REKR
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Total Revenues | | 49.0 | 46.0 | 34.9 | 19.9 | 14.3 | 9.2 | 19.3 | 48.6 | 22.1 | 12.1 | 9.7 | 11.5 |
|---|
| Cost of Revenues | | 22.6 | 23.3 | 16.5 | 10.9 | 6.2 | 3.5 | 9.1 | 34.8 | 13.8 | 7.0 | 5.5 | 6.4 |
|---|
| Gross Profit | | 26.4 | 22.7 | 18.4 | 9.0 | 8.1 | 5.7 | 10.3 | 13.8 | 8.3 | 5.2 | 4.2 | 5.1 |
| Revenue |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Revenues | | 14.2 | 12.4 | 9.2 | 13.3 | 10.5 | 12.4 | 9.8 | 11.1 | 9.1 | 8.6 |
|---|
| Cost of Revenues | | 5.2 | 6.2 | 4.8 | 6.4 | 5.9 | 5.8 | 7.6 | 5.2 | 4.3 | 4.1 |
|---|
| Gross Profit | | 9.0 | 6.1 | 4.4 | 6.9 | 4.6 | 6.7 | 2.2 | 5.9 | 4.8 | 4.4 |
| Operating Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| R&D Expenses | | 0.0 | 0.0 | 18.3 | 18.6 | 8.3 | 3.2 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 34.4 | 34.9 | 27.4 | 14.4 | 16.4 | 18.8 | 13.0 | 5.3 | 3.8 | 4.7 |
|---|
| Depreciation & Amortization | | 7.1 | 9.5 | 7.9 | 5.1 | 3.5 | 0.1 | 1.8 | 1.4 | 0.7 | 0.1 | 0.1 | 0.1 |
|---|
| Total Operating Expenses | | 66.8 | 77.0 | 60.6 | 60.0 | 39.3 | 17.5 | 17.8 | 18.8 | 13.0 | 5.3 | 3.8 | 5.0 |
|---|
| Operating Income | | -40.3 | -54.3 | -42.1 | -50.9 | -31.2 | -11.8 | -7.5 | -5.0 | -4.6 | -0.1 | 0.4 | 0.1 |
| Operating Income |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.3 | 4.3 | 4.8 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.0 | 8.4 | 7.9 |
|---|
| Depreciation & Amortization | | 1.5 | 1.6 | 1.6 | 2.4 | 2.4 | 2.3 | 2.3 | 2.0 | 2.0 | 2.2 |
|---|
| Total Operating Expenses | | 13.0 | 13.8 | 14.6 | 25.4 | 17.5 | 16.7 | 15.1 | 15.2 | 12.6 | 14.7 |
|---|
| Operating Income | | -4.0 | -7.7 | -10.1 | -18.5 | -12.9 | -10.1 | -12.9 | 5.9 | -9.8 | -10.3 |
| Net Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Interest Income | | 0.1 | 0.4 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 2.4 | 3.0 | 3.6 | 0.0 | 0.1 | 2.5 | 4.1 | 0.6 | 0.2 | 0.2 | 0.0 | 0.0 |
|---|
| Other Expense | | -3.7 | -7.0 | -3.5 | -33.5 | 0.8 | -2.1 | -6.8 | 0.0 | -0.5 | -0.2 | 0.0 | 0.0 |
|---|
| IBT | | -44.0 | -61.4 | -45.7 | -84.4 | -30.4 | -13.9 | -14.4 | -5.7 | -5.3 | -0.3 | 0.4 | 0.1 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | -1.0 | -3.8 | 0.0 | 0.0 | 0.0 | -0.3 | -0.2 | 0.0 | 0.0 |
|---|
| Net Income | | -44.0 | -61.4 | -45.7 | -83.5 | -26.6 | -14.0 | -14.4 | -5.7 | -5.0 | 0.0 | 0.4 | 0.1 |
| Net Income |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 |
|---|
| Interest Expense | | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 1.1 | 1.0 | 0.9 | 0.9 |
|---|
| Other Expense | | -0.2 | -0.9 | -0.7 | -1.8 | 0.2 | 0.3 | -5.7 | -1.9 | -0.8 | -0.8 |
|---|
| IBT | | -4.1 | -8.7 | -10.9 | -20.3 | -12.6 | -9.8 | -18.6 | -11.3 | -10.6 | -11.1 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 1.1 |
|---|
| Net Income | | -4.1 | -8.7 | -10.9 | -20.4 | -12.6 | -9.8 | -18.6 | -9.3 | -10.6 | -11.1 |
