RCUS
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Total Revenues | | 247.0 | 247.0 | 258.0 | 117.0 | 112.0 | 382.9 | 77.5 | 15.0 | 8.4 | 1.4 | 0.0 |
|---|
| Cost of Revenues | | 5.0 | 10.0 | 0.0 | 340.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 242.0 | 237.0 | 258.0 | -223.0 | 112.0 | 382.9 | 77.5 | 15.0 | 8.4 | 1.4 | 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 | | 33.0 | 26.0 | 160.0 | 28.0 | 26.0 | 48.0 | 39.0 | 145.0 | 31.0 | 32.0 |
|---|
| Cost of Revenues | | 3.0 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 3.0 |
|---|
| Gross Profit | | 30.0 | 24.0 | 160.0 | 28.0 | 26.0 | 48.0 | 39.0 | 145.0 | 26.0 | 29.0 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 340.0 | 288.0 | 256.3 | 159.3 | 78.5 | 49.6 | 47.2 | 14.2 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 117.0 | 104.0 | 72.3 | 42.4 | 25.2 | 13.6 | 7.6 | 3.9 |
|---|
| Depreciation & Amortization | | 10.0 | 10.0 | 10.0 | 8.0 | 16.0 | 0.7 | -0.6 | 3.6 | 3.7 | 2.6 | 1.3 |
|---|
| Total Operating Expenses | | 628.0 | 623.0 | 588.0 | 457.0 | 392.0 | 328.6 | 201.8 | 103.7 | 63.2 | 54.9 | 18.2 |
|---|
| Operating Income | | -386.0 | -386.0 | -330.0 | -340.0 | -280.0 | 54.2 | -124.2 | -88.7 | -54.9 | -53.4 | -18.2 |
| 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 | 93.0 | 82.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.0 | 30.0 |
|---|
| Depreciation & Amortization | | 3.0 | 2.0 | 2.0 | 3.0 | 3.0 | 2.0 | 2.0 | 3.0 | 5.0 | 3.0 |
|---|
| Total Operating Expenses | | 144.0 | 166.0 | 168.0 | 150.0 | 129.0 | 153.0 | 145.0 | 161.0 | 122.0 | 112.0 |
|---|
| Operating Income | | -114.0 | -142.0 | -8.0 | -122.0 | -103.0 | -105.0 | -106.0 | -16.0 | -91.0 | -80.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Interest Income | | 62.0 | 0.0 | 52.0 | 41.0 | 16.0 | 0.7 | 1.4 | 5.2 | 4.9 | 0.4 | 0.2 |
|---|
| Interest Expense | | 20.0 | 8.0 | 4.0 | 2.0 | 2.0 | 0.3 | 0.0 | 0.0 | 4.9 | 0.0 | 0.0 |
|---|
| Other Expense | | 33.0 | 33.0 | 47.0 | 39.0 | 14.0 | 0.4 | 1.4 | 4.0 | 0.3 | 0.4 | 0.2 |
|---|
| IBT | | -353.0 | -353.0 | -283.0 | -301.0 | -266.0 | 54.6 | -122.9 | -84.7 | -49.6 | -53.1 | -18.0 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 1.0 | 6.0 | 1.0 | 1.8 | -6.2 | -8.8 | 5.3 | 0.0 | 0.0 |
|---|
| Net Income | | -353.0 | -353.0 | -283.0 | -307.0 | -267.0 | 52.8 | -116.7 | -75.9 | -49.6 | -53.1 | -18.0 |
| 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 | | 31.0 | 10.0 | 10.0 | 11.0 | 12.0 | 14.0 | 13.0 | 13.0 | 11.0 | 12.0 |
|---|
| Interest Expense | | 14.0 | 3.0 | 2.0 | 1.0 | 2.0 | 1.0 | 0.0 | 1.0 | 0.0 | 1.0 |
|---|
| Other Expense | | 16.0 | 7.0 | 0.0 | 10.0 | 9.0 | 13.0 | 13.0 | 12.0 | 11.0 | 11.0 |
|---|
| IBT | | -98.0 | -135.0 | -8.0 | -112.0 | -94.0 | -92.0 | -93.0 | -4.0 | -80.0 | -69.0 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 1.0 | 2.0 |
|---|
