UEC
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 | | 20.2 | 66.8 | 0.2 | 164.4 | 23.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.1 | 9.0 | 9.0 | 13.8 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 39.9 | 42.4 | 0.2 | 133.3 | 15.9 | 4.5 | 4.6 | 4.5 | 4.6 | 4.1 | 4.1 | 8.0 | 9.2 | 18.5 | 8.1 | 0.0 | 0.6 |
|---|
| Gross Profit | | -19.7 | 24.5 | 0.0 | 31.1 | 7.3 | -4.5 | -4.6 | -4.5 | -4.6 | -4.1 | -4.1 | -5.0 | -0.1 | -9.4 | 5.6 | 0.0 | -0.6 |
| Revenue |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Revenues | | 20.2 | 0.0 | 0.0 | 0.0 | 49.8 | 17.1 | 0.0 | 0.0 | 0.1 | 0.1 |
|---|
| Cost of Revenues | | 35.6 | 1.5 | 1.4 | 1.4 | 31.5 | 10.8 | 6.2 | 0.6 | 0.1 | 5.8 |
|---|
| Gross Profit | | -15.4 | -1.5 | -1.4 | -1.4 | 18.2 | 6.3 | -0.6 | -0.6 | 0.0 | -5.7 |
| 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 | 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 20.1 | 15.0 | 12.6 | 9.4 | 10.1 | 11.4 | 10.2 | 9.3 | 13.2 | 9.8 | 10.8 | 29.0 | 15.2 | 14.6 |
|---|
| Depreciation & Amortization | | 6.0 | 4.5 | 2.2 | 2.0 | 5.7 | 5.7 | 3.5 | -0.2 | 1.1 | 1.0 | 1.0 | 3.9 | 5.5 | 2.8 | 2.3 | 0.9 | 2.0 |
|---|
| Total Operating Expenses | | 61.6 | 97.8 | 56.4 | 22.1 | 26.6 | 13.0 | 9.8 | 10.5 | 11.8 | 10.7 | 10.2 | 15.0 | 12.2 | 12.4 | 30.3 | 27.8 | 21.9 |
|---|
| Operating Income | | -110.1 | -73.3 | -56.4 | 8.9 | -19.3 | -17.5 | -14.3 | -15.0 | -16.3 | -15.2 | -14.3 | -20.3 | -22.8 | -21.8 | -24.6 | -27.9 | -22.4 |
| Operating Income |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 1.7 | 1.5 | 1.4 | 1.4 | 1.0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 |
|---|
| Total Operating Expenses | | 8.1 | 28.6 | 1.5 | 23.5 | 21.9 | 19.5 | 8.1 | 13.3 | 4.9 | 5.8 |
|---|
| Operating Income | | -23.6 | -30.1 | -33.0 | -23.5 | -3.6 | -13.2 | -19.1 | -13.8 | -12.1 | -11.4 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 8.4 | 4.0 | 2.6 | 0.4 | 0.0 | 0.0 | 0.2 | 0.4 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.6 | 1.4 | 0.8 | 0.8 | 1.5 | 2.9 | 3.5 | 3.2 | 3.0 | 2.9 | 3.0 | 3.1 | 2.9 | 0.0 | 0.0 | 0.0 | 0.5 |
|---|
| Other Expense | | 27.8 | -17.1 | 22.1 | -11.3 | 24.5 | 2.7 | -0.3 | -2.2 | -2.2 | -2.8 | -3.0 | -3.1 | -3.2 | -0.1 | -0.5 | 0.4 | -0.7 |
|---|
| IBT | | -82.2 | -90.4 | -34.3 | -2.4 | 5.2 | -14.8 | -14.6 | -17.2 | -18.5 | -18.0 | -17.4 | -23.4 | -26.0 | -21.9 | -25.1 | -27.6 | -23.1 |
|---|
| Income Tax Expense | | -0.7 | -2.8 | -5.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | -0.1 | -0.4 | -7.4 |
|---|
| Net Income | | -81.5 | -87.7 | -29.2 | -3.3 | 5.3 | -14.8 | -14.6 | -17.2 | -17.8 | -18.0 | -17.3 | -23.4 | -26.0 | -21.9 | -25.1 | -27.1 | -15.7 |
