PLL - Piedmont Lithium Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$11.50
DETAILS
HIGH:
$13.50
LOW:
$9.50
MEDIAN:
$11.50
CONSENSUS:
$11.50
UPSIDE:
58.62%
| Metric | 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 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||
| Revenue | 99.9 | 39.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 20.1 | 28.0 | 40.8 | 51.3 | 64.7 | 71.2 | 53.0 | 59.6 | 86.2 | 68.3 | 62.9 | 47.9 |
| Cost of Revenue | 89.1 | 34.1 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 12.3 | 15.7 | 20.4 | 23.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 10.8 | 5.7 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 7.8 | 12.2 | 20.4 | 27.8 | 64.7 | 71.2 | 53.0 | 59.6 | 86.2 | 68.3 | 62.9 | 47.9 |
| Operating Expenses | ||||||||||||||||||||||||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 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 |
| SG&A Expenses | 38.7 | 43.3 | 29.4 | 8.9 | 3.1 | 10.0 | 2.3 | 1.3 | 0.2 | 0.4 | 0.7 | 0.7 | 0.9 | 0.9 | 0.5 | 1.1 | 1.4 | 1.9 | 0.4 | 0.1 | 10.4 | 8.9 | 14.7 | 18.3 | 0 | 1.4 | 1.3 | 0 | 1.9 | 1.8 | 2.0 | 1.5 |
| Other Expenses | 27.8 | 1.7 | 1.9 | 10.9 | 7.1 | 0 | (0.6) | 0.5 | 0.4 | 0.5 | 0.7 | 0.6 | 1.2 | 0.9 | 0.8 | (0.1) | 0.4 | (0.7) | 0.2 | 0 | 1.6 | (5.9) | (4.3) | 1.8 | 0.6 | (1.0) | 1.2 | 2.3 | 0.8 | 2.9 | 0.5 | 0.2 |
| Operating Expenses | 66.5 | 45.1 | 31.4 | 19.7 | 10.2 | 10.0 | 9.5 | 1.8 | 0.6 | 0.9 | 1.3 | 1.2 | 2.1 | 1.8 | 1.3 | 0.9 | 1.8 | 1.2 | 0.6 | 0.1 | 18.1 | 10.2 | 16.4 | 0.2 | 0.6 | 2.3 | 1.9 | 2.3 | 4.4 | 3.8 | 3.8 | 3.1 |
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Income | (55.7) | (39.4) | (39.7) | (19.7) | (10.4) | (10.0) | (10.2) | (2.7) | (0.3) | (0.9) | (2.9) | (2.6) | (2.0) | (2.0) | (1.2) | (3.0) | (4.5) | (2.2) | (0.4) | (0.1) | (4.8) | (4.8) | (1.7) | 1.5 | 64.7 | 2.1 | 1.5 | (0.5) | 2.7 | 2.1 | 3.5 | 1.8 |
| Interest Expense | 1.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | (1.6) | 0.4 | 0.2 | 0.2 | 0.5 | 0.2 | 0.5 | 0.2 | 0.3 | 0.4 | 0.2 | 0.1 | 0.1 |
| Interest Income | 3.0 | 3.9 | 1.2 | 0 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | 0.5 | 0.6 | 0.2 | 0.3 | 0.6 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0 | 0.1 | 0.1 | 0.5 | 0.2 | 0.3 | 0.2 | 0.1 |
| Profitability | ||||||||||||||||||||||||||||||||
| EBITDA | (66.6) | (18.4) | (9.6) | (19.8) | (10.4) | (10.0) | (9.6) | (2.7) | (0.3) | (0.9) | (2.8) | (2.6) | (2.0) | (2.0) | (1.1) | (2.9) | (4.4) | (2.2) | (0.4) | 1.5 | (4.2) | (3.5) | (0.0) | 1.7 | 64.7 | 3.5 | 3.1 | 3.5 | 5.2 | 4.1 | 5.3 | 3.4 |
