000063.SZ
Výsledovka
Rozvaha
Peněžní toky
V miliardách (CNY)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 133.9 | 133.4 | 121.3 | 124.3 | 123.0 | 114.5 | 101.5 | 90.7 | 85.5 | 108.8 | 101.2 | 100.2 | 81.5 | 75.2 | 84.2 | 86.3 | 70.3 |
|---|
| Cost of Revenues | | 94.5 | 96.7 | 75.9 | 73.5 | 77.2 | 74.2 | 69.4 | 57.0 | 57.4 | 75.0 | 70.1 | 69.1 | 55.8 | 53.1 | 64.1 | 60.2 | 47.3 |
|---|
| Gross Profit | | 39.4 | 36.7 | 45.4 | 50.8 | 45.7 | 40.4 | 32.1 | 33.7 | 28.1 | 33.8 | 31.1 | 31.1 | 25.7 | 22.1 | 20.1 | 26.1 | 22.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 33.4 | 29.0 | 38.6 | 33.0 | 31.3 | 27.6 | 31.9 | 30.6 | 34.5 | 28.7 |
|---|
| Cost of Revenues | | 24.4 | 21.5 | 27.0 | 21.7 | 22.3 | 16.0 | 20.0 | 17.7 | 23.3 | 15.9 |
|---|
| Gross Profit | | 9.0 | 7.5 | 11.6 | 11.3 | 9.0 | 11.6 | 12.0 | 12.8 | 11.2 | 12.8 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 25.3 | 21.6 | 18.8 | 14.8 | 12.5 | 10.9 | 13.0 | 12.8 | 12.2 | 9.0 | 7.4 | 8.8 | 8.5 | 7.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 6.5 | 11.6 | 11.3 | 9.9 | 10.2 | 10.4 | 13.0 | 13.1 | 12.3 | 10.9 | 10.7 | 12.0 | 11.7 | 9.5 |
|---|
| Depreciation & Amortization | | 2.3 | 4.8 | 2.2 | 4.9 | 4.4 | 6.6 | 4.0 | 3.6 | 1.2 | 2.6 | 2.4 | 2.1 | 1.8 | 1.7 | 1.5 | 1.4 | 1.1 |
|---|
| Total Operating Expenses | | 34.1 | 33.6 | 36.1 | 40.5 | 35.2 | 31.8 | 26.5 | 24.4 | 22.2 | 26.0 | 28.6 | 27.7 | 22.6 | 20.7 | 23.5 | 23.3 | 19.4 |
|---|
| Operating Income | | 5.2 | 3.1 | 9.3 | 10.3 | 13.6 | 8.7 | 7.5 | 10.1 | 0.5 | 6.8 | 1.2 | 0.3 | 0.1 | -1.5 | -5.0 | 0.4 | 2.6 |
| 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 | 5.4 | 6.3 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.6 | 3.6 |
|---|
| Depreciation & Amortization | | 1.2 | 0.0 | 0.5 | 0.6 | 0.6 | 0.5 | 1.2 | 1.1 | 1.3 | 1.3 |
|---|
| Total Operating Expenses | | 8.9 | 8.0 | 8.9 | 8.4 | 8.2 | 9.3 | 8.9 | 9.6 | 10.0 | 9.7 |
|---|
| Operating Income | | 0.1 | -0.5 | 2.7 | 2.9 | 0.8 | 2.3 | 3.1 | 3.2 | 1.1 | 2.4 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 4.8 | 4.4 | 4.4 | 4.1 | 2.4 | 1.5 | 1.2 | 0.9 | 0.7 | 0.9 | 0.7 | 0.5 | 0.4 | 0.4 | 0.1 | 0.3 | 0.1 |
|---|
| Interest Expense | | 3.7 | 3.9 | 3.7 | 3.4 | 1.9 | 1.5 | 1.5 | 1.7 | 1.3 | 1.2 | 1.2 | 1.3 | 1.6 | 1.7 | 1.9 | 1.4 | 0.7 |
|---|
| Other Expense | | 1.1 | 3.2 | -0.1 | -0.1 | -4.8 | -0.2 | -2.4 | -3.0 | -7.9 | -1.0 | -3.3 | 0.9 | 0.5 | 0.4 | 1.4 | -0.1 | 0.8 |
