Entrada Therapeutics, Inc.
TRDA
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 25.4 | 25.4 | 210.8 | 129.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Cost of Revenues | 39.2 | 4.1 | 0.0 | 99.9 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Gross Profit | -13.8 | 21.3 | 210.8 | 29.1 | 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 | 1.3 | 1.6 | 2.0 | 20.6 | 37.4 | 19.6 | 94.7 | 59.1 | 41.8 | 43.7 | |
| Cost of Revenues | 0.9 | 38.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.8 | |
| Gross Profit | 0.4 | -36.7 | 2.0 | 20.6 | 37.4 | 19.6 | 94.7 | 59.1 | 41.1 | 42.9 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| R&D Expenses | 0.0 | 0.0 | 0.0 | 99.9 | 66.6 | 35.9 | 21.1 | 8.2 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 32.3 | 30.6 | 15.2 | 5.6 | 3.6 | |
| Depreciation & Amortization | 0.4 | 0.4 | 3.8 | 2.8 | 1.9 | 1.1 | 0.3 | 0.1 | |
| Total Operating Expenses | 144.1 | 177.3 | 163.8 | 132.2 | 97.2 | 51.1 | 26.7 | 11.8 | |
| Operating Income | -157.9 | -156.0 | 47.0 | -3.2 | -97.2 | -51.1 | -26.7 | -11.8 |
| 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 | 27.6 | 22.2 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.7 | 7.5 | ||
| Depreciation & Amortization | -2.8 | 1.2 | 1.0 | 0.9 | 1.0 | 0.9 | 0.9 | 0.9 | 0.7 | 0.8 | ||
| Total Operating Expenses | 42.6 | 10.3 | 48.8 | 42.3 | 43.3 | 41.2 | 41.3 | 38.0 | 36.2 | 29.7 | ||
| Operating Income | -42.2 | -47.1 | -46.8 | -21.8 | -5.9 | -21.7 | 53.4 | 21.1 | 4.9 | 14.0 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 8.4 | 0.0 | 19.5 | 15.2 | 2.6 | 0.0 | 0.1 | 0.5 | |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 0.0 | 0.0 | 0.0 | |
| Other Expense | 15.1 | 13.2 | 19.5 | 15.2 | 2.6 | 0.0 | 0.1 | 6.7 | |
| IBT | -142.8 | -142.8 | 66.5 | 12.1 | -94.6 | -51.2 | -26.5 | -5.1 | |
| Income Tax Expense | 0.9 | 0.9 | 0.9 | 18.7 | -7.2 | -1.1 | -0.1 | -0.5 | |
| Net Income | -143.8 | -143.8 | 65.6 | -6.7 | -87.5 | -50.1 | -26.4 | -4.6 |
| 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 | 3.9 | 4.4 | 5.1 | 5.8 | 4.4 | 4.2 | 4.3 | 4.1 | ||
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Other Expense | 3.1 | 3.6 | 3.9 | 4.4 | 5.1 | 5.8 | 4.4 | 4.2 | 4.3 | 4.1 | ||
| IBT | -39.1 | -43.5 | -42.9 | -17.3 | -0.7 | -15.9 | 57.8 | 25.3 | 9.2 | 18.1 | ||
| Income Tax Expense | 0.1 | 0.7 | 0.2 | 0.0 | -1.9 | -1.9 | 2.8 | 1.8 | 18.7 | -17.4 | ||
| Net Income | -39.2 | -44.1 | -43.1 | -17.3 | 1.1 | -14.0 | 55.0 | 23.5 | -9.5 | 35.5 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $-0.20 | $-2.79 | $-7.99 | $-1.29 | $-0.36 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $-0.20 | $-2.79 | $-7.99 | $-1.29 | $-0.36 | |
| Shares Outstanding | 41.4 | 41.4 | 37.3 | 33.1 | 31.3 | 6.3 | 20.5 | 12.9 | |
| Diluted Shares Outstanding | 41.4 | 41.4 | 39.0 | 33.1 | 31.3 | 6.3 | 20.5 | 12.9 |
| 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 | $-0.29 | $1.07 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.29 | $1.02 | ||
