QURE
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Total Revenues | | 16.1 | 16.1 | 27.1 | 15.8 | 106.5 | 524.0 | 37.5 | 7.3 | 11.3 | 13.1 | 25.1 | 10.3 | 5.7 | 4.1 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 4.7 | 16.4 | 18.3 | 13.6 | 3.3 | 25.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 1.1 | 0.0 | 0.0 |
|---|
| Gross Profit | | 11.4 | -0.3 | 8.8 | 2.2 | 103.1 | 499.0 | 37.5 | 7.3 | 11.3 | 13.1 | 25.1 | 9.7 | 5.7 | 3.0 | 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 | | 5.6 | 3.7 | 5.3 | 1.6 | 5.2 | 2.3 | 11.1 | 8.5 | 6.7 | 1.4 |
|---|
| Cost of Revenues | | 3.4 | 0.4 | 0.7 | 0.2 | 0.6 | 1.0 | 7.5 | 9.2 | 8.8 | 1.0 |
|---|
| Gross Profit | | 2.2 | 3.3 | 4.6 | 1.4 | 4.6 | 1.3 | 3.7 | -0.7 | -2.1 | 0.4 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 214.9 | 197.6 | 143.5 | 122.4 | 94.7 | 74.8 | 72.4 | 72.5 | 51.1 | 41.3 | 18.2 | 13.5 | 20.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 74.6 | 55.1 | 56.3 | 42.6 | 33.5 | 25.3 | 25.0 | 26.0 | 21.1 | 13.6 | 16.1 | 6.0 | 4.9 |
|---|
| Depreciation & Amortization | | 14.8 | 14.8 | 12.6 | 11.9 | 9.1 | 7.3 | 11.6 | 10.2 | 12.4 | 8.3 | 6.1 | 4.9 | 1.9 | 0.7 | 0.7 | 0.8 |
|---|
| Total Operating Expenses | | 197.8 | 185.1 | 193.1 | 285.1 | 246.3 | 188.4 | 162.9 | 128.4 | 99.5 | 85.1 | 97.0 | 71.8 | 46.8 | 34.1 | 18.8 | 22.2 |
|---|
| Operating Income | | -186.4 | -185.5 | -184.3 | -282.9 | -143.2 | 310.6 | -125.4 | -121.1 | -88.2 | -72.0 | -71.9 | -74.8 | -41.1 | -31.1 | -18.8 | -22.2 |
| 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 | 42.6 | 65.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.5 | 18.1 |
|---|
| Depreciation & Amortization | | 3.0 | 3.6 | 3.6 | 4.5 | 4.4 | 3.0 | 2.7 | 2.6 | 4.2 | 2.6 |
|---|
| Total Operating Expenses | | 54.3 | 54.3 | 48.5 | 40.7 | 50.4 | 41.5 | 47.7 | 53.5 | 59.6 | 82.3 |
|---|
| Operating Income | | -52.2 | -51.0 | -43.9 | -39.3 | -45.8 | -40.2 | -44.0 | -54.2 | -61.7 | -81.9 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Interest Income | | 17.0 | 17.0 | 21.4 | 19.6 | 0.6 | 0.2 | 0.9 | 3.5 | 2.7 | 0.1 | 0.1 | 0.6 | 0.2 | 0.1 | 0.0 | 0.1 |
|---|
| Interest Expense | | 62.0 | 62.0 | 63.7 | 41.6 | 11.7 | 7.5 | 3.8 | 3.8 | 2.2 | 2.7 | 2.2 | 4.4 | 4.2 | 6.1 | 0.1 | 0.5 |
|---|
| Other Expense | | -6.9 | -7.9 | -52.8 | -23.7 | 14.9 | 22.2 | -16.0 | -3.1 | 4.6 | -5.8 | -0.3 | -12.7 | 0.1 | -4.8 | -0.6 | 0.3 |
|---|
| IBT | | -193.3 | -193.3 | -237.1 | -306.6 | -128.3 | 332.8 | -141.4 | -124.2 | -83.1 | -80.6 | -72.2 | -78.6 | -45.0 | -37.0 | -19.5 | -22.4 |
|---|
| Income Tax Expense | | 5.6 | 5.6 | 2.4 | 1.9 | -1.5 | 3.2 | -16.4 | 3.8 | 0.2 | -0.2 | 1.1 | -0.5 | 4.2 | 0.6 | 0.1 | 0.5 |
|---|
| Net Income | | -199.0 | -199.0 | -239.6 | -308.5 | -126.8 | 329.6 | -125.0 | -128.0 | -83.3 | -80.4 | -73.4 | -78.1 | -45.0 | -37.0 | -19.5 | -22.4 |