|---|
| IBT | | 6.3 | 6.3 | 9.2 | 10.2 | 8.8 | 8.5 | 5.1 | 7.2 | -7.4 | 6.7 | -0.8 | 4.3 | 3.5 | 1.8 | -2.0 | 2.6 | 4.4 |
|---|
| Income Tax Expense | | 0.7 | 0.7 | 0.9 | 1.0 | 1.0 | 1.5 | 0.3 | 1.4 | -0.4 | 1.3 | 0.6 | 0.6 | 0.8 | 0.4 | 0.6 | 0.4 | 0.9 |
|---|
| Net Income | | 5.6 | 5.6 | 8.4 | 9.3 | 8.1 | 6.8 | 4.3 | 5.5 | -6.9 | 5.1 | -1.9 | 3.6 | 2.6 | 1.4 | -2.8 | 2.1 | 3.3 |
| 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 | | 1.0 | 1.0 | 1.1 | 1.7 | 0.2 | 1.0 | 1.2 | 1.4 | 1.6 | 1.1 |
|---|
| Interest Expense | | 0.9 | 0.8 | 0.8 | 1.2 | 0.5 | 0.6 | 1.2 | 1.2 | 0.6 | 0.9 |
|---|
| Other Expense | | 0.3 | 0.7 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 |
|---|
| IBT | | 0.4 | 0.2 | 2.7 | 2.9 | 0.7 | 2.2 | 3.1 | 3.2 | 1.5 | 2.4 |
|---|
| Income Tax Expense | | 0.2 | 0.0 | 0.1 | 0.5 | 0.2 | 0.1 | 0.1 | 0.4 | 0.3 | 0.0 |
|---|
| Net Income | | 0.3 | 0.3 | 2.6 | 2.5 | 0.5 | 2.2 | 3.0 | 2.7 | 1.5 | 2.4 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | ¥0.00 | ¥0.00 | ¥0.00 | ¥1.96 | ¥1.71 | ¥1.47 | ¥0.92 | ¥1.22 | ¥-1.77 | ¥1.09 | ¥-0.57 | ¥0.78 | ¥0.64 | ¥0.33 | ¥-0.69 | ¥0.51 | ¥0.82 |
|---|
| EPS Diluted | | ¥0.00 | ¥0.00 | ¥0.00 | ¥1.96 | ¥1.71 | ¥1.47 | ¥0.92 | ¥1.22 | ¥-1.77 | ¥1.08 | ¥-0.57 | ¥0.77 | ¥0.64 | ¥0.33 | ¥-0.69 | ¥0.51 | ¥0.80 |
|---|
| Shares Outstanding | | 4.8 | 4.8 | 4.8 | 4.8 | 4.7 | 4.6 | 4.6 | 4.5 | 3.9 | 4.7 | 3.3 | 4.6 | 4.1 | 4.2 | 4.1 | 4.1 | 4.0 |
|---|
| Diluted Shares Outstanding | | 6.2 | 4.8 | 4.8 | 4.8 | 4.7 | 4.6 | 4.6 | 4.5 | 3.9 | 4.7 | 3.3 | 4.7 | 4.1 | 4.2 | 4.1 | 4.1 | 4.1 |
| 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 | $0.31 | $0.50 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.31 | $0.50 |
|---|
| Shares Outstanding | | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 |
|---|
| Diluted Shares Outstanding | | 6.2 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 70.9 | 43.9 | 78.5 | 56.3 | 50.7 | 35.7 | 33.3 | 24.3 | 33.4 | 32.3 | 28.0 | 18.1 | 20.9 | 24.1 | 21.5 | 15.4 |
|---|
| Short Term Investments | | 3.0 | 13.8 | 0.2 | 0.5 | 1.4 | 1.0 | 0.6 | 1.5 | -3.3 | -3.4 | -2.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
|---|
| Total Cash & ST Investments | | 74.0 | 57.7 | 78.7 | 56.9 | 52.1 | 36.7 | 33.9 | 25.8 | 33.4 | 32.3 | 28.0 | 18.4 | 21.1 | 24.2 | 21.6 | 15.5 |
|---|
