | 2.2 | 2.5 | 2.3 |
|---|
| Stock-Based Compensation | | 5.4 | 11.7 | 3.4 | 3.6 | 2.3 | 4.8 | 5.5 | 8.7 | 6.1 | 6.1 | 5.5 | 5.3 | 4.6 | 3.1 | 3.6 | 3.4 |
|---|
| Change Working Capital | | -98.2 | 15.0 | -4.2 | 7.0 | -2.4 | -9.6 | -23.2 | 6.0 | -5.6 | 55.0 | 0.7 | -9.8 | -24.3 | -4.0 | -2.0 | -1.6 |
|---|
| Change In Accounts Receivable | | -24.4 | -240.7 | -1.0 | 0.7 | 0.2 | 1.2 | -2.3 | -0.2 | 0.6 | -0.2 | 1.8 | -2.4 | 1.0 | -0.5 | 2.2 | 2.2 |
|---|
| Change In Accounts Payable | | -44.0 | 49.7 | 0.0 | 0.1 | -0.1 | -0.7 | -2.8 | -3.0 | 0.7 | 5.3 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | -0.9 |
|---|
| Change In Inventories | | -0.6 | 18.6 | 0.0 | 0.0 | -0.2 | -1.2 | 2.3 | -11.3 | 0.0 | 1.8 | -8.4 | -0.2 | 0.1 | 0.3 | 0.0 | 0.7 |
|---|
| Other Non-cash Items | | 48.7 | -146.8 | -16.2 | 3.2 | 3.7 | 0.0 | 1.0 | -0.1 | 0.0 | -24.3 | -9.9 | -1.8 | 30.7 | 3.1 | 0.0 | 0.1 |
|---|
| Cash from Operations | | -44.2 | 0.0 | 20.6 | 40.1 | 17.4 | 0.0 | -34.1 | 69.9 | -43.8 | 22.0 | 10.0 | 0.3 | 21.2 | -4.2 | 2.4 | -1.8 |
| Cash Flow From Operating Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Income | | -29.2 | -7.1 | 19.4 | 39.2 | 28.9 | 18.7 | 16.0 | 2.7 | 7.0 | 8.3 |
|---|
| Depreciation & Amortization | | 10.4 | 10.7 | 10.0 | 12.6 | 2.1 | 0.0 | 0.1 | -0.2 | 0.3 | 0.0 |
|---|
| Stock-Based Compensation | | 4.4 | 0.0 | 5.3 | 3.6 | 1.2 | 1.6 | 0.9 | 0.9 | 0.9 | 1.3 |
|---|
| Change Working Capital | | 0.0 | 3.7 | -66.2 | 108.7 | -108.7 | 15.0 | -0.3 | -4.2 | 2.2 | -1.9 |
|---|
| Change In Accounts Receivable | | -63.7 | 258.1 | -77.2 | -139.0 | -24.3 | -0.2 | 0.3 | -0.2 | -0.6 | -0.5 |
|---|
| Change In Accounts Payable | | 93.0 | -238.8 | 22.0 | 71.7 | -44.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 |
|---|
| Change In Inventories | | -101.0 | 37.2 | -2.7 | 37.4 | -16.2 | 0.0 | -0.8 | 0.2 | 0.6 | 0.0 |
|---|
| Other Non-cash Items | | -46.3 | 33.9 | -12.2 | -140.2 | -9.5 | -5.4 | -12.3 | 0.2 | -0.2 | -4.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.8 | 4.0 | 5.2 | 3.5 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.9 | -8.1 | 0.0 | 0.0 | -0.3 | 0.0 | -0.2 | -0.1 | -0.1 | -0.3 | -4.4 | -0.8 | -0.2 | -4.2 | -3.5 | -2.7 |
|---|
| Acquisitions | | -33.0 | -29.6 | 0.0 | 0.0 | -5.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.2 | -3.3 | -2.2 |
|---|
| Investments | | -154.8 | -121.9 | -177.3 | -165.4 | -123.4 | 0.0 | -8.9 | -17.7 | -23.8 | -32.8 | -44.9 | -43.0 | -94.9 | -43.9 | -48.9 | -48.9 |
|---|
| Sales of Investment | | 170.9 | 164.4 | 171.8 | 136.0 | 36.1 | 3.0 | 20.0 | 26.0 | 35.0 | 40.0 | 48.0 | 57.0 | 77.0 | 54.0 | 49.0 | 45.0 |
|---|
| Other Investing Activities | | 12.5 | 0.0 | 8.9 | 0.0 | 5.4 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 3.5 | 3.4 | 2.5 |
|---|
| Cash from Investing | | -5.3 | 0.0 | 3.4 | -29.4 | -87.7 | 3.0 | 10.9 | 8.2 | 11.1 | 7.8 | -1.3 | 13.3 | -18.2 | 6.1 | -3.3 | -6.2 |