| 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 | | 5.8 | 3.5 | 3.5 | 4.1 | 4.2 | 4.9 | 5.8 | 6.5 | 7.2 | 7.5 |
|---|
| Interest Expense | | 14.6 | 16.7 | 15.6 | 15.1 | 14.9 | 16.6 | 16.2 | 16.1 | 15.7 | 15.4 |
|---|
| Other Expense | | 11.2 | -20.9 | 6.6 | -3.8 | -26.6 | -4.2 | -11.3 | -10.7 | -8.4 | -7.8 |
|---|
| IBT | | -41.0 | -71.9 | -37.3 | -43.1 | -72.4 | -44.4 | -55.4 | -65.0 | -70.2 | -89.6 |
|---|
| Income Tax Expense | | -3.9 | 8.6 | 0.4 | 0.5 | 0.9 | 0.0 | 0.9 | 0.7 | 3.0 | -0.1 |
|---|
| Net Income | | -37.1 | -80.5 | -37.7 | -43.6 | -73.3 | -44.4 | -56.3 | -65.6 | -73.2 | -89.6 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| EPS | | $0.00 | $0.00 | $0.00 | $-6.47 | $-2.71 | $7.17 | $-2.81 | $-3.20 | $-2.34 | $-2.98 | $-2.93 | $-3.54 | $-2.63 | $-2.10 | $-1.11 | $-1.27 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-6.47 | $-2.71 | $7.04 | $-2.81 | $-3.20 | $-2.34 | $-2.98 | $-2.93 | $-3.54 | $-2.63 | $-2.10 | $-1.11 | $-1.27 |
|---|
| Shares Outstanding | | 57.5 | 57.5 | 48.6 | 47.7 | 46.7 | 46.0 | 44.5 | 40.0 | 35.6 | 27.0 | 25.0 | 22.1 | 17.1 | 17.6 | 17.6 | 17.6 |
|---|
| Diluted Shares Outstanding | | 57.5 | 57.5 | 48.6 | 47.7 | 46.7 | 46.8 | 44.5 | 40.0 | 35.6 | 27.0 | 25.0 | 22.1 | 17.1 | 17.6 | 17.6 | 17.6 |
| 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 | $-1.53 | $-1.88 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-1.53 | $-1.88 |
|---|
| Shares Outstanding | | 57.5 | 58.5 | 54.8 | 53.1 | 48.8 | 48.7 | 48.6 | 48.4 | 47.8 | 47.8 |
|---|
| Diluted Shares Outstanding | | 57.5 | 58.5 | 54.8 | 53.1 | 48.8 | 48.7 | 48.6 | 48.4 | 47.8 | 47.8 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 287.9 | 158.9 | 241.4 | 228.0 | 556.3 | 244.9 | 377.8 | 234.9 | 159.4 | 132.5 | 222.5 | 64.7 | 32.9 | 0.3 | 1.4 | 23.8 |
|---|
| Short Term Investments | | 236.6 | 208.6 | 376.5 | 124.8 | 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 | | 524.4 | 367.5 | 617.9 | 352.8 | 556.3 | 244.9 | 377.8 | 234.9 | 159.4 | 132.5 | 222.5 | 64.7 | 32.9 | 0.3 | 1.4 | 23.8 |
|---|
| Accounts Receivable | | 7.9 | 5.9 | 4.2 | 102.4 | 58.8 | 6.6 | 0.9 | 0.2 | 1.6 | 9.2 | 6.0 | 4.2 | 4.1 | 1.1 | 1.4 | 0.9 |
|---|
| Inventory | | 0.0 | 0.0 | 12.0 | 6.9 | 10.5 | 4.3 | 4.7 | 1.1 | 1.1 | 1.0 | 0.5 | 0.2 | 1.2 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 59.7 | 16.9 | 17.7 | 2.8 | 2.7 | 3.0 | 0.7 | 0.3 | 0.7 | 1.3 | 0.7 | 0.6 | 0.5 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 592.0 | 390.3 | 651.9 | 476.8 | 628.2 | 258.9 | 384.2 | 236.6 | 162.8 | 143.9 | 229.0 | 69.8 | 38.2 | 1.5 | 2.8 | 24.6 |
| 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 | | 597.1 | 253.8 | 217.2 | 158.9 | 251.6 | 287.9 | 243.1 | 241.4 | 229.5 | 513.6 |
|---|
| Short Term Investments | | 97.2 | 123.2 | 191.8 | 208.6 | 183.6 | 236.6 | 312.6 | 376.5 | 429.4 | 115.0 |
|---|
| Total Cash & ST Investments | | 694.2 | 377.0 | 409.0 | 367.5 | 435.2 | 524.4 | 555.7 | 617.9 | 658.9 | 628.6 |
