ACC.NS
Výsledovka
Rozvaha
Peněžní toky
V miliardách (INR)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 243.9 | 217.6 | 199.6 | 199.6 | 177.8 | 158.1 | 134.9 | 153.4 | 144.8 | 129.3 | 109.5 | 114.3 | 114.8 | 109.1 | 111.3 | 100.1 | 82.6 |
|---|
| Cost of Revenues | | 152.6 | 119.5 | 102.7 | 100.0 | 94.8 | 39.4 | 33.6 | 37.8 | 34.2 | 29.5 | 26.5 | 28.3 | 29.3 | 28.0 | 23.3 | 51.5 | 0.0 |
|---|
| Gross Profit | | 91.3 | 98.2 | 96.9 | 99.6 | 83.0 | 118.8 | 101.2 | 115.6 | 110.5 | 99.8 | 83.0 | 86.0 | 85.5 | 81.1 | 88.0 | 48.6 | 82.6 |
| Revenue |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Total Revenues | | 63.9 | 59.0 | 60.4 | 60.7 | 59.3 | 46.1 | 51.5 | 54.1 | 49.1 | 44.3 |
|---|
| Cost of Revenues | | 41.4 | 37.6 | 37.8 | 35.7 | 30.5 | 25.7 | 27.5 | 31.8 | 23.6 | 21.8 |
|---|
| Gross Profit | | 22.5 | 21.3 | 22.6 | 24.9 | 28.8 | 20.4 | 24.0 | 22.3 | 25.6 | 22.5 |
| 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 | 0.0 | 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 51.2 | 52.1 | 39.5 | 35.0 | 41.6 | 40.9 | 35.4 | 27.5 | 28.4 | 27.1 | 24.4 | 23.5 | 26.0 | 67.2 |
|---|
| Depreciation & Amortization | | 10.5 | 8.4 | 7.4 | 7.3 | 6.4 | 6.0 | 6.4 | 6.1 | 6.0 | 6.4 | 6.2 | 8.3 | 5.7 | 5.8 | 5.7 | 5.1 | 4.3 |
|---|
| Total Operating Expenses | | 69.2 | 51.7 | 51.2 | 75.1 | -78.1 | 61.3 | 58.0 | 66.0 | 66.0 | 59.9 | 53.3 | 52.9 | 51.4 | 46.7 | 47.9 | 32.6 | 67.9 |
|---|
| Operating Income | | 22.2 | 46.5 | 45.8 | 21.7 | 5.9 | 25.9 | 19.5 | 21.1 | 15.7 | 13.7 | 8.7 | 10.2 | 11.8 | 12.2 | 18.0 | 15.1 | 14.7 |
| Operating Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| R&D Expenses | | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 3.1 | 2.8 | 2.5 | 2.1 | 1.8 | 2.4 | 1.8 | 1.8 | 1.6 | 2.1 |
|---|
| Total Operating Expenses | | 19.5 | 16.0 | 17.8 | 15.8 | 12.2 | 11.1 | 12.5 | 14.8 | 11.3 | 11.4 |
|---|
| Operating Income | | 3.0 | 5.3 | 4.7 | 9.1 | 16.6 | 9.3 | 11.5 | 7.5 | 14.2 | 11.1 |
| 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 | 3.1 | 3.1 | 1.8 | 1.9 | 1.9 | 2.7 | 1.0 | 0.9 | 0.6 | 0.9 | 2.1 | 1.6 | 1.7 | 0.0 | 0.0 |
|---|
| Interest Expense | | 1.0 | 1.1 | 0.0 | 0.0 | 0.0 | 0.5 | 0.6 | 0.9 | 0.9 | 1.0 | 0.7 | 0.6 | 0.8 | 0.5 | 1.1 | 1.0 | 0.6 |
|---|
| Other Expense | | 4.5 | -15.2 | -18.2 | 5.9 | 0.8 | -0.9 | -2.4 | -0.6 | -0.6 | -0.6 | -0.6 | -2.5 | -0.6 | -0.1 | -3.6 | 0.0 | -0.6 |
|---|
| IBT | | 26.7 | 31.3 | 27.6 | 27.6 | 6.7 | 25.1 | 17.1 | 20.5 | 15.1 | 13.1 | 8.1 | 7.7 | 11.2 | 12.1 | 14.4 | 15.1 | 14.2 |
|---|
| Income Tax Expense | | 0.2 | 7.2 | 4.2 | 4.2 | 1.8 | 6.4 | 2.8 | 6.7 | -0.1 | 3.9 | 2.1 | 1.9 | -0.3 | 1.3 | 3.9 | 2.2 | 3.4 |
