CATX - Perspective Therapeutics, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$13.33
DETAILS
HIGH:
$16.00
LOW:
$12.00
MEDIAN:
$12.00
CONSENSUS:
$13.33
UPSIDE:
234.92%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||
| Revenue | 0 | 0 | 1.4 | 7.1 | 10.8 | 10.1 | 9.7 | 7.3 | 5.9 | 4.8 | 4.8 | 4.6 | 4.2 | 4.5 | 5.1 | 5.2 | 5.3 | 5.4 | 7.2 | 5.7 | 2.0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 7.8 | 8.3 | 7.8 | 6.8 |
| Cost of Revenue | 0 | 0 | 0 | 5.5 | 6.2 | 4.9 | 4.6 | 4.3 | 4.1 | 3.9 | 4.6 | 4.4 | 4.4 | 4.4 | 4.4 | 4.1 | 4.6 | 5.8 | 7.3 | 5.8 | 3.8 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 6.7 | 7.5 | 7.0 | 6.4 |
| Gross Profit | 0 | 0 | 1.4 | 1.6 | 4.6 | 5.1 | 5.1 | 3.0 | 1.8 | 0.8 | 0.1 | 0.2 | (0.2) | 0.2 | 0.7 | 1.2 | 0.7 | (0.4) | (0.2) | (0.1) | (1.8) | (1.3) | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 0.8 | 0.8 | 0.4 |
| Operating Expenses | ||||||||||||||||||||||||||||||||
| R&D Expenses | 84.2 | 41.6 | 21.3 | 2.6 | 2.6 | 1.4 | 1.1 | 1.5 | 1.7 | 1.0 | 0.5 | 0.6 | 0.7 | 0.6 | 0.7 | 0.5 | 0.3 | 1.0 | 1.4 | 1.3 | 0.5 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 30.2 | 26.6 | 21.1 | 14.2 | 9.4 | 7.1 | 7.5 | 6.9 | 6.8 | 6.2 | 5.1 | 3.9 | 3.7 | 3.6 | 3.6 | 3.7 | 4.4 | 5.2 | 7.3 | 8.3 | 4.9 | 2.6 | 0.0 | 0.0 | 0.0 | 0 | 0.0 | 0.2 | 1.1 | 2.6 | 1.2 | 1.2 |
| Other Expenses | (0.9) | 24.1 | 0 | 0 | 0 | 0 | (0.1) | 0.0 | 0 | (0.0) | (0.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.3 | 0.3 | 0.4 |
| Operating Expenses | 113.6 | 92.3 | 42.4 | 17.4 | 12.0 | 8.6 | 8.6 | 8.3 | 8.6 | 7.1 | 5.2 | 4.5 | 4.4 | 4.2 | 4.3 | 4.1 | 4.7 | 6.1 | 8.7 | 9.6 | 5.4 | 2.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 1.4 | 2.9 | 1.7 | 1.5 |
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Income | (113.6) | 10.5 | (40.9) | (15.2) | (7.4) | (3.4) | (3.5) | (5.3) | (6.7) | (6.3) | (5.1) | (4.3) | (4.6) | (4.1) | (3.6) | (3.0) | (4.0) | (6.5) | (8.8) | (9.7) | (7.2) | (4.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.2) | (0.3) | (2.1) | (0.8) | (1.2) |
| Interest Expense | 0.4 | (0.0) | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | 0.1 | 0.3 | 0 | 1.0 | 0.2 | 0.0 | 0.0 | 0.1 | 0 | 0 | (0.0) | 0 | 0.2 | 0.1 | 0.1 |
| Interest Income | 8.1 | 10.5 | 0.9 | 1.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.2 | 0.3 | 0.0 | 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 |
| Profitability | ||||||||||||||||||||||||||||||||
| EBITDA | (100.8) | 10.5 | (40.0) | (14.8) | (7.4) | (3.4) | (3.5) | (5.3) | (6.7) | (6.2) | (4.4) | (4.1) | (3.9) | (3.3) | (2.9) | (2.1) | (3.0) | (5.5) | (7.5) | (9.0) | (6.2) | (4.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.2) | 0.0 | (2.7) | (0.4) | (1.8) |
| EBIT | (104.1) | (81.4) | (40.9) | (15.2) | 0 | (3.4) | 0 | (5.3) | (6.7) | (6.3) | 0 | 0 | (4.6) | (4.1) | 0 | (3.0) | (4.0) | 0 | 0 | (9.7) | 0 | (4.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Before Tax | (104.4) | (81.4) | (40.1) | (14.7) | (7.3) | (3.4) | (3.4) | (5.1) | (6.7) | (6.2) | (4.7) | (3.7) | (6.0) | (3.9) | (3.4) | (2.8) | 0 | (6.2) | (9.1) | 0 | (8.2) | (4.3) | (0.1) | (0.1) | (0.1) | 0 | 0 | (0.0) | (0.4) | (2.1) | (0.9) | (0.4) |
