Viridian Therapeutics, Inc.
VRDN
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 70.8 | 70.8 | 0.3 | 0.3 | 1.8 | 3.0 | 1.1 | 4.5 | 8.4 | 4.0 | 3.3 | 2.5 | 4.3 | 4.3 | 4.4 | |
| Cost of Revenues | 0.3 | 1.2 | 0.0 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 2.5 | 3.2 | 2.5 | 3.0 | |
| Gross Profit | 70.5 | 69.7 | 0.3 | -1.0 | 1.8 | 3.0 | 1.1 | 4.5 | 8.4 | 4.0 | 0.8 | 0.1 | 1.1 | 1.8 | 1.4 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 0.1 | 70.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| Cost of Revenues | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.3 | |
| Gross Profit | -0.2 | 70.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | -0.3 | -0.3 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D Expenses | 0.0 | 0.0 | 0.0 | 159.8 | 100.9 | 56.9 | 28.3 | 34.8 | 30.4 | 19.6 | 0.9 | 1.0 | 0.3 | 0.1 | 0.2 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 95.0 | 35.2 | 25.8 | 13.3 | 11.6 | 11.0 | 10.9 | 9.6 | 10.3 | 7.8 | 2.2 | 4.2 | |
| Depreciation & Amortization | 0.0 | 1.2 | 1.2 | 0.5 | 4.9 | 0.4 | 70.0 | 0.9 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | |
| Total Operating Expenses | 433.9 | 433.1 | 299.3 | 254.8 | 136.1 | 82.7 | 41.6 | 46.4 | 41.5 | 30.5 | 10.5 | 11.3 | 8.0 | 2.3 | 4.5 | |
| Operating Income | -363.4 | -363.4 | -299.0 | -254.5 | -134.3 | -79.7 | -110.4 | -42.0 | -33.1 | -26.5 | -12.5 | -11.2 | -6.9 | -0.2 | -4.0 |
| 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 | 38.6 | 30.4 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 33.0 | 20.9 | ||
| Depreciation & Amortization | -0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.3 | ||
| Total Operating Expenses | 122.6 | 110.6 | 106.8 | 93.9 | 87.5 | 83.6 | 72.3 | 56.0 | 71.6 | 51.3 | ||
| Operating Income | -122.7 | -40.0 | -106.8 | -93.9 | -87.5 | -83.5 | -72.2 | -55.9 | -71.5 | -51.2 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 27.4 | 27.4 | 32.1 | 18.6 | 4.9 | 0.3 | 0.2 | 0.9 | 1.3 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Interest Expense | 8.3 | 4.9 | 3.0 | 1.8 | 0.5 | 0.0 | 0.5 | 0.8 | 0.9 | 0.4 | 0.1 | 0.1 | 1.0 | 2.0 | 1.6 | |
| Other Expense | 20.8 | 20.8 | 29.1 | 16.7 | 4.4 | 0.3 | -0.3 | 0.1 | 0.4 | 0.0 | -2.9 | -0.1 | 0.1 | 0.3 | -0.9 | |
| IBT | -342.6 | -342.6 | -269.9 | -237.7 | -129.9 | -79.4 | -110.7 | -41.9 | -32.7 | -26.5 | -12.7 | -11.3 | -7.9 | -2.2 | -5.6 | |
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | -4.4 | 0.0 | 0.3 | 0.5 | 1.3 | 0.1 | 0.1 | 0.0 | 1.0 | 2.0 | 3.2 | |
| Net Income | -342.6 | -342.6 | -269.9 | -237.7 | -125.4 | -79.4 | -111.0 | -42.4 | -32.7 | -26.5 | -12.7 | -11.3 | -7.9 | -2.2 | -7.2 |
| 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 | 7.8 | 5.5 | 6.5 | 7.5 | 8.6 | 7.8 | 7.8 | 7.9 | 5.5 | 4.2 | ||
| Interest Expense | 6.6 | 0.6 | 0.5 | 0.6 | 0.9 | 1.0 | 0.6 | 0.6 | 0.9 | 0.6 | ||
| Other Expense | 2.4 | 5.4 | 6.0 | 7.0 | 7.7 | 6.8 | 7.2 | 7.4 | 4.6 | 3.6 | ||
| IBT | -120.4 | -34.6 | -100.7 | -86.9 | -79.7 | -76.7 | -65.0 | -48.5 | -66.9 | -47.7 | ||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.5 | -0.1 | ||
