STOK
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Total Revenues | | 184.4 | 184.4 | 36.6 | 8.8 | 12.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 182.4 | 184.4 | 36.6 | 8.8 | 12.4 | 0.0 | 0.0 | 0.0 | 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 | | 1.4 | 10.6 | 13.8 | 158.6 | 22.6 | 4.9 | 4.8 | 4.2 | 2.8 | 3.3 |
|---|
| Cost of Revenues | | 1.1 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 1.1 | 1.2 | 1.2 |
|---|
| Gross Profit | | 0.3 | 9.6 | 13.8 | 158.6 | 22.6 | 4.9 | 3.7 | 3.1 | 1.6 | 2.1 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 82.2 | 77.8 | 54.2 | 32.2 | 23.8 | 8.4 | 3.6 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 41.3 | 38.9 | 31.9 | 20.8 | 11.9 | 4.4 | 2.0 |
|---|
| Depreciation & Amortization | | 3.0 | 1.8 | 2.2 | 2.5 | 1.5 | 1.0 | 0.9 | 0.5 | 0.2 | 0.1 |
|---|
| Total Operating Expenses | | 203.0 | 205.0 | 137.9 | 123.6 | 116.8 | 86.1 | 53.0 | 35.7 | 12.8 | 5.6 |
|---|
| Operating Income | | -20.6 | -20.6 | -101.4 | -114.8 | -104.4 | -86.1 | -53.0 | -35.7 | -12.8 | -5.6 |
| 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 | 21.2 | 20.3 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.0 | 10.3 |
|---|
| Depreciation & Amortization | | 1.1 | 1.0 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 1.2 | 1.2 |
|---|
| Total Operating Expenses | | 61.8 | 52.7 | 41.1 | 47.3 | 36.3 | 34.9 | 33.1 | 31.5 | 31.2 | 30.5 |
|---|
| Operating Income | | -61.4 | -43.1 | -27.3 | 111.2 | -13.7 | -30.0 | -29.3 | -28.4 | -29.6 | -27.2 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Interest Income | | 7.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.7 | 3.4 | 0.3 | 0.0 |
|---|
| Interest Expense | | 0.0 | 13.8 | 0.0 | 0.0 | 3.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 13.7 | 13.7 | 12.4 | 10.1 | 3.3 | 0.3 | 0.8 | 3.4 | 0.0 | 0.0 |
|---|
| IBT | | -6.9 | -6.9 | -89.0 | -104.7 | -101.1 | -85.8 | -52.2 | -32.3 | -12.5 | -5.6 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | -8.0 | -1.1 | -1.6 | -3.8 | 0.3 | 0.0 |
|---|
| Net Income | | -6.9 | -6.9 | -89.0 | -104.7 | -93.1 | -84.7 | -50.6 | -28.5 | -12.5 | -5.6 |
| 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 | | 3.6 | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 3.7 | 2.4 | 2.6 | 2.7 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 2.7 |
|---|
| Other Expense | | 3.5 | 3.5 | 3.8 | 2.9 | 3.2 | 3.6 | 3.6 | 2.0 | 2.6 | 2.7 |
|---|
| IBT | | -57.9 | -39.6 | -23.5 | 114.2 | -10.5 | -26.4 | -25.7 | -26.4 | -27.0 | -24.5 |
|---|
| Income Tax Expense | | 0.0 | -1.3 | 0.0 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 10.7 | -3.3 |
|---|
| Net Income | | -57.9 | -38.3 | -23.5 | 112.9 | -10.5 | -26.4 | -25.7 | -26.4 | -27.0 | -24.5 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| EPS | | $0.00 | $0.00 | $0.00 | $-2.38 | $-2.39 | $-2.31 | $-1.51 | $-1.59 | $-0.53 | $-0.43 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-2.38 | $-2.39 | $-2.31 | $-1.51 | $-1.59 | $-0.53 | $-0.43 |
|---|
| Shares Outstanding | | 58.4 | 59.2 | 54.0 | 44.0 | 38.9 | 36.7 | 33.5 | 18.0 | 23.5 | 12.8 |
|---|
| Diluted Shares Outstanding | | 58.4 | 59.2 | 54.0 | 44.0 | 38.9 | 36.7 | 33.5 | 18.0 | 23.5 | 12.8 |