| Income Tax Expense | (0.8) | (2.1) | (2.7) | 0 | (0.1) | (0.2) | (0.2) | (0.3) | (0.0) | (0.1) | (0.4) | (0.7) | 1.4 | (0.2) | (0.1) | (0.1) | 0.0 | (0.3) | (0.2) | (0.1) | 1.0 | 0 | (0.1) | 0.0 | 0.1 | (0.3) | 0.1 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income | (103.1) | (79.3) | (46.5) | (14.7) | (7.2) | (3.2) | (3.3) | (4.8) | (6.7) | (6.2) | (4.7) | (3.7) | (6.0) | (3.9) | (3.5) | (2.8) | (4.0) | (6.2) | (8.6) | (9.6) | (8.2) | (4.3) | (0.1) | (0.1) | 0.2 | (0.1) | 1.8 | (0.1) | (0.4) | (2.2) | (0.9) | (0.4) |
| Per Share Data | ||||||||||||||||||||||||||||||||
| EPS (Basic) | -1.40 | -1.23 | -0.85 | -0.27 | -0.13 | -0.06 | -0.05 | -0.07 | -0.12 | -0.11 | -0.09 | -0.07 | -0.14 | -0.11 | -0.12 | -0.11 | -0.18 | -0.27 | -0.37 | -0.54 | -0.68 | -0.76 | -0.07 | -0.18 | 0.60 | -0.20 | 5.41 | -0.42 | -1.29 | -6.63 | -3.27 | -1.52 |
| EPS (Diluted) | -1.40 | -1.23 | -0.85 | -0.27 | -0.13 | -0.06 | -0.05 | -0.07 | -0.12 | -0.11 | -0.09 | -0.07 | -0.14 | -0.11 | -0.12 | -0.11 | -0.18 | -0.27 | -0.37 | -0.54 | -0.68 | -0.76 | -0.07 | -0.18 | 0.60 | -0.20 | 5.41 | -0.42 | -1.29 | -6.63 | -3.27 | -1.52 |
| Shares Outstanding | 73.8 | 64.4 | 54.9 | 54.9 | 54.9 | 54.9 | 67.6 | 67.0 | 55.2 | 55.0 | 55.0 | 54.9 | 42.7 | 34.4 | 28.6 | 25.1 | 23.0 | 22.9 | 23.0 | 17.8 | 12.1 | 5.6 | 0.8 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2009 | 2008 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents | 30.6 | 61.6 | 9.2 | 21.0 | 60.4 | 9.6 | 2.4 | 5.3 | 2.6 | 5.9 | 1.7 | 3.0 | 32.6 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 |
| Short-Term Investments | 114.1 | 165.3 | 0 | 22.8 | 0 | 0 | 0 | 0 | 0.8 | 3.0 | 0 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 0.0 | 0.1 | 1.2 | 1.4 | 1.6 | 1.7 | 2.0 | 1.2 | 1.2 | 0.7 | 0.9 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.0 | 0.2 | 0.1 | 0.2 |
| Inventory | 0 | 0 | 0 | 1.4 | 1.1 | 0.7 | 0.6 | 0.5 | 0.5 | 0.3 | 0.7 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Current Assets | 3.6 | 4.1 | 5.3 | 6.7 | 0.5 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 |
| Total Current Assets | 148.4 | 231.2 | 16.8 | 53.2 | 63.6 | 12.3 | 5.5 | 7.3 | 5.5 | 10.3 | 3.5 | 6.4 | 32.6 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.2 | 0.3 | 0.3 | 0.8 |
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment | 78.1 | 59.5 | 6.3 | 2.1 | 2.6 | 2.7 | 2.7 | 1.6 | 1.3 | 1.1 | 4.0 | 4.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.7 | 0.9 | 1.2 | 1.4 |
| Goodwill | 0 | 0 | 24.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.4 | 0.4 | 0.1 | 0.2 |
| Intangible Assets | 40 | 50 | 50.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0 | 0 |
