MNKD
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 | | 349.0 | 349.0 | 285.5 | 199.0 | 99.8 | 75.4 | 65.1 | 63.0 | 27.9 | 11.7 | 174.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
|---|
| Cost of Revenues | | 82.4 | 61.2 | 76.6 | 62.8 | 57.5 | 38.9 | 24.6 | 28.0 | 20.5 | 17.2 | 50.1 | 140.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 266.6 | 287.8 | 208.9 | 136.2 | 42.3 | 36.6 | 40.5 | 35.1 | 7.4 | -5.5 | 124.7 | -140.4 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 112.0 | 82.1 | 76.5 | 78.4 | 76.8 | 70.1 | 72.4 | 66.3 | 58.5 | 51.3 |
|---|
| Cost of Revenues | | 24.1 | 20.2 | 20.6 | 17.5 | 19.6 | 18.0 | 20.4 | 18.6 | 18.1 | 14.3 |
|---|
| Gross Profit | | 87.8 | 61.9 | 56.0 | 60.8 | 57.2 | 52.1 | 52.0 | 47.7 | 40.4 | 37.0 |
| 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 | 31.3 | 19.7 | 12.3 | 6.2 | 6.9 | 8.7 | 14.1 | 14.9 | 29.7 | 100.2 | 109.7 | 101.5 | 100.0 | 112.3 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 94.3 | 91.5 | 77.4 | 59.0 | 74.7 | 79.7 | 75.0 | 46.9 | 108.4 | 79.4 | 59.7 | 45.5 | 40.6 | 40.3 |
|---|
| Depreciation & Amortization | | 13.3 | 12.3 | 9.0 | 4.5 | 2.4 | -0.1 | 0.2 | 0.1 | 2.9 | 3.5 | 4.2 | 13.3 | 18.6 | 14.1 | 14.4 | 15.9 | 17.3 |
|---|
| Total Operating Expenses | | 227.9 | 249.0 | 136.3 | 125.6 | 111.2 | 90.1 | 65.3 | 81.6 | 88.4 | 88.9 | 59.6 | 204.2 | 179.6 | 169.4 | 147.0 | 140.6 | 152.6 |
|---|
| Operating Income | | 38.7 | 38.8 | 72.6 | 8.7 | -68.9 | -53.5 | -24.8 | -46.5 | -76.6 | -108.2 | 67.3 | -344.7 | -179.6 | -169.4 | -147.0 | -140.5 | -152.5 |
| 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 | 9.2 | 10.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.5 | 24.0 |
|---|
| Depreciation & Amortization | | 5.3 | 2.8 | 2.6 | 2.7 | 2.7 | 2.6 | 2.1 | 1.7 | 1.6 | 1.4 |
|---|
| Total Operating Expenses | | 95.5 | 43.2 | 50.7 | 38.5 | 30.7 | 39.3 | 35.4 | 30.9 | 29.8 | 34.0 |
|---|
| Operating Income | | -7.7 | 18.8 | 5.3 | 22.3 | 26.5 | 12.8 | 16.6 | 16.7 | 10.6 | 5.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 10.2 | 0.0 | 12.6 | 6.2 | 2.5 | 0.1 | 0.2 | 1.0 | 0.5 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 37.3 | 13.8 | 38.0 | 25.2 | 24.8 | 16.6 | 9.5 | 10.9 | 9.4 | 13.3 | 18.5 | 24.1 | 20.4 | 21.5 | 21.6 | 21.8 | 17.4 |
|---|
| Other Expense | | -37.3 | -37.4 | -42.1 | -19.1 | -18.5 | -27.4 | -32.7 | -5.4 | 3.3 | -10.0 | 79.0 | -140.1 | 1.7 | -0.6 | -1.2 | 1.5 | -0.7 |
|---|
| IBT | | 1.4 | 1.4 | 30.5 | -10.4 | -87.4 | -80.9 | -57.5 | -51.9 | -86.7 | -117.3 | 125.7 | -368.4 | -198.4 | -191.5 | -169.8 | -160.8 | -170.6 |
