KURA
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 | | 67.5 | 67.5 | 53.9 | 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 |
|---|
| Cost of Revenues | | 3.7 | 0.1 | 0.0 | 0.8 | 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 |
|---|
| Gross Profit | | 63.8 | 67.4 | 53.9 | -0.8 | 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 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 17.3 | 20.8 | 15.3 | 14.1 | 53.9 | 0.0 | 0.0 | 0.0 | 1.3 | 0.0 |
|---|
| Cost of Revenues | | 0.5 | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Gross Profit | | 16.9 | 17.5 | 15.3 | 14.1 | 53.9 | 0.0 | -0.2 | -0.2 | 1.1 | -0.2 |
| 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 | 115.2 | 92.8 | 84.7 | 60.4 | 47.8 | 46.8 | 26.4 | 20.4 | 17.8 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 50.6 | 47.1 | 46.5 | 31.5 | 19.7 | 16.1 | 9.7 | 8.0 | 6.1 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | -6.3 | 1.0 | 0.8 | 0.8 | 0.8 | 0.6 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Operating Expenses | | 367.9 | 371.1 | 247.1 | 165.8 | 139.9 | 131.3 | 91.9 | 67.5 | 62.9 | 36.1 | 28.4 | 23.9 | 3.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Operating Income | | -303.6 | -303.6 | -193.2 | -165.8 | -140.6 | -131.8 | -92.1 | -67.5 | -62.9 | -36.1 | -28.4 | -23.9 | -3.9 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | 32.5 | 29.3 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.0 | 13.1 |
|---|
| Depreciation & Amortization | | 0.4 | 0.2 | 0.2 | -7.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Total Operating Expenses | | 103.6 | 97.5 | 88.0 | 78.8 | 76.3 | 59.9 | 56.2 | 54.2 | 46.5 | 42.5 |
|---|
| Operating Income | | -86.3 | -80.0 | -72.7 | -64.7 | -22.5 | -59.9 | -56.4 | -54.5 | -46.8 | -38.6 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 26.4 | 26.8 | 22.8 | 14.7 | 4.3 | 1.2 | 2.8 | 4.7 | 3.2 | 0.8 | 0.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 1.1 | 1.5 | 1.6 | 1.5 | 0.2 | 0.4 | 0.6 | 0.6 | 1.0 | 0.9 | 0.6 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 25.3 | 25.3 | 21.2 | 13.2 | 4.8 | 1.4 | 2.5 | 4.3 | 2.4 | 0.6 | 0.8 | 1.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| IBT | | -278.4 | -278.4 | -172.0 | -152.6 | -135.8 | -130.5 | -89.6 | -63.1 | -60.4 | -35.4 | -27.6 | -22.6 | -3.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Income Tax Expense | | 0.3 | 0.3 | 2.0 | 0.0 | 0.2 | -0.6 | -0.2 | 0.0 | 3.4 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | -278.7 | -278.7 | -174.0 | -152.6 | -136.1 | -129.9 | -89.4 | -63.1 | -60.4 | -35.4 | -27.6 | -22.6 | -3.7 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 5.7 | 5.9 | 6.9 | 7.9 | 5.7 | 5.9 | 6.0 | 5.3 | 4.4 | 4.3 |
|---|
| Interest Expense | | 0.3 | 0.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|---|
| Other Expense | | 5.3 | 5.9 | 6.5 | 7.5 | 5.3 | 5.5 | 5.6 | 4.9 | 4.0 | 3.9 |
|---|
| IBT | | -80.9 | -74.1 | -66.1 | -57.2 | -17.2 | -54.4 | -50.8 | -49.5 | -42.8 | -38.6 |
