601111.SS
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 | | 171.5 | 171.5 | 166.7 | 141.1 | 52.9 | 74.5 | 69.5 | 136.2 | 136.8 | 121.4 | 114.0 | 108.9 | 104.8 | 97.6 | 99.8 | 97.1 | 81.0 |
|---|
| Cost of Revenues | | 151.4 | 163.1 | 158.2 | 134.0 | 82.8 | 85.8 | 75.6 | 113.2 | 115.1 | 100.3 | 87.2 | 83.7 | 87.8 | 82.6 | 80.8 | 76.7 | 61.0 |
|---|
| Gross Profit | | 20.1 | 8.4 | 8.5 | 7.1 | -29.9 | -11.3 | -6.1 | 22.9 | 21.6 | 21.1 | 26.8 | 25.2 | 17.0 | 15.0 | 19.1 | 20.4 | 20.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 41.7 | 49.1 | 40.7 | 40.0 | 38.5 | 45.4 | 42.7 | 40.1 | 35.5 | 45.9 |
|---|
| Cost of Revenues | | 42.1 | 42.3 | 27.1 | 39.8 | 38.5 | 53.0 | 28.0 | 38.7 | 36.8 | 38.1 |
|---|
| Gross Profit | | -0.5 | 6.8 | 13.6 | 0.2 | 0.1 | -7.6 | 14.7 | 1.3 | -1.2 | 7.7 |
| 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 | 0.4 | 0.2 | 0.2 | 0.2 | 0.5 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 10.0 | 8.3 | 5.4 | 5.2 | 7.6 | 7.5 | 7.3 | 6.6 | 7.2 | 8.4 | 8.1 | 8.0 | 7.5 | 6.3 |
|---|
| Depreciation & Amortization | | 14.9 | 30.8 | 13.5 | 27.1 | 27.9 | 20.9 | 20.4 | 21.3 | 14.5 | 13.6 | 13.5 | 13.0 | 11.4 | 11.0 | 10.3 | 9.4 | 8.5 |
|---|
| Total Operating Expenses | | 23.0 | 13.1 | 11.9 | 10.4 | 5.8 | 5.5 | 4.8 | 8.2 | 8.3 | 8.3 | 9.9 | 10.4 | 10.8 | 10.6 | 11.8 | 12.1 | 9.5 |
|---|
| Operating Income | | -2.8 | -4.8 | -3.4 | -3.3 | -46.1 | -16.2 | -13.0 | 14.0 | 9.8 | 11.6 | 9.2 | 8.3 | 3.9 | 4.0 | 5.7 | 9.2 | 14.3 |
| 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 | 0.2 | 0.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 4.7 |
|---|
| Depreciation & Amortization | | 8.0 | 0.0 | 3.5 | 3.4 | 3.4 | 2.9 | 3.3 | 2.9 | 6.2 | 6.2 |
|---|
| Total Operating Expenses | | 4.1 | 3.3 | 12.8 | 2.7 | 4.4 | -9.5 | 13.8 | 3.3 | 2.9 | 1.8 |
|---|
| Operating Income | | -4.6 | 3.4 | 0.8 | -2.5 | -4.3 | 1.9 | 0.9 | -1.9 | -4.1 | 5.3 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.6 | 0.6 | 0.6 | 0.5 | -0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 |
|---|
| Interest Expense | | 5.6 | 5.8 | 6.5 | 6.9 | 6.5 | 5.5 | 5.1 | 4.9 | 2.9 | 3.1 | 3.2 | 2.8 | 2.9 | 2.7 | 2.3 | 1.4 | 1.2 |
|---|
| Other Expense | | 1.3 | 3.2 | 1.8 | 1.7 | 0.2 | -5.6 | -5.4 | -4.9 | -3.4 | -1.3 | -6.6 | -5.7 | -1.1 | 0.2 | -0.2 | 1.7 | 4.5 |
|---|
| IBT | | -1.6 | -1.6 | -1.6 | -1.7 | -45.9 | -21.8 | -18.5 | 9.1 | 10.0 | 11.5 | 10.2 | 9.0 | 5.0 | 4.6 | 7.0 | 10.1 | 15.0 |
