AEHR
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 53.2 | 59.0 | 66.2 | 65.0 | 50.8 | 16.6 | 22.3 | 21.1 | 29.6 | 18.9 | 14.5 | 10.0 | 19.7 | 16.5 | 15.5 | 13.7 | 11.7 |
|---|
| Cost of Revenues | | 35.5 | 35.0 | 33.7 | 32.2 | 27.2 | 10.6 | 13.9 | 13.5 | 17.2 | 12.1 | 9.4 | 6.2 | 9.5 | 9.7 | 9.3 | 8.2 | 5.6 |
|---|
| Gross Profit | | 17.7 | 23.9 | 32.5 | 32.7 | 23.7 | 6.0 | 8.4 | 7.6 | 12.4 | 6.8 | 5.1 | 3.8 | 10.2 | 6.8 | 6.2 | 5.5 | 6.1 |
| Revenue |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Revenues | | 9.9 | 11.0 | 14.1 | 18.3 | 13.5 | 13.1 | 16.6 | 7.6 | 21.4 | 20.6 |
|---|
| Cost of Revenues | | 7.3 | 7.3 | 9.8 | 11.1 | 8.1 | 6.0 | 8.2 | 4.4 | 10.5 | 10.6 |
|---|
| Gross Profit | | 2.5 | 3.7 | 4.3 | 7.2 | 5.4 | 7.1 | 8.4 | 3.2 | 11.0 | 10.0 |
| 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 | 7.1 | 5.8 | 3.7 | 3.4 | 4.2 | 4.2 | 4.7 | 4.3 | 4.1 | 3.4 | 3.2 | 4.2 | 4.6 | 4.8 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 12.2 | 10.0 | 6.6 | 7.5 | 7.7 | 7.3 | 7.1 | 7.0 | 6.5 | 6.3 | 6.9 | 6.5 | 6.0 | 6.1 |
|---|
| Depreciation & Amortization | | 2.9 | 3.4 | 1.4 | 0.5 | 0.3 | -2.2 | 0.2 | 0.7 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.3 | 0.5 | 0.6 | 0.7 |
|---|
| Total Operating Expenses | | 30.1 | 28.2 | 22.5 | 19.4 | 15.9 | 10.2 | 10.9 | 11.9 | 11.5 | 11.7 | 11.3 | 10.5 | 9.7 | 10.1 | 10.7 | 9.7 | 6.9 |
|---|
| Operating Income | | -12.4 | -4.3 | 10.1 | 13.4 | 5.8 | -4.2 | -2.5 | -4.3 | 0.9 | -4.9 | -6.2 | -6.7 | 0.5 | -3.3 | -4.5 | -4.2 | -0.8 |
| Operating Income |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| 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 | | 0.0 | 0.9 | 1.0 | 0.9 | 0.9 | 0.6 | 0.4 | 0.4 | 0.1 | 0.1 |
|---|
| Total Operating Expenses | | 7.4 | 7.8 | 6.6 | 8.3 | 6.9 | 6.9 | 5.9 | 5.2 | 5.5 | 5.9 |
|---|
| Operating Income | | -4.9 | -4.1 | -2.3 | -1.1 | -1.5 | 0.2 | 2.5 | -2.0 | 5.5 | 4.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.9 | 1.4 | 2.4 | 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 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.4 | 0.7 | 0.6 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 1.3 | 0.0 | 2.4 | 1.2 | 3.7 | 2.0 | -0.2 | -0.9 | -0.1 | 0.0 | 0.0 | 0.2 | -0.1 | 0.0 | 1.1 | 0.8 | 0.1 |
|---|
| IBT | | -11.1 | -4.3 | 12.5 | 14.6 | 9.5 | -2.2 | -2.8 | -5.2 | 0.5 | -5.6 | -6.8 | -6.6 | 0.4 | -3.4 | -3.4 | -3.4 | -0.6 |
|---|
| Income Tax Expense | | -2.3 | -0.4 | -20.7 | 0.1 | 0.1 | -0.2 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 |
|---|
| Net Income | | -8.9 | -3.9 | 33.2 | 14.6 | 9.5 | -2.0 | -2.8 | -5.2 | 0.5 | -5.7 | -6.8 | -6.6 | 0.4 | -3.4 | -3.4 | -3.4 | -0.5 |