| Other Non-Current Assets | 0.5 | 0.4 | 0.2 | (2.3) | 0.9 | 0.4 | 0.1 | 0.2 | 0.5 | 0.7 | 0.2 | 0.5 | 0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Assets | 118.6 | 109.9 | 81.1 | 2.3 | 3.6 | 3.2 | 3.2 | 2.1 | 2.0 | 2.0 | 4.4 | 5.4 | 0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0.9 | 1.1 | 1.4 | 1.7 | 2.0 |
| Total Assets | 267.0 | 341.1 | 97.9 | 58.1 | 67.3 | 15.5 | 8.7 | 9.4 | 7.5 | 12.3 | 7.9 | 11.7 | 32.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.3 | 1.7 | 2.0 | 2.9 |
| Current Liabilities | |||||||||||||||||||||||
| Account Payables | 0 | 10.3 | 6.9 | 1.5 | 0.8 | 0.5 | 0.7 | 0.7 | 1.4 | 0.6 | 0 | 0.7 | 21.4 | 0 | 0.4 | 0.0 | 0.3 | 0.3 | 0.6 | 0.9 | 0.9 | 0.5 | 0.6 |
| Short-Term Debt | 0.6 | 0.1 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 |
| Deferred Revenue | 26.6 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 1.5 | 5.5 | 4.7 | (0.4) | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 1.2 | 1.1 | 1.1 | 0.8 | 0.9 |
| Total Current Liabilities | 28.7 | 18.2 | 15.7 | 2.7 | 1.8 | 1.3 | 1.6 | 1.1 | 1.8 | 1.1 | 1.0 | 1.0 | 21.4 | 0.6 | 1.1 | 1.0 | 1.3 | 1.2 | 3.3 | 3.2 | 3.3 | 2.0 | 1.9 |
| Non-Current Liabilities | |||||||||||||||||||||||
| Long-Term Debt | 1.0 | 1.6 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 1.7 | 2.5 | 4.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 28.6 | 0.1 | 0 | 0 | 0.6 | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 31.3 | 32.2 | 7.0 | 0 | 1.0 | 1.4 | 1.4 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 21.4 | 0.0 | 0.4 | 0.4 | 0.3 | 0.3 | 0.8 | 0.2 | 0.4 | 0.6 | 0.7 |
| Total Liabilities | 59.9 | 50.4 | 22.7 | 3.4 | 2.9 | 2.7 | 3.0 | 1.7 | 2.4 | 1.7 | 1.7 | 1.8 | 21.4 | 0.6 | 1.1 | 1.0 | 1.3 | 1.2 | 3.3 | 3.4 | 3.6 | 2.6 | 2.6 |
| Stockholders' Equity | |||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 2.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Retained Earnings | (334.8) | (231.7) | (152.4) | (105.9) | (95.2) | (89.5) | (87.9) | (84.5) | (79.3) | (72.6) | (41.9) | (37.9) | (6,994.4) | (7.3) | (7.3) | (7.2) | (7.5) | (5.2) | (7.1) | (6.9) | (6.5) | (4.3) | (3.4) |
| Accumulated Other Comprehensive Income | 0.1 | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | (7.7) | (7.6) | (4.1) | (3.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 207.0 | 290.7 | 75.2 | 54.6 | 64.4 | 12.8 | 5.7 | 7.7 | 5.0 | 10.6 | 6.2 | 10.0 | 11.2 | (0.6) | (1.1) | (1.0) | (1.3) | (1.2) | (2.1) | (2.1) | (1.9) | (0.6) | 0.3 |
| Total Liabilities & Equity | 267.0 | 341.1 | 97.9 | 58.1 | 67.3 | 15.5 | 8.7 | 9.4 | 7.5 | 12.3 | 7.9 | 11.7 | 32.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.3 | 1.7 | 2.0 | 2.9 |
| Debt Metrics | |||||||||||||||||||||||
| Total Debt | 1.6 | 4.1 | 2.6 | 0 | 0.7 | 0.9 | 1.0 | 0 | 0 | 0 | 0.2 | 0.3 | 0 | 0.1 | 0.1 | 0.4 | 0 | 0 | 0.2 | 0.4 | 0.6 | 0.7 | 0.9 |
| Net Debt | (29.0) | (57.5) | (6.7) | (21.0) | (59.7) | (8.7) | (1.4) | (5.3) | (2.6) | (5.9) | (1.5) | (2.7) | (32.6) | 0.1 | 0.1 | 0.4 | (0.0) | (0.0) | 0.2 | 0.3 | 0.5 | 0.7 | 0.4 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||
