TGTX
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 | | 616.3 | 616.3 | 329.0 | 233.7 | 2.8 | 6.7 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 100.8 | 101.0 | 38.5 | 14.6 | 0.3 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 515.4 | 515.3 | 290.5 | 219.1 | 2.5 | 5.9 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 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 | | 192.6 | 161.7 | 141.1 | 120.9 | 108.2 | 83.9 | 73.5 | 63.5 | 44.0 | 165.8 |
|---|
| Cost of Revenues | | 38.2 | 28.2 | 18.9 | 15.5 | 15.4 | 9.3 | 8.3 | 5.5 | 7.9 | 3.5 |
|---|
| Gross Profit | | 154.4 | 133.6 | 122.2 | 105.3 | 92.8 | 74.5 | 65.2 | 58.0 | 36.0 | 162.3 |
| 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 | 76.2 | 112.1 | 198.5 | 151.9 | 148.4 | 153.8 | 96.9 | 66.5 | 43.4 | 31.4 | 12.6 | 20.6 | 0.3 | 0.5 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 122.7 | 83.2 | 152.1 | 121.8 | 20.8 | 20.8 | 22.0 | 12.6 | 19.9 | 24.5 | 7.7 | 5.2 | 0.6 | 1.5 |
|---|
| Depreciation & Amortization | | 0.2 | 0.2 | 0.3 | 0.4 | 4.7 | 2.3 | 0.5 | 1.5 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Operating Expenses | | 392.1 | 392.0 | 248.6 | 198.9 | 195.4 | 350.7 | 273.7 | 169.2 | 174.6 | 118.9 | 79.1 | 63.3 | 55.9 | 20.3 | 25.8 | 0.9 | 2.0 |
|---|
| Operating Income | | 123.3 | 123.3 | 41.9 | 20.6 | -192.8 | -344.8 | -273.6 | -169.1 | -174.4 | -118.7 | -79.0 | -63.2 | -55.7 | -23.0 | -26.9 | -0.9 | -2.0 |
| 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 | 17.4 | 11.8 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.1 | 26.5 |
|---|
| Depreciation & Amortization | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Total Operating Expenses | | 103.9 | 104.2 | 87.4 | 96.7 | 62.8 | 62.1 | 56.3 | 67.2 | 48.5 | 47.5 |
|---|
| Operating Income | | 50.5 | 29.4 | 34.8 | 8.6 | 29.9 | 12.4 | 8.8 | -9.3 | -12.5 | 114.8 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.3 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.5 |
|---|
| Interest Expense | | 26.7 | 26.7 | 24.0 | 12.6 | 10.2 | 5.6 | 6.3 | 5.3 | 0.0 | 0.0 | 0.0 | 1.0 | 0.9 | 1.0 | 0.9 | 0.0 | 1.3 |
|---|
| Other Expense | | -15.9 | -15.9 | -16.3 | -7.6 | -5.5 | -3.3 | -5.8 | -3.8 | 0.1 | -0.1 | 0.4 | 1.0 | 0.8 | 0.6 | 0.8 | 0.0 | 3.4 |
|---|
| IBT | | 107.4 | 107.4 | 25.6 | 13.1 | -198.3 | -348.1 | -279.4 | -172.9 | -173.5 | -118.5 | -78.3 | -62.9 | -55.8 | -20.5 | -25.9 | -0.9 | 1.3 |
|---|
| Income Tax Expense | | -339.8 | -339.8 | 2.2 | 0.4 | 5.5 | 7.5 | 6.5 | 6.5 | -0.9 | -0.2 | -0.7 | -0.2 | 0.1 | -2.5 | 0.3 | 0.0 | -2.6 |
|---|
| Net Income | | 447.2 | 447.2 | 23.4 | 12.7 | -203.8 | -355.6 | -285.9 | -179.3 | -173.5 | -118.5 | -78.3 | -62.9 | -55.8 | -20.5 | -18.1 | -0.9 | 0.6 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.7 |