| Net Income |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Interest Income | | 3.9 | 2.8 | 1.1 | 0.6 | 1.2 | 1.1 | 2.6 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.5 | -0.7 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Other Expense | | 9.5 | 19.1 | 5.5 | -6.3 | -8.0 | -8.3 | 2.5 | -7.7 | 15.4 | 11.9 |
|---|
| IBT | | -13.9 | -11.0 | -27.5 | -29.8 | -11.7 | -21.5 | -16.5 | -21.5 | 3.3 | 0.5 |
|---|
| Income Tax Expense | | 0.0 | -0.7 | -0.4 | 0.4 | -1.4 | -1.3 | -1.4 | -1.8 | 1.0 | -2.8 |
|---|
| Net Income | | -13.9 | -10.3 | -27.1 | -30.2 | -10.2 | -20.2 | -15.1 | -19.7 | 2.3 | 3.3 |
| 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 | $-0.01 | $0.02 | $-0.07 | $-0.08 | $-0.10 | $-0.11 | $-0.14 | $-0.16 | $-0.25 | $-0.29 | $-0.26 | $-0.32 | $-0.39 | $-0.27 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.01 | $0.02 | $-0.07 | $-0.08 | $-0.10 | $-0.11 | $-0.14 | $-0.16 | $-0.25 | $-0.29 | $-0.26 | $-0.32 | $-0.39 | $-0.27 |
|---|
| Shares Outstanding | | 484.1 | 427.7 | 397.3 | 364.8 | 271.0 | 210.3 | 183.0 | 175.8 | 157.1 | 128.2 | 106.1 | 92.4 | 89.1 | 85.4 | 78.3 | 68.8 | 59.0 |
|---|
| Diluted Shares Outstanding | | 484.1 | 427.7 | 397.3 | 364.8 | 280.1 | 210.3 | 183.0 | 175.8 | 157.1 | 128.2 | 106.1 | 92.4 | 89.1 | 85.4 | 78.3 | 68.8 | 59.0 |
| Per Share Data |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| Shares Outstanding | | 484.1 | 467.9 | 445.7 | 429.9 | 423.2 | 412.1 | 397.3 | 404.1 | 394.0 | 382.4 |
|---|
| Diluted Shares Outstanding | | 484.1 | 467.9 | 445.7 | 429.9 | 423.2 | 412.1 | 397.3 | 404.1 | 403.2 | 391.4 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 87.5 | 148.9 | 87.5 | 45.6 | 32.5 | 44.3 | 5.1 | 6.1 | 6.9 | 12.6 | 7.1 | 10.1 | 8.8 | 14.2 | 25.0 | 30.7 | 21.1 |
|---|
| Short Term Investments | | 68.7 | 0.0 | 68.7 | 0.0 | 0.0 | 0.0 | 0.0 | 11.8 | 0.0 | 10.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
|---|
| Total Cash & ST Investments | | 156.3 | 148.9 | 156.3 | 45.6 | 32.5 | 44.3 | 5.1 | 17.9 | 6.9 | 22.6 | 7.1 | 10.1 | 8.8 | 14.2 | 25.1 | 30.8 | 21.1 |
|---|
| Accounts Receivable | | 2.5 | 5.8 | 0.0 | 0.0 | 2.9 | 1.4 | 1.1 | 1.3 | 1.0 | 0.7 | 0.5 | 0.4 | 0.0 | 0.0 | 0.3 | 0.1 | 0.0 |
|---|
| Inventory | | 75.8 | 79.3 | 75.8 | 6.2 | 66.6 | 29.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 1.9 | 1.0 | 1.9 | 2.8 | 0.0 |
|---|
| Other Current Assets | | 0.7 | 0.0 | 3.1 | 3.4 | 0.2 | 0.1 | 0.1 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | 0.8 | 1.3 | 0.7 | 0.3 | 0.2 |
|---|
| Total Current Assets | | 235.2 | 234.0 | 235.2 | 55.2 | 102.2 | 75.0 | 6.6 | 19.7 | 8.3 | 23.6 | 8.0 | 10.8 | 11.6 | 16.5 | 27.9 | 33.9 | 21.3 |
| Current Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Cash And Equivalents | | 148.9 | 71.4 | 61.5 | 190.6 | 87.5 | 87.7 | 82.3 | 50.2 | 45.6 | 17.5 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 68.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 148.9 | 71.4 | 61.5 | 190.6 | 156.3 | 87.7 | 82.3 | 50.2 | 45.6 | 17.5 |
