Lument Finance Trust, Inc.
LFT
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 79.2 | 79.2 | 34.9 | 32.1 | 24.2 | 21.1 | 19.1 | 16.3 | 5.0 | 18.1 | 7.6 | 18.2 | 14.8 | 8.1 | 0.0 | |
| Cost of Revenues | 7.9 | 7.9 | 0.0 | 0.0 | 0.3 | 0.3 | 1,493.2 | 360.5 | 1,003.7 | 855.6 | 1,480.3 | 2,448.4 | 2,504.7 | 288.4 | 0.0 | |
| Gross Profit | 71.3 | 71.3 | 34.9 | 32.1 | 23.9 | 20.8 | -1,474.1 | -344.2 | -998.7 | -837.5 | -1,472.7 | -2,430.2 | -2,489.9 | -280.3 | 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 | 17.9 | 18.3 | 20.6 | 22.4 | 8.3 | 8.4 | 7.7 | 10.5 | 32.5 | 8.5 | |
| Cost of Revenues | -10.9 | 2.2 | 1.9 | 14.6 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 0.2 | |
| Gross Profit | 28.7 | 16.1 | 18.7 | 7.8 | 8.3 | 8.4 | 7.7 | 10.5 | 30.9 | 8.4 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 10.1 | 7.9 | 6.1 | 6.2 | 6.8 | 6.6 | 7.9 | 8.5 | 9.7 | 5.8 | 2.5 | 0.0 | |
| Depreciation & Amortization | 0.8 | 0.8 | 0.0 | 72.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -7,116.7 | 71.4 | 83.1 | 27.8 | 4.7 | 0.0 | |
| Total Operating Expenses | 22.5 | 19.1 | 34.9 | 10.1 | 3.5 | -10.5 | 4.5 | 5.5 | 32.6 | 5,454.8 | 5,867.9 | 6,660.9 | 2,901.1 | 1,814.8 | 0.0 | |
| Operating Income | 52.2 | 52.2 | 0.0 | 22.0 | 5.1 | 10.6 | 8.0 | 6.2 | 37.6 | 7,190.6 | -8.0 | 0.5 | 3.3 | 3.2 | 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 | 0.0 | 0.0 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.9 | ||
| Depreciation & Amortization | 0.0 | 0.3 | 0.1 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | -5.0 | -6.4 | ||
| Total Operating Expenses | 10.4 | 0.8 | 2.9 | 8.3 | 8.3 | 8.4 | 7.7 | 10.5 | 1.2 | 0.9 | ||
| Operating Income | 5.5 | 15.3 | 17.3 | 14.1 | 0.0 | 0.0 | 0.0 | 0.0 | 29.8 | -1.0 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 79.0 | 79.0 | 122.1 | 109.2 | 56.7 | 36.2 | 33.6 | 39.1 | 59.0 | 89.1 | 93.1 | 114.4 | 45.8 | 18.9 | 0.0 | |
| Interest Expense | 53.9 | 53.9 | 80.8 | 74.8 | 32.8 | 15.5 | 15.2 | 23.6 | 41.6 | 69.1 | 71.4 | 83.1 | 27.8 | 4.7 | 0.0 | |
| Other Expense | -54.9 | -54.9 | 22.7 | -2.3 | 4.8 | 15.4 | 14,056.2 | 11,344.9 | -41.6 | -6,005.6 | -1,640.3 | 4,636.3 | -2,116.2 | 11,336.7 | 0.0 | |
| IBT | -2.7 | -2.7 | 22.7 | 19.7 | 9.9 | 10.6 | 8.0 | 6.2 | -3.9 | 4.7 | -8.0 | 0.5 | 3.3 | 3.2 | 0.0 | |
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | -0.5 | 0.0 | 1.5 | 1,180.2 | 3,522.0 | 3,522.0 | 2,887.3 | 11,336.7 | 0.0 | |
| Net Income | -2.7 | -2.7 | 22.6 | 19.7 | 9.9 | 10.5 | 8.4 | 6.2 | -5.5 | 4.7 | -8.0 | 0.5 | 3.3 | 3.2 | 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 | 17.8 | 18.3 | 20.6 | 22.3 | 26.4 | 29.7 | 30.6 | 35.4 | 32.5 | 31.9 | ||
| Interest Expense | 12.5 | 13.2 | 13.6 | 14.6 | 17.0 | 20.2 | 21.1 | 22.4 | 23.4 | 22.3 | ||
| Other Expense | -13.3 | -13.4 | -13.6 | -14.6 | 4.8 | 6.3 | 4.6 | 7.0 | -0.2 | 7.4 | ||
| IBT | -7.8 | 1.8 | 3.7 | -0.5 | 4.8 | 6.3 | 4.6 | 7.0 | 5.0 | 6.4 | ||
