LQDA
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Total Revenues | | 158.3 | 158.3 | 14.0 | 17.5 | 15.9 | 12.9 | 0.7 | 8.1 | 2.7 | 7.3 | 13.2 |
|---|
| Cost of Revenues | | 4.4 | 4.4 | 5.9 | 2.9 | 2.9 | 3.0 | 0.2 | 0.8 | 0.1 | 0.3 | 0.9 |
|---|
| Gross Profit | | 153.9 | 153.9 | 8.1 | 14.6 | 13.1 | 9.8 | 0.5 | 7.3 | 2.6 | 6.9 | 12.3 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 92.0 | 54.3 | 8.8 | 3.1 | 2.9 | 4.4 | 3.7 | 3.0 | 4.5 | 3.7 |
|---|
| Cost of Revenues | | -1.6 | 3.2 | 1.3 | 1.5 | 1.4 | 1.6 | 1.5 | 1.8 | 1.3 | 0.6 |
|---|
| Gross Profit | | 93.6 | 51.2 | 7.5 | 1.6 | 1.6 | 2.9 | 2.2 | 1.2 | 3.3 | 3.1 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 43.2 | 19.4 | 20.5 | 32.2 | 40.5 | 28.7 | 24.8 | 23.3 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 44.7 | 32.4 | 23.1 | 27.4 | 13.6 | 8.8 | 10.2 | 4.8 |
|---|
| Depreciation & Amortization | | 1.5 | 1.5 | 2.2 | 2.2 | 1.1 | 0.0 | 0.2 | 0.6 | 1.5 | 0.9 | 0.7 |
|---|
| Total Operating Expenses | | 205.3 | 205.3 | 129.4 | 88.0 | 51.8 | 43.6 | 59.6 | 54.1 | 37.5 | 35.0 | 28.2 |
|---|
| Operating Income | | -51.4 | -51.4 | -121.3 | -73.4 | -38.8 | -33.8 | -59.1 | -46.8 | -34.9 | -28.0 | -15.9 |
| 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 | 12.6 | 7.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.1 | 10.6 |
|---|
| Depreciation & Amortization | | 0.3 | 0.5 | 0.3 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 |
|---|
| Total Operating Expenses | | 73.8 | 49.4 | 45.1 | 37.0 | 37.7 | 32.1 | 29.4 | 30.0 | 29.7 | 18.0 |
|---|
| Operating Income | | 19.8 | 1.8 | -37.5 | -35.4 | -36.1 | -29.2 | -27.2 | -28.8 | -26.4 | -14.9 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Interest Income | | 6.6 | 6.6 | 7.7 | 3.5 | 1.1 | 0.0 | 0.2 | 0.6 | 0.3 | 0.0 | 0.0 |
|---|
| Interest Expense | | 24.2 | 24.2 | 12.5 | 6.3 | 2.3 | 0.8 | 0.9 | 1.4 | 19.0 | 13.0 | 0.1 |
|---|
| Other Expense | | -17.5 | -17.5 | -9.1 | -5.1 | -2.2 | -0.8 | -0.7 | -0.8 | 0.4 | 11.9 | -0.1 |
|---|
| IBT | | -68.9 | -68.9 | -130.4 | -78.5 | -41.0 | -34.6 | -59.8 | -47.6 | -53.1 | -29.2 | -15.9 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | -2.7 | -4.8 | -2.3 | -1.2 | 0.7 | 13.0 | 0.0 |
|---|
| Net Income | | -68.9 | -68.9 | -130.4 | -78.5 | -38.4 | -29.8 | -57.5 | -46.4 | -53.1 | -29.2 | -15.9 |
| 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 | | 1.7 | 1.6 | 1.6 | 1.7 | 2.1 | 1.8 | 1.9 | 1.9 | 0.9 | 0.9 |
|---|
| Interest Expense | | 6.9 | 6.9 | 5.7 | 4.7 | 4.4 | 3.0 | 2.6 | 2.5 | 2.0 | 1.8 |
|---|
| Other Expense | | -5.2 | -5.3 | -4.1 | -2.9 | -2.3 | 6.0 | -0.7 | -12.1 | -1.0 | -0.9 |
|---|
| IBT | | 14.6 | -3.5 | -41.6 | -38.4 | -38.4 | -23.2 | -27.9 | -40.9 | -27.5 | -15.8 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.4 | 0.9 |
