VBNK
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Total Revenues | | 312.8 | 120.2 | 111.6 | 108.6 | 82.4 | 65.4 | 54.2 | 53.9 | 51.7 | 43.8 | 39.7 | 35.4 | 30.5 | 28.0 | 32.9 | 29.2 |
|---|
| Cost of Revenues | | 183.5 | 0.0 | 0.0 | -0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 129.3 | 120.2 | 111.6 | 109.2 | 82.4 | 65.4 | 54.2 | 53.9 | 51.7 | 43.8 | 39.7 | 35.4 | 30.5 | 28.0 | 32.9 | 29.2 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 84.0 | 79.9 | 75.8 | 73.1 | 75.3 | 75.6 | 73.7 | 73.5 | 71.6 | 29.2 |
|---|
| Cost of Revenues | | 48.1 | 46.2 | 45.4 | 43.8 | 48.5 | 48.2 | 46.7 | 45.0 | 42.6 | 0.0 |
|---|
| Gross Profit | | 35.9 | 33.8 | 30.4 | 29.3 | 26.8 | 27.4 | 27.0 | 28.5 | 29.0 | 29.2 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 50.4 | 45.5 | 31.4 | 25.3 | 24.0 | 24.0 | 25.1 | 23.6 | 22.7 | 20.9 | 20.7 | 21.8 | 15.6 |
|---|
| Depreciation & Amortization | | 3.3 | 3.1 | 2.6 | 1.8 | 1.9 | 1.7 | 1.1 | 0.7 | 0.6 | 0.6 | 0.8 | 0.4 | 0.4 | 0.5 | 0.0 | 0.0 |
|---|
| Total Operating Expenses | | 83.6 | 78.7 | 57.1 | 50.4 | 0.3 | -34.6 | -27.4 | -26.1 | 2.7 | -1.3 | 3.3 | 4.2 | 6.0 | 9.8 | 16.5 | 21.1 |
|---|
| Operating Income | | 45.7 | 41.5 | 54.8 | 57.6 | 82.7 | 30.8 | 26.8 | 27.8 | 54.4 | 42.5 | 43.0 | 39.5 | 36.5 | 37.8 | 49.4 | 50.4 |
| Operating Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| 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 | 11.5 |
|---|
| Depreciation & Amortization | | 0.9 | 0.9 | 0.7 | 0.7 | 0.7 | 0.8 | 0.6 | 0.6 | 0.6 | 0.4 |
|---|
| Total Operating Expenses | | 20.6 | 23.9 | 21.6 | 17.5 | 15.7 | 19.4 | 13.5 | 12.2 | 12.0 | -12.3 |
|---|
| Operating Income | | 15.3 | 9.9 | 8.8 | 11.7 | 11.1 | 8.1 | 13.5 | 16.3 | 17.0 | 16.9 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Interest Income | | 303.8 | 295.7 | 285.4 | 229.3 | 76.7 | 89.5 | 86.1 | 88.3 | 80.9 | 71.8 | 69.7 | 64.5 | 58.2 | 60.9 | 60.9 | 56.1 |
|---|
| Interest Expense | | 179.4 | 179.5 | 182.8 | 129.3 | 50.2 | 29.3 | 32.0 | 34.4 | 29.4 | 27.8 | 31.3 | 30.5 | 30.3 | 35.3 | 41.3 | 39.2 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | -50.2 | 0.0 | 0.0 | 0.0 | -29.4 | -27.8 | -31.3 | -30.5 | -30.3 | -35.3 | -41.3 | -39.2 |
|---|
| IBT | | 45.7 | 41.5 | 54.8 | 57.6 | 32.5 | 30.8 | 26.8 | 27.8 | 25.0 | 14.7 | 11.8 | 9.0 | 6.2 | 2.5 | 8.1 | 11.2 |
|---|
| Income Tax Expense | | 14.3 | 13.0 | 15.0 | 15.5 | 9.9 | 8.4 | 7.3 | 7.6 | 6.9 | -4.7 | 3.3 | 0.8 | 0.5 | 0.7 | 4.3 | 3.6 |
|---|
| Net Income | | 31.4 | 28.5 | 39.7 | 42.2 | 22.7 | 22.4 | 19.4 | 20.2 | 18.1 | 19.5 | 8.5 | 8.2 | 5.7 | 1.8 | 3.8 | 7.6 |
| Net Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Interest Income | | 81.3 | 77.5 | 74.0 | 71.0 | 73.2 | 73.2 | 71.6 | 71.2 | 69.3 | 66.1 |
|---|