|---|
| Accounts Receivable | | 3.9 | 5.6 | 2.5 | 5.9 | 5.3 | 7.9 | 10.7 | 4.2 | 1.6 | 102.6 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.7 | 12.0 | 15.7 | 10.2 |
|---|
| Other Current Assets | | 18.1 | 26.0 | 23.9 | 16.9 | 23.6 | 59.7 | 21.9 | 17.7 | 17.4 | 15.6 |
|---|
| Total Current Assets | | 716.2 | 408.6 | 435.4 | 390.3 | 464.1 | 592.0 | 596.0 | 651.9 | 693.6 | 757.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 41.1 | 34.1 | 75.3 | 83.3 | 69.1 | 58.4 | 55.6 | 29.2 | 34.3 | 35.7 | 26.0 | 23.9 | 3.6 | 1.6 | 1.2 | 1.7 |
|---|
| Goodwill | | 23.1 | 22.4 | 26.4 | 25.6 | 27.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 58.7 | 71.0 | 60.5 | 58.8 | 62.7 | 3.4 | 5.4 | 5.2 | 8.8 | 8.3 | 7.9 | 19.9 | 10.7 | 4.3 | 3.5 | 3.9 |
|---|
| Long-Term Investments | | 0.0 | 27.5 | 0.0 | 40.0 | 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 | | 5.3 | 1.4 | 5.4 | 6.1 | 5.9 | 2.7 | 2.9 | 2.4 | 2.5 | 1.8 | 1.2 | 1.2 | 1.3 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 138.9 | 166.2 | 179.8 | 228.2 | 180.9 | 81.5 | 64.4 | 37.3 | 46.1 | 46.3 | 35.7 | 46.7 | 15.6 | 5.9 | 4.7 | 5.6 |
|---|
| Total Assets | | 730.8 | 556.5 | 831.7 | 705.0 | 809.2 | 340.4 | 448.6 | 273.9 | 208.9 | 190.3 | 264.7 | 116.5 | 53.8 | 7.4 | 7.5 | 30.2 |
| 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 | | 28.5 | 31.1 | 31.5 | 34.1 | 40.4 | 41.1 | 72.2 | 75.3 | 76.3 | 80.0 |
|---|
| Goodwill | | 25.3 | 25.3 | 23.4 | 22.4 | 24.1 | 23.1 | 25.8 | 26.4 | 25.3 | 26.0 |
|---|
| Intangible Assets | | 74.1 | 75.6 | 72.0 | 71.0 | 76.6 | 58.7 | 59.1 | 60.5 | 58.0 | 59.7 |
|---|
| Long-Term Investments | | 30.0 | 29.7 | 28.3 | 27.5 | 28.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 5.5 | 5.5 | 5.4 | 1.4 | 1.5 | 5.3 | 5.3 | 5.4 | 6.0 | 6.1 |
|---|
| Total Long-Term Assets | | 172.2 | 176.3 | 170.0 | 166.2 | 181.7 | 138.9 | 174.0 | 179.8 | 177.9 | 185.8 |
|---|
| Total Assets | | 888.4 | 584.9 | 605.4 | 556.5 | 645.8 | 730.8 | 770.1 | 831.7 | 871.6 | 942.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 4.4 | 7.2 | 6.6 | 11.0 | 2.5 | 3.8 | 5.7 | 3.8 | 2.9 | 5.5 | 12.3 | 5.9 | 10.5 | 2.8 | 2.3 | 2.1 |
|---|
| Short-Term Debt | | 3.6 | 3.6 | 16.7 | 8.4 | 5.8 | 5.5 | 5.9 | 8.0 | 1.8 | 0.6 | 6.5 | 0.8 | 2.1 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 58.9 | 29.2 | 50.4 | 56.6 | 28.5 | 16.0 | 12.5 | 0.5 | 9.9 | 10.5 | 1.1 | 6.6 | 0.1 | 4.6 | 2.5 | 3.5 |
|---|
| Current Liabilities | | 80.5 | 40.1 | 73.7 | 75.9 | 36.8 | 27.3 | 31.6 | 20.0 | 19.3 | 22.7 | 26.7 | 14.9 | 14.4 | 7.4 | 4.8 | 5.6 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 6.2 | 5.5 | 5.3 | 7.2 | 5.4 | 4.4 | 5.2 | 6.6 | 5.6 | 9.4 |
|---|
| Short-Term Debt | | 3.9 | 3.9 | 3.7 | 3.6 | 11.0 | 3.6 | 8.0 | 16.7 | 15.8 | 15.6 |
|---|
| Other Current Liabilities | | 82.7 | 31.5 | 27.3 | 29.2 | 42.5 | 58.9 | 38.4 | 50.4 | 47.2 | 43.4 |
