MASS
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Total Revenues | | 56.2 | 56.2 | 59.6 | 50.2 | 46.9 | 42.2 | 26.9 | 18.0 | 22.1 |
|---|
| Cost of Revenues | | 27.8 | 27.8 | 29.7 | 24.9 | 20.8 | 19.0 | 12.0 | 9.8 | 9.7 |
|---|
| Gross Profit | | 28.4 | 28.4 | 29.9 | 25.3 | 26.0 | 23.2 | 14.9 | 8.1 | 12.4 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 17.4 | 14.0 | 13.0 | 11.8 | 18.8 | 14.5 | 11.5 | 7.4 | 14.4 | 14.3 |
|---|
| Cost of Revenues | | 8.2 | 6.7 | 6.7 | 6.2 | 9.6 | 6.7 | 5.3 | 3.5 | 7.4 | 6.4 |
|---|
| Gross Profit | | 9.2 | 7.4 | 6.4 | 5.5 | 9.2 | 7.8 | 6.2 | 3.9 | 7.0 | 7.9 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 21.9 | 17.5 | 13.1 | 8.2 | 9.0 | 9.5 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 46.2 | 43.9 | 32.2 | 12.5 | 11.3 | 9.3 |
|---|
| Depreciation & Amortization | | 4.5 | 4.2 | 4.7 | 2.4 | 1.6 | 0.4 | -6.0 | 1.2 | 0.9 |
|---|
| Total Operating Expenses | | 67.8 | 67.8 | 106.6 | 68.1 | 61.4 | 45.3 | 20.7 | 20.3 | 18.8 |
|---|
| Operating Income | | -39.4 | -39.4 | -76.7 | -42.8 | -35.4 | -22.1 | -5.8 | -12.1 | -6.4 |
| 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 | 5.3 | 5.5 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.4 | 11.4 |
|---|
| Depreciation & Amortization | | 1.1 | 1.1 | 1.0 | 1.3 | 1.4 | 1.4 | 0.5 | 1.3 | 0.4 | 0.7 |
|---|
| Total Operating Expenses | | 6.1 | 23.7 | 21.5 | 16.6 | 29.4 | 32.3 | 14.7 | 11.5 | 16.7 | 17.0 |
|---|
| Operating Income | | 3.1 | -16.3 | -15.2 | -11.0 | -20.3 | -24.5 | -8.5 | -7.6 | -9.7 | -9.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Interest Income | | 0.8 | 0.8 | 4.5 | 6.5 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.5 | 1.0 | 1.5 | 1.1 |
|---|
| Other Expense | | 6.1 | 6.1 | 4.2 | 6.1 | 1.8 | -0.1 | -7.0 | -1.2 | 0.1 |
|---|
| IBT | | -33.3 | -33.3 | -72.5 | -36.6 | -33.6 | -22.2 | -12.8 | -13.4 | -7.5 |
|---|
| Income Tax Expense | | -0.1 | 0.1 | -0.3 | -0.2 | -1.8 | -0.1 | -5.9 | 1.8 | 0.1 |
|---|
| Net Income | | 19.5 | 19.5 | -72.2 | -36.4 | -31.7 | -22.1 | -6.9 | -15.2 | -7.5 |
| 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 | | -2.3 | 1.1 | 1.2 | 0.8 | 0.8 | 0.9 | 1.1 | 1.7 | 2.3 | 1.8 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 |
|---|
| Other Expense | | 1.1 | 1.4 | 2.3 | 1.2 | 0.7 | 0.8 | 1.0 | 1.7 | 2.3 | 1.9 |
|---|
| IBT | | 4.2 | -14.9 | -12.8 | -9.8 | -19.5 | -23.6 | -7.6 | -5.9 | -7.4 | -7.2 |
|---|
| Income Tax Expense | | -0.2 | 0.0 | 0.1 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 |
|---|