| Per Share Data |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| EPS | | $0.00 | $0.00 | $-0.72 | $-1.68 | $-0.65 | $-0.58 | $-0.72 | $-0.37 | $-0.43 | $0.00 | $0.03 | $0.01 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $-0.72 | $-1.68 | $-0.65 | $-0.58 | $-0.72 | $-0.37 | $-0.43 | $0.00 | $0.03 | $0.01 |
|---|
| Shares Outstanding | | 125.6 | 86.7 | 63.2 | 49.8 | 41.2 | 24.2 | 20.0 | 15.4 | 11.8 | 13.9 | 13.9 | 13.9 |
|---|
| Diluted Shares Outstanding | | 125.6 | 86.7 | 63.2 | 49.8 | 41.2 | 24.2 | 20.0 | 15.4 | 11.8 | 13.9 | 13.9 | 13.9 |
| Per Share Data |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.14 | $-0.16 | $-0.18 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.14 | $-0.16 | $-0.18 |
|---|
| Shares Outstanding | | 125.6 | 117.4 | 106.8 | 91.8 | 89.3 | 84.9 | 79.6 | 69.2 | 66.7 | 61.8 |
|---|
| Diluted Shares Outstanding | | 125.6 | 117.4 | 106.8 | 91.8 | 89.3 | 84.9 | 79.6 | 69.2 | 66.7 | 61.8 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Cash And Equivalents | | 3.4 | 5.0 | 15.7 | 1.9 | 25.8 | 20.6 | 1.2 | 2.8 | 2.0 | 2.8 | 0.6 | 0.6 |
|---|
| Short Term 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 |
|---|
| Total Cash & ST Investments | | 3.4 | 5.0 | 15.7 | 1.9 | 25.8 | 20.6 | 1.2 | 2.8 | 2.0 | 2.8 | 0.6 | 0.6 |
|---|
| Accounts Receivable | | 9.4 | 7.6 | 5.3 | 3.6 | 1.5 | 1.4 | 4.8 | 5.3 | 8.2 | 2.0 | 1.7 | 1.6 |
|---|
| Inventory | | 3.6 | 4.3 | 3.1 | 2.0 | 1.2 | 1.3 | 0.3 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 1.4 | 3.0 | 1.3 | 1.2 | 1.4 | 0.5 | 0.2 | 0.4 | 0.7 | 0.1 | 0.1 | 0.1 |
|---|
| Total Current Assets | | 17.8 | 19.9 | 25.3 | 9.3 | 30.7 | 24.1 | 10.2 | 8.5 | 11.0 | 4.9 | 2.4 | 2.4 |
| 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 | | 3.2 | 4.8 | 3.9 | 5.0 | 10.6 | 3.1 | 12.3 | 15.7 | 7.0 | 2.4 |
|---|
| 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 | | 3.2 | 4.8 | 3.9 | 5.0 | 10.6 | 3.1 | 12.3 | 15.7 | 7.0 | 2.4 |
|---|
| Accounts Receivable | | 12.6 | 8.3 | 7.9 | 7.6 | 7.1 | 9.4 | 7.9 | 5.3 | 7.4 | 6.0 |
|---|
| Inventory | | 3.9 | 4.6 | 4.2 | 4.3 | 3.9 | 3.6 | 3.8 | 3.1 | 3.5 | 2.7 |
|---|
| Other Current Assets | | 2.8 | 3.7 | 4.0 | 3.0 | 1.6 | 1.7 | 1.6 | 1.3 | 2.0 | 1.7 |
|---|
| Total Current Assets | | 22.5 | 21.4 | 20.0 | 19.9 | 23.2 | 17.8 | 25.6 | 25.3 | 19.9 | 12.9 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Net Property, Plant & Equipment | | 25.0 | 22.7 | 24.8 | 26.4 | 16.1 | 1.5 | 1.3 | 1.5 | 0.6 | 0.1 | 0.1 | 0.1 |
|---|
| Goodwill | | 24.3 | 24.3 | 20.6 | 20.6 | 53.5 | 6.3 | 6.3 | 3.1 | 3.1 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 27.0 | 14.5 | 17.2 | 21.3 | 21.4 | 7.0 | 8.2 | 4.8 | 5.5 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.3 | 0.1 | 0.0 | 2.0 | 1.3 | 0.1 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 3.5 | 3.9 | 4.2 | 4.3 | 2.0 | 1.4 | 2.9 | 0.1 | 0.1 | 0.3 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 80.1 | 65.5 | 66.8 | 74.6 | 95.2 | 16.3 | 18.8 | 9.5 | 9.6 | 0.6 | 0.2 | 0.2 |
|---|
| Total Assets | | 97.9 | 82.5 | 92.2 | 83.8 | 125.9 | 40.4 | 29.0 | 18.1 | 20.6 | 5.5 | 2.5 | 2.5 |
| 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 | | 19.8 | 19.6 | 20.5 | 22.7 | 24.5 | 25.0 | 25.4 | 24.8 | 25.6 | 25.5 |
|---|
| Goodwill | | 24.3 | 24.3 | 24.3 | 24.3 | 24.3 | 24.3 | 24.2 | 20.6 | 20.6 | 20.6 |
|---|
| Intangible Assets | | 13.6 | 13.9 | 14.2 | 14.5 | 25.8 | 27.0 | 28.2 | 17.2 | 18.2 | 19.2 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 1.9 |
|---|
| Other Long-Term Assets | | -21.6 | 0.9 | 0.9 | 3.9 | 3.1 | 3.5 | 3.5 | -2.9 | 3.9 | 3.1 |
|---|
| Total Long-Term Assets | | 36.1 | 58.7 | 59.8 | 65.5 | 78.0 | 80.1 | 81.6 | 66.8 | 68.3 | 71.0 |
|---|
| Total Assets | | 58.5 | 80.1 | 79.8 | 82.5 | 101.2 | 97.9 | 107.2 | 92.2 | 88.2 | 83.9 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Accounts Payable | | 6.3 | 4.3 | 5.1 | 6.0 | 7.1 | 3.9 | 5.0 | 1.6 | 1.4 | 0.6 | 0.4 | 0.4 |
|---|
| Short-Term Debt | | 4.5 | 4.3 | 4.7 | 3.2 | 1.3 | 0.8 | 2.2 | 4.1 | 3.7 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 6.7 | 6.2 | 3.8 | 3.3 | 3.0 | 0.1 | 2.4 | 2.6 | 3.1 | 0.6 | 0.5 | 0.7 |
|---|
| Current Liabilities | | 21.2 | 18.2 | 17.2 | 15.4 | 13.8 | 5.9 | 10.3 | 8.6 | 8.2 | 1.2 | 1.0 | 1.1 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.0 | 4.1 | 4.5 | 4.3 | 5.8 | 6.3 | 6.9 | 5.1 | 5.6 | 5.4 |
|---|
| Short-Term Debt | | 3.1 | 2.5 | 2.9 | 4.3 | 3.8 | 4.5 | 3.0 | 4.7 | 4.4 | 3.8 |
|---|
| Other Current Liabilities | | 12.4 | 4.9 | 4.9 | 6.2 | 21.0 | 6.7 | 5.8 | 3.8 | 1.8 | 1.7 |
|---|
| Current Liabilities | | 15.5 | 15.2 | 16.9 | 18.2 | 30.6 | 21.2 | 20.3 | 17.2 | 16.3 | 14.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Long-Term Debt | | 14.7 | 28.1 | 39.4 | 16.6 | 10.1 | 1.6 | 21.1 | 1.0 | 1.4 | 0.5 | 0.0 | 0.0 |
|---|
| Capital Leases | | 13.9 | 16.6 | 16.3 | 15.3 | 10.3 | 0.4 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 51.7 | 48.3 | 58.8 | 34.5 | 24.8 | 8.5 | 32.2 | 9.5 | 9.7 | 1.7 | 1.0 | 1.1 |
| 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 | | 12.1 | 27.4 | 27.7 | 28.1 | 28.4 | 28.6 | 29.8 | 39.4 | 24.6 | 23.8 |
|---|
| Capital Leases | | 14.9 | 15.0 | 14.6 | 16.6 | 16.4 | 16.4 | 14.2 | 14.5 | 16.1 | 15.5 |
|---|
| Def. Tax Liability | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Total Liabilities | | 29.0 | 44.7 | 46.4 | 48.3 | 60.9 | 51.7 | 52.2 | 58.8 | 44.6 | 42.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 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 |
|---|
| Retained Earnings | | -227.1 | -260.1 | -198.7 | -153.0 | -69.9 | -43.1 | -28.4 | -12.1 | -5.8 | -0.4 | 0.9 | 0.8 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | -0.6 | -0.5 | -0.5 | 0.0 |
|---|
| Total Common Equity | | 46.2 | 34.1 | 33.4 | 49.3 | 101.1 | 31.9 | -3.2 | 8.5 | 10.9 | 3.8 | 1.5 | 1.4 |
| 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 | | -283.8 | -279.6 | -271.0 | -260.1 | -239.7 | -227.1 | -217.3 | -198.7 | -187.4 | -176.8 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 36.5 | 35.4 | 33.4 | 34.1 | 40.3 | 46.2 | 55.0 | 33.4 | 43.6 | 41.9 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Total Debt | | 33.1 | 32.4 | 42.3 | 19.8 | 11.4 | 2.4 | 23.3 | 5.1 | 5.1 | 0.5 | 0.0 | 0.0 |
|---|
| Book Value | | 46.2 | 34.1 | 33.4 | 49.3 | 101.1 | 31.9 | -3.2 | 8.5 | 10.9 | 3.8 | 1.5 | 1.4 |
| 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 | | 36.5 | 35.4 | 33.4 | 34.1 | 40.3 | 46.2 | 55.0 | 33.4 | 43.6 | 41.9 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Net Income | | -50.3 | -61.4 | -45.7 | -83.5 | -26.8 | -14.0 | -14.4 | -5.7 | -5.0 | 0.0 | 0.4 | 0.1 |
|---|
| Depreciation & Amortization | | 8.6 | 9.5 | 7.9 | 6.8 | 3.6 | 2.0 | 1.9 | 1.4 | 0.7 | 0.1 | 0.1 | 0.1 |
|---|
| Stock-Based Compensation | | 4.5 | 4.8 | 4.4 | 6.6 | 3.9 | 0.8 | 0.4 | 0.5 | 0.4 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -0.8 | -1.6 | -1.6 | -0.4 | 5.8 | -0.3 | -3.6 | 1.3 | 0.4 | -0.1 | 0.2 | -0.1 |
|---|
| Change In Accounts Receivable | | -0.6 | 0.2 | -1.9 | 0.7 | 0.3 | -0.3 | -5.1 | 1.4 | -0.2 | -0.3 | -0.1 | 0.0 |
|---|
| Change In Accounts Payable | | 0.2 | -2.3 | 1.6 | -2.2 | 5.2 | 0.4 | 1.0 | 0.2 | -0.4 | 0.2 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 0.7 | 1.2 | -0.7 | 0.2 | 0.1 | -1.0 | -0.2 | 0.1 | 0.0 | -3.7 | -1.1 | 0.0 |
|---|
| Other Non-cash Items | | 19.8 | 16.2 | 2.4 | 31.9 | -0.7 | -3.5 | -5.7 | 0.1 | 0.7 | 0.1 | -0.3 | 0.0 |
|---|
| Cash from Operations | | -30.9 | 0.0 | -32.6 | -39.6 | -18.0 | -15.1 | -21.3 | -2.1 | -3.2 | -0.1 | 0.3 | 0.1 |
| Cash Flow From Operating Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Income | | -4.1 | -8.7 | -10.9 | -20.4 | -12.6 | -9.8 | -18.6 | -11.3 | -10.6 | -11.1 |
|---|
| Depreciation & Amortization | | 1.9 | 1.6 | 1.6 | 2.4 | 2.4 | 2.3 | 2.3 | 2.0 | 2.0 | 1.8 |
|---|
| Stock-Based Compensation | | 0.0 | 0.7 | 1.4 | 0.0 | 1.1 | 0.0 | 0.0 | 1.1 | 1.1 | 1.0 |
|---|
| Change Working Capital | | -3.2 | -1.6 | -1.6 | -0.1 | 0.3 | -3.5 | 1.8 | 1.7 | -0.7 | -2.5 |
|---|
| Change In Accounts Receivable | | -4.4 | -0.4 | -0.4 | -0.2 | 1.7 | -1.8 | 0.6 | 2.0 | -1.4 | -1.4 |
|---|
| Change In Accounts Payable | | -0.5 | -0.7 | 0.0 | -1.6 | 0.0 | -1.5 | 1.2 | 0.0 | 0.5 | -0.3 |
|---|
| Change In Inventories | | 0.5 | 0.0 | -0.1 | 1.5 | -0.6 | 0.7 | -0.4 | 0.6 | -0.2 | -0.3 |
|---|
| Other Non-cash Items | | 0.7 | 0.3 | 1.4 | 13.1 | -0.8 | 1.0 | 6.6 | 1.0 | 0.7 | 0.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.5 | -7.5 | -10.3 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Capital Expenditure | | -1.4 | -1.7 | -1.4 | -4.2 | -6.3 | -1.0 | -0.8 | -1.1 | -0.3 | 0.0 | -0.1 | 0.0 |
|---|
| Acquisitions | | -9.2 | -7.7 | 0.0 | -3.3 | -39.8 | 5.6 | 0.3 | 0.0 | -417,704.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | -0.8 | -1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 1.5 | 0.0 | 6.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 1.6 | 0.0 | 0.2 | -0.1 | -6.3 | 0.6 | 0.0 | 1.5 | 417,704.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -9.0 | 0.0 | 0.3 | -8.4 | -47.4 | 5.2 | -0.6 | 0.4 | -0.3 | 0.0 | -0.1 | 0.0 |
