URGN
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Total Revenues | | 109.8 | 109.8 | 90.4 | 82.7 | 64.4 | 48.0 | 11.8 | 0.0 | 1.1 | 8.2 | 17.5 | 0.0 |
|---|
| Cost of Revenues | | 12.4 | 12.4 | 8.9 | 9.4 | 7.7 | 5.2 | 1.0 | 0.0 | 1.8 | 0.6 | 0.0 | 0.0 |
|---|
| Gross Profit | | 97.3 | 97.3 | 81.5 | 73.4 | 56.7 | 42.9 | 10.8 | 0.0 | -0.7 | 7.6 | 17.5 | 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 | | 37.8 | 27.5 | 24.2 | 20.3 | 24.6 | 25.2 | 21.8 | 18.8 | 23.5 | 20.9 |
|---|
| Cost of Revenues | | 3.3 | 3.3 | 3.6 | 2.3 | 2.5 | 2.5 | 2.2 | 1.7 | 2.3 | 2.4 |
|---|
| Gross Profit | | 34.5 | 24.2 | 20.7 | 17.9 | 22.1 | 22.8 | 19.6 | 17.1 | 21.2 | 18.5 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 45.6 | 52.9 | 47.6 | 47.3 | 49.3 | 36.9 | 18.7 | 10.3 | 10.5 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 93.3 | 82.8 | 87.5 | 90.2 | 60.2 | 39.6 | 8.8 | 6.4 | 1.9 |
|---|
| Depreciation & Amortization | | 2.4 | 2.4 | 0.3 | 1.7 | 1.0 | 17.3 | 2.0 | 1.3 | 0.4 | 0.2 | 0.2 | 0.1 |
|---|
| Total Operating Expenses | | 222.2 | 222.2 | 178.3 | 138.9 | 135.7 | 135.2 | 137.5 | 109.5 | 76.5 | 27.5 | 16.7 | 12.4 |
|---|
| Operating Income | | -124.9 | -124.9 | -96.8 | -65.5 | -79.0 | -92.3 | -126.7 | -109.5 | -77.2 | -20.0 | 0.8 | -12.4 |
| 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 | 11.3 | 10.2 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 24.6 | 21.8 |
|---|
| Depreciation & Amortization | | 0.7 | 0.6 | 0.6 | 0.5 | 0.1 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 |
|---|
| Total Operating Expenses | | 53.7 | 51.6 | 62.1 | 54.8 | 49.8 | 40.3 | 45.5 | 42.8 | 35.9 | 32.0 |
|---|
| Operating Income | | -19.1 | -27.4 | -41.4 | -36.9 | -27.7 | -17.5 | -25.8 | -25.7 | -14.6 | -13.5 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Interest Income | | 6.0 | 6.0 | 8.9 | 2.6 | 1.0 | 0.2 | 1.6 | 4.6 | 1.9 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 33.8 | 33.8 | 12.5 | 14.7 | 8.4 | 0.0 | 0.0 | -4.3 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | -28.6 | -28.6 | -27.3 | -32.8 | -29.0 | -17.1 | 1.6 | 4.3 | -0.1 | 0.0 | -2.7 | -0.3 |
|---|
| IBT | | -153.4 | -153.4 | -124.0 | -98.3 | -108.0 | -109.4 | -125.1 | -105.1 | -75.5 | -20.0 | -1.9 | -12.7 |
|---|
| Income Tax Expense | | 0.1 | 0.1 | 2.8 | 3.9 | 1.1 | 1.4 | 3.4 | -4.6 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | -153.5 | -153.5 | -126.9 | -102.2 | -109.2 | -110.8 | -128.5 | -100.5 | -75.7 | -20.0 | -1.9 | -12.7 |
| 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 | | 0.9 | 1.2 | 1.7 | 2.2 | 2.8 | 2.8 | 1.7 | 1.8 | 0.7 | 0.8 |
|---|
| Interest Expense | | 13.0 | 8.0 | 8.8 | 4.1 | 3.9 | 2.7 | 3.5 | 2.4 | 9.1 | 3.8 |
|---|
| Other Expense | | -7.5 | -7.0 | -7.5 | -6.5 | -7.2 | -6.0 | -7.5 | -6.5 | -7.6 | -8.4 |
|---|
| IBT | | -26.6 | -34.4 | -48.9 | -43.5 | -34.9 | -23.6 | -33.4 | -32.2 | -22.2 | -21.9 |
|---|
| Income Tax Expense | | -0.3 | -1.1 | 1.0 | 0.4 | 2.6 | 0.1 | 0.0 | 0.1 | 3.9 | 0.0 |