| EBIT | (66.9) | (18.6) | (39.7) | (19.7) | (10.4) | (10.0) | 0 | (2.7) | (0.3) | (0.9) | (2.9) | (2.6) | (2.0) | (2.0) | (1.2) | (3.0) | (4.5) | (2.2) | 0 | (0.1) | (4.8) | (4.8) | (1.7) | 1.5 | 0 | 0 | 0 | 0 | 2.7 | 2.1 | 3.5 | 1.8 |
| Income Before Tax | (67.9) | (18.7) | (9.8) | (19.9) | (9.8) | (9.7) | (9.9) | (2.7) | (0.3) | (0.9) | (2.9) | (2.6) | (2.0) | (2.0) | (1.2) | (3.0) | (4.5) | (2.2) | (0.3) | 1.5 | (5.2) | (5.0) | (1.9) | 1.0 | 2.5 | 0.7 | 1.0 | 0.8 | 2.5 | 2.2 | 3.6 | 1.8 |
| Income Tax Expense | (3.1) | 3.1 | 3.1 | 0.3 | (0.6) | 0 | (0.2) | 0 | 0 | 0 | 0.7 | 0 | 0 | 0.5 | (0.4) | (0.1) | 0 | (0.7) | (0.1) | (1.6) | 0 | 0.8 | 0.2 | 0.3 | 1.0 | 0.1 | 0.2 | 0.8 | 1.5 | 1.0 | 1.5 | 0.9 |
| Net Income | (64.8) | (21.8) | (13.0) | (20.0) | (9.8) | (9.7) | (9.9) | (2.7) | (0.3) | (0.9) | (2.9) | (2.6) | (2.0) | (2.5) | (0.7) | (3.0) | (4.5) | (2.2) | (0.3) | 3.1 | (5.2) | (5.1) | (2.2) | 0.8 | 1.0 | 0.5 | 0.4 | 0.4 | 1.0 | 0.9 | 1.5 | 0.7 |
| Per Share Data | ||||||||||||||||||||||||||||||||
| EPS (Basic) | -3.30 | -1.14 | -0.74 | -1.48 | -0.71 | -0.02 | -0.02 | -0.01 | -0.00 | -0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.00 | -0.01 | -0.02 | -0.01 | -0.00 | 0.08 | -0.48 | -0.48 | -0.20 | 0.07 | 0.09 | 0.05 | 1.08 | 1.08 | 2.48 | 2.22 | 0.12 | 0.05 |
| EPS (Diluted) | -3.30 | -1.14 | -0.74 | -1.48 | -0.71 | -0.02 | -0.02 | -0.01 | -0.00 | -0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.00 | -0.01 | -0.02 | -0.01 | -0.00 | 0.08 | -0.48 | -0.48 | -0.20 | 0.07 | 0.09 | 0.05 | 1.08 | 1.08 | 2.48 | 2.22 | 0.12 | 0.05 |
| Shares Outstanding | 19.6 | 19.0 | 17.5 | 13.6 | 8.3 | 621.8 | 5.2 | 4.1 | 4.0 | 4.0 | 4.0 | 4.0 | 3.9 | 3.9 | 3.9 | 2.3 | 2.3 | 1.8 | 2.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2009 | 2008 | 2004 | 2003 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents | 87.8 | 71.7 | 99.2 | 142.7 | 4.4 | 4.4 | 7.2 | 3.5 | 1.4 | 1.8 | 4.5 | 7.9 | 0.3 | 0.0 | 1.4 | 1.1 | 2.1 | 6.4 | 2.1 | 2.8 | 2.3 | 0.9 |
| Short-Term Investments | 7.1 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 0 | 0 | 0 | 0 |
| Net Receivables | 5.6 | 0.6 | 2.1 | 0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.3 | 0.2 | 0 | 1.4 | 9.9 | 9.2 | 7.3 | 8.4 | 22.2 | 10.3 | 10.8 | 7.1 |
| Inventory | 0 | 0 | (2.6) | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 2.7 | 5.3 | 5.7 | 4.3 | 4.6 | 5.6 | 7.5 | 6.2 | 5.5 |