| Net Income | | 4.2 | -15.0 | -13.3 | 43.6 | -19.4 | -29.3 | -12.5 | -10.9 | -7.4 | -7.1 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| EPS | | $0.00 | $0.00 | $0.00 | $-1.13 | $-1.01 | $-0.79 | $-1.26 | $-0.77 | $-0.40 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-1.13 | $-1.01 | $-0.79 | $-1.26 | $-0.77 | $-0.40 |
|---|
| Shares Outstanding | | 36.2 | 36.2 | 34.1 | 32.2 | 31.5 | 28.0 | 5.5 | 19.7 | 19.0 |
|---|
| Diluted Shares Outstanding | | 38.9 | 38.9 | 34.1 | 32.2 | 31.5 | 28.0 | 5.5 | 19.7 | 19.0 |
| 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 | $-0.23 | $-0.22 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.23 | $-0.22 |
|---|
| Shares Outstanding | | 36.2 | 36.1 | 35.9 | 35.4 | 34.7 | 34.7 | 34.1 | 32.7 | 32.4 | 32.3 |
|---|
| Diluted Shares Outstanding | | 38.9 | 36.1 | 35.9 | 35.4 | 34.7 | 34.7 | 34.1 | 32.7 | 32.4 | 32.3 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Cash And Equivalents | | 46.8 | 44.0 | 121.0 | 188.4 | 224.1 | 159.2 | 17.9 | 7.1 |
|---|
| Short Term Investments | | 30.6 | 25.6 | 24.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 77.4 | 69.6 | 145.7 | 188.4 | 224.1 | 159.2 | 17.9 | 7.1 |
|---|
| Accounts Receivable | | 11.0 | 12.6 | 9.0 | 10.0 | 16.4 | 6.9 | 5.1 | 6.3 |
|---|
| Inventory | | 18.6 | 16.2 | 14.9 | 12.5 | 7.9 | 4.6 | 5.2 | 3.5 |
|---|
| Other Current Assets | | 3.5 | 4.7 | 4.2 | 4.7 | 4.5 | 0.3 | 0.4 | 0.3 |
|---|
| Total Current Assets | | 110.4 | 103.1 | 173.8 | 215.6 | 252.9 | 171.0 | 28.6 | 17.2 |
| 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 | | 62.8 | 61.8 | 79.2 | 44.0 | 45.0 | 46.8 | 104.6 | 121.0 | 118.2 | 133.0 |
|---|
| Short Term Investments | | 49.3 | 56.8 | 45.2 | 25.6 | 26.7 | 30.6 | 29.6 | 24.6 | 29.7 | 19.7 |
|---|
| Total Cash & ST Investments | | 112.1 | 118.6 | 124.3 | 69.6 | 71.7 | 77.4 | 134.2 | 145.7 | 147.9 | 152.7 |
|---|
| Accounts Receivable | | 11.0 | 6.2 | 6.9 | 12.6 | 16.7 | 11.0 | 7.5 | 9.0 | 12.9 | 10.3 |
|---|
| Inventory | | 15.3 | 15.5 | 12.7 | 16.2 | 17.8 | 18.6 | 16.4 | 14.9 | 15.9 | 14.1 |
|---|
| Other Current Assets | | 6.6 | 7.6 | 5.0 | 4.7 | 2.7 | 3.5 | 3.8 | 4.2 | 3.1 | 3.9 |
|---|
| Total Current Assets | | 144.9 | 147.9 | 149.0 | 103.1 | 108.9 | 110.4 | 161.9 | 173.8 | 179.8 | 181.1 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Net Property, Plant & Equipment | | 9.5 | 10.3 | 9.6 | 7.0 | 6.8 | 7.1 | 8.6 | 10.0 |
|---|
| Goodwill | | 40.2 | 0.0 | 10.4 | 10.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 47.3 | 45.3 | 7.9 | 8.5 | 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 |
|---|
| Other Long-Term Assets | | -1.1 | 0.8 | 1.4 | -1.3 | 1.2 | 0.7 | 0.5 | 0.5 |
|---|
| Total Long-Term Assets | | 98.3 | 56.4 | 29.2 | 27.0 | 8.0 | 7.9 | 9.1 | 10.5 |
|---|
| Total Assets | | 208.8 | 159.5 | 203.0 | 242.6 | 260.9 | 178.8 | 37.7 | 27.7 |
