ALCO
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 | | 29.1 | 44.1 | 46.6 | 39.8 | 91.9 | 108.6 | 92.5 | 122.3 | 81.3 | 129.8 | 144.2 | 153.1 | 88.7 | 101.7 | 127.2 | 98.6 | 79.8 |
|---|
| Cost of Revenues | | 218.6 | 236.3 | 103.0 | 33.4 | 106.7 | 84.7 | 74.6 | 61.9 | 55.7 | 120.9 | 109.1 | 117.2 | 68.6 | 80.0 | 95.0 | 75.2 | 69.9 |
|---|
| Gross Profit | | -189.5 | -192.2 | -56.4 | 6.4 | -14.8 | 23.9 | 17.9 | 60.4 | 25.6 | 8.9 | 35.1 | 36.0 | 20.1 | 21.7 | 32.2 | 23.4 | 9.9 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 1.9 | 0.8 | 8.4 | 18.0 | 16.9 | 0.9 | 13.6 | 18.1 | 14.0 | 0.7 |
|---|
| Cost of Revenues | | 7.4 | 7.0 | 36.4 | 167.7 | 25.1 | 20.6 | 17.9 | 36.3 | 28.2 | -0.4 |
|---|
| Gross Profit | | -5.6 | -6.2 | -28.1 | -149.7 | -8.2 | -19.7 | -4.3 | -18.2 | -14.3 | 1.1 |
| 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 | 10.6 | 10.1 | 9.5 | 11.0 | 15.1 | 15.1 | 15.0 | 13.2 | 16.9 | 12.2 | 9.7 | 8.5 | 8.2 | 6.5 |
|---|
| Depreciation & Amortization | | 178.7 | 176.6 | 15.0 | 15.5 | 15.3 | 15.2 | 14.4 | 13.9 | 13.8 | 15.2 | 15.4 | 14.6 | 7.9 | 9.7 | 8.4 | 7.3 | 7.2 |
|---|
| Total Operating Expenses | | 12.1 | 11.7 | 11.1 | 10.6 | 10.1 | 9.5 | 11.0 | 15.1 | 15.1 | 15.0 | 13.2 | 16.9 | 12.2 | 9.7 | 8.5 | 8.2 | 6.5 |
|---|
| Operating Income | | -201.6 | -203.9 | -67.5 | -4.2 | -24.8 | 14.4 | 6.9 | 45.2 | 10.5 | -6.1 | 21.8 | 19.1 | 7.9 | 11.9 | 23.7 | 15.2 | 3.5 |
| Operating Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| 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 | 2.5 |
|---|
| Depreciation & Amortization | | 5.9 | 5.8 | 44.5 | 122.4 | 3.8 | 3.7 | 3.7 | 3.8 | 3.8 | 3.8 |
|---|
| Total Operating Expenses | | 3.0 | 2.9 | 2.9 | 3.4 | 2.6 | 3.0 | 2.4 | 2.3 | 3.3 | 2.5 |
|---|
| Operating Income | | -8.6 | -9.1 | -30.9 | -153.1 | -10.8 | -22.7 | -6.7 | -20.5 | -17.5 | -1.5 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 1.1 | 0.8 | 0.4 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | -0.1 | 0.0 | 0.1 | 0.1 | 0.7 | 0.1 | -1.4 | 0.9 |
|---|
| Interest Expense | | 4.9 | 4.8 | 3.5 | 4.9 | 3.3 | 4.0 | 5.9 | 7.2 | 8.6 | 9.3 | 9.9 | 8.4 | 1.0 | 1.3 | 1.6 | 2.0 | 6.9 |
|---|
| Other Expense | | 22.9 | 18.0 | 78.4 | 6.7 | 37.8 | 31.9 | 24.5 | 5.0 | 11.2 | 2.0 | 0.5 | 15.9 | 4.8 | 20.3 | 7.3 | -0.7 | 0.7 |
|---|
| IBT | | -178.7 | -185.9 | 11.0 | 2.5 | 13.0 | 46.4 | 31.4 | 50.2 | 13.2 | -13.3 | 12.5 | 26.6 | 11.8 | 31.7 | 29.5 | 12.5 | -1.8 |
|---|
| Income Tax Expense | | -36.8 | -38.4 | 4.6 | 0.8 | 1.1 | 11.6 | 7.7 | 12.8 | 0.4 | -3.8 | 5.5 | 10.9 | 3.7 | 12.0 | 11.0 | 5.4 | -1.2 |
|---|
| Net Income | | -141.6 | -147.3 | 7.0 | 1.8 | 12.5 | 34.9 | 23.7 | 37.8 | 13.1 | -9.5 | 7.0 | 15.8 | 8.1 | 19.6 | 18.5 | 7.1 | -0.6 |
| Net Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Interest Income | | 0.4 | 0.5 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 |
|---|
| Interest Expense | | 1.0 | 1.9 | 0.9 | 1.2 | 0.9 | 0.6 | 0.6 | 0.7 | 1.6 | 1.3 |
|---|
| Other Expense | | 4.4 | -1.0 | 4.8 | 14.8 | -0.6 | -0.6 | 4.0 | -0.5 | 75.5 | 2.9 |
|---|
| IBT | | -4.2 | -10.0 | -26.1 | -138.3 | -11.4 | -23.3 | -2.8 | -21.0 | 58.0 | 1.4 |