| 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 | -7.8 | 1.8 | 3.7 | -0.5 | 4.8 | 6.3 | 4.6 | 7.0 | 5.0 | 6.4 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $0.29 | $0.20 | $0.30 | $0.33 | $0.11 | $-0.22 | $0.06 | $-0.52 | $-0.20 | $0.03 | $0.50 | $0.00 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.29 | $0.20 | $0.30 | $0.33 | $0.11 | $-0.22 | $0.06 | $-0.52 | $-0.20 | $0.03 | $0.50 | $0.00 | |
| Shares Outstanding | 52.3 | 52.3 | 52.3 | 52.2 | 26.0 | 24.9 | 26.0 | 24.7 | 24.6 | 20.9 | 15.3 | 15.4 | 12.9 | 6.4 | 6.1 | |
| Diluted Shares Outstanding | 52.3 | 52.3 | 52.3 | 52.2 | 26.0 | 24.9 | 26.0 | 24.7 | 24.6 | 20.9 | 15.3 | 15.4 | 12.9 | 6.4 | 6.1 |
| 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 | $0.07 | $0.10 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.07 | $0.10 | ||
| Shares Outstanding | 52.3 | 52.4 | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | 52.2 | 52.2 | 52.2 | ||
| Diluted Shares Outstanding | 52.3 | 52.4 | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | 52.2 | 52.2 | 52.2 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 66.6 | 69.2 | 51.2 | 43.9 | 14.7 | 11.4 | 10.9 | 7.9 | 34.3 | 27.5 | 26.1 | 32.3 | 33.1 | 3.6 | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 1,076.1 | 0.0 | 0.0 | 0.0 | 0.0 | 1,290.8 | 870.9 | 571.5 | 368.3 | 445.0 | 81.0 | |
| Total Cash & ST Investments | 66.6 | 69.2 | 51.2 | 1,120.0 | 14.7 | 11.4 | 10.9 | 7.9 | 1,325.2 | 898.5 | 597.6 | 400.6 | 478.0 | 84.6 | |
| Accounts Receivable | 41.1 | 5.9 | 8.6 | 5.8 | 26.4 | 2.0 | 2.3 | 59.8 | 16.3 | 11.5 | 10.3 | 11.9 | 1.6 | 0.2 | |
| Inventory | 72.9 | 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 | |
| Other Current Assets | -107.7 | -75.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Current Assets | 72.9 | 0.0 | 59.8 | 1,125.8 | 41.1 | 13.4 | 13.3 | 67.7 | 1,325,173.0 | 898,464.0 | 597,607.3 | 411,552.7 | 478,047.9 | 84.8 |
| 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 | 56.0 | 59.4 | 63.5 | 69.2 | 45.6 | 65.1 | 64.6 | 51.5 | 43.4 | 98.5 | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 56.0 | 59.4 | 63.5 | 69.2 | 45.6 | 65.1 | 64.6 | 51.5 | 43.4 | 98.5 | |
| Accounts Receivable | 821.8 | 5.6 | 5.6 | 5.9 | 6.8 | 41.1 | 25.8 | 8.6 | 39.7 | 5.9 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 58.2 | 105.6 | |
| Other Current Assets | 15.9 | -65.0 | -69.1 | -75.1 | -52.4 | -106.3 | -90.4 | 8.9 | 0.0 | 0.0 | |
| Total Current Assets | 893.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,444.0 | 52.0 | 104.4 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 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 | |
| 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 | |
| Intangible Assets | 0.7 | 0.6 | 0.7 | 0.8 | 0.6 | 0.9 | 2.7 | 4.0 | 3.0 | 3.4 | 4.3 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,290.8 | 870.9 | 571.5 | 368.3 | 445.0 | 81.0 | |
| Other Long-Term Assets | 1,187.9 | -0.6 | 2.3 | -0.8 | -0.6 | -0.9 | -2.7 | -4.0 | -1,293.8 | -874.4 | -575.7 | -368.3 | -445.0 | -81.0 | |
