MGTX
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Total Revenues | | 81.4 | 81.4 | 33.3 | 14.0 | 15.9 | 37.7 | 15.6 | 13.3 | 0.0 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 4.8 | 4.8 | 23.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 76.5 | 76.5 | 9.5 | 14.0 | 15.9 | 37.7 | 15.6 | 13.3 | 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 | | 75.4 | 0.4 | 3.7 | 1.9 | 21.4 | 10.9 | 0.3 | 0.7 | 2.0 | 5.1 |
|---|
| Cost of Revenues | | 0.5 | 0.3 | 2.7 | 1.4 | 11.8 | 12.0 | 0.0 | 3.3 | 3.9 | 3.5 |
|---|
| Gross Profit | | 74.9 | 0.1 | 1.0 | 0.5 | 9.6 | -1.1 | 0.3 | -2.6 | -1.9 | 1.6 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 103.8 | 85.7 | 67.1 | 33.9 | 24.9 | 33.6 | 22.4 | 14.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 47.3 | 46.6 | 43.8 | 44.2 | 46.7 | 44.5 | 9.3 | 6.0 |
|---|
| Depreciation & Amortization | | 9.7 | 0.0 | 12.8 | 13.7 | 0.8 | 0.2 | 1.3 | 0.4 | 2.1 | 0.7 | 0.2 |
|---|
| Total Operating Expenses | | 182.5 | 182.5 | 173.7 | 151.1 | 132.3 | 110.9 | 78.1 | 71.6 | 78.1 | 31.7 | 20.1 |
|---|
| Operating Income | | -106.0 | -106.0 | -164.2 | -137.1 | -116.4 | -73.2 | -62.6 | -58.3 | -78.1 | -31.7 | -20.1 |
| 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 | 33.7 | 27.9 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.2 | 10.0 |
|---|
| Depreciation & Amortization | | 0.0 | 3.4 | 3.2 | 3.1 | 2.9 | 3.3 | 3.2 | 3.3 | 3.9 | 3.5 |
|---|
| Total Operating Expenses | | 48.4 | 46.1 | 45.8 | 42.1 | 41.1 | 39.0 | 46.2 | 44.2 | 41.9 | 37.9 |
|---|
| Operating Income | | 26.5 | -46.1 | -44.8 | -41.6 | -31.5 | -40.0 | -45.9 | -46.8 | -43.8 | -32.8 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Interest Income | | 1.8 | 1.8 | 4.1 | 2.3 | 0.8 | 0.2 | 1.3 | 0.4 | 0.1 | 0.0 | 0.0 |
|---|
| Interest Expense | | 12.2 | 12.2 | 13.3 | 13.2 | 4.9 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | -8.2 | -8.2 | 16.4 | 53.0 | -13.3 | -6.4 | 4.6 | 3.5 | -5.3 | 0.7 | 0.3 |
|---|
| IBT | | -114.2 | -114.2 | -147.8 | -84.0 | -129.6 | -79.6 | -58.0 | -54.7 | -83.3 | -31.0 | -19.8 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 13.3 | -7.6 | -4.0 | -2.2 | -0.5 | -0.5 | -0.3 |
|---|
| Net Income | | -114.2 | -114.2 | -147.8 | -84.0 | -142.9 | -72.0 | -54.0 | -52.6 | -82.9 | -31.0 | -19.5 |
| 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 | | 0.3 | 0.2 | 0.4 | 1.0 | 1.0 | 1.2 | 0.8 | 1.1 | 0.5 | 0.5 |
|---|
| Interest Expense | | 3.1 | 3.1 | 3.0 | 3.0 | 3.4 | 3.4 | 3.3 | 3.3 | 3.4 | 3.4 |
|---|
| Other Expense | | -11.4 | -4.5 | 6.0 | 1.6 | -7.9 | 0.7 | -2.7 | 26.3 | 64.0 | -11.5 |
|---|
| IBT | | 15.1 | -50.5 | -38.8 | -40.0 | -39.4 | -39.3 | -48.6 | -20.4 | 20.2 | -44.3 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.4 | 3.4 |
|---|