|---|
| Income Tax Expense | | 1.9 | 1.9 | 0.8 | -0.1 | -0.7 | -3.0 | -2.7 | 1.9 | 1.8 | 2.8 | 2.5 | 1.8 | 0.8 | 0.9 | 1.6 | 2.2 | 2.6 |
|---|
| Net Income | | -1.8 | -1.8 | -0.2 | -1.0 | -45.2 | -18.8 | -15.8 | 6.4 | 7.3 | 7.2 | 6.8 | 6.8 | 3.8 | 3.3 | 4.9 | 7.5 | 12.2 |
| 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 | | 0.1 | 0.2 | 0.2 | 0.1 | -0.8 | 0.2 | 0.0 | 0.0 | 0.3 | 0.0 |
|---|
| Interest Expense | | 1.3 | 1.4 | 1.4 | 1.5 | 1.6 | 1.6 | 2.1 | 0.9 | 1.6 | 0.7 |
|---|
| Other Expense | | 1.6 | 0.7 | -1.2 | 0.1 | 1.6 | 2.5 | -2.2 | 0.0 | 0.3 | 0.1 |
|---|
| IBT | | -3.0 | 4.1 | -0.3 | -2.5 | -2.7 | 4.4 | -1.4 | -1.9 | -3.2 | 5.3 |
|---|
| Income Tax Expense | | 1.9 | 0.1 | -0.2 | 0.1 | 0.5 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 |
|---|
| Net Income | | -3.6 | 3.7 | 0.2 | -2.0 | -1.6 | 4.1 | -1.1 | -1.7 | -1.8 | 4.2 |
| 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 | ¥-0.07 | ¥-3.29 | ¥-1.37 | ¥-1.15 | ¥0.47 | ¥0.53 | ¥0.54 | ¥0.55 | ¥0.55 | ¥0.31 | ¥0.27 | ¥0.40 | ¥0.61 | ¥1.05 |
|---|
| EPS Diluted | | ¥0.00 | ¥0.00 | ¥0.00 | ¥-0.07 | ¥-3.29 | ¥-1.37 | ¥-1.15 | ¥0.47 | ¥0.53 | ¥0.54 | ¥0.55 | ¥0.55 | ¥0.31 | ¥0.27 | ¥0.40 | ¥0.61 | ¥1.05 |
|---|
| Shares Outstanding | | 17.4 | 16.7 | 17.3 | 15.4 | 13.7 | 13.8 | 13.7 | 13.6 | 13.8 | 13.4 | 12.4 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 11.6 |
|---|
| Diluted Shares Outstanding | | 17.4 | 16.7 | 15.9 | 15.4 | 13.7 | 13.8 | 13.7 | 13.6 | 13.8 | 13.4 | 12.4 | 12.3 | 12.2 | 12.3 | 12.1 | 12.3 | 11.6 |
| 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 | $-0.11 | $0.26 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.11 | $0.26 |
|---|
| Shares Outstanding | | 17.4 | 17.4 | 17.4 | 17.4 | 18.1 | 16.6 | 16.6 | 16.6 | 16.2 | 16.2 |
|---|
| Diluted Shares Outstanding | | 17.4 | 17.4 | 17.4 | 17.4 | 18.1 | 16.6 | 16.6 | 16.6 | 16.2 | 16.2 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 22.4 | 22.5 | 15.6 | 11.4 | 16.7 | 6.6 | 9.7 | 7.8 | 6.3 | 7.3 | 7.8 | 9.7 | 15.5 | 12.6 | 15.4 | 15.0 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | -0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 22.4 | 22.5 | 15.6 | 11.4 | 16.7 | 6.6 | 9.7 | 7.8 | 6.3 | 7.3 | 7.8 | 9.7 | 15.5 | 12.6 | 15.4 | 15.0 |
|---|
| Accounts Receivable | | 10.8 | 8.4 | 8.5 | 4.8 | 7.0 | 6.9 | 9.7 | 9.6 | 8.9 | 7.3 | 7.2 | 7.1 | 7.6 | 6.7 | 6.6 | 6.2 |
|---|