| Cash Flow From Investing Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Capital Expenditure | | -3.7 | -3.1 | -2.5 | -4.7 | -0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.0 | -1.7 | 0.0 | 0.0 | -29.6 | 0.0 | 0.0 | -3.3 | 0.0 | 0.0 |
|---|
| Investments | | -28.0 | -21.0 | -33.0 | -6.2 | -41.7 | -40.9 | -9.5 | -63.2 | -48.3 | -56.3 |
|---|
| Sales of Investment | | 41.4 | 23.2 | 40.3 | 43.2 | 32.3 | 48.7 | 23.3 | 66.6 | 45.3 | 36.6 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.9 | 3.3 | -3.0 | -19.7 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.8 | 3.3 | -3.0 | -19.7 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -85.6 | 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 | 0.0 |
|---|
| Debt Issued | | 479.7 | 322.1 | -0.4 | -0.6 | -0.3 | 0.2 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 59.2 | 0.0 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.2 | 0.1 | 0.1 | 0.0 |
|---|
| Repurchase of Common Stock | | -6.8 | -0.3 | -8.3 | -13.2 | 0.2 | -30.6 | -2.7 | 0.2 | -0.3 | -0.7 | 0.4 | -15.0 | 0.0 | -5.7 | -6.5 | 0.0 |
|---|
| Dividends Paid | | -5.0 | 0.0 | -7.4 | 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 | | 0.2 | 0.0 | -1.2 | -0.2 | 2.9 | 0.7 | 1.2 | 7.8 | 0.5 | 2.4 | 1.2 | 1.3 | 6.4 | 1.0 | 2.3 | 0.4 |
|---|
| Cash from Financing | | 74.1 | 0.0 | -16.7 | -13.4 | 62.2 | -29.9 | -1.3 | 8.2 | 0.5 | 2.0 | 1.9 | -13.3 | 6.6 | -4.6 | -4.0 | 0.4 |
| Cash Flow From Financing Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.0 | 322.1 | -58.4 | -13.7 | 394.3 | 0.0 | 0.0 | 0.0 | -0.1 | -0.2 |
|---|
| 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 | -2.4 | 0.0 | -1.0 | -1.0 | -0.3 | -1.0 | -4.4 | -2.9 | -0.8 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | -1.0 | -1.0 | -4.4 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.9 | 0.0 | -0.8 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.2 | -4.5 | -3.9 | -5.2 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 23.6 | 29.2 | 7.3 | -2.7 | -8.0 | -27.0 | -24.5 | 86.4 | -32.2 | 31.9 | 10.6 | 0.2 | 9.6 | -2.7 | -4.9 | -7.6 |
|---|
| Closing Cash Balance | | 49.4 | 85.2 | 56.1 | 48.8 | 51.5 | 59.5 | 86.5 | 111.0 | 24.6 | 56.9 | 25.0 | 14.4 | 14.1 | 4.6 | 7.3 | 12.2 |
| Cash position |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Change in Cash | | 12.9 | 7.1 | -12.6 | 47.5 | -40.7 | 35.0 | 27.4 | 2.9 | -1.7 | -21.3 |
|---|
| Closing Cash Balance | | 105.2 | 89.9 | 85.2 | 97.9 | 50.4 | 91.1 | 56.1 | 28.7 | 25.8 | 27.5 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -45.1 | -85.9 | 20.6 | 40.1 | 17.1 | 0.0 | -34.2 | 69.9 | -44.0 | 21.7 | 5.6 | -0.5 | 20.9 | -8.5 | -1.1 | -4.5 |
|---|
| Real Free Cash Flow | | -50.5 | -97.6 | 17.2 | 36.5 | 14.8 | -4.8 | -39.7 | 61.2 | -50.1 | 15.6 | 0.1 | -5.8 | 16.3 | -11.6 | -4.7 | -7.9 |
| Free Cash Flow |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Free Cash Flow | | -65.4 | 47.0 | -46.2 | 17.3 | -86.9 | 29.9 | 7.8 | 4.0 | 5.2 | 3.5 |
|---|
| Real Free Cash Flow | | -69.8 | 47.0 | -51.6 | 13.7 | -88.0 | 28.3 | 6.9 | 3.2 | 4.4 | 2.2 |