|---|
| Net Income | | -26.4 | -33.3 | -49.9 | -43.8 | -37.5 | -23.7 | -33.4 | -32.3 | -26.0 | -21.9 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| EPS | | $0.00 | $0.00 | $0.00 | $-3.55 | $-4.79 | $-4.96 | $-5.90 | $-4.90 | $-4.80 | $-2.06 | $-0.16 | $-1.06 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-3.55 | $-4.79 | $-4.96 | $-5.90 | $-4.90 | $-4.80 | $-2.06 | $-0.16 | $-1.06 |
|---|
| Shares Outstanding | | 49.2 | 48.1 | 42.9 | 28.8 | 22.8 | 22.3 | 21.8 | 20.5 | 15.8 | 9.7 | 12.0 | 12.0 |
|---|
| Diluted Shares Outstanding | | 49.2 | 48.1 | 42.9 | 28.8 | 22.8 | 22.3 | 21.8 | 20.5 | 15.8 | 9.7 | 12.0 | 12.0 |
| 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 | $-0.72 | $-0.68 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.72 | $-0.68 |
|---|
| Shares Outstanding | | 49.2 | 48.1 | 47.7 | 47.4 | 47.0 | 43.1 | 36.8 | 33.4 | 36.2 | 32.3 |
|---|
| Diluted Shares Outstanding | | 49.2 | 48.1 | 47.7 | 47.4 | 47.0 | 43.1 | 36.8 | 33.4 | 36.2 | 32.3 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Cash And Equivalents | | 220.8 | 172.0 | 95.0 | 55.4 | 44.4 | 103.9 | 49.7 | 101.3 | 37.0 | 21.4 | 18.0 |
|---|
| Short Term Investments | | 21.1 | 64.7 | 42.0 | 44.6 | 44.8 | 49.2 | 97.4 | 0.0 | 36.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 241.9 | 236.7 | 137.0 | 100.0 | 89.8 | 103.9 | 147.1 | 101.3 | 73.0 | 21.4 | 18.0 |
|---|
| Accounts Receivable | | 17.4 | 20.3 | 15.4 | 12.7 | 11.7 | 7.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.0 |
|---|
| Inventory | | 7.4 | 9.2 | 5.7 | 4.3 | 4.8 | 2.0 | 0.0 | 0.0 | 0.3 | 0.1 | 0.0 |
|---|
| Other Current Assets | | 12.2 | 9.9 | 11.1 | 11.1 | 7.5 | 3.4 | 1.0 | 0.7 | 1.0 | 0.4 | 1.1 |
|---|
| Total Current Assets | | 279.0 | 276.1 | 169.2 | 128.9 | 114.4 | 115.6 | 148.6 | 102.2 | 74.5 | 22.0 | 19.1 |
| 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 | | 90.0 | 92.9 | 104.0 | 172.0 | 124.9 | 220.0 | 132.3 | 95.8 | 119.3 | 20.1 |
|---|
| Short Term Investments | | 37.0 | 64.1 | 91.9 | 64.7 | 124.7 | 21.1 | 32.6 | 42.0 | 28.1 | 27.2 |
|---|
| Total Cash & ST Investments | | 127.0 | 157.0 | 195.9 | 236.7 | 249.6 | 241.1 | 164.9 | 137.8 | 147.4 | 47.3 |
|---|
| Accounts Receivable | | 19.7 | 19.6 | 19.6 | 20.3 | 22.8 | 17.4 | 14.2 | 15.4 | 12.8 | 15.5 |
|---|
| Inventory | | 8.3 | 7.1 | 7.6 | 9.2 | 7.6 | 7.4 | 7.2 | 5.7 | 5.0 | 5.0 |
|---|
| Other Current Assets | | 13.5 | 13.1 | 14.1 | 9.9 | 15.1 | 13.0 | 10.5 | 11.1 | 16.9 | 13.5 |
|---|
| Total Current Assets | | 168.5 | 196.9 | 237.2 | 276.1 | 295.1 | 279.0 | 196.8 | 169.2 | 182.1 | 81.3 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Net Property, Plant & Equipment | | 1.8 | 3.8 | 2.4 | 3.7 | 3.1 | 4.2 | 4.7 | 0.9 | 0.8 | 0.7 | 0.3 |
|---|
| Goodwill | | 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 |
|---|
| Long-Term Investments | | 0.4 | 5.0 | 4.5 | 0.0 | 0.7 | 1.9 | 48.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 0.7 | 0.8 | 2.3 | 3.0 | 1.5 | 0.3 | 0.5 | 0.4 | 0.3 | 0.3 | 0.0 |
