PRQR
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Total Revenues | | 15.9 | 15.3 | 18.9 | 6.5 | 4.0 | 1.4 | 0.0 | 1.9 | 4.9 | -1.5 | 2.3 | 9.4 | 0.3 | 0.0 |
|---|
| Cost of Revenues | | 0.7 | 2.6 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 116.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 15.2 | 12.7 | 18.9 | 6.4 | 4.0 | 1.4 | 0.0 | -114.9 | 4.9 | -1.5 | 2.3 | 9.4 | 0.3 | 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 | | 4.6 | 2.9 | 3.8 | 4.5 | 4.3 | 3.8 | 6.3 | 4.5 | 3.2 | 1.4 |
|---|
| Cost of Revenues | | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 4.0 | 2.9 | 3.8 | 4.5 | 4.3 | 3.8 | 6.3 | 4.5 | 3.2 | 1.4 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 25.1 | 50.9 | 42.2 | 38.1 | 46.5 | 29.5 | 31.2 | 31.9 | 23.4 | 10.3 | 2.6 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 16.2 | 18.7 | 17.4 | 13.7 | 12.9 | 12.5 | 10.8 | 9.5 | 6.8 | 6.5 | 0.8 |
|---|
| Depreciation & Amortization | | 2.7 | 2.6 | 2.8 | 2.5 | 5.3 | 1.8 | -7.1 | 0.1 | 1.0 | 1.1 | 1.2 | 0.5 | 0.1 | 0.0 |
|---|
| Total Operating Expenses | | 58.6 | 54.8 | 49.4 | 38.4 | 68.8 | 58.5 | 51.8 | 59.4 | 42.1 | 42.0 | 41.4 | 30.2 | 16.8 | 3.2 |
|---|
| Operating Income | | -43.4 | -42.2 | -30.5 | -31.9 | -64.7 | -57.2 | -42.4 | -57.4 | -36.3 | -40.5 | -39.6 | -27.0 | -16.5 | -3.2 |
| 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 | 7.5 | 5.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.9 | 3.3 |
|---|
| Depreciation & Amortization | | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
|---|
| Total Operating Expenses | | 13.0 | 14.2 | 16.1 | 15.3 | 14.4 | 12.6 | 9.9 | 12.5 | 11.5 | 8.8 |
|---|
| Operating Income | | -9.0 | -11.3 | -12.2 | -10.8 | -10.1 | -8.7 | -3.6 | -8.1 | -9.0 | -7.4 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Interest Income | | 0.8 | 2.2 | 3.3 | 2.6 | 0.1 | 0.0 | 0.3 | 0.4 | -0.8 | -3.2 | 0.5 | 6.2 | 4.3 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.9 | 1.1 | 1.2 | 5.1 | 3.4 | 2.0 | 1.1 | 0.8 | 0.6 | 0.5 | 0.4 | 0.3 | 0.0 |
|---|
| Other Expense | | 1.3 | 1.7 | 2.5 | 4.0 | -0.1 | -4.4 | -4.1 | 0.8 | 5.8 | 1.5 | 1.8 | 3.2 | 0.3 | 0.0 |
|---|
| IBT | | -42.1 | -40.5 | -28.0 | -27.8 | -64.8 | -61.6 | -46.5 | -56.6 | -37.1 | -43.7 | -39.1 | -20.8 | -12.1 | -3.3 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | -0.2 | -0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | -0.5 | -6.2 | -4.3 | 0.0 |
|---|
| Net Income | | -42.1 | -40.5 | -27.8 | -28.1 | -64.9 | -61.7 | -46.6 | -56.7 | -36.9 | -43.6 | -39.1 | -20.8 | -12.1 | -3.3 |
| 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 | | 0.1 | 0.0 | 0.2 | 0.5 | 0.7 | 0.5 | 0.5 | 0.5 | 0.8 | 0.4 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | 0.0 |
|---|
| Other Expense | | 0.2 | 0.3 | 0.1 | 0.7 | 0.8 | 0.6 | 0.7 | 0.4 | 0.8 | 1.9 |
|---|