| 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 | | 8.3 | 5.9 | 5.1 | 10.3 | 11.2 | 9.5 | 9.0 | 9.6 | 9.5 | 10.1 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 10.1 | 40.2 | 10.1 | 10.4 | 9.9 | 10.2 |
|---|
| Intangible Assets | | 37.1 | 37.3 | 38.0 | 45.3 | 46.7 | 47.3 | 7.5 | 7.9 | 7.7 | 8.2 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | -2.3 | 0.2 | -2.4 | -2.6 |
|---|
| Other Long-Term Assets | | 0.5 | 0.6 | 4.0 | 0.8 | 1.4 | 1.2 | 1.3 | -6.6 | 1.4 | 1.3 |
|---|
| Total Long-Term Assets | | 45.9 | 43.8 | 47.0 | 56.4 | 69.4 | 98.3 | 27.9 | 29.2 | 28.6 | 29.8 |
|---|
| Total Assets | | 190.9 | 191.7 | 196.0 | 159.5 | 178.3 | 208.8 | 189.8 | 203.0 | 208.5 | 210.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Accounts Payable | | 2.0 | 2.1 | 1.2 | 1.4 | 1.4 | 1.0 | 0.6 | 0.6 |
|---|
| Short-Term Debt | | 2.2 | 1.9 | 4.0 | 1.5 | 1.3 | 1.7 | 1.1 | 0.3 |
|---|
| Other Current Liabilities | | 5.6 | 9.1 | 6.7 | 8.8 | 7.0 | 5.0 | 2.9 | 2.9 |
|---|
| Current Liabilities | | 21.7 | 25.1 | 22.5 | 19.2 | 14.8 | 10.8 | 6.1 | 4.8 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.8 | 3.6 | 3.8 | 2.1 | 1.9 | 2.0 | 1.5 | 1.2 | 2.6 | 1.5 |
|---|
| Short-Term Debt | | 0.5 | 0.4 | 1.1 | 1.9 | 2.3 | 2.2 | 2.1 | 4.0 | 3.9 | 3.7 |
|---|
| Other Current Liabilities | | 30.1 | 16.9 | 5.0 | 9.1 | 7.7 | 5.6 | 5.3 | 6.7 | 5.3 | 4.2 |
|---|
| Current Liabilities | | 41.5 | 29.7 | 19.6 | 25.1 | 25.7 | 21.7 | 19.3 | 22.5 | 22.3 | 20.2 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Long-Term Debt | | 3.4 | 4.7 | 7.9 | 15.0 | 19.5 | 20.2 | 21.7 | 17.6 |
|---|
| Capital Leases | | 3.4 | 6.6 | 5.9 | 1.5 | 5.9 | 7.0 | 8.0 | 8.3 |
|---|
| Def. Tax Liability | | 2.2 | 2.0 | 2.4 | 2.7 | 0.0 | 0.0 | 71.7 | -8.1 |
|---|
| Total Liabilities | | 52.4 | 44.9 | 37.5 | 52.0 | 46.3 | 39.8 | 100.8 | 77.9 |
| 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 | | 3.9 | 4.0 | 2.7 | 4.7 | 4.9 | 3.4 | 3.4 | 7.9 | 8.9 | 9.9 |
|---|
| Capital Leases | | 4.4 | 4.4 | 3.8 | 6.6 | 7.2 | 3.4 | 3.4 | 3.9 | 6.4 | 1.9 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 2.0 | 2.3 | 2.2 | 2.3 | 2.4 | 2.4 | 2.6 |
|---|
| Total Liabilities | | 54.6 | 42.9 | 36.6 | 44.9 | 47.2 | 52.4 | 32.9 | 37.5 | 38.5 | 36.4 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -194.1 | -242.8 | -170.6 | -134.2 | -100.6 | -78.5 | -65.6 | -52.3 |
|---|
| Comprehensive Income | | 0.9 | 1.1 | 1.4 | 0.8 | 0.0 | -178.8 | 0.0 | -2.5 |
|---|
| Total Common Equity | | 156.4 | 114.6 | 165.5 | 190.6 | 214.6 | 139.0 | -63.2 | -50.2 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -227.5 | -212.5 | -199.2 | -242.8 | -223.4 | -194.1 | -181.5 | -170.6 | -163.2 | -156.1 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 1.1 | 1.6 | 0.9 | 1.0 | 1.4 | 1.0 | 1.1 |