| Other Current Assets | 2.1 | 3.3 | 2.6 | 1.3 | 0.0 | (0.0) | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 102.6 | 76.2 | 101.9 | 143.9 | 4.5 | 4.5 | 7.3 | 3.6 | 1.4 | 1.8 | 4.8 | 8.2 | 0.3 | 4.2 | 16.8 | 16.0 | 13.7 | 20.9 | 29.9 | 20.7 | 19.3 | 13.5 |
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment | 134.5 | 127.1 | 72.8 | 27.5 | 2.3 | 2.3 | 0.7 | 0.2 | 0.0 | 0.0 | 0.1 | 2.5 | 0 | 2.4 | 10.5 | 12.2 | 10.8 | 13.0 | 11.5 | 12.3 | 10.9 | 9.7 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.0 | 2.4 | 0.9 | 1.2 | 1.4 | 1.3 | 1.5 | 1.5 |
| 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 | 71.6 | 147.7 | 95.6 | 16.3 | 0 | 0 | 0 | 0 | 0 | 0.0 | 4.2 | 5.6 | 0 | 2.5 | 0.5 | 0 | 0.1 | 0.2 | 2.8 | 0 | 0 | 0 |
| Other Non-Current Assets | 41.1 | 30.4 | 17.6 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0.3 |
| Total Non-Current Assets | 247.2 | 305.1 | 186.1 | 43.9 | 2.3 | 2.3 | 0.7 | 0.2 | 0.0 | 0.1 | 4.3 | 8.0 | 0 | 4.9 | 14.6 | 15.0 | 12.4 | 14.9 | 16.1 | 14.4 | 12.9 | 11.9 |
| Total Assets | 349.9 | 381.3 | 287.9 | 187.9 | 6.8 | 6.8 | 8.0 | 3.7 | 1.4 | 1.8 | 9.1 | 16.2 | 0.3 | 9.1 | 31.4 | 20.8 | 26.1 | 35.8 | 42.9 | 32.2 | 32.2 | 24.8 |
| Current Liabilities | ||||||||||||||||||||||
| Account Payables | 5.2 | 4.0 | 12.9 | 2.6 | 1.4 | 1.4 | 1.9 | 0.4 | 0.0 | 0.0 | 0.1 | 0 | 0 | 3.0 | 9.0 | 5.5 | 4.5 | 3.7 | 7.6 | 6.4 | 4.8 | 3.7 |
| Short-Term Debt | 26.5 | 0.1 | 0.5 | 1.2 | 0.7 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 2.4 | 2.9 | 4.4 | 1.0 | 0.9 | 0.4 | 0.5 | 0.0 | 0.1 |
| Deferred Revenue | 0 | 0 | (13,411,165) | 2.4 | (0.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.5) | (1.9) | 0 | 0 | 4.7 | 5.0 | 4.3 | 5.6 | 0 |
| Other Current Liabilities | 0 | 0 | 13,411,152.1 | (2.5) | (0.7) | (0.3) | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.6 | 0.4 | 0.8 | 4.4 | 4.3 | 3.0 | 0.0 | 2.8 | 1.5 | 0.7 | 3.7 |
| Total Current Liabilities | 46.1 | 41.4 | 13.4 | 6.2 | 2.1 | 2.1 | 2.0 | 0.5 | 0.0 | 0.0 | 0.2 | 0.6 | 2.2 | 5.7 | 14.5 | 14.2 | 8.5 | 9.4 | 15.9 | 12.8 | 11.2 | 7.6 |
| Non-Current Liabilities | ||||||||||||||||||||||
| Long-Term Debt | 3.7 | 0.0 | 1.3 | 1.2 | 1.9 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3 | 1.4 | 2.1 | 2.8 | 0.7 | 0.4 | 0 | 0.0 |
| Deferred Tax Liabilities | 0 | 6.0 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0.6 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.3 |
| Other Non-Current Liabilities | 1.0 | 0.4 | 0 | 0 | (0.4) | 0 | 1.9 | 0.4 | 0.0 | 0.0 | 0.1 | 0 | 1.7 | 0.2 | (6.0) | (7.0) | (2.4) | (0.6) | (6.4) | (5.5) | 1.1 | (2.6) |