|---|
| Current Liabilities | | 100.6 | 40.9 | 36.3 | 40.1 | 71.3 | 80.5 | 63.5 | 73.7 | 68.6 | 68.4 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 518.4 | 62.5 | 130.1 | 134.5 | 130.0 | 66.0 | 67.2 | 35.5 | 18.3 | 19.6 | 14.7 | 20.1 | 9.1 | 0.6 | 0.2 | 0.3 |
|---|
| Capital Leases | | 12.4 | 14.7 | 36.7 | 40.1 | 34.8 | 35.9 | 37.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.6 | 0.2 | 0.3 |
|---|
| Def. Tax Liability | | 7.3 | 7.0 | 7.5 | 8.3 | 12.9 | 0.0 | 3.1 | 9.6 | 10.4 | 6.8 | 6.9 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 633.7 | 563.3 | 624.0 | 229.0 | 213.4 | 96.5 | 125.6 | 94.3 | 118.9 | 126.6 | 134.1 | 64.1 | 46.1 | 8.0 | 10.9 | 12.0 |
| 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 | | 62.2 | 62.8 | 62.5 | 62.5 | 490.0 | 530.8 | 534.5 | 130.1 | 130.4 | 131.3 |
|---|
| Capital Leases | | 14.3 | 14.9 | 14.6 | 14.7 | 16.5 | 12.4 | 27.0 | 36.7 | 36.9 | 38.0 |
|---|
| Def. Tax Liability | | 8.0 | 8.0 | 7.3 | 7.0 | 7.6 | 7.3 | 7.4 | 7.5 | 4.9 | 6.8 |
|---|
| Total Liabilities | | 659.6 | 588.9 | 571.7 | 563.3 | 590.0 | 633.7 | 623.3 | 624.0 | 602.8 | 589.4 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 2.9 | 2.9 | 2.9 | 2.8 | 2.8 | 2.7 | 2.7 | 2.3 | 1.9 | 1.6 | 1.3 | 1.1 | 0.8 | 0.6 | 0.3 | 0.3 |
|---|
| Retained Earnings | | -1,012.3 | -1,130.0 | -890.4 | -581.9 | -455.1 | -784.7 | -659.7 | -535.5 | -467.1 | -396.1 | -276.1 | -220.2 | -198.9 | -155.0 | -136.7 | -117.3 |
|---|
| Comprehensive Income | | -56.3 | -52.8 | -53.6 | -58.3 | -28.9 | 9.9 | -6.7 | -7.3 | 39.1 | -6.6 | 28.5 | 20.9 | 9.0 | 2.0 | 3.5 | 2.4 |
|---|
| Total Common Equity | | 97.1 | -6.8 | 207.7 | 476.0 | 595.8 | 243.9 | 323.1 | 179.6 | 89.9 | 63.6 | 130.6 | 52.4 | 7.7 | -0.6 | -3.4 | 18.2 |
| 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 | | 3.7 | 3.3 | 3.2 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 |
|---|
| Retained Earnings | | -1,291.9 | -1,211.3 | -1,173.6 | -1,130.0 | -1,056.7 | -1,012.3 | -956.0 | -890.4 | -817.2 | -727.6 |
|---|
| Comprehensive Income | | -58.7 | -58.9 | -53.8 | -52.8 | -56.7 | -56.3 | -56.0 | -53.6 | -58.6 | -52.4 |
|---|
| Total Common Equity | | 228.7 | -4.0 | 33.7 | -6.8 | 55.8 | 97.1 | 146.8 | 207.7 | 268.8 | 353.3 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 534.4 | 66.1 | 138.4 | 142.9 | 135.7 | 71.5 | 73.1 | 35.5 | 20.2 | 20.2 | 21.2 | 21.0 | 11.2 | 0.6 | 0.2 | 0.3 |
|---|
| Book Value | | 97.1 | -6.8 | 207.7 | 476.0 | 595.8 | 243.9 | 323.1 | 179.6 | 89.9 | 63.6 | 130.6 | 52.4 | 7.7 | -0.6 | -3.4 | 18.2 |
| 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 | | 228.7 | -4.0 | 33.7 | -6.8 | 55.8 | 97.1 | 146.8 | 207.7 | 268.8 | 353.3 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Income | | -284.7 | -199.0 | -239.6 | -308.5 | -126.8 | 329.6 | -125.0 | -124.2 | -83.3 | -80.4 | -73.4 | -78.1 | -45.0 | -37.0 | -19.5 | -22.4 |
|---|