|---|
| Income Tax Expense | | -4.5 | -4.5 | 2.9 | 1.6 | 24.8 | 10.9 | -0.2 | 7.8 | 0.2 | 0.1 | 13.7 | 12.2 | 3.5 | 6.8 | -0.4 | 5.9 | 0.7 |
|---|
| Net Income | | 5.9 | 5.9 | 27.6 | -11.9 | -112.2 | -91.8 | -57.2 | -59.7 | -87.0 | -117.3 | 125.7 | -368.4 | -198.4 | -191.5 | -169.4 | -160.8 | -170.6 |
| 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 | | 3.8 | 2.6 | 1.8 | 2.0 | 2.8 | 3.2 | 3.2 | 3.4 | 1.7 | 1.6 |
|---|
| Interest Expense | | 13.1 | 7.3 | 6.2 | 10.6 | 7.5 | 8.4 | 12.9 | 9.3 | 5.4 | 5.3 |
|---|
| Other Expense | | -13.2 | -11.0 | -4.4 | -8.7 | -18.1 | 0.1 | -18.3 | -5.8 | -4.9 | -3.4 |
|---|
| IBT | | -20.9 | 7.8 | 0.9 | 13.6 | 8.4 | 12.9 | -1.7 | 10.9 | 3.0 | 1.7 |
|---|
| Income Tax Expense | | -5.0 | -0.2 | 0.3 | 0.5 | 1.0 | 1.3 | 0.3 | 0.3 | 1.6 | 5.6 |
|---|
| Net Income | | -15.9 | 8.0 | 0.7 | 13.2 | 7.4 | 11.6 | -2.0 | 10.6 | 1.4 | 1.7 |
| 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 | $-0.04 | $-0.44 | $-0.37 | $-0.26 | $-0.31 | $-0.60 | $-1.13 | $1.37 | $-4.54 | $-2.57 | $-3.20 | $-4.68 | $-6.60 | $-7.50 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.04 | $-0.44 | $-0.37 | $-0.26 | $-0.31 | $-0.60 | $-1.13 | $1.36 | $-4.54 | $-2.57 | $-3.20 | $-4.68 | $-6.60 | $-7.50 |
|---|
| Shares Outstanding | | 305.6 | 305.6 | 274.4 | 267.0 | 257.1 | 249.2 | 222.6 | 195.6 | 144.1 | 104.2 | 92.1 | 81.2 | 77.0 | 59.9 | 36.2 | 24.4 | 22.7 |
|---|
| Diluted Shares Outstanding | | 314.1 | 314.1 | 283.8 | 267.0 | 257.1 | 249.2 | 222.6 | 195.6 | 144.1 | 104.2 | 92.1 | 81.2 | 77.0 | 59.9 | 36.2 | 24.4 | 22.7 |
| 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 | $0.01 | $0.01 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.01 |
|---|
| Shares Outstanding | | 305.6 | 306.8 | 305.0 | 303.5 | 279.2 | 275.0 | 273.1 | 270.4 | 269.6 | 268.7 |
|---|
| Diluted Shares Outstanding | | 314.1 | 311.6 | 311.5 | 320.9 | 290.6 | 284.7 | 273.1 | 324.7 | 323.9 | 268.7 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 96.6 | 46.3 | 238.5 | 69.8 | 124.2 | 67.0 | 29.9 | 71.2 | 43.9 | 22.9 | 59.1 | 120.8 | 70.8 | 61.8 | 2.7 | 66.1 |
|---|
| Short Term Investments | | 151.1 | 150.9 | 56.6 | 101.1 | 79.9 | 0.0 | 20.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 4.4 |
|---|
| Total Cash & ST Investments | | 247.8 | 197.3 | 295.1 | 170.8 | 204.1 | 67.0 | 49.9 | 71.2 | 43.9 | 22.9 | 59.1 | 120.8 | 70.8 | 61.8 | 3.2 | 70.4 |
|---|
| Accounts Receivable | | 24.1 | 11.8 | 14.9 | 16.8 | 5.0 | 4.2 | 3.5 | 4.0 | 2.8 | 30.9 | 0.0 | 50.4 | 0.3 | 0.5 | 0.5 | 0.7 |