| Net Income |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Interest Income | | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 0.4 | 1.2 | -0.6 | 0.2 | 0.3 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 |
|---|
| IBT | | -4.4 | -2.8 | -3.0 | -0.9 | -1.2 | 0.8 | 3.1 | -1.5 | 6.1 | 4.7 |
|---|
| Income Tax Expense | | -1.2 | -0.8 | -0.1 | -0.2 | -0.2 | 0.2 | -20.7 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | -3.2 | -2.1 | -2.9 | -0.6 | -1.0 | 0.7 | 23.9 | -1.5 | 6.1 | 4.7 |
| 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 | $0.52 | $0.36 | $-0.09 | $-0.12 | $-0.23 | $0.02 | $-0.35 | $-0.52 | $-0.55 | $0.04 | $-0.36 | $-0.38 | $-0.38 | $-0.06 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.50 | $0.34 | $-0.09 | $-0.12 | $-0.23 | $0.02 | $-0.35 | $-0.52 | $-0.55 | $0.04 | $-0.36 | $-0.38 | $-0.38 | $-0.06 |
|---|
| Shares Outstanding | | 30.1 | 29.6 | 28.8 | 27.8 | 26.0 | 23.5 | 22.9 | 22.4 | 21.7 | 16.3 | 13.1 | 12.0 | 10.9 | 9.5 | 9.0 | 8.8 | 8.6 |
|---|
| Diluted Shares Outstanding | | 30.1 | 29.6 | 29.6 | 29.2 | 27.8 | 23.5 | 22.9 | 22.4 | 22.8 | 16.3 | 13.1 | 12.0 | 11.9 | 9.5 | 9.0 | 8.8 | 8.6 |
| Per Share Data |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| 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 | | 30.1 | 29.9 | 29.8 | 29.7 | 29.7 | 29.1 | 29.0 | 28.9 | 28.8 | 28.6 |
|---|
| Diluted Shares Outstanding | | 30.1 | 29.9 | 29.8 | 29.7 | 29.7 | 29.6 | 29.5 | 28.9 | 29.8 | 29.6 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 49.2 | 25.2 | 49.2 | 30.1 | 31.5 | 4.6 | 5.4 | 5.4 | 16.8 | 17.8 | 0.9 | 5.5 | 1.8 | 2.3 | 2.1 | 4.0 | 7.8 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 17.9 | 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 Cash & ST Investments | | 49.2 | 25.2 | 49.2 | 47.9 | 31.5 | 4.6 | 5.4 | 5.4 | 16.8 | 17.8 | 0.9 | 5.5 | 1.8 | 2.3 | 2.1 | 4.0 | 7.8 |
|---|
| Accounts Receivable | | 10.0 | 17.8 | 10.0 | 16.6 | 12.9 | 5.2 | 3.7 | 4.9 | 2.9 | 4.0 | 0.5 | 1.4 | 3.4 | 2.6 | 2.6 | 1.4 | 0.6 |
|---|
| Inventory | | 37.5 | 42.0 | 37.5 | 23.9 | 15.1 | 8.8 | 8.0 | 9.1 | 9.0 | 6.6 | 7.0 | 7.1 | 6.1 | 5.4 | 6.1 | 5.0 | 3.6 |
|---|
| Other Current Assets | | 1.2 | 3.8 | 1.2 | 0.6 | 0.6 | 0.6 | 0.5 | 0.7 | 0.7 | 1.0 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 |
|---|
| Total Current Assets | | 97.8 | 88.8 | 97.8 | 89.0 | 60.0 | 19.2 | 17.7 | 20.0 | 29.5 | 29.4 | 8.7 | 14.3 | 11.7 | 10.5 | 10.9 | 10.6 | 12.4 |
| Current Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Cash And Equivalents | | 22.7 | 25.2 | 30.1 | 33.1 | 37.8 | 49.2 | 47.6 | 50.5 | 51.0 | 30.1 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.9 |
|---|
| Total Cash & ST Investments | | 22.7 | 25.2 | 30.1 | 33.1 | 37.8 | 49.2 | 47.6 | 50.5 | 51.0 | 47.9 |
