URG
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 | | 27.2 | 27.2 | 33.7 | 17.7 | 0.0 | 0.0 | 8.3 | 32.3 | 23.5 | 38.4 | 27.3 | 41.9 | 29.3 | 7.6 | 0.0 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 44.9 | 87.7 | 42.7 | 39.8 | 6.9 | 7.0 | 13.0 | 30.3 | 12.2 | 24.4 | 15.8 | 29.3 | 17.9 | 3.1 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | -17.7 | -60.5 | -9.0 | -22.1 | -6.8 | -7.0 | -4.7 | 2.0 | 11.3 | 14.0 | 11.5 | 12.6 | 11.5 | 4.5 | 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 | | 10.4 | 6.3 | 10.4 | 0.0 | 22.7 | 6.4 | 4.7 | 0.0 | 5.6 | 0.9 |
|---|
| Cost of Revenues | | 26.8 | 7.1 | 8.5 | 2.6 | 32.6 | 5.6 | 3.3 | 1.1 | 12.8 | 4.9 |
|---|
| Gross Profit | | -16.3 | -0.7 | 1.9 | -2.6 | -9.9 | 0.8 | 1.3 | -1.1 | -7.2 | -4.0 |
| 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 | 4.7 | 1.9 | 1.1 | 1.4 | 1.7 | 4.3 | 2.9 | 5.4 | 7.7 | 18.5 | 4.5 | 3.6 | 5.3 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 6.2 | 6.0 | 5.3 | 5.2 | 5.8 | 5.4 | 5.1 | 4.7 | 5.7 | 6.5 | 5.6 | 6.1 | 7.3 | 4.9 |
|---|
| Depreciation & Amortization | | 6.4 | 7.0 | 3.1 | 3.0 | 4.3 | 4.7 | 4.3 | 4.5 | 3.6 | 4.9 | 5.1 | 6.5 | 7.6 | 0.5 | 0.5 | 0.5 | 0.5 |
|---|
| Total Operating Expenses | | 51.6 | 8.9 | 54.1 | 8.8 | 13.0 | 9.8 | 8.7 | 10.3 | 10.0 | 12.6 | 11.1 | 14.4 | 18.0 | 26.4 | 14.0 | 16.0 | 14.9 |
|---|
| Operating Income | | -69.4 | -69.4 | -63.1 | -30.8 | -19.8 | -16.8 | -13.3 | -8.3 | 1.3 | 1.4 | 0.3 | -1.9 | -7.0 | -23.4 | -14.0 | -16.0 | -14.9 |
| 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 | 6.8 | 9.3 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 1.3 |
|---|
| Depreciation & Amortization | | 2.1 | 2.1 | 1.2 | 1.0 | 1.2 | 0.9 | 0.7 | 0.6 | 0.8 | 0.9 |
|---|
| Total Operating Expenses | | 1.6 | 19.1 | 17.7 | 13.2 | 13.6 | 12.7 | 12.7 | 15.1 | 1.5 | 11.3 |
|---|
| Operating Income | | -18.0 | -19.8 | -15.8 | -15.8 | -23.5 | -11.9 | -11.4 | -16.3 | -8.6 | -10.4 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 2.4 | 2.4 | 3.3 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.1 | 0.3 | 0.2 | 0.4 |
|---|
| Interest Expense | | 1.9 | 1.9 | 0.0 | 0.0 | 0.5 | 0.7 | 0.7 | 0.7 | 1.0 | -1.4 | -2.0 | -2.6 | 2.7 | -6.1 | 0.3 | 0.2 | 0.4 |
|---|
| Other Expense | | -5.5 | -5.5 | 9.9 | 0.2 | 2.7 | -6.2 | -1.4 | -0.1 | 4.2 | 0.1 | -1.4 | 0.3 | 0.4 | -2.3 | 0.5 | -0.2 | -1.9 |
|---|
| IBT | | -74.9 | -74.9 | -53.2 | -30.7 | -17.1 | -22.9 | -14.8 | -8.4 | 4.5 | 0.1 | -3.0 | -4.1 | -8.7 | -30.4 | -13.1 | -15.9 | -16.4 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | -1.9 | 1.6 | 0.7 | 0.7 | 4.2 | 1.4 | 0.0 | -3.3 | 2.7 | 7.4 | 0.1 | -0.3 | 1.5 |
|---|
| Net Income | | -74.9 | -74.9 | -53.2 | -30.7 | -15.3 | -24.6 | -15.5 | -9.1 | 4.5 | 0.1 | -3.0 | -0.8 | -8.7 | -30.4 | -13.1 | -15.9 | -16.4 |