|---|
| Inventory | | 24.8 | 27.9 | 28.5 | 21.8 | 7.2 | 5.0 | 4.2 | 3.6 | 2.7 | 2.3 | 13.5 | 9.7 | -0.3 | -0.5 | -0.5 | 0.0 |
|---|
| Other Current Assets | | 29.3 | 31.4 | 34.8 | 25.5 | 3.5 | 3.3 | 3.2 | 2.6 | 3.0 | 4.4 | 4.0 | 70.6 | 5.5 | 5.0 | 2.6 | 2.8 |
|---|
| Total Current Assets | | 325.9 | 268.3 | 373.4 | 234.9 | 219.7 | 79.5 | 60.8 | 81.9 | 57.2 | 77.5 | 76.7 | 201.2 | 76.3 | 66.8 | 5.8 | 74.0 |
| 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 | | 127.4 | 57.0 | 47.3 | 46.3 | 62.4 | 96.6 | 193.3 | 238.5 | 83.0 | 86.2 |
|---|
| Short Term Investments | | 132.6 | 122.0 | 134.2 | 150.9 | 189.2 | 151.1 | 107.5 | 56.6 | 58.0 | 58.2 |
|---|
| Total Cash & ST Investments | | 260.0 | 179.0 | 181.5 | 197.3 | 251.6 | 247.8 | 300.7 | 295.1 | 141.0 | 144.3 |
|---|
| Accounts Receivable | | 18.9 | 27.1 | 28.9 | 11.8 | 18.2 | 23.3 | 19.9 | 14.9 | 21.8 | 27.8 |
|---|
| Inventory | | 27.0 | 28.5 | 28.9 | 27.9 | 26.7 | 24.8 | 26.4 | 28.5 | 27.1 | 25.3 |
|---|
| Other Current Assets | | 52.9 | 44.4 | 34.4 | 31.4 | 31.2 | 30.1 | 36.0 | 34.8 | 35.6 | 32.8 |
|---|
| Total Current Assets | | 358.8 | 279.0 | 273.7 | 268.3 | 327.7 | 325.9 | 383.1 | 373.4 | 225.6 | 230.2 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 89.2 | 85.4 | 88.9 | 45.1 | 36.6 | 25.9 | 26.8 | 25.6 | 26.9 | 28.9 | 48.7 | 192.1 | 176.6 | 184.0 | 193.0 | 202.4 |
|---|
| Goodwill | | 1.9 | 1.9 | 1.9 | 2.4 | 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 | | 1.0 | 5.3 | 1.1 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 14.1 | 5.5 | 7.2 | 2.0 | 56.6 | 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 | | 11.6 | 27.5 | 2.7 | 9.7 | 8.2 | 3.3 | 6.2 | 0.2 | 0.4 | 0.6 | 1.0 | 1.2 | 5.8 | 0.5 | 0.7 | 0.9 |
|---|
| Total Long-Term Assets | | 117.9 | 125.5 | 101.8 | 60.4 | 101.4 | 29.1 | 33.0 | 25.9 | 27.4 | 29.6 | 49.8 | 193.3 | 182.4 | 184.5 | 193.7 | 203.3 |
|---|
| Total Assets | | 443.8 | 393.8 | 475.2 | 295.3 | 321.2 | 108.6 | 93.7 | 107.7 | 84.6 | 107.1 | 126.4 | 394.4 | 258.6 | 251.3 | 199.6 | 277.3 |
| 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 | | 93.9 | 83.0 | 83.8 | 85.4 | 85.3 | 85.1 | 83.6 | 88.9 | 80.4 | 69.5 |
|---|
| Goodwill | | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 |
|---|
| Intangible Assets | | 5.1 | 5.2 | 5.2 | 5.3 | 5.3 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 |
|---|
| Long-Term Investments | | 27.0 | 22.2 | 16.7 | 5.5 | 16.8 | 13.4 | 3.7 | 7.2 | 3.3 | 2.3 |
|---|