|---|
| Net Income | | 14.6 | -3.5 | -41.6 | -38.4 | -38.4 | -23.2 | -27.9 | -40.9 | -27.5 | -15.8 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| EPS | | $0.00 | $0.00 | $0.00 | $-1.21 | $-0.63 | $-0.60 | $-1.70 | $-2.51 | $-7.42 | $-3.40 | $-3.13 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-1.21 | $-0.63 | $-0.60 | $-1.70 | $-2.51 | $-7.42 | $-3.40 | $-3.13 |
|---|
| Shares Outstanding | | 87.1 | 86.1 | 78.7 | 65.0 | 61.0 | 49.7 | 33.9 | 18.5 | 7.2 | 8.6 | 5.1 |
|---|
| Diluted Shares Outstanding | | 100.1 | 86.1 | 78.7 | 65.0 | 61.0 | 49.7 | 33.9 | 18.5 | 7.2 | 8.6 | 5.1 |
| 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 | $-0.42 | $-0.24 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.42 | $-0.24 |
|---|
| Shares Outstanding | | 87.1 | 86.3 | 85.6 | 85.2 | 84.7 | 78.3 | 76.4 | 75.4 | 65.4 | 64.9 |
|---|
| Diluted Shares Outstanding | | 100.1 | 86.3 | 85.6 | 85.2 | 84.7 | 78.3 | 76.4 | 75.4 | 65.4 | 64.9 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Cash And Equivalents | | 133.1 | 176.5 | 83.7 | 93.3 | 57.5 | 65.3 | 55.8 | 39.5 | 3.4 | 1.4 |
|---|
| 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 | | 133.1 | 176.5 | 83.7 | 93.3 | 57.5 | 65.3 | 55.8 | 39.5 | 3.4 | 1.4 |
|---|
| Accounts Receivable | | 3.2 | 2.7 | 4.1 | 5.0 | 3.0 | 0.0 | 0.0 | 0.3 | 1.6 | 1.2 |
|---|
| Inventory | | 7.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 3.7 | 5.7 | 2.2 | 1.5 | 0.8 | 0.8 | 0.6 | 0.2 | 0.4 | 0.5 |
|---|
| Total Current Assets | | 147.3 | 185.1 | 89.9 | 99.8 | 61.3 | 66.1 | 56.4 | 40.0 | 5.5 | 3.1 |
| 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 | | 157.5 | 173.4 | 169.8 | 176.5 | 204.4 | 133.1 | 157.9 | 83.7 | 76.2 | 88.2 |
|---|
| 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 | | 157.5 | 173.4 | 169.8 | 176.5 | 204.4 | 133.1 | 157.9 | 83.7 | 76.2 | 88.2 |
|---|
| Accounts Receivable | | 36.0 | 10.0 | 1.2 | 2.7 | 4.2 | 3.2 | 2.6 | 4.1 | 3.3 | 4.1 |
|---|
| Inventory | | 24.5 | 6.4 | 1.3 | 0.2 | 0.0 | 7.2 | 3.5 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 8.7 | 5.7 | 4.9 | 5.7 | 5.6 | 3.7 | 4.0 | 2.2 | 3.4 | 0.6 |
|---|
| Total Current Assets | | 226.7 | 195.6 | 177.2 | 185.1 | 214.2 | 147.3 | 167.9 | 89.9 | 83.0 | 92.9 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Property, Plant & Equipment | | 7.9 | 12.5 | 6.2 | 6.3 | 7.4 | 9.5 | 12.1 | 8.1 | 8.2 | 4.3 |
|---|
| Goodwill | | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 3.3 | 3.2 | 3.4 | 3.7 | 4.4 | 5.5 | 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 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 15.0 | 25.7 | 14.9 | 15.5 | 16.7 | 14.6 | 0.4 | 1.3 | 1.1 | 1.0 |
|---|
| Total Long-Term Assets | | 30.1 | 45.2 | 28.4 | 29.4 | 32.5 | 33.5 | 12.5 | 9.4 | 9.4 | 5.3 |