| 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 | $-0.60 | $-0.55 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.60 | $-0.55 |
|---|
| Shares Outstanding | | 58.4 | 58.6 | 58.4 | 57.9 | 57.0 | 56.3 | 55.8 | 46.2 | 45.0 | 44.3 |
|---|
| Diluted Shares Outstanding | | 58.4 | 58.6 | 58.4 | 59.4 | 57.0 | 56.3 | 55.8 | 46.2 | 45.0 | 44.3 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Cash And Equivalents | | 193.6 | 128.0 | 191.4 | 113.6 | 144.9 | 287.3 | 222.5 | 105.4 | 1.8 |
|---|
| Short Term Investments | | 88.5 | 88.9 | 10.0 | 116.0 | 74.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 282.1 | 216.9 | 201.4 | 229.6 | 219.8 | 287.3 | 222.5 | 105.4 | 1.8 |
|---|
| Accounts Receivable | | 0.3 | 0.7 | 0.1 | 0.6 | 0.1 | 0.0 | 0.3 | 0.2 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 10.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 14.6 | 15.2 | 13.9 | 3.0 | 9.3 | 6.6 | 3.3 | 0.5 | 0.1 |
|---|
| Total Current Assets | | 297.0 | 232.8 | 215.3 | 244.1 | 229.2 | 293.9 | 226.0 | 106.1 | 1.9 |
| 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 | | 83.4 | 101.5 | 274.8 | 128.0 | 150.0 | 193.5 | 178.6 | 191.4 | 190.0 | 192.1 |
|---|
| Short Term Investments | | 164.9 | 146.2 | 82.5 | 88.9 | 89.2 | 88.5 | 0.0 | 10.0 | 24.7 | 39.4 |
|---|
| Total Cash & ST Investments | | 248.3 | 247.7 | 357.3 | 216.9 | 239.2 | 282.0 | 178.6 | 201.4 | 214.7 | 231.4 |
|---|
| Accounts Receivable | | 10.8 | 1.6 | 0.6 | 0.7 | 0.7 | 0.3 | 0.0 | 0.1 | 0.1 | 0.1 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.9 | 11.0 |
|---|
| Other Current Assets | | 13.3 | 20.6 | 17.8 | 15.2 | 13.7 | 14.7 | 14.7 | 13.9 | 15.2 | 14.6 |
|---|
| Total Current Assets | | 272.4 | 270.0 | 375.7 | 232.8 | 253.6 | 297.0 | 193.3 | 215.3 | 230.0 | 246.2 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Net Property, Plant & Equipment | | 10.3 | 8.3 | 12.4 | 11.4 | 9.1 | 3.8 | 2.5 | 1.2 | 0.5 |
|---|
| Goodwill | | 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 |
|---|
| Long-Term Investments | | 0.5 | 29.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 0.0 | 0.7 | 0.6 | 0.6 | 0.6 | 0.2 | 0.2 | 0.2 | 0.1 |
|---|
| Total Long-Term Assets | | 10.8 | 38.8 | 13.0 | 12.0 | 9.6 | 4.0 | 2.7 | 1.4 | 0.5 |
|---|
| Total Assets | | 307.8 | 271.6 | 228.3 | 256.1 | 238.9 | 297.9 | 228.8 | 107.5 | 2.4 |
| 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 | | 6.8 | 6.6 | 7.4 | 8.3 | 9.3 | 10.3 | 11.3 | 12.4 | 9.3 | 10.1 |
|---|
| 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 | | 81.0 | 107.3 | 23.0 | 29.8 | 30.0 | 0.0 | 0.0 | 0.6 | 0.6 | 0.6 |
|---|
| Other Long-Term Assets | | 0.0 | 0.7 | 0.7 | 0.7 | 0.5 | 0.5 | 0.6 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 87.8 | 114.5 | 31.2 | 38.8 | 39.7 | 10.8 | 11.9 | 13.0 | 9.9 | 10.7 |
|---|
| Total Assets | | 360.3 | 384.5 | 406.9 | 271.6 | 293.3 | 307.8 | 205.2 | 228.3 | 239.9 | 256.9 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Accounts Payable | | 3.9 | 2.5 | 1.7 | 0.8 | 2.4 | 1.5 | 0.8 | 1.1 | 0.1 |
|---|
| Short-Term Debt | | 2.3 | 2.3 | 2.4 | 2.4 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 12.2 | 16.2 | 11.8 | 13.4 | 0.5 | 9.9 | 3.4 | 1.4 | 3.6 |
|---|
| Current Liabilities | | 44.5 | 40.1 | 30.8 | 31.4 | 17.1 | 11.4 | 4.1 | 2.5 | 3.7 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 5.9 | 4.3 | 2.2 | 2.5 | 2.5 | 3.9 | 2.1 | 1.7 | 3.1 | 1.6 |
|---|
| Short-Term Debt | | 2.9 | 2.3 | 2.4 | 2.3 | 2.3 | 2.3 | 2.2 | 2.1 | 2.5 | 2.5 |
|---|
| Other Current Liabilities | | 27.2 | 23.3 | 22.0 | 16.2 | 13.5 | 12.2 | 10.4 | 11.8 | 10.9 | 9.8 |
|---|
| Current Liabilities | | 41.7 | 38.7 | 44.7 | 40.1 | 49.9 | 44.5 | 35.6 | 30.8 | 25.2 | 21.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Long-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 3.6 | 2.3 | 2.1 | 2.4 | 1.5 | 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 |
|---|
| Total Liabilities | | 65.0 | 42.5 | 68.8 | 71.2 | 21.1 | 11.8 | 4.3 | 2.5 | 3.7 |
| 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 | | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.0 | 2.3 | 2.4 | 2.3 | 2.3 | 2.3 | 2.2 | 4.8 | 2.5 | 2.5 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.8 | -0.8 | -1.5 |
|---|
| Total Liabilities | | 52.2 | 49.6 | 56.8 | 42.5 | 61.2 | 65.0 | 64.8 | 68.8 | 66.9 | 66.7 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -453.9 | -490.8 | -401.8 | -297.2 | -196.1 | -110.3 | -58.0 | -25.7 | -13.2 |
|---|
| Comprehensive Income | | 0.0 | -0.2 | 0.0 | -1.2 | -0.2 | 0.0 | 0.0 | -0.4 | -0.2 |
|---|
| Total Common Equity | | 242.7 | 229.0 | 159.6 | 184.8 | 217.8 | 286.1 | 224.4 | 105.1 | -1.3 |
| 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 | | -439.8 | -401.4 | -378.0 | -490.8 | -480.3 | -453.9 | -428.2 | -401.8 | -374.9 | -350.3 |
|---|
| Comprehensive Income | | 0.4 | 0.1 | -0.1 | -0.2 | 0.2 | 0.0 | 0.0 | 0.0 | -0.1 | -0.4 |
|---|
| Total Common Equity | | 308.1 | 334.9 | 350.1 | 229.0 | 232.1 | 242.7 | 140.3 | 159.6 | 173.0 | 190.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Total Debt | | 5.8 | 2.3 | 2.1 | 2.4 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 242.7 | 229.0 | 159.6 | 184.8 | 217.8 | 286.1 | 224.4 | 105.1 | -1.3 |
| 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 | | 308.1 | 334.9 | 350.1 | 229.0 | 232.1 | 242.7 | 140.3 | 159.6 | 173.0 | 190.2 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Net Income | | -103.6 | -6.9 | -89.0 | -104.7 | -101.1 | -85.8 | -52.2 | -32.3 | -12.5 | -5.6 |
|---|
| Depreciation & Amortization | | 4.1 | 1.8 | 2.2 | 2.5 | 1.5 | 1.0 | 0.9 | 0.5 | 0.2 | 0.1 |
|---|
| Stock-Based Compensation | | 25.4 | 32.2 | 27.5 | 25.3 | 22.9 | 16.5 | 5.8 | 1.9 | 0.2 | 0.0 |
|---|
| Change Working Capital | | -5.9 | 16.3 | -28.1 | -6.0 | 43.0 | 0.0 | 2.3 | -1.1 | 1.1 | 0.0 |
|---|
| Change In Accounts Receivable | | 0.0 | -4.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 2.5 | 21.3 | 3.1 | -3.2 | 0.1 | 2.9 | 5.2 | 0.9 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 25.4 | 2.1 | 0.6 | 1.9 | 1.8 | 1.3 | 1.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Operations | | -80.0 | 0.0 | 0.0 | -81.1 | -31.9 | -66.9 | -42.2 | -31.1 | -11.0 | -5.4 |
| 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 | | -57.9 | -38.3 | -23.5 | 112.9 | -10.5 | -26.4 | -25.7 | -26.4 | -27.0 | -24.5 |
|---|
| Depreciation & Amortization | | 0.4 | 1.0 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 1.2 | 0.6 |
|---|
| Stock-Based Compensation | | 9.8 | 0.0 | 7.6 | 6.8 | 7.1 | 7.5 | 7.4 | 5.5 | 6.1 | 6.6 |
|---|
| Change Working Capital | | 17.0 | -1.1 | -11.1 | 11.6 | -20.2 | -3.2 | 0.0 | -4.7 | -0.9 | -0.4 |
|---|
| Change In Accounts Receivable | | 3.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 8.9 | 4.9 | 2.8 | 4.7 | 2.2 | 0.0 | 3.6 | -1.9 | -1.1 | 2.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 0.3 | 8.1 | 1.1 | 0.1 | -0.2 | 0.0 | 0.3 | 0.4 | 9.5 | 0.6 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -20.6 | -17.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Capital Expenditure | | -0.7 | -0.7 | -0.2 | -1.6 | -4.0 | -1.2 | -1.1 | -1.6 | -0.9 | -0.1 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 45.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -88.2 | -322.7 | -167.3 | 0.0 | -201.3 | -87.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 40.0 | 136.6 | 60.0 | 107.6 | 159.4 | 12.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 40.0 | 0.0 | 0.0 | 0.0 | -45.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -48.9 | 0.0 | 0.0 | 105.9 | -45.9 | -76.4 | -1.1 | -1.6 | -0.9 | -0.1 |
| 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 | | -0.2 | -0.1 | -0.2 | -0.2 | 0.0 | -0.1 | 0.0 | 0.0 | -0.2 | -0.4 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -98.2 | -23.9 | -181.6 | -19.0 | -29.1 | -49.9 | -88.2 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 37.4 | 33.2 | 33.2 | 32.8 | 30.0 | 20.0 | 0.0 | 10.0 | 15.0 | 15.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 15.0 | 15.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.8 | 14.6 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 3.4 | 2.3 | 0.3 | -0.3 | 0.9 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 130.3 | 0.0 | 0.0 | 52.1 | 45.3 | 0.0 | 105.4 | 151.9 | 0.0 | 0.0 |
|---|
| 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 | | 9.6 | 0.0 | 0.0 | 0.9 | 1.1 | 1.3 | 2.7 | -2.2 | 115.6 | 6.0 |
|---|
| Cash from Financing | | 130.3 | 0.0 | 0.0 | 53.0 | 46.4 | 1.3 | 108.1 | 149.8 | 115.6 | 6.0 |
| 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 | 2.5 | -0.1 | 0.0 | 0.0 | 0.0 | 0.1 | -4.6 | 4.3 | 0.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.3 | 0.6 |
|---|
| 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 | 0.6 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.3 | 0.6 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Net Change in Cash | | 1.5 | -43.8 | -63.2 | 77.9 | -31.3 | -142.0 | 64.8 | 117.1 | 103.8 | 0.5 |
|---|
| Closing Cash Balance | | 193.6 | 84.9 | 128.8 | 192.0 | 114.1 | 145.5 | 287.5 | 222.7 | 105.6 | 1.9 |
| 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 | | 0.8 | -18.2 | -173.3 | 146.8 | -21.8 | -43.5 | 14.9 | -12.9 | 1.5 | -2.1 |
|---|
| Closing Cash Balance | | 84.9 | 83.4 | 102.3 | 275.6 | 128.8 | 150.6 | 194.0 | 178.6 | 191.4 | 190.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Free Cash Flow | | -80.6 | 44.9 | -87.1 | -82.7 | -35.8 | -68.1 | -43.3 | -32.7 | -11.9 | -5.5 |
|---|
| Real Free Cash Flow | | -106.1 | 12.7 | -114.5 | -107.9 | -58.7 | -84.6 | -49.0 | -34.6 | -12.1 | -5.5 |
| 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 | | -30.7 | -30.5 | -25.6 | 131.7 | -23.2 | -21.7 | -17.5 | -24.6 | -20.9 | -17.6 |
|---|
| Real Free Cash Flow | | -40.5 | -30.5 | -33.2 | 124.9 | -30.4 | -29.2 | -25.0 | -30.1 | -26.9 | -24.2 |