| Other Long-Term Assets | | 7.8 | 20.4 | 28.8 | 27.5 | 27.2 | 16.4 | 7.4 | 1.7 | 8.0 | 8.4 |
|---|
| Total Long-Term Assets | | 135.8 | 132.7 | 136.4 | 125.5 | 136.5 | 117.9 | 97.8 | 101.8 | 94.8 | 83.2 |
|---|
| Total Assets | | 494.6 | 411.7 | 410.1 | 393.8 | 464.2 | 443.8 | 480.9 | 475.2 | 320.3 | 313.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 9.6 | 6.8 | 9.6 | 11.1 | 7.0 | 5.6 | 4.8 | 5.4 | 7.0 | 3.3 | 15.6 | 7.4 | 3.9 | 4.6 | 4.6 | 3.3 |
|---|
| Short-Term Debt | | 13.1 | 0.0 | 32.0 | 9.6 | 7.0 | 4.1 | 5.0 | 11.3 | 52.7 | 71.3 | 74.6 | 172.4 | 102.3 | 114.4 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 49.9 | 62.6 | 63.9 | 44.9 | 33.6 | 30.8 | 23.3 | 7.7 | 24.8 | 14.0 | 160.6 | 7.5 | 5.7 | 1.3 | 20.7 | 14.8 |
|---|
| Current Liabilities | | 80.0 | 81.8 | 104.1 | 67.3 | 48.3 | 73.7 | 65.6 | 75.2 | 87.6 | 92.1 | 268.3 | 403.4 | 127.8 | 144.8 | 25.4 | 18.1 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 7.3 | 10.3 | 5.0 | 6.8 | 6.4 | 9.6 | 7.1 | 9.6 | 16.8 | 17.1 |
|---|
| Short-Term Debt | | 49.0 | 36.2 | 36.1 | 0.0 | 0.0 | 0.0 | 20.0 | 32.0 | 20.0 | 31.6 |
|---|
| Other Current Liabilities | | 42.8 | 54.4 | 63.0 | 62.6 | 57.6 | 62.6 | 63.3 | 51.9 | 56.0 | 44.8 |
|---|
| Current Liabilities | | 109.1 | 111.8 | 115.9 | 81.8 | 72.1 | 80.0 | 99.9 | 104.1 | 96.4 | 97.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 227.6 | 47.7 | 346.9 | 373.3 | 375.8 | 119.4 | 116.4 | 91.2 | 104.1 | 77.2 | 139.5 | 49.5 | 148.0 | 217.2 | 487.8 | 444.7 |
|---|
| Capital Leases | | 97.6 | 11.6 | 98.2 | 5.3 | 1.0 | 1.2 | 2.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 97.6 | 0.0 | 0.0 | 0.0 | 0.4 | 4.2 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 669.6 | 472.7 | 721.4 | 545.8 | 530.5 | 289.0 | 284.3 | 282.8 | 299.3 | 290.7 | 476.7 | 468.2 | 289.4 | 362.0 | 513.2 | 462.8 |
| 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 | | 177.0 | 10.7 | 11.1 | 47.7 | 240.3 | 231.0 | 247.8 | 350.4 | 257.5 | 451.2 |
|---|
| Capital Leases | | 0.0 | 10.7 | 11.1 | 11.6 | 12.3 | 3.5 | 3.6 | 98.2 | 4.3 | 4.6 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 98.2 | 0.1 | 0.1 |
|---|
| Total Liabilities | | 539.2 | 466.7 | 468.8 | 472.7 | 674.1 | 669.6 | 710.8 | 721.4 | 572.1 | 573.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 2.7 | 3.0 | 2.7 | 2.6 | 2.5 | 2.4 | 2.1 | 1.9 | 1.2 | 4.8 | 4.3 | 4.1 | 3.7 | 2.9 | 1.3 | 1.3 |
|---|
| Retained Earnings | | -3,220.8 | -3,201.8 | -3,229.4 | -3,217.5 | -3,130.1 | -3,049.1 | -2,991.9 | -2,940.0 | -2,854.9 | -2,737.6 | -2,863.2 | -2,494.8 | -2,296.4 | -2,104.9 | -1,935.5 | -1,774.7 |
|---|
| Comprehensive Income | | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Total Common Equity | | -225.8 | -78.8 | -246.2 | -250.5 | -209.3 | -180.4 | -190.5 | -175.1 | -214.7 | -183.6 | -350.3 | -73.8 | -30.7 | -110.7 | -313.7 | -185.5 |
| 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 | | 3.1 | 3.1 | 3.0 | 3.0 | 2.8 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 |
|---|
| Retained Earnings | | -3,180.0 | -3,188.0 | -3,188.7 | -3,201.8 | -3,209.2 | -3,220.8 | -3,218.8 | -3,229.4 | -3,230.8 | -3,232.5 |
|---|
| Comprehensive Income | | 0.1 | 1.3 | 1.2 | 1.1 | 0.6 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 |
|---|
| Total Common Equity | | -44.6 | -55.0 | -58.6 | -78.8 | -209.9 | -225.8 | -230.0 | -246.2 | -251.8 | -260.5 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 338.2 | 47.7 | 382.4 | 382.9 | 382.7 | 123.4 | 121.4 | 102.5 | 156.8 | 148.5 | 139.5 | 49.5 | 148.0 | 217.2 | 487.8 | 444.7 |
|---|
| Book Value | | -225.8 | -78.8 | -246.2 | -250.5 | -209.3 | -180.4 | -190.5 | -175.1 | -214.7 | -183.6 | -350.3 | -73.8 | -30.7 | -110.7 | -313.7 | -185.5 |
| 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 | | -44.6 | -55.0 | -58.6 | -78.8 | -209.9 | -225.8 | -230.0 | -246.2 | -251.8 | -260.5 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 11.7 | 5.9 | 27.6 | -11.9 | -87.4 | -80.9 | -57.2 | -51.9 | -87.0 | -117.3 | 125.7 | -368.4 | -198.4 | -191.5 | -169.4 | -160.8 | -170.6 |
|---|
| Depreciation & Amortization | | 6.7 | 12.3 | 9.0 | 5.8 | 9.1 | 5.5 | 3.3 | 2.2 | 0.0 | 3.5 | 4.2 | 13.3 | 18.6 | 14.1 | 14.4 | 15.9 | 17.3 |
|---|
| Stock-Based Compensation | | 18.7 | 24.2 | 21.4 | 17.6 | 13.4 | 12.2 | 6.5 | 6.2 | 6.9 | 4.8 | 5.1 | 8.7 | 48.6 | 45.2 | 13.3 | 11.2 | 13.6 |
|---|
| Change Working Capital | | -0.6 | -86.3 | -36.5 | 14.6 | -24.1 | -17.7 | -9.8 | -12.4 | 36.7 | 27.6 | -139.3 | 41.0 | 133.8 | 2.7 | 13.3 | 9.9 | -9.6 |
|---|
| Change In Accounts Receivable | | 4.4 | -4.8 | 2.7 | 2.3 | -11.8 | -0.8 | -0.7 | 0.5 | -1.3 | -2.5 | -0.3 | 51.6 | -63.5 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | -7.6 | -16.7 | -2.8 | -1.5 | 4.1 | 1.4 | 0.8 | -0.6 | -1.6 | 3.8 | -12.1 | 8.4 | 3.6 | -1.1 | 0.0 | 2.7 | -4.3 |
|---|
| Change In Inventories | | -2.3 | 10.4 | -3.2 | 4.6 | -5.7 | -4.1 | -1.3 | -0.6 | -3.2 | -3.3 | -2.3 | -26.4 | -9.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 39.3 | 67.2 | 21.0 | 7.9 | 8.2 | 6.6 | 18.4 | -28.0 | 5.7 | 3.7 | 5.8 | 67.8 | 0.0 | 0.0 | 6.5 | -160.8 | 0.0 |
|---|
| Cash from Operations | | 40.6 | 0.0 | 0.0 | 34.1 | -80.7 | -61.7 | -28.1 | -88.5 | -37.7 | -64.8 | -78.1 | -57.2 | 4.1 | -128.7 | -119.9 | -123.8 | -148.7 |
| 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 | | -15.9 | 8.0 | 0.7 | 13.2 | 7.4 | 11.6 | -2.0 | 10.6 | 1.4 | 1.7 |
|---|
| Depreciation & Amortization | | 4.2 | 2.8 | 2.6 | 2.7 | 2.7 | 3.0 | 2.1 | 1.7 | 1.6 | 1.5 |
|---|
| Stock-Based Compensation | | 7.0 | 0.0 | 7.5 | 5.4 | 5.8 | 5.2 | 6.4 | 3.9 | 3.8 | 4.6 |
|---|
| Change Working Capital | | -72.1 | -0.8 | -11.5 | -30.3 | -4.2 | -2.7 | -10.4 | -14.2 | 10.2 | 13.8 |
|---|
| Change In Accounts Receivable | | 0.8 | 9.8 | 1.8 | -17.1 | 6.4 | 5.2 | -3.4 | -5.5 | 7.4 | 6.0 |
|---|
| Change In Accounts Payable | | -17.2 | -3.0 | 5.2 | -1.8 | 0.3 | 0.0 | 2.4 | -2.4 | -7.2 | -0.4 |
|---|
| Change In Inventories | | -10.6 | -1.8 | -4.2 | -1.5 | -3.2 | -2.2 | 1.1 | 1.1 | -2.3 | -2.1 |
|---|
| Other Non-cash Items | | 73.9 | 13.6 | 9.7 | 2.7 | 10.9 | -7.8 | 7.8 | 4.7 | 13.8 | -11.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21.6 | 8.7 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -22.6 | -4.6 | -9.7 | -42.4 | -7.6 | -11.5 | -4.8 | -2.6 | -0.4 | 0.0 | -1.1 | -10.3 | -24.1 | -8.0 | -0.6 | -6.9 | -9.5 |
|---|
| Acquisitions | | 2.0 | -347.7 | 0.0 | 0.0 | -15.3 | -56.1 | -4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -240.1 | -157.8 | -273.8 | -79.1 | -79.5 | -199.1 | -16.0 | -45.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.2 |
|---|
| Sales of Investment | | 138.9 | 221.7 | 58.1 | 119.2 | 107.3 | 59.1 | 20.0 | 25.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.8 | 2.0 |
|---|
| Other Investing Activities | | -99.9 | 0.0 | 0.0 | 0.4 | 0.0 | 56.1 | 20.0 | -0.3 | 0.1 | 16.7 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 |
|---|
| Cash from Investing | | -123.1 | 0.0 | 0.0 | -2.0 | 4.9 | -151.5 | 15.2 | -22.8 | -0.2 | 16.7 | -1.1 | -10.2 | -24.1 | -8.0 | -0.6 | -2.9 | -11.7 |
| 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 | -1.1 | -1.1 | -0.3 | -2.9 | -1.4 | -3.0 | -2.4 | -5.9 | -11.4 |
|---|
| Acquisitions | | -347.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 |
|---|
| Investments | | -13.7 | -56.0 | -44.0 | -44.1 | -7.0 | 0.0 | -119.0 | -68.4 | -28.6 | -24.1 |
|---|
| Sales of Investment | | 71.5 | 42.0 | 51.4 | 50.4 | 58.1 | 0.0 | 66.8 | 22.0 | 26.6 | 23.5 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.0 | 0.4 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.9 | -11.5 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -189.0 | 0.0 | 0.0 | -6.9 | 0.0 | -51.2 | 0.0 | -56.3 | -5.0 | -4.0 | -5.0 | -65.1 | 0.0 | -115.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 144.1 | 47.7 | -334.7 | 6.3 | 0.2 | 310.5 | 2.0 | 75.2 | -49.3 | 12.3 | 14.0 | 155.1 | -98.4 | 45.7 | -270.6 | 43.2 | 444.7 |
|---|
| Issuance of Common Stock | | 5.3 | 0.0 | 0.0 | 6.9 | 19.8 | 2.0 | 23.7 | 3.2 | 70.5 | 61.6 | 50.9 | 68.7 | 40.1 | 52.4 | 167.7 | 10.9 | 17.0 |
|---|
| Repurchase of Common Stock | | -6.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.7 | 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 | -0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | -5.6 | 0.0 | 0.0 | 136.6 | 1.6 | 319.4 | 25.5 | 122.9 | -4.2 | 16.0 | -2.9 | 2.1 | 29.9 | 208.2 | 11.8 | 52.5 | 179.4 |
|---|
| Cash from Financing | | 93.7 | 0.0 | 0.0 | 136.6 | 21.4 | 270.3 | 49.9 | 69.9 | 61.3 | 73.6 | 43.0 | 5.7 | 70.1 | 145.7 | 179.6 | 63.4 | 196.4 |
| 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 | 141.0 | -1.7 |
|---|
| Debt Issued | | 226.0 | 179.1 | -0.4 | -0.4 | -192.6 | 9.2 | -36.8 | -114.6 | 245.8 | -104.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 | 5.2 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.5 | 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 | 0.8 | -2.7 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 141.7 | -0.3 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 10.5 | 28.6 | -191.4 | 168.7 | -54.4 | 57.0 | 36.9 | -41.5 | 23.3 | 25.5 | -36.2 | -61.8 | 50.1 | 9.0 | 59.2 | -63.4 | 36.0 |
|---|
| Closing Cash Balance | | 96.6 | 75.6 | 47.1 | 238.5 | 69.8 | 124.2 | 67.2 | 30.2 | 71.7 | 48.4 | 22.9 | 59.1 | 120.8 | 70.8 | 61.8 | 2.7 | 66.1 |
| 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 | | -52.5 | 70.4 | 9.7 | 1.0 | -16.0 | -34.3 | -95.9 | -45.2 | 155.5 | -3.2 |
|---|
| Closing Cash Balance | | 75.6 | 127.4 | 57.7 | 48.1 | 47.1 | 63.1 | 97.4 | 193.3 | 238.5 | 83.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 18.0 | 13.7 | 32.8 | -8.3 | -88.3 | -73.2 | -32.9 | -91.0 | -38.1 | -64.8 | -79.2 | -67.5 | -20.0 | -136.7 | -120.5 | -130.7 | -158.2 |
|---|
| Real Free Cash Flow | | -0.7 | -10.5 | 11.5 | -26.0 | -101.7 | -85.4 | -39.4 | -97.3 | -44.9 | -69.6 | -84.4 | -76.2 | -68.6 | -181.9 | -133.8 | -141.9 | -171.8 |
| 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 | | -10.0 | 22.4 | 7.8 | -6.7 | 19.7 | 7.9 | 0.9 | 4.3 | 15.8 | -2.7 |
|---|
| Real Free Cash Flow | | -16.9 | 22.4 | 0.3 | -12.1 | 13.9 | 2.7 | -5.6 | 0.4 | 11.9 | -7.3 |