|---|
| Net Income | | 26.5 | 24.0 | 23.3 | 23.4 | 4.9 | 18.6 | 14.3 | 13.8 | 15.2 | 9.2 | 6.0 | 5.9 | 11.6 | 10.9 | 10.6 | 13.0 | 10.7 |
| Net Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 3.9 | 0.3 | 0.3 |
|---|
| Interest Expense | | 0.3 | 0.3 | 0.3 | 0.1 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 1.6 | 2.3 | 0.9 | -0.3 | -1.8 | -6.4 | -6.7 | 1.3 | -6.9 | -5.9 |
|---|
| IBT | | 4.6 | 7.6 | 5.6 | 8.8 | 14.8 | 2.8 | 4.9 | 8.8 | 7.3 | 5.2 |
|---|
| Income Tax Expense | | 0.6 | -3.6 | 1.9 | 1.3 | 3.8 | 0.8 | 1.2 | -0.6 | 1.9 | 1.3 |
|---|
| Net Income | | 4.0 | 11.2 | 3.8 | 7.5 | 10.9 | 2.0 | 3.6 | 9.4 | 5.4 | 3.9 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | Rp0.00 | Rp0.00 | Rp0.00 | Rp124.42 | Rp25.96 | Rp99.21 | Rp76.16 | Rp73.35 | Rp80.97 | Rp49.23 | Rp35.06 | Rp31.30 | Rp61.88 | Rp58.31 | Rp56.42 | Rp69.29 | Rp57.39 |
|---|
| EPS Diluted | | Rp0.00 | Rp0.00 | Rp0.00 | Rp124.09 | Rp25.96 | Rp98.94 | Rp75.98 | Rp73.17 | Rp80.77 | Rp49.10 | Rp34.97 | Rp31.22 | Rp61.72 | Rp58.17 | Rp56.28 | Rp69.12 | Rp57.27 |
|---|
| Shares Outstanding | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Diluted Shares Outstanding | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Per Share Data |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| Shares Outstanding | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Diluted Shares Outstanding | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | -45.4 | 10.5 | 16.0 | 16.3 | 2.6 | 73.7 | 58.5 | 44.9 | 29.3 | 25.6 | 2.8 | 0.9 | 3.1 | 5.1 | 6.8 | 16.6 | 10.9 |
|---|
| Short Term Investments | | 90.8 | 20.4 | 30.8 | 30.8 | 27.2 | 3.2 | 2.6 | 3.8 | 3.2 | 1.2 | 16.0 | 12.3 | 13.0 | 20.4 | 23.8 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 45.4 | 30.9 | 46.8 | 47.0 | 29.8 | 76.9 | 61.1 | 48.7 | 32.6 | 26.8 | 18.8 | 13.2 | 16.1 | 25.4 | 30.6 | 16.6 | 10.9 |
|---|
| Accounts Receivable | | 0.0 | 11.6 | 8.3 | 17.7 | 0.0 | 6.0 | 7.5 | 0.0 | 17.5 | 0.0 | 9.4 | 0.0 | 0.0 | 0.0 | 6.6 | 8.9 | 2.5 |
|---|
| Inventory | | 0.0 | 19.3 | 18.7 | 27.0 | 16.2 | 12.7 | 9.0 | 11.4 | 16.8 | 14.0 | 12.2 | 11.9 | 12.6 | 11.2 | 11.3 | 11.1 | 9.3 |
|---|
| Other Current Assets | | 0.0 | 29.7 | 23.5 | 5.3 | 0.0 | 8.1 | 6.9 | 0.0 | 0.0 | 0.0 | 0.2 | 8.9 | 8.1 | 7.6 | 0.0 | 0.2 | 5.0 |
|---|
| Total Current Assets | | 45.4 | 91.4 | 97.3 | 97.0 | 82.6 | 103.7 | 84.5 | 75.3 | 66.8 | 56.5 | 40.7 | 34.0 | 36.8 | 44.2 | 48.5 | 36.8 | 27.6 |
| Current Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Cash And Equivalents | | 10.5 | 19.5 | 11.8 | 45.4 | 16.0 | 10.1 | 10.1 | 0.0 | -10.1 | 8.4 |
