SOUN
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
| Total Revenues | | 168.9 | 168.9 | 84.7 | 45.9 | 31.1 | 21.2 | 13.0 |
|---|
| Cost of Revenues | | 97.4 | 97.4 | 43.3 | 11.3 | 9.6 | 6.6 | 5.9 |
|---|
| Gross Profit | | 71.6 | 71.6 | 41.4 | 34.6 | 21.5 | 14.6 | 7.2 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 55.1 | 42.0 | 42.7 | 29.1 | 34.5 | 25.1 | 13.5 | 11.6 | 17.1 | 13.3 |
|---|
| Cost of Revenues | | 28.7 | 24.1 | 26.0 | 18.5 | 20.8 | 12.9 | 5.0 | 4.7 | 3.9 | 3.6 |
|---|
| Gross Profit | | 26.4 | 17.9 | 16.7 | 10.6 | 13.8 | 12.2 | 8.5 | 6.9 | 13.2 | 9.7 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 51.4 | 76.4 | 59.2 | 54.3 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 47.2 | 50.5 | 20.8 | 18.9 |
|---|
| Depreciation & Amortization | | 75.5 | 34.1 | 18.7 | 2.3 | 7.6 | 8.6 | 6.2 |
|---|
| Total Operating Expenses | | 94.8 | 94.8 | 382.7 | 103.2 | 126.9 | 79.9 | 73.2 |
|---|
| Operating Income | | -23.3 | -23.3 | -341.4 | -68.6 | -105.4 | -65.3 | -66.0 |
| 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 | 12.7 | 12.8 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.1 | 11.4 |
|---|
| Depreciation & Amortization | | 41.9 | 16.7 | 8.5 | 8.4 | 10.6 | 3.9 | 2.0 | 2.2 | 0.4 | 0.5 |
|---|
| Total Operating Expenses | | -16.2 | 133.8 | 94.7 | -117.5 | 270.9 | 46.0 | 30.5 | 35.5 | 24.8 | 24.2 |
|---|
| Operating Income | | 42.6 | -115.9 | -78.1 | 128.1 | -257.1 | -33.8 | -22.0 | -28.5 | -11.6 | -14.5 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
| Interest Income | | 4.6 | 0.0 | 8.4 | 2.9 | 0.4 | 0.0 | 0.2 |
|---|
| Interest Expense | | 0.7 | 0.7 | 12.2 | 17.6 | 6.9 | 8.3 | 2.3 |
|---|
| Other Expense | | 14.0 | 14.0 | -18.6 | -16.4 | -7.1 | -13.8 | -7.7 |
|---|
| IBT | | -9.3 | -9.3 | -359.9 | -85.0 | -112.5 | -79.1 | -73.7 |
|---|
| Income Tax Expense | | 4.7 | 4.7 | -9.2 | 3.9 | 2.9 | 0.5 | 0.7 |
|---|
| Net Income | | -14.0 | -14.0 | -350.7 | -88.9 | -115.4 | -79.5 | -74.4 |
| 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 | | 0.0 | 0.0 | 2.4 | 2.2 | 1.5 | 2.3 | 2.8 | 1.8 | 0.8 | 1.2 |
|---|
| Interest Expense | | 0.1 | 0.2 | 0.2 | 0.2 | 1.3 | 1.1 | 4.1 | 5.7 | 5.5 | 5.4 |
|---|
| Other Expense | | -0.3 | 7.1 | 4.6 | 2.7 | -1.2 | 1.5 | -14.7 | -4.2 | -4.0 | -4.1 |
|---|
| IBT | | 42.3 | -108.8 | -73.5 | 130.8 | -258.3 | -32.2 | -36.7 | -32.7 | -16.4 | -18.6 |
|---|
| Income Tax Expense | | 2.2 | 0.5 | 1.3 | 0.8 | 0.3 | -10.5 | 0.6 | 0.3 | 1.6 | 1.6 |
|---|
| Net Income | | 40.1 | -109.3 | -74.7 | 129.9 | -258.6 | -21.8 | -37.3 | -33.0 | -18.0 | -20.2 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
| EPS | | $0.00 | $0.00 | $0.00 | $-0.40 | $-0.73 | $-1.18 | $-1.07 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.40 | $-0.73 | $-1.18 | $-1.07 |
|---|
| Shares Outstanding | | 417.6 | 405.4 | 338.5 | 229.3 | 157.3 | 67.3 | 69.6 |
|---|
| Diluted Shares Outstanding | | 417.6 | 405.4 | 338.5 | 229.3 | 157.3 | 67.3 | 69.6 |
| 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 | $-0.07 | $-0.08 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.07 | $-0.08 |