| 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 | | 0.3 | 0.5 | 0.7 | 0.9 | 1.1 | 1.2 | 0.6 | 0.6 | 0.4 | 0.4 |
|---|
| Interest Expense | | 1.0 | 0.4 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.1 | 0.4 | 0.4 |
|---|
| Other Expense | | 2.4 | -7.7 | -5.2 | 4.9 | 3.5 | 3.9 | 4.8 | -2.3 | 2.9 | -6.8 |
|---|
| IBT | | -15.6 | -27.5 | -21.0 | -10.9 | -20.1 | -8.0 | -6.6 | -18.5 | -5.6 | -17.2 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 |
|---|
| Net Income | | -15.6 | -27.5 | -21.0 | -10.9 | -20.1 | -8.0 | -6.6 | -18.5 | -5.6 | -17.2 |
| 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 | $-0.12 | $-0.08 | $-0.13 | $-0.09 | $-0.06 | $0.03 | $0.00 | $-0.02 | $-0.01 | $-0.07 | $-0.25 | $-0.11 | $-0.15 | $-0.17 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.12 | $-0.08 | $-0.13 | $-0.09 | $-0.06 | $0.03 | $0.00 | $-0.02 | $-0.01 | $-0.07 | $-0.25 | $-0.11 | $-0.15 | $-0.17 |
|---|
| Shares Outstanding | | 378.2 | 368.4 | 317.7 | 260.0 | 195.7 | 195.7 | 164.3 | 159.9 | 150.0 | 145.8 | 142.0 | 130.1 | 128.8 | 122.2 | 118.5 | 103.5 | 97.3 |
|---|
| Diluted Shares Outstanding | | 378.2 | 368.4 | 317.7 | 260.0 | 195.7 | 195.7 | 164.3 | 159.9 | 151.6 | 147.5 | 142.0 | 130.1 | 128.8 | 122.2 | 118.5 | 103.5 | 97.3 |
| 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 | $-0.02 | $-0.06 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.02 | $-0.06 |
|---|
| Shares Outstanding | | 378.2 | 367.2 | 364.8 | 364.4 | 364.1 | 341.4 | 286.4 | 278.0 | 270.9 | 265.3 |
|---|
| Diluted Shares Outstanding | | 378.2 | 367.1 | 364.8 | 364.4 | 364.1 | 341.4 | 286.4 | 278.0 | 270.9 | 265.3 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 61.3 | 76.1 | 59.7 | 33.0 | 46.2 | 4.3 | 7.8 | 6.4 | 3.9 | 1.6 | 1.4 | 3.1 | 1.6 | 11.6 | 15.8 | 28.7 |
|---|
| Short Term Investments | | 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 | 6.5 | 6.8 | 5.2 |
|---|
| Total Cash & ST Investments | | 61.3 | 76.1 | 59.7 | 33.0 | 46.2 | 4.3 | 7.8 | 6.4 | 3.9 | 1.6 | 1.4 | 3.1 | 1.6 | 18.0 | 22.6 | 33.9 |
|---|
| Accounts Receivable | | 0.2 | 16.9 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.8 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 5.1 | 20.7 | 2.6 | 9.9 | 7.9 | 7.8 | 7.4 | 1.8 | 4.5 | 4.1 | 3.3 | 5.2 | 2.1 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 1.3 | 1.6 | 1.3 | 1.0 | -5.5 | 0.0 | -6.5 | 0.8 | 0.7 | 0.8 | 0.9 | 0.2 | 0.2 | 0.2 | 0.9 | 0.1 |
|---|
| Total Current Assets | | 68.0 | 115.3 | 63.7 | 43.9 | 48.6 | 5.1 | 8.7 | 9.1 | 9.2 | 6.5 | 5.7 | 9.3 | 10.4 | 18.2 | 23.5 | 34.0 |