| Total Non-Current Liabilities | 5.5 | 7.6 | 4.2 | 1.2 | 1.4 | 0.7 | 1.9 | 0.4 | 0.0 | 0.0 | 0.1 | 0 | 1.7 | 0.2 | 4.1 | 2.9 | 3.1 | 4.1 | 1.7 | 1.4 | 1.2 | 1.2 |
| Total Liabilities | 51.6 | 48.9 | 17.6 | 7.4 | 2.1 | 2.1 | 2.0 | 0.5 | 0.0 | 0.0 | 0.2 | 0.6 | 2.2 | 5.9 | 18.6 | 17.2 | 11.6 | 13.4 | 17.5 | 14.2 | 12.3 | 8.8 |
| Stockholders' Equity | ||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 48.9 | 48.9 | 40.2 | 27.1 | 22.7 | 23.4 | 18.9 | 22.4 | 3.5 | 3.4 | 3.0 | 3.4 | 1.8 | 4.9 | 5.1 | 4.6 | 4.7 | 4.3 |
| Retained Earnings | (191.6) | (126.8) | (105.7) | (71.3) | (46.2) | (46.2) | (36.2) | (24.7) | (21.4) | (21.6) | (13.8) | (12.9) | (5.4) | (0.2) | 1.6 | 1.5 | 1.9 | 3.0 | 8.4 | 2.7 | 2.9 | 2.5 |
| Accumulated Other Comprehensive Income | (8.0) | (3.7) | (5.3) | (0.8) | 2.0 | 2.0 | 2.0 | 0.9 | 0 | 0.1 | 3.9 | 6.1 | 0 | (5.7) | 4.8 | 5.3 | 7.2 | 10.1 | 6.4 | 5.8 | 5.8 | 5.2 |
| Total Stockholders' Equity | 298.2 | 332.3 | 270.3 | 180.4 | 4.6 | 4.6 | 6.0 | 3.3 | 1.4 | 1.8 | 9.0 | 15.6 | (1.9) | 3.2 | 9.4 | 10.2 | 10.9 | 18.0 | 19.9 | 13.1 | 13.5 | 12.0 |
| Total Liabilities & Equity | 349.9 | 381.3 | 287.9 | 187.9 | 6.8 | 6.8 | 8.0 | 3.7 | 1.4 | 1.8 | 9.1 | 16.2 | 0.3 | 9.1 | 31.4 | 20.8 | 26.1 | 35.8 | 42.9 | 32.2 | 30.7 | 24.8 |
| Debt Metrics | ||||||||||||||||||||||
| Total Debt | 31.2 | 1.6 | 1.9 | 2.5 | 2.6 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 2.4 | 5.3 | 5.8 | 3.1 | 3.8 | 1.1 | 0.8 | 0.0 | 0.1 |
| Net Debt | (56.7) | (70.2) | (97.4) | (140.2) | (1.8) | (4.4) | (7.2) | (3.5) | (1.4) | (1.8) | (4.5) | (7.9) | 1.5 | 2.3 | 3.8 | 4.7 | 1.0 | (2.6) | (1.0) | (2.0) | (2.3) | (0.8) |
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||
| Net Income | (64.8) | (21.8) | (13.0) | (20.0) | (9.8) | (9.7) | (10.0) | (2.7) | (0.3) | (0.9) | 1.5 | (5.2) | (5.1) | (2.2) | 0.8 | 1.0 | 0.5 | 0.4 | 0.4 | 1.0 | 0.9 | 1.5 | 0.7 |
| Depreciation & Amortization | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0.5 | 1.4 | 1.7 | 2.1 | 0 | 1.7 | 1.4 | 2.3 | 2.5 | 2.0 | 1.8 | 1.6 |
| Stock-Based Compensation | 10.2 | 9.5 | 3.5 | 1.3 | 0.4 | 0.4 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (18.8) | 27.4 | 0.3 | 2.2 | (0.2) | 0.0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 36.4 | (16.9) | (20.5) | 0.1 | (0.2) | 0 | (0.1) | 0.9 | (0.3) | (0.4) | (2.6) | (1.4) | 3.7 | (0.9) | 1.1 | (1.0) | (2.2) | (1.8) | (0.2) | 1.8 | (4.2) | 3.3 | 1.2 |
| Operating Cash Flow | (42.9) | 1.6 | (26.4) | (16.3) | (9.8) | (9.2) | (7.6) | (1.8) | (0.6) | (1.3) | (1.1) | (6.0) | 0 | (1.4) | 4.1 | 0 | 0 | 0 | 2.5 | 5.2 | (1.3) | 6.7 | 3.5 |