|---|
| Income Tax Expense | | 0.1 | 0.0 | 0.0 | 0.2 | 2.0 | 0.0 | 0.0 | 0.0 | 2.9 | 0.4 |
|---|
| Net Income | | -81.0 | -74.1 | -66.1 | -57.4 | -19.2 | -54.4 | -50.8 | -49.5 | -42.8 | -38.6 |
| 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 | $-2.08 | $-2.03 | $-1.96 | $-1.68 | $-1.51 | $-1.72 | $-1.52 | $-1.47 | $-2.28 | $-0.25 | $-0.01 | $-0.01 | $0.00 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-2.08 | $-2.03 | $-1.96 | $-1.68 | $-1.51 | $-1.72 | $-1.52 | $-1.47 | $-2.28 | $-0.25 | $-0.01 | $-0.01 | $0.00 | $0.00 |
|---|
| Shares Outstanding | | 88.1 | 87.7 | 86.2 | 73.2 | 67.0 | 66.4 | 53.1 | 41.9 | 35.2 | 23.2 | 18.7 | 9.9 | 14.5 | 5.0 | 5.0 | 5.0 | 5.0 |
|---|
| Diluted Shares Outstanding | | 88.1 | 87.7 | 86.2 | 73.2 | 67.0 | 66.4 | 53.1 | 41.9 | 35.2 | 23.2 | 18.7 | 9.9 | 14.5 | 5.0 | 5.0 | 5.0 | 5.0 |
| 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 | $-0.55 | $-0.50 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.55 | $-0.50 |
|---|
| Shares Outstanding | | 88.1 | 87.6 | 87.6 | 87.4 | 87.1 | 87.0 | 86.6 | 83.9 | 77.3 | 77.2 |
|---|
| Diluted Shares Outstanding | | 88.1 | 87.6 | 87.6 | 87.4 | 87.1 | 87.0 | 86.6 | 83.9 | 77.3 | 77.2 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 45.2 | 224.5 | 37.3 | 51.8 | 90.7 | 325.5 | 26.1 | 16.1 | 11.4 | 9.7 | 15.4 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short Term Investments | | 446.3 | 502.9 | 386.6 | 386.2 | 427.3 | 307.8 | 210.8 | 162.9 | 81.7 | 58.1 | 70.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 491.5 | 727.4 | 424.0 | 438.0 | 518.0 | 633.3 | 236.9 | 179.0 | 93.1 | 67.8 | 85.7 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.3 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 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 Current Assets | | 8.2 | 17.4 | 8.5 | 8.4 | 4.3 | 4.0 | 2.7 | 2.0 | 1.3 | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 499.8 | 744.8 | 432.5 | 446.4 | 522.3 | 637.3 | 239.6 | 181.2 | 94.6 | 68.8 | 86.9 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 95.3 | 81.9 | 51.3 | 224.5 | 49.5 | 45.2 | 41.5 | 37.3 | 28.7 | 49.1 |
|---|
| Short Term Investments | | 454.4 | 548.8 | 606.9 | 502.9 | 405.8 | 446.3 | 485.6 | 386.6 | 423.9 | 427.9 |
|---|
| Total Cash & ST Investments | | 549.7 | 630.7 | 658.2 | 727.4 | 455.3 | 491.5 | 527.1 | 424.0 | 452.6 | 477.0 |
|---|
| Accounts Receivable | | 39.2 | 4.6 | 48.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 31.8 | 24.8 | 17.3 | 17.4 | 7.9 | 8.2 | 10.7 | 13.1 | 7.3 | 8.7 |
|---|
| Total Current Assets | | 620.7 | 660.1 | 724.2 | 744.8 | 463.2 | 499.8 | 537.8 | 432.5 | 459.9 | 477.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 7.9 | 7.5 | 8.9 | 6.4 | 8.2 | 8.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | | 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 |
|---|
