NNDM
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Revenues | | 81.7 | 57.8 | 56.3 | 43.6 | 10.5 | 3.4 | 7.1 | 5.1 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 55.7 | 32.8 | 30.9 | 29.6 | 9.4 | 2.3 | 5.1 | 4.4 | 1.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 25.9 | 25.0 | 25.5 | 14.1 | 1.1 | 1.1 | 2.0 | 0.7 | -0.3 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Revenue |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Revenues | | 26.9 | 25.8 | 14.4 | 14.6 | 14.9 | 14.9 | 13.4 | 14.5 | 12.2 | 14.7 |
|---|
| Cost of Revenues | | 18.7 | 18.8 | 8.5 | 9.7 | 7.7 | 8.2 | 7.2 | 7.4 | 6.8 | 8.2 |
|---|
| Gross Profit | | 8.1 | 7.0 | 5.9 | 4.9 | 7.2 | 6.8 | 6.2 | 7.0 | 5.4 | 6.5 |
| Operating Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| R&D Expenses | | 0.0 | 0.0 | 62.0 | 75.8 | 41.7 | 9.9 | 8.1 | 8.6 | 11.2 | 4.1 | 2.9 | 0.9 | 0.2 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 89.0 | 69.3 | 42.4 | 26.9 | 8.7 | 7.3 | 5.7 | 4.8 | 2.9 | 0.4 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 16.8 | 6.7 | 6.5 | 30.2 | 17.9 | 0.4 | 8.8 | 1.9 | 1.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Operating Expenses | | 157.0 | 111.4 | 150.3 | 145.1 | 84.0 | 36.8 | 16.8 | 15.9 | 16.9 | 8.9 | 5.7 | 1.2 | 0.3 | 0.0 |
|---|
| Operating Income | | -131.1 | -86.4 | -124.9 | -131.0 | -82.9 | -35.7 | -14.8 | -15.2 | -17.3 | -9.0 | -5.7 | -1.2 | -0.3 | 0.0 |
| Operating Income |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.6 | 12.8 | 16.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21.4 | 28.6 | 20.5 |
|---|
| Depreciation & Amortization | | 6.8 | 6.8 | 1.5 | 1.7 | 1.5 | 1.4 | 2.1 | 2.0 | 1.6 | 1.5 |
|---|
| Total Operating Expenses | | 32.8 | 47.0 | 46.0 | 31.2 | 27.4 | 27.6 | 25.1 | 34.3 | 41.4 | 36.9 |
|---|
| Operating Income | | -24.7 | -40.0 | -40.1 | -26.3 | -20.3 | -20.8 | -19.0 | -27.3 | -36.0 | -30.4 |
| Net Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Interest Income | | 49.4 | 42.8 | 45.9 | 23.0 | 17.9 | 0.4 | 8.8 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 2.4 | 0.7 | 0.7 | 79.5 | 0.4 | 13.2 | 2.3 | 0.4 | 0.9 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 57.6 | -10.1 | 69.3 | -97.0 | -122.8 | -12.8 | 6.5 | -0.4 | -0.8 | 0.1 | 0.4 | 0.0 | 0.0 | 0.0 |
|---|
| IBT | | -73.5 | -96.5 | -55.6 | -228.0 | -205.7 | -48.5 | -8.4 | -15.5 | -18.1 | -9.0 | -5.4 | -3.6 | -0.3 | 0.0 |
|---|
| Income Tax Expense | | 0.4 | 0.4 | 0.1 | 0.3 | -4.9 | -2.0 | 8.2 | 0.1 | -1.2 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | -266.6 | -95.9 | -54.6 | -228.3 | -200.8 | -46.5 | -16.6 | -15.5 | -18.1 | -9.0 | -5.4 | -3.6 | -0.3 | 0.0 |