| Accounts Receivable | | 36.2 | 33.1 | 29.7 | 28.1 | 31.5 | 28.3 | 33.3 | 32.9 | 30.7 | 34.2 | 32.3 | 30.1 | 27.4 | 29.1 | 29.7 | 20.7 |
|---|
| Inventory | | 41.0 | 41.3 | 41.1 | 45.2 | 36.3 | 33.7 | 27.7 | 25.0 | 26.2 | 26.8 | 19.7 | 19.6 | 12.4 | 11.4 | 15.0 | 12.1 |
|---|
| Other Current Assets | | 0.5 | 9.8 | 8.9 | 7.7 | 8.0 | 8.3 | 7.7 | 9.2 | 17.9 | 19.5 | 15.2 | 14.2 | 15.5 | 17.8 | 18.2 | 17.2 |
|---|
| Total Current Assets | | 151.6 | 141.8 | 158.5 | 137.9 | 127.9 | 107.0 | 102.6 | 92.8 | 108.2 | 112.9 | 95.3 | 82.2 | 76.4 | 82.6 | 84.5 | 65.5 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 39.5 | 44.0 | 43.9 | 46.8 | 70.9 | 86.9 | 78.5 | 67.0 | 63.3 | 63.4 |
|---|
| Short Term Investments | | 14.5 | 15.5 | 13.8 | 14.2 | 3.0 | 0.1 | 0.2 | 0.3 | 0.4 | 0.4 |
|---|
| Total Cash & ST Investments | | 53.9 | 59.5 | 57.7 | 60.9 | 74.0 | 87.0 | 78.7 | 67.2 | 63.8 | 63.8 |
|---|
| Accounts Receivable | | 37.3 | 33.5 | 33.1 | 28.9 | 36.2 | 29.1 | 38.2 | 25.0 | 34.7 | 23.6 |
|---|
| Inventory | | 42.1 | 44.4 | 41.3 | 40.6 | 41.0 | 41.7 | 41.1 | 45.2 | 45.8 | 45.9 |
|---|
| Other Current Assets | | 13.2 | 13.9 | 42.9 | 9.5 | 9.8 | 8.3 | 8.9 | 10.3 | 10.7 | 8.2 |
|---|
| Total Current Assets | | 146.5 | 151.4 | 141.8 | 140.0 | 151.6 | 166.1 | 158.5 | 147.8 | 145.0 | 141.5 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 16.5 | 16.4 | 16.6 | 15.0 | 13.6 | 14.0 | 11.6 | 10.2 | 10.2 | 9.2 | 8.3 | 7.6 | 7.6 | 7.9 | 8.6 | 7.7 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 8.7 | 8.8 | 9.0 | 9.9 | 10.5 | 11.4 | 9.6 | 11.3 | 6.6 | 5.7 | 5.0 | 4.8 | 4.2 | 3.5 | 3.1 | 2.4 |
|---|
| Long-Term Investments | | 21.5 | 14.3 | 9.6 | 2.3 | 1.5 | 2.2 | 3.4 | 3.0 | 10.4 | 6.7 | 5.3 | 2.0 | 1.9 | 1.4 | 1.2 | 1.1 |
|---|
| Other Long-Term Assets | | 2.9 | 21.6 | 2.6 | 12.2 | 12.0 | 12.4 | 11.4 | 9.0 | 6.7 | 5.3 | 5.5 | 8.3 | 8.6 | 10.7 | 6.8 | 6.8 |
|---|
| Total Long-Term Assets | | 53.9 | 65.5 | 42.5 | 43.1 | 40.9 | 43.7 | 38.6 | 36.5 | 35.7 | 28.8 | 25.6 | 24.0 | 23.7 | 24.8 | 20.9 | 18.6 |
|---|
| Total Assets | | 205.5 | 207.3 | 201.0 | 181.0 | 168.8 | 150.6 | 141.2 | 129.4 | 144.0 | 141.6 | 120.9 | 106.2 | 100.1 | 107.4 | 105.4 | 84.2 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 15.9 | 16.2 | 16.4 | 16.5 | 16.5 | 15.9 | 16.6 | 14.9 | 14.9 | 14.9 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 8.8 | 8.9 | 1.6 | 8.7 | 8.7 | 8.9 | 9.0 | 9.2 | 9.5 | 9.8 |