|---|
| Accounts Receivable | | 5.8 | 4.9 | 0.0 | 0.0 | 0.0 | -3.4 | 0.0 | 0.5 | 0.0 | 1.7 |
|---|
| Inventory | | 79.3 | 76.4 | 75.7 | 66.1 | 75.8 | 63.4 | 63.4 | 42.9 | 6.2 | 26.6 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 4.2 | 4.5 | 3.1 | 7.8 | 3.9 | 10.4 | 3.4 | 2.5 |
|---|
| Total Current Assets | | 234.0 | 152.7 | 141.4 | 261.2 | 235.2 | 155.5 | 149.6 | 104.2 | 55.2 | 48.3 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 578.0 | 777.2 | 578.0 | 585.3 | 202.2 | 71.1 | 70.7 | 70.6 | 78.2 | 45.7 | 44.9 | 45.4 | 47.5 | 50.5 | 51.7 | 26.5 | 23.5 |
|---|
| Goodwill | | 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 |
|---|
| 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 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 65.3 | 84.3 | 65.3 | 86.8 | 39.0 | 20.7 | 11.5 | 8.7 | 0.7 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 |
|---|
| Other Long-Term Assets | | 11.2 | 12.2 | 11.2 | 10.3 | 10.9 | 2.6 | 2.6 | 2.1 | 2.4 | 2.7 | 2.6 | 1.0 | 5.1 | 5.5 | 5.5 | 4.9 | 0.0 |
|---|
| Total Long-Term Assets | | 654.6 | 873.6 | 654.6 | 682.4 | 252.1 | 94.5 | 84.8 | 81.3 | 81.3 | 48.6 | 48.2 | 47.1 | 53.3 | 56.7 | 57.2 | 31.5 | 26.2 |
|---|
| Total Assets | | 889.8 | 1,107.7 | 889.8 | 737.6 | 354.2 | 169.5 | 91.4 | 101.0 | 89.6 | 72.2 | 56.2 | 57.9 | 64.9 | 73.3 | 85.1 | 65.4 | 47.6 |
| Long-Term Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Property, Plant & Equipment | | 777.2 | 777.9 | 760.1 | 577.3 | 578.0 | 578.4 | 583.7 | 576.5 | 585.3 | 579.2 |
|---|
| 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 | | 84.3 | 64.3 | 68.2 | 69.0 | 65.3 | 141.1 | 142.3 | 106.7 | 86.8 | 84.2 |
|---|
| Other Long-Term Assets | | 12.2 | 12.9 | 12.2 | 10.3 | 11.2 | 3.3 | 3.4 | 10.8 | 10.3 | 10.4 |
|---|
| Total Long-Term Assets | | 873.6 | 855.1 | 840.5 | 656.6 | 654.6 | 722.8 | 729.3 | 694.0 | 682.4 | 673.9 |
|---|
| Total Assets | | 1,107.7 | 1,007.8 | 982.0 | 917.8 | 889.8 | 878.3 | 878.9 | 798.1 | 737.6 | 722.1 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 15.9 | 10.6 | 15.9 | 5.6 | 2.0 | 2.8 | 1.9 | 3.0 | 2.3 | 2.4 | 1.8 | 2.5 | 2.1 | 4.0 | 5.3 | 3.2 | 0.0 |
|---|
| Short-Term Debt | | 0.0 | 1.0 | 1.1 | 0.0 | 0.0 | 10.3 | 0.0 | 0.0 | 10.0 | 0.0 | 0.0 | 1.7 | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 13.4 | 14.8 | 12.2 | 6.6 | 6.5 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.4 | 0.2 | 0.8 | 0.2 | 0.7 | 5.1 |
|---|
| Current Liabilities | | 29.2 | 26.4 | 29.2 | 12.2 | 8.5 | 13.3 | 2.0 | 3.1 | 12.3 | 2.4 | 1.8 | 4.6 | 2.3 | 5.7 | 5.5 | 3.9 | 5.1 |
| Current Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Accounts Payable | | 10.6 | 11.9 | 11.7 | 9.4 | 15.0 | 4.5 | 5.0 | 17.6 | 5.6 | 8.0 |
|---|
| Short-Term Debt | | 1.0 | 1.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 14.8 | 2.2 | 3.3 | 3.3 | 13.1 | 9.8 | 16.8 | 13.0 | 6.6 | 1.6 |
|---|
| Current Liabilities | | 26.4 | 15.1 | 15.0 | 12.7 | 29.2 | 14.3 | 21.8 | 30.6 | 12.2 | 9.6 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 20.2 | 19.6 | 9.5 | 19.3 | 19.2 | 18.1 | 18.7 | 6.1 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.0 | 2.3 | 2.6 | 1.4 | 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 |
|---|
| Def. Tax Liability | | 64.3 | 62.1 | 64.3 | 71.1 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 111.7 | 123.8 | 111.7 | 105.8 | 27.3 | 18.1 | 27.0 | 26.8 | 26.4 | 26.0 | 25.7 | 26.9 | 25.5 | 15.8 | 9.2 | 6.3 | 5.5 |
| Long-Term Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Long-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 2.3 | 2.4 | 2.5 | 2.4 | 2.6 | 2.6 | 2.7 | 1.8 | 1.4 | 0.0 |
|---|
| Def. Tax Liability | | 62.1 | 62.6 | 60.6 | 62.7 | 64.3 | 65.9 | 68.7 | 66.4 | 71.1 | 68.3 |
|---|
| Total Liabilities | | 123.8 | 115.0 | 104.7 | 93.8 | 111.7 | 99.6 | 109.7 | 115.9 | 105.8 | 100.3 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -318.9 | -406.6 | -318.9 | -289.7 | -286.4 | -291.6 | -276.8 | -262.2 | -245.2 | -227.3 | -209.4 | -192.0 | -168.7 | -142.7 | -120.8 | -95.7 | -68.4 |
|---|
| Comprehensive Income | | -13.8 | -14.4 | -13.8 | -3.6 | -0.2 | 0.5 | -0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 778.1 | 983.9 | 778.1 | 631.8 | 326.9 | 151.5 | 64.4 | 74.2 | 63.2 | 46.1 | 30.4 | 31.0 | 39.4 | 57.4 | 75.9 | 59.1 | 42.0 |
| Total Common Equity |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Common Stock | | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|---|
| Retained Earnings | | -406.6 | -379.5 | -349.3 | -339.1 | -318.9 | -303.8 | -284.1 | -286.4 | -289.7 | -290.2 |
|---|
| Comprehensive Income | | -14.4 | -13.9 | -24.3 | -15.6 | -13.8 | -12.8 | -6.4 | -14.7 | -3.6 | -9.9 |
|---|
| Total Common Equity | | 983.9 | 892.8 | 877.2 | 824.0 | 778.1 | 778.6 | 769.2 | 682.2 | 631.8 | 621.8 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 0.0 | 2.3 | 2.6 | 1.3 | 0.0 | 10.3 | 20.2 | 19.6 | 19.5 | 19.3 | 19.2 | 19.8 | 18.7 | 7.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 778.1 | 983.9 | 778.1 | 631.8 | 326.9 | 151.5 | 64.4 | 74.2 | 63.2 | 46.1 | 30.4 | 31.0 | 39.4 | 57.4 | 75.9 | 59.1 | 42.0 |
| Other |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 983.9 | 892.8 | 877.2 | 824.0 | 778.1 | 778.6 | 769.2 | 682.2 | 631.8 | 621.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -29.2 | -87.7 | -29.2 | -3.3 | 5.3 | -14.8 | -14.6 | -17.2 | -17.8 | -18.0 | -17.3 | -23.4 | -26.0 | -21.9 | -25.1 | -27.4 | -23.0 |
|---|
| Depreciation & Amortization | | 2.2 | 4.5 | 2.2 | 2.0 | 1.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.5 | 0.9 | 3.5 | 4.0 | 2.8 | 2.4 | 0.0 | 0.8 |
|---|