| Cash Flow From Investing Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Capital Expenditure | | -1.4 | -0.3 | -0.3 | -0.8 | -0.4 | -0.4 | -0.2 | -0.4 | -0.5 | 0.2 |
|---|
| Acquisitions | | 0.1 | 0.0 | 0.0 | 0.0 | 10.7 | -0.2 | -9.0 | -0.1 | 0.1 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | -1.6 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.5 | 1.5 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 1.6 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | 1.1 | 0.3 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Debt Repaid | | -27.4 | 0.0 | 10.7 | -0.1 | 0.0 | -7.3 | -0.6 | -43.2 | -7.1 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 34.3 | -9.9 | 33.3 | 8.5 | 9.0 | -13.6 | 18.8 | 43.2 | 11.7 | 0.5 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 30.3 | 0.0 | 9.2 | 22.8 | 70.1 | 29.9 | 2.9 | 2.8 | 1,745,347.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -0.2 | -0.2 | -0.1 | -0.1 | -0.3 | 0.0 | 15.8 | 43.3 | -1,745,337.4 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | -0.9 | 0.0 | -0.1 | -0.3 | -0.3 | -0.1 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 11.5 | 0.0 | 16.3 | 1.3 | 2.1 | 6.4 | 2.9 | -0.1 | 0.4 | 2.5 | -0.3 | -0.3 |
|---|
| Cash from Financing | | 40.5 | 0.0 | 45.6 | 23.9 | 71.0 | 29.0 | 21.0 | 2.5 | 2.6 | 2.4 | -0.3 | -0.3 |
| Cash Flow From Financing Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 |
|---|
| Debt Issued | | -14.8 | -0.6 | -1.9 | 0.2 | -0.9 | 0.3 | -9.5 | 15.0 | 1.1 | 1.4 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -9.2 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -0.1 | -0.1 | 0.0 | 0.0 | 0.0 | -0.2 | 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 | 14.2 | 10.9 | 0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.2 | 10.9 | -0.2 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Net Change in Cash | | 0.6 | -10.4 | 13.2 | -24.1 | 5.6 | 19.1 | -0.9 | 0.8 | -0.8 | 2.2 | -0.1 | -0.3 |
|---|
| Closing Cash Balance | | 3.4 | 5.3 | 15.7 | 2.5 | 26.6 | 21.0 | 1.9 | 2.8 | 2.0 | 2.8 | 0.6 | -0.3 |
| Cash position |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Change in Cash | | -1.8 | 0.9 | -1.0 | -5.6 | 7.6 | -8.9 | -3.4 | 8.4 | 4.6 | -10.2 |
|---|
| Closing Cash Balance | | 3.4 | 5.2 | 4.3 | 5.3 | 11.0 | 3.4 | 12.3 | 15.7 | 7.4 | 2.8 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Free Cash Flow | | -32.3 | -34.2 | -34.0 | -43.8 | -24.3 | -16.1 | -22.1 | -3.1 | -3.5 | -0.2 | 0.2 | 0.0 |
|---|
| Real Free Cash Flow | | -36.8 | -39.0 | -38.4 | -50.4 | -28.2 | -16.9 | -22.6 | -3.6 | -3.9 | -0.2 | 0.2 | 0.0 |
| Free Cash Flow |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Free Cash Flow | | -6.3 | -8.0 | -8.4 | -5.7 | -10.0 | -10.4 | -8.0 | -6.0 | -7.9 | -10.1 |
|---|
| Real Free Cash Flow | | -6.3 | -8.7 | -9.8 | -5.7 | -11.1 | -10.4 | -8.0 | -7.1 | -9.0 | -11.1 |