|---|
| Long-Term Investments | | 0.0 | 13.9 | 14.3 | 7.3 | 21.5 | 2.8 | 9.6 | 2.4 | 2.3 | 2.3 |
|---|
| Other Long-Term Assets | | 40.6 | 23.2 | 28.8 | 22.8 | 2.9 | 10.6 | 3.1 | 10.8 | 10.8 | 12.0 |
|---|
| Total Long-Term Assets | | 69.9 | 66.6 | 65.5 | 59.7 | 53.9 | 42.4 | 42.9 | 41.3 | 41.2 | 42.5 |
|---|
| Total Assets | | 216.3 | 217.9 | 207.3 | 199.7 | 205.5 | 208.5 | 201.5 | 189.1 | 186.2 | 184.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 19.1 | 1.4 | 28.4 | 29.7 | 33.3 | 28.5 | 27.7 | 27.4 | 34.5 | 36.9 | 32.8 | 29.6 | 25.0 | 29.6 | 32.7 | 25.5 |
|---|
| Short-Term Debt | | 22.3 | 7.6 | 13.1 | 10.6 | 9.9 | 12.7 | 27.3 | 25.0 | 18.5 | 17.1 | 16.5 | 17.2 | 15.3 | 22.4 | 11.9 | 7.9 |
|---|
| Other Current Liabilities | | 24.9 | 72.5 | 26.0 | 38.1 | 2.9 | 2.3 | 2.3 | 2.8 | 18.4 | 17.1 | 10.5 | 11.0 | 10.4 | 11.0 | 9.7 | 8.8 |
|---|
| Current Liabilities | | 79.6 | 82.6 | 83.0 | 78.4 | 78.7 | 74.4 | 86.4 | 89.4 | 87.6 | 91.7 | 67.6 | 65.9 | 61.0 | 73.0 | 63.5 | 48.2 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 35.0 | 39.0 | 33.3 | 27.6 | 29.5 | 1.1 | 28.4 | 27.3 | 3.3 | 3.5 |
|---|
| Short-Term Debt | | 8.6 | 8.8 | 7.0 | 8.7 | 22.8 | 12.8 | 8.7 | 9.1 | 6.2 | 9.0 |
|---|
| Other Current Liabilities | | 38.8 | 44.9 | 41.1 | 35.9 | 13.5 | 53.3 | 24.9 | 21.2 | 43.9 | 44.9 |
|---|
| Current Liabilities | | 83.5 | 94.3 | 82.6 | 73.5 | 79.6 | 84.9 | 83.0 | 74.0 | 74.1 | 76.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 47.8 | 46.0 | 43.5 | 35.9 | 30.4 | 23.3 | 10.7 | 2.4 | 3.0 | 5.0 | 6.0 | 10.0 | 11.5 | 7.1 | 10.8 | 5.5 |
|---|
| Capital Leases | | 1.0 | 1.0 | 1.0 | 0.8 | 0.5 | 0.7 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.1 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 |
|---|
| Total Liabilities | | 134.7 | 134.2 | 132.6 | 121.4 | 115.5 | 104.5 | 103.2 | 96.4 | 98.6 | 100.8 | 77.5 | 79.9 | 76.5 | 84.8 | 79.1 | 59.2 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 51.7 | 45.3 | 46.0 | 47.0 | 48.8 | 46.0 | 43.5 | 40.7 | 40.6 | 38.2 |
|---|
| Capital Leases | | 0.9 | 1.0 | 1.0 | 1.1 | 1.0 | 1.0 | 1.0 | 0.8 | 0.7 | 0.8 |
|---|
| Def. Tax Liability | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 0.1 | 0.1 | 0.1 |
|---|
| Total Liabilities | | 141.2 | 145.4 | 134.2 | 127.1 | 134.7 | 137.2 | 133.1 | 122.3 | 122.1 | 122.1 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 4.8 | 4.8 | 4.8 | 4.7 | 4.7 | 4.6 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 3.4 | 3.4 | 3.4 | 3.4 | 2.9 |