| Net Income |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Interest Income | | 6.7 | 14.4 | 18.0 | 10.3 | 12.7 | 10.5 | 11.3 | 11.3 | 11.1 | 24.0 |
|---|
| Interest Expense | | 0.3 | 0.2 | 1.9 | 0.0 | 1.1 | 33.8 | 27.3 | 9.3 | 2.0 | 2.9 |
|---|
| Other Expense | | -4.8 | 28.7 | 16.1 | 17.6 | 11.6 | -23.3 | -16.4 | 26.1 | -30.9 | 21.1 |
|---|
| IBT | | -29.5 | -11.3 | -24.0 | -8.7 | -8.7 | -44.1 | -35.4 | -1.2 | -67.1 | -9.3 |
|---|
| Income Tax Expense | | 0.0 | 0.1 | 0.0 | 0.3 | 0.0 | 0.1 | 0.0 | 0.2 | -0.3 | 0.1 |
|---|
| Net Income | | -53.0 | -181.0 | -23.8 | -8.8 | -8.3 | -44.0 | -34.8 | -1.0 | -66.6 | -9.1 |
| Per Share Data |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| EPS | | $0.00 | $0.00 | $-0.22 | $-0.89 | $-0.81 | $-1.08 | $-4.72 | $-8.44 | $-15.97 | $-11.05 | $-10.03 | $-14.27 | $-3.64 | $-0.12 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $-0.22 | $-0.89 | $-0.81 | $-1.08 | $-4.72 | $-8.44 | $-15.97 | $-11.05 | $-10.03 | $-14.27 | $-3.64 | $-0.12 |
|---|
| Shares Outstanding | | 218.1 | 218.3 | 248.0 | 257.8 | 247.3 | 42.9 | 3.5 | 1.8 | 1.1 | 0.8 | 0.5 | 0.3 | 0.1 | 0.1 |
|---|
| Diluted Shares Outstanding | | 218.1 | 218.4 | 248.1 | 257.8 | 247.3 | 42.9 | 3.5 | 1.8 | 1.1 | 0.8 | 0.5 | 0.3 | 0.1 | 0.1 |
| Per Share Data |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.01 | $-0.27 | $-0.04 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.01 | $-0.27 | $-0.04 |
|---|
| Shares Outstanding | | 218.1 | 218.1 | 216.1 | 218.3 | 166.9 | 219.9 | 231.8 | 206.6 | 243.2 | 253.2 |
|---|
| Diluted Shares Outstanding | | 218.1 | 218.1 | 216.1 | 218.4 | 166.9 | 219.9 | 231.8 | 206.6 | 243.2 | 253.2 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Cash And Equivalents | | 231.8 | 317.2 | 309.6 | 685.4 | 853.6 | 585.3 | 3.9 | 3.8 | 6.1 | 12.4 | 8.7 | 0.2 | 0.0 |
|---|
| Short Term Investments | | 532.0 | 440.8 | 542.0 | 346.7 | 437.6 | 85.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 763.9 | 758.0 | 851.5 | 1,032.0 | 1,291.2 | 670.9 | 3.9 | 3.8 | 6.1 | 12.4 | 8.7 | 0.2 | 0.0 |
|---|
| Accounts Receivable | | 17.3 | 12.5 | 22.2 | 12.8 | 9.3 | 1.8 | 2.4 | 1.9 | 0.7 | 0.8 | 0.3 | 0.1 | 0.0 |
|---|
| Inventory | | 19.3 | 16.9 | 18.4 | 19.4 | 11.2 | 3.3 | 3.5 | 3.1 | 2.3 | -0.4 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 0.0 | 1.9 | 1.8 | 359.6 | 0.1 | 0.1 | 0.0 | 0.2 | 0.3 | 0.5 | 0.1 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 800.5 | 789.3 | 894.0 | 1,064.3 | 1,311.9 | 676.1 | 9.9 | 8.8 | 9.2 | 13.3 | 9.1 | 0.3 | 0.0 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 184.5 | 487.4 | 317.2 | 213.7 | 231.8 | 251.9 | 309.6 | 489.3 | 454.6 | 412.2 |
|---|
| Short Term Investments | | 253.6 | 257.2 | 440.8 | 547.1 | 532.0 | 541.2 | 542.0 | 383.4 | 499.8 | 573.8 |
|---|
| Total Cash & ST Investments | | 438.1 | 744.7 | 758.0 | 760.8 | 763.9 | 793.1 | 851.5 | 872.7 | 954.4 | 986.0 |
|---|
| Accounts Receivable | | 33.2 | 17.4 | 12.5 | 17.3 | 17.3 | 18.3 | 22.2 | 15.2 | 17.9 | 16.2 |
|---|
| Inventory | | 42.5 | 16.8 | 16.9 | 19.5 | 19.3 | 19.7 | 18.4 | 21.3 | 19.5 | 20.0 |
|---|
| Other Current Assets | | 143.4 | 0.1 | 1.9 | 0.1 | 0.0 | 0.0 | 1.8 | 0.1 | 0.1 | 0.1 |
|---|
| Total Current Assets | | 657.3 | 778.9 | 789.3 | 797.6 | 800.5 | 831.0 | 894.0 | 909.2 | 991.9 | 1,022.3 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Property, Plant & Equipment | | 26.1 | 23.5 | 28.8 | 22.4 | 12.2 | 8.3 | 7.4 | 5.2 | 5.2 | 2.0 | 1.1 | 0.3 | 0.0 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -19.3 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 2.2 | 2.2 | 0.0 | 0.0 | 4.4 | 5.2 | 6.0 | 6.7 | 26.1 | 2.9 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 82.2 | 86.2 | 138.4 | 115.0 | 64.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 0.9 | 0.8 | 0.9 | 1.7 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 110.5 | 112.6 | 170.4 | 139.1 | 78.1 | 13.1 | 13.0 | 11.5 | 12.2 | 8.9 | 4.1 | 0.3 | 0.0 |
|---|
| Total Assets | | 911.0 | 901.9 | 1,064.3 | 1,203.5 | 1,390.0 | 689.3 | 22.9 | 20.3 | 21.4 | 22.2 | 13.2 | 0.6 | 0.0 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 60.2 | 21.5 | 23.5 | 26.8 | 26.1 | 27.2 | 28.8 | 27.8 | 28.1 | 25.5 |
|---|
| Goodwill | | 33.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 23.7 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 111.2 | 94.9 | 86.2 | 80.6 | 81.3 | 113.5 | 138.4 | 132.0 | 172.2 | 160.3 |
|---|
| Other Long-Term Assets | | 3.2 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 1.7 | 0.9 | 1.1 |
|---|
| Total Long-Term Assets | | 231.6 | 119.3 | 112.6 | 110.5 | 110.5 | 142.9 | 170.4 | 163.9 | 202.3 | 187.8 |
|---|
| Total Assets | | 888.8 | 898.2 | 901.9 | 908.1 | 911.0 | 974.0 | 1,064.3 | 1,073.1 | 1,194.2 | 1,210.2 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Accounts Payable | | 2.9 | 4.2 | 4.7 | 3.7 | 2.8 | 0.8 | 0.9 | 1.4 | 0.5 | 0.7 | 0.4 | 0.1 | 0.0 |
|---|
| Short-Term Debt | | 3.7 | 4.0 | 4.5 | 4.8 | 2.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 20.4 | 18.9 | 21.1 | 24.6 | 23.6 | 3.6 | 1.3 | 0.1 | 0.1 | 0.1 | 0.4 | 0.2 | 0.0 |
|---|
| Current Liabilities | | 27.0 | 30.8 | 34.5 | 37.0 | 32.0 | 6.7 | 4.4 | 3.6 | 2.2 | 2.0 | 0.9 | 0.4 | 0.1 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 12.0 | 30.7 | 4.2 | 3.4 | 2.9 | 4.1 | 4.7 | 8.1 | 3.2 | 5.5 |
|---|
| Short-Term Debt | | 9.7 | 4.1 | 4.0 | 4.2 | 3.7 | 4.3 | 4.5 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 155.1 | 18.8 | 18.9 | 20.2 | 20.4 | 22.0 | 21.2 | 28.9 | 26.1 | 28.6 |
|---|
| Current Liabilities | | 188.8 | 53.5 | 30.8 | 27.8 | 27.0 | 30.4 | 34.5 | 37.0 | 29.3 | 34.1 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Long-Term Debt | | 0.3 | 6.8 | 9.3 | 13.1 | 3.3 | 2.6 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 7.7 | 10.5 | 13.2 | 12.4 | 3.3 | 2.6 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 5.6 | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 | 2.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 38.7 | 43.2 | 48.6 | 53.2 | 45.7 | 22.1 | 11.3 | 4.7 | 3.3 | 2.9 | 1.2 | 0.5 | 0.1 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 26.5 | 6.1 | 6.8 | 7.8 | 8.0 | 8.3 | 9.3 | 9.6 | 10.8 | 12.1 |
|---|
| Capital Leases | | 35.8 | 9.8 | 10.5 | 11.4 | 11.2 | 7.9 | 13.2 | 9.0 | 10.2 | 11.4 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.9 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 229.3 | 65.3 | 43.2 | 40.5 | 38.7 | 42.7 | 48.6 | 50.9 | 44.6 | 49.7 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Common Stock | | 405.7 | 409.1 | 400.7 | 388.4 | 386.7 | 257.2 | 6.4 | 3.3 | 1.9 | 1.4 | 1.0 | 0.6 | 29.6 |
|---|
| Retained Earnings | | -670.0 | -687.1 | -591.2 | -536.7 | -309.2 | -108.5 | -60.0 | -51.6 | -38.4 | -18.4 | -9.3 | -3.9 | -0.3 |
|---|
| Comprehensive Income | | 1,301.6 | -1.0 | 3.6 | 3.1 | 1.4 | 1.4 | 1.4 | 1.4 | 7.4 | 5.6 | 3.7 | 0.5 | -27.9 |
|---|
| Total Common Equity | | 869.6 | 858.0 | 1,014.8 | 1,149.5 | 1,343.4 | 667.1 | 11.6 | 15.6 | 18.1 | 19.3 | 12.0 | 0.2 | -0.1 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 412.8 | 411.0 | 409.1 | 407.3 | 405.7 | 404.4 | 400.7 | 399.3 | 396.2 | 389.9 |
|---|
| Retained Earnings | | -884.0 | -710.9 | -687.1 | -678.3 | -670.0 | -626.0 | -591.2 | -590.2 | -523.6 | -514.4 |
|---|
| Comprehensive Income | | 0.6 | -0.4 | -1.0 | 1.9 | 0.5 | 0.5 | 3.6 | 2.4 | 2.6 | 3.5 |
|---|
| Total Common Equity | | 659.5 | 832.4 | 858.0 | 866.6 | 869.6 | 928.4 | 1,014.8 | 1,021.5 | 1,148.7 | 1,159.9 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Total Debt | | 11.7 | 10.8 | 13.8 | 18.0 | 3.3 | 2.6 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 872.3 | 858.7 | 1,015.8 | 1,150.3 | 1,344.2 | 667.1 | 11.6 | 15.6 | 18.1 | 19.3 | 12.0 | 0.2 | -0.1 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.0 | 0.5 | 0.7 | 1.0 | 0.6 | 0.9 | 1.0 | 0.7 | 0.9 | 0.6 |
|---|
| Book Value | | 659.5 | 832.4 | 858.0 | 866.6 | 869.6 | 928.4 | 1,014.8 | 1,021.5 | 1,148.7 | 1,159.9 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Income | | -147.2 | -96.9 | -55.7 | -228.3 | -200.8 | -48.5 | -8.4 | -15.5 | -18.1 | -9.0 | -5.4 | -3.6 | -0.3 | 0.0 |
|---|
| Depreciation & Amortization | | 7.0 | 6.7 | 6.5 | 7.3 | 7.4 | 2.7 | 2.7 | 1.9 | 1.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 15.4 | 13.9 | 20.1 | 32.6 | 29.8 | 20.5 | 0.4 | 0.4 | 1.8 | 2.0 | 1.9 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 0.8 | 7.8 | -8.3 | -1.2 | 2.7 | 2.9 | -0.8 | -1.3 | -2.3 | 0.5 | 0.3 | 0.1 | 0.0 | 0.0 |
|---|
| Change In Accounts Receivable | | 6.3 | 9.0 | -5.6 | -2.0 | -0.4 | 1.1 | 0.0 | -1.2 | -0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 0.5 | 0.0 | 1.1 | 0.6 | 0.1 | -0.1 | -1.1 | 1.1 | -0.2 | 0.1 | 0.3 | -0.1 | 0.0 | 0.0 |
|---|
| Change In Inventories | | -1.0 | 0.4 | -0.3 | -4.6 | 2.4 | 0.2 | -0.4 | -1.4 | -2.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 37.9 | 11.6 | -67.7 | 98.1 | 123.4 | 12.8 | -6.7 | 0.4 | 0.8 | 0.1 | 0.1 | 2.6 | 0.2 | 0.0 |
|---|
| Cash from Operations | | -57.0 | 0.0 | -105.1 | -92.1 | -42.6 | -9.6 | -12.7 | -13.4 | -16.4 | -5.9 | -3.3 | -0.9 | 0.0 | 0.0 |
| Cash Flow From Operating Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Income | | -29.5 | -12.9 | -24.0 | -9.1 | -8.6 | -44.3 | -35.2 | -1.3 | -66.9 | -9.4 |
|---|
| Depreciation & Amortization | | 6.8 | 6.8 | 1.5 | 1.7 | 1.5 | 1.4 | 2.1 | 2.0 | 1.6 | 1.5 |
|---|
| Stock-Based Compensation | | 1.4 | 4.1 | -2.4 | 3.1 | 4.0 | 3.4 | 3.5 | 4.3 | 4.3 | 5.4 |
|---|
| Change Working Capital | | 1.0 | -19.0 | 19.5 | 8.1 | 0.7 | -1.5 | 0.4 | -8.4 | 10.3 | -4.8 |
|---|
| Change In Accounts Receivable | | 3.3 | 1.6 | -3.3 | 2.6 | 0.6 | 0.9 | 5.0 | -1.7 | 2.1 | -2.3 |
|---|
| Change In Accounts Payable | | 0.2 | -20.3 | 26.4 | 1.1 | 0.4 | -1.1 | -0.3 | -3.7 | 5.6 | -2.6 |
|---|
| Change In Inventories | | 0.2 | 2.9 | 0.3 | 2.0 | 0.3 | 0.4 | -2.3 | 2.9 | -2.0 | -0.7 |
|---|
| Other Non-cash Items | | -3.8 | -24.9 | -14.9 | -16.3 | -11.5 | 28.8 | 38.8 | -26.1 | -9.0 | -20.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -29.4 | -19.5 | -28.2 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Capital Expenditure | | -5.4 | -2.2 | -9.1 | -9.4 | -425.8 | -1.4 | -0.6 | -1.3 | -3.6 | -4.5 | -2.3 | -0.3 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.5 | 0.0 | 0.0 | -31.1 | -74.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -38.8 | 0.0 | -188.6 | -177.8 | 0.0 | -85.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 113.9 | 100.5 | 8.1 | 141.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -88.9 | 0.0 | 23.0 | 9.0 | 3.7 | 0.1 | 0.0 | 0.1 | -0.2 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -13.3 | 0.0 | -166.6 | -67.7 | -496.7 | -86.8 | -0.6 | -1.2 | -3.8 | -4.5 | -2.6 | -0.3 | 0.0 | 0.0 |
| Cash Flow From Investing Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Capital Expenditure | | -0.2 | -0.2 | -0.3 | -0.5 | -0.5 | -0.4 | -1.5 | 0.0 | -3.5 | -3.2 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | -5.3 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 7.6 | -13.0 | 6.6 | -6.7 | -152.0 | 113.3 | 5.3 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 114.4 | 77.1 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.6 | -101.5 | 1.6 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -139.5 | 122.7 | 75.6 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Debt Repaid | | -2.9 | 0.0 | -5.4 | -4.6 | -2.3 | -1.1 | -1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 3.8 | -3.0 | 1.2 | 19.2 | 3.0 | 1.6 | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 805.5 | 676.1 | 14.4 | 12.5 | 12.7 | 12.0 | 14.2 | 1.2 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -146.7 | -69.8 | -96.4 | 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 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | -2.7 | 0.0 | -3.7 | -0.7 | 1.0 | 2.7 | 0.2 | 0.0 | 0.8 | 1.9 | 0.3 | 0.2 | 0.0 | 0.0 |
|---|
| Cash from Financing | | -154.6 | 0.0 | -105.4 | -5.3 | 804.2 | 677.7 | 13.4 | 12.5 | 13.5 | 13.9 | 14.4 | 1.4 | 0.0 | 0.0 |
| Cash Flow From Financing Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | -1.3 | -1.3 |
|---|
| Debt Issued | | 36.2 | 26.0 | -0.6 | -1.1 | 0.2 | -1.0 | -1.1 | 4.6 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -5.1 | 0.0 | 0.0 | 0.0 | 0.0 | -18.2 | -51.6 | -10.7 | -66.0 | -1.3 |
|---|
| 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 | -4.8 | 0.8 | -1.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -14.4 | -67.3 | -4.0 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Change in Cash | | -222.8 | 7.6 | -375.8 | -168.3 | 268.3 | 581.4 | 0.1 | -2.4 | -7.6 | 3.6 | 8.5 | 0.2 | 0.0 | 0.0 |
|---|
| Closing Cash Balance | | 231.8 | 317.2 | 309.6 | 685.4 | 853.6 | 585.3 | 3.9 | 3.8 | 6.1 | 12.4 | 8.7 | 0.2 | 0.0 | 0.0 |
| Cash position |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Change in Cash | | 114.8 | -302.9 | 170.3 | 103.5 | -18.1 | -20.1 | -57.7 | -179.8 | 34.8 | 42.4 |
|---|
| Closing Cash Balance | | 299.4 | 184.5 | 487.4 | 317.2 | 213.7 | 231.8 | 251.9 | 309.6 | 489.3 | 454.6 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Free Cash Flow | | -62.3 | -59.9 | -115.7 | -101.4 | -468.4 | -11.0 | -13.3 | -14.8 | -20.0 | -10.5 | -5.7 | -1.2 | 0.0 | 0.0 |
|---|
| Real Free Cash Flow | | -77.7 | -73.8 | -135.8 | -134.0 | -498.1 | -31.5 | -13.7 | -15.2 | -21.8 | -12.5 | -7.6 | -1.2 | 0.0 | 0.0 |
| Free Cash Flow |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Free Cash Flow | | -40.3 | -46.1 | -20.7 | -12.9 | -14.4 | -12.6 | 2.7 | -29.4 | -23.0 | -31.3 |
|---|
| Real Free Cash Flow | | -41.7 | -50.2 | -18.2 | -16.0 | -18.4 | -16.0 | -0.7 | -33.7 | -27.3 | -36.8 |