| Shares Outstanding | 41.4 | 41.5 | 41.3 | 41.1 | 40.8 | 40.6 | 34.2 | 33.5 | 33.4 | 33.3 | ||
| Diluted Shares Outstanding | 41.4 | 41.5 | 41.3 | 41.1 | 43.1 | 40.6 | 35.5 | 34.8 | 33.4 | 34.8 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 185.3 | 101.2 | 67.6 | 45.2 | 291.1 | 39.0 | 16.8 | |
| Short Term Investments | 284.5 | 318.8 | 284.4 | 143.6 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 469.7 | 420.0 | 352.0 | 45.2 | 291.1 | 39.0 | 16.8 | |
| Accounts Receivable | 9.1 | 3.7 | 5.9 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Assets | 10.7 | 16.4 | 11.9 | 21.2 | 7.6 | 0.9 | 0.6 | |
| Total Current Assets | 489.5 | 440.0 | 369.8 | 209.9 | 298.7 | 39.9 | 17.4 |
| 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 | 93.3 | 72.5 | 67.8 | 101.2 | 78.0 | 185.3 | 68.4 | 67.6 | 51.9 | 376.8 | |
| Short Term Investments | 233.6 | 281.5 | 314.7 | 318.8 | 371.3 | 284.5 | 259.0 | 284.4 | 301.7 | 297.0 | |
| Total Cash & ST Investments | 326.8 | 354.0 | 382.5 | 420.0 | 449.3 | 469.7 | 327.4 | 352.0 | 353.6 | 376.8 | |
| Accounts Receivable | 3.2 | 1.2 | 2.0 | 3.7 | 2.6 | 7.7 | 77.5 | 0.0 | 5.0 | 3.7 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.0 | 0.0 | |
| Other Current Assets | 8.2 | 14.0 | 18.6 | 16.4 | 13.4 | 12.1 | 9.2 | 27.7 | 24.4 | 9.7 | |
| Total Current Assets | 338.3 | 369.1 | 403.2 | 440.0 | 465.3 | 489.5 | 414.2 | 369.8 | 383.0 | 390.2 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 87.7 | 82.0 | 92.7 | 33.0 | 6.3 | 3.0 | 0.8 | |
| Goodwill | 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 | |
| Long-Term Investments | 4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Long-Term Assets | 0.7 | 4.2 | 6.7 | 9.2 | 0.9 | 0.5 | 0.0 | |
| Total Long-Term Assets | 92.4 | 86.3 | 99.4 | 42.2 | 7.1 | 3.6 | 0.8 | |
| Total Assets | 582.0 | 526.3 | 469.2 | 252.1 | 305.8 | 43.5 | 18.2 |
| 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 | 70.5 | 75.5 | 79.1 | 82.0 | 84.6 | 87.7 | 90.0 | 92.7 | 95.1 | 99.3 | |
| 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 | 4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 4.0 | 4.0 | |
| Other Long-Term Assets | 0.2 | 4.1 | 4.2 | 4.2 | 4.7 | 4.7 | 6.7 | 2.8 | 3.0 | 0.5 | |
| Total Long-Term Assets | 74.6 | 79.6 | 83.3 | 86.3 | 89.3 | 92.4 | 96.7 | 99.4 | 102.0 | 103.8 | |
| Total Assets | 412.9 | 448.8 | 486.5 | 526.3 | 554.6 | 582.0 | 510.8 | 469.2 | 485.0 | 494.0 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 1.6 | 4.3 | 3.3 | 6.0 | 0.7 | 1.6 | 0.7 | |
| Short-Term Debt | 8.6 | 7.6 | 15.8 | 8.4 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 15.1 | 13.3 | 3.4 | 7.6 | 6.0 | 1.8 | 1.2 | |
| Current Liabilities | 85.8 | 39.5 | 158.8 | 22.0 | 6.7 | 3.4 | 1.9 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 3.2 | 1.9 | 2.2 | 4.3 | 1.3 | 1.6 | 2.5 | 3.3 | 0.8 | 2.4 | |
| Short-Term Debt | 4.4 | 5.5 | 6.5 | 7.6 | 7.7 | 8.6 | 8.3 | 15.8 | 13.3 | 14.8 | |
| Other Current Liabilities | 16.2 | 11.8 | 7.6 | 13.3 | 13.4 | 11.0 | 8.8 | 3.4 | 3.0 | -0.3 | |