| IBT | | -8.8 | -11.0 | -12.2 | -10.1 | -9.3 | -8.1 | -2.9 | -7.7 | -5.3 | -5.5 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | -8.8 | -11.0 | -12.2 | -10.1 | -9.3 | -8.1 | -2.7 | -7.7 | -5.3 | -5.7 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| EPS | | $0.00 | $0.00 | $0.00 | $-0.35 | $-0.91 | $-0.96 | $-0.93 | $-1.38 | $-1.08 | $-1.72 | $-1.67 | $-0.89 | $-1.09 | $-0.15 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.35 | $-0.91 | $-0.96 | $-0.93 | $-1.38 | $-1.08 | $-1.72 | $-1.67 | $-0.89 | $-1.09 | $-0.15 |
|---|
| Shares Outstanding | | 103.0 | 105.3 | 81.7 | 81.0 | 71.6 | 64.2 | 50.1 | 41.0 | 34.1 | 25.4 | 23.3 | 23.3 | 11.1 | 22.2 |
|---|
| Diluted Shares Outstanding | | 103.0 | 105.3 | 81.7 | 81.0 | 71.6 | 64.2 | 50.1 | 41.0 | 34.1 | 25.4 | 23.3 | 23.3 | 11.1 | 22.2 |
| 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 | $-0.07 | $-0.07 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.07 | $-0.07 |
|---|
| Shares Outstanding | | 103.0 | 105.3 | 105.3 | 105.3 | 81.7 | 81.7 | 81.7 | 81.6 | 78.5 | 81.0 |
|---|
| Diluted Shares Outstanding | | 103.0 | 110.1 | 105.3 | 105.3 | 81.7 | 81.7 | 81.7 | 81.6 | 78.5 | 81.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Cash And Equivalents | | 79.0 | 149.4 | 118.9 | 94.8 | 187.5 | 75.8 | 112.0 | 105.6 | 48.1 | 59.2 | 94.9 | 112.7 | 4.1 | 0.2 |
|---|
| Short Term Investments | | 17.2 | 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 Cash & ST Investments | | 96.2 | 149.4 | 118.9 | 94.8 | 187.5 | 75.8 | 112.0 | 105.6 | 48.1 | 59.2 | 94.9 | 112.7 | 4.1 | 0.2 |
|---|
| Accounts Receivable | | 4.5 | 0.0 | 1.3 | 57.2 | 0.6 | 0.4 | 0.9 | 1.2 | 0.4 | 0.4 | 1.0 | 0.4 | 0.1 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.1 | 1.2 | 0.5 | 0.3 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 1.1 | 4.4 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 2.0 | 1.3 | 1.4 | 0.4 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 101.8 | 153.8 | 121.0 | 154.5 | 191.5 | 80.0 | 114.7 | 108.4 | 50.6 | 62.0 | 97.8 | 113.9 | 4.3 | 0.3 |
| 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 | | 106.9 | 119.8 | 143.0 | 149.4 | 89.4 | 79.0 | 92.6 | 119.0 | 120.6 | 128.6 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.2 | 18.4 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 106.9 | 119.8 | 143.0 | 149.4 | 89.4 | 96.2 | 110.9 | 119.0 | 120.6 | 128.6 |
|---|
| Accounts Receivable | | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 | 0.0 | 3.4 | 1.3 | 3.2 | 0.4 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 4.4 | 4.5 | 3.1 | 4.4 | 3.0 | 5.6 | 1.4 | 0.8 | 1.0 | 4.4 |
|---|
| Total Current Assets | | 111.3 | 124.3 | 149.2 | 153.8 | 92.4 | 101.8 | 115.7 | 121.1 | 124.7 | 131.1 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Property, Plant & Equipment | | 16.3 | 14.1 | 16.9 | 16.2 | 17.5 | 18.6 | 2.4 | 1.9 | 2.5 | 3.4 | 2.2 | 1.2 | 0.2 | 0.0 |
|---|
| 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 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 | 0.1 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term 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 |
