ORLA
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 | | 1,206.7 | 1,477.0 | 327.4 | 237.9 | 193.2 | 4.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 573.6 | 757.5 | 154.0 | 130.1 | 65.4 | 1.4 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 633.1 | 719.5 | 173.4 | 107.8 | 127.9 | 2.7 | -0.1 | -0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | | 527.3 | 275.0 | 263.7 | 140.7 | 90.1 | 100.1 | 115.7 | 67.0 | 64.7 | 60.3 |
|---|
| Cost of Revenues | | 228.7 | 143.7 | 132.7 | 68.4 | 41.4 | 48.9 | 28.2 | 33.4 | 39.2 | 25.1 |
|---|
| Gross Profit | | 298.6 | 131.3 | 131.0 | 72.3 | 48.7 | 51.2 | 87.5 | 33.6 | 25.5 | 35.2 |
| 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 | 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 16.9 | 13.4 | 9.5 | 6.9 | 8.6 | 7.9 | 7.1 | 1.4 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 |
|---|
| Depreciation & Amortization | | 165.2 | 208.4 | 39.6 | 29.2 | 15.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 |
|---|
| Total Operating Expenses | | 99.4 | 77.6 | 20.7 | 16.9 | 33.1 | 25.0 | 23.2 | 21.1 | 22.0 | 7.1 | 1.4 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 |
|---|
| Operating Income | | 533.7 | 641.9 | 152.7 | 0.0 | 97.0 | -22.0 | -21.9 | -21.0 | -22.1 | -7.1 | -1.4 | -0.2 | -0.1 | -0.2 | -0.2 | -0.2 | -0.3 |
| 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 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.4 | 3.8 |
|---|
| Depreciation & Amortization | | 63.8 | 43.6 | 40.9 | 16.9 | 10.6 | 11.9 | 13.3 | 9.0 | 8.5 | 7.7 |
|---|
| Total Operating Expenses | | 24.1 | 23.3 | 20.0 | 32.0 | 6.8 | 4.8 | 15.5 | 5.3 | 2.4 | 15.1 |
|---|
| Operating Income | | 274.5 | 107.9 | 111.1 | 40.2 | 41.9 | 46.5 | 71.9 | 28.3 | 23.1 | 35.2 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 9.3 | 11.6 | 10.8 | 5.4 | 2.2 | 0.3 | 0.3 | 0.1 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 45.2 | 38.4 | 6.4 | 11.3 | 8.4 | 1.4 | 4.2 | 1.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | -218.3 | -277.4 | 15.1 | 7.6 | -18.6 | -4.3 | -5.8 | -1.5 | -0.2 | -0.9 | -0.8 | 0.0 | 0.0 | -0.6 | 0.0 | 0.0 | 0.0 |
|---|
| IBT | | 315.4 | 364.5 | 167.8 | 7.6 | 78.4 | -26.3 | -27.7 | -22.5 | -22.0 | -7.9 | -2.2 | -0.2 | -0.1 | -0.8 | -0.2 | -0.2 | -0.3 |
|---|
| Income Tax Expense | | 177.3 | 215.2 | 83.1 | 34.6 | 32.6 | 1.4 | 5.2 | 1.3 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 |
|---|
| Net Income | | 138.1 | 149.2 | 84.7 | -27.0 | 45.8 | -27.7 | -32.9 | -23.8 | -22.0 | -7.9 | -2.2 | -0.2 | -0.1 | -0.8 | -0.2 | -0.1 | -0.3 |
| 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 | | 3.5 | 2.1 | 1.9 | 1.8 | 1.8 | 1.9 | 5.7 | 1.4 | 1.6 | 1.5 |
|---|
| Interest Expense | | 10.7 | 15.5 | 16.1 | 2.9 | 0.9 | 1.6 | 2.1 | 1.9 | 2.4 | 3.5 |
|---|
| Other Expense | | -82.0 | -30.6 | -21.5 | -84.2 | 6.8 | 2.6 | -5.4 | 0.4 | -51.6 | -17.5 |
|---|
| IBT | | 192.5 | 77.3 | 89.6 | -44.0 | 48.7 | 49.1 | 66.5 | 28.7 | -53.1 | 17.7 |
|---|
| Income Tax Expense | | 82.1 | 28.1 | 41.3 | 25.8 | 23.4 | 27.8 | 33.3 | 11.3 | 7.0 | 12.4 |
|---|
| Net Income | | 110.4 | 49.3 | 48.2 | -69.8 | 25.4 | 21.3 | 33.2 | 17.4 | -60.1 | 5.4 |