| Investing Activities | |||||||||||||||||||||||
| Capital Expenditure | (10.7) | (56.7) | (25.7) | (18.2) | (1.5) | (1.6) | (0.0) | (0.0) | 0 | 0 | 0 | 0.2 | (0.2) | (1.4) | (2.2) | (2.1) | (3.1) | (2.8) | (2.3) | (6.3) | (3.4) | (1.9) | (1.0) |
| Acquisitions | 34.1 | (33.2) | (34.1) | (16.4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | (0.5) | 0 | 0 | 1.0 | 10.2 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (15.0) | 0 | (43.6) | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (1.2) | 0 | 0 | 0 | (1.7) | (0.1) | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.0 | 0.0 |
| Other Investing Activities | 4.2 | (9.4) | 43.6 | 0 | (0.0) | (0.0) | (0.6) | (0.2) | 0 | 0 | 0 | 4.4 | 0.0 | 0.3 | 2.6 | (0.9) | 0.3 | 1.9 | (0.3) | 3.3 | 0.6 | 0.4 | 0.2 |
| Investing Cash Flow | 12.7 | (99.3) | (59.8) | (34.6) | (1.6) | (1.6) | (0.6) | (0.2) | 0.1 | 0 | 0 | 4.6 | (0.1) | (1.1) | 0.1 | (3.0) | (2.8) | 0.1 | 6.0 | (3.1) | (2.4) | (1.5) | (0.8) |
| Financing Activities | |||||||||||||||||||||||
| Net Debt Issuance | 25.0 | (0.4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.3) | 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 | (0.3) | (0.5) | (0.9) | (1.1) | (1.8) | (1.4) | (1.4) | (1.5) | 0 | (1.0) |
| Other Financing Activities | (3.2) | (0.4) | 0.3 | 0.3 | (0.1) | 0 | (0.7) | 0.1 | 0 | 0 | 0.0 | 3.5 | 2.0 | 0.8 | (0.1) | 0.4 | 1.0 | (2.7) | (0.1) | 0.2 | 2.1 | 0 | 0 |
| Financing Cash Flow | 46.3 | 70.2 | 121.3 | 174.6 | 8.3 | 8.3 | 11.8 | 3.6 | 0 | 0 | 1.6 | (0.4) | 2.0 | 0.4 | (1.7) | (0.8) | (0.5) | (4.8) | (4.6) | (1.3) | 0.6 | 0 | (1.3) |
| Cash Position | |||||||||||||||||||||||
| Net Change in Cash | 16.1 | (27.5) | 35.0 | 123.8 | (2.8) | (2.8) | 3.7 | 2.1 | (0.3) | (1.0) | 0.7 | 0.0 | (0.5) | (1.7) | 0.5 | 0.4 | (1.0) | (2.9) | 3.3 | (0.3) | (2.7) | 3.2 | 0.3 |
| Cash at Beginning | 71.7 | 99.2 | 64.2 | 18.9 | 7.2 | 7.2 | 3.5 | 1.4 | 1.7 | 2.8 | 0.3 | (0.3) | 0.2 | 1.9 | 1.2 | 1.0 | 2.1 | 4.8 | 2.5 | 2.9 | 5.4 | 2.3 | 1.9 |
| Cash at End | 87.8 | 71.7 | 99.2 | 142.7 | 4.4 | 4.4 | 7.2 | 3.5 | 1.4 | 1.8 | 1.0 | (0.3) | (0.3) | 0.2 | 1.7 | 1.4 | 1.1 | 1.9 | 5.9 | 2.6 | 2.6 | 5.5 | 2.1 |
| Free Cash Flow | (53.6) | (55.2) | (52.2) | (34.5) | (11.3) | (10.7) | (7.6) | (1.8) | (0.6) | (1.3) | (1.1) | (5.9) | (0.2) | (2.8) | 1.9 | (2.1) | (3.1) | (2.8) | 0.2 | (1.1) | (4.7) | 4.7 | 2.4 |
| Key Metrics | 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 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||