|---|
| Total Long-Term Assets | | 16.3 | 14.1 | 16.9 | 16.9 | 18.1 | 18.7 | 2.9 | 1.9 | 2.5 | 3.5 | 2.3 | 1.4 | 0.2 | 0.0 |
|---|
| Total Assets | | 118.1 | 168.0 | 137.9 | 171.3 | 209.6 | 98.7 | 117.5 | 110.2 | 53.1 | 65.5 | 100.1 | 115.2 | 4.5 | 0.3 |
| 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 | | 13.0 | 13.3 | 14.7 | 14.1 | 14.4 | 16.3 | 18.1 | 16.9 | 17.3 | 16.2 |
|---|
| 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 | 0.0 | 0.0 | 0.6 |
|---|
| Other Long-Term Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 13.0 | 13.3 | 14.7 | 14.1 | 14.4 | 16.3 | 18.1 | 16.9 | 17.3 | 16.8 |
|---|
| Total Assets | | 124.3 | 137.5 | 163.9 | 168.0 | 106.9 | 118.1 | 133.8 | 138.0 | 142.0 | 148.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Accounts Payable | | 0.0 | 0.0 | 1.5 | 0.4 | 0.2 | 0.2 | 0.4 | 0.1 | 0.5 | 0.3 | 0.9 | 1.2 | 0.7 | 0.1 |
|---|
| Short-Term Debt | | 4.6 | 6.1 | 1.6 | 3.9 | 6.3 | 2.4 | 0.9 | 0.0 | 2.0 | 0.0 | 0.0 | 0.0 | 2.5 | 0.0 |
|---|
| Other Current Liabilities | | 8.9 | 32.7 | 8.8 | 11.1 | 16.0 | 7.0 | 9.0 | 7.5 | 5.6 | 6.4 | 4.4 | 1.3 | 0.3 | 0.0 |
|---|
| Current Liabilities | | 37.3 | 38.9 | 34.2 | 21.1 | 27.6 | 10.3 | 11.0 | 8.2 | 8.5 | 6.7 | 5.5 | 3.0 | 3.6 | 0.1 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.3 | 1.3 | 0.4 | 0.0 | 0.0 | 0.0 | 0.4 | 1.5 | 0.1 | 0.1 |
|---|
| Short-Term Debt | | 6.5 | 6.4 | 4.7 | 6.1 | 5.9 | 6.1 | 4.7 | 1.6 | 3.8 | 4.3 |
|---|
| Other Current Liabilities | | 26.4 | 25.4 | 10.5 | 32.7 | 33.7 | 31.1 | 9.9 | 8.8 | 5.1 | 4.4 |
|---|
| Current Liabilities | | 33.1 | 33.1 | 36.4 | 38.9 | 39.6 | 37.3 | 37.2 | 34.2 | 26.6 | 23.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Long-Term Debt | | 13.1 | 11.1 | 18.1 | 18.1 | 54.1 | 31.9 | 12.7 | 9.4 | 5.3 | 5.7 | 4.8 | 2.8 | 1.0 | 0.1 |
|---|
| Capital Leases | | 13.1 | 12.6 | 15.4 | 15.2 | 16.3 | 17.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
|---|
| Def. Tax Liability | | -13.1 | 0.0 | 0.0 | 0.0 | -65.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 85.2 | 79.4 | 96.5 | 106.2 | 96.4 | 42.2 | 23.7 | 17.5 | 13.8 | 12.4 | 10.3 | 5.8 | 4.6 | 0.2 |
| 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 | | 10.0 | 10.5 | 11.6 | 11.1 | 11.5 | 13.1 | 14.4 | 18.1 | 17.4 | 17.3 |
|---|
| Capital Leases | | 11.7 | 12.1 | 0.0 | 12.6 | 12.9 | 14.8 | 13.4 | 13.8 | 16.0 | 15.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 67.3 | 70.6 | 78.6 | 79.4 | 81.9 | 85.2 | 96.2 | 96.6 | 95.7 | 96.5 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Common Stock | | 3.4 | 4.3 | 3.4 | 3.4 | 3.0 | 2.2 | 2.2 | 1.7 | 1.5 | 0.9 | 0.9 | 0.9 | 0.1 | 0.0 |
|---|
| Retained Earnings | | -410.8 | -427.2 | -400.9 | -380.7 | -317.8 | -257.7 | -211.7 | -155.4 | -119.4 | -75.7 | -36.6 | -15.8 | -3.7 | -0.4 |
|---|