| Interest Expense | | 47.4 | 44.8 | 44.2 | 42.9 | 47.5 | 48.3 | 46.7 | 45.0 | 42.7 | 39.9 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| IBT | | 15.3 | 9.9 | 8.8 | 11.7 | 11.1 | 8.1 | 13.5 | 16.3 | 17.0 | 16.9 |
|---|
| Income Tax Expense | | 4.2 | 4.7 | 2.2 | 3.2 | 3.0 | 2.6 | 3.8 | 4.5 | 4.3 | 4.4 |
|---|
| Net Income | | 11.1 | 5.2 | 6.6 | 8.5 | 8.1 | 5.5 | 9.7 | 11.8 | 12.7 | 12.5 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| EPS | | $0.00 | $0.00 | $0.00 | $1.53 | $0.79 | $0.96 | $0.82 | $0.96 | $0.86 | $0.83 | $0.32 | $0.33 | $0.29 | $0.11 | $0.24 | $0.48 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.57 | $0.79 | $0.96 | $0.82 | $0.96 | $0.86 | $0.83 | $0.32 | $0.33 | $0.29 | $0.11 | $0.24 | $0.48 |
|---|
| Shares Outstanding | | 23.5 | 31.5 | 27.0 | 26.9 | 28.7 | 21.8 | 21.1 | 21.1 | 21.1 | 20.9 | 19.9 | 19.4 | 19.4 | 16.6 | 15.8 | 15.8 |
|---|
| Diluted Shares Outstanding | | 23.5 | 31.5 | 26.0 | 26.3 | 28.7 | 21.8 | 21.1 | 21.1 | 21.1 | 20.9 | 19.9 | 19.4 | 19.4 | 16.6 | 15.8 | 15.8 |
| Per Share Data |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.47 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.47 |
|---|
| Shares Outstanding | | 23.5 | 32.6 | 32.4 | 32.5 | 29.1 | 27.0 | 27.0 | 26.0 | 26.0 | 26.0 |
|---|
| Diluted Shares Outstanding | | 23.5 | 32.6 | 32.4 | 32.5 | 29.1 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Cash And Equivalents | | 248.0 | 225.3 | 132.2 | 88.6 | 271.5 | 257.6 | 139.1 | 129.8 | 159.9 | 94.0 | 127.1 | 145.1 | 176.3 | 129.5 | 189.0 |
|---|
| Short Term Investments | | 1.0 | 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 | 0.0 |
|---|
| Total Cash & ST Investments | | -248.0 | 226.2 | 132.2 | 88.6 | 271.5 | 257.6 | 139.1 | 129.8 | 159.9 | 94.0 | 127.1 | 145.1 | 176.3 | 129.5 | 189.0 |
|---|
| Accounts Receivable | | 27.4 | 32.5 | 0.0 | 0.0 | 10.8 | 6.8 | 7.2 | 7.4 | 6.3 | 7.3 | 6.7 | 6.1 | 8.5 | 3.4 | 4.6 |
|---|
| Inventory | | 220.6 | 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 Current Assets | | 275.4 | 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 Current Assets | | 275.4 | 258.7 | 132.2 | 88.6 | 282.4 | 264.5 | 146.3 | 137.2 | 166.2 | 101.2 | 133.7 | 151.2 | 184.8 | 132.9 | 193.6 |
| 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 | | 460.3 | 340.2 | 386.7 | 225.3 | 248.0 | 198.8 | 127.5 | 132.2 | 87.7 | 223.7 |
|---|
| Short Term Investments | | 161.1 | 105.8 | 159.5 | 1.0 | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 621.4 | 445.9 | 546.2 | 226.2 | 248.0 | 199.8 | 128.5 | 132.2 | 87.7 | 223.7 |
|---|