| Other Long-Term Assets | | 7.2 | 7.8 | 7.6 | 3.5 | 3.5 | 1.6 | 2.3 | 1.2 | 1.2 | 1.0 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 15.3 | 15.3 | 16.5 | 9.9 | 11.8 | 9.9 | 2.4 | 1.2 | 1.2 | 1.0 | 0.4 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Assets | | 515.1 | 760.2 | 448.9 | 456.3 | 534.1 | 647.2 | 242.0 | 182.4 | 95.9 | 69.8 | 87.3 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 14.9 | 11.8 | 10.5 | 7.5 | 7.4 | 7.9 | 8.4 | 8.9 | 9.3 | 5.2 |
|---|
| 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 | 0.2 | 0.2 | 0.2 |
|---|
| Other Long-Term Assets | | 13.8 | 10.6 | 9.1 | 7.8 | 8.2 | 7.4 | 7.7 | 7.4 | 4.3 | 3.7 |
|---|
| Total Long-Term Assets | | 28.7 | 22.4 | 19.6 | 15.3 | 15.6 | 15.3 | 16.1 | 16.5 | 13.9 | 9.1 |
|---|
| Total Assets | | 649.4 | 682.4 | 743.8 | 760.2 | 478.8 | 515.1 | 553.9 | 448.9 | 473.8 | 494.7 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 2.1 | 1.5 | 2.3 | 1.5 | 3.2 | 2.8 | 3.5 | 4.1 | 1.5 | 1.4 | 1.8 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 2.3 | 4.5 | 3.0 | 2.3 | 2.3 | 5.1 | 0.3 | 0.0 | 1.5 | 0.0 | 0.0 | 2.0 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Other Current Liabilities | | 29.1 | 46.4 | 30.0 | 20.2 | 17.0 | 18.2 | 11.8 | 9.5 | 7.0 | 4.0 | 3.2 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 33.5 | 78.7 | 35.3 | 24.1 | 22.5 | 26.0 | 15.6 | 13.6 | 10.0 | 5.5 | 5.1 | 3.0 | 0.1 | 0.1 | 0.1 | 0.1 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 4.7 | 1.7 | 4.6 | 1.5 | 3.0 | 2.1 | 7.5 | 2.3 | 1.8 | 2.3 |
|---|
| Short-Term Debt | | 5.8 | 4.8 | 3.8 | 4.5 | 3.4 | 2.3 | 1.4 | 3.0 | 3.4 | 4.7 |
|---|
| Other Current Liabilities | | 62.1 | 51.2 | 38.2 | 46.4 | 34.0 | 29.1 | 23.4 | 30.0 | 22.4 | 16.9 |
|---|
| Current Liabilities | | 121.3 | 107.2 | 89.8 | 78.7 | 40.4 | 33.5 | 32.3 | 35.3 | 27.5 | 23.9 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 8.6 | 12.1 | 15.7 | 11.7 | 4.6 | 9.9 | 7.3 | 7.5 | 5.6 | 7.3 | 0.0 | 0.5 | 0.1 | 0.1 | 0.1 | 0.0 |
|---|
| Capital Leases | | 5.8 | 7.1 | 7.9 | 4.9 | 6.9 | 7.7 | 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 | 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 | | 49.0 | 346.5 | 51.7 | 36.0 | 27.4 | 36.3 | 23.2 | 21.4 | 16.0 | 12.9 | 5.2 | 4.8 | 0.1 | 0.1 | 0.1 | 0.1 |
| 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 | | 13.7 | 14.7 | 15.5 | 12.1 | 13.2 | 14.4 | 15.6 | 15.7 | 15.7 | 10.7 |
|---|
| Capital Leases | | 9.8 | 9.9 | 9.8 | 7.1 | 7.2 | 7.3 | 7.6 | 6.4 | 8.1 | 3.8 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 406.8 | 376.9 | 379.4 | 346.5 | 55.1 | 49.0 | 48.8 | 51.7 | 43.8 | 11.2 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -821.8 | -895.4 | -721.4 | -568.8 | -433.0 | -302.5 | -212.9 | -149.7 | -89.3 | -53.9 | -26.3 | -3.7 | -0.2 | -0.1 | -0.1 | -0.1 |
|---|
| Comprehensive Income | | -0.5 | 0.8 | -1.3 | -8.0 | -1.8 | 0.0 | 0.3 | -0.1 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 466.1 | 413.6 | 397.3 | -568.8 | -433.0 | -302.5 | -212.9 | -149.7 | 79.9 | 56.9 | 82.1 | -3.4 | -0.1 | -0.1 | -0.1 | 0.0 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -1,093.1 | -1,019.0 | -952.9 | -895.4 | -876.2 | -821.8 | -771.0 | -721.4 | -678.7 | -640.1 |