|---|
| Total Long-Term Assets | | 2.9 | 9.6 | 9.1 | 6.7 | 5.4 | 6.4 | 53.8 | 1.3 | 1.1 | 1.0 | 0.3 |
|---|
| Total Assets | | 281.8 | 285.7 | 178.3 | 136.2 | 119.7 | 122.0 | 202.4 | 103.6 | 75.6 | 23.1 | 19.4 |
| 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 | | 9.2 | 6.2 | 5.4 | 3.8 | 1.7 | 1.8 | 2.0 | 2.4 | 2.7 | 3.0 |
|---|
| 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 | | 0.4 | 4.6 | 4.5 | 5.0 | 4.6 | 0.2 | 0.7 | 4.7 | 6.5 | 8.0 |
|---|
| Other Long-Term Assets | | 6.9 | 1.0 | 0.5 | 0.8 | 0.5 | 0.8 | 1.1 | 2.0 | 2.3 | 3.0 |
|---|
| Total Long-Term Assets | | 16.5 | 11.8 | 10.4 | 9.6 | 6.8 | 2.9 | 3.8 | 9.1 | 11.5 | 14.0 |
|---|
| Total Assets | | 185.0 | 208.7 | 247.6 | 285.7 | 301.9 | 281.8 | 200.6 | 178.3 | 193.6 | 95.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Accounts Payable | | 8.3 | 10.9 | 6.5 | 5.5 | 5.8 | 3.3 | 4.7 | 8.5 | 4.4 | 1.9 | 1.7 |
|---|
| Short-Term Debt | | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 18.7 | 35.0 | 24.7 | 18.4 | 16.6 | 18.2 | 14.8 | 4.9 | 2.0 | 1.3 | 0.5 |
|---|
| Current Liabilities | | 34.2 | 45.9 | 31.2 | 23.9 | 22.4 | 21.4 | 19.5 | 13.5 | 7.0 | 3.1 | 2.2 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 10.3 | 13.6 | 14.6 | 10.9 | 5.6 | 8.3 | 6.3 | 6.5 | 4.0 | 4.7 |
|---|
| Short-Term Debt | | 1.6 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.8 | 0.0 | 0.9 |
|---|
| Other Current Liabilities | | 30.4 | 32.4 | 27.4 | 35.0 | 27.2 | 25.9 | 14.1 | 23.9 | 21.7 | 21.2 |
|---|
| Current Liabilities | | 42.2 | 47.5 | 42.0 | 45.9 | 32.8 | 34.2 | 26.3 | 31.2 | 25.8 | 26.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Long-Term Debt | | 97.8 | 123.4 | 99.4 | 99.1 | 0.4 | 1.5 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.4 | 1.7 | 0.8 | 1.6 | 0.4 | 1.5 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 3.0 | 2.8 | 2.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 251.5 | 294.5 | 243.5 | 225.0 | 111.3 | 25.7 | 22.1 | 13.5 | 7.0 | 6.7 | 3.1 |
| 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 | | 128.4 | 125.9 | 124.9 | 123.4 | 121.9 | 98.2 | 98.2 | 99.4 | 99.5 | 99.5 |
|---|
| Capital Leases | | 7.8 | 5.0 | 2.8 | 1.7 | 0.2 | 0.4 | 0.6 | 0.8 | 1.0 | 1.2 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 3.0 |
|---|
| Total Liabilities | | 300.5 | 302.1 | 294.1 | 294.5 | 276.4 | 251.5 | 240.7 | 243.5 | 235.6 | 233.8 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Common Stock | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -745.0 | -806.2 | -679.3 | -577.1 | -467.3 | -356.5 | -228.0 | -122.9 | -47.2 | -27.2 | -25.3 |
|---|
| Comprehensive Income | | 0.0 | 0.1 | 0.0 | -0.1 | 0.0 | 0.3 | 0.3 | -0.7 | -0.6 | -0.4 | -0.2 |
|---|
| Total Common Equity | | 30.3 | -8.8 | -65.2 | -88.7 | 8.4 | 96.4 | 180.3 | 90.1 | 68.5 | 16.3 | 16.3 |