|---|
| Short Term Investments | | 20.4 | 0.0 | 7.7 | 0.0 | 30.8 | 0.0 | 0.0 | 0.0 | 20.1 | 34.9 |
|---|
| Total Cash & ST Investments | | 30.9 | 19.5 | 19.5 | 45.4 | 46.8 | 10.1 | 10.1 | 29.8 | 10.1 | 43.4 |
|---|
| Accounts Receivable | | 11.6 | 0.0 | 11.6 | 0.0 | 8.3 | 0.0 | 14.8 | 0.0 | 0.0 | 19.0 |
|---|
| Inventory | | 19.3 | 0.0 | 18.7 | 0.0 | 18.7 | 0.0 | 17.5 | 0.0 | 0.0 | 17.5 |
|---|
| Other Current Assets | | 29.7 | -19.5 | 42.5 | -45.4 | 23.5 | -10.1 | 51.1 | 0.0 | 0.0 | 13.6 |
|---|
| Total Current Assets | | 91.4 | 0.0 | 92.3 | 0.0 | 97.3 | 0.0 | 93.5 | 29.8 | 10.1 | 93.5 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 0.0 | 121.7 | 102.7 | 105.8 | 90.5 | 79.4 | 71.9 | 74.2 | 74.3 | 74.9 | 77.5 | 76.9 | 75.8 | 63.7 | 62.0 | 68.0 | 67.9 |
|---|
| Goodwill | | 0.0 | 3.9 | 4.0 | 3.4 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.0 | 0.5 |
|---|
| Intangible Assets | | 0.0 | 3.3 | 3.3 | 3.2 | 1.4 | 0.5 | 0.5 | 0.3 | 0.4 | 0.4 | 0.0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.3 |
|---|
| Long-Term Investments | | 0.0 | 16.6 | 8.3 | 8.3 | 3.3 | 5.8 | 5.1 | 2.0 | 1.0 | -0.3 | -15.1 | -11.4 | -12.2 | -19.5 | -22.8 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | -45.4 | 17.1 | 18.1 | 16.0 | -95.3 | 6.0 | 6.5 | 19.3 | 17.8 | 16.7 | 0.0 | 0.0 | 26.0 | 32.3 | 31.1 | 12.9 | 14.1 |
|---|
| Total Long-Term Assets | | -45.4 | 162.7 | 136.4 | 139.1 | 95.3 | 106.7 | 97.5 | 96.0 | 93.7 | 91.9 | 93.2 | 94.0 | 90.0 | 76.8 | 70.8 | 81.4 | 82.8 |
|---|
| Total Assets | | 0.0 | 254.1 | 233.7 | 236.1 | 205.4 | 210.4 | 182.0 | 171.4 | 160.6 | 148.5 | 133.9 | 128.0 | 126.8 | 121.0 | 119.3 | 118.2 | 110.4 |
| Long-Term Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Property, Plant & Equipment | | 121.7 | 0.0 | 111.1 | 0.0 | 102.7 | 0.0 | 97.8 | 0.0 | 0.0 | 97.8 |
|---|
| Goodwill | | 3.9 | 0.0 | 3.9 | 0.0 | 4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 3.3 | 0.0 | 3.4 | 0.0 | 3.3 | 0.0 | 1.5 | 0.0 | 0.0 | 1.5 |
|---|
| Long-Term Investments | | 16.6 | 0.0 | 0.5 | 0.0 | 8.3 | 0.0 | 1.6 | 0.0 | 0.0 | -21.6 |
|---|
| Other Long-Term Assets | | 17.1 | 0.0 | 26.0 | 0.0 | 18.1 | 0.0 | 26.8 | 0.0 | -10.1 | 5.3 |
|---|
| Total Long-Term Assets | | 162.7 | 0.0 | 144.9 | 0.0 | 136.4 | 0.0 | 127.9 | 0.0 | -10.1 | 127.9 |
|---|
| Total Assets | | 254.1 | 0.0 | 237.2 | 0.0 | 233.7 | 0.0 | 221.4 | 0.0 | 0.0 | 221.4 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.0 | 16.4 | 18.5 | 19.2 | 14.9 | 19.0 | 14.2 | 14.7 | 19.3 | 18.1 | 12.6 | 8.8 | 7.5 | 6.4 | 6.6 | 20.6 | 15.8 |
|---|
