Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY201312/31/2013 | FY201412/31/2014 | FY201512/31/2015 | FY201612/31/2016 | FY201712/31/2017 | FY201812/31/2018 | FY201912/31/2019 | FY202012/31/2020 | FY202112/31/2021 | FY202212/31/2022 | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -35.0 | -26.9 | -23.9 | -21.6 | |||||||||||
| Depreciation & Amortization | 3.3 | 7.5 | 7.7 | 9.2 | |||||||||||
| Stock Based Compensation | - | 0.2 | 0.8 | 0.1 | |||||||||||
| Change in Working Capital | 3.6 | 0.9 | -7.2 | 4.6 | |||||||||||
| Other Non-Cash Items | 25.6 | 16.6 | 5.4 | 1.7 | |||||||||||
| Net Cash from Operating Activities | -2.6 | -1.8 | -17.3 | -6.0 | |||||||||||
| -Investments in Property, Plant & Equipment | -5.9 | -1.8 | -3.6 | -2.1 | |||||||||||
| -Acquisitions Net | - | - | - | 1.1 | |||||||||||
| -Purchases of Investments | - | - | - | - | |||||||||||
| Sales/Maturities of Investments | - | - | - | - | |||||||||||
| Other Investing Activities | - | 0.1 | -12.3 | - | |||||||||||
| Net Cash from Investing Activities | -5.9 | -1.7 | -15.9 | -0.9 | |||||||||||
| Net Debt Issuance | 2.3 | 10.2 | -9.0 | -5.2 | |||||||||||
| Net Stock Issuance | - | 2.8 | 40.4 | 10.5 | |||||||||||
| -Net Dividends Paid | - | - | -24.0 | -3.0 | |||||||||||
| Other Financing Activities | 4.1 | -8.8 | 26.8 | 3.0 | |||||||||||
| Net Cash from Financing Activities | 6.4 | 4.2 | 34.2 | 5.3 | |||||||||||
| Effect of Forex Changes | - | - | - | - | |||||||||||
| Net Change in Cash | -2.1 | 0.7 | 1.0 | -1.6 | |||||||||||
| Cash at End of Period | 0.8 | 1.5 | 2.6 | 0.9 | |||||||||||
| Operating Cash Flow | -2.6 | -1.8 | -17.3 | -6.0 | |||||||||||
| -Capital Expenditure | -5.9 | -1.8 | -15.9 | -2.1 | |||||||||||
| Free Cash Flow | -8.5 | -3.6 | -33.2 | -8.0 | |||||||||||