ENN Energy Holdings Limited
2688.HK
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliardách (HKD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 220.8 | 109.0 | 109.9 | 113.9 | 110.1 | 93.1 | 71.6 | 70.2 | 60.7 | 48.3 | 34.1 | 32.1 | 29.1 | 23.0 | 18.0 | 15.1 | 11.2 | |
| Cost of Revenues | 194.2 | 96.1 | 96.4 | 99.5 | 94.3 | 79.1 | 59.3 | 58.9 | 51.2 | 39.9 | 26.8 | 25.2 | 23.0 | 17.5 | 13.2 | 11.2 | 8.2 | |
| Gross Profit | 26.6 | 12.9 | 13.4 | 14.3 | 15.8 | 14.1 | 12.3 | 11.3 | 9.5 | 8.3 | 7.4 | 6.9 | 6.1 | 5.5 | 4.8 | 3.9 | 3.0 |
| Revenue | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 55.3 | 55.7 | 55.3 | 54.6 | 59.7 | 29.9 | 54.1 | 27.1 | 29.3 | 28.5 | |
| Cost of Revenues | 48.6 | 49.2 | 48.3 | 48.1 | 52.6 | 26.3 | 47.0 | 23.5 | 24.3 | 23.6 | |
| Gross Profit | 6.7 | 6.5 | 6.9 | 6.5 | 7.2 | 3.6 | 7.2 | 3.6 | 5.0 | 4.9 |
| 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 | 0.6 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 5.3 | 5.4 | 4.8 | 4.2 | 4.1 | 3.3 | 2.8 | 2.6 | 2.5 | 2.3 | 2.0 | 1.8 | 1.7 | 1.4 | |
| Depreciation & Amortization | 5.0 | 2.6 | 2.5 | 2.5 | 2.6 | 2.3 | 2.1 | 1.8 | 1.3 | 1.1 | 1.1 | 1.0 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | |
| Total Operating Expenses | 10.5 | 5.5 | 4.7 | 5.9 | 5.1 | 4.5 | 4.2 | 3.9 | 3.3 | 2.9 | 2.5 | 2.5 | 2.3 | 2.0 | 1.9 | 1.5 | 1.2 | |
| Operating Income | 16.1 | 7.4 | 8.7 | 8.5 | 10.3 | 11.2 | 10.5 | 8.8 | 6.9 | 6.4 | 5.1 | 4.6 | 3.9 | 3.5 | 3.1 | 2.8 | 1.8 |
| Operating Income | TTM | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 1.4 | 2.6 | 1.3 | 1.7 | 1.6 | ||
| Depreciation & Amortization | 0.9 | 1.6 | 1.1 | 1.4 | 1.2 | 0.6 | 1.3 | 0.7 | -0.7 | -0.7 | ||
| Total Operating Expenses | 2.7 | 2.6 | 2.6 | 2.6 | 1.9 | 1.0 | 1.9 | 1.0 | -2.5 | -2.4 | ||
| Operating Income | 4.0 | 3.8 | 4.3 | 3.9 | 4.5 | 2.2 | 4.5 | 2.3 | 4.7 | 4.6 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | |
| Interest Expense | 0.5 | 0.6 | 0.8 | 0.8 | 0.7 | 0.5 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.4 | 0.5 | 0.6 | 0.5 | 0.3 | |
| Other Expense | 1.3 | 1.0 | 0.1 | 1.5 | -1.2 | 0.2 | -0.9 | 0.1 | -0.5 | -0.2 | -0.4 | -0.2 | 1.4 | -0.7 | 0.0 | -0.5 | 0.0 | |
| IBT | 17.3 | 8.4 | 8.8 | 10.0 | 9.1 | 11.4 | 9.6 | 8.8 | 5.6 | 5.2 | 4.2 | 4.0 | 4.7 | 2.8 | 2.9 | 2.3 | 1.8 | |
| Income Tax Expense | 3.7 | 1.7 | 1.9 | 2.3 | 2.4 | 2.4 | 2.2 | 2.0 | 1.8 | 1.5 | 1.3 | 1.3 | 1.1 | 1.0 | 0.9 | 0.7 | 0.4 | |
| Net Income | 11.8 | 5.8 | 6.0 | 6.8 | 5.9 | 7.8 | 6.3 | 5.7 | 2.8 | 2.8 | 2.2 | 2.0 | 3.0 | 1.3 | 1.5 | 1.3 | 1.0 |
| Net Income | TTM | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 0.0 | 0.0 | -0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | ||
| Interest Expense | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | ||
| Other Expense | 0.7 | -0.1 | 0.5 | 0.1 | 1.0 | 0.2 | 0.5 | 0.3 | -2.3 | -2.2 | ||
| IBT | 4.7 | 3.8 | 4.8 | 4.0 | 5.0 | 2.5 | 5.1 | 2.5 | 2.4 | 2.3 | ||
| Income Tax Expense | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 0.5 | 1.3 | 0.6 | 0.6 | 0.6 | ||
| Net Income | 3.4 | 2.4 | 3.4 | 2.6 | 3.5 | 1.7 | 3.3 | 1.7 | 1.8 | 1.7 |
| 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 | $6.04 | $5.89 | $6.88 | $5.59 | $5.05 | $2.56 | $2.59 | $1.99 | $1.88 | $2.74 | $1.16 | $1.39 | $1.19 | $0.97 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $6.04 | $5.87 | $6.86 | $5.57 | $5.04 | $2.56 | $2.59 | $1.82 | $1.88 | $2.06 | $1.16 | $1.38 | $1.18 | $0.95 | |
| Shares Outstanding | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | |
| Diluted Shares Outstanding | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.1 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 |
| Per Share Data | TTM | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $0.00 | $3.09 | $1.54 | $2.95 | $1.48 | $1.58 | $1.54 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $3.09 | $1.55 | $2.95 | $1.47 | $1.58 | $1.54 | ||
| Shares Outstanding | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | ||
| Diluted Shares Outstanding | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 8.1 | 7.7 | 9.7 | 8.1 | 8.7 | 8.6 | 7.4 | 7.9 | 8.0 | 7.2 | 7.4 | 10.5 | 6.8 | 6.2 | 3.3 | 2.9 | |
| Short Term Investments | 0.0 | 0.0 | 0.1 | 0.0 | 0.2 | 0.1 | 0.4 | 0.7 | 0.8 | 0.6 | -1.7 | -1.1 | -1.1 | -0.8 | -0.9 | -0.8 | |
| Total Cash & ST Investments | 8.1 | 7.7 | 9.8 | 8.1 | 8.8 | 8.7 | 7.7 | 8.7 | 8.8 | 7.8 | 7.4 | 10.5 | 6.8 | 6.2 | 3.3 | 2.9 | |
| Accounts Receivable | 6.0 | 12.6 | 6.1 | 0.0 | 0.0 | 0.0 | 0.0 | 11.5 | 8.1 | 5.5 | 4.1 | 4.0 | 3.8 | 3.2 | 2.6 | 1.9 | |
| Inventory | 1.8 | 1.5 | 1.7 | 1.7 | 1.5 | 1.3 | 1.2 | 1.3 | 0.7 | 0.5 | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 | 0.2 | |
| Other Current Assets | 6.6 | 0.4 | 8.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 0.1 | |
| Total Current Assets | 22.5 | 22.2 | 26.4 | 27.1 | 27.6 | 23.6 | 19.5 | 21.5 | 17.6 | 13.8 | 11.9 | 15.0 | 11.1 | 9.7 | 8.9 | 5.1 |
| Current Assets | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 6.3 | 7.7 | 8.1 | 9.7 | 9.7 | 10.9 | 10.9 | 8.1 | 8.9 | 11.6 | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.4 | |
| Total Cash & ST Investments | 6.3 | 7.7 | 8.1 | 9.8 | 9.8 | 11.1 | 11.1 | 8.1 | 8.9 | 12.0 | |
| Accounts Receivable | 7.4 | 12.6 | 6.2 | 6.1 | 6.1 | 6.8 | 6.8 | 0.0 | 0.0 | 0.0 | |
| Inventory | 1.2 | 1.5 | 1.8 | 1.9 | 1.9 | 1.5 | 1.5 | 1.7 | 2.3 | 1.5 | |
| Other Current Assets | 5.8 | 0.4 | 6.5 | 8.5 | 8.6 | 8.1 | 8.3 | 0.0 | 0.0 | 0.0 | |
| Total Current Assets | 20.8 | 22.2 | 22.5 | 26.4 | 26.4 | 27.6 | 27.6 | 27.1 | 29.9 | 30.2 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 54.1 | 55.9 | 53.1 | 50.8 | 47.3 | 42.4 | 38.7 | 31.2 | 25.6 | 22.5 | 21.2 | 19.6 | 17.7 | 15.2 | 13.1 | 10.8 | |
| Goodwill | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.4 | 2.2 | 0.2 | 0.2 | 0.8 | 0.7 | 0.2 | 0.2 | 0.2 | 0.2 | |
| Intangible Assets | 4.5 | 4.4 | 4.0 | 6.5 | 6.1 | 6.2 | 5.8 | 4.4 | 2.9 | 2.7 | 2.6 | 2.4 | 2.2 | 2.0 | 1.1 | 0.7 | |
| Long-Term Investments | 14.6 | 15.0 | 14.4 | 14.8 | 13.2 | 12.7 | 12.1 | 13.2 | 12.0 | 11.1 | 10.7 | 5.5 | 5.0 | 3.8 | 3.4 | 2.7 | |
| Other Long-Term Assets | 2.3 | 0.0 | 2.8 | -1.0 | 2.1 | 1.4 | 1.5 | 0.1 | -0.1 | 0.3 | -0.8 | -0.7 | -0.6 | -0.2 | 0.1 | 0.0 | |
| Total Long-Term Assets | 78.0 | 81.0 | 76.8 | 75.2 | 72.4 | 66.5 | 61.7 | 52.4 | 41.6 | 37.5 | 35.2 | 28.0 | 24.8 | 21.2 | 17.9 | 14.6 | |
| Total Assets | 100.5 | 103.2 | 103.1 | 102.4 | 100.0 | 90.0 | 81.2 | 73.9 | 59.2 | 51.4 | 47.0 | 43.0 | 35.9 | 30.9 | 26.9 | 19.6 |
| Long-Term Assets | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 57.2 | 55.9 | 54.1 | 53.1 | 53.1 | 55.2 | 55.2 | 50.8 | 58.1 | 50.6 | |
| Goodwill | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.8 | 2.5 | |
| Intangible Assets | 4.3 | 4.4 | 4.5 | 4.0 | 4.0 | 4.4 | 4.4 | 6.5 | 4.9 | 4.4 | |
| Long-Term Investments | 15.1 | 15.0 | 14.6 | 14.4 | 14.4 | 13.3 | 13.3 | 14.8 | 14.4 | 15.5 | |
| Other Long-Term Assets | 3.2 | 0.0 | 2.3 | 1.3 | 2.8 | 0.9 | 2.5 | -1.0 | -80.2 | -0.9 | |
| Total Long-Term Assets | 82.4 | 81.0 | 78.0 | 76.8 | 76.8 | 77.9 | 77.9 | 75.2 | 80.2 | 73.3 | |
| Total Assets | 103.1 | 103.2 | 100.5 | 103.1 | 103.1 | 105.5 | 105.5 | 102.4 | 0.0 | 103.4 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 5.3 | 6.2 | 6.1 | 6.0 | 7.6 | 6.2 | 5.7 | 5.1 | 3.2 | 2.2 | 1.7 | 2.0 | 2.0 | 1.8 | 5.9 | 4.9 | |
| Short-Term Debt | 5.6 | 6.7 | 9.2 | 6.4 | 11.9 | 7.1 | 7.6 | 11.6 | 8.4 | 4.6 | 6.7 | 1.5 | 0.9 | 3.9 | 3.2 | 2.4 | |
| Other Current Liabilities | 20.2 | 18.3 | 18.1 | 23.7 | 22.0 | 20.0 | 18.0 | 30.9 | 25.7 | 17.4 | 0.0 | 1.1 | 0.1 | 0.0 | 0.0 | 0.0 | |
| Current Liabilities | 31.1 | 32.5 | 34.9 | 36.1 | 41.6 | 33.2 | 31.3 | 33.0 | 25.6 | 18.3 | 19.4 | 13.5 | 10.9 | 11.6 | 9.5 | 7.5 |
| Current Liabilities | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 8.3 | 6.2 | 7.5 | 7.8 | 7.8 | 8.2 | 8.2 | 6.0 | 9.1 | 8.0 | |
| Short-Term Debt | 6.0 | 6.7 | 5.7 | 9.2 | 9.0 | 8.2 | 8.0 | 6.4 | 0.0 | 8.6 | |
| Other Current Liabilities | 18.5 | 18.3 | 17.8 | 16.4 | 18.1 | 19.7 | 21.1 | 23.7 | 30.7 | 22.4 | |
| Current Liabilities | 32.8 | 32.5 | 31.1 | 34.9 | 34.9 | 37.3 | 37.3 | 36.1 | 39.8 | 39.1 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 14.9 | 13.7 | 13.8 | 13.7 | 8.3 | 13.0 | 12.1 | 8.7 | 9.7 | 12.1 | 9.0 | 13.0 | 11.5 | 7.3 | 7.5 | 3.9 | |
| Capital Leases | 0.8 | 0.9 | 0.8 | 0.4 | 0.4 | 0.4 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 3.0 | 2.8 | 2.6 | 1.8 | 1.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | |
| Total Liabilities | 52.2 | 52.1 | 54.9 | 56.8 | 57.8 | 53.9 | 50.2 | 48.4 | 39.0 | 33.5 | 30.9 | 28.5 | 24.0 | 20.2 | 18.0 | 12.1 |
| Long-Term Liabilities | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 13.5 | 13.7 | 14.9 | 13.8 | 13.8 | 14.6 | 14.6 | 13.7 | 15.1 | 13.7 | |
| Capital Leases | 0.8 | 0.9 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.4 | 0.0 | 0.3 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 2.6 | 0.0 | 3.0 | 0.0 | 3.0 | 0.0 | 2.8 | |
| Total Liabilities | 52.1 | 52.1 | 52.2 | 54.9 | 54.9 | 58.8 | 58.8 | 56.8 | 62.7 | 60.0 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| Retained Earnings | 0.0 | 39.9 | 37.3 | 34.0 | 0.0 | 0.0 | 0.0 | 21.2 | 20.1 | 12.8 | 11.6 | 14.0 | 7.6 | 8.7 | 0.0 | 3.3 | |
| Comprehensive Income | 42.4 | 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 | 0.0 | 0.0 | |
| Total Common Equity | 42.6 | 45.1 | 42.7 | 39.0 | 35.8 | 30.6 | 25.9 | 21.4 | 17.0 | 15.0 | 13.5 | 12.1 | 9.5 | 8.7 | 7.0 | 6.0 |
| Total Common Equity | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| Retained Earnings | 45.8 | 39.9 | 42.9 | 42.7 | 42.7 | 39.9 | 39.9 | 34.0 | 42.8 | 42.9 | |
| Comprehensive Income | -0.9 | -0.7 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | |
| Total Common Equity | 45.0 | 45.1 | 42.6 | 42.7 | 42.7 | 40.1 | 40.1 | 39.0 | 42.9 | 37.0 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 20.4 | 20.4 | 22.7 | 20.2 | 20.2 | 20.1 | 19.7 | 20.2 | 18.1 | 16.8 | 15.7 | 14.5 | 12.4 | 11.2 | 10.7 | 6.3 | |
| Book Value | 48.3 | 51.1 | 48.3 | 45.6 | 42.2 | 36.2 | 31.0 | 25.6 | 20.2 | 17.9 | 16.1 | 14.5 | 11.9 | 10.7 | 8.8 | 7.5 |
| Other | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 6.1 | 6.0 | 5.7 | 5.6 | 5.6 | 6.6 | 6.6 | 6.5 | 0.0 | 6.5 | |
| Book Value | 45.0 | 45.1 | 42.6 | 42.7 | 42.7 | 40.1 | 40.1 | 39.0 | 42.9 | 37.0 |
| Cash Flow From Operating Activities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 11.1 | 8.8 | 6.8 | 9.1 | 11.4 | 9.6 | 8.8 | 5.6 | 5.2 | 4.2 | 4.0 | 4.7 | 2.8 | 2.9 | 2.3 | 1.8 | |
| Depreciation & Amortization | 3.4 | 3.1 | 2.8 | 2.6 | 2.3 | 2.1 | 1.8 | 1.3 | 1.1 | 1.1 | 1.0 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | |
| Stock-Based Compensation | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | |
| Change Working Capital | -1.7 | 0.7 | -0.4 | -1.5 | 0.5 | 0.4 | 3.6 | 2.5 | 0.8 | 0.8 | -0.1 | 1.7 | 0.9 | 1.2 | 0.4 | 0.9 | |
| Change In Accounts Receivable | -1.0 | 0.6 | -0.7 | -0.5 | 0.0 | 0.0 | 0.0 | -1.9 | -2.9 | -1.1 | -0.2 | 0.2 | -0.9 | -0.3 | 0.0 | 0.0 | |
| Change In Accounts Payable | 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 | |
| Change In Inventories | -0.1 | 0.2 | -0.1 | -0.2 | -0.2 | -0.1 | 0.2 | -0.4 | -0.2 | -0.1 | 0.1 | -0.1 | -0.1 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | -1.6 | -2.3 | 0.4 | -0.1 | 0.4 | 0.4 | 0.5 | -3.5 | 0.6 | 0.4 | 0.5 | -2.2 | -0.4 | 0.5 | 0.5 | 0.3 | |
| Cash from Operations | 12.4 | 0.0 | 9.6 | 10.1 | 10.5 | 9.7 | 11.7 | 8.3 | 6.1 | 5.4 | 4.0 | 5.1 | 4.0 | 3.9 | 2.6 | 2.7 |
| Cash Flow From Operating Activities | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 2.4 | 3.4 | 2.6 | 3.5 | 1.7 | 3.3 | 1.7 | 1.6 | 1.5 | 1.8 | |
| Depreciation & Amortization | 1.7 | 0.0 | 1.5 | 1.3 | 0.7 | 1.4 | 0.7 | 0.7 | 0.7 | 0.7 | |
| Stock-Based Compensation | 0.0 | 0.0 | 0.0 | 0.8 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change Working Capital | 0.0 | 1.4 | 0.0 | -1.1 | -0.6 | 0.0 | 0.0 | -0.3 | -0.3 | 0.0 | |
| Change In Accounts Receivable | 0.0 | 0.7 | 0.0 | -0.7 | -0.3 | 0.0 | 0.0 | -0.2 | -0.2 | 0.0 | |
| Change In Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Inventories | 0.0 | 0.2 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | 0.0 | |
| Other Non-cash Items | -1.5 | 2.2 | -0.8 | 1.2 | 0.6 | -0.8 | -0.4 | 2.0 | 1.9 | -0.7 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 5.6 | 2.8 | 4.0 | 2.0 | 3.9 | 3.8 | 1.8 |
| Cash Flow From Investing Activities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -8.2 | -6.2 | -6.5 | -6.9 | -6.4 | -5.7 | -7.5 | -6.3 | -4.7 | -3.3 | -2.7 | -2.8 | -3.2 | -2.9 | -2.7 | -2.2 | |
| Acquisitions | 0.0 | 0.0 | -0.5 | -0.5 | -0.9 | -0.8 | -1.4 | -1.5 | -0.4 | -0.3 | -0.2 | -1.1 | -0.4 | -0.5 | -0.9 | -0.5 | |
| Investments | 0.0 | 0.0 | -11.5 | -16.4 | -12.4 | -10.4 | -20.1 | -23.0 | -14.6 | -9.5 | -4.1 | 0.0 | -0.1 | -0.1 | 0.0 | 0.0 | |
| Sales of Investment | 0.0 | 0.0 | 12.4 | 17.1 | 12.5 | 10.3 | 20.5 | 23.0 | 14.5 | 8.2 | 0.6 | 0.6 | 0.2 | -0.1 | 0.3 | 0.0 | |
| Other Investing Activities | 2.0 | 0.0 | 1.3 | 1.0 | 0.3 | 0.0 | 1.7 | 1.1 | 0.6 | 1.1 | 0.3 | 0.6 | 0.5 | 2.7 | -2.3 | 0.3 | |
| Cash from Investing | -6.2 | 0.0 | -4.8 | -5.7 | -6.8 | -6.5 | -6.8 | -6.6 | -4.5 | -3.8 | -6.2 | -2.7 | -3.1 | -0.9 | -5.6 | -2.4 |
| Cash Flow From Investing Activities | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -3.1 | 0.0 | -2.3 | -3.4 | -1.7 | -3.1 | -1.5 | -2.1 | -2.1 | -1.4 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.6 | 0.3 | 1.0 | 0.5 | -0.4 | -0.4 | 0.7 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | -2.8 | -1.4 | -2.1 | -1.0 | -2.5 | -2.5 | -0.7 |
| Cash Flow From Financing Activities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -1.7 | 0.0 | 1.8 | -18.3 | -13.4 | -24.6 | -22.4 | -22.1 | -9.3 | -9.5 | -7.3 | -2.2 | -6.8 | -6.1 | -7.0 | -2.7 | |
| Debt Issued | 67.6 | -2.3 | 4.4 | 18.2 | 13.5 | 25.0 | 21.8 | 24.3 | 10.6 | 10.6 | 8.5 | 4.3 | 8.1 | 6.7 | 11.4 | 8.9 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 6.6 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | |
| Repurchase of Common Stock | -0.3 | 0.0 | -0.2 | 0.0 | 9.7 | 13.6 | 19.4 | -0.1 | 9.4 | 0.0 | 0.0 | 3.7 | 0.0 | 5.7 | 0.0 | 0.0 | |
| Dividends Paid | -4.5 | 0.0 | -3.0 | -2.7 | -2.8 | -1.7 | -1.2 | -1.0 | -0.8 | -0.7 | -0.7 | -0.4 | -0.4 | -0.3 | -0.3 | -0.2 | |
| Other Financing Activities | -2.1 | 0.0 | -1.7 | 15.9 | 2.8 | 10.8 | -1.2 | 21.3 | 0.0 | 8.5 | 0.4 | 0.2 | 7.0 | 0.1 | 10.9 | 2.7 | |
| Cash from Financing | -5.2 | 0.0 | -3.1 | -5.0 | -3.6 | -1.9 | -5.4 | -1.8 | -0.7 | -1.7 | -1.0 | 1.3 | -0.2 | -0.2 | 3.6 | -0.2 |
| Cash Flow From Financing Activities | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Debt Issued | 19.5 | 20.4 | 20.6 | 22.8 | 0.0 | 24.3 | 2.5 | 20.2 | -22.3 | 22.3 | |
| 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 | -0.5 | -0.2 | -0.2 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | -3.0 | -1.5 | 0.0 | 0.0 | -1.5 | -1.5 | 0.0 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | -0.9 | -0.4 | -0.8 | 0.5 | -1.9 | -1.8 | 0.5 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | -4.1 | -2.0 | 0.9 | 0.5 | -3.4 | -3.3 | 0.5 |
| Cash position | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -9.3 | -2.0 | 1.6 | -0.6 | 0.1 | 1.3 | -0.6 | -0.1 | 0.8 | -0.2 | -3.1 | 3.7 | 0.7 | 2.8 | 0.5 | 0.1 | |
| Closing Cash Balance | 0.0 | 7.7 | 9.7 | 8.1 | 8.7 | 8.6 | 7.4 | 7.9 | 8.0 | 7.2 | 7.4 | 10.5 | 6.8 | 6.2 | 3.4 | 2.9 |
| Cash position | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 6.3 | -8.1 | 8.1 | -11.6 | -0.6 | 2.9 | 1.4 | -2.0 | -1.9 | 1.7 | |
| Closing Cash Balance | 6.3 | 0.0 | 8.1 | -0.6 | -0.6 | 1.4 | 1.4 | -2.0 | -1.9 | 1.7 |
| Free Cash Flow | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 4.2 | 3.6 | 3.1 | 3.2 | 4.1 | 4.0 | 4.2 | 2.0 | 1.4 | 2.1 | 1.3 | 2.3 | 0.9 | 1.0 | -0.2 | 0.5 | |
| Real Free Cash Flow | 3.1 | 3.6 | 3.1 | 3.2 | 4.0 | 4.0 | 4.1 | 2.0 | 1.3 | 2.0 | 1.3 | 2.3 | 0.9 | 0.9 | -0.2 | 0.4 |
| Free Cash Flow | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | -0.5 | 3.2 | 1.0 | 2.2 | 1.1 | 0.9 | 0.5 | 1.8 | 1.8 | 0.4 | |
| Real Free Cash Flow | -0.5 | 3.2 | 1.0 | 1.4 | 0.7 | 0.9 | 0.5 | 1.8 | 1.8 | 0.4 |