| 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 | | 52.0 | 57.6 | 74.8 | 76.1 | 118.5 | 61.3 | 53.9 | 59.4 | 54.6 | 68.0 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 52.0 | 57.6 | 74.8 | 76.1 | 118.5 | 61.3 | 53.9 | 59.4 | 54.6 | 68.0 |
|---|
| Accounts Receivable | | 2.7 | 0.7 | 0.6 | 16.9 | 0.2 | 0.2 | 0.1 | 0.1 | 5.6 | 0.0 |
|---|
| Inventory | | 19.2 | 20.9 | 23.5 | 20.7 | 4.2 | 5.1 | 4.7 | 2.6 | 4.7 | 6.3 |
|---|
| Other Current Assets | | 2.7 | 1.8 | 1.1 | 1.6 | 2.1 | 1.3 | 1.3 | 1.3 | 1.6 | 1.2 |
|---|
| Total Current Assets | | 76.6 | 81.0 | 100.0 | 115.3 | 125.0 | 68.0 | 60.0 | 63.3 | 66.5 | 75.5 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 61.2 | 0.0 | 55.7 | 55.8 | 56.3 | 61.1 | 66.8 | 71.0 | 71.6 | 75.9 | 81.4 | 85.7 | 88.0 | 49.8 | 34.9 | 32.8 |
|---|
| 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 |
|---|
| Intangible Assets | | 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 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 10.8 | 12.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 1.1 | 1.1 | 2.6 | 2.6 | 2.8 |
|---|
| Other Long-Term Assets | | 0.7 | 66.7 | 8.9 | 8.1 | 15.9 | 15.7 | 14.9 | 20.3 | 7.6 | 7.6 | 7.6 | 7.6 | 5.1 | 3.4 | 3.4 | 4.4 |
|---|
| Total Long-Term Assets | | 72.6 | 78.9 | 64.7 | 64.0 | 72.2 | 76.7 | 81.7 | 91.3 | 79.2 | 83.4 | 90.0 | 95.1 | 94.9 | 55.9 | 41.0 | 39.9 |
|---|
| Total Assets | | 140.6 | 194.1 | 128.4 | 107.9 | 120.8 | 81.8 | 90.4 | 100.4 | 88.4 | 89.9 | 95.8 | 104.5 | 105.3 | 74.1 | 64.5 | 74.0 |
| 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 | | 80.9 | 76.9 | 69.8 | 66.7 | 64.9 | 61.2 | 56.1 | 55.7 | 56.1 | 55.8 |
|---|
| 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 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 13.1 | 12.2 | 0.0 | 0.0 | 0.0 | 8.5 | 8.4 | 8.3 |
|---|
| Other Long-Term Assets | | 13.4 | 13.5 | -0.5 | 0.0 | 11.5 | 11.4 | 8.8 | 0.2 | 8.4 | 8.3 |
|---|
| Total Long-Term Assets | | 94.3 | 90.4 | 82.9 | 78.9 | 76.4 | 72.6 | 64.9 | 64.4 | 64.5 | 64.2 |
|---|
| Total Assets | | 170.9 | 171.3 | 182.9 | 194.1 | 201.4 | 140.6 | 124.9 | 127.7 | 131.1 | 139.6 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 3.0 | 3.3 | 1.7 | 0.7 | 0.9 | 0.4 | 0.5 | 0.6 | 0.8 | 0.7 | 1.4 | 1.5 | 1.7 | 2.2 | 0.3 | 0.6 |
|---|
| Short-Term Debt | | 0.2 | 0.3 | 5.9 | 5.4 | 1.3 | 0.5 | 12.2 | 5.1 | 4.8 | 4.5 | 8.5 | 7.4 | 5.2 | 0.1 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 1.1 | 15.3 | 2.4 | 0.6 | 2.0 | 0.7 | 1.8 | 1.3 | 0.1 | 0.1 | 0.1 | 0.1 | -1.2 | 0.3 | 1.3 | 0.8 |
|---|
| Current Liabilities | | 4.3 | 19.3 | 10.0 | 6.6 | 6.2 | 3.6 | 2.3 | 7.5 | 7.9 | 8.2 | 13.2 | 12.0 | 8.2 | 2.6 | 1.6 | 1.3 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 8.6 | 5.6 | 4.5 | 3.3 | 5.7 | 3.0 | 3.7 | 1.7 | 2.4 | 1.2 |
|---|