|---|
| Shares Outstanding | | 417.6 | 409.8 | 400.1 | 393.9 | 375.1 | 360.4 | 331.8 | 286.6 | 254.4 | 242.0 |
|---|
| Diluted Shares Outstanding | | 417.6 | 411.7 | 402.0 | 414.2 | 375.1 | 360.4 | 331.8 | 286.6 | 254.4 | 242.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Cash And Equivalents | | 200.2 | 198.2 | 95.3 | 9.2 | 21.6 | 43.7 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 200.2 | 198.2 | 95.3 | 9.2 | 21.6 | 43.7 |
|---|
| Accounts Receivable | | 20.0 | 49.8 | 15.8 | 5.1 | 2.1 | 3.6 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 2.5 | 2.7 | 0.0 |
|---|
| Other Current Assets | | 3.9 | 7.5 | 2.5 | 0.9 | 1.1 | 0.0 |
|---|
| Total Current Assets | | 224.1 | 255.5 | 113.5 | 17.7 | 27.5 | 48.9 |
| 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 | | 268.9 | 230.3 | 245.8 | 198.2 | 135.6 | 200.2 | 211.7 | 95.3 | 96.1 | 115.8 |
|---|
| 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 | | 268.9 | 230.3 | 245.8 | 198.2 | 135.6 | 200.2 | 211.7 | 95.3 | 96.1 | 115.8 |
|---|
| Accounts Receivable | | 54.6 | 41.6 | 41.6 | 49.8 | 38.2 | 20.0 | 19.0 | 15.8 | 9.5 | 7.2 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.4 | 2.6 |
|---|
| Other Current Assets | | 11.8 | 10.1 | 7.6 | 7.5 | 7.4 | 3.9 | 3.3 | 2.5 | 3.7 | 3.9 |
|---|
| Total Current Assets | | 335.4 | 282.0 | 295.1 | 255.5 | 181.2 | 224.1 | 234.0 | 113.5 | 109.4 | 126.9 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Net Property, Plant & Equipment | | 5.6 | 5.9 | 6.7 | 11.6 | 16.4 | 10.4 |
|---|
| Goodwill | | 6.0 | 101.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 13.1 | 174.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 16.3 | 13.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 1.5 | 2.3 | 30.8 | 8.9 | 3.1 | 2.0 |
|---|
| Total Long-Term Assets | | 42.6 | 298.4 | 37.6 | 20.5 | 21.7 | 14.7 |
|---|
| Total Assets | | 266.7 | 554.0 | 151.1 | 38.3 | 49.2 | 63.6 |
| 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 | | 7.1 | 5.5 | 6.1 | 5.9 | 5.4 | 5.6 | 5.9 | 6.7 | 7.7 | 8.8 |
|---|
| Goodwill | | 122.3 | 101.2 | 101.2 | 101.7 | 111.7 | 6.0 | 5.8 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 191.1 | 159.9 | 167.4 | 174.9 | 182.6 | 13.1 | 11.6 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 12.9 | 13.6 | 15.4 | 0.0 | 0.0 | 30.3 | 26.3 | 20.9 |
|---|
| Other Long-Term Assets | | 46.4 | 30.9 | 4.8 | 2.3 | 3.3 | 17.8 | 30.1 | 0.6 | 26.9 | 21.8 |
|---|
| Total Long-Term Assets | | 366.9 | 297.5 | 292.5 | 298.4 | 318.4 | 42.6 | 53.4 | 37.6 | 34.6 | 30.6 |
|---|
| Total Assets | | 702.2 | 579.5 | 587.5 | 554.0 | 499.7 | 266.7 | 287.4 | 151.1 | 144.0 | 157.6 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Accounts Payable | | 4.3 | 5.6 | 1.7 | 2.8 | 3.8 | 3.3 |
|---|
| Short-Term Debt | | 2.3 | 1.9 | 5.5 | 20.1 | 64.4 | 2.3 |
|---|
| Other Current Liabilities | | 16.0 | 33.6 | 11.1 | 8.8 | 13.5 | 6.8 |
|---|
| Current Liabilities | | 25.5 | 67.7 | 24.2 | 37.5 | 87.7 | 24.5 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 6.9 | 10.2 | 6.7 | 5.6 | 17.8 | 4.3 | 3.0 | 1.7 | 2.2 | 1.9 |