| Accounts Receivable | | 33.4 | 29.8 | 30.3 | 32.5 | 27.4 | 27.6 | 25.6 | 24.5 | 21.9 | 20.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -156.8 | -90.9 | -226.7 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 248.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 654.8 | 475.7 | 576.5 | 258.7 | 523.4 | 227.4 | 154.1 | 156.8 | 109.6 | 243.6 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Property, Plant & Equipment | | 27.1 | 26.6 | 10.0 | 0.0 | 11.9 | 10.4 | 7.9 | 8.4 | 8.0 | 4.3 | 4.3 | 4.5 | 4.7 | 4.7 | 5.2 |
|---|
| Goodwill | | 5.8 | 12.3 | 5.8 | 0.0 | 5.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 2.5 | 12.1 | 2.8 | 0.0 | 3.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.2 | 4,513.7 | 168.9 | 141.6 | 1.0 | 8.6 | 10.1 | 10.0 | 0.3 | 10.0 | 22.4 | 48.8 | 39.9 | 167.2 | 117.7 |
|---|
| Other Long-Term Assets | | 4,203.2 | 14.4 | 3,882.0 | -141.6 | -22.2 | -19.1 | -18.0 | -18.4 | -8.3 | -14.3 | -26.8 | -53.3 | -44.6 | -171.9 | -122.9 |
|---|
| Total Long-Term Assets | | 4,241.0 | 4,579.8 | 4,069.4 | 141.6 | 22.2 | 19.1 | 18.0 | 18.4 | 8.3 | 14.3 | 26.8 | 53.3 | 44.6 | 171.9 | 122.9 |
|---|
| Total Assets | | 4,516.4 | 4,838.5 | 4,201.6 | 3,264.4 | 2,415.1 | 1,943.9 | 1,785.4 | 1,809.1 | 1,725.0 | 1,704.4 | 1,625.8 | 1,445.9 | 1,404.6 | 1,534.2 | 1,485.7 |
| 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 | | 26.7 | 27.2 | 27.7 | 26.6 | 27.1 | 27.3 | 27.4 | 10.0 | 10.3 | 10.6 |
|---|
| Goodwill | | 12.3 | 12.3 | 12.3 | 12.3 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 |
|---|
| Intangible Assets | | 10.8 | 11.2 | 11.7 | 12.1 | 2.5 | 2.6 | 2.7 | 2.8 | 10.6 | 10.3 |
|---|
| Long-Term Investments | | 4,755.5 | 4,502.4 | 4,325.1 | 4,513.7 | 0.2 | 4,101.6 | 4,096.4 | 168.9 | 183.9 | 40.6 |
|---|
| Other Long-Term Assets | | 15.8 | 16.8 | 17.1 | 14.4 | 4,205.5 | 21.2 | 20.2 | -4.1 | -2.6 | -2.3 |
|---|
| Total Long-Term Assets | | 4,822.7 | 4,571.4 | 4,395.2 | 4,579.8 | 4,241.0 | 4,160.9 | 4,155.5 | 187.4 | 210.5 | 67.2 |
|---|
| Total Assets | | 5,477.5 | 5,047.1 | 4,971.7 | 4,838.5 | 4,516.4 | 4,388.3 | 4,309.6 | 4,201.6 | 3,980.8 | 3,729.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Accounts Payable | | 9.3 | 0.0 | 7.5 | 0.0 | 117.7 | 100.3 | 101.0 | 99.6 | 92.5 | 87.1 | 64.6 | 39.5 | 2.5 | 5.6 | 3.9 |
|---|
| Short-Term Debt | | 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 Current Liabilities | | 3.1 | 4,143.8 | -23.9 | 0.0 | -117.7 | -100.3 | -101.0 | -99.6 | -92.5 | -87.1 | -64.6 | -39.5 | -2.5 | -5.6 | -3.9 |
|---|
| Current Liabilities | | 12.4 | 4,144.7 | 0.0 | 0.0 | 117.7 | 100.3 | 101.0 | 99.6 | 92.5 | 87.1 | 64.6 | 39.5 | 2.5 | 5.6 | 3.9 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 9.3 | 20.8 | 7.5 | 7.5 | 4.5 | 2.8 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 4,627.4 | 4,203.2 | 4,129.1 | 4,143.8 | 0.0 | 3,689.4 | 3,636.2 | -14.2 | -9.1 | -5.5 |
|---|