| Stock-Based Compensation | | 5.2 | 6.0 | 5.2 | 5.5 | 4.7 | 5.5 | 3.5 | 2.9 | 3.5 | 3.8 | 3.1 | 5.6 | 1.3 | 1.0 | 2.9 | 6.3 | 7.0 |
|---|
| Change Working Capital | | -59.3 | -4.3 | -59.3 | 57.0 | -35.5 | -28.4 | -0.8 | 0.6 | 0.9 | 1.9 | -0.8 | 1.6 | -1.6 | -1.2 | 1.3 | -2.3 | 2.4 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | -3.3 | 0.0 | 0.0 | 0.0 | 0.0 | -1.8 | 0.0 | 1.3 | 0.0 | 0.2 | -0.2 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 7.7 | 0.0 | -4.4 | -4.4 | 3.3 | 0.7 | -1.2 | 0.7 | 0.7 | 1.8 | 0.0 | -1.3 | -10.2 | -13.2 | -21.9 | -30.2 | 2.5 |
|---|
| Change In Inventories | | -69.6 | -2.3 | 60.4 | 60.4 | -37.2 | -29.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | -0.7 | 0.9 | 0.9 | -2.1 | -2.5 |
|---|
| Other Non-cash Items | | -16.4 | 19.8 | -20.3 | 10.4 | -28.8 | -4.1 | -1.3 | 0.7 | 1.2 | 1.4 | 1.1 | 0.4 | 1.0 | -0.1 | -0.6 | -0.4 | 8.5 |
|---|
| Cash from Operations | | -106.5 | 0.0 | 0.0 | 72.6 | -53.0 | -41.5 | -12.9 | -12.6 | -12.5 | -10.4 | -13.1 | -12.3 | -21.3 | -19.3 | -19.2 | -23.7 | -5.0 |
| Cash Flow From Operating Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Income | | -13.9 | -10.3 | -27.1 | -30.2 | -10.2 | -20.2 | -15.1 | -19.7 | 2.3 | 3.3 |
|---|
| Depreciation & Amortization | | 1.7 | 1.5 | 1.4 | 1.4 | 1.1 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 |
|---|
| Stock-Based Compensation | | 2.1 | 1.7 | 1.3 | 1.3 | 1.6 | 1.8 | 1.2 | 1.1 | 1.3 | 1.6 |
|---|
| Change Working Capital | | -21.8 | -9.7 | 6.1 | -0.2 | 1.5 | -1.5 | 3.8 | -1.1 | -25.6 | -36.5 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | -10.9 | 0.0 | 0.0 | 0.0 | 7.7 |
|---|
| Change In Inventories | | -2.8 | -2.1 | -2.6 | -0.4 | -9.3 | 10.0 | 117.5 | 0.0 | -20.5 | -36.7 |
|---|
| Other Non-cash Items | | -6.2 | -16.8 | -4.8 | 6.5 | -1.2 | 9.1 | -1.7 | 10.7 | -15.2 | -11.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -3.4 | -5.7 | -3.4 | -0.7 | -1.2 | -0.2 | -0.2 | -0.3 | -3.6 | -0.1 | 0.0 | -0.1 | -0.3 | -0.5 | -5.5 | -2.2 | -0.5 |
|---|
| Acquisitions | | -7.8 | -0.5 | 0.0 | -81.5 | -113.6 | -3.4 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 |
|---|
| Investments | | -17.4 | -25.7 | -1.4 | -47.2 | -15.2 | -10.0 | 0.0 | -29.9 | -21.8 | -16.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 3.0 | 54.4 | 3.0 | 4.6 | 10.0 | 10.0 | 11.8 | 18.0 | 31.8 | 6.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -13.6 | 0.0 | 0.0 | 0.0 | 9.2 | 0.0 | 0.0 | 0.0 | -0.1 | -0.8 | 0.0 | 4.0 | 0.4 | -0.5 | -1.2 | -1.3 | 10.8 |
|---|
| Cash from Investing | | -24.6 | 0.0 | 0.0 | -124.8 | -110.8 | -3.6 | 11.7 | -12.1 | 6.3 | -11.0 | -0.1 | 3.9 | 0.0 | -0.9 | -6.7 | -3.5 | 9.2 |
| Cash Flow From Investing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Capital Expenditure | | -0.9 | -1.1 | -1.0 | -2.1 | -1.2 | -1.3 | -0.9 | -0.2 | -0.6 | -1.8 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 177.3 | -177.3 | 0.0 | 0.0 | 0.0 | -1.0 | -6.3 |