| Net Income | -120.4 | -34.6 | -100.7 | -86.9 | -79.7 | -76.7 | -65.0 | -48.5 | -66.9 | -47.7 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $-5.31 | $-3.91 | $-6.66 | $-31.20 | $-20.31 | $-16.57 | $-20.66 | $-263.53 | $-314.98 | $-786.95 | $-172.21 | $-581.27 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $-5.31 | $-3.91 | $-6.66 | $-31.20 | $-20.31 | $-16.57 | $-20.66 | $-263.53 | $-314.98 | $-786.95 | $-172.21 | $-581.27 | |
| Shares Outstanding | 84.8 | 84.8 | 67.9 | 44.8 | 32.1 | 11.9 | 3.6 | 2.1 | 2.0 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Diluted Shares Outstanding | 84.8 | 84.8 | 67.9 | 44.8 | 32.1 | 11.9 | 3.6 | 2.1 | 2.0 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | $-1.35 | $-1.09 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-1.35 | $-1.09 | ||
| Shares Outstanding | 84.8 | 81.8 | 81.6 | 81.3 | 80.1 | 66.4 | 63.9 | 61.1 | 49.7 | 43.7 | ||
| Diluted Shares Outstanding | 84.8 | 81.8 | 81.6 | 81.3 | 80.1 | 66.4 | 63.9 | 61.1 | 49.7 | 43.7 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 107.7 | 99.6 | 102.8 | 155.6 | 42.3 | 45.9 | 24.8 | 32.6 | 47.4 | 3.3 | 10.8 | 5.1 | 0.2 | 0.1 | |
| Short Term Investments | 463.7 | 618.0 | 374.5 | 269.0 | 154.7 | 81.7 | 2.0 | 29.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 571.4 | 717.6 | 477.4 | 424.6 | 197.0 | 127.6 | 26.8 | 62.5 | 47.4 | 3.3 | 10.8 | 5.1 | 0.2 | 0.1 | |
| Accounts Receivable | 0.0 | 0.0 | 0.1 | 0.1 | 0.5 | 0.0 | 0.1 | 0.0 | 1.5 | 0.5 | 0.4 | 1.1 | 1.0 | 1.2 | |
| Inventory | 0.0 | 0.0 | 0.0 | -6.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.4 | 0.2 | |
| Other Current Assets | 10.3 | 20.9 | 9.0 | 6.5 | 2.7 | 2.0 | 2.8 | 2.9 | 3.0 | 0.2 | 0.3 | 0.3 | 0.4 | 0.1 | |
| Total Current Assets | 581.7 | 738.5 | 486.5 | 424.6 | 200.2 | 129.6 | 29.7 | 65.4 | 51.9 | 4.3 | 11.7 | 6.8 | 2.1 | 1.7 |
| 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 | 169.6 | 117.3 | 116.2 | 99.6 | 200.3 | 107.7 | 91.6 | 102.8 | 111.6 | 87.1 | |
| Short Term Investments | 321.3 | 446.0 | 520.4 | 618.0 | 552.9 | 463.7 | 521.5 | 374.5 | 201.4 | 247.2 | |
| Total Cash & ST Investments | 490.9 | 563.4 | 636.6 | 717.6 | 753.2 | 571.4 | 613.2 | 477.4 | 313.0 | 334.3 | |
| Accounts Receivable | 70.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Assets | 11.0 | 15.4 | 20.6 | 20.9 | 14.1 | 10.3 | 13.5 | 9.0 | 10.7 | 11.9 | |
| Total Current Assets | 571.9 | 578.8 | 657.2 | 738.5 | 767.4 | 581.7 | 626.8 | 486.5 | 323.8 | 346.3 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 3.3 | 3.4 | 3.3 | 2.9 | 2.1 | 0.8 | 0.5 | 0.7 | 0.6 | 0.0 | 1.2 | 1.2 | 0.9 | 1.1 | |
| 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 | |
| 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 | |
| Long-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 | 0.0 | |
| Other Long-Term Assets | 0.7 | 0.5 | 0.6 | 7.6 | 1.5 | 0.9 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.7 | 0.0 | |
| Total Long-Term Assets | 4.0 | 3.9 | 3.9 | 10.5 | 3.5 | 1.6 | 0.5 | 0.8 | 0.6 | 0.0 | 1.2 | 1.3 | 1.6 | 1.1 | |