|---|
| Interest Expense | | 6.5 | 6.7 | 6.7 | 6.8 | 7.1 | 10.8 | 4.0 | 2.3 | 2.4 | 3.7 |
|---|
| Other Expense | | -5.4 | -3.5 | -3.9 | -3.2 | -4.5 | -8.2 | -2.3 | -1.4 | -1.5 | -0.9 |
|---|
| IBT | | 45.1 | 25.9 | 30.9 | 5.5 | 25.5 | 4.3 | 6.6 | -10.7 | -14.0 | 113.9 |
|---|
| Income Tax Expense | | 22.1 | -365.0 | 2.7 | 0.4 | 2.1 | 0.4 | -0.3 | 0.0 | 0.4 | -0.1 |
|---|
| Net Income | | 23.0 | 390.9 | 28.2 | 5.1 | 23.3 | 3.9 | 6.9 | -10.7 | -14.4 | 113.9 |
| 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 | $0.09 | $-1.51 | $-2.69 | $-2.48 | $-2.03 | $-2.30 | $-1.91 | $-1.60 | $-1.38 | $-1.64 | $-0.81 | $-1.38 | $-0.44 | $16.87 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.09 | $-1.51 | $-2.69 | $-2.48 | $-2.03 | $-2.30 | $-1.91 | $-1.60 | $-1.38 | $-1.64 | $-0.81 | $-1.38 | $-0.44 | $16.87 |
|---|
| Shares Outstanding | | 143.0 | 144.3 | 145.3 | 142.0 | 135.4 | 132.2 | 115.3 | 88.4 | 75.5 | 62.1 | 49.0 | 45.6 | 34.1 | 25.4 | 13.1 | 1.9 | 0.0 |
|---|
| Diluted Shares Outstanding | | 159.4 | 161.4 | 160.3 | 148.5 | 135.4 | 132.2 | 115.3 | 88.4 | 75.5 | 62.1 | 49.0 | 45.6 | 34.1 | 25.4 | 13.1 | 1.9 | 0.0 |
| 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 | $-0.10 | $0.80 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.10 | $0.73 |
|---|
| Shares Outstanding | | 143.0 | 145.4 | 146.7 | 146.7 | 145.2 | 145.1 | 144.7 | 146.2 | 143.1 | 142.9 |
|---|
| Diluted Shares Outstanding | | 159.4 | 161.0 | 162.6 | 162.8 | 160.2 | 160.7 | 159.4 | 146.2 | 143.1 | 155.9 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 82.9 | 179.9 | 92.9 | 102.3 | 298.9 | 553.4 | 112.6 | 42.0 | 56.7 | 25.0 | 55.1 | 55.7 | 40.5 | 16.5 | 9.7 | 0.5 |
|---|
| Short Term Investments | | 134.3 | 131.1 | 124.6 | 59.4 | 15.9 | 52.0 | 27.8 | 26.8 | 28.0 | 19.9 | 22.2 | 23.1 | 4.9 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 217.3 | 311.0 | 217.5 | 174.1 | 350.3 | 605.4 | 140.4 | 68.8 | 84.8 | 45.0 | 102.4 | 78.9 | 45.4 | 16.5 | 9.7 | 0.5 |
|---|
| Accounts Receivable | | 83.6 | 129.2 | 51.1 | 0.0 | 1.4 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 |
|---|
| Inventory | | 81.2 | 110.5 | 39.8 | 0.0 | -23.6 | 0.0 | 0.0 | 9.7 | 7.9 | 5.6 | -16.0 | 6.1 | -3.2 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 7.0 | 15.7 | 9.5 | 6.6 | 2.9 | 1.1 | 0.6 | 0.4 | 0.4 | 0.2 | 0.3 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 |
|---|
| Total Current Assets | | 389.2 | 566.4 | 317.9 | 168.3 | 331.0 | 611.7 | 149.2 | 79.0 | 93.3 | 50.9 | 86.9 | 85.2 | 42.3 | 18.5 | 9.8 | 0.9 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 129.1 | 132.1 | 179.9 | 195.8 | 82.9 | 75.5 | 92.9 | 229.2 | 97.0 | 61.5 |
|---|
| Short Term Investments | | 122.7 | 144.1 | 131.1 | 145.2 | 134.3 | 134.3 | 124.6 | 78.3 | 47.9 | 78.2 |