| Net Income | (103.1) | (79.3) | (46.5) | (14.7) | (7.3) | (3.4) | (3.4) | (5.1) | (6.7) | (6.2) | (8.2) | (4.3) | (0.1) | (0.1) | 0.2 | (0.1) | 1.0 | (0.3) | (0.4) | (2.2) | (0.9) | (0.4) |
| Depreciation & Amortization | 3.3 | 2.3 | 0.9 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.7 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.3 | 0.3 | 0.4 | 0.3 |
| Stock-Based Compensation | 9.0 | 5.4 | 3.7 | 1.3 | 1.1 | 0.4 | 0.5 | 0.4 | 0.6 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 1.7 | 0 | 2.3 | 0.3 | (1.9) | (0.1) | (0.8) | (0.5) | 0.2 | 0.0 | (0.3) | 0.5 | (0.0) | (0.0) | 0.1 | 0.1 | 0.0 | 0.2 | 0.1 | 0.8 | 0.0 | 0.4 |
| Other Non-Cash Items | 7.5 | 55.4 | 5.3 | 0.5 | 0.1 | 0.1 | (0.0) | 0.1 | 0.1 | 0.0 | 0.8 | 0.3 | 0.0 | 0.1 | (0.3) | 0 | (0.7) | 0.4 | 0.0 | (0.0) | 0.0 | (0.8) |
| Operating Cash Flow | (82.5) | (18.3) | (36.9) | (12.2) | (7.7) | (2.8) | (3.6) | (5.0) | (5.7) | (5.7) | (7.0) | (3.4) | (0.0) | (0.0) | (0.0) | (0.0) | 0.4 | 0.3 | (0.0) | (1.1) | (0.5) | (0.5) |
| Investing Activities | ||||||||||||||||||||||
| Capital Expenditure | (12.7) | (54.4) | (1.1) | (0.3) | (0.3) | (0.4) | (0.3) | (0.4) | (0.3) | (0.5) | (0.8) | (0.7) | 0 | 0 | 0 | 0 | (0.0) | (0.2) | (0.0) | (0.0) | (0.0) | (0.0) |
| Acquisitions | 0 | 0 | 2.7 | 0 | 0 | 0.0 | 0 | 0.0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (119.8) | (243.5) | 0 | 0 | 0 | 0 | 0 | (4.7) | (4.1) | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 173.9 | 0 | 22.8 | 0 | 0 | 0 | 0 | 5.5 | 6.3 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | (0.1) | 79.0 | (0.0) | (57.4) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0.0 | 0.1 | 0.7 |
| Investing Cash Flow | 41.2 | (218.9) | 24.4 | (57.7) | (0.3) | (0.4) | (0.3) | 0.4 | 1.9 | 1.5 | (0.8) | (1.2) | 0 | 0 | 0 | 0 | (0.0) | (0.2) | (0.0) | (0.0) | 0.1 | 0.7 |
| Financing Activities | ||||||||||||||||||||||
| Net Debt Issuance | (0.1) | 0 | (0.1) | – | – | – | – | – | – | – | – | 3.9 | – | – | – | – | – | – | – | – | – | – |
| Stock Repurchased | 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 | 0 | 0 | 0 |
| Other Financing Activities | 0 | 289.4 | 0.5 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.2) | 0.1 | 0.2 | 1.1 | (0.1) | 0 |
| Financing Cash Flow | 10.3 | 289.4 | 0.8 | 0.1 | 0.1 | 64.7 | 1.0 | 7.4 | 0.5 | (0.0) | 8.4 | 5.7 | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | (0.1) | 0.0 | 1.1 | 0.0 | (0.1) |
| Cash Position | ||||||||||||||||||||||
| Net Change in Cash | (31.0) | 52.2 | (46.7) | 0.2 | (7.9) | 61.4 | (2.9) | 2.7 | (3.3) | (4.2) | 0.6 | 0 | 0 | 0 | 0 | 0.0 | (0.0) | (0.0) | 0.0 | (0.0) | (0.4) | 0.1 |
| Cash at Beginning | 61.6 | 9.4 | 21.2 | 55.9 | 64.0 | 2.6 | 5.5 | 2.8 | 5.9 | 10.1 | 1.7 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 |
| Cash at End | 30.6 | 61.6 | 9.4 | 56.1 | 56.1 | 64.0 | 2.6 | 5.5 | 2.6 | 5.9 | 2.2 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 |