|---|
| Retained Earnings | | 37.2 | 39.9 | 34.7 | 27.3 | 20.7 | 14.8 | 11.7 | 7.0 | 14.7 | 10.3 | 13.7 | 10.7 | 8.9 | 7.7 | 10.5 | 9.2 |
|---|
| Comprehensive Income | | 2.2 | 1.9 | 2.1 | 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 |
|---|
| Total Common Equity | | 70.4 | 72.8 | 68.0 | 58.6 | 51.5 | 43.3 | 35.1 | 29.1 | 41.0 | 35.7 | 39.0 | 24.9 | 22.5 | 21.5 | 24.2 | 23.1 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.7 |
|---|
| Retained Earnings | | 42.0 | 39.4 | 39.9 | 39.4 | 37.2 | 37.5 | 34.7 | 33.3 | 30.9 | 30.0 |
|---|
| Comprehensive Income | | 0.0 | 28.1 | 0.0 | 0.0 | 2.2 | 28.6 | 2.1 | 28.2 | 1.9 | 26.5 |
|---|
| Total Common Equity | | 74.8 | 72.3 | 72.8 | 72.3 | 70.4 | 70.9 | 68.0 | 66.3 | 63.6 | 61.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 71.1 | 53.6 | 56.1 | 46.5 | 40.4 | 36.0 | 37.9 | 27.3 | 21.5 | 22.1 | 22.5 | 27.2 | 26.8 | 29.5 | 22.7 | 13.4 |
|---|
| Book Value | | 70.8 | 73.1 | 68.3 | 59.5 | 53.3 | 46.1 | 38.0 | 33.0 | 45.4 | 40.9 | 43.3 | 26.3 | 23.6 | 22.6 | 26.3 | 25.0 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.5 | 0.5 | 0.8 |
|---|
| Book Value | | 74.8 | 72.3 | 72.8 | 72.3 | 70.4 | 70.9 | 68.0 | 66.3 | 63.6 | 61.2 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 9.6 | 5.6 | 8.4 | 9.3 | 7.8 | 7.0 | 4.7 | 5.8 | -6.9 | 5.4 | -1.4 | 3.7 | 2.7 | 1.4 | -2.6 | 2.2 | 3.5 |
|---|
| Depreciation & Amortization | | 2.6 | 4.8 | 5.0 | 4.9 | 4.4 | 4.6 | 4.0 | 3.6 | 1.2 | 2.6 | 2.4 | 2.1 | 1.8 | 1.7 | 1.5 | 1.4 | 1.1 |
|---|
| Stock-Based Compensation | | 0.2 | 0.0 | 0.0 | 0.2 | 0.5 | 0.9 | 0.2 | 0.2 | 0.2 | 0.3 | -0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.2 |
|---|
| Change Working Capital | | -0.3 | -5.8 | -2.7 | 0.5 | -9.1 | 2.6 | -2.0 | -4.2 | -11.1 | -3.1 | 1.7 | -1.8 | -4.4 | -3.6 | 4.1 | -6.7 | -3.9 |
|---|
| Change In Accounts Receivable | | -4.0 | -3.6 | -3.4 | -2.4 | 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 |
|---|
| Change In Accounts Payable | | -0.2 | 2.6 | 1.7 | -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 | 0.0 |
|---|
| Change In Inventories | | 4.1 | -6.0 | -0.7 | 3.3 | -9.7 | -3.4 | -6.0 | -3.9 | 0.3 | 0.4 | -7.5 | -0.7 | -7.7 | -1.7 | 3.4 | -3.3 | -2.8 |
|---|