|---|
| Total Cash & ST Investments | | 251.9 | 276.2 | 311.0 | 341.0 | 217.3 | 209.8 | 217.5 | 229.2 | 144.9 | 139.7 |
|---|
| Accounts Receivable | | 231.5 | 190.1 | 129.2 | 115.7 | 83.6 | 65.0 | 51.1 | 39.3 | 17.5 | 8.6 |
|---|
| Inventory | | 155.2 | 157.8 | 110.5 | 84.7 | 81.2 | 77.7 | 39.8 | 33.6 | 30.2 | 27.2 |
|---|
| Other Current Assets | | 25.4 | 20.4 | 15.7 | 32.6 | 7.0 | 8.1 | 9.5 | 17.1 | 20.8 | 9.2 |
|---|
| Total Current Assets | | 664.0 | 644.5 | 566.4 | 574.1 | 389.2 | 360.6 | 317.9 | 229.2 | 144.9 | 184.8 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 7.7 | 7.2 | 8.1 | 10.8 | 11.1 | 11.8 | 11.8 | 2.5 | 2.7 | 2.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.6 | 0.0 |
|---|
| Intangible Assets | | 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 | 2.8 | 5.4 | 0.0 |
|---|
| Long-Term Investments | | 2.2 | 0.8 | 0.0 | 12.4 | 35.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.0 | -22.8 | 4.9 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 2.2 | 3.4 | 2.7 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 0.6 | 0.7 | 0.8 | 0.7 | 0.1 | -10.4 | 438.0 | 17.8 |
|---|
| Total Long-Term Assets | | 12.1 | 11.3 | 11.6 | 25.3 | 48.7 | 13.9 | 13.9 | 4.6 | 4.1 | 3.9 | 26.6 | 1.5 | 5.8 | 3.6 | 6.1 | 17.8 |
|---|
| Total Assets | | 401.2 | 577.7 | 329.6 | 193.6 | 379.6 | 625.6 | 163.0 | 83.6 | 97.4 | 54.8 | 113.5 | 86.7 | 48.1 | 22.1 | 15.9 | 18.6 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 6.7 | 6.9 | 7.2 | 7.4 | 7.7 | 9.3 | 8.1 | 8.3 | 8.5 | 8.7 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
|---|
| 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 | | 28.6 | 1.9 | 0.8 | 1.1 | 0.9 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 |
|---|
| Other Long-Term Assets | | 3.3 | 3.3 | 3.4 | 3.4 | 3.4 | 1.3 | 1.4 | 2.9 | 3.0 | 3.1 |
|---|
| Total Long-Term Assets | | 38.7 | 12.2 | 11.3 | 11.9 | 12.1 | 12.7 | 11.6 | 12.0 | 12.3 | 12.6 |
|---|
| Total Assets | | 702.6 | 656.7 | 577.7 | 586.0 | 401.2 | 373.3 | 329.6 | 331.1 | 220.9 | 197.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 93.5 | 0.0 | 38.5 | 42.0 | -0.5 | 0.0 | 0.0 | 0.0 | 25.9 | 15.3 | 9.3 | 4.0 | 4.8 | 1.1 | 0.7 | 0.2 |
|---|
| Short-Term Debt | | 1.3 | 1.2 | 2.9 | 1.6 | 2.4 | 23.8 | 1.6 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.7 | 0.7 | 0.9 | 2.1 |
|---|
| Other Current Liabilities | | 10.5 | 78.1 | 12.4 | 9.3 | 63.0 | 63.7 | 82.8 | 38.6 | 1.8 | 1.4 | 0.8 | 0.7 | 0.7 | 0.3 | 0.1 | 0.5 |
|---|
| Current Liabilities | | 108.7 | 90.7 | 53.7 | 53.2 | 65.4 | 87.6 | 84.4 | 38.9 | 28.0 | 16.9 | 10.5 | 5.1 | 6.3 | 2.2 | 1.6 | 3.3 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 38.5 | 39.7 | 62.9 | 57.1 |
|---|