| Short-Term Debt | | 1.0 | 1.0 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 6.0 | 5.7 | 5.6 |
|---|
| Other Current Liabilities | | 0.1 | 16.8 | 15.3 | 15.3 | 1.1 | 0.8 | 0.9 | 2.3 | 3.4 | 1.2 |
|---|
| Current Liabilities | | 9.8 | 24.1 | 20.7 | 19.3 | 7.5 | 4.3 | 5.1 | 10.0 | 11.7 | 8.1 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 0.8 | 0.9 | 0.7 | 5.7 | 11.1 | 12.8 | 12.2 | 9.6 | 14.7 | 19.4 | 23.9 | 33.2 | 34.0 | 0.2 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.8 | 1.2 | 0.8 | 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 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 3.3 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 47.8 | 61.3 | 53.5 | 45.4 | 51.5 | 47.7 | 46.1 | 48.5 | 49.6 | 53.7 | 63.3 | 72.4 | 66.7 | 3.9 | 1.6 | 1.3 |
| 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 | | 18.3 | 1.3 | 1.1 | 0.9 | 0.9 | 0.8 | 0.6 | 0.7 | 2.0 | 3.2 |
|---|
| Capital Leases | | 2.4 | 2.3 | 1.4 | 1.2 | 1.2 | 1.0 | 0.8 | 0.7 | 0.7 | 0.4 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 80.3 | 69.2 | 59.8 | 61.3 | 48.5 | 47.8 | 48.0 | 53.2 | 57.9 | 50.2 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 344.2 | 413.2 | 302.2 | 258.6 | 248.3 | 189.6 | 185.8 | 185.2 | 177.1 | 174.9 | 168.9 | 168.1 | 166.0 | 178.1 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -276.0 | -304.1 | -250.9 | -220.3 | -203.1 | -180.2 | -165.4 | -157.0 | -161.5 | -161.6 | -158.6 | -157.8 | -149.0 | -123.0 | -107.1 | -94.0 |
|---|
| Comprehensive Income | | 4.1 | 4.2 | 3.7 | 4.3 | 4.1 | 3.7 | 3.7 | 3.7 | 3.7 | 3.6 | 3.4 | 3.3 | 3.3 | -2.7 | -2.2 | -1.7 |
|---|
| Total Common Equity | | 92.7 | 132.8 | 74.9 | 62.5 | 69.4 | 34.1 | 44.3 | 51.8 | 38.8 | 36.2 | 32.5 | 32.1 | 38.7 | 70.3 | 62.9 | 72.6 |
| 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 | | 430.2 | 413.9 | 413.9 | 413.2 | 412.6 | 344.3 | 322.2 | 300.6 | 294.9 | 293.6 |
|---|
| Retained Earnings | | -363.4 | -336.0 | -315.0 | -304.1 | -284.0 | -276.0 | -269.5 | -249.6 | -245.4 | -228.3 |
|---|
| Comprehensive Income | | 4.3 | 4.2 | 4.2 | 4.2 | 4.1 | 4.1 | 4.0 | 3.7 | 4.0 | 3.8 |
|---|
| Total Common Equity | | 90.7 | 102.1 | 123.1 | 132.8 | 152.9 | 92.8 | 76.9 | 74.5 | 73.2 | 89.4 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 1.0 | 1.2 | 6.5 | 11.1 | 12.3 | 13.2 | 12.2 | 14.7 | 19.4 | 23.9 | 32.5 | 40.6 | 39.2 | 0.3 | 0.0 | 0.0 |
|---|
| Book Value | | 92.7 | 132.8 | 74.9 | 62.5 | 69.4 | 34.1 | 44.3 | 51.8 | 38.8 | 36.2 | 32.5 | 32.1 | 38.7 | 70.3 | 62.9 | 72.6 |
| 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 | | 90.7 | 102.1 | 123.1 | 132.8 | 152.9 | 92.8 | 76.9 | 74.5 | 73.2 | 89.4 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -47.9 | -74.9 | -53.2 | -30.7 | -17.1 | -22.9 | -14.8 | -8.4 | 4.5 | 0.1 | -3.0 | -0.8 | -8.7 | -30.4 | -13.1 | -15.9 | -16.4 |