| Other Non-cash Items | | 11.5 | 2.1 | 0.9 | 2.9 | 4.0 | 1.3 | 1.9 | 1.6 | 7.5 | 2.1 | 1.3 | 1.5 | 1.2 | 2.5 | -0.8 | 1.1 | 0.4 |
|---|
| Cash from Operations | | 19.2 | 0.0 | 0.0 | 17.4 | 7.6 | 15.7 | 10.2 | 7.4 | -9.2 | 7.2 | 5.3 | 7.4 | 2.5 | 2.6 | 1.6 | -1.8 | 0.9 |
| 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 | | 0.3 | 0.3 | 0.0 | 2.5 | 0.0 | 2.2 | 3.0 | 2.7 | 1.5 | 2.4 |
|---|
| Depreciation & Amortization | | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 1.3 | 1.3 | -1.2 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 |
|---|
| Change Working Capital | | 0.0 | 0.0 | -5.5 | 0.0 | 0.0 | 0.0 | 1.3 | 0.0 | 0.5 | -0.7 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | -5.4 | 0.0 | 0.0 | 0.0 | 2.3 | 0.0 | -2.4 | -1.6 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 |
|---|
| Change In Inventories | | 0.0 | 0.0 | -1.1 | 0.0 | 0.0 | 0.0 | -0.3 | 0.0 | 3.3 | 0.9 |
|---|
| Other Non-cash Items | | 1.3 | 0.6 | 4.9 | -0.6 | 0.0 | -0.3 | 2.9 | 0.4 | 5.8 | 2.4 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.5 | 2.8 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -3.9 | -3.9 | -4.0 | -4.0 | -5.0 | -5.7 | -6.5 | -6.6 | -4.9 | -6.0 | -4.0 | -2.5 | -2.1 | -2.3 | -2.4 | -4.1 | -3.1 |
|---|
| Acquisitions | | 0.6 | 0.1 | 0.0 | 0.2 | 0.1 | 1.2 | 0.0 | 0.4 | 0.5 | 0.1 | 1.0 | 0.0 | 0.3 | 1.3 | 1.0 | 4.2 | 3.1 |
|---|
| Investments | | -57.6 | -104.5 | -107.7 | -28.9 | -11.0 | -17.1 | -7.4 | -1.8 | -2.4 | -2.2 | -3.1 | -1.4 | -1.4 | -1.8 | -1.6 | -1.6 | -0.1 |
|---|
| Sales of Investment | | 29.5 | 99.5 | 82.4 | 11.8 | 14.6 | 10.7 | 6.8 | 2.2 | 3.2 | 2.0 | 3.0 | 2.3 | 1.5 | 1.2 | 1.4 | 2.2 | 0.0 |
|---|
| Other Investing Activities | | -14.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | -0.3 | 2.6 | 1.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | -4.1 | -3.1 |
|---|
| Cash from Investing | | -31.6 | 0.0 | 0.0 | -20.9 | -1.3 | -10.6 | -7.1 | -6.0 | -1.0 | -4.9 | -3.0 | -1.6 | -1.6 | -1.7 | -1.6 | -3.4 | -3.1 |
| 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 | | -1.0 | -0.8 | -0.9 | -1.2 | -1.4 | -0.8 | -0.9 | -1.0 | -1.1 | -1.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.5 | 0.0 | 0.0 |
|---|
| Investments | | -18.2 | -16.0 | -38.5 | -31.8 | -30.8 | -41.1 | -20.6 | -15.2 | -19.3 | -2.5 |
|---|