| Net Income | | -98.0 | -135.0 | -8.0 | -112.0 | -94.0 | -92.0 | -93.0 | -4.0 | -81.0 | -71.0 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| EPS | | $0.00 | $0.00 | $0.00 | $-4.15 | $-4.87 | $0.76 | $-2.13 | $-1.73 | $-1.43 | $-1.25 | $-0.73 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-4.15 | $-4.87 | $0.71 | $-2.13 | $-1.73 | $-1.43 | $-1.25 | $-0.73 |
|---|
| Shares Outstanding | | 107.4 | 107.4 | 90.1 | 74.0 | 54.8 | 69.3 | 54.8 | 43.8 | 34.6 | 42.6 | 24.6 |
|---|
| Diluted Shares Outstanding | | 107.4 | 107.4 | 90.1 | 74.0 | 54.8 | 74.0 | 54.8 | 43.8 | 34.6 | 42.6 | 24.6 |
| 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 | $-1.08 | $-0.95 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-1.08 | $-0.95 |
|---|
| Shares Outstanding | | 107.4 | 106.5 | 106.1 | 98.4 | 91.7 | 91.4 | 91.1 | 86.2 | 75.0 | 74.6 |
|---|
| Diluted Shares Outstanding | | 107.4 | 106.5 | 106.5 | 98.4 | 91.7 | 91.4 | 91.1 | 86.2 | 75.0 | 74.6 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Cash And Equivalents | | 156.0 | 150.0 | 127.0 | 206.0 | 147.9 | 173.4 | 57.9 | 71.1 | 98.4 | 65.2 |
|---|
| Short Term Investments | | 813.0 | 828.0 | 632.0 | 803.0 | 351.4 | 555.2 | 130.3 | 185.5 | 77.3 | 33.7 |
|---|
| Total Cash & ST Investments | | 969.0 | 978.0 | 759.0 | 1,138.0 | 681.3 | 735.1 | 188.3 | 256.5 | 175.7 | 98.9 |
|---|
| Accounts Receivable | | 33.0 | 25.0 | 42.0 | 43.0 | 746.8 | 1.7 | 0.1 | 0.1 | 0.0 | 0.4 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | -172.0 | -762.4 | -7.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 20.0 | 13.0 | 30.0 | 58.0 | 15.6 | 5.5 | 4.3 | 2.3 | 1.1 | 0.4 |
|---|
| Total Current Assets | | 1,022.0 | 1,016.0 | 831.0 | 1,067.0 | 681.3 | 735.1 | 192.7 | 258.9 | 176.9 | 99.7 |
| 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 | | 238.0 | 248.0 | 192.0 | 150.0 | 201.0 | 156.0 | 185.0 | 127.0 | 184.0 | 230.0 |
|---|
| Short Term Investments | | 593.0 | 663.0 | 805.0 | 828.0 | 888.0 | 813.0 | 810.0 | 632.0 | 615.0 | 700.0 |
|---|
| Total Cash & ST Investments | | 831.0 | 911.0 | 997.0 | 978.0 | 1,089.0 | 969.0 | 995.0 | 759.0 | 950.0 | 1,010.0 |
|---|
| Accounts Receivable | | 14.0 | 20.0 | 21.0 | 25.0 | 21.0 | 33.0 | 40.0 | 42.0 | 56.0 | 37.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -207.0 | -80.0 |
|---|
| Other Current Assets | | 12.0 | 15.0 | 13.0 | 13.0 | 17.0 | 20.0 | 29.0 | 30.0 | 27.0 | 19.0 |
|---|
| Total Current Assets | | 857.0 | 946.0 | 1,031.0 | 1,016.0 | 1,127.0 | 1,022.0 | 1,064.0 | 831.0 | 882.0 | 986.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Property, Plant & Equipment | | 49.0 | 47.0 | 51.0 | 35.0 | 137.4 | 23.6 | 9.3 | 11.1 | 11.2 | 8.6 |
|---|
| 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 | | 49.0 | 14.0 | 107.0 | 129.0 | 182.0 | 6.4 | 0.0 | 4.4 | 0.7 | 1.0 |
|---|
| Other Long-Term Assets | | 66.0 | 73.0 | 106.0 | 114.0 | 591.2 | 7.2 | 1.1 | 0.5 | 1.7 | 0.4 |
|---|
| Total Long-Term Assets | | 164.0 | 134.0 | 264.0 | 278.0 | 910.6 | 37.2 | 10.4 | 16.0 | 13.6 | 10.0 |
|---|
| Total Assets | | 1,186.0 | 1,150.0 | 1,095.0 | 1,345.0 | 1,591.9 | 772.3 | 203.1 | 274.9 | 190.5 | 109.7 |
| 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 | | 42.0 | 44.0 | 46.0 | 47.0 | 48.0 | 49.0 | 51.0 | 51.0 | 50.0 | 45.0 |
|---|
| 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 | | 10.0 | 16.0 | 8.0 | 14.0 | 2.0 | 40.0 | 100.0 | 107.0 | 151.0 | 80.0 |
|---|
| Other Long-Term Assets | | 65.0 | 69.0 | 71.0 | 73.0 | 75.0 | 75.0 | 78.0 | 106.0 | 108.0 | 109.0 |
|---|
| Total Long-Term Assets | | 117.0 | 129.0 | 125.0 | 134.0 | 125.0 | 164.0 | 229.0 | 264.0 | 309.0 | 234.0 |
|---|
| Total Assets | | 974.0 | 1,075.0 | 1,156.0 | 1,150.0 | 1,252.0 | 1,186.0 | 1,293.0 | 1,095.0 | 1,191.0 | 1,220.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Accounts Payable | | 15.0 | 18.0 | 17.0 | 20.0 | 10.3 | 15.7 | 4.7 | 3.1 | 3.8 | 3.9 |
|---|
| Short-Term Debt | | 11.0 | 12.0 | 11.0 | 0.0 | 53.8 | 27.9 | 9.5 | 6.0 | 3.1 | 0.0 |
|---|
| Other Current Liabilities | | 60.0 | 110.0 | 65.0 | 76.0 | 0.1 | 3.6 | 1.5 | 1.6 | 0.8 | 1.7 |
|---|
| Current Liabilities | | 199.0 | 226.0 | 184.0 | 193.0 | 166.1 | 121.7 | 22.7 | 16.9 | 12.7 | 5.5 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 42.0 | 29.0 | 22.0 | 18.0 | 13.0 | 15.0 | 16.0 | 17.0 | 17.0 | 12.0 |
|---|
| Short-Term Debt | | 13.0 | 12.0 | 12.0 | 12.0 | 11.0 | 11.0 | 11.0 | 11.0 | 9.0 | 0.0 |
|---|
| Other Current Liabilities | | 128.0 | 98.0 | 86.0 | 110.0 | 86.0 | 60.0 | 53.0 | 65.0 | 68.0 | 63.0 |
|---|
| Current Liabilities | | 235.0 | 210.0 | 192.0 | 226.0 | 215.0 | 199.0 | 204.0 | 184.0 | 200.0 | 180.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Long-Term Debt | | 0.0 | 48.0 | 0.0 | 0.0 | 116.9 | 15.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 11.0 | 12.0 | 11.0 | 0.0 | 116.9 | 15.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | | 551.0 | 665.0 | 633.0 | 688.0 | 750.4 | 270.0 | 39.3 | 40.0 | 36.6 | 10.2 |
| 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 | | 98.0 | 97.0 | 48.0 | 48.0 | 47.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 13.0 | 12.0 | 12.0 | 12.0 | 11.0 | 11.0 | 11.0 | 11.0 | 9.0 | 116.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -110.0 | -115.0 | -116.0 |
|---|
| Total Liabilities | | 538.0 | 526.0 | 625.0 | 665.0 | 687.0 | 551.0 | 586.0 | 633.0 | 671.0 | 654.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Common Stock | | 1,582.0 | 1,617.0 | 1,311.0 | 1,206.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.3 |
|---|
| Retained Earnings | | -946.0 | -1,132.0 | -849.0 | -542.0 | -275.4 | -328.2 | -205.3 | -122.8 | -73.2 | -20.2 |
|---|
| Comprehensive Income | | -1.0 | 0.0 | 0.0 | -7.0 | -1.3 | 0.0 | 0.1 | -0.1 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 635.0 | 485.0 | 462.0 | 657.0 | 841.5 | 502.3 | 163.8 | 234.9 | 153.9 | 99.5 |