| Inventory | | 4.9 | 4.2 | 3.8 | 2.6 | 2.1 | 1.9 | 2.1 | 1.9 | 1.5 | 1.7 | 1.7 | 1.1 | 1.0 | 1.1 | 1.1 | 0.9 |
|---|
| Other Current Assets | | 4.8 | 5.5 | 4.3 | 3.4 | 4.7 | 4.4 | 3.3 | 4.4 | 4.0 | 3.1 | 2.8 | 2.5 | 1.2 | 0.1 | -1.7 | -1.1 |
|---|
| Total Current Assets | | 42.9 | 40.7 | 32.3 | 22.2 | 30.4 | 19.7 | 24.8 | 23.7 | 20.8 | 19.3 | 19.5 | 20.5 | 25.4 | 20.5 | 21.5 | 21.0 |
| 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 | | 27.9 | 23.3 | 22.5 | 21.9 | 22.4 | 22.5 | 15.6 | 22.2 | 26.6 | 32.6 |
|---|
| Short Term Investments | | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
|---|
| Total Cash & ST Investments | | 28.1 | 23.5 | 22.5 | 21.9 | 22.4 | 22.5 | 15.6 | 22.2 | 26.7 | 32.6 |
|---|
| Accounts Receivable | | 9.6 | 8.5 | 8.4 | 9.0 | 10.2 | 8.9 | 8.5 | 0.0 | 11.9 | 0.0 |
|---|
| Inventory | | 4.8 | 4.4 | 4.2 | 5.0 | 4.9 | 4.6 | 3.8 | 3.9 | 3.7 | 3.3 |
|---|
| Other Current Assets | | 5.3 | 5.4 | 5.5 | 4.5 | 5.4 | 0.3 | 4.4 | 9.0 | 1.0 | 6.7 |
|---|
| Total Current Assets | | 47.8 | 41.8 | 40.7 | 40.3 | 42.9 | 40.6 | 32.3 | 38.5 | 43.3 | 45.4 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 258.7 | 260.5 | 259.7 | 241.9 | 239.1 | 237.9 | 241.0 | 192.6 | 188.6 | 178.2 | 170.0 | 166.1 | 155.8 | 142.3 | 129.3 | 111.7 |
|---|
| Goodwill | | 4.1 | 4.1 | 4.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.4 |
|---|
| Intangible Assets | | 5.5 | 5.9 | 5.8 | 4.3 | 3.5 | 3.6 | 3.7 | 3.8 | 4.4 | 4.3 | 4.2 | 3.6 | 2.9 | 2.8 | 2.8 | 2.9 |
|---|
| Long-Term Investments | | 19.1 | 20.1 | 19.3 | 14.2 | 13.6 | 0.0 | 17.6 | 18.7 | 16.6 | 16.3 | 13.6 | 13.4 | 16.0 | 15.2 | 14.8 | 15.5 |
|---|
| Other Long-Term Assets | | 1.5 | 1.6 | 0.4 | 0.9 | 1.0 | 15.0 | 1.7 | 1.0 | 1.8 | 1.9 | 1.6 | 1.4 | 1.1 | 1.0 | 0.9 | 0.6 |
|---|
| Total Long-Term Assets | | 302.5 | 305.1 | 303.0 | 272.8 | 268.0 | 264.3 | 269.4 | 220.0 | 215.0 | 204.8 | 194.2 | 189.2 | 179.9 | 165.2 | 151.9 | 134.2 |
|---|
| Total Assets | | 345.4 | 345.8 | 335.3 | 295.0 | 298.4 | 284.1 | 294.3 | 243.7 | 235.7 | 224.1 | 213.7 | 209.6 | 205.4 | 185.7 | 173.3 | 155.2 |
| 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 | | 254.9 | 257.6 | 260.5 | 259.4 | 258.7 | 257.1 | 259.7 | 258.6 | 260.5 | 260.2 |
|---|
| Goodwill | | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 1.1 |
|---|
| Intangible Assets | | 6.3 | 6.3 | 5.9 | 5.8 | 5.5 | 5.7 | 5.8 | 5.5 | 5.3 | 4.9 |
|---|
