OUST
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Revenues | | 169.4 | 169.4 | 111.1 | 83.3 | 41.0 | 33.6 | 18.9 | 11.4 |
|---|
| Cost of Revenues | | 85.9 | 85.9 | 70.6 | 73.6 | 30.1 | 24.5 | 17.4 | 17.4 |
|---|
| Gross Profit | | 83.4 | 83.4 | 40.5 | 9.7 | 10.9 | 9.1 | 1.5 | -6.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 62.2 | 39.5 | 35.0 | 32.6 | 30.1 | 28.1 | 27.0 | 25.9 | 24.4 | 22.2 |
|---|
| Cost of Revenues | | 24.7 | 22.9 | 19.2 | 19.1 | 16.9 | 17.3 | 17.9 | 18.5 | 19.0 | 19.1 |
|---|
| Gross Profit | | 37.5 | 16.7 | 15.8 | 13.5 | 13.2 | 10.8 | 9.1 | 7.4 | 5.5 | 3.1 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 91.2 | 64.3 | 34.6 | 23.3 | 23.3 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 123.6 | 92.0 | 74.2 | 30.0 | 19.1 |
|---|
| Depreciation & Amortization | | 12.9 | 12.9 | 14.7 | 21.7 | 19.3 | 8.9 | -48.4 | 2.3 |
|---|
| Total Operating Expenses | | 157.4 | 157.4 | 144.6 | 382.9 | 156.4 | 108.8 | 53.3 | 42.3 |
|---|
| Operating Income | | -74.0 | -74.0 | -104.2 | -373.2 | -145.4 | -99.7 | -51.8 | -48.4 |
| 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 | 9.9 | 16.7 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.0 | 22.2 |
|---|
| Depreciation & Amortization | | 3.3 | 3.4 | 3.1 | 3.0 | 3.3 | 3.7 | 3.7 | 4.0 | 4.1 | 4.9 |
|---|
| Total Operating Expenses | | 36.5 | 40.9 | 42.7 | 37.3 | 38.8 | 38.3 | 34.3 | 33.2 | 34.9 | 38.8 |
|---|
| Operating Income | | 0.9 | -24.3 | -26.8 | -23.8 | -25.6 | -27.5 | -25.3 | -25.8 | -29.4 | -35.7 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Interest Income | | 9.5 | 9.5 | 8.8 | 9.0 | 2.2 | 0.5 | 0.0 | 0.3 |
|---|
| Interest Expense | | 0.0 | 0.0 | 1.8 | 9.3 | 2.7 | 0.5 | 2.5 | 3.6 |
|---|
| Other Expense | | 10.7 | 10.7 | 7.7 | -0.4 | 7.2 | 2.9 | -54.6 | -3.3 |
|---|
| IBT | | -63.3 | -63.3 | -96.5 | -373.6 | -138.3 | -96.8 | -106.4 | -51.7 |
|---|
| Income Tax Expense | | -2.9 | -2.9 | 0.5 | 0.5 | 0.3 | -2.8 | 0.4 | 0.0 |
|---|
| Net Income | | -60.4 | -60.4 | -97.0 | -374.1 | -138.6 | -94.0 | -106.8 | -51.7 |
| 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 | | 2.7 | 2.4 | 2.6 | 1.7 | 1.8 | 2.1 | 2.3 | 2.7 | 2.6 | 2.5 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.7 | 0.7 | 4.1 | 1.8 |
|---|
| Other Expense | | 3.5 | 2.6 | 2.6 | 2.0 | 2.2 | 1.9 | 1.5 | 2.1 | -1.5 | 0.7 |
|---|
| IBT | | 4.4 | -21.7 | -24.2 | -21.8 | -23.4 | -25.6 | -23.7 | -23.7 | -38.8 | -35.1 |
|---|
| Income Tax Expense | | 0.4 | 0.1 | -3.6 | 0.2 | 0.3 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 |
|---|
| Net Income | | 4.0 | -21.7 | -20.6 | -22.0 | -23.7 | -25.6 | -23.9 | -23.8 | -39.0 | -35.1 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| EPS | | $0.00 | $0.00 | $0.00 | $-10.10 | $-7.79 | $-7.02 | $-59.79 | $-69.90 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-10.10 | $-7.79 | $-7.02 | $-59.79 | $-69.90 |
|---|
| Shares Outstanding | | 60.5 | 56.3 | 46.6 | 37.0 | 17.8 | 13.4 | 1.8 | 0.7 |
|---|
| Diluted Shares Outstanding | | 64.7 | 56.3 | 46.6 | 37.0 | 17.8 | 13.4 | 1.8 | 0.7 |
| 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 | $-0.95 | $-0.89 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.95 | $-0.89 |
|---|