|---|
| Investments | | -36.6 | 0.0 | -15.2 | 0.0 | 0.0 | -0.5 | 0.0 | -10.9 | -5.7 | -0.8 |
|---|
| Sales of Investment | | 1.2 | 0.0 | 0.1 | 0.0 | 0.0 | 54.4 | 0.0 | 0.0 | -0.4 | 3.4 |
|---|
| 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 | 0.0 | 0.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | -0.1 | -10.2 | -10.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.4 | -0.3 | 0.0 |
|---|
| Debt Issued | | -1.3 | -0.3 | 1.3 | 1.3 | -0.1 | 0.3 | 0.5 | 0.1 | 0.3 | 0.1 | -0.6 | 1.1 | 11.7 | 7.0 | 1.4 | 0.3 | 0.0 |
|---|
| Issuance of Common Stock | | 176.4 | 0.0 | 0.0 | 66.5 | 168.0 | 95.4 | 0.0 | 23.8 | 0.6 | 26.9 | 10.2 | 9.7 | 6.6 | 0.0 | 21.5 | 37.1 | 1.1 |
|---|
| Repurchase of Common Stock | | -0.9 | 0.0 | 0.0 | 0.0 | -0.6 | -0.8 | 0.0 | 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 | -157.3 | -84.5 | 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 | | 100.4 | 0.0 | 0.0 | -1.0 | 157.3 | 84.5 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.3 | 9.4 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 173.1 | 0.0 | 0.0 | 65.4 | 157.3 | 84.5 | 0.3 | 23.8 | 0.6 | 26.9 | 10.2 | 9.7 | 15.9 | 9.4 | 20.2 | 36.8 | 1.2 |
| Cash Flow From Financing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| 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 | 2.3 | -0.1 | 2.4 | 0.0 | -2.6 | 1.1 | -0.1 | 0.1 | 0.2 |
|---|
| 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 | 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 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 41.9 | 63.4 | 41.9 | 13.1 | -6.6 | 39.4 | -0.9 | -0.8 | -5.6 | 5.4 | -2.9 | 1.3 | -5.3 | -10.8 | -5.7 | 9.7 | -3.2 |
|---|
| Closing Cash Balance | | 94.8 | 158.1 | 94.8 | 52.9 | 39.8 | 46.4 | 7.0 | 7.9 | 6.9 | 12.6 | 7.1 | 10.1 | 8.8 | 14.2 | 25.0 | 30.7 | 21.1 |
| Cash position |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Change in Cash | | 31.6 | 304.2 | 77.5 | 9.9 | -127.1 | 103.1 | -0.2 | 5.4 | 32.0 | 4.6 |
|---|
| Closing Cash Balance | | 494.0 | 462.4 | 158.1 | 80.6 | 70.7 | 197.8 | 94.8 | 87.7 | 82.3 | 57.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -109.9 | -70.2 | -109.9 | 71.9 | -54.2 | -41.7 | -13.0 | -12.9 | -16.1 | -10.5 | -13.1 | -12.4 | -21.6 | -19.8 | -24.7 | -25.8 | -5.5 |
|---|
| Real Free Cash Flow | | -115.1 | -76.2 | -115.1 | 66.4 | -58.9 | -47.2 | -16.5 | -15.8 | -19.6 | -14.2 | -16.2 | -18.0 | -22.9 | -20.8 | -27.6 | -32.2 | -12.6 |
| Free Cash Flow |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Free Cash Flow | | -39.1 | -35.4 | -24.5 | -22.9 | -10.0 | -12.7 | -13.5 | -12.7 | -36.2 | -47.5 |
|---|
| Real Free Cash Flow | | -41.2 | -37.1 | -25.8 | -24.2 | -11.6 | -14.5 | -14.7 | -13.8 | -37.6 | -49.1 |