| Short-Term Debt | | 1.1 | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 | 2.9 | 3.0 | 3.0 | 3.1 |
|---|
| Other Current Liabilities | | 146.9 | 142.0 | 78.1 | 114.8 | 104.0 | 94.9 | 12.4 | 8.1 | 6.7 | 2.9 |
|---|
| Current Liabilities | | 171.9 | 160.2 | 90.7 | 125.1 | 108.7 | 99.7 | 53.7 | 57.7 | 72.7 | 63.1 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 102.5 | 252.6 | 109.3 | 81.5 | 76.6 | 18.1 | 39.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 2.5 | 4.0 | 16.8 |
|---|
| Capital Leases | | 8.7 | 9.3 | 10.7 | 11.9 | 11.3 | 12.1 | 11.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | -93.8 | 0.0 | 0.0 | -71.4 | -67.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.9 | -2.4 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 223.6 | 355.3 | 169.1 | 135.0 | 142.5 | 106.3 | 124.4 | 59.6 | 97.4 | 54.8 | 113.5 | 86.7 | 48.1 | 6.5 | 6.3 | 24.0 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 252.6 | 252.6 | 252.6 | 252.6 | 111.2 | 110.3 | 109.3 | 19.0 | 19.6 | 20.2 |
|---|
| Capital Leases | | 8.7 | 9.0 | 9.3 | 9.7 | 10.0 | 10.3 | 9.2 | 11.0 | 11.3 | 11.6 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 |
|---|
| Total Liabilities | | 426.2 | 419.4 | 355.3 | 393.9 | 223.6 | 213.2 | 169.1 | 166.3 | 180.4 | 169.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.3 | 0.1 |
|---|
| Retained Earnings | | -1,556.4 | -1,529.2 | -1,514.4 | -1,527.0 | -1,328.7 | -980.6 | -701.2 | -528.3 | -354.9 | -236.4 | -158.1 | -95.2 | -39.4 | -18.9 | -0.9 | -61.3 |
|---|
| Comprehensive Income | | 160.1 | 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 |
|---|
| Total Common Equity | | 177.6 | 222.4 | 160.5 | -1,527.0 | -1,328.7 | 519.4 | -701.2 | 24.0 | 67.0 | 35.9 | 101.6 | 80.1 | 40.1 | 15.6 | 9.6 | -5.4 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 |
|---|
| Retained Earnings | | -1,495.9 | -1,524.1 | -1,529.2 | -1,552.5 | -1,556.4 | -1,525.1 | -1,514.4 | -1,499.9 | -1,613.9 | -1,566.3 |
|---|
| 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 | | 276.4 | 237.3 | 222.4 | 192.2 | 177.6 | 160.1 | 160.5 | -1,499.9 | -1,613.9 | -1,566.3 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 112.5 | 253.7 | 110.8 | 83.1 | 79.0 | 42.0 | 40.8 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.7 | 3.2 | 4.9 | 18.8 |
|---|
| Book Value | | 177.6 | 222.4 | 160.5 | 58.6 | 237.2 | 519.4 | 38.6 | 24.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 15.6 | 9.6 | -5.4 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 276.4 | 237.3 | 222.4 | 192.2 | 177.6 | 160.1 | 160.5 | -1,499.9 | -1,613.9 | -1,566.3 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 95.7 | 447.2 | 23.4 | 12.7 | -198.3 | -348.1 | -279.4 | -172.9 | -173.5 | -118.5 | -78.3 | -62.9 | -55.8 | -20.5 | -26.2 | -0.9 | 0.6 |
|---|