| Current Liabilities | | 4,627.4 | 4,205.2 | 4,133.4 | 4,144.7 | 12.4 | 3,714.3 | 3,646.2 | 9.7 | 7.3 | 4.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Long-Term Debt | | 101.6 | 108.6 | 110.6 | 105.0 | 100.4 | 16.7 | 38.2 | 43.2 | 43.0 | 57.7 | 57.5 | 57.3 | 63.7 | 49.8 | 49.7 |
|---|
| Capital Leases | | 3.2 | 6.1 | 3.8 | 0.0 | 5.1 | 3.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.3 | 0.1 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 4,107.5 | 4,439.3 | 3,824.5 | 2,915.3 | 2,083.0 | 1,688.6 | 1,545.2 | 1,585.6 | 1,516.5 | 1,518.5 | 1,451.2 | 1,293.3 | 1,271.5 | 1,441.1 | 1,389.2 |
| 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 | | 105.0 | 104.9 | 109.7 | 108.6 | 104.9 | 104.5 | 106.9 | 110.6 | 105.5 | 108.7 |
|---|
| Capital Leases | | 2.9 | 3.1 | 2.9 | 6.1 | 3.2 | 3.4 | 3.6 | 3.8 | 3.9 | 4.1 |
|---|
| Def. Tax Liability | | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.4 | 0.7 | 0.7 | 0.7 | 0.7 |
|---|
| Total Liabilities | | 4,949.3 | 4,518.8 | 4,450.4 | 4,439.3 | 4,107.5 | 3,988.2 | 3,920.6 | 3,824.5 | 3,615.8 | 3,372.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Common Stock | | 214.8 | 215.6 | 214.8 | 238.0 | 227.7 | 152.6 | 152.6 | 152.6 | 152.6 | 147.2 | 142.2 | 142.2 | 142.2 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 177.6 | 181.2 | 146.0 | 109.3 | 90.6 | 73.2 | 58.1 | 41.5 | 26.4 | 9.2 | 2.9 | -3.5 | -9.2 | -10.9 | -14.8 |
|---|
| Comprehensive Income | | 0.1 | -0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 7.4 |
|---|
| Total Common Equity | | 409.0 | 399.2 | 377.2 | 349.1 | 332.1 | 255.3 | 240.2 | 223.6 | 208.5 | 185.9 | 174.6 | 152.5 | 133.1 | 93.1 | 96.6 |
| 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 | | 326.0 | 329.8 | 330.5 | 215.6 | 214.8 | 214.8 | 214.8 | 214.8 | 214.5 | 215.2 |
|---|
| Retained Earnings | | 200.4 | 196.3 | 188.6 | 181.2 | 177.6 | 168.8 | 157.8 | 146.0 | 134.5 | 125.4 |
|---|
| Comprehensive Income | | -0.8 | -0.3 | -0.3 | -0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Total Common Equity | | 528.1 | 528.3 | 521.3 | 399.2 | 409.0 | 400.1 | 389.0 | 377.2 | 365.0 | 356.5 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Total Debt | | 104.9 | 108.6 | 110.6 | 105.0 | 100.4 | 16.7 | 38.2 | 43.2 | 43.0 | 57.7 | 57.5 | 57.3 | 63.7 | 49.8 | 49.7 |
|---|
| Book Value | | 409.0 | 399.2 | 377.2 | 349.1 | 332.1 | 255.3 | 240.2 | 223.6 | 208.5 | 185.9 | 174.6 | 152.5 | 133.1 | 93.1 | 96.6 |
| 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 | | 528.1 | 528.3 | 521.3 | 399.2 | 409.0 | 400.1 | 389.0 | 377.2 | 365.0 | 356.5 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Income | | 46.7 | 28.5 | 39.7 | 42.2 | 22.7 | 22.4 | 19.4 | 20.2 | 18.1 | 19.5 | 8.5 | 8.2 | 5.7 | 1.8 | 3.8 | 7.6 |
|---|