| Current Liabilities | 24.0 | 19.8 | 18.4 | 39.5 | 70.6 | 85.8 | 173.9 | 158.8 | 165.4 | 125.9 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 55.9 | 51.6 | 60.3 | 17.5 | 0.0 | 0.0 | 0.0 | |
| Capital Leases | 55.9 | 59.2 | 68.2 | 25.9 | 0.0 | 0.0 | 0.0 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Liabilities | 152.0 | 97.6 | 226.8 | 39.5 | 7.1 | 85.0 | 33.8 |
| 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 | 48.1 | 49.3 | 50.5 | 51.6 | 53.6 | 55.9 | 58.1 | 60.3 | 62.4 | 65.6 | |
| Capital Leases | 0.0 | 54.7 | 57.0 | 59.2 | 61.3 | 64.4 | 66.4 | 60.3 | 69.1 | 73.0 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -60.3 | -10.5 | -95.5 | |
| Total Liabilities | 72.2 | 69.3 | 69.2 | 97.6 | 132.1 | 152.0 | 241.5 | 226.8 | 238.4 | 287.1 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Retained Earnings | -116.4 | -129.3 | -195.0 | -188.3 | -93.7 | -42.5 | -16.0 | |
| Comprehensive Income | -0.3 | 0.0 | 0.2 | -2.1 | -305.8 | 0.0 | 0.0 | |
| Total Common Equity | 429.9 | 428.7 | 242.4 | 212.6 | 298.7 | -41.5 | -15.5 |
| 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 | -233.9 | -189.8 | -146.7 | -129.3 | -130.5 | -116.4 | -171.5 | -195.0 | -185.4 | -220.9 | |
| Comprehensive Income | 0.6 | 0.4 | 0.4 | 0.0 | 1.0 | -0.3 | -0.2 | 0.2 | -0.5 | -1.0 | |
| Total Common Equity | 340.7 | 379.5 | 417.3 | 428.7 | 422.4 | 429.9 | 269.4 | 242.4 | 246.7 | 206.9 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Total Debt | 64.4 | 59.2 | 68.2 | 25.9 | 0.0 | 0.0 | 0.0 | |
| Book Value | 429.9 | 428.7 | 242.4 | 212.6 | 298.7 | -41.5 | -15.5 |
| 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 | 340.7 | 379.5 | 417.3 | 428.7 | 422.4 | 429.9 | 269.4 | 242.4 | 246.7 | 206.9 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | 23.5 | -143.8 | 65.6 | -6.7 | -94.6 | -51.2 | -26.5 | -5.1 | |
| Depreciation & Amortization | 3.2 | 0.4 | 3.8 | 2.8 | 1.9 | 1.1 | 0.3 | 0.1 | |
| Stock-Based Compensation | 14.1 | 19.6 | 17.9 | 13.1 | 9.9 | 2.5 | 0.3 | 0.3 | |
| Change Working Capital | -122.3 | -4.8 | -118.9 | 136.3 | -11.1 | -3.4 | 0.3 | 0.2 | |
| Change In Accounts Receivable | -71.2 | 2.5 | 2.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Accounts Payable | -4.0 | -1.8 | 1.0 | -2.8 | 5.3 | -0.7 | 0.6 | 0.4 | |
| Change In Inventories | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | 74.1 | 0.0 | -10.0 | -5.8 | 0.2 | 0.1 | 0.0 | -6.3 | |
| Cash from Operations | -89.1 | 0.0 | 0.0 | 139.8 | -93.8 | -50.9 | -25.6 | -10.8 |
| 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 | -39.2 | -44.1 | -43.1 | -17.3 | 1.1 | -14.0 | 55.0 | 23.5 | -9.5 | 35.5 | |
| Depreciation & Amortization | -2.8 | 1.2 | 1.0 | 0.9 | 1.0 | 0.9 | 0.9 | 0.9 | 0.7 | 0.8 | |
| Stock-Based Compensation | 4.4 | 0.0 | 5.0 | 5.1 | 4.7 | 4.9 | 4.6 | 0.0 | 3.8 | 3.4 | |
| Change Working Capital | 2.4 | 10.2 | 8.5 | -25.9 | -35.9 | -12.8 | -18.5 | -51.6 | 3.0 | -62.3 | |
| Change In Accounts Receivable | 0.0 | 0.0 | 0.9 | 1.6 | -1.1 | 5.1 | 69.8 | -71.6 | -0.9 | -1.3 | |