|---|
| Total Common Equity | | 136.3 | 148.8 | 159.4 | 114.6 | 131.0 | 156.4 | 156.9 | 165.5 | 169.9 | 174.5 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Total Debt | | 5.6 | 6.6 | 5.9 | 16.5 | 20.9 | 21.9 | 22.8 | 17.9 |
|---|
| Book Value | | 156.4 | 114.6 | 165.5 | 190.6 | 214.6 | 139.0 | -63.2 | -50.2 |
| 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 | | 136.3 | 148.8 | 159.4 | 114.6 | 131.0 | 156.4 | 156.9 | 165.5 | 169.9 | 174.5 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Net Income | | -38.0 | 19.5 | -72.2 | -36.4 | -33.6 | -22.2 | -12.8 | -13.4 | -7.5 |
|---|
| Depreciation & Amortization | | 3.2 | 3.8 | 4.7 | 2.4 | 1.6 | 0.9 | 0.8 | 0.9 | 0.9 |
|---|
| Stock-Based Compensation | | 10.8 | 9.8 | 11.8 | 9.8 | 7.2 | 2.5 | 0.5 | 0.3 | 0.2 |
|---|
| Change Working Capital | | -4.9 | -15.3 | -2.5 | -1.6 | 3.4 | -12.4 | 10.0 | 0.7 | -3.1 |
|---|
| Change In Accounts Receivable | | -0.2 | 0.2 | -2.9 | 0.7 | 5.9 | -11.3 | -1.8 | -0.9 | 2.5 |
|---|
| Change In Accounts Payable | | 2.6 | -5.9 | 0.0 | 2.0 | 0.5 | -2.1 | 2.0 | 2.7 | -2.9 |
|---|
| Change In Inventories | | -5.3 | -3.7 | -1.7 | -3.9 | -5.5 | -4.5 | 0.2 | -1.9 | -1.0 |
|---|
| Other Non-cash Items | | 15.9 | -41.6 | 28.3 | 1.0 | 0.6 | 0.2 | -0.7 | 0.4 | 0.2 |
|---|
| Cash from Operations | | -28.9 | 0.0 | 0.0 | -25.1 | -20.9 | -29.1 | 4.1 | -11.0 | -8.9 |
| 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 | | 4.6 | -14.9 | -12.9 | 43.6 | -19.4 | -29.3 | -12.5 | -10.9 | -7.4 | -7.1 |
|---|
| Depreciation & Amortization | | 1.5 | 1.1 | 1.0 | 1.3 | 1.4 | 1.4 | 0.5 | 1.3 | 0.4 | 0.7 |
|---|
| Stock-Based Compensation | | 2.8 | 0.0 | 0.0 | 2.4 | 2.8 | 3.2 | 3.1 | 2.6 | 2.3 | 2.7 |
|---|
| Change Working Capital | | -0.8 | -3.4 | -3.0 | -8.1 | 3.7 | 0.4 | -4.3 | -2.5 | 2.7 | -0.9 |
|---|
| Change In Accounts Receivable | | -0.3 | -4.8 | 0.7 | 4.6 | 4.0 | -5.6 | -2.7 | 1.5 | 3.6 | -2.6 |
|---|
| Change In Accounts Payable | | -0.5 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 3.3 |
|---|
| Change In Inventories | | 1.7 | -0.3 | -3.1 | -2.1 | 1.3 | 0.1 | -1.4 | -1.7 | -0.1 | -2.2 |
|---|
| Other Non-cash Items | | -6.7 | 13.0 | 9.1 | -54.1 | 9.3 | 18.7 | 0.2 | 0.1 | 0.1 | 0.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.9 | -4.6 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Capital Expenditure | | -0.8 | -1.0 | -0.6 | -2.0 | -2.0 | -0.7 | 0.0 | -0.4 | -0.7 |
|---|