|---|
| Depreciation & Amortization | | 3.1 | 7.0 | 3.1 | 3.0 | 3.0 | 3.8 | 4.3 | 4.4 | 3.6 | 4.9 | 5.1 | 6.5 | 7.6 | 0.5 | 0.5 | 0.5 | 0.5 |
|---|
| Stock-Based Compensation | | 1.2 | 0.0 | 2.4 | 1.0 | 1.1 | 1.1 | 1.0 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.2 | 2.4 | 2.4 | 0.7 |
|---|
| Change Working Capital | | -3.6 | 13.3 | -40.0 | -2.8 | -10.7 | -6.6 | -8.0 | -3.2 | -11.0 | -0.9 | -1.7 | 1.9 | 4.7 | -7.8 | -0.1 | 0.1 | -0.2 |
|---|
| Change In Accounts Receivable | | -0.8 | 17.3 | -16.5 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.8 | -5.7 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 2.2 | 1.5 | 2.1 | 1.0 | -1.7 | 0.5 | 0.1 | -0.2 | -0.7 | -0.6 | -0.8 | -0.1 | 1.7 | 0.8 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | -5.0 | -6.3 | -24.2 | -3.4 | -8.8 | -7.1 | -8.2 | -3.0 | -10.2 | -0.4 | -0.8 | 1.8 | -3.1 | -1.4 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 6.6 | 11.4 | 15.8 | 12.5 | 5.6 | 7.5 | 8.5 | 10.9 | -2.9 | 0.6 | 2.0 | 0.2 | -2.1 | 6.4 | -0.1 | 0.1 | 0.3 |
|---|
| Cash from Operations | | -37.7 | 0.0 | 0.0 | -17.0 | -18.1 | -11.7 | -8.4 | 4.0 | -5.4 | 5.6 | 3.3 | 5.4 | 1.9 | -27.8 | -10.9 | -12.7 | -13.5 |
| 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 | | -15.6 | -27.5 | -21.0 | -10.9 | -20.1 | -8.0 | -6.6 | -18.5 | -5.6 | -17.2 |
|---|
| Depreciation & Amortization | | 2.1 | 2.1 | 1.5 | 1.0 | 0.9 | 0.9 | 0.7 | 0.6 | 0.8 | 0.8 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | -0.2 | 1.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 |
|---|
| Change Working Capital | | -2.8 | -0.7 | 1.2 | 14.3 | -39.4 | 2.0 | -1.8 | -0.8 | 4.2 | -5.2 |
|---|
| Change In Accounts Receivable | | 2.2 | -2.1 | 0.5 | 16.6 | -17.2 | 0.1 | -0.6 | 0.0 | 5.4 | -5.6 |
|---|
| Change In Accounts Payable | | -1.4 | 0.0 | -1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 | 1.5 |
|---|
| Change In Inventories | | -5.1 | 1.7 | 2.4 | -5.3 | -20.4 | 0.1 | -0.6 | -3.3 | -0.4 | -0.8 |
|---|
| Other Non-cash Items | | -2.3 | 11.0 | 6.0 | -1.4 | 17.7 | -2.0 | -3.9 | 4.0 | -2.1 | 2.5 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -11.7 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -2.7 | -23.6 | -9.0 | -2.0 | -0.7 | -1.2 | 0.0 | -0.3 | -0.1 | -0.2 | -0.3 | -0.1 | -0.5 | -29.3 | -11.2 | -0.9 | -1.8 |
|---|
| 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 | -1.4 | 0.0 | 0.0 |
|---|
| Investments | | 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 | -10.3 | -6.8 | -18.9 |
|---|
| Sales of Investment | | 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 | 6.6 | 10.7 | 5.0 | 24.6 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.5 | 0.0 | 0.1 | 0.0 | -2.5 | -3.0 | 2.2 | -0.4 | -1.1 |