| Total Assets | 585.7 | 742.4 | 490.4 | 435.1 | 203.7 | 131.3 | 30.3 | 66.1 | 52.5 | 4.3 | 12.9 | 8.1 | 3.7 | 2.8 |
| 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 | 3.7 | 3.1 | 3.3 | 3.4 | 3.7 | 3.3 | 3.0 | 3.3 | 3.7 | 4.0 | |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Long-Term Assets | 1.5 | 0.5 | 0.5 | 0.5 | 0.9 | 0.7 | 0.6 | 0.6 | 1.3 | 1.2 | |
| Total Long-Term Assets | 5.2 | 3.6 | 3.7 | 3.9 | 4.5 | 4.0 | 3.6 | 3.9 | 4.9 | 5.1 | |
| Total Assets | 577.1 | 582.3 | 661.0 | 742.4 | 771.9 | 585.7 | 630.4 | 490.4 | 328.8 | 351.5 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 3.1 | 2.1 | 2.2 | 14.2 | 2.3 | 0.7 | 1.1 | 0.6 | 0.9 | 0.2 | 0.2 | 0.3 | 0.4 | 0.0 | |
| Short-Term Debt | 3.5 | 0.5 | 0.8 | 0.6 | 0.5 | 0.5 | 4.0 | 2.3 | 0.0 | 1.0 | 1.1 | 0.1 | 0.7 | 22.6 | |
| Other Current Liabilities | 29.9 | 44.9 | 23.3 | 18.2 | 10.5 | 9.2 | 0.1 | 0.1 | 3.0 | 0.0 | 0.1 | 1.7 | 0.2 | 0.2 | |
| Current Liabilities | 36.8 | 47.9 | 26.6 | 33.3 | 13.6 | 10.7 | 10.2 | 6.7 | 3.9 | 4.6 | 2.5 | 2.0 | 1.4 | 23.6 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 10.1 | 8.5 | 3.9 | 2.1 | 6.3 | 3.1 | 2.7 | 2.2 | 3.7 | 4.1 | |
| Short-Term Debt | 0.7 | 9.0 | 0.5 | 0.5 | 0.6 | 3.5 | 0.7 | 0.8 | 0.8 | 0.8 | |
| Other Current Liabilities | 39.5 | 34.8 | 29.0 | 44.9 | 34.1 | 29.9 | 22.4 | 23.3 | 18.4 | 23.4 | |
| Current Liabilities | 50.7 | 52.6 | 33.7 | 47.9 | 41.4 | 36.8 | 26.1 | 26.6 | 23.2 | 28.7 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 17.5 | 20.6 | 20.2 | 4.6 | 0.0 | 0.0 | 4.3 | 8.0 | 9.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Capital Leases | 0.5 | 0.5 | 0.8 | 0.6 | 0.5 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 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 | 0.0 | 0.0 | 0.0 | |
| Total Liabilities | 56.3 | 70.8 | 48.4 | 40.0 | 16.0 | 11.2 | 14.5 | 14.8 | 14.0 | 4.6 | 2.5 | 2.1 | 1.6 | 24.2 |
| 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 | 23.1 | 12.4 | 20.7 | 20.6 | 20.5 | 17.5 | 20.3 | 20.2 | 20.0 | 4.7 | |
| Capital Leases | 0.0 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 0.7 | 0.8 | 0.8 | 0.8 | |
| 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 | 74.2 | 67.2 | 56.5 | 70.8 | 64.4 | 56.3 | 47.9 | 48.4 | 45.2 | 35.6 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.6 | 0.8 | 0.5 | 0.4 | 0.2 | 0.0 | 0.3 | 0.3 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | |
| Retained Earnings | -839.4 | -995.9 | -725.9 | -488.2 | -358.3 | -278.9 | -168.2 | -126.3 | -93.6 | -30.6 | -18.0 | -6.6 | -25.9 | -21.4 | |
| Comprehensive Income | -0.5 | 0.0 | 0.3 | -0.4 | -0.2 | 0.0 | 0.0 | 0.0 | -2.8 | 0.0 | -0.7 | -0.6 | -0.4 | -0.3 | |
| Total Common Equity | 529.3 | 671.6 | 442.0 | 395.1 | 187.7 | 120.0 | 15.8 | 51.3 | 38.5 | -0.3 | 10.4 | 6.0 | 2.0 | -21.4 |
| 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 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | |
| Retained Earnings | -1,218.1 | -1,183.5 | -1,082.8 | -995.9 | -916.1 | -839.4 | -774.5 | -725.9 | -659.0 | -611.4 | |
| Comprehensive Income | 0.4 | 0.1 | 0.2 | 0.0 | 0.0 | -0.5 | -0.4 | 0.3 | -0.1 | -0.2 | |
