OCUL
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Revenues | | 52.0 | 51.8 | 63.7 | 58.4 | 51.5 | 43.5 | 17.4 | 4.2 | 2.0 | 1.9 | 1.9 | 1.8 | 0.8 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 6.6 | 6.6 | 5.6 | 5.3 | 4.5 | 4.4 | 2.1 | 2.3 | 0.5 | 0.5 | 0.4 | 0.3 | 0.1 | 0.0 | 0.0 |
|---|
| Gross Profit | | 45.4 | 45.2 | 58.1 | 53.2 | 47.0 | 39.1 | 15.3 | 1.9 | 1.5 | 1.5 | 1.4 | 1.4 | 0.7 | 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 | | 13.3 | 14.5 | 13.5 | 10.7 | 17.1 | 15.4 | 16.4 | 14.8 | 14.8 | 15.0 |
|---|
| Cost of Revenues | | 1.6 | 1.8 | 1.9 | 1.3 | 1.2 | 1.6 | 1.5 | 1.3 | 1.4 | 1.4 |
|---|
| Gross Profit | | 11.7 | 12.8 | 11.5 | 9.4 | 15.9 | 13.9 | 14.9 | 13.4 | 13.4 | 13.6 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 61.1 | 53.5 | 50.1 | 28.7 | 41.1 | 36.9 | 30.9 | 27.1 | 26.6 | 18.9 | 10.5 | 11.5 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 74.5 | 72.1 | 67.1 | 49.5 | 46.6 | 23.7 | 32.5 | 17.7 | 13.0 | 8.9 | 2.4 | 2.1 |
|---|
| Depreciation & Amortization | | 4.3 | 4.3 | 3.8 | 3.0 | 0.8 | 0.0 | 0.2 | 1.2 | 0.9 | 1.6 | 0.9 | 0.8 | 0.5 | 0.4 | 0.4 |
|---|
| Total Operating Expenses | | 315.4 | 315.4 | 229.9 | 135.5 | 125.6 | 117.2 | 78.2 | 87.7 | 60.6 | 63.4 | 44.8 | 39.6 | 27.8 | 12.9 | 13.7 |
|---|
| Operating Income | | -270.0 | -270.0 | -171.8 | -82.4 | -78.7 | -78.0 | -62.8 | -85.8 | -59.1 | -61.9 | -43.3 | -38.2 | -27.1 | -12.9 | -13.7 |
| 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 | 16.2 | 15.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.3 | 17.9 |
|---|
| Depreciation & Amortization | | 1.2 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 1.0 | 0.9 |
|---|
| Total Operating Expenses | | 81.4 | 81.5 | 79.2 | 73.4 | 66.4 | 59.9 | 58.5 | 45.1 | 33.5 | 32.9 |
|---|
| Operating Income | | -69.8 | -68.7 | -67.6 | -63.9 | -50.6 | -46.0 | -43.6 | -31.6 | -20.0 | -19.2 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Interest Income | | 18.4 | 18.4 | 20.3 | 4.0 | 0.8 | 0.0 | 0.2 | 1.2 | 0.9 | 0.4 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 11.8 | 11.8 | 13.6 | 11.3 | 7.0 | 6.7 | 6.8 | 6.1 | 1.7 | 1.9 | 1.7 | 1.7 | 1.1 | 0.4 | 0.4 |
|---|
| Other Expense | | 4.1 | 4.1 | -21.7 | 1.6 | 7.6 | 71.5 | -92.8 | -0.6 | -0.9 | 0.0 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 |
|---|
| IBT | | -265.9 | -265.9 | -193.5 | -80.7 | -71.0 | -6.6 | -155.6 | -86.4 | -60.0 | -63.4 | -44.7 | -39.7 | -28.6 | -13.3 | -14.1 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | -7.6 | 4.3 | 4.0 | 3.6 | -2.3 | 0.3 | 0.8 | 1.0 | 0.1 | 0.5 | 0.3 |
|---|