| 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 | | 1,815.0 | 1,793.0 | 1,775.0 | 1,617.0 | 1,602.0 | 1,582.0 | 1,561.0 | 1,311.0 | 1,291.0 | 1,267.0 |
|---|
| Retained Earnings | | -1,379.0 | -1,244.0 | -1,244.0 | -1,132.0 | -1,038.0 | -946.0 | -853.0 | -849.0 | -768.0 | -697.0 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | -1.0 | -1.0 | 0.0 | -3.0 | -4.0 |
|---|
| Total Common Equity | | 436.0 | 549.0 | 531.0 | 485.0 | 565.0 | 635.0 | 707.0 | 462.0 | 520.0 | 566.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Total Debt | | 11.0 | 60.0 | 11.0 | 0.0 | 116.9 | 15.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 635.0 | 485.0 | 462.0 | 657.0 | 841.5 | 502.3 | 163.8 | 234.9 | 153.9 | 99.5 |
| 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 | | 436.0 | 549.0 | 531.0 | 485.0 | 565.0 | 635.0 | 707.0 | 462.0 | 520.0 | 566.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Income | | -249.0 | -353.0 | -283.0 | -307.0 | -267.0 | 52.8 | -122.9 | -84.7 | -49.6 | -53.1 | -18.0 |
|---|
| Depreciation & Amortization | | 9.0 | 10.0 | 10.0 | 8.0 | 6.0 | 3.8 | 4.2 | 3.6 | 3.7 | 2.6 | 1.3 |
|---|
| Stock-Based Compensation | | 76.0 | 60.0 | 76.0 | 73.0 | 65.0 | 54.5 | 21.8 | 9.0 | 3.9 | 0.5 | 0.1 |
|---|
| Change Working Capital | | -89.0 | -194.0 | 22.0 | -71.0 | 623.0 | -375.6 | 208.1 | 0.1 | 1.3 | 24.6 | 3.6 |
|---|
| Change In Accounts Receivable | | 20.0 | 9.0 | 28.0 | 15.0 | 0.0 | -17.0 | -0.9 | -0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 7.0 | 24.0 | 3.0 | -1.0 | 8.0 | -4.8 | 9.3 | 1.7 | -0.1 | -0.3 | 3.6 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.1 | 21.3 | 1.1 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 22.0 | -5.0 | 5.0 | -9.0 | 11.0 | 3.5 | 0.0 | -1.4 | -0.2 | -0.1 | 0.1 |
|---|
| Cash from Operations | | -247.0 | 0.0 | 0.0 | -306.0 | 438.0 | -256.2 | 111.2 | -73.5 | -43.0 | -25.1 | -12.9 |
| 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 | | -106.0 | -135.0 | 0.0 | -112.0 | -94.0 | -92.0 | -93.0 | -4.0 | -81.0 | -71.0 |
|---|
| Depreciation & Amortization | | 3.0 | 2.0 | 2.0 | 3.0 | 3.0 | 2.0 | 2.0 | 3.0 | 3.0 | 1.0 |
|---|
| Stock-Based Compensation | | 15.0 | 14.0 | 15.0 | 16.0 | 17.0 | 19.0 | 0.0 | 20.0 | 18.0 | 18.0 |
|---|
| Change Working Capital | | -30.0 | 21.0 | -148.0 | -37.0 | -23.0 | 101.0 | -19.0 | -37.0 | -24.0 | -9.0 |
|---|
| Change In Accounts Receivable | | 0.0 | 4.0 | 0.0 | 5.0 | -4.0 | 12.0 | 7.0 | 13.0 | -11.0 | 11.0 |
|---|
| Change In Accounts Payable | | 0.0 | 13.0 | 8.0 | 3.0 | 5.0 | -1.0 | 0.0 | -1.0 | 2.0 | 6.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.0 | 6.0 |
|---|
| Other Non-cash Items | | -2.0 | 1.0 | -2.0 | -2.0 | -3.0 | -4.0 | 16.0 | 16.0 | -20.0 | 27.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -88.0 | -63.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Capital Expenditure | | -20.0 | -2.0 | -6.0 | -24.0 | -12.0 | -26.1 | -3.1 | -1.9 | -3.7 | -5.5 | -4.1 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 |
|---|