| Acquisitions | | -54.7 | -2.0 | -44.8 | 0.0 | -13.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -59.5 | -64.0 | -55.5 | -48.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 48.9 | 47.8 | 54.6 | 24.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -40.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 |
|---|
| Cash from Investing | | -56.2 | 0.0 | 0.0 | -26.4 | -15.8 | -0.7 | 0.0 | -0.4 | -1.2 |
| 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 | -0.7 | -0.1 | -0.2 | -0.2 | -0.2 | 0.6 | -0.9 | -0.3 | -0.2 |
|---|
| Acquisitions | | 0.0 | -2.0 | 0.0 | 69.9 | 0.0 | 0.0 | -44.8 | 0.0 | -5.0 | -4.9 |
|---|
| Investments | | -9.7 | 5.1 | -35.1 | -24.3 | -14.6 | -10.7 | -15.6 | -14.6 | -14.6 | -14.6 |
|---|
| Sales of Investment | | 16.5 | 2.8 | 23.6 | 4.9 | 15.6 | 14.6 | 14.6 | 9.7 | 19.6 | 4.9 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 4.9 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.6 | -9.9 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Debt Repaid | | -15.0 | 0.0 | 0.0 | -15.0 | -60.0 | -30.0 | -2.2 | -10.0 | 0.0 |
|---|
| Debt Issued | | 18.7 | 6.6 | 0.7 | 4.5 | 55.6 | 29.0 | 1.3 | 14.9 | 17.9 |
|---|
| Issuance of Common Stock | | 0.8 | 0.0 | 0.0 | 0.9 | 1.6 | 94.8 | 139.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -1.2 | 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 |
|---|
| Other Financing Activities | | -1.8 | 0.0 | 0.0 | -1.9 | 59.6 | 30.0 | 0.4 | 32.2 | 4.0 |
|---|
| Cash from Financing | | -1.1 | 0.0 | 0.0 | -15.9 | 1.2 | 94.7 | 137.2 | 22.2 | 4.0 |
| 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 | | 4.4 | -0.1 | 0.7 | -2.8 | -0.6 | 1.6 | 0.1 | -0.5 | -0.5 | 4.5 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 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 | 0.0 | 0.0 | -0.2 | -0.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | -0.2 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Net Change in Cash | | -86.2 | 26.4 | -77.0 | -67.4 | -35.5 | 64.9 | 141.3 | 10.8 | -6.1 |
|---|
| Closing Cash Balance | | 46.8 | 70.6 | 44.2 | 121.2 | 188.6 | 224.1 | 159.2 | 17.9 | 7.1 |
| 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 | | 7.7 | 1.1 | -17.5 | 35.1 | -1.0 | -1.8 | -57.8 | -16.4 | 2.8 | -14.8 |
|---|
| Closing Cash Balance | | 70.6 | 62.8 | 61.8 | 79.3 | 44.2 | 45.2 | 47.0 | 104.8 | 121.0 | 118.4 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Free Cash Flow | | -29.7 | -24.6 | -30.8 | -27.1 | -23.0 | -29.8 | 4.1 | -11.4 | -9.6 |
|---|
| Real Free Cash Flow | | -40.5 | -34.5 | -42.6 | -36.9 | -30.2 | -32.3 | 3.6 | -11.7 | -9.8 |
| 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 | -4.9 | -5.9 | -15.2 | -2.4 | -5.8 | -12.4 | -10.3 | -2.3 | -4.8 |
|---|
| Real Free Cash Flow | | -1.4 | -4.9 | -5.9 | -17.5 | -5.3 | -9.0 | -15.5 | -12.9 | -4.6 | -7.5 |