| Total Long-Term Assets | 1,188.6 | 0.0 | 2.9 | 0.8 | 0.6 | 0.9 | 2.7 | 4.0 | 1,293.8 | 874.4 | 575.7 | 368.3 | 445.0 | 81.0 | |
| Total Assets | 1,297.0 | 1,128.6 | 1,446.9 | 1,128.0 | 1,048.9 | 621.5 | 657.9 | 679.4 | 2,612.5 | 2,299.6 | 2,498.4 | 2,922.2 | 528.2 | 97.0 |
| 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 | 49.3 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | |
| Intangible Assets | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | |
| 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 | 12.2 | -0.6 | -0.6 | -0.6 | -0.6 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | |
| Total Long-Term Assets | 62.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.9 | 0.7 | 0.7 | |
| Total Assets | 955.7 | 998.4 | 1,061.5 | 1,128.6 | 1,256.0 | 1,297.0 | 1,378.2 | 1,446.9 | 1,443.3 | 1,126.0 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 3.4 | 2.7 | 4.1 | 2.4 | 0.7 | 0.4 | 0.8 | 1.2 | 7.3 | 9.7 | 6.6 | 8.2 | 0.3 | 0.1 | |
| Short-Term Debt | 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 Liabilities | -3.4 | 11.5 | 6.2 | -2.4 | -0.7 | -0.4 | -0.8 | -1.2 | -7.3 | -9.7 | -6.6 | -8.2 | -0.3 | -0.1 | |
| Current Liabilities | 3.4 | 14.2 | 10.3 | 2.4 | 0.7 | 0.4 | 0.8 | 1.2 | 7.3 | 9.7 | 6.6 | 8.2 | 0.3 | 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 | 0.0 | 2.2 | 2.5 | 2.7 | 3.2 | 3.4 | 3.9 | 4.1 | 3.8 | 2.5 | |
| Short-Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 6.6 | -2.2 | 6.8 | 11.5 | -3.2 | 7.5 | -3.9 | -4.1 | -3.8 | -2.5 | |
| Current Liabilities | 6.6 | 0.0 | 9.2 | 14.2 | 0.0 | 10.8 | 0.0 | 4.1 | 3.8 | 2.5 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 1,043.2 | 875.9 | 1,193.4 | 876.3 | 873.6 | 502.6 | 545.3 | 523.2 | 1,223.6 | 1,339.4 | 1,794.4 | 2,102.6 | 0.0 | 0.0 | |
| Capital Leases | 0.0 | 0.0 | 57.3 | 0.0 | 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 | |
| Total Liabilities | 1,054.8 | 890.7 | 1,206.1 | 885.0 | 879.5 | 507.8 | 549.3 | 529.1 | 2,466.7 | 2,157.1 | 2,320.9 | 2,709.4 | 414.3 | 64.8 |
| 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 | 717.4 | 757.5 | 819.8 | 875.9 | 1,002.5 | 1,043.2 | 1,123.2 | 1,193.4 | 1,192.5 | 877.7 | |
| Capital Leases | 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 | |
| Total Liabilities | 725.6 | 766.9 | 829.5 | 890.7 | 1,012.9 | 1,054.8 | 1,135.3 | 1,206.1 | 1,202.7 | 886.9 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | |
| Retained Earnings | 59.0 | 70.0 | 47.4 | 31.3 | 21.4 | 10.9 | 2.4 | -3.8 | 4.1 | -0.6 | 7.4 | 11.4 | 8.0 | 4.8 | |
| Comprehensive Income | -189.3 | -204.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -15.1 | -9.3 | -0.4 | 7.2 | -11.1 | 2.4 | |
| Total Common Equity | 242.1 | 237.8 | 240.7 | 242.9 | 169.3 | 113.6 | 108.5 | 150.1 | 145.8 | 142.5 | 177.5 | 212.8 | 113.9 | 32.3 |
| 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 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | |
| Retained Earnings | -142.6 | 73.2 | 69.5 | 70.0 | 65.2 | 59.0 | 54.4 | 47.4 | 42.4 | 36.0 | |