| Investments | | -988.0 | -1,076.0 | -1,043.0 | -788.0 | -1,241.0 | -718.9 | -739.7 | -247.8 | -261.6 | -96.8 | -33.8 |
|---|
| Sales of Investment | | 941.0 | 1,144.0 | 965.0 | 1,006.0 | 837.0 | 741.1 | 308.3 | 308.9 | 151.9 | 53.3 | 1.0 |
|---|
| Other Investing Activities | | -165.0 | 0.0 | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 |
|---|
| Cash from Investing | | -67.0 | 0.0 | 0.0 | 194.0 | -413.0 | -3.9 | -434.4 | 59.2 | -113.4 | -49.1 | -38.9 |
| 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 | | -1.0 | 0.0 | 0.0 | -1.0 | -1.0 | -1.0 | 0.0 | -4.0 | -6.0 | -10.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21.0 | -21.0 |
|---|
| Investments | | -397.0 | -165.0 | -161.0 | -353.0 | -172.0 | -278.0 | -206.0 | -387.0 | -115.0 | -280.0 |
|---|
| Sales of Investment | | 216.0 | 244.0 | 298.0 | 386.0 | 224.0 | 250.0 | 269.0 | 222.0 | 149.0 | 301.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -21.0 | 21.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 28.0 | 11.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | -83.0 | 60.0 | 49.0 | 11.0 | -116.9 | 101.6 | 15.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 244.0 | 0.0 | 0.0 | 25.0 | 23.0 | 220.2 | 433.8 | 1.2 | 125.1 | 0.9 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 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 |
|---|
| Other Financing Activities | | 4.0 | 0.0 | 0.0 | 8.0 | 10.0 | 17.1 | 5.0 | -0.1 | 4.0 | 106.5 | 70.1 |
|---|
| Cash from Financing | | 240.0 | 0.0 | 0.0 | 33.0 | 33.0 | 237.3 | 438.7 | 1.1 | 129.1 | 107.4 | 70.1 |
| 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 | | 111.0 | 2.0 | 49.0 | 60.0 | 2.0 | 47.0 | 11.0 | 11.0 | 2.0 | -107.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 5.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | 3.0 | 1.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 6.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Change in Cash | | -74.0 | 72.0 | 23.0 | -79.0 | 58.0 | -22.7 | 115.5 | -13.1 | -27.4 | 33.3 | 18.3 |
|---|
| Closing Cash Balance | | 156.0 | 225.0 | 153.0 | 130.0 | 209.0 | 150.9 | 173.6 | 58.1 | 71.1 | 98.4 | 65.2 |
| 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 | | -16.0 | -10.0 | 56.0 | 42.0 | -51.0 | 45.0 | -29.0 | 58.0 | -57.0 | -46.0 |
|---|
| Closing Cash Balance | | 225.0 | 241.0 | 248.0 | 195.0 | 153.0 | 204.0 | 156.0 | 188.0 | 130.0 | 187.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Free Cash Flow | | -267.0 | -484.0 | -176.0 | -330.0 | 426.0 | -282.2 | 108.1 | -75.4 | -46.7 | -30.6 | -17.0 |
|---|
| Real Free Cash Flow | | -343.0 | -544.0 | -252.0 | -403.0 | 361.0 | -336.8 | 86.3 | -84.4 | -50.6 | -31.1 | -17.1 |
| 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 | | -121.0 | -97.0 | -133.0 | -133.0 | -101.0 | 25.0 | -94.0 | -6.0 | -94.0 | -73.0 |
|---|
| Real Free Cash Flow | | -136.0 | -111.0 | -148.0 | -149.0 | -118.0 | 6.0 | -94.0 | -26.0 | -112.0 | -91.0 |