|---|
| Total Assets | | 177.4 | 230.3 | 118.3 | 129.2 | 93.7 | 99.5 | 68.8 | 49.4 | 14.8 | 8.5 |
| 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 | | 14.7 | 13.6 | 12.6 | 12.5 | 9.2 | 7.9 | 7.2 | 6.2 | 6.2 | 6.1 |
|---|
| Goodwill | | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 |
|---|
| Intangible Assets | | 3.0 | 3.1 | 3.1 | 3.2 | 3.2 | 3.3 | 3.4 | 3.4 | 3.5 | 3.6 |
|---|
| Long-Term Investments | | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.4 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 24.1 | 41.3 | 30.6 | 25.7 | 22.4 | 15.0 | 14.7 | 11.5 | 15.1 | 15.2 |
|---|
| Total Long-Term Assets | | 49.3 | 61.8 | 50.2 | 45.2 | 38.7 | 30.1 | 29.2 | 30.5 | 28.7 | 28.7 |
|---|
| Total Assets | | 276.0 | 257.4 | 227.4 | 230.3 | 252.9 | 177.4 | 197.1 | 120.4 | 111.6 | 121.6 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Accounts Payable | | 5.7 | 4.7 | 1.4 | 2.2 | 1.1 | 3.7 | 3.5 | 3.2 | 4.4 | 2.4 |
|---|
| Short-Term Debt | | 1.2 | 18.4 | 2.3 | 1.1 | 1.1 | 1.6 | 7.4 | 0.8 | 16.1 | 3.2 |
|---|
| Other Current Liabilities | | 17.3 | 18.7 | 14.9 | 5.5 | 5.2 | 1.8 | 6.0 | -8,067.7 | 6.4 | 3.1 |
|---|
| Current Liabilities | | 24.2 | 41.8 | 18.6 | 8.8 | 7.3 | 11.7 | 16.9 | 8.2 | 30.5 | 12.1 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 6.0 | 11.3 | 8.7 | 4.7 | 2.3 | 5.7 | 2.5 | 1.4 | 1.8 | 1.9 |
|---|
| Short-Term Debt | | 56.9 | 44.5 | 38.0 | 18.4 | 1.2 | 1.2 | 1.2 | 2.3 | 2.2 | 2.1 |
|---|
| Other Current Liabilities | | 40.0 | 22.5 | 13.8 | 18.7 | 30.3 | 17.3 | 18.2 | 14.9 | 8.1 | 15.4 |
|---|
| Current Liabilities | | 102.9 | 78.4 | 60.5 | 41.8 | 33.8 | 24.2 | 21.9 | 18.6 | 12.2 | 19.5 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Long-Term Debt | | 1.7 | 104.0 | 2.4 | 23.4 | 15.0 | 15.6 | 17.0 | 12.0 | 6.1 | 5.5 |
|---|
| Capital Leases | | 1.7 | 7.0 | 3.5 | 4.6 | 5.7 | 6.8 | 8.5 | 0.8 | 1.0 | 0.6 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -0.5 | -0.2 |
|---|
| Total Liabilities | | 114.6 | 153.0 | 71.0 | 38.8 | 28.5 | 28.4 | 33.9 | 30.7 | 48.5 | 26.7 |
| 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 | | 142.7 | 155.8 | 109.7 | 104.0 | 1.4 | 1.7 | 2.0 | 2.4 | 2.7 | 3.0 |
|---|
| Capital Leases | | 6.7 | 6.8 | 6.9 | 7.0 | 2.7 | 3.0 | 3.2 | 2.4 | 3.8 | 4.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.1 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 253.9 | 242.2 | 177.7 | 153.0 | 142.4 | 114.6 | 110.9 | 73.1 | 63.6 | 60.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Common Stock | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -498.0 | -559.5 | -429.1 | -350.6 | -309.6 | -275.0 | -215.2 | -167.1 | -113.4 | -84.3 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -9.3 | -7.8 | -6.9 |
|---|