|---|
| Short-Term Debt | | 2.3 | 2.1 | 2.1 | 1.9 | 1.9 | 2.3 | 2.9 | 5.5 | 5.8 | 6.1 |
|---|
| Other Current Liabilities | | 32.8 | 19.3 | 22.1 | 33.6 | 27.7 | 14.1 | 15.3 | 11.1 | 8.1 | 13.3 |
|---|
| Current Liabilities | | 65.1 | 58.3 | 60.0 | 67.7 | 70.2 | 25.5 | 26.5 | 24.2 | 21.4 | 27.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Long-Term Debt | | 2.2 | 2.4 | 87.4 | 24.1 | 8.9 | 14.3 |
|---|
| Capital Leases | | 2.2 | 4.4 | 5.8 | 9.3 | 13.5 | 3.6 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 279.5 | 279.6 |
|---|
| Total Liabilities | | 42.7 | 371.3 | 123.0 | 73.5 | 392.4 | 340.0 |
| 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 | | 2.5 | 2.3 | 2.5 | 2.4 | 41.9 | 2.2 | 87.6 | 87.4 | 87.0 | 70.8 |
|---|
| Capital Leases | | 4.8 | 4.4 | 4.6 | 4.4 | 4.1 | 4.5 | 4.9 | 3.1 | 6.6 | 7.5 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.1 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 303.0 | 219.7 | 190.5 | 371.3 | 203.7 | 42.7 | 132.0 | 123.0 | 118.1 | 118.8 |
| 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 | | -662.7 | -943.1 | -592.4 | -502.1 | -386.7 | -307.2 |
|---|
| Comprehensive Income | | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 223.9 | 182.7 | 28.2 | -35.2 | -343.2 | -276.4 |
| 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 | | -997.1 | -887.9 | -813.1 | -943.1 | -684.5 | -662.7 | -625.4 | -592.4 | -574.4 | -550.4 |
|---|
| Comprehensive Income | | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 |
|---|
| Total Common Equity | | 399.2 | 359.8 | 397.0 | 182.7 | 296.0 | 223.9 | 155.5 | 28.2 | 25.9 | 38.8 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 |
| Total Debt | | 4.5 | 4.4 | 90.2 | 44.3 | 73.3 | 16.6 |
|---|
| Book Value | | 223.9 | 182.7 | 28.2 | -35.2 | -343.2 | -276.4 |
| 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 | | 399.2 | 359.8 | 397.0 | 182.7 | 296.0 | 223.9 | 155.5 | 28.2 | 25.9 | 38.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
| Net Income | | -111.0 | -14.0 | -350.7 | -88.9 | -115.4 | -79.5 | -74.4 |
|---|
| Depreciation & Amortization | | 3.7 | 34.1 | 20.3 | 2.3 | 7.2 | 9.1 | 6.0 |
|---|
| Stock-Based Compensation | | 28.2 | 0.0 | 33.1 | 27.9 | 28.8 | 6.3 | 5.9 |
|---|
| Change Working Capital | | -23.8 | 0.0 | -37.1 | -21.3 | -19.7 | -11.8 | 11.8 |
|---|
| Change In Accounts Receivable | | -12.2 | 0.0 | -17.6 | -20.2 | -1.4 | 1.5 | -1.9 |
|---|
| Change In Accounts Payable | | 1.7 | 0.0 | -7.6 | -1.2 | 0.3 | 0.4 | 1.2 |
|---|
| Change In Inventories | | 3.4 | 0.0 | 0.0 | 0.0 | 0.0 | -3.5 | 1.5 |
|---|
| Other Non-cash Items | | 46.1 | -118.3 | 237.7 | 11.7 | 2.9 | 9.7 | 6.7 |
|---|
| Cash from Operations | | -75.1 | 0.0 | 0.0 | -68.3 | -94.0 | -66.2 | -46.3 |
| 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 | | 40.1 | -109.3 | -74.7 | 129.9 | -258.6 | -21.8 | -37.3 | -33.0 | -18.0 | -22.6 |
|---|