|---|
| Accounts Receivable | | 13.1 | 17.8 | 12.0 | 7.5 | 8.6 | 10.0 | 5.8 | 6.6 | 13.2 | 16.6 |
|---|
| Inventory | | 41.8 | 42.0 | 42.3 | 43.8 | 43.0 | 37.5 | 38.1 | 33.8 | 31.6 | 23.9 |
|---|
| Other Current Assets | | 6.4 | 3.8 | 7.3 | 4.1 | 3.6 | 1.2 | 0.9 | 0.8 | 0.5 | 0.6 |
|---|
| Total Current Assets | | 84.1 | 88.8 | 91.7 | 88.5 | 92.9 | 97.8 | 92.3 | 91.8 | 96.2 | 89.0 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 9.0 | 18.6 | 9.0 | 8.9 | 2.1 | 2.3 | 2.8 | 1.0 | 1.2 | 1.4 | 1.2 | 0.5 | 0.5 | 0.3 | 0.5 | 1.0 | 1.5 |
|---|
| Goodwill | | 0.0 | 10.7 | 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 |
|---|
| Intangible Assets | | 0.0 | 10.8 | 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 |
|---|
| Long-Term Investments | | 0.2 | 0.2 | 0.2 | 0.2 | 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 |
|---|
| Other Long-Term Assets | | 0.1 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.6 | 0.5 |
|---|
| Total Long-Term Assets | | 30.1 | 59.7 | 30.1 | 9.1 | 2.3 | 2.5 | 2.9 | 1.3 | 1.5 | 1.5 | 1.3 | 0.6 | 0.6 | 0.5 | 0.7 | 1.5 | 2.0 |
|---|
| Total Assets | | 127.9 | 148.5 | 127.9 | 98.1 | 62.3 | 21.7 | 20.6 | 21.3 | 31.0 | 30.9 | 10.0 | 14.9 | 12.2 | 11.0 | 11.6 | 12.1 | 14.5 |
| Long-Term Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Property, Plant & Equipment | | 18.4 | 18.6 | 12.8 | 10.3 | 9.8 | 9.0 | 9.0 | 9.2 | 9.0 | 8.9 |
|---|
| Goodwill | | 10.7 | 10.7 | 10.7 | 10.7 | 10.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 10.4 | 10.8 | 11.1 | 11.5 | 11.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 0.2 | 0.0 | 2.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Other Long-Term Assets | | 0.6 | 0.3 | 0.5 | 0.5 | 2.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Total Long-Term Assets | | 60.0 | 59.7 | 53.9 | 53.8 | 52.9 | 30.1 | 9.2 | 9.4 | 9.3 | 9.1 |
|---|
| Total Assets | | 144.1 | 148.5 | 145.6 | 142.3 | 145.9 | 127.9 | 101.6 | 101.2 | 105.5 | 98.1 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 5.3 | 6.7 | 5.3 | 9.2 | 4.2 | 2.9 | 0.9 | 1.9 | 1.8 | 2.8 | 1.4 | 0.7 | 1.9 | 1.2 | 1.5 | 0.9 | 0.7 |
|---|
| Short-Term Debt | | 0.5 | 0.9 | 0.5 | 0.3 | 0.8 | 3.8 | 1.3 | 0.0 | 6.1 | 0.1 | 0.1 | 0.1 | 0.8 | 1.1 | 1.4 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 4.6 | 7.8 | 4.6 | 4.8 | 3.6 | 2.2 | 1.4 | 2.0 | 1.6 | 1.5 | 1.5 | 0.9 | 1.4 | 1.4 | 1.4 | 1.4 | 1.6 |
|---|
| Current Liabilities | | 10.5 | 15.6 | 10.5 | 16.3 | 11.0 | 9.1 | 3.9 | 5.5 | 11.1 | 7.9 | 4.7 | 6.5 | 5.1 | 5.7 | 4.9 | 2.5 | 2.6 |
| Current Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Accounts Payable | | 3.4 | 6.7 | 7.0 | 4.9 | 5.6 | 5.3 | 5.0 | 4.2 | 8.3 | 9.2 |
|---|
| Short-Term Debt | | 0.9 | 0.9 | 1.2 | 0.9 | 0.8 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 |
|---|
| Other Current Liabilities | | 6.5 | 7.8 | 7.7 | 5.9 | 8.9 | 4.6 | 3.7 | 3.3 | 6.5 | 4.8 |
|---|
| Current Liabilities | | 11.9 | 15.6 | 16.1 | 11.7 | 15.4 | 10.5 | 9.2 | 8.0 | 19.3 | 16.3 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 5.7 | 9.9 | 5.7 | 6.2 | 0.2 | 1.0 | 2.6 | 0.0 | 0.0 | 6.1 | 6.0 | 3.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 5.7 | 10.8 | 6.2 | 6.3 | 1.0 | 1.7 | 2.3 | 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 | 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 Liabilities | | 16.3 | 25.6 | 16.3 | 22.5 | 11.3 | 10.2 | 6.5 | 5.9 | 11.7 | 14.1 | 10.8 | 10.3 | 5.2 | 6.0 | 5.2 | 3.0 | 3.2 |
| Long-Term Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Long-Term Debt | | 9.7 | 9.9 | 5.3 | 5.6 | 5.9 | 5.7 | 5.9 | 6.0 | 6.0 | 6.2 |
|---|
| Capital Leases | | 10.6 | 10.8 | 6.4 | 6.4 | 6.7 | 5.7 | 5.9 | 6.4 | 6.3 | 6.3 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 21.7 | 25.6 | 21.4 | 19.1 | 23.4 | 16.3 | 15.1 | 14.0 | 25.3 | 22.5 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -19.2 | -23.1 | -19.2 | -52.3 | -66.9 | -76.3 | -74.3 | -71.5 | -66.2 | -66.8 | -61.1 | -54.3 | -47.7 | -48.1 | -44.7 | -41.3 | -38.0 |
|---|
| Comprehensive Income | | -0.2 | -0.1 | -0.2 | -0.2 | -0.1 | 0.0 | 2.2 | 2.2 | 2.3 | 2.2 | 2.2 | 2.2 | 2.5 | 2.4 | 2.5 | 2.6 | 2.7 |
|---|
| Total Common Equity | | 111.6 | 122.9 | 111.6 | 75.6 | 51.0 | 11.4 | 14.1 | 15.5 | 19.3 | 16.8 | -0.7 | 4.6 | 7.1 | 5.0 | 6.5 | 9.1 | 11.3 |
| Total Common Equity |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Common Stock | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Retained Earnings | | -25.1 | -23.1 | -20.2 | -19.5 | -18.5 | -19.2 | -43.0 | -41.5 | -47.6 | -52.3 |
|---|
| Comprehensive Income | | -0.1 | -0.1 | -0.2 | -0.2 | -0.1 | -0.2 | -0.1 | -0.1 | -0.1 | -0.2 |
|---|
| Total Common Equity | | 122.4 | 122.9 | 124.2 | 123.2 | 122.5 | 111.6 | 86.5 | 87.2 | 80.1 | 75.6 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 6.2 | 10.8 | 6.2 | 6.3 | 1.0 | 4.8 | 3.9 | 0.0 | 6.1 | 6.1 | 6.0 | 3.8 | 0.8 | 1.1 | 1.4 | 0.0 | 0.0 |
|---|
| Book Value | | 111.6 | 122.9 | 111.6 | 75.6 | 51.0 | 11.4 | 14.1 | 15.5 | 19.3 | 16.8 | -0.7 | 4.6 | 7.0 | 5.0 | 6.5 | 9.1 | 11.3 |
| Other |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 122.4 | 122.9 | 124.2 | 123.2 | 122.5 | 111.6 | 86.5 | 87.2 | 80.1 | 75.6 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 33.2 | -3.9 | 33.2 | 14.6 | 9.5 | -2.0 | -2.8 | -5.2 | 0.5 | -5.7 | -6.8 | -6.6 | 0.4 | -3.4 | -3.4 | -3.4 | -0.5 |
|---|
| Depreciation & Amortization | | 1.4 | 3.4 | 1.4 | 0.5 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.3 | 0.5 | 0.6 | 0.7 |
|---|
| Stock-Based Compensation | | 2.5 | 5.2 | 0.0 | 2.7 | 3.0 | 1.1 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 0.8 | 0.6 | 0.7 | 0.9 | 1.7 |
|---|
| Change Working Capital | | -14.4 | -12.2 | -14.4 | -7.3 | -9.6 | 0.3 | -0.6 | -1.7 | -3.2 | -0.3 | -0.9 | 3.3 | -2.0 | 2.2 | -1.7 | -2.3 | 0.9 |
|---|
| Change In Accounts Receivable | | 6.8 | -3.0 | 6.8 | -3.8 | -7.8 | -1.4 | 1.2 | -2.0 | 1.3 | -3.5 | 0.9 | 1.8 | -0.7 | -0.2 | -1.3 | -0.5 | 0.3 |
|---|
| Change In Accounts Payable | | -3.9 | -0.7 | -3.9 | 5.0 | 1.4 | 1.9 | -1.0 | 0.2 | -1.1 | 1.7 | 0.6 | -0.9 | 0.7 | 0.2 | 0.6 | -0.4 | -0.4 |
|---|
| Change In Inventories | | -13.7 | -2.4 | -13.7 | -9.5 | -6.7 | -1.0 | 1.2 | -0.1 | -2.1 | 0.4 | 0.1 | -1.0 | -0.7 | 0.7 | -1.1 | -1.3 | 0.8 |
|---|
| Other Non-cash Items | | 10.6 | 0.6 | 2.4 | -8.7 | -1.5 | -2.2 | 0.0 | 0.0 | -0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | -3.4 | -3.4 | 0.1 |
|---|
| Cash from Operations | | 1.8 | 0.0 | 0.0 | 10.0 | 1.5 | -2.7 | -2.0 | -5.6 | -1.4 | -4.5 | -6.3 | -2.3 | -0.6 | -0.3 | -4.9 | -4.1 | 3.2 |
| Cash Flow From Operating Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Income | | -3.2 | -2.1 | -2.9 | -0.6 | -1.0 | 0.7 | 23.9 | -1.5 | 6.1 | 4.7 |
|---|
| Depreciation & Amortization | | 0.9 | 0.9 | 1.0 | 0.9 | 0.9 | 0.6 | 0.4 | 0.4 | 0.1 | 0.1 |
|---|
| Stock-Based Compensation | | 3.5 | 1.7 | 1.4 | 1.8 | 1.1 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -0.2 | 0.0 | -2.3 | -3.5 | -6.6 | 0.1 | -3.0 | -2.3 | -7.6 | -1.5 |
|---|
| Change In Accounts Receivable | | 2.8 | 1.1 | -2.1 | -4.7 | 1.2 | 2.6 | -4.3 | -0.9 | 8.6 | 3.4 |
|---|
| Change In Accounts Payable | | 0.3 | -2.4 | -0.9 | 2.0 | -1.3 | -0.6 | 0.3 | 0.9 | -4.2 | -0.9 |
|---|
| Change In Inventories | | -0.9 | 0.2 | -0.2 | 1.4 | -0.8 | -2.9 | 0.5 | -4.2 | -2.3 | -7.7 |
|---|
| Other Non-cash Items | | -1.2 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.8 | 0.6 | 0.8 | 0.6 |
|---|
| 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 | | -0.7 | -5.0 | -0.7 | -1.4 | -0.4 | -0.2 | -0.2 | -0.2 | -0.6 | -0.5 | -0.9 | -0.1 | -0.3 | -0.1 | 0.0 | 0.0 | -0.1 |
|---|
| Acquisitions | | 0.0 | -11.1 | 0.0 | 17.3 | 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 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | -33.3 | 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 |
|---|
| Sales of Investment | | 18.0 | 0.0 | 18.0 | 16.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 18.0 | 0.0 | 0.0 | -17.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 17.3 | 0.0 | 0.0 | -18.7 | -0.4 | -0.2 | -0.2 | -0.2 | -0.6 | -0.5 | -0.9 | -0.1 | -0.3 | -0.1 | 1.3 | 0.0 | -0.1 |
| Cash Flow From Investing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Capital Expenditure | | -0.5 | -1.4 | -2.8 | -1.7 | -0.3 | -0.2 | 0.0 | -0.3 | -0.2 | -0.3 |
|---|
| Acquisitions | | -1.8 | 0.0 | 0.0 | -0.5 | 0.0 | -10.6 | 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 | 18.0 |
|---|
| 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 | -6.1 | 0.0 | 0.0 | 0.0 | -0.8 | -0.3 | -0.3 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | -0.1 | 4.6 | -0.1 | 5.3 | -3.8 | 0.9 | 3.9 | 0.0 | 6.1 | 0.1 | 2.2 | 3.8 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 1.7 | 0.0 | 0.0 | 9.4 | 24.0 | 0.6 | 0.5 | 0.6 | 0.9 | 21.1 | 0.5 | 2.6 | 0.7 | 1.1 | 0.2 | 0.3 | 0.2 |
|---|
| Repurchase of Common Stock | | -1.6 | -0.8 | -1.6 | -2.1 | -0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 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 |
|---|
| Other Financing Activities | | 0.7 | 0.0 | 0.0 | 0.5 | 2.2 | 1.4 | 1.7 | 0.0 | 0.0 | 0.7 | 2.0 | 4.6 | 0.0 | 0.2 | 1.4 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 0.1 | 0.0 | 0.0 | 7.3 | 25.8 | 2.0 | 2.2 | -5.6 | 0.9 | 21.8 | 2.5 | 6.4 | 0.4 | 1.1 | 1.6 | 0.3 | 0.2 |
| Cash Flow From Financing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 10.6 | -0.2 | 4.4 | 0.0 | -0.3 | 0.5 | -0.1 | -0.1 | 0.1 | 0.0 |
|---|
| 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 | | -0.5 | -0.3 | -0.3 | -0.2 | -0.2 | -0.2 | -0.1 | 0.0 | -0.4 | -1.0 |
|---|
| 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 | | 19.1 | -23.9 | 19.1 | -1.4 | 26.9 | -0.9 | 0.0 | -11.4 | -1.0 | 16.9 | -4.6 | 3.7 | -0.5 | 0.3 | -1.9 | -3.7 | 3.4 |
|---|
| Closing Cash Balance | | 49.2 | 25.2 | 49.2 | 30.2 | 31.6 | 4.7 | 5.5 | 5.4 | 16.8 | 17.8 | 0.9 | 5.5 | 1.8 | 2.3 | 2.1 | 4.0 | 7.8 |
| Cash position |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Change in Cash | | 8.3 | -0.8 | -4.9 | -3.0 | -4.8 | -11.3 | 1.6 | -2.9 | -0.4 | 20.9 |
|---|
| Closing Cash Balance | | 31.0 | 24.5 | 25.2 | 30.1 | 33.1 | 37.8 | 49.2 | 47.6 | 50.5 | 51.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.0 | -12.4 | 1.0 | 8.6 | 1.1 | -2.9 | -2.2 | -5.8 | -1.9 | -5.0 | -7.2 | -2.4 | -0.9 | -0.4 | -4.9 | -4.2 | 3.2 |
|---|
| Real Free Cash Flow | | -1.5 | -17.6 | 1.0 | 5.9 | -1.9 | -4.0 | -3.1 | -6.7 | -2.9 | -6.0 | -8.2 | -3.4 | -1.8 | -1.0 | -5.6 | -5.1 | 1.4 |
| Free Cash Flow |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Free Cash Flow | | -1.9 | -1.7 | -5.1 | -3.3 | -6.2 | 2.2 | 1.2 | -3.1 | -0.7 | 3.6 |
|---|
| Real Free Cash Flow | | -5.4 | -3.3 | -6.5 | -5.1 | -7.3 | 1.3 | 1.2 | -3.1 | -0.7 | 3.6 |