|---|
| Comprehensive Income | | 0.9 | 0.7 | 1.0 | 0.8 | 1.1 | -0.5 | -0.8 | -1.3 | -3.5 | -5.2 |
|---|
| Total Common Equity | | 242.5 | 305.5 | 364.4 | 413.6 | 423.8 | 466.1 | 505.1 | 397.3 | 429.9 | -640.1 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 16.7 | 16.6 | 17.2 | 14.0 | 6.9 | 15.0 | 7.5 | 7.5 | 7.1 | 7.3 | 0.0 | 2.5 | 0.2 | 0.2 | 0.1 | 0.1 |
|---|
| Book Value | | 466.1 | 413.6 | 397.3 | 420.3 | 506.6 | 610.9 | 218.8 | 161.0 | 79.9 | 56.9 | 82.1 | -3.4 | -0.1 | -0.1 | -0.1 | 0.0 |
| 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 | | 242.5 | 305.5 | 364.4 | 413.6 | 423.8 | 466.1 | 505.1 | 397.3 | 429.9 | -640.1 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -181.8 | -278.7 | -174.0 | -152.6 | -135.8 | -130.5 | -89.6 | -63.1 | -60.4 | -35.4 | -27.6 | -22.6 | -3.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 0.9 | -7.5 | 0.8 | 0.8 | 0.8 | 0.6 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 31.2 | 37.1 | 33.9 | 28.1 | 26.3 | 23.6 | 12.8 | 9.4 | 8.7 | 4.5 | 2.1 | 2.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 6.9 | 184.4 | 286.2 | 7.8 | -3.0 | -3.2 | 6.4 | 0.1 | 4.4 | 2.6 | -0.1 | 1.4 | -1.7 | 0.0 | 0.0 | -0.1 | 0.0 |
|---|
| Change In Accounts Receivable | | 0.0 | -6.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.1 | 0.1 | -0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 8.4 | 4.5 | 15.2 | 0.0 | -0.8 | -2.5 | 5.7 | 0.0 | 5.1 | 3.6 | 0.5 | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 0.0 | -0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -0.8 | -0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 6.9 | 0.5 | -12.6 | -8.9 | 1.7 | 0.4 | 0.4 | -1.1 | 0.2 | 0.1 | 0.0 | 0.6 | 4.5 | 0.0 | 0.0 | 0.1 | 0.0 |
|---|
| Cash from Operations | | -154.7 | 0.0 | 0.0 | -124.8 | -110.1 | -104.6 | -69.8 | -54.8 | -48.7 | -28.4 | -25.3 | -17.9 | -0.8 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | -81.0 | -74.1 | -66.1 | -57.4 | -19.2 | -54.4 | -50.8 | -49.5 | -42.8 | -38.6 |
|---|
| Depreciation & Amortization | | 1.7 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Stock-Based Compensation | | 11.4 | 11.0 | 6.9 | 7.8 | 8.6 | 8.3 | 8.4 | 8.5 | 7.2 | 7.1 |
|---|
| Change Working Capital | | 187.8 | -44.2 | 35.9 | -20.1 | 282.3 | 0.1 | 3.1 | -4.9 | 3.7 | 5.0 |
|---|
| Change In Accounts Receivable | | 27.1 | -31.4 | 44.2 | -46.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | -10.3 | 0.0 | 0.0 | -5.4 | 12.7 | 0.0 | -0.1 | -3.1 | 7.6 | 3.9 |
|---|
| 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 | | -2.6 | 26.6 | -5.7 | -2.5 | -2.7 | 2.4 | -3.4 | -3.1 | -7.6 | 0.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -34.3 | -29.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.1 | -6.6 | -0.5 | -0.2 | -0.6 | -1.1 | -2.2 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | 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 |
|---|