| Depreciation & Amortization | | 10.0 | 10.3 | 8.5 | 8.4 | 7.9 | 3.9 | 2.0 | 2.2 | 0.4 | 0.5 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 23.8 | 17.4 | 9.9 | 9.1 | 7.3 | 7.0 | 7.3 | 6.7 |
|---|
| Change Working Capital | | 0.0 | -1.8 | -12.9 | 1.6 | -11.9 | -17.8 | -4.2 | -3.2 | -6.4 | -10.0 |
|---|
| Change In Accounts Receivable | | 0.0 | -7.4 | -12.1 | 8.2 | -9.3 | -1.2 | -1.7 | -0.3 | -10.3 | 0.2 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 3.4 | 1.2 | -8.5 | 0.8 | 1.0 | 0.9 | -0.5 | 0.3 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.0 | -9.5 |
|---|
| Other Non-cash Items | | -72.0 | 68.1 | 30.9 | -176.6 | 220.3 | 2.4 | 13.8 | 5.4 | 2.8 | 2.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.9 | -20.7 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
| Capital Expenditure | | -0.4 | -0.9 | -0.6 | -0.4 | -1.3 | -0.6 | -2.2 |
|---|
| Acquisitions | | -4.5 | -54.6 | -11.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.6 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -4.9 | 0.0 | 0.0 | -0.4 | -1.3 | -0.6 | 11.4 |
| 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 | | 0.0 | -2.0 | -0.2 | -0.2 | -0.1 | -0.2 | -0.2 | -0.1 | -0.1 | 0.0 |
|---|
| Acquisitions | | 0.0 | -54.6 | 0.0 | 0.0 | 0.0 | -7.3 | -0.8 | -3.7 | 0.0 | 0.0 |
|---|
| Investments | | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
| Debt Repaid | | -105.7 | 0.0 | 0.0 | 49.9 | -12.8 | -2.6 | -3.0 |
|---|
| Debt Issued | | 36.3 | 4.4 | -85.8 | 95.8 | -16.2 | 59.3 | 19.6 |
|---|
| Issuance of Common Stock | | 244.5 | 0.0 | 0.0 | 93.4 | 4.2 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 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 |
|---|
| Other Financing Activities | | 6.5 | 0.0 | 0.0 | 118.3 | 90.7 | 47.2 | 56.5 |
|---|
| Cash from Financing | | 151.3 | 0.0 | 0.0 | 168.2 | 82.0 | 44.7 | 53.5 |
| 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 | | 4.8 | 0.4 | -0.2 | 0.3 | -39.5 | 39.3 | -86.0 | 0.3 | 0.3 | 16.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.1 | 0.7 |
|---|
| 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 | 13.1 | 0.6 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.1 | 1.2 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
| Net Change in Cash | | 84.4 | 49.8 | 89.9 | 99.6 | -13.3 | -22.2 | 18.6 |
|---|
| Closing Cash Balance | | 200.2 | 248.0 | 198.9 | 109.0 | 9.5 | 22.8 | 45.0 |
| 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 | | -20.9 | 38.6 | -15.2 | 47.6 | 62.5 | -64.6 | -25.1 | 117.1 | -0.9 | -19.6 |
|---|
| Closing Cash Balance | | 248.0 | 269.9 | 231.3 | 246.5 | 198.9 | 136.4 | 201.0 | 226.1 | 95.3 | 109.9 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
| Free Cash Flow | | -75.5 | 0.0 | -109.5 | -68.7 | -95.3 | -66.8 | -48.5 |
|---|
| Real Free Cash Flow | | -103.7 | 0.0 | -142.7 | -96.6 | -124.1 | -73.1 | -54.4 |
| 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 | | 0.0 | -32.8 | -24.7 | -19.3 | -33.2 | -35.5 | -18.7 | -22.0 | -13.9 | -20.8 |
|---|
| Real Free Cash Flow | | 0.0 | -32.8 | -48.5 | -36.8 | -43.1 | -44.6 | -26.0 | -29.0 | -21.2 | -27.5 |