| Long-Term Investments | | 21.1 | 20.9 | 20.1 | 21.0 | 19.1 | 19.8 | 19.3 | 16.8 | 15.8 | 18.7 |
|---|
| Other Long-Term Assets | | 0.3 | 1.6 | 1.6 | 0.3 | 1.5 | 0.4 | 0.4 | 1.5 | 1.6 | 1.2 |
|---|
| Total Long-Term Assets | | 299.8 | 303.4 | 305.1 | 304.2 | 302.5 | 300.7 | 303.0 | 300.4 | 301.2 | 299.7 |
|---|
| Total Assets | | 347.6 | 345.2 | 345.8 | 344.6 | 345.4 | 341.3 | 335.3 | 338.9 | 344.5 | 345.2 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 22.3 | 1.8 | 18.6 | 11.6 | 13.5 | 12.8 | 17.3 | 16.2 | 14.7 | 11.8 | 11.8 | 11.9 | 11.8 | 11.2 | 12.1 | 9.8 |
|---|
| Short-Term Debt | | 89.5 | 37.4 | 65.4 | 59.2 | 53.4 | 51.9 | 35.8 | 34.5 | 35.7 | 32.8 | 18.1 | 35.0 | 44.0 | 32.1 | 28.7 | 27.1 |
|---|
| Other Current Liabilities | | 10.6 | 97.8 | 24.7 | 21.6 | 2.1 | 2.0 | 10.0 | 20.2 | 7.9 | 6.5 | 5.9 | 5.0 | 4.6 | 4.0 | 4.7 | 3.7 |
|---|
| Current Liabilities | | 141.3 | 137.6 | 110.3 | 92.5 | 91.4 | 80.4 | 77.6 | 72.2 | 71.8 | 63.8 | 50.2 | 60.5 | 69.6 | 55.8 | 57.9 | 50.6 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 21.2 | 22.0 | 19.5 | 21.9 | 22.1 | 22.2 | 16.0 | 23.0 | 18.1 | 18.7 |
|---|
| Short-Term Debt | | 19.1 | 22.5 | 19.9 | 99.5 | 108.7 | 24.3 | 80.3 | 23.3 | 61.4 | 34.1 |
|---|
| Other Current Liabilities | | 85.5 | 86.0 | 97.5 | 26.1 | 8.7 | 76.2 | 12.5 | 66.1 | 31.0 | 60.8 |
|---|
| Current Liabilities | | 126.2 | 130.5 | 137.6 | 150.5 | 141.3 | 123.1 | 110.3 | 112.9 | 112.3 | 113.9 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 146.2 | 143.0 | 182.8 | 155.0 | 129.5 | 107.7 | 16.6 | 61.4 | 59.9 | 74.1 | 86.8 | 80.3 | 68.2 | 67.7 | 58.6 | 57.0 |
|---|
| Capital Leases | | 61.8 | 59.1 | 64.1 | 76.9 | 76.3 | 76.1 | 86.6 | 45.8 | 37.8 | 36.3 | 37.8 | 31.2 | 26.0 | 25.5 | 19.2 | 16.1 |
|---|
| Def. Tax Liability | | 0.3 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.6 | 0.9 | 1.1 | 2.4 | 2.9 | 2.3 | 2.0 | 1.6 | 1.2 | 1.0 |
|---|
| Total Liabilities | | 311.6 | 304.8 | 300.0 | 273.5 | 232.6 | 200.3 | 192.9 | 143.2 | 140.8 | 147.7 | 147.1 | 150.2 | 147.4 | 131.8 | 123.8 | 113.5 |
| 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 | | 152.8 | 149.7 | 143.0 | 131.4 | 146.2 | 176.0 | 182.8 | 180.9 | 164.8 | 167.6 |
|---|
| Capital Leases | | 53.8 | 56.7 | 59.1 | 62.2 | 61.8 | 62.4 | 64.1 | 68.6 | 73.2 | 80.0 |
|---|
| Def. Tax Liability | | 0.1 | 0.1 | 0.1 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.6 |
|---|