| 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 | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -933.4 | -900.0 | -850.1 | -806.2 | -768.7 | -745.0 | -711.6 | -679.3 | -653.3 | -631.5 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | -0.1 | -0.2 |
|---|
| Total Common Equity | | -115.4 | -93.4 | -46.5 | -8.8 | 25.5 | 30.3 | -40.1 | -65.2 | -42.0 | -138.4 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Total Debt | | 99.0 | 123.4 | 100.2 | 99.1 | 0.4 | 1.5 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 30.3 | -8.8 | -65.2 | -88.7 | 8.4 | 96.4 | 180.3 | 90.1 | 68.5 | 16.3 | 16.3 |
| 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 | | -115.4 | -93.4 | -46.5 | -8.8 | 25.5 | 30.3 | -40.1 | -65.2 | -42.0 | -138.4 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Net Income | | -104.3 | -153.5 | -126.9 | -102.2 | -109.8 | -110.8 | -128.5 | -105.1 | -75.7 | -20.0 | -1.9 | -12.7 |
|---|
| Depreciation & Amortization | | 1.6 | 2.4 | 1.2 | 1.7 | 1.8 | 1.8 | 2.0 | 1.3 | 0.4 | 0.2 | 0.2 | 0.1 |
|---|
| Stock-Based Compensation | | 9.8 | 12.0 | 13.1 | 9.3 | 10.6 | 23.1 | 28.0 | 30.0 | 30.6 | 6.3 | 2.0 | 0.4 |
|---|
| Change Working Capital | | -0.4 | -27.9 | 4.9 | 3.3 | -6.3 | -13.1 | -6.4 | 4.3 | 7.2 | 3.8 | 1.2 | 0.6 |
|---|
| Change In Accounts Receivable | | -1.6 | -12.8 | -4.9 | -2.7 | -1.0 | -4.7 | -7.0 | 0.0 | 3.3 | 0.1 | -0.1 | 0.0 |
|---|
| Change In Accounts Payable | | 0.9 | 0.3 | 10.9 | 4.2 | 0.3 | 2.0 | -1.2 | 2.9 | 4.2 | 2.5 | 0.5 | 1.2 |
|---|
| Change In Inventories | | -1.8 | -7.2 | -3.6 | -1.3 | -0.4 | -2.9 | -2.0 | 0.0 | 0.3 | -0.2 | -0.1 | 0.0 |
|---|
| Other Non-cash Items | | 11.7 | 4.6 | 10.9 | 11.5 | 16.1 | -1.2 | -1.5 | -0.9 | 0.1 | 0.2 | 2.7 | 4.1 |
|---|
| Cash from Operations | | -82.4 | 0.0 | 0.0 | -76.4 | -87.6 | -84.9 | -105.9 | -71.0 | -37.3 | -9.6 | 4.2 | -7.2 |
| 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 | | -26.4 | -33.3 | -49.9 | -43.8 | -37.5 | -23.7 | -33.4 | -32.3 | -26.0 | -21.9 |
|---|
| Depreciation & Amortization | | 0.7 | 0.6 | 0.6 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 |
|---|
| Stock-Based Compensation | | 3.1 | 3.0 | 2.7 | 3.1 | 3.3 | 3.5 | 3.6 | 2.8 | 2.6 | 2.2 |
|---|
| Change Working Capital | | -18.3 | -10.1 | 5.2 | -2.6 | 15.5 | -9.1 | 2.6 | -4.0 | 6.6 | -1.1 |
|---|
| Change In Accounts Receivable | | -14.2 | -0.1 | 0.0 | 0.7 | 2.5 | -5.4 | -3.3 | 1.3 | -2.5 | 2.7 |
|---|
| Change In Accounts Payable | | 1.6 | 0.0 | 0.0 | 2.9 | 7.7 | -4.1 | 5.6 | 1.6 | 2.4 | -2.3 |
|---|
| Change In Inventories | | -8.6 | -1.2 | 0.5 | 1.6 | -1.6 | -0.2 | -0.2 | -1.6 | -0.6 | 0.0 |
|---|
| Other Non-cash Items | | 2.5 | -2.5 | 1.6 | 0.8 | 4.8 | 1.4 | 3.3 | 1.5 | 7.6 | 0.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.1 | -17.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Capital Expenditure | | -0.2 | -0.3 | -0.3 | -0.2 | -0.3 | -0.8 | -1.2 | -0.3 | -0.6 | -0.3 | -0.7 | -0.3 |
|---|