| Depreciation & Amortization | | 12.1 | 14.8 | 12.6 | 11.9 | 8.5 | 7.3 | 10.6 | 6.7 | 12.4 | 8.3 | 6.1 | 4.9 | 1.9 | 0.7 | 0.7 | 0.8 |
|---|
| Stock-Based Compensation | | 32.2 | 17.7 | 22.3 | 35.1 | 34.2 | 25.6 | 21.8 | 17.5 | 10.7 | 10.1 | 6.2 | 8.3 | 11.5 | 2.8 | 2.3 | 1.2 |
|---|
| Change Working Capital | | 77.0 | -6.8 | -3.9 | 81.1 | -43.4 | -50.5 | -6.5 | -2.1 | -6.2 | -12.7 | -10.3 | 68.2 | -0.5 | 22.3 | 0.8 | -1.8 |
|---|
| Change In Accounts Receivable | | -9.3 | -8.6 | -2.2 | -1.3 | -4.1 | -4.0 | -7.0 | -4.8 | 1.6 | 9.7 | -5.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | -4.6 | -2.7 | 1.5 | -4.2 | 9.2 | -0.7 | -2.7 | 1.7 | 1.1 | -1.7 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | -6.0 | 0.0 | 2.4 | -6.7 | -6.9 | 0.0 | 7.0 | 4.8 | -0.4 | 0.4 | 0.5 | -0.3 | 0.8 | -1.2 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 91.4 | -6.2 | 23.4 | 32.5 | -16.2 | -27.3 | -19.4 | 3.4 | -9.9 | 10.1 | -2.0 | 16.1 | 8.6 | 1.9 | 0.1 | 0.5 |
|---|
| Cash from Operations | | -103.5 | 0.0 | 0.0 | -145.9 | -145.1 | 288.0 | -134.8 | -98.7 | -76.0 | -64.3 | -72.2 | 18.8 | -30.9 | -5.7 | -14.9 | -21.7 |
| 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 | | -37.1 | -80.5 | -37.7 | -43.6 | -73.3 | -44.4 | -56.3 | -65.6 | -73.2 | -89.6 |
|---|
| Depreciation & Amortization | | 3.0 | 3.6 | -3.6 | 4.5 | 4.4 | 3.0 | 2.7 | 2.6 | 4.2 | 2.6 |
|---|
| Stock-Based Compensation | | 4.7 | 3.5 | 5.1 | 4.4 | 4.7 | 3.4 | 6.9 | 7.2 | 7.0 | 11.1 |
|---|
| Change Working Capital | | -34.9 | 40.5 | -6.1 | -6.3 | 12.3 | 5.0 | 0.3 | -17.0 | 4.1 | 92.1 |
|---|
| Change In Accounts Receivable | | -11.5 | 9.6 | -3.8 | -3.0 | 3.5 | 1.5 | 3.2 | -10.4 | -97.9 | 95.7 |
|---|
| Change In Accounts Payable | | -1.0 | 0.6 | -0.2 | -2.1 | 2.0 | 1.1 | -0.9 | -0.7 | 0.6 | -3.6 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 6.3 | -1.3 | -4.8 | 2.2 | 2.0 | -5.4 |
|---|
| Other Non-cash Items | | -12.8 | 15.5 | 2.0 | -3.6 | -1.8 | -3.6 | 12.8 | 11.6 | 5.3 | 22.7 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -49.5 | 38.9 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Capital Expenditure | | -6.7 | -0.4 | -11.7 | -7.2 | -17.7 | -17.4 | -9.5 | -6.6 | -4.2 | -5.6 | -17.2 | -9.4 | -23.3 | -8.3 | -1.2 | -0.4 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | -1.9 | -49.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.8 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -516.8 | -658.4 | -359.8 | -366.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 412.3 | 337.2 | 534.5 | 167.9 | 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 | | -304.5 | 0.0 | 0.0 | 0.0 | -163.1 | 0.0 | 0.0 | 0.0 | 0.0 | -0.6 | -0.6 | 0.1 | 0.2 | 0.0 | 0.1 | 0.2 |
|---|
| Cash from Investing | | -113.1 | 0.0 | 0.0 | -205.7 | -182.7 | -67.4 | -9.5 | -6.6 | -4.2 | -6.2 | -17.8 | -9.3 | -24.9 | -8.2 | -1.1 | -0.2 |
| 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 | | 0.3 | 0.1 | -0.3 | -0.1 | -0.1 | -8.7 | -0.6 | -2.3 | -2.0 | -1.7 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -368.9 | 368.9 |
|---|
| Investments | | 152.3 | -96.9 | -55.4 | 0.0 | -80.3 | -126.7 | -69.2 | -83.8 | 4.4 | -368.9 |
|---|
| Sales of Investment | | -252.2 | 123.4 | 128.8 | 0.0 | 53.7 | 183.0 | 147.7 | 150.1 | 61.6 | 54.1 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.4 | -366.4 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 59.6 | -314.1 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Debt Repaid | | -4.6 | 0.0 | 0.0 | 0.0 | 0.0 | -1.6 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.2 | -0.2 | -0.2 | 0.0 | 0.0 |
|---|
| Debt Issued | | 400.0 | 66.1 | -72.3 | -4.5 | 7.2 | 65.8 | -1.5 | 37.6 | 15.3 | -0.1 | -0.8 | 0.4 | 10.0 | 10.8 | 0.4 | -0.1 |
|---|
| Issuance of Common Stock | | 0.2 | 0.0 | 0.0 | 0.3 | 1.4 | 30.9 | 7.4 | 242.7 | 138.4 | 91.3 | 2.6 | 151.2 | 76.7 | 19.7 | 12.9 | 0.1 |
|---|
| 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 | 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 |
|---|
| Other Financing Activities | | -3.0 | 0.0 | 0.0 | 362.4 | 0.0 | 65.5 | 0.0 | 6.1 | 19.6 | -1.2 | 0.0 | -0.7 | 7.9 | 26.9 | 2.0 | 0.0 |
|---|
| Cash from Financing | | -7.5 | 0.0 | 0.0 | 362.7 | 1.4 | 94.9 | 7.4 | 248.8 | 158.0 | 90.1 | 2.4 | 150.4 | 84.5 | 46.5 | 14.9 | 0.1 |
| 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 | | 66.2 | -0.5 | 0.5 | 0.1 | -434.9 | -33.4 | -8.1 | 404.1 | 0.1 | -0.8 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| 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 | 0.0 | -7.6 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.6 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Change in Cash | | -225.7 | -78.7 | -84.2 | 13.4 | -328.2 | 311.7 | -133.0 | 143.4 | 75.5 | 26.9 | -89.1 | 164.3 | 35.8 | 32.5 | -1.1 | -21.7 |
|---|
| Closing Cash Balance | | 287.9 | 80.2 | 160.3 | 244.5 | 231.2 | 559.4 | 247.7 | 380.7 | 237.3 | 159.4 | 132.5 | 222.5 | 64.7 | 32.9 | 0.3 | 1.4 |
| 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 | | -516.8 | 343.3 | 36.6 | 58.3 | -92.8 | -38.0 | 44.8 | 1.7 | 11.9 | -284.1 |
|---|
| Closing Cash Balance | | 81.8 | 598.5 | 255.3 | 218.7 | 160.3 | 253.1 | 291.0 | 246.2 | 244.5 | 232.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Free Cash Flow | | -110.2 | -178.0 | -186.1 | -153.1 | -162.7 | 270.5 | -144.3 | -105.3 | -80.3 | -69.9 | -89.4 | 9.4 | -54.2 | -14.0 | -16.2 | -22.1 |
|---|
| Real Free Cash Flow | | -142.4 | -195.6 | -208.4 | -188.2 | -197.0 | 244.9 | -166.1 | -122.9 | -91.0 | -80.0 | -95.6 | 1.0 | -65.7 | -16.8 | -18.5 | -23.3 |
| 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 | | -77.2 | -16.3 | -40.2 | -44.2 | -52.9 | -45.3 | -33.3 | -62.9 | -51.6 | 37.2 |
|---|
| Real Free Cash Flow | | -81.9 | -19.9 | -45.2 | -48.6 | -57.7 | -48.7 | -40.2 | -70.1 | -58.6 | 26.1 |