| Total Liabilities | | 309.3 | 306.8 | 304.8 | 306.6 | 311.6 | 306.3 | 299.7 | 300.8 | 311.6 | 315.8 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 16.6 | 17.4 | 16.2 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 13.1 | 13.1 | 13.1 | 13.1 | 12.9 | 12.9 | 12.9 |
|---|
| Retained Earnings | | -33.3 | -30.7 | -30.5 | -29.3 | 9.3 | 26.0 | 41.6 | 42.9 | 37.8 | 33.4 | 29.2 | 23.9 | 21.2 | 19.5 | 17.1 | 12.5 |
|---|
| Comprehensive Income | | 15.2 | 15.2 | 14.9 | 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 | | 36.6 | 45.1 | 37.2 | 23.6 | 61.4 | 77.6 | 93.5 | 93.2 | 86.1 | 68.9 | 59.8 | 54.3 | 54.2 | 50.6 | 46.7 | 41.7 |
| 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 | | 17.4 | 17.4 | 17.4 | 16.6 | 16.6 | 16.6 | 16.2 | 16.2 | 16.2 | 16.2 |
|---|
| Retained Earnings | | -32.5 | -21.0 | -30.7 | -29.1 | -33.3 | -32.2 | -30.5 | -28.6 | -32.9 | -32.1 |
|---|
| Comprehensive Income | | 14.5 | 0.5 | 0.0 | 0.0 | 15.2 | 52.9 | 14.9 | 51.5 | 15.0 | 51.2 |
|---|
| Total Common Equity | | 42.6 | 43.0 | 45.1 | 40.5 | 36.6 | 37.3 | 37.2 | 39.1 | 34.9 | 35.3 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 235.6 | 180.3 | 244.9 | 214.2 | 182.9 | 159.6 | 52.4 | 95.9 | 95.6 | 106.9 | 104.8 | 115.3 | 112.3 | 99.8 | 87.3 | 84.1 |
|---|
| Book Value | | 33.9 | 40.9 | 35.3 | 21.6 | 65.9 | 83.8 | 101.4 | 100.6 | 94.9 | 76.5 | 66.6 | 59.5 | 57.9 | 53.9 | 49.5 | 41.7 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | -4.4 | -4.7 | -4.2 | -2.6 | -2.7 | -2.3 | -1.9 | -1.0 | -2.0 | -6.0 |
|---|
| Book Value | | 42.6 | 43.0 | 45.1 | 40.5 | 36.6 | 37.3 | 37.2 | 39.1 | 34.9 | 35.3 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -0.4 | -1.8 | -0.2 | -1.0 | -45.2 | -18.8 | -15.8 | 7.3 | 8.2 | 8.6 | 7.8 | 7.2 | 4.2 | 3.7 | 5.4 | 7.5 | 12.2 |
|---|
| Depreciation & Amortization | | 7.3 | 30.8 | 29.2 | 24.9 | 21.2 | 20.9 | 20.4 | 21.3 | 14.5 | 13.6 | 13.5 | 13.0 | 11.4 | 11.0 | 10.3 | 9.4 | 8.5 |
|---|
| Stock-Based Compensation | | 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 |
|---|
| Change Working Capital | | -1.2 | 11.5 | -1.5 | -5.9 | -3.3 | 5.6 | -10.9 | 4.1 | 5.1 | 3.0 | 1.8 | 4.9 | -0.4 | 2.4 | -4.6 | 5.5 | 2.7 |
|---|
| Change In Accounts Receivable | | -1.2 | 0.6 | -1.1 | -5.3 | 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 | | 0.0 | 11.4 | 0.0 | 12.4 | 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 Inventories | | 0.0 | -0.6 | -0.4 | -0.6 | -0.5 | -0.3 | 0.2 | -0.2 | -0.4 | -0.3 | 0.0 | -0.1 | -0.1 | 0.0 | 0.0 | -0.3 | 0.0 |
|---|
| Other Non-cash Items | | 46.3 | 1.9 | 7.1 | 17.4 | 10.5 | 5.2 | 7.7 | 5.7 | 3.6 | 1.1 | 7.7 | 6.6 | 2.3 | 0.3 | 1.3 | -0.7 | -3.7 |
|---|
| Cash from Operations | | 31.4 | 0.0 | 0.0 | 35.4 | -16.8 | 12.9 | 1.4 | 38.3 | 31.4 | 26.4 | 30.7 | 31.8 | 17.5 | 17.4 | 12.4 | 21.6 | 19.7 |
| 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 | | -3.6 | 3.7 | 0.0 | -2.0 | -1.6 | 4.1 | -1.1 | -1.7 | -1.8 | 4.2 |
|---|
| Depreciation & Amortization | | 8.0 | 0.0 | 0.0 | 0.0 | 29.2 | -14.0 | 14.0 | 0.0 | 6.2 | -12.6 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 0.0 | 0.0 | 0.0 | 0.0 | -1.5 | 0.0 | 0.0 | 0.0 | -5.9 | 4.7 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 | 0.0 | 0.0 | 0.0 | -5.3 | 4.1 |
|---|
| 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 | 0.0 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 | 0.0 | -0.6 | 0.6 |
|---|
| Other Non-cash Items | | 4.6 | 12.4 | 9.5 | 10.4 | -22.3 | 26.4 | -8.1 | 11.1 | 4.6 | 16.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 13.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -21.3 | -17.6 | -20.1 | -22.8 | -7.6 | -6.1 | -12.0 | -13.1 | -12.3 | -17.6 | -20.6 | -7.6 | -13.8 | -22.4 | -15.3 | -22.5 | -17.3 |
|---|
| Acquisitions | | 1.4 | 1.9 | 0.0 | 5.4 | 0.0 | 0.0 | 0.1 | 0.8 | 2.0 | 2.6 | 0.0 | 0.1 | 1.2 | 1.1 | 0.0 | 2.2 | 0.3 |
|---|
| Investments | | -2.0 | -1.3 | 0.0 | -0.7 | -0.5 | 0.0 | -4.3 | -0.6 | 0.7 | -0.1 | 0.0 | -0.4 | 0.0 | 0.0 | 0.0 | 1.0 | -0.3 |
|---|
| Sales of Investment | | 1.1 | 0.7 | 0.0 | 0.7 | 0.3 | 1.3 | 0.1 | 0.6 | 0.6 | 0.2 | 0.6 | 0.8 | 0.4 | 0.3 | 0.5 | 1.1 | 0.5 |
|---|
| Other Investing Activities | | 2.2 | 0.0 | 0.0 | 4.7 | 0.9 | 0.4 | 0.2 | 0.4 | 0.0 | 0.3 | 1.0 | 0.3 | 1.9 | 0.4 | 0.0 | 1.3 | 2.7 |
|---|
| Cash from Investing | | -18.7 | 0.0 | 0.0 | -12.7 | -6.9 | -4.5 | -15.9 | -12.0 | -8.9 | -14.7 | -19.0 | -6.8 | -10.3 | -20.6 | -14.8 | -16.9 | -14.1 |
| 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 | | -6.8 | -2.5 | -4.1 | -4.1 | -8.6 | -4.0 | -5.3 | -2.2 | -9.0 | -4.8 |
|---|
| Acquisitions | | 0.4 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.9 | -3.3 |
|---|
| Investments | | 0.3 | -1.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 0.0 |
|---|
| Sales of Investment | | 0.5 | -0.4 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 3.6 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.1 | -4.4 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -26.8 | 0.0 | 0.0 | -1.3 | -83.3 | -48.2 | -61.3 | -40.9 | -50.8 | -41.4 | -38.6 | -36.1 | -44.6 | -33.0 | -31.5 | -25.6 | -23.1 |
|---|
| Debt Issued | | 36.0 | 180.3 | -64.5 | 32.0 | 114.6 | 71.5 | 168.6 | -2.6 | 51.1 | 30.1 | 40.7 | 25.7 | 47.6 | 45.4 | 44.0 | 28.8 | 107.2 |
|---|
| 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 | | -3.4 | 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 | 0.0 |
|---|
| Dividends Paid | | -7.0 | 0.0 | 0.0 | -7.5 | -6.6 | -5.8 | -6.1 | -6.2 | -4.4 | -5.1 | -4.8 | -3.9 | -4.1 | -3.6 | -4.3 | -3.6 | -1.6 |
|---|
| Other Financing Activities | | -1.4 | 0.0 | 0.0 | -7.0 | 107.9 | 55.7 | 78.9 | 22.9 | 33.8 | 33.7 | 31.3 | 13.4 | 36.3 | 43.0 | 34.7 | 25.6 | 30.7 |
|---|
| Cash from Financing | | -21.0 | 0.0 | 0.0 | -15.8 | 18.1 | 1.7 | 11.5 | -24.3 | -21.4 | -12.9 | -12.1 | -26.6 | -12.3 | 6.4 | -1.1 | -3.5 | 6.1 |
| 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 | 0.0 | -2.9 |
|---|
| Debt Issued | | 0.0 | 171.9 | -0.3 | 9.3 | 7.3 | -80.1 | -10.8 | 1.5 | 31.3 | -10.0 |
|---|
| 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 | -3.4 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.9 | -1.8 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.3 | -8.4 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.3 | -13.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -6.2 | -6.6 | 6.0 | 4.4 | -5.3 | 10.1 | -3.1 | 2.2 | 1.2 | -1.3 | -0.3 | -1.5 | -5.1 | 3.0 | -3.5 | 1.1 | 11.6 |
|---|
| Closing Cash Balance | | 20.0 | 15.9 | 21.0 | 15.0 | 10.6 | 15.9 | 5.8 | 8.9 | 6.8 | 5.6 | 6.8 | 7.1 | 9.7 | 14.8 | 11.8 | 15.3 | 14.2 |
| 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 | | -11.2 | -0.8 | 3.6 | 0.7 | 0.8 | 0.3 | -2.0 | 6.9 | -6.6 | -4.5 |
|---|
| Closing Cash Balance | | 15.9 | 27.1 | 25.3 | 21.8 | 21.0 | 20.3 | 20.0 | 21.9 | 15.6 | 21.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 10.1 | 26.5 | 14.4 | 12.6 | -24.4 | 6.8 | -10.6 | 25.2 | 19.1 | 8.7 | 10.1 | 24.1 | 3.7 | -5.0 | -2.9 | -0.9 | 2.3 |
|---|
| Real Free Cash Flow | | 10.1 | 26.5 | 14.4 | 12.6 | -24.4 | 6.8 | -10.6 | 25.2 | 19.1 | 8.7 | 10.1 | 24.1 | 3.7 | -5.0 | -2.9 | -0.9 | 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 | | 2.2 | 13.6 | 5.4 | 4.2 | -4.8 | 12.5 | -0.4 | 7.2 | -6.0 | 8.2 |
|---|
| Real Free Cash Flow | | 2.2 | 13.6 | 5.4 | 4.2 | -4.8 | 12.5 | -0.4 | 7.2 | -6.0 | 8.2 |