| Short-Term Debt | | 0.0 | 1.5 | 1.3 | 1.3 | 0.0 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.8 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 0.0 | 28.4 | 31.9 | 9.4 | 41.5 | 5.9 | 5.2 | 32.2 | 27.8 | 29.8 | 27.9 | 29.1 | 30.5 | 1.8 | 1.6 | 17.4 | 6.3 |
|---|
| Current Liabilities | | 0.0 | 56.7 | 61.0 | 61.0 | 56.4 | 60.1 | 48.0 | 47.0 | 47.1 | 47.9 | 40.5 | 37.9 | 38.0 | 32.8 | 34.1 | 38.0 | 22.1 |
| Current Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Accounts Payable | | 16.4 | 0.0 | 18.0 | 0.0 | 18.5 | 0.0 | 16.8 | 0.0 | 0.0 | 16.8 |
|---|
| Short-Term Debt | | 1.5 | 0.0 | 1.4 | 0.0 | 1.3 | 0.0 | 1.2 | 0.0 | 0.0 | 1.2 |
|---|
| Other Current Liabilities | | 28.4 | 0.0 | 29.3 | 0.0 | 31.9 | 0.0 | 35.2 | 0.0 | 0.0 | -4.4 |
|---|
| Current Liabilities | | 56.7 | 0.0 | 59.4 | 0.0 | 61.0 | 0.0 | 63.8 | 0.0 | 0.0 | 63.8 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 0.0 | 2.8 | 2.2 | 2.2 | 0.0 | 1.0 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 5.1 | 5.2 |
|---|
| Capital Leases | | 0.0 | 4.3 | 2.2 | 2.2 | 0.0 | 1.3 | 1.0 | 0.0 | 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 | 8.1 | 0.0 | 4.0 | 3.9 | 6.6 | 6.7 | 5.5 | 5.6 | 4.7 | 5.4 | 5.1 | 5.2 | 5.2 | 3.7 |
|---|
| Total Liabilities | | 0.0 | 68.5 | 70.4 | 72.8 | 56.4 | 67.3 | 55.0 | 55.9 | 55.2 | 54.9 | 47.4 | 43.8 | 44.6 | 42.8 | 45.5 | 48.4 | 47.6 |
| Long-Term Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Long-Term Debt | | 2.8 | 0.0 | 3.2 | 0.0 | 2.2 | 0.0 | 2.8 | 0.0 | 0.0 | 2.8 |
|---|
| Capital Leases | | 4.3 | 0.0 | 4.6 | 0.0 | 2.2 | 0.0 | 4.1 | 0.0 | 0.0 | 4.1 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.7 |
|---|
| Total Liabilities | | 68.5 | -167.2 | 69.9 | -163.3 | 70.4 | -148.2 | 73.1 | 0.0 | 0.0 | 73.1 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.0 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 |
|---|
| Retained Earnings | | 0.0 | 175.1 | 152.8 | 124.9 | 131.0 | 104.7 | 88.7 | 77.1 | 67.0 | 55.4 | 48.0 | 46.1 | 44.3 | 41.6 | 38.5 | 0.0 | 0.0 |
|---|
| Comprehensive Income | | 163.3 | 0.1 | 0.1 | 28.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -66.6 | -61.2 | -53.9 | -49.3 | -43.8 | 0.0 | -30.8 |
|---|
| Total Common Equity | | 163.3 | 185.5 | 163.3 | 163.3 | 132.8 | 143.1 | 127.0 | 115.4 | 105.3 | 93.6 | 86.4 | 84.2 | 82.2 | 78.1 | 73.7 | 69.8 | 62.8 |
| Total Common Equity |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Common Stock | | 1.9 | 0.0 | 1.9 | 0.0 | 1.9 | 0.0 | 1.9 | 0.0 | 0.0 | 1.9 |
|---|
| Retained Earnings | | 175.1 | 0.0 | 0.0 | 0.0 | 152.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Comprehensive Income | | 0.1 | 167.2 | 165.3 | 163.3 | 0.1 | 148.2 | 146.3 | 0.0 | 148.2 | 0.0 |