| Total Common Equity | 503.0 | 515.2 | 604.5 | 671.6 | 707.5 | 529.3 | 582.5 | 442.0 | 283.6 | 315.9 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 21.0 | 21.1 | 21.0 | 5.3 | 0.5 | 0.5 | 8.3 | 10.3 | 9.9 | 1.0 | 1.1 | 0.1 | 0.7 | 22.6 | |
| Book Value | 529.3 | 671.6 | 442.0 | 395.1 | 187.7 | 120.0 | 15.8 | 51.3 | 38.5 | -0.3 | 10.4 | 6.0 | 2.0 | -21.4 |
| 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 | 503.0 | 515.2 | 604.5 | 671.6 | 707.5 | 529.3 | 582.5 | 442.0 | 283.6 | 315.9 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -228.1 | -342.6 | -269.9 | -237.7 | -129.9 | -79.4 | -110.7 | -41.9 | -32.7 | -26.5 | -12.7 | -11.3 | -7.9 | -2.2 | -5.6 | |
| Depreciation & Amortization | 0.8 | -6.8 | 0.5 | 0.5 | 0.3 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | |
| Stock-Based Compensation | 64.1 | 44.3 | 42.2 | 67.2 | 19.8 | 14.5 | 3.6 | 4.0 | 3.7 | 2.4 | 2.1 | 3.0 | 4.3 | 0.0 | 0.0 | |
| Change Working Capital | 7.7 | 23.0 | 9.6 | -9.4 | 16.0 | 1.7 | 4.4 | 1.7 | 1.9 | -4.5 | 2.2 | 1.1 | 0.1 | -0.6 | -1.6 | |
| Change In Accounts Receivable | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | -0.1 | 1.4 | -1.4 | -0.1 | 0.7 | -0.3 | 0.2 | -0.4 | |
| Change In Accounts Payable | -0.7 | 6.6 | -0.1 | -12.0 | 11.5 | 1.7 | -0.4 | 0.5 | -0.3 | -0.1 | 2.0 | 0.6 | 0.4 | -0.3 | -1.3 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -57.8 | -50.9 | 0.1 | 0.0 | 0.2 | -0.2 | 0.2 | |
| Other Non-cash Items | 9.9 | 5.6 | -14.7 | -4.7 | 0.1 | 7.5 | 72.6 | 0.3 | 0.4 | 0.1 | 0.1 | 0.1 | 1.0 | 1.5 | 2.5 | |
| Cash from Operations | -168.3 | 0.0 | 0.0 | -184.2 | -93.8 | -54.6 | -29.8 | -36.1 | -26.8 | -28.2 | -7.2 | -6.9 | -2.2 | -1.2 | -6.2 |
| 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 | -120.4 | -34.6 | -100.7 | -86.9 | -79.7 | -76.7 | -65.0 | -48.5 | -66.9 | -47.7 | |
| Depreciation & Amortization | -0.9 | 0.1 | 0.1 | 0.1 | 0.1 | -12.6 | 0.1 | 0.1 | 0.2 | 0.1 | |
| Stock-Based Compensation | 12.0 | 11.3 | 10.8 | 10.2 | 9.0 | 8.7 | 11.8 | 12.7 | 26.0 | 13.6 | |
| Change Working Capital | 81.3 | -60.3 | 15.9 | -13.9 | 0.5 | -6.2 | 11.1 | -5.0 | 5.6 | -4.1 | |
| Change In Accounts Receivable | 0.0 | -70.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.1 | 0.0 | 0.0 | 0.0 | |
| Change In Accounts Payable | -1.4 | 1.5 | 4.6 | 1.8 | -3.9 | 2.9 | 0.4 | 0.5 | -1.5 | -0.1 | |
| 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 | 4.1 | -1.0 | -1.5 | -2.2 | -3.2 | 19.1 | -4.1 | -4.6 | 0.1 | 1.4 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -38.0 | -39.0 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -0.6 | -0.5 | -0.5 | -0.9 | -0.8 | -0.3 | 0.0 | -0.1 | -0.4 | -0.2 | 0.0 | -0.1 | -0.3 | 0.0 | -0.1 | |
| Acquisitions | 121.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.4 | 0.0 | 0.0 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Investments | -607.4 | -579.3 | -695.1 | -407.9 | -223.3 | -188.4 | -81.8 | -32.7 | -62.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | 405.2 | 542.2 | 466.9 | 314.5 | 108.9 | 114.4 | 2.0 | 61.0 | 33.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Investing Activities | -264.3 | 0.0 | 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 | |