| Acquisitions | | 6.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -24.6 | -77.4 | -128.0 | -49.8 | -63.0 | -51.9 | -29.7 | -197.7 | 0.0 | -36.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 31.8 | 139.2 | 107.7 | 49.1 | 64.3 | 56.7 | 124.1 | 52.6 | 35.9 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 6.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | -0.1 | -0.1 | -0.1 | 0.0 |
|---|
| Cash from Investing | | 6.7 | 0.0 | 0.0 | -1.0 | 1.1 | 4.1 | 93.2 | -145.6 | 35.3 | -36.4 | -0.8 | -0.3 |
| 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 | | 0.0 | -0.1 | -0.1 | 0.0 | -0.1 | -0.1 | -0.1 | 0.0 | -0.1 | -0.1 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.3 | -0.5 |
|---|
| Investments | | -11.0 | 0.0 | 0.0 | -66.4 | -9.2 | -118.8 | 0.0 | 0.0 | -14.2 | -10.8 |
|---|
| Sales of Investment | | 98.8 | 0.0 | 0.0 | 40.4 | 70.0 | 12.1 | 12.1 | 13.5 | 3.2 | 11.3 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.3 | 0.5 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.0 | 0.4 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Debt Repaid | | -0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.4 | 123.4 | 23.2 | 1.1 | 98.7 | -1.1 | -1.1 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 166.8 | 0.0 | 0.0 | 67.4 | 0.0 | 0.0 | 15.9 | 161.7 | 64.2 | 60.8 | 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 | 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 |
|---|
| Other Financing Activities | | 170.9 | 0.0 | 0.0 | 49.6 | 97.1 | 72.3 | 0.7 | 3.6 | 2.2 | 0.7 | 0.0 | 21.6 |
|---|
| Cash from Financing | | 170.9 | 0.0 | 0.0 | 116.9 | 97.1 | 72.3 | 16.5 | 165.3 | 66.4 | 61.6 | 0.0 | 21.6 |
| 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 | | 129.9 | 2.5 | 2.5 | 1.6 | 1.5 | 23.7 | -0.8 | -1.2 | 0.7 | 0.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | 67.4 |
|---|
| 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 | 48.7 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 116.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Net Change in Cash | | 94.9 | -61.0 | 77.2 | 39.6 | 10.6 | -8.5 | 3.9 | -51.4 | 64.4 | 15.6 | 3.4 | 14.1 |
|---|
| Closing Cash Balance | | 132.3 | 112.1 | 173.1 | 95.8 | 56.2 | 45.6 | 54.1 | 50.2 | 101.6 | 37.0 | 21.4 | 18.0 |
| 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 | | 20.7 | -2.6 | -11.1 | -68.0 | 47.1 | -94.8 | 88.5 | 36.4 | -24.3 | 99.2 |
|---|
| Closing Cash Balance | | 112.1 | 91.4 | 94.0 | 105.1 | 173.1 | 126.0 | 220.8 | 132.3 | 95.8 | 120.1 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Free Cash Flow | | -82.5 | -162.7 | -97.1 | -76.6 | -87.8 | -85.6 | -107.1 | -71.3 | -37.9 | -9.8 | 3.5 | -7.5 |
|---|
| Real Free Cash Flow | | -92.3 | -174.7 | -110.2 | -85.9 | -98.4 | -108.8 | -135.1 | -101.3 | -68.5 | -16.1 | 1.5 | -7.9 |
| 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 | | -38.3 | -42.4 | -40.0 | -42.1 | -13.7 | -27.8 | -23.8 | -31.7 | -13.1 | -17.4 |
|---|
| Real Free Cash Flow | | -41.5 | -45.4 | -42.7 | -45.1 | -17.0 | -31.2 | -27.4 | -34.5 | -15.7 | -19.6 |