| Free Cash Flow | (95.2) | (72.7) | (38.0) | (12.5) | (8.0) | (3.2) | (3.9) | (5.5) | (6.0) | (6.3) | (7.8) | (4.1) | (0.0) | (0.0) | (0.0) | (0.0) | 0.3 | 0.1 | (0.0) | (1.1) | (0.5) | (0.5) |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||
| Revenue | 0 | 0 | 1.4 | 7.1 | 10.8 | 10.1 | 9.7 | 7.3 | 5.9 | 4.8 | 4.8 | 4.6 | 4.2 | 4.5 | 5.1 | 5.2 | 5.3 | 5.4 | 7.2 | 5.7 | 2.0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 7.8 | 8.3 | 7.8 | 6.8 |
| Gross Profit | 0 | 0 | 1.4 | 1.6 | 4.6 | 5.1 | 5.1 | 3.0 | 1.8 | 0.8 | 0.1 | 0.2 | (0.2) | 0.2 | 0.7 | 1.2 | 0.7 | (0.4) | (0.2) | (0.1) | (1.8) | (1.3) | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 0.8 | 0.8 | 0.4 |
| Operating Income | (113.6) | 10.5 | (40.9) | (15.2) | (7.4) | (3.4) | (3.5) | (5.3) | (6.7) | (6.3) | (5.1) | (4.3) | (4.6) | (4.1) | (3.6) | (3.0) | (4.0) | (6.5) | (8.8) | (9.7) | (7.2) | (4.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.2) | (0.3) | (2.1) | (0.8) | (1.2) |
| Net Income | (103.1) | (79.3) | (46.5) | (14.7) | (7.2) | (3.2) | (3.3) | (4.8) | (6.7) | (6.2) | (4.7) | (3.7) | (6.0) | (3.9) | (3.5) | (2.8) | (4.0) | (6.2) | (8.6) | (9.6) | (8.2) | (4.3) | (0.1) | (0.1) | 0.2 | (0.1) | 1.8 | (0.1) | (0.4) | (2.2) | (0.9) | (0.4) |
| EPS (Diluted) | -1.40 | -1.23 | -0.85 | -0.27 | -0.13 | -0.06 | -0.05 | -0.07 | -0.12 | -0.11 | -0.09 | -0.07 | -0.14 | -0.11 | -0.12 | -0.11 | -0.18 | -0.27 | -0.37 | -0.54 | -0.68 | -0.76 | -0.07 | -0.18 | 0.60 | -0.20 | 5.41 | -0.42 | -1.29 | -6.63 | -3.27 | -1.52 |
| Balance Sheet | ||||||||||||||||||||||||||||||||
| Cash & Equivalents | 30.6 | 61.6 | 9.2 | 21.0 | 60.4 | 9.6 | 2.4 | 5.3 | 2.6 | 5.9 | 1.7 | 3.0 | 32.6 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | |||||||||
| Total Assets | 267.0 | 341.1 | 97.9 | 58.1 | 67.3 | 15.5 | 8.7 | 9.4 | 7.5 | 12.3 | 7.9 | 11.7 | 32.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.3 | 1.7 | 2.0 | 2.9 | |||||||||
| Total Debt | 1.6 | 4.1 | 2.6 | 0 | 0.7 | 0.9 | 1.0 | 0 | 0 | 0 | 0.2 | 0.3 | 0 | 0.1 | 0.1 | 0.4 | 0 | 0 | 0.2 | 0.4 | 0.6 | 0.7 | 0.9 | |||||||||
| Stockholders' Equity | 207.0 | 290.7 | 75.2 | 54.6 | 64.4 | 12.8 | 5.7 | 7.7 | 5.0 | 10.6 | 6.2 | 10.0 | 11.2 | (0.6) | (1.1) | (1.0) | (1.3) | (1.2) | (2.1) | (2.1) | (1.9) | (0.6) | 0.3 | |||||||||
| Cash Flow | ||||||||||||||||||||||||||||||||
| Operating Cash Flow | (82.5) | (18.3) | (36.9) | (12.2) | (7.7) | (2.8) | (3.6) | (5.0) | (5.7) | (5.7) | (7.0) | (3.4) | (0.0) | (0.0) | (0.0) | (0.0) | 0.4 | 0.3 | (0.0) | (1.1) | (0.5) | (0.5) | ||||||||||
| Capital Expenditure | (12.7) | (54.4) | (1.1) | (0.3) | (0.3) | (0.4) | (0.3) | (0.4) | (0.3) | (0.5) | (0.8) | (0.7) | 0 | 0 | 0 | 0 | (0.0) | (0.2) | (0.0) | (0.0) | (0.0) | (0.0) | ||||||||||
| Free Cash Flow | (95.2) | (72.7) | (38.0) | (12.5) | (8.0) | (3.2) | (3.9) | (5.5) | (6.0) | (6.3) | (7.8) | (4.1) | (0.0) | (0.0) | (0.0) | (0.0) | 0.3 | 0.1 | (0.0) | (1.1) | (0.5) | (0.5) | ||||||||||