| Comprehensive Income | 0.0 | 0.0 | 0.0 | -204.7 | 0.0 | -189.3 | 0.0 | -179.0 | -42.4 | -169.4 | |
| Total Common Equity | 230.0 | 231.4 | 231.9 | 237.8 | 243.0 | 242.1 | 242.8 | 240.7 | 240.5 | 239.0 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 1,043.2 | 875.9 | 1,193.4 | 876.3 | 873.6 | 502.6 | 545.3 | 523.2 | 1,223.6 | 1,339.4 | 1,794.4 | 2,102.6 | 0.0 | 0.0 | |
| Book Value | 242.2 | 237.9 | 240.8 | 243.0 | 169.4 | 113.7 | 108.6 | 150.2 | 145.8 | 142.5 | 177.5 | 212.8 | 113.9 | 32.3 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| Book Value | 230.0 | 231.4 | 231.9 | 237.8 | 243.0 | 242.1 | 242.8 | 240.7 | 240.5 | 239.0 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 20.9 | -2.7 | 22.6 | 19.7 | 9.9 | 10.5 | 8.4 | 6.2 | -5.5 | 4.7 | -8.0 | 0.5 | 3.3 | 3.2 | |
| Depreciation & Amortization | 0.0 | 1.5 | 0.0 | 0.0 | 0.1 | 0.4 | -40.0 | 1,095.8 | 2,141.9 | -1,475.7 | -6,751.7 | 0.0 | -4,705.6 | -1,974.8 | |
| Stock-Based Compensation | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | |
| Change Working Capital | 1.1 | 0.1 | 0.2 | 0.5 | -0.2 | -1.3 | -0.2 | -2.3 | 2.8 | -2.4 | 1.1 | 0.7 | -0.8 | 0.1 | |
| Change In Accounts Receivable | -2.5 | 0.5 | 2.6 | 0.0 | -1.8 | -2.0 | 0.3 | 0.1 | 1.6 | -1.5 | -0.7 | 1.2 | -1.9 | -0.9 | |
| Change In Accounts Payable | 4.8 | -0.1 | -1.4 | 0.0 | 1.7 | 0.3 | -0.4 | -0.1 | -0.7 | 1.0 | 0.1 | -0.7 | 0.5 | 0.2 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.0 | 2.0 | 0.7 | 0.6 | 0.8 | |
| Other Non-cash Items | 4.3 | 11.1 | 4.2 | 4.5 | 6.5 | 4.6 | 3.9 | 3.3 | -0.3 | -1.9 | 5.6 | 0.8 | -4.5 | -2.2 | |
| Cash from Operations | 28.0 | 0.0 | 0.0 | 24.7 | 16.3 | 13.8 | 12.2 | 7.3 | 12.3 | 4.2 | 2.3 | 2.1 | 20.7 | 13.3 |
| 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 | -7.8 | 1.8 | 3.7 | -0.5 | 4.8 | 6.3 | 4.6 | 7.0 | 5.0 | 6.4 | |
| Depreciation & Amortization | 0.1 | 0.6 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Stock-Based Compensation | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | |
| Change Working Capital | 0.2 | -0.2 | 0.6 | -0.5 | 0.8 | -0.1 | -0.7 | 0.2 | 2.6 | -2.1 | |
| Change In Accounts Receivable | 0.3 | -0.3 | -0.1 | 0.4 | 0.9 | 0.9 | 0.7 | 0.1 | 0.0 | -2.7 | |
| Change In Accounts Payable | -0.3 | 0.3 | -0.3 | 0.0 | -0.5 | -0.2 | -0.5 | -0.2 | 2.0 | 1.3 | |
| 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 | 8.7 | -1.2 | -0.8 | 4.8 | 0.7 | 0.0 | 1.5 | 1.9 | 1.6 | 1.2 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.2 | 5.4 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -209.5 | 0.0 | 0.0 | -4.9 | 0.0 | 0.0 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -58.2 | 0.0 | 0.0 | 4.9 | 0.0 | 0.0 | |
| Investments | -594.2 | -403.8 | 0.0 | 0.0 | -345.9 | -983.7 | -57,601.6 | -300,319.4 | -25.6 | -1,064.1 | -591.4 | -253.5 | -521.2 | -1,199.0 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 37.8 | 1,316.2 | 634.0 | 359.8 | 404.1 | 323.4 | 807.5 | |