| Comprehensive Income | | 27.0 | 27.6 | 26.0 | 30.3 | 30.3 | -0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 32.9 | 88.6 | 41.4 | 65.5 | 113.8 | 57.1 | 94.3 | 92.9 | 39.4 | 53.1 | 89.8 | 109.4 | -0.1 | 0.1 |
| 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 | | 57.1 | 4.3 | 4.7 | 4.3 | 3.4 | 3.4 | 3.6 | 3.4 | 3.4 | 3.4 |
|---|
| Retained Earnings | | 0.0 | -447.8 | -471.2 | -427.2 | -418.0 | -410.6 | -440.8 | -401.2 | -395.7 | -391.9 |
|---|
| Comprehensive Income | | 0.0 | 26.6 | 29.1 | 27.6 | 26.6 | 27.0 | 28.7 | 26.0 | 1.3 | 1.0 |
|---|
| Total Common Equity | | 57.1 | 67.0 | 85.3 | 88.6 | 25.0 | 32.9 | 37.6 | 41.4 | 46.3 | 51.8 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Debt | | 17.7 | 17.2 | 19.7 | 22.0 | 60.4 | 34.3 | 13.6 | 9.4 | 7.2 | 5.7 | 4.8 | 2.9 | 3.5 | 0.1 |
|---|
| Book Value | | 32.9 | 88.6 | 41.4 | 65.1 | 113.2 | 56.5 | 93.8 | 92.7 | 39.3 | 53.1 | 89.8 | 109.4 | -0.1 | 0.1 |
| 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 | -0.3 |
|---|
| Book Value | | 57.1 | 67.0 | 85.3 | 88.6 | 25.0 | 32.9 | 37.6 | 41.4 | 46.3 | 51.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Income | | -21.2 | -40.5 | -27.8 | -27.5 | -64.9 | -61.7 | -46.6 | -56.7 | -37.1 | -43.5 | -39.1 | -20.8 | -12.1 | -3.3 |
|---|
| Depreciation & Amortization | | 2.8 | 2.6 | 2.8 | 2.5 | 2.5 | 2.3 | 2.4 | 2.1 | 1.0 | 1.1 | 1.2 | 0.5 | 0.1 | 0.0 |
|---|
| Stock-Based Compensation | | 2.6 | 0.0 | 2.5 | 3.1 | 2.9 | 6.2 | 7.8 | 9.1 | 3.2 | 4.0 | 2.5 | 1.2 | 0.6 | 0.0 |
|---|
| Change Working Capital | | -14.1 | -16.7 | -13.3 | 49.0 | -5.4 | 25.0 | -5.0 | 1.8 | 1.3 | 0.2 | 1.4 | 0.6 | 1.1 | 0.8 |
|---|
| Change In Accounts Receivable | | 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 |
|---|
| Change In Accounts Payable | | 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 |
|---|
| Change In Inventories | | 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 Non-cash Items | | -0.2 | 3.9 | -0.5 | -5.4 | -3.7 | 2.0 | -5.8 | -0.4 | 0.8 | 3.2 | -0.5 | -6.2 | -4.3 | 0.0 |
|---|
| Cash from Operations | | -34.4 | 0.0 | 0.0 | 21.5 | -68.5 | -26.0 | -47.1 | -44.0 | -30.7 | -35.0 | -34.2 | -24.2 | -14.5 | -2.3 |
| 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 | | -8.8 | -11.0 | -12.2 | -10.1 | -9.3 | -8.1 | -2.7 | -7.7 | -5.3 | -5.4 |
|---|
| Depreciation & Amortization | | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 |
|---|
| Stock-Based Compensation | | 0.0 | 1.1 | 0.9 | 0.8 | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | 0.4 |
|---|
| Change Working Capital | | -6.3 | -3.1 | -1.2 | -6.7 | -0.5 | 1.1 | -4.6 | -9.2 | 1.7 | -2.0 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 1.4 | 0.1 | 0.4 | -0.4 | -0.7 | 0.0 | -0.1 | 0.3 | -3.4 | -1.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.5 | -7.5 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Capital Expenditure | | -4.2 | -1.0 | -1.4 | -3.6 | -0.7 | -0.5 | -0.9 | -0.6 | -0.3 | -0.1 | -2.5 | -1.3 | -1.2 | -0.1 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -17.0 | 0.0 | -17.0 | 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 | | 0.0 | 0.0 | 17.0 | 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 | | 7.7 | 0.0 | 0.0 | 7.9 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -13.4 | 0.0 | 0.0 | 4.3 | -0.7 | -0.4 | -0.9 | -0.6 | -0.3 | -0.1 | -2.5 | -1.3 | -1.2 | -0.1 |