| Total Common Equity | | 62.7 | 77.3 | 47.3 | -350.6 | -309.6 | -275.0 | 34.9 | 18.7 | -33.7 | -18.2 |
| 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 | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -640.9 | -637.3 | -595.8 | -559.5 | -521.1 | -498.0 | -470.0 | -429.1 | -401.6 | -385.9 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 22.1 | 15.2 | 49.7 | 77.3 | 110.5 | 62.7 | 86.3 | 47.3 | 48.0 | -385.9 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Total Debt | | 3.0 | 122.4 | 3.5 | 24.5 | 16.1 | 17.1 | 24.4 | 12.8 | 22.1 | 8.7 |
|---|
| Book Value | | 62.7 | 77.3 | 47.3 | 90.4 | 65.3 | 71.1 | 34.9 | 18.7 | -33.7 | -18.2 |
| 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 | | 22.1 | 15.2 | 49.7 | 77.3 | 110.5 | 62.7 | 86.3 | 47.3 | 48.0 | -385.9 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Income | | -112.1 | -68.9 | -130.4 | -78.5 | -41.0 | -34.6 | -59.8 | -47.6 | -53.1 | -29.2 | -15.9 |
|---|
| Depreciation & Amortization | | 2.2 | 1.5 | 2.2 | 2.2 | 3.6 | 5.6 | 3.1 | 2.6 | 1.5 | 0.9 | 0.7 |
|---|
| Stock-Based Compensation | | 13.9 | 29.5 | 18.8 | 10.1 | 9.3 | 6.7 | 4.0 | 3.4 | 2.2 | 0.5 | 0.3 |
|---|
| Change Working Capital | | 0.3 | -24.2 | -4.8 | 5.9 | -2.2 | -12.4 | -1.7 | -7.0 | 0.3 | 0.4 | 0.6 |
|---|
| Change In Accounts Receivable | | 0.8 | -51.4 | 1.3 | 1.0 | -2.0 | -3.0 | 0.0 | 0.0 | 1,349.6 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 2.5 | -2.6 | 2.3 | -1.2 | 0.8 | -7.6 | -0.3 | 0.3 | -1.3 | 1.9 | 1.3 |
|---|
| Change In Inventories | | -7.2 | -23.0 | -0.2 | 0.0 | 0.0 | -1.7 | 0.0 | 0.0 | -1,347.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 39.9 | 26.4 | 20.8 | 18.8 | 1.6 | 0.5 | 0.2 | 0.3 | 17.7 | 14.9 | 0.4 |
|---|
| Cash from Operations | | -75.1 | 0.0 | 0.0 | -41.6 | -28.6 | -34.0 | -54.1 | -48.3 | -31.8 | -24.3 | -13.9 |
| 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 | | 14.6 | -3.5 | -41.6 | -38.4 | -38.4 | -23.2 | -27.9 | -30.1 | -27.5 | -15.8 |
|---|
| Depreciation & Amortization | | 0.3 | 0.5 | 0.3 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 |
|---|
| Stock-Based Compensation | | 7.2 | 7.9 | 6.9 | 7.4 | 5.0 | 4.9 | 4.4 | 4.5 | 2.6 | 2.5 |
|---|
| Change Working Capital | | 13.2 | -21.6 | -10.8 | -4.9 | 4.0 | 0.1 | -2.4 | -3.1 | 6.3 | -0.6 |
|---|
| Change In Accounts Receivable | | -18.1 | -26.0 | -8.7 | 1.5 | 1.5 | -1.0 | -0.7 | 1.5 | -0.7 | 0.8 |
|---|
| Change In Accounts Payable | | -2.0 | -6.0 | 1.9 | 3.4 | 2.6 | -3.4 | 2.9 | 0.3 | -0.6 | -0.2 |
|---|
| Change In Inventories | | 0.9 | -18.0 | -4.9 | -1.1 | -0.2 | 7.2 | -3.7 | -3.5 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 9.0 | 7.0 | 5.7 | 4.7 | 8.0 | -7.5 | 2.7 | 3.3 | 7.0 | 1.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -16.0 | -11.6 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Capital Expenditure | | -12.6 | -4.3 | -4.9 | -1.3 | -0.6 | -0.1 | -0.8 | -1.9 | -0.9 | -2.5 | -2.9 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