| Depreciation & Amortization | | 0.4 | 0.1 | 0.3 | 0.4 | 0.5 | 0.5 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 37.4 | 64.7 | 42.5 | 37.9 | 19.2 | 61.3 | 80.3 | 11.3 | 12.9 | 15.9 | 7.5 | 15.7 | 21.1 | 5.2 | 3.4 | 0.1 | 0.2 |
|---|
| Change Working Capital | | -64.9 | -194.5 | -109.3 | -84.7 | -1.6 | -12.2 | -19.8 | 25.2 | 27.8 | 8.6 | 8.8 | 2.1 | -6.0 | 4.1 | 0.7 | 0.4 | 0.2 |
|---|
| Change In Accounts Receivable | | -66.1 | -176.4 | -78.1 | 0.0 | 1.4 | -1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 |
|---|
| Change In Accounts Payable | | 29.3 | 55.9 | 0.0 | 0.0 | -11.0 | 0.0 | 11.6 | -4.8 | 0.0 | 0.0 | 6.5 | 5.5 | -0.6 | 4.0 | 0.6 | 0.0 | 0.0 |
|---|
| Change In Inventories | | -47.5 | -33.5 | -66.9 | 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 Non-cash Items | | 50.3 | 5.9 | 2.6 | 2.2 | 4.1 | 2.4 | 4.0 | 3.5 | 3.9 | 0.1 | -5,836.5 | -5,836.3 | -4.4 | -9.6 | 16.6 | 0.3 | -3.4 |
|---|
| Cash from Operations | | 67.8 | 0.0 | 0.0 | -31.4 | -176.2 | -295.6 | -214.5 | -132.8 | -128.9 | -93.8 | -61.6 | -44.7 | -35.1 | -10.8 | -5.2 | -0.1 | -2.0 |
| 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 | | 23.0 | 390.9 | 28.2 | 5.1 | 23.3 | 3.9 | 6.9 | -10.7 | -14.4 | 113.9 |
|---|
| Depreciation & Amortization | | 7.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Stock-Based Compensation | | 15.7 | 17.7 | 16.4 | 15.0 | 11.9 | 11.8 | 9.5 | 9.3 | 9.4 | 9.2 |
|---|
| Change Working Capital | | -44.5 | -64.7 | -36.7 | -48.5 | -60.7 | -31.8 | -10.7 | -6.1 | -8.1 | -40.1 |
|---|
| Change In Accounts Receivable | | -40.2 | -33.9 | -41.4 | -60.9 | -13.5 | -32.1 | -18.6 | -13.9 | -11.8 | -21.8 |
|---|
| Change In Accounts Payable | | 2.0 | -17.3 | 5.6 | 65.6 | 0.0 | 0.0 | 9.0 | 40.2 | 2.6 | -22.4 |
|---|
| Change In Inventories | | 0.6 | 8.7 | 3.6 | -46.3 | -24.8 | -2.5 | -2.6 | -36.9 | -5.5 | -2.5 |
|---|
| Other Non-cash Items | | -0.6 | -367.1 | -0.4 | -0.3 | -0.2 | 3.9 | -0.2 | -0.9 | 24.1 | -14.6 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.2 | 83.7 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 | -0.4 | -0.4 | -0.1 | -0.1 | 0.0 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | 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 | 0.5 |
|---|
| Investments | | -277.1 | -223.5 | -311.9 | -146.9 | -107.3 | -55.5 | -67.4 | -29.8 | -31.2 | -28.0 | -15.2 | -49.0 | -18.3 | -4.9 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 194.6 | 237.5 | 310.9 | 96.2 | 87.3 | 55.6 | 43.3 | 29.3 | 32.5 | 19.8 | 42.1 | 24.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -84.2 | 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 |
|---|
| Cash from Investing | | -82.5 | 0.0 | 0.0 | -50.7 | -20.0 | -0.3 | -24.5 | -0.7 | 1.2 | -8.2 | 26.5 | -24.7 | -18.4 | -4.9 | 0.0 | 0.0 | 0.5 |