|---|
| Total Common Equity | | 185.5 | 167.2 | 167.2 | 163.3 | 163.3 | 148.2 | 148.2 | 0.0 | 148.2 | 148.2 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 0.0 | 4.3 | 3.5 | 3.5 | 0.0 | 1.3 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 1.6 | 5.1 | 5.2 |
|---|
| Book Value | | 0.0 | 185.6 | 163.3 | 163.3 | 149.0 | 143.1 | 127.0 | 115.5 | 105.3 | 93.6 | 86.4 | 84.2 | 82.2 | 78.2 | 73.7 | 69.8 | 62.8 |
| Other |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 185.5 | 167.2 | 167.2 | 163.3 | 163.3 | 148.2 | 148.2 | 0.0 | 148.2 | 148.2 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 22.3 | 24.0 | 23.3 | 23.4 | 4.9 | 25.1 | 17.1 | 20.5 | 15.1 | 13.1 | 8.1 | 7.7 | 11.2 | 12.1 | 14.4 | 15.1 | 10.7 |
|---|
| Depreciation & Amortization | | 0.0 | 10.0 | 8.9 | 8.8 | 6.7 | 6.0 | 6.4 | 6.1 | 6.0 | 6.4 | 6.2 | 8.3 | 5.7 | 5.8 | 5.7 | 5.1 | 4.3 |
|---|
| 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 | | 0.0 | -10.8 | -2.6 | 1.3 | -5.6 | 1.3 | 3.9 | 2.7 | -3.9 | -0.9 | 2.2 | 0.5 | 0.6 | -2.0 | -4.5 | 0.7 | 1.2 |
|---|
| Change In Accounts Receivable | | 0.0 | -3.4 | 0.4 | 0.4 | -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 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 3.2 | 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 | | 0.0 | -0.7 | -2.2 | -2.2 | -2.3 | -3.8 | 2.3 | 5.3 | -2.8 | -1.7 | -0.5 | 0.6 | -1.5 | 0.1 | -0.2 | -1.9 | -2.1 |
|---|
| Other Non-cash Items | | -22.3 | -6.1 | 0.3 | 16.5 | -15.9 | -1.4 | 0.5 | -1.8 | -6.1 | -3.1 | -2.5 | -1.9 | -3.9 | -5.3 | 0.2 | -5.0 | 3.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 33.7 | -9.9 | 28.4 | 22.2 | 22.5 | 11.2 | 15.5 | 13.9 | 14.6 | 13.5 | 10.7 | 15.8 | 15.8 | 19.4 |
| Cash Flow From Operating Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Income | | 3.8 | 7.5 | 10.9 | 2.0 | 3.6 | 9.4 | 5.4 | 3.9 | 4.7 | 5.4 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Receivable | | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | -3.8 | -7.5 | -10.9 | -2.0 | -3.6 | -9.4 | -5.4 | -3.9 | -4.7 | -5.4 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | 0.0 | -19.7 | -13.9 | -13.9 | -16.8 | -11.8 | -7.5 | -5.5 | -5.2 | -5.3 | -5.2 | -11.2 | -16.1 | -9.6 | -5.7 | -4.8 | -8.4 |
|---|