| Net Income | | 15.1 | -50.5 | -38.8 | -40.0 | -39.4 | -39.3 | -48.6 | -20.4 | 20.2 | -44.3 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| EPS | | $0.00 | $0.00 | $0.00 | $-1.49 | $-3.16 | $-1.63 | $-1.43 | $-1.58 | $-4.37 | $-3.62 | $-1.01 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-1.49 | $-3.16 | $-1.63 | $-1.43 | $-1.58 | $-4.37 | $-3.62 | $-1.01 |
|---|
| Shares Outstanding | | 81.1 | 80.4 | 69.8 | 56.5 | 45.2 | 44.1 | 37.7 | 33.2 | 18.9 | 8.6 | 19.2 |
|---|
| Diluted Shares Outstanding | | 81.1 | 80.4 | 69.8 | 56.5 | 45.2 | 44.1 | 37.7 | 33.2 | 18.9 | 8.6 | 19.2 |
| 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 | $0.32 | $-0.74 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.32 | $-0.74 |
|---|
| Shares Outstanding | | 81.1 | 80.9 | 80.6 | 79.0 | 69.8 | 71.6 | 64.4 | 64.1 | 63.6 | 59.5 |
|---|
| Diluted Shares Outstanding | | 81.1 | 80.9 | 80.6 | 79.0 | 69.8 | 71.6 | 64.4 | 64.1 | 63.6 | 59.5 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Cash And Equivalents | | 100.0 | 103.7 | 129.6 | 115.5 | 137.7 | 209.5 | 227.2 | 68.1 | 8.5 | 17.5 |
|---|
| 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 | | 100.0 | 103.7 | 129.6 | 115.5 | 137.7 | 209.5 | 227.2 | 68.1 | 8.5 | 17.5 |
|---|
| Accounts Receivable | | 5.2 | 10.6 | 23.4 | 29.0 | 35.0 | 51.4 | 35.3 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.4 | 0.0 | 8.1 | 8.1 | 7.1 | 4.5 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 5.6 | 8.8 | 6.6 | 1.7 | 2.4 | 4.6 | 2.0 | 4.6 | 1.0 | 0.4 |
|---|
| Total Current Assets | | 110.8 | 123.5 | 159.6 | 154.3 | 183.2 | 272.6 | 269.0 | 74.7 | 11.5 | 19.1 |
| 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 | | 14.8 | 32.2 | 66.5 | 103.7 | 122.9 | 100.0 | 119.2 | 129.6 | 63.4 | 92.8 |
|---|
| 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 | | 14.8 | 32.2 | 66.5 | 103.7 | 122.9 | 100.0 | 119.2 | 129.6 | 63.4 | 92.8 |
|---|
| Accounts Receivable | | 2.8 | 6.8 | 5.2 | 10.6 | 8.4 | 5.2 | 24.1 | 23.4 | 32.4 | 40.7 |
|---|
| Inventory | | 0.0 | 0.3 | 0.6 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 7.0 | 8.1 |
|---|
| Other Current Assets | | 16.5 | 7.8 | 7.5 | 8.8 | 7.7 | 5.6 | 6.0 | 6.6 | 7.8 | 9.7 |
|---|
| Total Current Assets | | 34.2 | 47.1 | 79.9 | 123.5 | 139.0 | 110.8 | 149.3 | 159.6 | 103.5 | 143.1 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Property, Plant & Equipment | | 146.0 | 135.7 | 156.2 | 154.1 | 126.3 | 87.1 | 52.9 | 22.0 | 14.3 | 3.0 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 1.0 | 0.8 | 1.1 | 2.1 | 2.6 | 3.0 | 0.8 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 7.8 | 6.7 | 6.8 | 6.3 | 6.7 | -213,722.0 | -0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 1.1 | 3.0 | 3.0 | 1.2 | 1.2 | 1.0 | 1.3 | 0.2 | 0.1 | 0.4 |
|---|
| Total Long-Term Assets | | 155.9 | 146.2 | 167.1 | 163.9 | 136.9 | 91.1 | 54.9 | 22.2 | 14.4 | 3.5 |
|---|
| Total Assets | | 266.7 | 269.8 | 326.7 | 318.2 | 320.2 | 363.7 | 323.9 | 96.9 | 25.9 | 22.6 |
| 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 | | 144.5 | 140.8 | 133.5 | 135.7 | 149.4 | 146.0 | 149.9 | 156.2 | 153.0 | 157.3 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.7 | 0.7 | 0.8 | 0.8 | 1.0 | 1.0 | 1.0 | 1.1 | 1.9 | 2.0 |
|---|
| Long-Term Investments | | 6.7 | 6.7 | 6.7 | 6.7 | 6.8 | 6.8 | 6.8 | 7.8 | 6.3 | 6.3 |
|---|
| Other Long-Term Assets | | 3.4 | 3.4 | 3.1 | 3.0 | 3.3 | 2.2 | 2.2 | 1.9 | 2.5 | 1.3 |
|---|
| Total Long-Term Assets | | 155.3 | 151.6 | 144.1 | 146.2 | 160.4 | 155.9 | 159.9 | 298.5 | 163.7 | 167.1 |
|---|
| Total Assets | | 189.5 | 198.7 | 224.0 | 269.8 | 299.5 | 266.7 | 309.2 | 458.2 | 267.2 | 310.3 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Accounts Payable | | 21.4 | 23.6 | 16.0 | 16.6 | 15.3 | 7.1 | 3.8 | 3.0 | 7.1 | 1.5 |
|---|
| Short-Term Debt | | 4.2 | 4.1 | 4.2 | 3.9 | 3.4 | 2.6 | 1.7 | 0.0 | 1.5 | 0.0 |
|---|
| Other Current Liabilities | | 17.9 | 28.3 | 43.9 | 46.4 | 27.6 | 20.9 | 18.1 | 0.4 | 2.7 | 4.6 |
|---|
| Current Liabilities | | 47.0 | 60.8 | 67.1 | 82.1 | 68.1 | 54.1 | 49.2 | 15.5 | 21.4 | 6.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 21.5 | 25.6 | 20.3 | 23.6 | 29.5 | 21.4 | 21.2 | 16.0 | 20.8 | 28.5 |
|---|
| Short-Term Debt | | 2.5 | 2.6 | 3.3 | 4.1 | 4.2 | 4.2 | 4.2 | 4.2 | 4.1 | 8.3 |
|---|
| Other Current Liabilities | | 126.2 | 22.3 | 24.5 | 28.3 | 20.6 | 17.9 | 18.4 | 43.9 | 30.7 | 23.0 |
|---|
| Current Liabilities | | 152.9 | 53.4 | 52.4 | 60.8 | 59.4 | 47.0 | 47.5 | 67.1 | 63.5 | 71.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Long-Term Debt | | 72.7 | 80.7 | 85.1 | 88.4 | 20.4 | 19.7 | 21.5 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 10.7 | 11.6 | 17.1 | 21.2 | 23.7 | 22.2 | 23.2 | 0.0 | 0.1 | 0.0 |
|---|
| Def. Tax Liability | | 10.7 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 186.6 | 201.9 | 188.6 | 200.5 | 134.8 | 125.1 | 133.1 | 15.8 | 73.2 | 39.7 |
| 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 | | 0.0 | 77.8 | 77.6 | 80.7 | 82.6 | 83.4 | 84.2 | 85.1 | 86.1 | 87.1 |
|---|
| Capital Leases | | 2.5 | 6.7 | 7.4 | 11.6 | 13.8 | 14.9 | 16.0 | 13.0 | 18.3 | 19.6 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 131.4 | 0.2 | 0.2 |
|---|
| Total Liabilities | | 230.0 | 195.8 | 190.9 | 201.9 | 203.8 | 186.6 | 187.5 | 320.0 | 175.3 | 186.7 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -623.3 | -702.0 | -554.2 | -470.2 | -340.6 | -261.0 | -203.0 | -148.3 | -65.4 | -34.4 |
|---|
| Comprehensive Income | | -3.6 | -3.7 | -1.4 | 6.0 | -2.7 | -4.9 | -1.8 | 0.3 | -2.0 | -0.7 |
|---|
| Total Common Equity | | 80.0 | 67.8 | 138.2 | 117.7 | 185.4 | 238.6 | 190.8 | 81.1 | -47.4 | -17.1 |
| 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 | | -831.3 | -780.8 | -742.0 | -702.0 | -662.6 | -623.3 | -574.7 | -554.2 | -574.4 | -530.1 |
|---|
| Comprehensive Income | | -6.3 | -7.5 | -5.1 | -3.7 | -4.8 | -3.6 | -3.1 | -1.4 | 7.2 | 1.2 |
|---|
| Total Common Equity | | -40.6 | 3.0 | 33.1 | 67.8 | 95.7 | 80.0 | 121.7 | 138.2 | 91.9 | 123.5 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Total Debt | | 87.6 | 84.8 | 89.3 | 92.2 | 23.7 | 22.2 | 23.2 | 0.0 | 1.5 | 0.0 |
|---|
| Book Value | | 80.0 | 67.8 | 138.2 | 117.7 | 185.4 | 238.6 | 190.8 | 81.1 | -47.4 | -17.1 |
| 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 | | -40.6 | 3.0 | 33.1 | 67.8 | 95.7 | 80.0 | 121.7 | 138.2 | 91.9 | 123.5 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Income | | -93.1 | -114.2 | -147.8 | -84.0 | -129.6 | -79.6 | -58.0 | -54.7 | -82.9 | -31.0 | -19.8 |
|---|
| Depreciation & Amortization | | 13.9 | 12.7 | 12.7 | 13.7 | 8.7 | 7.9 | 4.2 | 2.2 | 2.1 | 0.7 | 0.2 |
|---|
| Stock-Based Compensation | | 26.8 | 22.1 | 25.2 | 27.7 | 28.6 | 20.8 | 18.4 | 15.9 | 17.9 | 3.0 | 2.8 |
|---|
| Change Working Capital | | 41.0 | 0.0 | 29.6 | -1.0 | 9.6 | 31.3 | -32.6 | 57.8 | -3.9 | 8.5 | 1.6 |
|---|
| Change In Accounts Receivable | | 35.0 | -2.3 | 9.4 | 4.8 | 1.0 | 16.4 | -15.4 | -23.9 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | -5.1 | -12.3 | 10.7 | 2.3 | 3.7 | 13.3 | 1.6 | 0.0 | -2.1 | 4.7 | 0.5 |
|---|
| Change In Inventories | | 6.8 | 0.4 | -0.4 | 0.0 | 0.0 | 9.0 | -3.2 | -4.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | -79.2 | 33.0 | -24.2 | -61.8 | 9.6 | 2.7 | 7.3 | 2.0 | 8.4 | 2.0 | 1.1 |
|---|
| Cash from Operations | | -95.2 | 0.0 | 0.0 | -105.4 | -73.1 | -10.5 | -64.0 | 20.0 | -58.9 | -18.1 | -14.4 |
| 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 | | -193.0 | -50.5 | -38.8 | -40.0 | -39.4 | -39.3 | -48.6 | -20.4 | 20.2 | -44.3 |
|---|
| Depreciation & Amortization | | 19.0 | 3.4 | 3.2 | 3.1 | 2.9 | 3.3 | 3.2 | 3.3 | 3.9 | 3.5 |
|---|
| Stock-Based Compensation | | 32.7 | 6.0 | 5.7 | 4.9 | 6.1 | 6.3 | 5.8 | 7.0 | 7.0 | 7.1 |
|---|
| Change Working Capital | | -5.5 | 30.0 | -5.5 | 0.0 | 1.5 | 7.4 | 19.2 | 1.7 | 19.9 | 0.3 |
|---|
| Change In Accounts Receivable | | 1.8 | 0.5 | -1.3 | 5.5 | -3.8 | -4.1 | 19.0 | -1.6 | 7.3 | 10.4 |
|---|
| Change In Accounts Payable | | -15.3 | 0.0 | 0.1 | -3.1 | -3.3 | 8.4 | 0.5 | 5.2 | -3.1 | -7.7 |
|---|
| Change In Inventories | | 0.6 | 0.3 | 0.3 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 2.8 |
|---|
| Other Non-cash Items | | 193.5 | -1.1 | -8.5 | -4.8 | 5.6 | -2.6 | 1.0 | -28.2 | -55.0 | 0.3 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -14.5 | -24.4 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Capital Expenditure | | -9.6 | -3.8 | -5.0 | -20.2 | -45.0 | -55.2 | -37.0 | -9.0 | -11.3 | -10.5 | -2.6 |
|---|
| Acquisitions | | 83.2 | 0.0 | 0.0 | 0.0 | 0.0 | -6.5 | 0.0 | -0.4 | 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 | | 83.2 | 0.0 | 0.0 | 54.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 73.6 | 0.0 | 0.0 | 34.0 | -45.0 | -61.7 | -37.0 | -9.4 | -11.3 | -10.5 | -2.6 |
| 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 | | -6.8 | -0.6 | -1.2 | -1.7 | -1.2 | -0.7 | -1.3 | -1.7 | -3.0 | -3.6 |
|---|
| Acquisitions | | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 54.2 | 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 | 54.2 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 51.2 | -3.6 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | -3.6 | 84.8 | -4.5 | -3.0 | 68.5 | 1.5 | -0.9 | 23.2 | -1.4 | 1.5 | 0.0 |
|---|
| Issuance of Common Stock | | 30.1 | 0.0 | 0.0 | 92.0 | 25.0 | 0.0 | 87.1 | 155.2 | 69.8 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -1.3 | 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 | | 25.4 | 0.0 | 0.0 | -7.9 | 70.2 | 1.7 | -4.3 | -6.9 | 60.3 | 19.4 | 20.8 |
|---|
| Cash from Financing | | 27.6 | 0.0 | 0.0 | 84.0 | 95.2 | 1.7 | 82.7 | 148.2 | 130.0 | 19.3 | 20.8 |
| 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 | | 2.5 | -78.0 | -0.4 | -3.9 | -1.9 | -0.8 | -0.8 | -0.9 | -0.9 | -1.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 30.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -0.2 | 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 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.3 | -0.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27.7 | -0.4 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Change in Cash | | 8.2 | -37.5 | -25.0 | 15.1 | -22.2 | -71.8 | -17.8 | 159.2 | 59.5 | -9.2 | 3.4 |
|---|
| Closing Cash Balance | | 100.0 | 68.2 | 105.7 | 130.6 | 115.5 | 137.7 | 209.5 | 227.4 | 68.2 | 8.7 | 17.9 |
| 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 | | 0.0 | -17.3 | -34.2 | -37.1 | -19.4 | 24.0 | -19.2 | -10.4 | 66.2 | -28.4 |
|---|
| Closing Cash Balance | | 68.2 | 17.1 | 34.4 | 68.6 | 105.7 | 125.0 | 101.0 | 120.3 | 129.6 | 64.4 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Free Cash Flow | | -104.8 | -50.2 | -109.5 | -125.5 | -118.1 | -65.7 | -101.0 | 11.1 | -70.1 | -28.6 | -17.0 |
|---|
| Real Free Cash Flow | | -131.5 | -72.3 | -134.6 | -153.3 | -146.7 | -86.5 | -119.4 | -4.9 | -88.0 | -31.6 | -19.8 |
| 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 | | 39.9 | -12.8 | -45.2 | -38.5 | -24.5 | -25.8 | -20.8 | -38.4 | -17.6 | -28.0 |
|---|
| Real Free Cash Flow | | 7.2 | -18.8 | -50.8 | -43.4 | -30.6 | -32.1 | -26.6 | -45.4 | -24.5 | -35.0 |