| Shares Outstanding | | 60.5 | 58.0 | 53.5 | 52.5 | 46.6 | 47.7 | 44.7 | 43.5 | 41.1 | 39.2 |
|---|
| Diluted Shares Outstanding | | 64.7 | 58.7 | 53.5 | 52.5 | 46.6 | 47.7 | 44.7 | 43.5 | 41.1 | 39.2 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Cash And Equivalents | | 53.1 | 45.5 | 51.0 | 122.9 | 182.6 | 11.4 |
|---|
| Short Term Investments | | 131.6 | 126.5 | 139.2 | 0.0 | 0.0 | 200.1 |
|---|
| Total Cash & ST Investments | | 184.7 | 172.0 | 190.1 | 122.9 | 182.6 | 11.4 |
|---|
| Accounts Receivable | | 39.9 | 22.8 | 40.0 | 11.2 | 10.7 | 3.8 |
|---|
| Inventory | | 19.5 | 16.4 | 23.2 | 19.5 | 7.4 | 4.8 |
|---|
| Other Current Assets | | 8.0 | 8.6 | 9.8 | 8.5 | 5.6 | 1.2 |
|---|
| Total Current Assets | | 252.0 | 219.9 | 263.2 | 162.5 | 207.4 | 21.2 |
| 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 | | 87.1 | 76.1 | 54.0 | 45.5 | 44.4 | 52.7 | 48.3 | 51.5 | 75.6 | 91.2 |
|---|
| Short Term Investments | | 157.4 | 150.4 | 114.2 | 126.5 | 107.0 | 131.6 | 139.5 | 139.2 | 124.9 | 133.2 |
|---|
| Total Cash & ST Investments | | 244.5 | 226.5 | 168.2 | 172.0 | 151.4 | 184.2 | 187.8 | 190.7 | 200.5 | 224.4 |
|---|
| Accounts Receivable | | 31.6 | 18.5 | 25.9 | 22.8 | 20.6 | 39.9 | 38.9 | 40.0 | 13.4 | 15.1 |
|---|
| Inventory | | 16.5 | 13.9 | 15.1 | 16.4 | 18.6 | 19.5 | 21.1 | 23.2 | 26.5 | 27.8 |
|---|
| Other Current Assets | | 12.6 | 14.3 | 9.4 | 8.6 | 9.5 | 8.4 | 8.7 | 9.8 | 12.5 | 13.1 |
|---|
| Total Current Assets | | 305.2 | 273.2 | 218.6 | 219.9 | 200.2 | 252.0 | 256.5 | 263.2 | 252.9 | 280.4 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Net Property, Plant & Equipment | | 26.3 | 24.5 | 28.8 | 22.7 | 25.2 | 20.8 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 51.2 | 51.1 | 0.0 |
|---|
| Intangible Assets | | 20.9 | 17.8 | 24.4 | 18.2 | 22.7 | 0.0 |
|---|
| Long-Term Investments | | 8.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 2.5 | 14.0 | 14.4 | 1.6 | 1.4 | 4.4 |
|---|
| Total Long-Term Assets | | 57.9 | 56.3 | 67.6 | 93.6 | 100.3 | 25.2 |
|---|
| Total Assets | | 309.9 | 276.1 | 330.7 | 256.1 | 307.7 | 46.4 |
| 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 | | 24.0 | 23.4 | 23.4 | 24.5 | 24.4 | 26.3 | 27.9 | 28.8 | 31.3 | 33.8 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 14.5 | 15.6 | 16.7 | 17.8 | 19.2 | 20.9 | 22.6 | 24.4 | 26.1 | 28.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.7 | 8.7 | 8.5 |
|---|
| Other Long-Term Assets | | 10.0 | 9.7 | 9.9 | 14.0 | 11.5 | 10.7 | 10.7 | 2.7 | 11.6 | 11.6 |
|---|
| Total Long-Term Assets | | 48.5 | 48.7 | 50.0 | 56.3 | 55.1 | 57.9 | 61.2 | 67.6 | 68.9 | 73.4 |
|---|
| Total Assets | | 353.8 | 321.8 | 268.6 | 276.1 | 255.2 | 309.9 | 317.7 | 330.7 | 321.8 | 353.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Accounts Payable | | 4.5 | 6.3 | 3.5 | 8.8 | 4.9 | 6.9 |
|---|
| Short-Term Debt | | 7.3 | 7.2 | 14.2 | 3.2 | 3.1 | 9.9 |
|---|
| Other Current Liabilities | | 48.5 | 24.0 | 61.3 | 17.5 | 1.1 | 0.6 |
|---|
| Current Liabilities | | 74.1 | 78.4 | 81.7 | 29.5 | 22.1 | 20.9 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 16.4 | 12.8 | 10.3 | 6.3 | 5.9 | 4.5 | 6.1 | 3.5 | 7.9 | 10.3 |
|---|
| Short-Term Debt | | 7.5 | 7.4 | 7.3 | 7.2 | 7.2 | 7.3 | 7.2 | 14.2 | 14.2 | 14.6 |
|---|
| Other Current Liabilities | | 31.4 | 27.4 | 33.6 | 24.0 | 21.7 | 37.7 | 43.7 | 61.3 | 39.5 | 42.3 |
|---|
| Current Liabilities | | 93.8 | 86.1 | 85.0 | 78.4 | 64.1 | 74.1 | 83.1 | 81.7 | 61.6 | 67.2 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Long-Term Debt | | 44.0 | 13.1 | 62.8 | 53.0 | 16.2 | 11.9 |
|---|
| Capital Leases | | 16.2 | 20.3 | 25.9 | 16.6 | 19.3 | 14.7 |
|---|
| Def. Tax Liability | | 16.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 139.3 | 95.2 | 151.1 | 84.5 | 47.0 | 122.3 |
| 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 | | 8.4 | 10.2 | 11.7 | 13.1 | 14.7 | 60.2 | 61.3 | 62.8 | 60.8 | 62.6 |
|---|
| Capital Leases | | 15.9 | 17.7 | 19.0 | 20.3 | 21.9 | 23.5 | 24.4 | 18.8 | 27.5 | 29.8 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.8 | -3.9 | 0.0 |
|---|
| Total Liabilities | | 106.3 | 100.8 | 100.6 | 95.2 | 83.5 | 139.3 | 150.5 | 151.1 | 127.8 | 136.8 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -863.7 | -913.1 | -816.0 | -441.9 | -303.4 | -209.4 |
|---|
| Comprehensive Income | | -0.8 | -1.0 | 0.2 | -0.1 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 170.6 | 180.9 | 179.7 | 171.6 | 260.7 | -75.9 |
| 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 | | -977.4 | -955.7 | -935.1 | -913.1 | -889.3 | -863.7 | -839.9 | -816.0 | -777.0 | -741.9 |
|---|
| Comprehensive Income | | -0.5 | -0.5 | -0.9 | -1.0 | -0.1 | -0.8 | -0.4 | 0.2 | -0.4 | -0.2 |
|---|
| Total Common Equity | | 247.4 | 221.0 | 167.9 | 180.9 | 171.7 | 170.6 | 167.2 | 179.7 | 194.0 | 217.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Total Debt | | 67.5 | 20.3 | 69.9 | 56.2 | 19.3 | 21.8 |
|---|
| Book Value | | 170.6 | 180.9 | 179.7 | 171.6 | 260.7 | -75.9 |
| 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 | | 247.4 | 221.0 | 167.9 | 180.9 | 171.7 | 170.6 | 167.2 | 179.7 | 194.0 | 217.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Income | | -121.8 | -60.4 | -97.0 | -374.1 | -138.6 | -94.0 | -106.8 | -51.7 |
|---|
| Depreciation & Amortization | | 18.8 | 12.9 | 14.7 | 21.7 | 9.5 | 5.5 | 3.7 | 2.0 |
|---|
| Stock-Based Compensation | | 39.6 | 40.8 | 40.5 | 57.7 | 33.3 | 25.4 | 12.1 | 1.2 |
|---|
| Change Working Capital | | -17.3 | -32.1 | 11.5 | -21.5 | -13.5 | -5.6 | -7.3 | -1.4 |
|---|
| Change In Accounts Receivable | | 4.1 | -8.0 | -1.7 | 3.6 | -0.9 | -8.0 | -1.5 | -0.6 |
|---|
| Change In Accounts Payable | | -5.8 | 13.2 | 2.5 | -8.5 | 4.2 | -2.4 | 0.1 | 2.1 |
|---|
| Change In Inventories | | 2.6 | -6.8 | 4.7 | 10.0 | -13.7 | -3.4 | -3.1 | -5.4 |
|---|
| Other Non-cash Items | | 27.7 | -1.2 | -3.3 | 178.3 | -1.4 | 0.7 | 1.6 | 4.1 |
|---|
| Cash from Operations | | -78.8 | 0.0 | 0.0 | -137.9 | -110.7 | -70.6 | -42.1 | -40.2 |
| 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 | | 4.0 | -21.7 | -20.6 | -22.0 | -23.7 | -25.6 | -23.9 | -23.8 | -39.0 | -35.1 |
|---|
| Depreciation & Amortization | | 3.3 | 3.4 | 3.1 | 3.0 | 3.3 | 3.7 | 3.7 | 4.0 | 4.1 | 7.0 |
|---|
| Stock-Based Compensation | | 7.3 | 11.8 | 13.2 | 8.5 | 8.8 | 11.5 | 10.7 | 9.4 | 11.1 | 8.4 |
|---|
| Change Working Capital | | -29.5 | -10.7 | 2.2 | 5.9 | 8.8 | 8.1 | -11.1 | 5.7 | -4.2 | -7.6 |
|---|
| Change In Accounts Receivable | | -5.1 | -9.4 | 2.3 | 4.1 | -2.1 | -3.5 | -2.2 | 6.1 | -0.9 | 1.1 |
|---|
| Change In Accounts Payable | | 4.0 | 2.8 | 2.3 | 4.1 | 0.1 | 1.4 | -1.7 | 2.6 | -4.4 | -2.4 |
|---|
| Change In Inventories | | -7.2 | -1.6 | 1.0 | 1.1 | 0.9 | 0.8 | 1.6 | 1.4 | 0.4 | -0.8 |
|---|
| Other Non-cash Items | | -0.5 | -1.1 | 0.7 | -0.3 | 0.2 | -1.4 | -1.1 | -1.0 | 4.5 | -2.5 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -24.2 | -27.2 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Capital Expenditure | | -2.8 | -24.9 | -3.8 | -3.0 | -5.4 | -4.3 | -3.5 | -7.5 |
|---|
| Acquisitions | | -41.2 | 0.0 | 0.7 | 32.1 | 0.0 | -10.9 | 0.0 | 0.0 |
|---|
| Investments | | -138.3 | -149.6 | -144.6 | -137.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 145.6 | 138.2 | 162.3 | 158.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 42.6 | 0.0 | 0.0 | 0.6 | 0.3 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 5.0 | 0.0 | 0.0 | 50.6 | -5.1 | -15.2 | -3.5 | -7.5 |
| 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 | | -21.8 | -1.7 | -0.9 | -0.6 | -1.4 | -0.6 | -0.4 | -1.4 | -0.4 | -0.7 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 0.5 | 0.0 | -32.1 | -9.5 |
|---|
| Investments | | -31.2 | -38.7 | -65.8 | -13.9 | -59.0 | -35.9 | -25.2 | -24.5 | -55.1 | -33.5 |
|---|
| Sales of Investment | | 48.2 | 32.8 | 30.3 | 27.0 | 40.2 | 62.1 | 34.6 | 25.4 | 42.5 | 43.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 32.1 | 9.5 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.9 | 8.9 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.0 | -3.0 | 0.0 |
|---|
| Debt Issued | | -2.4 | 20.3 | -49.6 | 13.7 | 36.9 | 9.5 | 24.8 | 0.0 |
|---|
| Issuance of Common Stock | | 35.5 | 0.0 | 0.0 | 14.6 | 16.3 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 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 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 1.1 | 39.3 | 269.8 | 42.9 | 0.0 |
|---|
| Cash from Financing | | 35.5 | 0.0 | 0.0 | 15.7 | 55.6 | 257.8 | 39.9 | 50.5 |
| 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 | | 15.9 | -1.8 | -1.3 | -1.3 | -1.7 | -45.5 | -0.9 | -1.5 | 2.0 | -2.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.6 | 2.9 |
|---|
| 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 | 0.6 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.3 | 2.9 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Change in Cash | | -38.7 | 21.9 | -4.5 | -71.6 | -60.4 | 172.0 | -5.8 | 2.8 |
|---|
| Closing Cash Balance | | 53.1 | 70.0 | 48.1 | 52.6 | 124.3 | 184.7 | 12.6 | 18.4 |
| 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 | | -19.8 | 11.1 | 22.1 | 8.5 | 1.4 | -7.5 | 4.3 | -2.7 | -24.6 | -15.6 |
|---|
| Closing Cash Balance | | 70.0 | 87.9 | 78.7 | 54.7 | 48.1 | 46.7 | 53.1 | 49.9 | 51.5 | 77.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Free Cash Flow | | -81.6 | -64.8 | -37.5 | -140.9 | -116.1 | -74.8 | -45.6 | -47.7 |
|---|
| Real Free Cash Flow | | -121.1 | -105.7 | -77.9 | -198.6 | -149.4 | -100.2 | -57.7 | -48.9 |
| 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 | | -37.2 | -20.0 | -2.2 | -5.4 | -4.0 | -4.3 | -22.0 | -7.1 | -24.6 | -27.9 |
|---|
| Real Free Cash Flow | | -44.4 | -31.9 | -15.4 | -13.9 | -12.9 | -15.9 | -32.7 | -16.5 | -35.7 | -36.3 |