| Sales of Investment | | 16.2 | 19.5 | 33.1 | 31.6 | 24.8 | 31.6 | 24.6 | 0.9 | 3.4 | 0.6 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -17.0 | -2.8 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -85.3 | 0.0 | 0.0 | 11.2 | -143.5 | -61.6 | -49.5 | -36.3 | -23.2 | -35.0 | -28.9 | -23.8 | -41.6 | -24.4 | -40.9 | -21.5 | -11.6 |
|---|
| Debt Issued | | 103.6 | 53.6 | -2.5 | 20.7 | 149.7 | 65.9 | 47.5 | 46.9 | 29.0 | 34.5 | 28.5 | 19.2 | 42.0 | 21.7 | 47.8 | 30.8 | 24.9 |
|---|
| Issuance of Common Stock | | 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 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 23.2 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -3.8 | 0.0 | 0.0 | -1.9 | -3.1 | -2.3 | -2.7 | -2.2 | -1.8 | -1.6 | -2.8 | -2.0 | -1.8 | -1.5 | -2.4 | -2.0 | -1.2 |
|---|
| Other Financing Activities | | 81.2 | 0.0 | 0.0 | -1.9 | 148.1 | 66.6 | 51.9 | 44.2 | 26.0 | 34.9 | 32.9 | 29.5 | 39.7 | 0.0 | 45.4 | 34.9 | 15.8 |
|---|
| Cash from Financing | | 5.6 | 0.0 | 0.0 | 7.4 | 1.5 | 2.8 | -0.3 | 5.7 | 0.9 | -1.8 | 1.2 | 3.6 | -3.7 | -2.7 | 2.1 | 11.4 | 3.0 |
| 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 | 3.5 | 0.8 |
|---|
| Debt Issued | | 0.0 | 60.3 | 6.1 | 1.1 | -2.6 | -15.4 | 5.3 | -2.0 | 17.3 | 2.1 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | -1.9 | -0.7 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 1.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 1.5 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -8.9 | -10.1 | -23.0 | 3.9 | 8.0 | 7.7 | 2.9 | 7.4 | -9.0 | 0.1 | 3.4 | 9.4 | -2.9 | -2.5 | 2.0 | 5.8 | 0.8 |
|---|
| Closing Cash Balance | | 70.9 | 33.8 | 28.0 | 51.0 | 47.1 | 39.1 | 31.4 | 28.5 | 21.1 | 30.1 | 30.0 | 26.6 | 17.2 | 20.1 | 22.7 | 20.7 | 14.9 |
| 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 | | -1.8 | -3.9 | -7.7 | 5.4 | -3.5 | -16.2 | -15.9 | -6.1 | 11.6 | 1.6 |
|---|
| Closing Cash Balance | | 33.8 | 35.5 | 25.7 | 33.4 | 28.0 | 31.6 | 70.9 | 44.9 | 78.5 | 56.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 15.3 | 2.0 | 7.5 | 13.4 | 2.6 | 10.0 | 3.8 | 0.9 | -14.1 | 1.2 | 1.3 | 4.9 | 0.4 | 0.2 | -0.8 | -5.9 | -2.1 |
|---|
| Real Free Cash Flow | | 15.1 | 2.0 | 7.5 | 13.2 | 2.2 | 9.2 | 3.5 | 0.7 | -14.3 | 1.0 | 1.4 | 4.8 | 0.3 | 0.2 | -0.8 | -5.9 | -2.3 |
| 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 | | 1.8 | 0.1 | -1.5 | 0.7 | 2.1 | 1.0 | 3.7 | 2.2 | 7.4 | 1.9 |
|---|
| Real Free Cash Flow | | 1.8 | 0.1 | -1.5 | 0.7 | 2.1 | 1.0 | 3.7 | 2.2 | 7.3 | 1.9 |