| 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 | $-0.09 | $0.19 | $-0.11 | $-0.15 | $-0.13 | $-0.12 | $-0.06 | $-0.07 | $-0.01 | $-0.02 | $-0.18 | $-0.04 | $-0.04 | $-0.15 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.09 | $0.19 | $-0.11 | $-0.15 | $-0.13 | $-0.12 | $-0.06 | $-0.07 | $-0.01 | $-0.02 | $-0.18 | $-0.04 | $-0.04 | $-0.15 |
|---|
| Shares Outstanding | | 340.1 | 328.9 | 318.7 | 311.5 | 241.4 | 241.4 | 217.1 | 182.6 | 176.7 | 126.3 | 30.9 | 15.1 | 5.1 | 4.5 | 4.3 | 2.8 | 1.9 |
|---|
| Diluted Shares Outstanding | | 377.3 | 351.9 | 333.9 | 311.5 | 241.4 | 241.4 | 217.1 | 182.6 | 176.7 | 126.3 | 30.9 | 15.1 | 5.1 | 4.5 | 4.3 | 2.8 | 1.9 |
| 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 | $-0.19 | $0.02 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.19 | $0.02 |
|---|
| Shares Outstanding | | 340.1 | 328.6 | 324.9 | 322.4 | 321.7 | 320.3 | 318.0 | 315.1 | 314.5 | 313.8 |
|---|
| Diluted Shares Outstanding | | 377.3 | 353.8 | 387.6 | 322.4 | 339.7 | 334.6 | 333.0 | 327.7 | 314.5 | 331.5 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 154.3 | 160.8 | 96.6 | 96.3 | 20.5 | 72.2 | 23.0 | 12.3 | 4.9 | 19.3 | 0.3 | 0.0 | 0.0 | 0.1 | 0.1 | 0.5 |
|---|
| Short Term Investments | | 0.0 | 0.0 | -0.5 | 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 Cash & ST Investments | | 154.3 | 160.8 | 96.1 | 96.3 | 20.5 | 72.2 | 23.0 | 12.3 | 4.9 | 19.3 | 0.3 | 0.0 | 0.0 | 0.1 | 0.1 | 0.5 |
|---|
| Accounts Receivable | | 7.1 | 8.7 | 15.9 | 9.0 | 17.1 | 0.2 | 0.1 | 0.3 | 0.1 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 28.7 | 29.2 | 29.5 | 22.4 | 9.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 3.2 | 5.8 | 3.7 | 5.1 | 1.1 | 0.0 | 0.0 | 0.2 | 0.6 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 193.2 | 204.6 | 145.2 | 132.9 | 48.3 | 73.1 | 23.1 | 12.7 | 5.6 | 19.9 | 0.3 | 0.0 | 0.0 | 0.2 | 0.1 | 0.5 |
| 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 | | 215.4 | 184.2 | 160.8 | 180.9 | 154.3 | 159.9 | 96.1 | 132.8 | 114.5 | 83.8 |
|---|
| 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 | | 215.4 | 184.2 | 160.8 | 180.9 | 154.3 | 159.9 | 96.1 | 132.8 | 114.5 | 83.8 |
|---|
| Accounts Receivable | | 31.4 | 15.6 | 8.7 | 8.3 | 7.1 | 0.8 | 0.5 | 7.1 | 7.8 | 8.9 |
|---|
| Inventory | | 70.2 | 64.5 | 29.2 | 28.8 | 28.7 | 38.9 | 29.3 | 28.6 | 27.0 | 24.9 |
|---|
| Other Current Assets | | 6.8 | 6.3 | 5.8 | 5.4 | 3.2 | 25.7 | 19.1 | 5.3 | 4.4 | 3.7 |
|---|
| Total Current Assets | | 323.9 | 270.7 | 204.6 | 223.5 | 193.3 | 225.3 | 144.4 | 173.8 | 153.8 | 121.3 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 210.0 | 384.6 | 210.6 | 467.2 | 304.1 | 154.7 | 125.4 | 124.5 | 131.0 | 83.4 | 0.4 | 0.5 | 0.6 | 1.2 | 1.1 | 0.5 |
|---|
| 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 | 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 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 1.0 | 0.0 | 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 |
|---|
| Other Long-Term Assets | | 189.7 | 9.2 | 179.0 | 11.4 | 12.4 | 11.4 | 1.8 | 0.8 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 400.7 | 393.7 | 390.6 | 481.0 | 316.6 | 166.1 | 127.2 | 125.3 | 131.2 | 83.6 | 0.4 | 0.5 | 0.6 | 1.2 | 1.1 | 0.5 |
|---|
| Total Assets | | 594.0 | 598.3 | 535.8 | 613.8 | 364.9 | 239.2 | 150.3 | 138.0 | 136.8 | 103.5 | 0.7 | 0.5 | 0.6 | 1.4 | 1.3 | 1.0 |
| 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 | | 1,500.5 | 1,512.7 | 384.6 | 387.2 | 392.2 | 517.1 | 210.6 | 457.1 | 460.0 | 462.1 |
|---|
| 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 | 1.4 | 1.0 | 1.0 | 1.2 | 1.1 |
|---|
| Other Long-Term Assets | | 36.9 | 31.1 | 9.2 | 8.0 | 8.6 | 11.0 | 177.0 | 12.5 | 12.5 | 12.0 |
|---|
| Total Long-Term Assets | | 1,537.4 | 1,543.8 | 393.7 | 395.2 | 400.8 | 529.4 | 388.6 | 473.9 | 477.1 | 476.9 |
|---|
| Total Assets | | 1,861.3 | 1,814.5 | 598.3 | 618.7 | 594.1 | 754.6 | 533.0 | 647.7 | 630.9 | 598.1 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 11.9 | 11.3 | 5.7 | 6.7 | 6.0 | 2.6 | 0.5 | 1.0 | 0.9 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 0.7 | 0.8 | 0.9 | 45.8 | 25.7 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 7.1 | 10.4 | 10.0 | 45.2 | 6.1 | 5.0 | 1.9 | 1.7 | 0.9 | 0.7 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.0 |
|---|
| Current Liabilities | | 32.8 | 51.6 | 28.7 | 97.8 | 37.8 | 7.7 | 2.4 | 2.7 | 1.8 | 2.0 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.0 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 58.1 | 56.1 | 11.3 | 13.8 | 11.9 | 12.0 | 5.7 | 4.6 | 3.3 | 2.8 |
|---|
| Short-Term Debt | | 18.4 | 10.9 | 0.8 | 1.2 | 0.7 | 7.6 | 0.9 | 23.8 | 23.7 | 23.7 |
|---|
| Other Current Liabilities | | 258.2 | 247.7 | 10.4 | 8.8 | 7.1 | 18.5 | 9.8 | 52.2 | 28.5 | 28.3 |
|---|
| Current Liabilities | | 382.7 | 334.2 | 51.6 | 49.3 | 32.8 | 39.7 | 28.5 | 59.7 | 73.1 | 70.1 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 78.3 | 1.3 | 89.9 | 103.1 | 137.1 | 70.3 | 22.6 | 4.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 1.9 | 2.2 | 2.9 | 3.2 | 1.4 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 7.9 | 17.6 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 138.2 | 90.9 | 135.2 | 216.8 | 180.5 | 78.6 | 25.8 | 7.7 | 1.8 | 2.0 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.0 |
| 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 | | 378.9 | 407.5 | 1.3 | 59.7 | 80.3 | 122.1 | 90.3 | 115.5 | 92.0 | 97.6 |
|---|
| Capital Leases | | 9.6 | 2.2 | 2.2 | 2.6 | 2.6 | 3.6 | 2.0 | 3.1 | 3.0 | 3.1 |
|---|
| Def. Tax Liability | | 250.5 | 254.4 | 17.6 | 11.3 | 7.9 | 3.2 | 0.2 | 7.3 | 8.1 | 0.0 |
|---|
| Total Liabilities | | 1,363.4 | 1,369.4 | 90.9 | 138.0 | 138.2 | 188.2 | 134.5 | 191.0 | 181.0 | 183.6 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 489.4 | 494.8 | 474.4 | 445.3 | 269.2 | 217.9 | 159.4 | 147.6 | 138.7 | 95.3 | 1.6 | 1.7 | 1.8 | 1.9 | 1.7 | 1.5 |
|---|
| Retained Earnings | | -56.0 | -8.8 | -97.8 | -70.8 | -116.5 | -90.3 | -64.1 | -39.9 | -11.9 | -3.8 | -1.6 | -1.6 | -1.6 | -0.9 | -0.8 | -0.7 |
|---|
| Comprehensive Income | | 22.4 | 21.4 | 23.9 | 22.4 | 31.7 | 32.9 | 29.3 | 22.6 | 8.2 | 9.9 | 0.6 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 |
|---|
| Total Common Equity | | 455.8 | 507.4 | 400.5 | 397.0 | 184.4 | 160.6 | 124.6 | 130.3 | 135.0 | 101.4 | 0.6 | 0.3 | 0.4 | 1.2 | 1.2 | 0.9 |
| 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 | | 507.4 | 502.4 | 494.8 | 492.6 | 489.5 | 643.2 | 471.9 | 473.5 | 470.6 | 449.6 |
|---|
| Retained Earnings | | -30.4 | -78.6 | -8.8 | -34.9 | -56.0 | -108.7 | -97.3 | -39.3 | -44.7 | -57.5 |
|---|
| Comprehensive Income | | 20.9 | 21.3 | 21.4 | 23.1 | 22.4 | 32.0 | 23.8 | 22.5 | 23.9 | 22.4 |
|---|
| Total Common Equity | | 497.8 | 445.1 | 507.4 | 480.7 | 455.8 | 566.5 | 398.5 | 456.7 | 449.8 | 414.5 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 80.9 | 2.2 | 91.3 | 149.0 | 162.8 | 70.4 | 22.6 | 4.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 455.8 | 507.4 | 400.5 | 397.0 | 184.4 | 160.6 | 124.6 | 130.3 | 135.0 | 101.4 | 0.6 | 0.3 | 0.4 | 1.2 | 1.2 | 0.9 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 497.8 | 445.1 | 507.4 | 480.7 | 455.8 | 566.5 | 398.5 | 456.7 | 449.8 | 414.5 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -13.0 | 149.2 | 89.0 | -27.0 | 45.8 | -26.3 | -27.7 | -22.5 | -22.0 | -7.9 | -2.2 | -0.2 | -0.1 | -0.8 | -0.2 | -0.1 | -0.3 |
|---|
| Depreciation & Amortization | | 27.5 | 208.4 | 41.1 | 30.2 | 15.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 4.1 | 0.0 | 4.8 | 3.2 | 2.4 | 2.3 | 2.5 | 2.6 | 2.9 | 2.9 | 0.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
|---|
| Change Working Capital | | 2.7 | 29.1 | 1.8 | -3.6 | -15.8 | -6.6 | 4.0 | 0.1 | 1.4 | -0.4 | -0.2 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
|---|
| Change In Accounts Receivable | | 4.4 | -20.7 | 1.6 | -0.9 | 0.0 | -0.6 | -0.7 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 2.7 | 52.1 | 0.0 | 3.0 | 3.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | -1.2 | -2.3 | -1.4 | -5.7 | -9.2 | -10.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 105.4 | 718.0 | -49.3 | 49.0 | 15.0 | 1.2 | 2.8 | -0.1 | -1.7 | 0.5 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Operations | | 117.9 | 0.0 | 0.0 | 54.5 | 95.3 | -24.7 | -18.1 | -19.8 | -18.7 | -4.9 | -1.8 | -0.1 | 0.0 | -0.1 | -0.1 | -0.2 | -0.3 |
| 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 | | 110.4 | 49.3 | 48.2 | -69.8 | 26.1 | 21.1 | 24.3 | 17.5 | -60.1 | 5.4 |
|---|
| Depreciation & Amortization | | 63.8 | 43.6 | 40.9 | 16.9 | 10.7 | 11.7 | 9.7 | 8.9 | 8.9 | -0.3 |
|---|
| Stock-Based Compensation | | 0.0 | 1.1 | 1.6 | 3.3 | 1.8 | 0.7 | 0.8 | 1.4 | 0.7 | 0.7 |
|---|
| Change Working Capital | | 17.7 | 10.2 | -7.9 | 10.2 | -1.2 | 0.7 | -4.2 | 10.7 | -2.9 | 3.2 |
|---|
| Change In Accounts Receivable | | 1.7 | 0.4 | -7.9 | -4.1 | 1.2 | -3.3 | -0.4 | 4.1 | 1.6 | -0.9 |
|---|
| Change In Accounts Payable | | 18.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.7 | 0.0 | 0.0 | 4.7 |
|---|
| Change In Inventories | | -2.6 | -3.6 | -3.0 | 6.8 | -2.4 | 0.4 | -0.1 | 0.7 | -0.6 | -1.1 |
|---|
| Other Non-cash Items | | 60.1 | 11.4 | -12.3 | 450.8 | -16.8 | -0.1 | -3.7 | -6.1 | 63.7 | 3.7 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.6 | 25.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -29.8 | -171.0 | -16.1 | -21.2 | -18.0 | -96.2 | -31.3 | 0.0 | -0.5 | -11.5 | -0.3 | 0.0 | 0.0 | 0.0 | -0.1 | -0.6 | -0.2 |
|---|
| Acquisitions | | -2.6 | -1,108.0 | -2.7 | 0.0 | -1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.4 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.1 | 0.0 | 0.0 | 2.5 | 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 Investing Activities | | -13.7 | 0.0 | 0.0 | -23.0 | 5.8 | -17.0 | -5.6 | -1.1 | -0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 |
|---|
| Cash from Investing | | -46.0 | 0.0 | 0.0 | -41.7 | -13.4 | -113.3 | -36.9 | -1.1 | -1.1 | -11.5 | -2.7 | 0.0 | 0.0 | 0.0 | -0.1 | -0.6 | 0.3 |
| 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 | | -68.0 | -30.6 | -25.5 | -809.2 | 8.1 | -7.9 | -7.9 | -4.6 | -7.0 | -6.4 |
|---|
| Acquisitions | | 0.8 | 4.4 | 0.0 | 0.0 | 0.0 | 0.0 | -2.7 | 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 | 0.1 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -23.6 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -30.6 | -6.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -149.8 | 0.0 | 0.0 | -37.5 | -17.0 | -0.6 | 0.0 | 0.0 | 0.0 | 0.0 | -17.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 92.8 | 2.2 | -89.1 | -20.2 | 3.2 | 93.0 | 47.9 | 18.1 | 4.5 | 0.0 | 17.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 7.5 | 0.0 | 0.0 | 18.4 | 0.0 | 34.4 | 53.4 | 0.0 | 22.8 | 0.8 | 41.1 | 0.4 | 0.0 | 0.0 | 0.2 | 0.4 | 0.4 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | 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 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 108.7 | 0.0 | 0.0 | 7.6 | 11.8 | 52.2 | 47.3 | 30.9 | 4.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Financing | | -31.5 | 0.0 | 0.0 | -11.5 | -5.4 | 86.0 | 100.6 | 30.9 | 27.5 | 0.8 | 23.5 | 0.4 | 0.0 | 0.0 | 0.2 | 0.4 | 0.4 |
| 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 | -25.7 | -0.3 |
|---|
| Debt Issued | | 0.0 | 397.3 | -21.2 | 416.3 | -58.8 | -20.0 | -41.2 | 31.3 | -22.8 | 1.6 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 2.2 |
|---|
| 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 | 0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -25.6 | -0.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 40.4 | 355.7 | 64.2 | 0.4 | 75.8 | -51.7 | 49.1 | 10.2 | 7.7 | -15.7 | 19.0 | 0.3 | 0.0 | -0.1 | 0.0 | -0.4 | 0.4 |
|---|
| Closing Cash Balance | | 154.3 | 576.3 | 160.8 | 96.6 | 96.3 | 20.5 | 72.2 | 23.0 | 12.3 | 4.9 | 19.3 | 0.3 | 0.0 | 0.0 | 0.1 | 0.1 | 0.5 |
| 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 | | 128.2 | 111.5 | 31.2 | 23.4 | -20.0 | 26.6 | 36.2 | 21.4 | -36.0 | 18.2 |
|---|
| Closing Cash Balance | | 576.3 | 326.9 | 215.4 | 184.2 | 160.8 | 180.9 | 154.3 | 118.1 | 96.1 | 132.8 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 88.1 | 919.0 | 145.2 | 33.2 | 77.3 | -121.0 | -49.4 | -19.8 | -19.2 | -16.4 | -2.1 | -0.1 | 0.0 | -0.1 | -0.2 | -0.7 | -0.5 |
|---|
| Real Free Cash Flow | | 84.0 | 919.0 | 140.4 | 30.0 | 74.9 | -123.3 | -52.0 | -22.4 | -22.1 | -19.4 | -2.6 | -0.2 | 0.0 | -0.1 | -0.2 | -0.8 | -0.5 |
| 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 | | 171.3 | 92.8 | 69.3 | -404.7 | 39.6 | 44.8 | 41.1 | 23.9 | 12.6 | 18.6 |
|---|
| Real Free Cash Flow | | 171.3 | 91.7 | 67.7 | -408.0 | 37.8 | 44.1 | 40.3 | 22.5 | 11.9 | 17.9 |