| Change In Accounts Payable | -0.9 | 1.3 | -0.3 | -1.9 | 2.8 | -0.3 | -0.9 | -0.7 | 2.4 | -1.4 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 1.3 | |
| Other Non-cash Items | 3.0 | 4.4 | -1.0 | -1.3 | -2.5 | -3.2 | -2.3 | 1.7 | 1.8 | -1.9 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.0 | -24.5 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -4.8 | -1.0 | -3.2 | -5.6 | -2.9 | -4.6 | -2.3 | -0.6 | |
| Acquisitions | -38.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Investments | -402.4 | -141.6 | -437.7 | -407.2 | -222.0 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | 335.3 | 259.5 | 413.1 | 274.4 | 76.2 | 0.0 | 0.0 | 0.0 | |
| Other Investing Activities | -67.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Cash from Investing | -71.8 | 0.0 | 0.0 | -138.4 | -148.7 | -4.6 | -2.3 | -0.6 |
| 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 | 0.2 | -0.3 | -1.1 | -0.6 | -0.6 | -1.0 | -0.8 | -1.0 | -1.4 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -152.8 | 2.3 | |
| Investments | -18.5 | -26.6 | -16.6 | -80.0 | -64.5 | -165.6 | -110.7 | -96.9 | -88.5 | -76.8 | |
| Sales of Investment | 47.4 | 75.5 | 50.6 | 85.9 | 118.5 | 83.3 | 87.4 | 123.9 | 108.5 | 74.5 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.0 | -2.3 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.0 | -3.7 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Debt Issued | 50.2 | 59.2 | -9.0 | 42.3 | 25.9 | 0.0 | 0.0 | 0.0 | |
| Issuance of Common Stock | 1.7 | 0.0 | 0.0 | 19.4 | 0.2 | 190.7 | 0.0 | 0.0 | |
| Repurchase of Common Stock | 0.4 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Financing Activities | 1.7 | 0.0 | 0.0 | 1.6 | 0.0 | 116.8 | 0.0 | 0.0 | |
| Cash from Financing | 1.7 | 0.0 | 0.0 | 21.0 | 0.5 | 307.5 | 50.1 | 0.0 |
| 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 | 52.4 | -2.3 | -2.3 | -2.2 | -2.1 | -3.1 | -2.0 | -1.8 | -0.8 | -4.0 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.4 | |
| Repurchase of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 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 | 0.7 | 0.4 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.4 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -159.2 | -10.8 | 33.6 | 22.4 | -242.0 | 252.0 | 22.2 | -11.4 | |
| Closing Cash Balance | 68.4 | 94.3 | 105.2 | 71.6 | 49.1 | 291.1 | 39.0 | 16.8 |
| 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 | -2.9 | 20.8 | 4.6 | -33.4 | 23.2 | -107.2 | 116.8 | 0.8 | 15.7 | -27.9 | |
| Closing Cash Balance | 94.3 | 93.3 | 76.4 | 71.8 | 105.2 | 82.0 | 189.2 | 68.4 | 67.6 | 55.8 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | -93.9 | -129.6 | -44.7 | 134.2 | -96.7 | -55.4 | -27.9 | -11.4 | |
| Real Free Cash Flow | -108.0 | -149.2 | -62.6 | 121.1 | -106.6 | -58.0 | -28.2 | -11.7 |
| 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 | -32.0 | -28.1 | -29.8 | -39.7 | -32.2 | -24.9 | 38.8 | -26.4 | -5.0 | -25.9 | |
| Real Free Cash Flow | -36.4 | -28.1 | -34.8 | -44.7 | -36.9 | -29.8 | 34.2 | -26.4 | -8.8 | -29.3 |