| Revenue | 99.9 | 39.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 20.1 | 28.0 | 40.8 | 51.3 | 64.7 | 71.2 | 53.0 | 59.6 | 86.2 | 68.3 | 62.9 | 47.9 |
| Gross Profit | 10.8 | 5.7 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 7.8 | 12.2 | 20.4 | 27.8 | 64.7 | 71.2 | 53.0 | 59.6 | 86.2 | 68.3 | 62.9 | 47.9 |
| Operating Income | (55.7) | (39.4) | (39.7) | (19.7) | (10.4) | (10.0) | (10.2) | (2.7) | (0.3) | (0.9) | (2.9) | (2.6) | (2.0) | (2.0) | (1.2) | (3.0) | (4.5) | (2.2) | (0.4) | (0.1) | (4.8) | (4.8) | (1.7) | 1.5 | 64.7 | 2.1 | 1.5 | (0.5) | 2.7 | 2.1 | 3.5 | 1.8 |
| Net Income | (64.8) | (21.8) | (13.0) | (20.0) | (9.8) | (9.7) | (9.9) | (2.7) | (0.3) | (0.9) | (2.9) | (2.6) | (2.0) | (2.5) | (0.7) | (3.0) | (4.5) | (2.2) | (0.3) | 3.1 | (5.2) | (5.1) | (2.2) | 0.8 | 1.0 | 0.5 | 0.4 | 0.4 | 1.0 | 0.9 | 1.5 | 0.7 |
| EPS (Diluted) | -3.30 | -1.14 | -0.74 | -1.48 | -0.71 | -0.02 | -0.02 | -0.01 | -0.00 | -0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.00 | -0.01 | -0.02 | -0.01 | -0.00 | 0.08 | -0.48 | -0.48 | -0.20 | 0.07 | 0.09 | 0.05 | 1.08 | 1.08 | 2.48 | 2.22 | 0.12 | 0.05 |
| Balance Sheet | ||||||||||||||||||||||||||||||||
| Cash & Equivalents | 87.8 | 71.7 | 99.2 | 142.7 | 4.4 | 4.4 | 7.2 | 3.5 | 1.4 | 1.8 | 4.5 | 7.9 | 0.3 | 0.0 | 1.4 | 1.1 | 2.1 | 6.4 | 2.1 | 2.8 | 2.3 | 0.9 | ||||||||||
| Total Assets | 349.9 | 381.3 | 287.9 | 187.9 | 6.8 | 6.8 | 8.0 | 3.7 | 1.4 | 1.8 | 9.1 | 16.2 | 0.3 | 9.1 | 31.4 | 20.8 | 26.1 | 35.8 | 42.9 | 32.2 | 32.2 | 24.8 | ||||||||||
| Total Debt | 31.2 | 1.6 | 1.9 | 2.5 | 2.6 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 2.4 | 5.3 | 5.8 | 3.1 | 3.8 | 1.1 | 0.8 | 0.0 | 0.1 | ||||||||||
| Stockholders' Equity | 298.2 | 332.3 | 270.3 | 180.4 | 4.6 | 4.6 | 6.0 | 3.3 | 1.4 | 1.8 | 9.0 | 15.6 | (1.9) | 3.2 | 9.4 | 10.2 | 10.9 | 18.0 | 19.9 | 13.1 | 13.5 | 12.0 | ||||||||||
| Cash Flow | ||||||||||||||||||||||||||||||||
| Operating Cash Flow | (42.9) | 1.6 | (26.4) | (16.3) | (9.8) | (9.2) | (7.6) | (1.8) | (0.6) | (1.3) | (1.1) | (6.0) | 0 | (1.4) | 4.1 | 0 | 0 | 0 | 2.5 | 5.2 | (1.3) | 6.7 | 3.5 | |||||||||
| Capital Expenditure | (10.7) | (56.7) | (25.7) | (18.2) | (1.5) | (1.6) | (0.0) | (0.0) | 0 | 0 | 0 | 0.2 | (0.2) | (1.4) | (2.2) | (2.1) | (3.1) | (2.8) | (2.3) | (6.3) | (3.4) | (1.9) | (1.0) | |||||||||
| Free Cash Flow | (53.6) | (55.2) | (52.2) | (34.5) | (11.3) | (10.7) | (7.6) | (1.8) | (0.6) | (1.3) | (1.1) | (5.9) | (0.2) | (2.8) | 1.9 | (2.1) | (3.1) | (2.8) | 0.2 | (1.1) | (4.7) | 4.7 | 2.4 | |||||||||