|---|
| Other Investing Activities | | -20.0 | 0.0 | 0.0 | -10.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -12.6 | 0.0 | 0.0 | -11.3 | -0.6 | -0.1 | 0.2 | -1.9 | -0.9 | -2.5 | -2.9 |
| 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 | | -2.0 | -0.9 | -1.1 | -0.3 | -1.3 | -1.7 | -1.3 | -0.6 | -0.2 | -10.5 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -10.0 | -10.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | -10.5 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Debt Repaid | | -0.1 | 0.0 | 0.0 | 19.4 | -10.8 | -10.8 | -6.8 | -1.0 | -13.0 | -1.3 | -0.3 |
|---|
| Debt Issued | | -1.0 | 122.4 | 118.9 | -1.6 | 19.2 | 9.8 | -0.5 | 12.7 | 3.6 | 14.7 | 9.0 |
|---|
| Issuance of Common Stock | | 100.4 | 0.0 | 0.0 | 24.2 | 54.5 | 21.7 | 71.2 | 63.0 | 47.3 | 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 |
|---|
| Dividends Paid | | 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 | | 32.3 | 0.0 | 0.0 | -0.4 | 21.3 | 15.4 | -1.0 | 4.4 | 34.5 | 30.1 | 6.4 |
|---|
| Cash from Financing | | 132.6 | 0.0 | 0.0 | 43.2 | 65.0 | 26.3 | 63.4 | 66.4 | 68.8 | 28.8 | 6.1 |
| 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 | 9.9 |
|---|
| Debt Issued | | 199.2 | -1.2 | 52.7 | 25.3 | 119.7 | -0.3 | -0.3 | -0.3 | -0.2 | 9.7 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 24.2 | 0.7 |
|---|
| 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 | 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 | 0.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 23.6 | 10.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Change in Cash | | 44.9 | 14.2 | 92.8 | -9.6 | 35.8 | -7.8 | 9.5 | 16.3 | 36.1 | 2.0 | -10.7 |
|---|
| Closing Cash Balance | | 133.1 | 190.7 | 176.5 | 83.7 | 93.3 | 57.5 | 65.3 | 55.8 | 39.5 | 3.4 | 1.4 |
| 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 | | 33.2 | -15.9 | 7.2 | -6.7 | -27.9 | 71.3 | -24.8 | 74.2 | 7.5 | -12.0 |
|---|
| Closing Cash Balance | | 190.7 | 161.0 | 176.9 | 169.8 | 176.5 | 204.4 | 133.1 | 157.9 | 83.7 | 76.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Free Cash Flow | | -87.7 | -40.0 | -98.4 | -42.9 | -29.2 | -34.1 | -54.9 | -50.1 | -32.7 | -26.8 | -16.8 |
|---|
| Real Free Cash Flow | | -101.6 | -69.5 | -117.2 | -52.9 | -38.5 | -40.9 | -58.9 | -53.5 | -34.9 | -27.3 | -17.2 |
| 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 | | 42.2 | -10.7 | -40.5 | -31.0 | -25.6 | -26.8 | -24.0 | -25.5 | -16.2 | -22.0 |
|---|
| Real Free Cash Flow | | 35.0 | -18.6 | -47.5 | -38.4 | -30.6 | -31.7 | -28.3 | -30.0 | -18.7 | -24.5 |