|---|
| Cash from Investing | | -2.7 | 0.0 | 0.0 | -2.0 | -0.7 | -1.2 | 0.0 | -0.2 | 3.4 | -0.2 | -0.2 | -0.1 | -3.0 | -25.7 | -9.9 | -3.1 | 2.8 |
| 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 | | -9.2 | -5.3 | -5.2 | -3.8 | -3.3 | -3.8 | -1.0 | -0.8 | -0.1 | -0.7 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | -0.1 | -0.7 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -8.6 | 0.0 | 0.0 | -5.4 | -1.3 | 0.0 | 0.0 | -2.6 | -4.9 | -4.6 | -8.7 | -7.4 | -3.6 | -36.4 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.8 | 1.2 | -5.3 | 0.9 | 0.0 | -0.9 | 1.0 | 0.1 | 0.1 | 0.1 | 0.2 | -0.7 | 5.0 | 75.3 | 0.4 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 44.9 | 0.0 | 0.0 | 53.1 | 3.8 | 48.8 | 4.8 | 0.0 | 10.0 | 1.2 | 6.6 | 0.0 | 0.0 | 5.5 | 17.3 | 0.0 | 5.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | -1.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -75.6 | -1.1 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 0.5 | 0.0 | 0.0 | -1.0 | 3.4 | 6.0 | 0.5 | 0.1 | -0.7 | 0.4 | -0.9 | 0.4 | 6.2 | 150.6 | 1.1 | 3.3 | 3.2 |
|---|
| Cash from Financing | | 36.3 | 0.0 | 0.0 | 46.1 | 5.9 | 54.9 | 5.3 | -2.4 | 4.4 | -3.1 | -3.0 | -7.0 | 2.6 | 43.8 | 16.4 | 3.3 | 8.2 |
| 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 | -1.4 | -1.4 |
|---|
| Debt Issued | | 19.3 | 17.0 | 0.8 | 0.2 | 0.0 | 0.2 | 0.2 | -5.7 | 0.2 | 0.3 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.5 | 0.6 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.8 | -0.8 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -6.3 | 47.8 | 18.8 | 27.1 | -13.0 | 42.0 | -3.1 | 1.4 | 2.4 | 2.3 | 0.1 | -1.7 | 1.5 | -9.9 | -4.7 | -12.3 | -3.7 |
|---|
| Closing Cash Balance | | 61.3 | 123.9 | 87.1 | 68.2 | 41.1 | 54.2 | 12.1 | 15.2 | 13.8 | 11.4 | 1.6 | 1.4 | 3.1 | 1.6 | 11.6 | 15.8 | 28.7 |
| 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 | | 71.8 | -5.5 | -17.2 | -1.1 | -42.3 | 57.3 | 9.5 | -5.7 | 5.0 | -13.2 |
|---|
| Closing Cash Balance | | 123.9 | 63.4 | 57.6 | 86.0 | 87.1 | 129.4 | 72.1 | 62.5 | 59.4 | 63.1 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -40.4 | -66.7 | -81.0 | -19.0 | -18.8 | -12.9 | -8.5 | 3.7 | -5.4 | 5.4 | 3.0 | 5.3 | 1.4 | -57.1 | -22.1 | -13.6 | -15.3 |
|---|
| Real Free Cash Flow | | -41.6 | -66.7 | -83.4 | -20.0 | -19.9 | -14.0 | -9.4 | 2.9 | -6.4 | 4.5 | 2.2 | 4.4 | 0.5 | -58.2 | -24.5 | -16.0 | -16.0 |
| 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 | | -27.7 | -20.4 | -17.5 | -1.0 | -42.8 | -10.7 | -12.3 | -15.2 | -0.5 | -12.4 |
|---|
| Real Free Cash Flow | | -27.7 | -20.4 | -17.5 | -0.9 | -44.2 | -11.0 | -12.6 | -15.5 | -0.7 | -12.7 |