| 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 | | -0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -239.9 | -31.3 | -53.3 | -93.3 | -57.9 | -101.6 | -69.7 | -82.7 | -68.4 | -56.3 |
|---|
| Sales of Investment | | 210.2 | 77.8 | 49.4 | 80.4 | 73.7 | 92.3 | 71.5 | 73.4 | 23.7 | 26.1 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -44.8 | -30.2 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -44.8 | -30.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -24.9 | 0.0 | 0.0 | 25.0 | -1.0 | -30.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | 0.0 | -0.2 | 0.0 | 0.0 |
|---|
| Debt Issued | | 126.1 | 253.7 | 142.9 | 52.7 | 5.0 | 67.1 | 1.2 | 40.7 | -0.1 | 0.1 | -0.1 | -0.1 | 0.2 | -2.4 | -1.5 | -13.9 | 18.8 |
|---|
| Issuance of Common Stock | | 0.1 | 0.0 | 0.0 | 46.3 | 0.0 | 2.2 | 679.7 | 175.0 | 113.6 | 131.5 | 4.4 | 67.8 | 65.6 | 37.6 | 0.0 | 9.8 | 2.2 |
|---|
| Repurchase of Common Stock | | 0.0 | -91.2 | -8.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | 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 | | 0.0 | 0.0 | 0.0 | 1.4 | 0.6 | 69.2 | 0.1 | 29.2 | 0.0 | 2.1 | 0.6 | 1.0 | 3.7 | 2.3 | 12.2 | 0.0 | -0.2 |
|---|
| Cash from Financing | | 0.6 | 0.0 | 0.0 | 72.7 | -0.4 | 41.4 | 679.8 | 204.2 | 113.6 | 133.7 | 5.0 | 68.7 | 68.6 | 39.8 | 11.9 | 9.8 | 1.9 |
| 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 | | 0.0 | 253.7 | 0.0 | 0.0 | -0.1 | 141.3 | 0.9 | 0.9 | 99.8 | -0.3 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -78.2 | -6.9 | -6.1 | -6.6 | -2.1 | 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 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -14.1 | -100.7 | 87.0 | -9.4 | -196.6 | -254.5 | 440.8 | 70.7 | -14.1 | 31.7 | -30.0 | -0.7 | 15.2 | 24.0 | 6.7 | 9.7 | 0.5 |
|---|
| Closing Cash Balance | | 82.9 | 80.5 | 181.2 | 94.2 | 103.6 | 300.2 | 554.7 | 113.9 | 43.2 | 56.7 | 25.0 | 55.1 | 55.7 | 40.5 | 16.5 | 9.7 | 0.5 |
| 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 | | 5.1 | -55.0 | -3.0 | -47.8 | -15.9 | 112.9 | 7.4 | -17.5 | -58.0 | 53.9 |
|---|
| Closing Cash Balance | | 80.5 | 75.4 | 130.4 | 133.4 | 181.2 | 197.1 | 82.9 | 75.5 | 92.9 | 152.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 67.8 | -25.0 | -40.6 | -31.4 | -176.2 | -296.0 | -214.9 | -132.9 | -129.0 | -93.8 | -61.9 | -44.7 | -35.1 | -10.8 | -5.2 | -0.1 | -2.0 |
|---|
| Real Free Cash Flow | | 30.4 | -89.7 | -83.1 | -69.3 | -195.4 | -357.3 | -295.2 | -144.3 | -141.9 | -109.7 | -69.4 | -60.4 | -56.2 | -16.0 | -8.6 | -0.2 | -2.2 |
| 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 | | 19.6 | -23.2 | 7.4 | -28.7 | -25.7 | -12.2 | 5.5 | -8.2 | -13.2 | 83.7 |
|---|
| Real Free Cash Flow | | 3.9 | -40.9 | -9.0 | -43.7 | -37.6 | -24.0 | -3.9 | -17.5 | -22.6 | 74.5 |