| Other Investing Activities | -288.3 | 0.0 | 0.0 | -316.7 | 294.1 | 506.4 | 57,689.5 | 300,239.3 | -1.1 | -0.5 | 12.5 | 40.7 | -53.2 | -11.4 | |
| Cash from Investing | -288.3 | 0.0 | 0.0 | -316.7 | -51.8 | -477.3 | 87.9 | -42.3 | 1,021.8 | -430.6 | -219.1 | 191.3 | -250.9 | -402.9 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | |
| Investments | -396.6 | -3.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -594.2 | 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 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.5 | -365.1 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.5 | -365.1 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -297.1 | 0.0 | 0.0 | 0.0 | -293.3 | -465.3 | -44.9 | -213,415.7 | -201,392.4 | -547.6 | -49.7 | -105.8 | -342,581.0 | -414.0 | |
| Debt Issued | 543.3 | 875.9 | -317.6 | 317.1 | 296.0 | 836.3 | 2.2 | 213,437.8 | 200,692.0 | 431.8 | -405.3 | -202.4 | 344,683.6 | 414.0 | |
| Issuance of Common Stock | 317.8 | 0.0 | 0.0 | 0.0 | 81.1 | 57.3 | 5.7 | 213,415.7 | 7.3 | 19.8 | 15.5 | 0.0 | 79.3 | 84.0 | |
| Repurchase of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -57.3 | -55,771.9 | -40.3 | 200,377.3 | 547.6 | -0.3 | -0.4 | 342,870.9 | -0.1 | |
| Dividends Paid | -18.3 | 0.0 | 0.0 | -17.8 | -16.4 | -12.1 | -7.7 | -7.2 | -8.7 | -15.4 | -33.4 | -23.4 | -21.1 | -10.3 | |
| Other Financing Activities | -12.4 | 0.0 | 0.0 | 313.9 | 293.2 | 889.8 | 55,771.9 | 39.2 | -4.0 | 429.7 | 286.1 | -69.9 | -118.7 | 759.5 | |
| Cash from Financing | 224.4 | 0.0 | 0.0 | 296.1 | 64.6 | 412.3 | -46.8 | -8.2 | -1,020.5 | 434.1 | 218.2 | -199.5 | 229.4 | 419.1 |
| 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 | 317.7 | |
| Debt Issued | 717.4 | -40.0 | -62.4 | -56.0 | -126.6 | -40.7 | -79.9 | -70.3 | 1.0 | 632.5 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 317.7 | |
| 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 | -4.8 | -4.3 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -321.5 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.8 | 309.6 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -35.9 | -44.9 | 20.0 | 4.2 | 29.1 | -51.1 | 53.4 | -43.2 | 13.6 | 7.7 | 1.4 | -6.1 | -0.8 | 29.5 | |
| Closing Cash Balance | 64.6 | 26.6 | 71.6 | 51.5 | 47.4 | 18.3 | 69.4 | 16.0 | 59.2 | 45.6 | 27.5 | 26.1 | 32.3 | 33.1 |
| 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 | -30.2 | -3.9 | -3.8 | -7.0 | 6.5 | -1.5 | 1.9 | 13.1 | 1.9 | -50.1 | |
| Closing Cash Balance | 26.6 | 56.8 | 60.7 | 64.5 | 71.6 | 65.1 | 66.6 | 64.6 | 51.5 | 49.6 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 28.0 | 10.1 | 27.1 | 24.7 | 16.3 | 13.8 | 12.2 | 7.3 | -197.3 | 4.2 | 2.3 | -2.9 | 20.7 | 13.3 | |
| Real Free Cash Flow | 28.0 | 9.9 | 27.0 | 24.7 | 16.3 | 13.8 | 12.2 | 7.3 | -197.3 | 4.2 | 2.3 | -2.9 | 20.7 | 13.2 |
| 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 | 1.3 | 1.1 | 3.6 | 4.1 | 6.3 | 6.2 | 5.5 | 9.1 | 9.2 | 5.4 | |
| Real Free Cash Flow | 1.2 | 1.1 | 3.6 | 4.1 | 6.3 | 6.2 | 5.5 | 9.1 | 9.2 | 5.4 |