| Investments | | -553.1 | -761.6 | -659.0 | -409.8 | -270.7 | -445.7 | -321.0 | -227.6 | -237.4 | -100.6 | -56.4 | -76.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 551.8 | 755.1 | 557.9 | 425.5 | 303.9 | 320.0 | 223.2 | 181.2 | 158.1 | 77.2 | 68.6 | 6.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -95.2 | 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 | 0.0 |
|---|
| Cash from Investing | | -1.4 | 0.0 | 0.0 | 15.6 | 32.6 | -126.8 | -99.9 | -46.3 | -79.3 | -23.4 | 12.2 | -70.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | -2.3 | -2.6 | -1.5 | -0.3 | -0.4 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -239.8 | 0.0 | 0.0 | -268.7 | -240.6 | 0.0 | -161.7 | -195.1 | -99.7 | -96.7 |
|---|
| Sales of Investment | | 177.5 | 0.0 | 0.0 | 167.6 | 146.0 | 0.0 | 204.9 | 99.8 | 141.9 | 105.3 |
|---|
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 42.2 | 8.6 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.3 | -0.3 | 0.0 | -1.3 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 3.7 | 16.6 | -0.6 | 3.2 | 7.1 | -0.9 | 7.7 | 7.5 | 1.7 | 0.1 | 7.3 | -2.5 | 2.3 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Issuance of Common Stock | | 152.2 | 0.0 | 0.0 | 93.6 | 24.7 | 0.0 | 459.3 | 108.2 | 132.2 | 53.7 | 0.0 | 97.9 | 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 | 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 | | 97.3 | 0.0 | 0.0 | 1.2 | 13.8 | 3.8 | 10.2 | 2.9 | 1.7 | 0.2 | 7.5 | 5.0 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 152.2 | 0.0 | 0.0 | 94.8 | 38.6 | -3.4 | 469.3 | 111.1 | 132.6 | 53.6 | 7.5 | 102.9 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 19.5 | 0.0 | 0.1 | 2.8 | 0.0 | -0.1 | -0.2 | -0.2 | -0.2 | 4.4 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.1 |
|---|
| 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 | 0.7 | 0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 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 | | -4.2 | -75.4 | 187.1 | -14.5 | -38.9 | -234.8 | 299.6 | 10.0 | 4.7 | 1.7 | -5.7 | 14.3 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Closing Cash Balance | | 45.2 | 149.1 | 224.5 | 37.3 | 52.0 | 90.9 | 325.7 | 26.1 | 16.1 | 11.4 | 9.7 | 15.4 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 53.8 | 13.3 | 30.7 | -173.2 | 175.0 | 4.3 | 3.7 | 4.2 | 8.6 | -20.6 |
|---|
| Closing Cash Balance | | 149.1 | 95.3 | 81.9 | 51.3 | 224.5 | 49.5 | 45.2 | 41.5 | 37.3 | 28.7 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -154.8 | -70.7 | 133.8 | -125.0 | -110.7 | -105.7 | -72.0 | -54.8 | -48.7 | -28.4 | -25.3 | -18.0 | -0.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Real Free Cash Flow | | -186.0 | -107.8 | 99.9 | -153.1 | -137.0 | -129.3 | -84.8 | -64.2 | -57.3 | -33.0 | -27.4 | -20.2 | -0.8 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 115.0 | -83.2 | -30.2 | -72.2 | 268.8 | -43.4 | -42.5 | -48.9 | -34.3 | -29.0 |
|---|
| Real Free Cash Flow | | 103.6 | -94.2 | -37.2 | -80.1 | 260.1 | -51.8 | -51.0 | -57.4 | -41.5 | -36.1 |