| 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 | | -0.5 | -0.2 | -0.1 | -0.2 | -0.1 | -0.3 | -0.3 | -0.7 | -2.9 | -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 | -17.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.0 | 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 | 7.7 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.9 | -0.3 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Debt Repaid | | -2.6 | 0.0 | 0.0 | -2.6 | -45.0 | -0.8 | -0.6 | -1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | -1.3 | 17.2 | -2.5 | 0.4 | 6.6 | 26.9 | 21.3 | 5.4 | 2.1 | 1.5 | 0.9 | 2.0 | -0.6 | 3.4 |
|---|
| Issuance of Common Stock | | 0.5 | 0.0 | 0.0 | 0.3 | 14.1 | 108.5 | 0.0 | 48.6 | 86.4 | 25.7 | 0.0 | 0.0 | 118.3 | 3.0 |
|---|
| Repurchase of 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 | 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 | | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 29.2 | 15.1 | 2.9 | 2.3 | 1.0 | 0.4 | 1.7 | 1.7 | 3.3 |
|---|
| Cash from Financing | | -2.0 | 0.0 | 0.0 | -2.3 | -30.9 | 136.8 | 14.5 | 50.2 | 88.6 | 26.6 | 0.4 | 1.6 | 119.9 | 6.3 |
| 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 | -1.3 | -0.4 |
|---|
| Debt Issued | | 16.5 | -0.4 | 0.6 | -0.9 | -0.2 | -1.8 | 0.0 | -0.6 | -0.2 | 0.2 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 |
|---|
| 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 | 0.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 | -0.3 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Change in Cash | | -49.7 | -39.3 | 30.5 | 24.2 | -92.7 | 111.7 | -36.1 | 6.4 | 57.5 | -11.1 | -35.7 | -17.9 | 108.6 | 3.9 |
|---|
| Closing Cash Balance | | 79.0 | 92.4 | 149.4 | 118.9 | 94.8 | 187.5 | 75.8 | 112.0 | 105.6 | 48.1 | 59.2 | 94.9 | 112.7 | 4.1 |
| 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 | | -14.5 | -12.9 | -12.6 | -17.0 | 60.0 | 10.4 | -6.7 | -33.2 | -1.7 | -8.0 |
|---|
| Closing Cash Balance | | 92.4 | 106.9 | 119.8 | 132.4 | 149.4 | 89.4 | 79.0 | 85.7 | 119.0 | 120.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Free Cash Flow | | -38.6 | -51.7 | -37.8 | 20.2 | -69.2 | -26.5 | -48.0 | -44.6 | -31.0 | -35.1 | -36.8 | -25.6 | -15.7 | -2.5 |
|---|
| Real Free Cash Flow | | -41.2 | -51.7 | -40.4 | 17.1 | -72.1 | -32.7 | -55.8 | -53.7 | -34.2 | -39.1 | -39.2 | -26.8 | -16.3 | -2.5 |
| 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 | | -13.6 | -12.4 | -11.5 | -16.0 | -9.5 | -5.9 | -6.5 | -15.9 | -8.4 | -7.8 |
|---|
| Real Free Cash Flow | | -13.6 | -13.5 | -12.4 | -16.8 | -10.0 | -6.6 | -7.2 | -16.6 | -9.2 | -8.3 |