| Depreciation & Amortization | | 2.2 | 3.1 | 2.6 | 1.8 | 1.9 | 1.7 | 1.1 | 0.7 | 0.6 | 0.6 | 0.8 | 0.4 | 0.4 | 0.5 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 0.5 | 0.1 | 0.3 | 0.9 | 1.5 | 53.6 | 52.1 | 51.2 | 49.9 | 41.2 | 37.7 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 39.6 | 87.4 | 229.9 | -828.1 | -75.1 | -134.3 | 113.7 | -6.0 | -39.0 | 65.4 | -58.6 | -67.9 | -33.6 | -92.2 | 9.7 | -10.8 |
|---|
| Change In Accounts Receivable | | 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 |
|---|
| Change In Accounts Payable | | 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 |
|---|
| Change In Inventories | | 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 Non-cash Items | | 12.8 | -87.6 | -14.9 | 21.9 | 6.5 | -60.2 | -54.1 | -53.9 | -51.5 | -44.0 | -38.4 | 1.0 | -2.1 | 0.7 | -23.8 | -17.0 |
|---|
| Cash from Operations | | 102.4 | 0.0 | 0.0 | -745.8 | -32.7 | -108.3 | 139.6 | 19.8 | -14.9 | 77.9 | -46.7 | -57.4 | -29.0 | -88.5 | -10.2 | -20.2 |
| Cash Flow From Operating Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Income | | 11.1 | 5.2 | 6.6 | 8.5 | 8.1 | 5.5 | 9.7 | 11.8 | 12.7 | 12.5 |
|---|
| Depreciation & Amortization | | 0.0 | 0.9 | 0.7 | 0.7 | 0.7 | 0.8 | 0.6 | 0.6 | 0.6 | 0.4 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
|---|
| Change Working Capital | | -72.9 | 68.7 | 182.3 | -100.5 | -104.2 | 135.3 | 94.7 | 29.8 | -29.9 | 34.0 |
|---|
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 117.4 | -30.1 | -8.2 | -11.4 | 3.3 | 9.0 | -21.9 | 3.8 | -5.8 | 20.4 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 71.9 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Capital Expenditure | | -18.7 | -1.0 | -18.6 | -0.4 | -0.6 | 0.0 | -0.2 | -0.2 | -1.0 | -2.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | -12.1 | 0.0 | 0.0 | -7.5 | 0.0 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 14.4 | -5.3 | 0.0 | -27.8 | -141.0 | -1.0 | 0.0 | 0.0 | -10.0 | 0.0 | -9.6 | 0.0 | -34.9 | -28.0 | -131.3 | -35.5 |
|---|
| Sales of Investment | | 14.1 | 218.5 | 0.0 | 0.0 | 0.0 | 0.0 | 10.0 | 0.0 | 0.3 | 9.6 | 21.8 | 25.9 | 26.4 | 155.4 | 82.0 | 137.6 |
|---|
| Other Investing Activities | | 21.6 | 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 | | -226.3 | 0.0 | 0.0 | -28.1 | -141.6 | -8.4 | 9.8 | -0.2 | -10.8 | 7.1 | 12.3 | 25.9 | -8.5 | 127.4 | -49.3 | 102.0 |
| Cash Flow From Investing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Capital Expenditure | | -0.2 | -0.3 | 0.1 | 0.7 | -1.5 | 0.1 | -2.3 | -0.4 | -16.0 | 0.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -20.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.4 |
|---|
| Sales of Investment | | 1.0 | 82.5 | -53.4 | 52.6 | 136.7 | 0.0 | -49.6 | 29.1 | 34.6 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -42.2 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -27.8 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Debt Repaid | | -5.5 | 0.0 | 0.0 | -0.7 | -0.6 | -10.7 | -24.9 | -10.0 | 0.0 | -14.8 | 0.0 | 0.0 | -7.0 | -30.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 4.9 | 108.6 | -2.0 | 6.4 | 5.2 | 94.3 | 3.4 | 5.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.6 | 43.9 | 0.2 | 49.7 |
|---|
| Issuance of Common Stock | | 0.3 | 0.0 | 0.0 | 0.3 | 0.0 | 73.2 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 15.3 | 13.3 | 38.0 | 0.0 | 8.6 |
|---|
| Repurchase of Common Stock | | -0.3 | -9.1 | 0.0 | -13.3 | -1.9 | -16.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -3.6 | 0.0 | 0.0 | -3.6 | -3.7 | -3.8 | -4.3 | -3.7 | -3.0 | -2.2 | -2.2 | -1.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 155.0 | 0.0 | 0.0 | 840.8 | 0.0 | 89.5 | -1.7 | 3.5 | -1.4 | -2.0 | -1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 9.6 |
|---|
| Cash from Financing | | 273.9 | 0.0 | 0.0 | 823.3 | -6.3 | 131.4 | -30.9 | -10.2 | -4.5 | -19.0 | 1.3 | 13.5 | 6.3 | 8.0 | 0.0 | 18.2 |
| Cash Flow From Financing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 |
|---|
| Debt Issued | | 0.0 | 105.0 | 0.1 | -4.8 | 1.1 | 3.7 | 0.3 | -2.4 | -3.7 | 5.3 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 |
|---|
| Repurchase of Common Stock | | 0.0 | -2.7 | -5.4 | 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 | -0.9 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 189.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Change in Cash | | 160.3 | 356.5 | 93.0 | 43.7 | -182.9 | 13.9 | 118.5 | 9.4 | -30.1 | 65.9 | -33.1 | -18.1 | -31.2 | 46.9 | -59.5 | 100.0 |
|---|
| Closing Cash Balance | | 248.0 | 581.7 | 225.3 | 132.2 | 88.6 | 271.5 | 257.6 | 139.1 | 129.8 | 159.9 | 94.0 | 127.1 | 145.1 | 176.3 | 129.5 | 189.0 |
| Cash position |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Change in Cash | | 46.3 | 121.4 | 120.1 | -46.5 | 161.4 | -22.7 | 49.2 | 71.3 | -4.7 | 44.5 |
|---|
| Closing Cash Balance | | 628.0 | 581.7 | 460.3 | 340.2 | 386.7 | 225.3 | 248.0 | 198.8 | 127.5 | 132.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Free Cash Flow | | 83.7 | -680.3 | 254.1 | 94.4 | -33.2 | -108.3 | 139.4 | 19.5 | -15.9 | 75.6 | -46.7 | -57.4 | -29.0 | -88.5 | -10.2 | -20.2 |
|---|
| Real Free Cash Flow | | 83.2 | -680.4 | 253.8 | 93.5 | -34.7 | -161.9 | 87.2 | -31.6 | -65.8 | 34.4 | -84.4 | -57.5 | -29.1 | -88.6 | -10.2 | -20.2 |
| Free Cash Flow |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Free Cash Flow | | -61.1 | 49.1 | 183.6 | -98.7 | -90.5 | 153.4 | 84.6 | 50.3 | -34.1 | 71.9 |
|---|
| Real Free Cash Flow | | -61.1 | 49.1 | 183.6 | -98.7 | -90.6 | 153.3 | 84.5 | 50.2 | -34.2 | 71.7 |