| Net Income | | -265.9 | -265.9 | -193.5 | -80.7 | -63.4 | -10.8 | -159.6 | -89.9 | -57.7 | -63.4 | -44.7 | -39.7 | -28.6 | -13.3 | -14.1 |
| 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 | | 7.3 | 3.7 | 3.5 | 3.8 | 4.7 | 5.7 | 6.0 | 3.9 | 1.5 | 1.2 |
|---|
| Interest Expense | | 2.8 | 3.0 | 3.0 | 3.0 | 3.1 | 3.2 | 3.2 | 4.1 | 4.2 | 3.4 |
|---|
| Other Expense | | 5.1 | -0.7 | -0.2 | -0.1 | 2.2 | 9.5 | -0.2 | -33.2 | -9.2 | 18.7 |
|---|
| IBT | | -64.7 | -69.4 | -67.8 | -64.1 | -48.4 | -36.5 | -43.8 | -64.8 | -29.2 | -0.5 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.2 | -0.9 |
|---|
| Net Income | | -64.7 | -69.4 | -67.8 | -64.1 | -48.4 | -36.5 | -43.8 | -64.8 | -29.2 | -0.5 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| EPS | | $0.00 | $0.00 | $0.00 | $-1.09 | $-0.83 | $-0.14 | $-2.63 | $-1.99 | $-1.51 | $-2.20 | $-1.80 | $-1.71 | $-2.69 | $-4.51 | $-4.77 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-1.02 | $-0.77 | $-0.13 | $-2.63 | $-1.99 | $-1.51 | $-2.20 | $-1.80 | $-1.71 | $-2.69 | $-4.51 | $-4.77 |
|---|
| Shares Outstanding | | 222.9 | 187.2 | 158.3 | 79.8 | 76.9 | 76.4 | 60.8 | 45.3 | 38.1 | 28.8 | 24.8 | 23.2 | 10.7 | 3.0 | 3.0 |
|---|
| Diluted Shares Outstanding | | 222.9 | 187.2 | 158.3 | 85.6 | 82.6 | 82.2 | 60.8 | 45.3 | 38.1 | 28.8 | 24.8 | 23.2 | 10.7 | 3.0 | 3.0 |
| 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 | $-0.35 | $-0.01 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.35 | $-0.01 |
|---|
| Shares Outstanding | | 222.9 | 183.9 | 172.6 | 169.4 | 168.0 | 167.0 | 165.8 | 132.0 | 84.4 | 79.4 |
|---|
| Diluted Shares Outstanding | | 222.9 | 183.9 | 172.6 | 169.4 | 168.0 | 167.0 | 165.8 | 132.0 | 84.4 | 85.1 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Cash And Equivalents | | 459.7 | 392.1 | 195.8 | 102.3 | 164.2 | 228.1 | 54.4 | 54.1 | 41.5 | 32.9 | 30.8 | 37.4 | 17.5 | 23.9 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 35.2 | 74.3 | 37.4 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 459.7 | 392.1 | 195.8 | 102.3 | 164.2 | 228.1 | 54.4 | 54.1 | 41.5 | 68.1 | 105.1 | 74.8 | 17.5 | 23.9 |
|---|
| Accounts Receivable | | 30.2 | 32.4 | 26.2 | 21.3 | 21.1 | 12.3 | 2.5 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.0 |
|---|
| Inventory | | 2.5 | 3.0 | 2.3 | 2.0 | 1.3 | 1.2 | 1.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 6.1 | 13.5 | 7.9 | 4.0 | 4.8 | 4.7 | 2.2 | 1.7 | 1.5 | 1.4 | 1.6 | 0.9 | 0.2 | 0.4 |
|---|
| Total Current Assets | | 498.6 | 441.0 | 232.2 | 129.6 | 191.3 | 246.2 | 60.2 | 56.2 | 43.3 | 69.9 | 107.0 | 76.2 | 18.0 | 24.3 |
| 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 | | 344.8 | 391.1 | 349.7 | 392.1 | 427.2 | 459.7 | 482.9 | 196.0 | 110.6 | 66.6 |
|---|
| 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 | | 344.8 | 391.1 | 349.7 | 392.1 | 427.2 | 459.7 | 482.9 | 196.0 | 110.6 | 66.6 |
|---|
| Accounts Receivable | | 30.8 | 30.4 | 25.2 | 32.4 | 30.2 | 30.2 | 26.5 | 26.2 | 23.6 | 27.3 |
|---|
| Inventory | | 3.5 | 3.0 | 3.3 | 3.0 | 2.4 | 2.5 | 2.6 | 2.3 | 2.3 | 2.2 |
|---|
| Other Current Assets | | 8.0 | 8.8 | 9.5 | 13.5 | 13.2 | 6.1 | 7.8 | 15.7 | 4.9 | 4.6 |
|---|
| Total Current Assets | | 387.0 | 433.4 | 387.7 | 441.0 | 473.0 | 498.6 | 519.8 | 232.2 | 141.3 | 100.7 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Property, Plant & Equipment | | 16.9 | 15.3 | 18.2 | 17.9 | 11.8 | 13.9 | 16.8 | 10.2 | 10.5 | 3.3 | 3.1 | 1.8 | 0.9 | 0.8 |
|---|
| Goodwill | | 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 |
|---|
| Intangible Assets | | 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 |
|---|
| Long-Term Investments | | 1.6 | 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 Long-Term Assets | | 0.0 | 1.6 | 1.6 | 1.8 | 1.8 | 1.8 | 1.8 | 6.6 | 1.6 | 1.7 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Total Long-Term Assets | | 18.5 | 16.9 | 19.8 | 19.7 | 13.6 | 15.7 | 18.6 | 16.9 | 12.1 | 5.0 | 3.3 | 2.0 | 1.1 | 1.0 |
|---|
| Total Assets | | 517.1 | 457.9 | 252.1 | 149.3 | 204.9 | 261.9 | 78.7 | 73.0 | 55.4 | 74.9 | 110.3 | 78.2 | 19.1 | 25.3 |
| 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 | | 22.3 | 16.3 | 16.6 | 15.3 | 15.7 | 16.9 | 17.5 | 18.2 | 19.4 | 20.1 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1.6 | 1.8 | 1.8 |
|---|
| Other Long-Term Assets | | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 23.9 | 18.0 | 18.2 | 16.9 | 17.4 | 18.5 | 19.1 | 19.8 | 21.1 | 21.8 |
|---|
| Total Assets | | 410.9 | 451.3 | 405.9 | 457.9 | 490.4 | 517.1 | 538.9 | 252.1 | 162.4 | 122.6 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Accounts Payable | | 3.7 | 4.2 | 4.4 | 5.1 | 4.6 | 2.7 | 3.3 | 3.0 | 3.6 | 2.1 | 2.0 | 1.3 | 0.5 | 0.6 |
|---|
| Short-Term Debt | | 1.7 | 1.9 | 3.2 | 1.6 | 1.6 | 9.6 | 1.1 | 0.0 | 5.5 | 1.5 | 0.0 | 1.4 | 1.8 | 1.8 |
|---|
| Other Current Liabilities | | 24.4 | 35.1 | 27.1 | 24.1 | 7.1 | 2.3 | 7.6 | 6.2 | 4.3 | 4.6 | 3.4 | 3.0 | 0.7 | 1.1 |
|---|
| Current Liabilities | | 30.0 | 41.4 | 34.9 | 31.4 | 26.3 | 26.7 | 12.0 | 9.2 | 13.4 | 8.3 | 5.4 | 5.9 | 3.3 | 3.5 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 6.3 | 5.9 | 4.6 | 4.2 | 4.0 | 3.7 | 6.5 | 4.4 | 4.0 | 3.6 |
|---|
| Short-Term Debt | | 2.8 | 2.6 | 2.2 | 1.9 | 1.7 | 1.7 | 1.5 | 3.2 | 3.8 | 5.5 |
|---|
| Other Current Liabilities | | 40.3 | 34.4 | 31.1 | 35.1 | 30.5 | 24.4 | 16.0 | 27.1 | 27.0 | 22.9 |
|---|
| Current Liabilities | | 49.3 | 42.9 | 37.9 | 41.4 | 36.4 | 30.0 | 24.3 | 34.9 | 35.1 | 32.4 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Long-Term Debt | | 67.1 | 73.9 | 81.8 | 62.7 | 57.4 | 48.8 | 58.2 | 24.8 | 12.5 | 14.1 | 15.3 | 13.5 | 0.7 | 2.3 |
|---|
| Capital Leases | | 6.1 | 7.3 | 8.5 | 10.3 | 7.5 | 8.9 | 10.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 6.1 | 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 |
|---|
| Total Liabilities | | 139.4 | 142.6 | 160.9 | 113.9 | 116.9 | 185.8 | 82.4 | 37.2 | 29.3 | 22.9 | 20.7 | 19.5 | 78.6 | 71.9 |
| 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 | | 74.2 | 74.3 | 74.1 | 73.9 | 73.4 | 73.2 | 72.9 | 81.8 | 81.1 | 61.0 |
|---|
| Capital Leases | | 6.4 | 7.0 | 7.0 | 7.3 | 7.3 | 7.8 | 7.9 | 6.9 | 9.1 | 9.4 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.9 | 24.0 | 11.8 |
|---|
| Total Liabilities | | 152.7 | 145.4 | 140.0 | 142.6 | 138.3 | 139.4 | 131.0 | 160.9 | 154.5 | 119.5 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -74.3 | -65.8 |
|---|
| Retained Earnings | | -806.2 | -891.1 | -697.6 | -616.8 | -545.8 | -539.3 | -383.6 | -297.2 | -237.3 | -173.9 | -129.2 | -89.4 | -60.8 | -47.5 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -2.2 | -1.7 | -1.3 |
|---|
| Total Common Equity | | 377.7 | 315.3 | 91.1 | 35.4 | 88.0 | 76.1 | -3.6 | 35.9 | 26.1 | 52.0 | 89.6 | 58.7 | -59.5 | -46.6 |
| 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 | | -1,092.4 | -1,023.0 | -955.1 | -891.1 | -842.7 | -806.2 | -762.4 | -697.6 | -668.4 | -667.8 |
|---|
| 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 | | 258.2 | 305.9 | 265.9 | 315.3 | 352.0 | 377.7 | 408.0 | 91.1 | 7.9 | 3.1 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Debt | | 74.9 | 75.8 | 83.4 | 64.3 | 59.0 | 58.4 | 59.3 | 24.8 | 18.0 | 15.6 | 15.3 | 14.9 | 2.5 | 4.1 |
|---|
| Book Value | | 377.7 | 315.3 | 91.1 | 35.4 | 88.0 | 76.1 | -3.6 | 35.9 | 26.1 | 52.0 | 89.6 | 58.7 | -59.5 | -46.6 |
| 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 | | 258.2 | 305.9 | 265.9 | 315.3 | 352.0 | 377.7 | 408.0 | 91.1 | 7.9 | 3.1 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Income | | -138.4 | -265.9 | -193.5 | -80.7 | -71.0 | -6.6 | -155.6 | -86.4 | -60.0 | -63.4 | -44.7 | -39.7 | -28.6 | -13.3 | -14.1 |
|---|
| Depreciation & Amortization | | 3.7 | 4.3 | 3.8 | 3.0 | 2.1 | 2.4 | 2.8 | 2.5 | 2.3 | 1.6 | 0.9 | 0.8 | 0.5 | 0.4 | 0.4 |
|---|
| Stock-Based Compensation | | 28.1 | 43.2 | 33.1 | 17.8 | 17.0 | 15.0 | 7.5 | 8.8 | 7.5 | 7.3 | 6.0 | 4.6 | 2.6 | 0.5 | 0.2 |
|---|
| Change Working Capital | | -10.2 | 7.7 | -10.2 | -7.4 | 1.3 | -2.9 | 1.2 | -1.9 | 0.6 | 3.6 | 2.1 | 0.5 | 2.2 | -0.2 | 0.7 |
|---|
| Change In Accounts Receivable | | -2.9 | 1.7 | -6.2 | -4.9 | -0.2 | -8.9 | -9.7 | -2.3 | 0.0 | 0.0 | -0.1 | 0.1 | -0.1 | -0.2 | 0.1 |
|---|
| Change In Accounts Payable | | 0.2 | -0.9 | -0.3 | 0.6 | -0.6 | 1.8 | -0.5 | 0.1 | -0.8 | 0.9 | -0.2 | 0.3 | 0.5 | -0.2 | 0.1 |
|---|
| Change In Inventories | | -0.3 | -0.5 | -0.7 | -0.3 | -0.7 | 0.0 | -0.2 | -0.7 | -0.1 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | 0.5 |
|---|
| Other Non-cash Items | | 90.2 | 5.8 | 32.2 | -2.9 | -9.0 | 4.6 | 4.4 | 3.7 | 0.4 | 0.4 | 0.4 | 0.2 | 2.5 | 0.0 | 0.1 |
|---|
| Cash from Operations | | -83.7 | 0.0 | 0.0 | -70.2 | -59.6 | -65.6 | -53.6 | -77.6 | -49.2 | -50.5 | -34.0 | -33.7 | -20.5 | -12.6 | -12.6 |
| 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 | | -64.7 | -69.4 | -67.8 | -64.1 | -48.4 | -36.5 | -43.8 | -64.8 | -29.2 | -0.5 |
|---|
| Depreciation & Amortization | | 1.2 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 1.0 | 0.9 |
|---|
| Stock-Based Compensation | | 11.4 | 0.0 | 9.7 | 10.5 | 7.2 | 6.6 | 11.3 | 8.0 | 4.3 | 4.5 |
|---|
| Change Working Capital | | -2.1 | 3.7 | 0.6 | 5.5 | 0.9 | -1.2 | 3.1 | -13.0 | -6.6 | 6.2 |
|---|
| Change In Accounts Receivable | | 0.1 | -0.4 | -5.2 | 7.2 | -2.2 | 0.0 | -3.7 | -0.4 | -2.6 | 3.7 |
|---|
| Change In Accounts Payable | | -1.4 | -1.3 | 1.7 | 0.0 | 0.1 | 0.3 | -2.4 | 1.7 | 0.7 | 0.2 |
|---|
| Change In Inventories | | -0.1 | -0.4 | 0.2 | -0.2 | -0.6 | 0.1 | 0.0 | -0.3 | 0.0 | -0.1 |
|---|
| Other Non-cash Items | | -0.1 | 13.9 | 1.3 | 2.4 | 0.0 | -6.5 | 3.6 | 35.1 | 21.4 | 2.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -17.3 | -7.7 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Capital Expenditure | | -1.7 | -12.0 | -1.3 | -6.1 | -3.7 | -1.2 | -0.8 | -2.2 | -1.9 | -8.3 | -1.9 | -1.8 | -1.3 | -0.4 | -0.2 |
|---|
| Acquisitions | | 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 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.0 | -41.7 | -91.7 | -37.3 | 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 | 38.2 | 80.7 | 54.8 | 0.0 | 0.0 | 4.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | -1.5 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -1.7 | 0.0 | 0.0 | -6.1 | -3.7 | -1.2 | -0.8 | -2.2 | -1.9 | 27.1 | 35.6 | -38.6 | -38.6 | -0.4 | 3.8 |
| 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 | | -2.8 | -6.0 | -1.2 | -1.9 | -0.2 | -0.1 | -0.7 | -0.3 | -0.5 | -0.3 |
|---|
| 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 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | -0.3 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Debt Repaid | | -103.4 | 0.0 | 0.0 | 56.3 | 0.0 | -4.2 | -3.2 | 0.0 | -5.7 | -1.3 | 0.0 | -1.5 | -2.3 | -1.8 | -0.9 |
|---|
| Debt Issued | | 113.5 | 75.8 | -7.6 | 75.5 | 5.3 | 4.7 | 2.3 | 34.6 | 12.4 | 3.7 | 0.4 | 1.9 | 14.7 | 0.2 | 5.0 |
|---|
| Issuance of Common Stock | | 432.4 | 0.0 | 0.0 | 117.3 | 0.5 | -0.3 | 224.7 | 37.5 | 61.6 | 29.2 | 0.9 | 66.2 | 69.5 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.9 | 0.0 | 0.0 | 0.0 | 0.9 | 1.0 | 0.7 | 0.5 | 0.3 | 0.3 | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | -0.7 | 0.0 | -0.3 | -4.4 | 0.0 | -2.1 | -14.9 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 7.1 | 0.0 | 0.0 | -3.8 | 0.0 | 7.0 | 6.5 | 37.4 | 12.7 | 8.2 | -0.3 | 2.9 | 26.6 | 8.5 | 28.2 |
|---|
| Cash from Financing | | 483.5 | 0.0 | 0.0 | 169.8 | 1.5 | 2.9 | 228.0 | 75.3 | 68.6 | 32.0 | 0.6 | 65.7 | 79.0 | 6.7 | 27.3 |
| 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 | -26.1 |
|---|
| Debt Issued | | 77.0 | 0.1 | 0.7 | 0.4 | 0.7 | 0.2 | 0.5 | -9.0 | 0.4 | 44.4 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 107.7 | 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 | 0.4 | 82.5 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 103.0 | 57.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Change in Cash | | 393.1 | 345.0 | 196.1 | 93.5 | -61.9 | -63.9 | 173.6 | -4.5 | 17.5 | 8.6 | 2.2 | -6.6 | 19.9 | -6.3 | 18.5 |
|---|
| Closing Cash Balance | | 459.7 | 738.7 | 393.7 | 197.6 | 104.1 | 165.9 | 229.8 | 56.2 | 60.7 | 41.5 | 32.9 | 30.8 | 37.4 | 17.5 | 23.9 |
| 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 | | 392.3 | -46.4 | 41.5 | -42.4 | -35.1 | -32.5 | -23.3 | 287.1 | 85.4 | 43.9 |
|---|
| Closing Cash Balance | | 738.7 | 344.8 | 392.7 | 351.3 | 393.7 | 428.8 | 461.3 | 484.7 | 196.0 | 112.3 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Free Cash Flow | | -85.4 | -216.9 | -136.0 | -76.3 | -63.3 | -66.7 | -54.4 | -79.8 | -51.1 | -58.7 | -35.9 | -35.5 | -21.8 | -13.0 | -12.8 |
|---|
| Real Free Cash Flow | | -113.5 | -260.1 | -169.1 | -94.1 | -80.3 | -81.7 | -61.9 | -88.6 | -58.6 | -66.0 | -41.9 | -40.2 | -24.4 | -13.5 | -13.0 |
| 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 | | -57.1 | -56.7 | -56.5 | -46.6 | -39.6 | -36.6 | -25.5 | -34.1 | -17.7 | -8.0 |
|---|
| Real Free Cash Flow | | -68.4 | -56.7 | -66.2 | -57.1 | -46.8 | -43.3 | -36.8 | -42.1 | -22.1 | -12.5 |