| Cash from Investing | -202.7 | 0.0 | 0.0 | -94.3 | -115.1 | -74.3 | -50.5 | 28.2 | -29.9 | 1.0 | 0.0 | -0.1 | -0.3 | 0.0 | -0.1 |
| 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 | -0.1 | 0.0 | -0.1 | -0.1 | -0.3 | -0.1 | 0.0 | 0.0 | -0.4 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 169.7 | -48.4 | |
| Investments | -438.2 | -14.1 | -55.8 | -71.2 | -181.8 | -228.4 | -59.3 | -225.6 | -272.5 | -50.0 | |
| Sales of Investment | 99.0 | 140.3 | 131.5 | 171.4 | 119.0 | 144.0 | 121.3 | 82.6 | 102.8 | 98.5 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -169.7 | 48.4 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -169.7 | 48.0 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -29.0 | 0.0 | 0.0 | 15.0 | -0.4 | 0.0 | -10.3 | -2.3 | 0.0 | -4.7 | -0.1 | -0.1 | 0.0 | -10.5 | -0.1 | |
| Debt Issued | 44.4 | 21.1 | 0.0 | 30.8 | 5.2 | 0.1 | 2.4 | 0.3 | 0.4 | 13.5 | 0.0 | 1.1 | -0.6 | -11.4 | 22.7 | |
| Issuance of Common Stock | 377.0 | 0.0 | 0.0 | 125.1 | 291.9 | 114.2 | 25.1 | 2.3 | 44.5 | 48.6 | 0.0 | 13.1 | 6.6 | 0.0 | 0.0 | |
| Repurchase of Common Stock | 0.6 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | -0.4 | 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 | 0.0 | -0.3 | -0.7 | |
| Other Financing Activities | -6.8 | 0.0 | 0.0 | 9.4 | 30.6 | 11.0 | 86.5 | 0.1 | -2.6 | 8.6 | 0.0 | 0.1 | 0.8 | 12.1 | 6.6 | |
| Cash from Financing | 391.6 | 0.0 | 0.0 | 225.7 | 322.2 | 125.3 | 101.3 | 0.1 | 41.9 | 52.5 | -0.3 | 12.7 | 7.4 | 1.3 | 5.8 |
| 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 | 15.0 | |
| Debt Issued | 23.8 | 2.5 | 0.1 | 0.1 | 0.0 | 0.2 | -0.1 | 0.0 | 0.2 | 30.3 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 125.1 | 1.0 | |
| 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 | -2.3 | 0.5 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 198.9 | 15.5 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 20.6 | 112.8 | -3.2 | -52.8 | 113.3 | -3.6 | 21.1 | -7.8 | -14.8 | 25.3 | -7.5 | 5.7 | 4.9 | 0.1 | -0.5 | |
| Closing Cash Balance | 107.7 | 212.4 | 99.6 | 102.8 | 155.6 | 42.3 | 45.9 | 24.8 | 32.6 | 47.4 | 3.3 | 10.8 | 5.1 | 0.2 | 0.1 |
| 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 | 42.7 | 52.3 | 1.1 | 16.6 | -100.7 | 92.7 | 16.0 | -11.2 | -8.8 | 24.5 | |
| Closing Cash Balance | 212.4 | 169.6 | 117.3 | 116.2 | 99.6 | 200.3 | 107.7 | 91.6 | 102.8 | 111.6 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | -168.8 | -276.9 | -232.8 | -185.1 | -94.6 | -54.9 | -29.8 | -36.1 | -27.3 | -28.4 | -7.2 | -7.0 | -2.5 | -1.2 | -6.3 | |
| Real Free Cash Flow | -232.9 | -321.2 | -275.0 | -252.2 | -114.4 | -69.4 | -33.5 | -40.1 | -31.0 | -30.8 | -9.3 | -10.0 | -6.8 | -1.2 | -6.3 |
| 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 | -24.0 | -84.7 | -75.4 | -92.7 | -73.4 | -68.0 | -46.2 | -45.2 | -38.0 | -39.4 | |
| Real Free Cash Flow | -36.0 | -96.0 | -86.3 | -103.0 | -82.4 | -76.7 | -57.9 | -57.9 | -64.1 | -53.0 |