| Acquisitions | | 0.0 | -3.0 | -4.2 | -3.8 | 0.0 | 11.8 | 0.2 | 5.5 | 1.2 | 0.9 | 0.9 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | -0.1 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | -7.5 | 0.0 | -102.8 | -79.9 | -30.8 | -1.2 | 0.0 | -1.3 | 0.0 | -0.1 | -1.2 | -0.1 | 0.0 | -0.4 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 7.6 | 0.0 | 102.6 | 80.0 | 31.0 | 1.6 | 0.6 | 0.2 | 1.5 | 0.4 | 0.6 | 0.9 | 0.4 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 7.4 | -20.3 | -9.7 | 1.9 | -3.5 | 0.0 | 0.0 | 0.1 | 0.7 | -0.2 | 1.8 | 1.8 | 1.9 | 1.1 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | -17.6 | -37.1 | -9.9 | -5.4 | -3.2 | -3.6 | -3.8 | -5.4 | -9.0 | -14.6 | -8.4 | -3.1 | -2.6 | -7.7 |
| Cash Flow From Investing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Capital Expenditure | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | 0.0 | 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 | 0.0 | 0.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -1.3 | -3.5 | -0.1 | -0.6 |
|---|
| Debt Issued | | 0.0 | 0.7 | 3.5 | 3.5 | -1.3 | 0.2 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.9 |
|---|
| 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 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | -1.8 | -8.7 | -2.6 | -2.6 | -2.6 | -2.8 | -3.2 | -3.2 | -5.6 | -6.4 | -5.6 | -5.2 | -6.8 | -5.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | -1.4 | -1.2 | -0.7 | -0.6 | -1.1 | -1.0 | -1.1 | -1.1 | -1.5 | -1.6 | -1.7 | -2.0 | -0.7 | -0.9 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | -3.0 | -9.9 | -3.3 | -3.3 | -3.7 | -3.8 | -4.3 | -4.3 | -7.2 | -8.4 | -8.6 | -10.7 | -7.7 | -6.6 |
| Cash Flow From Financing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 4.3 | 4.3 | -4.6 | 4.6 | -3.5 | 3.5 | -4.1 | 4.1 | 0.0 | -4.1 |
|---|
| 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 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.0 | -5.5 | 16.0 | 13.5 | -28.3 | 15.2 | 13.6 | 15.6 | 3.7 | 7.5 | 4.2 | -1.6 | -9.4 | -6.3 | 2.0 | 5.5 | 5.1 |
|---|
| Closing Cash Balance | | 0.0 | 10.5 | 16.0 | 16.3 | 0.0 | 73.7 | 58.5 | 44.9 | 29.3 | 25.6 | 18.4 | 14.2 | 15.8 | 25.2 | 30.6 | 28.5 | 24.1 |
| Cash position |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Change in Cash | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Closing Cash Balance | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.0 | -2.6 | 16.0 | 19.8 | -26.7 | 16.6 | 14.7 | 17.1 | 6.0 | 10.2 | 8.7 | 3.3 | -2.5 | 1.1 | 10.0 | 11.0 | 11.0 |
|---|
| Real Free Cash Flow | | 0.0 | -2.6 | 16.0 | 19.8 | -26.7 | 16.6 | 14.7 | 17.1 | 6.0 | 10.2 | 8.7 | 3.3 | -2.5 | 1.1 | 10.0 | 11.0 | 11.0 |
| Free Cash Flow |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Free Cash Flow | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Real Free Cash Flow | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |