Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Sequans Communications S.A.

SQNS

Valuace

100

Růst

Zdraví

Cena

$ 2.57

+0.09 (1.62%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	27.4	27.3	36.8	33.6	60.6	50.9	50.9	30.9	40.3	48.3	45.6	32.7	22.6	13.7	22.3	93.7	68.5
Cost of Revenues	12.6	12.5	9.1	9.5	17.7	23.7	27.5	18.5	24.1	27.1	25.6	19.5	15.8	8.8	12.0	46.4	33.6
Gross Profit	14.8	14.8	27.7	24.1	42.9	27.2	23.5	12.4	16.1	21.1	20.0	13.3	6.8	4.9	10.3	47.3	34.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	7.0	4.3	8.1	8.1	11.0	10.1	9.7	6.0	4.8	7.8
Cost of Revenues	4.3	2.5	2.9	2.9	3.6	1.8	1.5	2.2	5.7	1.1
Gross Profit	2.6	1.8	5.2	5.2	7.4	8.3	8.1	3.9	-0.9	6.7

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	0.0	0.0	0.0	33.3	26.6	26.4	30.9	23.8	27.9	25.2	26.3	25.4	28.6	28.4	28.4	24.9	18.0
Selling General & Admin Expenses	0.0	0.0	0.0	16.4	20.1	19.1	17.3	16.5	19.2	15.5	13.4	11.4	12.2	12.2	14.7	21.3	17.6
Depreciation & Amortization	8.0	8.0	64.0	11.9	3.6	0.6	24.2	8.2	6.2	5.6	5.3	5.3	5.3	6.3	6.2	5.9	3.9
Total Operating Expenses	59.7	51.0	-41.8	54.0	46.7	45.5	48.1	40.3	47.2	40.7	39.7	36.9	40.9	40.6	43.1	46.2	35.6
Operating Income	-44.9	-36.2	69.5	-29.8	-3.8	-18.3	-24.7	-28.0	-31.0	-19.5	-19.7	-23.6	-34.1	-35.7	-32.8	1.1	-0.7

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	6.3	6.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.5	8.6
Depreciation & Amortization	2.2	2.4	1.7	1.7	0.9	58.7	2.1	2.3	3.0	2.3
Total Operating Expenses	11.5	22.2	14.0	12.0	12.6	-78.7	11.8	12.4	11.8	14.5
Operating Income	-8.9	-20.4	-8.7	-6.8	-5.2	87.0	-3.7	-8.5	-12.8	-7.8

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.6	0.0	0.9	0.2	0.1	0.0	0.0	0.1	0.1	0.1	0.0	0.0	0.1	0.1	0.2	0.1	0.3
Interest Expense	12.6	12.2	23.0	11.1	9.9	10.6	13.9	9.6	5.4	4.7	3.7	1.5	0.1	0.1	0.1	0.5	1.2
Other Expense	-63.9	-65.3	-8.4	-8.5	-2.4	-1.3	-28.9	-8.9	0.1	-1.7	-1.0	-1.8	0.1	0.2	-0.2	-0.7	-1.0
IBT	-108.8	-101.5	61.1	-38.3	-6.3	-19.7	-53.5	-36.9	-36.7	-25.9	-24.5	-27.0	-34.0	-35.4	-32.8	-0.1	-2.5
Income Tax Expense	1.3	1.3	3.5	2.7	2.7	0.6	0.9	-0.8	0.2	0.3	0.3	0.2	0.2	0.1	0.2	0.4	0.2
Net Income	-110.1	-102.8	57.6	-41.0	-9.0	-20.3	-54.5	-36.1	-36.9	-26.2	-24.8	-27.2	-34.1	-35.6	-33.0	-0.4	-2.7

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	0.3	0.4	0.0	0.0	0.0	0.0	0.1	2.8
Interest Expense	5.7	6.9	0.0	0.0	0.0	0.0	0.0	3.3	3.2	2.8
Other Expense	-77.5	14.0	-0.2	-0.1	1.7	-10.0	3.3	-3.1	-4.0	-1.6
IBT	-86.4	-6.5	-9.0	-7.0	-3.5	77.0	-0.4	-11.6	-16.7	-9.4
Income Tax Expense	0.6	0.2	0.2	0.3	-1.5	4.7	0.1	0.2	0.7	0.1
Net Income	-87.1	-6.7	-9.1	-7.3	-2.0	72.3	-0.6	-11.8	-17.3	-9.6

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.00	$0.00	$0.00	$-1.80	$-0.49	$-1.40	$-4.80	$-3.80	$-3.90	$-3.40	$-3.90	$-4.60	$-5.80	$-7.80	$-9.50	$-0.13	$-0.97
EPS Diluted	$0.00	$0.00	$0.00	$-1.80	$-0.49	$-1.40	$-4.80	$-3.80	$-3.90	$-3.40	$-3.90	$-4.60	$-5.80	$-7.80	$-9.50	$-0.13	$-0.92
Shares Outstanding	13.9	13.9	2.5	2.3	1.8	1.5	1.1	1.0	0.9	0.8	0.6	0.6	0.6	0.5	0.3	0.3	0.3
Diluted Shares Outstanding	13.9	13.9	2.8	2.3	1.8	1.5	1.1	1.0	0.9	0.8	0.6	0.6	0.6	0.5	0.3	0.3	0.3

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	$-0.71	$-0.42
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.71	$-0.42
Shares Outstanding	13.9	13.9	25.4	25.3	0.3	0.0	0.2	0.2	2.4	2.3
Diluted Shares Outstanding	13.9	13.9	25.4	25.3	0.3	0.0	0.2	0.2	2.4	2.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	13.1	9.1	5.7	5.7	4.8	7.6	14.1	12.1	2.9	20.2	8.3	12.3	37.2	28.8	57.2	9.7
Short Term Investments	0.0	53.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	0.3	0.4	0.2	0.0	0.0	0.0	0.0
Total Cash & ST Investments	13.1	62.1	5.7	5.7	4.8	7.6	14.1	12.1	2.9	20.2	8.3	12.5	37.2	28.8	57.2	9.7
Accounts Receivable	18.2	26.6	23.4	19.0	27.5	26.3	13.6	19.1	24.9	17.7	20.1	11.6	14.0	14.6	14.8	17.5
Inventory	4.5	2.9	6.3	9.4	6.4	6.2	6.7	8.5	7.4	8.7	4.1	9.2	6.6	7.4	11.7	8.8
Other Current Assets	1.5	1.4	1.4	6.4	2.1	11.9	2.6	3.2	4.2	3.2	3.2	3.0	2.8	3.1	2.6	3.3
Total Current Assets	37.4	93.0	36.9	40.4	40.9	52.0	37.0	42.4	39.7	50.1	36.0	36.3	60.7	53.6	86.3	39.4

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	13.4	18.6	11.9	9.1	173.6	13.1	0.5	5.7	6.7	2.9
Short Term Investments	0.0	23.0	34.0	53.0	0.0	0.0	0.0	0.0	0.0	5.0
Total Cash & ST Investments	13.4	41.6	45.9	62.1	173.6	13.1	0.5	5.7	6.7	2.9
Accounts Receivable	20.5	20.6	25.0	26.6	30.4	18.2	20.9	23.4	19.9	24.7
Inventory	4.2	2.9	3.0	2.9	4.1	4.5	5.2	6.3	8.5	8.4
Other Current Assets	1.9	1.8	1.8	1.4	1.2	1.5	1.9	1.4	2.0	6.8
Total Current Assets	40.0	66.8	75.8	93.0	209.3	37.4	28.5	36.9	37.2	42.9

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	5.6	4.3	6.8	8.5	7.9	9.2	8.8	6.3	7.0	6.7	7.1	8.7	6.6	9.2	9.3	5.3
Goodwill	0.0	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	0.0
Intangible Assets	0.0	5.6	64.3	48.7	38.0	25.3	16.7	12.4	9.6	7.7	5.3	3.4	4.7	4.2	4.2	3.1
Long-Term Investments	0.3	0.4	0.4	0.3	0.4	0.4	0.3	0.3	0.4	0.3	0.3	0.6	1.1	0.9	0.7	0.4
Other Long-Term Assets	3.2	3.2	0.8	0.8	2.3	0.5	0.4	0.4	0.4	0.3	0.3	0.3	0.5	4.6	0.7	0.4
Total Long-Term Assets	84.9	13.5	72.3	58.3	48.7	35.4	26.3	19.4	17.3	15.0	13.0	13.1	12.9	14.8	14.8	10.4
Total Assets	122.2	106.5	109.2	98.8	89.6	87.3	63.3	61.8	57.1	65.1	49.0	49.4	73.5	68.4	101.0	49.7

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	8.0	4.2	4.7	4.3	4.4	5.6	6.2	6.8	7.1	7.5
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	14.1	13.1	13.3	5.6	4.4	75.7	71.6	64.3	59.1	55.5
Long-Term Investments	366.0	0.4	0.4	0.4	0.4	0.3	0.4	0.4	0.3	0.3
Other Long-Term Assets	3.7	3.7	3.4	3.2	3.6	3.2	6.8	0.8	0.8	0.7
Total Long-Term Assets	391.8	21.5	21.8	13.5	12.8	84.9	84.9	72.3	67.3	64.1
Total Assets	431.8	88.3	97.6	106.5	222.1	122.2	113.4	109.2	104.5	106.9

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	14.9	6.1	16.3	9.3	13.9	15.7	8.8	8.9	13.0	18.4	9.5	11.2	7.3	6.0	8.6	15.5
Short-Term Debt	82.2	10.4	76.1	13.2	17.0	25.2	18.9	11.7	9.0	8.1	13.5	2.9	0.7	0.6	0.1	4.1
Other Current Liabilities	18.8	11.2	8.9	8.5	9.7	8.5	4.5	4.3	5.2	4.5	4.9	4.6	5.0	4.7	6.6	5.7
Current Liabilities	126.9	42.2	107.9	36.8	51.2	62.6	41.0	25.8	27.9	33.2	31.1	19.0	13.3	12.0	16.1	27.6

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	13.8	9.8	8.9	6.1	19.8	14.9	18.5	16.3	15.4	10.8
Short-Term Debt	5.7	6.2	6.1	10.4	98.1	89.6	84.8	73.9	57.7	49.3
Other Current Liabilities	16.8	11.2	12.4	11.2	19.7	11.4	9.2	17.6	13.3	12.5
Current Liabilities	41.2	36.5	39.1	42.2	154.2	126.9	115.7	107.9	87.5	78.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	7.9	5.9	4.6	52.0	49.1	44.2	39.8	37.3	22.1	21.7	17.6	4.0	0.8	0.5	-0.2	0.6
Capital Leases	1.1	1.8	3.1	3.6	4.6	5.8	4.1	0.0	0.0	0.2	0.0	0.2	0.5	0.4	0.0	0.0
Def. Tax Liability	0.3	0.2	0.3	0.3	0.1	0.0	0.4	0.7	0.1	0.0	0.0	0.0	0.0	0.1	0.1	0.0
Total Liabilities	138.2	51.2	115.2	96.7	113.9	124.4	92.2	65.7	52.9	56.2	50.1	24.3	14.6	12.9	16.8	29.0

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	158.4	4.7	4.9	5.9	7.8	9.0	12.1	2.1	5.7	14.1
Capital Leases	0.0	1.1	1.5	1.8	2.0	2.4	2.7	1.6	3.1	3.3
Def. Tax Liability	0.2	0.2	0.2	0.2	0.3	0.3	0.3	0.3	0.3	0.3
Total Liabilities	206.0	46.8	48.3	51.2	164.7	138.2	130.2	114.9	95.6	96.1

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	2.3	3.7	3.3	2.4	2.4	2.0	1.9	1.6	1.6	1.6	0.9	0.9	0.7
Retained Earnings	-106.1	-35.8	-93.4	-65.1	-383.5	-363.2	-308.1	-272.7	-235.7	-209.6	-184.6	-157.4	-123.3	-87.7	-54.7	-54.3
Comprehensive Income	72.7	74.5	69.8	62.9	57.2	46.7	43.7	41.6	33.3	28.3	16.9	16.0	14.7	12.6	-0.6	5.3
Total Common Equity	-15.9	55.4	-6.1	2.1	-24.3	-37.1	-28.9	-3.9	4.1	8.9	-1.1	25.1	58.9	55.5	84.2	20.7

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	18.3	3.0	3.0	2.9	2.9	2.9	2.9	2.9	2.8	2.7
Retained Earnings	-58.8	-52.2	-43.0	-35.8	-33.8	-106.1	-105.2	-93.4	-76.1	-66.5
Comprehensive Income	84.0	76.4	75.5	74.5	74.1	73.4	71.5	69.8	68.3	66.4
Total Common Equity	225.7	41.5	49.3	55.4	57.4	-15.9	-16.8	-6.1	8.8	10.8

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		91.3	16.4	80.7	65.1	66.1	69.4	58.6	49.0	31.1	29.8	31.1	7.0	1.5	1.2	0.0	4.7
Book Value		-15.9	55.4	-6.1	2.1	-24.3	-37.1	-28.9	-3.9	4.1	8.9	-1.1	25.1	58.9	55.5	84.2	20.7

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		225.7	41.5	49.3	55.4	57.4	-15.9	-16.8	-6.1	8.8	10.8

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-39.5	-102.8	61.1	-41.0	-6.3	-19.7	-53.5	-36.9	-36.7	-25.9	-24.5	-27.0	-34.0	-35.4	-32.8	-0.1	-2.5
Depreciation & Amortization	9.7	8.0	64.0	11.2	12.0	10.6	9.8	8.3	6.2	5.6	5.3	5.3	5.3	6.3	6.2	5.9	3.9
Stock-Based Compensation	6.5	0.0	4.1	7.1	5.5	5.1	3.0	1.8	1.8	1.6	1.1	0.9	1.3	2.2	3.2	4.2	1.1
Change Working Capital	26.1	6.0	0.0	5.8	-13.4	-6.3	-7.4	23.1	-0.5	-15.6	-2.4	1.2	2.9	2.7	-1.0	-7.0	-1.9
Change In Accounts Receivable	7.9	2.9	1.6	-3.2	6.7	1.4	-8.7	6.6	6.8	-7.1	0.7	-9.3	-1.6	0.5	3.7	5.1	-9.3
Change In Accounts Payable	7.0	5.0	-13.1	7.3	-7.0	4.7	6.2	-0.8	-5.3	-5.9	2.4	2.0	3.4	1.3	-3.3	-7.0	14.1
Change In Inventories	3.9	-1.3	3.1	3.1	-3.0	-0.2	0.4	1.6	-1.1	1.3	-4.6	5.1	-2.6	0.9	3.4	-2.9	-7.2
Other Non-cash Items	16.7	65.9	-148.8	9.6	0.4	6.1	14.5	9.0	5.8	4.6	3.8	1.7	0.0	0.0	-0.1	0.2	0.2
Cash from Operations	7.2	0.0	0.0	-7.3	-1.8	-8.8	-19.4	4.9	-23.3	-28.9	-15.6	-16.4	-24.4	-24.3	-22.9	2.8	1.5

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	-87.1	-6.7	-9.0	-7.0	-3.5	77.0	-0.4	-11.6	-17.3	-9.4
Depreciation & Amortization	0.0	2.4	1.7	1.7	0.9	2.1	2.1	2.3	3.0	2.3
Stock-Based Compensation	0.0	0.0	0.9	1.0	0.4	0.7	1.8	1.1	1.8	1.8
Change Working Capital	6.5	-1.9	5.5	-4.2	-25.4	10.4	13.2	1.8	6.2	4.9
Change In Accounts Receivable	0.7	-0.4	1.7	0.9	-1.2	-1.4	3.7	0.5	-2.5	6.2
Change In Accounts Payable	3.1	0.0	2.1	-0.3	-19.7	5.8	-2.2	3.0	2.1	4.2
Change In Inventories	0.1	-1.4	0.2	-0.1	1.0	0.4	0.7	1.1	2.2	-0.1
Other Non-cash Items	79.0	-4.7	-1.0	-0.8	-0.4	-91.7	-3.5	3.1	9.3	2.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.2	0.8

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-31.6	-5.9	-19.7	-29.6	-22.7	-28.6	-13.8	-9.1	-8.7	-6.2	-5.4	-5.5	-6.2	-3.9	-6.0	-11.0	-6.4
Acquisitions	-0.1	-2.4	0.0	0.0	0.0	28.6	0.0	0.0	0.0	0.0	0.4	5.5	0.0	0.0	0.0	0.0	0.0
Investments	0.0	-378.4	0.0	0.0	-5.0	-1.7	-0.1	0.0	0.0	-0.1	-0.2	-0.2	-0.2	-0.2	-0.2	0.0	-1.1
Sales of Investment	0.0	170.4	0.0	0.0	1.5	10.9	0.0	0.0	0.4	0.0	0.0	0.3	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	-10.8	0.0	0.0	5.1	0.1	-28.6	-10.9	0.1	0.1	0.1	0.0	-5.5	0.9	0.0	0.0	0.7	0.1
Cash from Investing	-26.5	0.0	0.0	-24.4	-26.0	-19.4	-24.8	-9.1	-8.3	-6.2	-5.3	-5.3	-5.5	-4.1	-6.1	-10.3	-7.4

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	-0.7	-4.1	-0.6	-0.5	-1.9	-0.2	-5.4	-10.7	-8.8	-6.7
Acquisitions	0.4	0.8	-2.5	-1.1	0.0	165.4	0.0	0.0	-0.1	0.0
Investments	-3.0	-375.2	-0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	116.9	23.3	11.0	19.0	0.0	0.0	0.0	0.1	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.9	5.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.9	-1.7

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-27.6	0.0	0.0	7.6	-3.0	-19.1	-7.0	-8.8	-0.6	-0.1	0.0	-0.2	-0.2	-0.2	0.0	-4.8	-0.9
Debt Issued	51.9	16.4	-64.3	23.2	2.0	15.8	17.8	18.4	18.5	1.4	-1.3	24.3	5.7	0.6	1.2	0.1	5.6
Issuance of Common Stock	5.9	0.0	0.0	25.5	30.1	9.9	29.3	0.0	20.8	14.9	23.6	0.0	0.0	37.1	0.0	59.9	9.0
Repurchase of Common Stock	0.0	-9.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.3	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	0.0
Other Financing Activities	3.5	0.0	0.0	-1.4	1.6	34.7	15.3	14.9	20.5	3.1	9.2	17.9	5.7	0.0	0.5	-0.1	-0.3
Cash from Financing	29.5	0.0	0.0	31.7	28.7	25.4	37.6	6.2	40.7	17.8	32.8	17.7	5.1	36.9	0.5	55.1	7.8

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	11.0	-0.7
Debt Issued	164.1	153.2	-0.1	-5.4	-89.5	7.2	1.8	19.4	20.5	1.7
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.9
Repurchase of Common Stock	-9.4	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	-0.3	-0.5
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	11.0	4.7

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		10.2	4.3	3.4	0.0	0.8	-2.7	-6.5	2.0	9.1	-17.3	11.9	-4.0	-24.8	8.5	-28.5	47.5	1.9
Closing Cash Balance		13.1	13.4	9.1	5.7	5.7	4.8	7.6	14.1	12.1	2.9	20.2	8.3	12.5	37.2	28.8	57.2	9.7

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		0.0	-5.2	6.7	2.9	-164.5	160.5	12.6	-5.2	-1.0	3.8
Closing Cash Balance		13.4	13.4	18.6	11.9	9.1	173.6	13.1	0.5	5.7	6.7

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-24.3	-28.9	-39.3	-36.8	-24.5	-37.4	-33.2	-4.2	-32.0	-35.0	-21.0	-21.9	-30.6	-28.3	-28.8	-8.3	-4.9
Real Free Cash Flow		-30.8	-28.9	-43.3	-43.9	-30.0	-42.5	-36.1	-6.0	-33.9	-36.7	-22.1	-22.8	-31.9	-30.4	-32.0	-12.5	-6.0

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		-2.2	-14.9	-2.4	-9.8	-29.8	-3.3	7.9	-14.0	-11.9	-5.9
Real Free Cash Flow		-2.2	-14.9	-3.3	-10.9	-30.3	-4.0	6.0	-15.1	-13.7	-7.7