|---|
| Income Tax Expense | | -0.6 | -1.5 | -7.8 | -26.9 | -2.2 | -5.1 | -0.9 | -5.0 | 15.6 | 0.5 |
|---|
| Net Income | | -3.5 | -8.5 | -18.3 | -111.4 | -9.2 | -18.1 | -2.0 | -15.8 | 42.9 | 0.9 |
| 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 | $0.24 | $1.65 | $4.64 | $3.16 | $5.06 | $1.59 | $-1.14 | $0.84 | $1.96 | $1.10 | $2.69 | $2.51 | $0.96 | $-0.08 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.24 | $1.65 | $4.64 | $3.16 | $5.05 | $1.57 | $-1.14 | $0.84 | $1.96 | $1.09 | $2.67 | $2.51 | $0.96 | $-0.08 |
|---|
| Shares Outstanding | | 7.7 | 7.6 | 7.6 | 7.6 | 7.6 | 7.5 | 7.5 | 7.5 | 8.2 | 8.3 | 8.3 | 8.1 | 7.3 | 7.3 | 7.4 | 7.4 | 7.4 |
|---|
| Diluted Shares Outstanding | | 7.7 | 7.6 | 7.6 | 7.6 | 7.6 | 7.5 | 7.5 | 7.5 | 8.3 | 8.3 | 8.3 | 8.1 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 |
| Per Share Data |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.12 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.12 |
|---|
| Shares Outstanding | | 7.7 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 |
|---|
| Diluted Shares Outstanding | | 7.7 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 9.1 | 3.2 | 1.1 | 0.9 | 0.9 | 3.2 | 18.6 | 25.3 | 3.4 | 6.6 | 7.4 | 30.8 | 24.6 | 13.3 | 1.3 | 10.9 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 1.0 | 1.4 |
|---|
| Total Cash & ST Investments | | 9.1 | 3.2 | 1.1 | 0.9 | 0.9 | 3.2 | 18.6 | 25.3 | 3.4 | 6.6 | 7.4 | 31.0 | 24.8 | 13.6 | 2.3 | 12.4 |
|---|
| Accounts Receivable | | 4.5 | 2.7 | 1.9 | 1.4 | 9.3 | 5.1 | 0.7 | 2.5 | 4.3 | 5.8 | 6.3 | 3.8 | 4.3 | 4.4 | 3.6 | 5.5 |
|---|
| Inventory | | 36.0 | 30.1 | 52.5 | 27.7 | 43.4 | 40.9 | 40.1 | 41.0 | 36.2 | 58.5 | 55.1 | 19.9 | 29.4 | 27.3 | 22.4 | 18.6 |
|---|
| Other Current Assets | | 4.7 | 6.6 | 3.4 | 1.6 | 1.2 | 1.4 | 1.0 | 2.0 | 1.6 | 2.3 | 1.8 | 0.6 | 1.3 | 1.2 | 0.9 | 1.0 |
|---|
| Total Current Assets | | 54.4 | 40.6 | 58.8 | 31.6 | 54.9 | 51.9 | 62.0 | 72.2 | 66.5 | 73.1 | 70.7 | 112.1 | 59.8 | 51.5 | 29.2 | 37.4 |
| Current Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Cash And Equivalents | | 42.1 | 14.7 | 4.4 | 3.2 | 9.1 | 6.0 | 18.6 | 1.1 | 1.6 | 0.1 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 42.1 | 14.7 | 4.4 | 3.2 | 9.1 | 6.0 | 18.6 | 1.1 | 1.6 | 0.1 |
|---|
| Accounts Receivable | | 2.7 | 11.0 | 10.6 | 2.7 | 4.5 | 9.4 | 7.9 | 1.9 | 5.4 | 11.8 |
|---|
| Inventory | | 3.0 | 7.2 | 20.8 | 30.1 | 36.0 | 29.7 | 41.8 | 52.5 | 38.8 | 23.4 |
|---|
| Other Current Assets | | 8.2 | 11.0 | 5.1 | 6.6 | 4.7 | 6.5 | 3.5 | 3.4 | 1.9 | 1.6 |
|---|
| Total Current Assets | | 56.0 | 44.0 | 40.8 | 40.6 | 54.4 | 51.6 | 71.8 | 58.8 | 47.7 | 37.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 355.3 | 352.7 | 362.4 | 372.5 | 373.2 | 350.1 | 345.6 | 340.4 | 349.3 | 379.2 | 381.7 | 87.4 | 131.1 | 122.8 | 128.8 | 125.0 |
|---|
| Goodwill | | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 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 |
|---|
| Long-Term Investments | | -36.9 | 0.2 | 0.0 | 0.0 | -42.0 | -39.7 | -32.1 | -25.2 | 0.0 | 0.7 | 1.7 | 4.1 | 6.5 | 7.7 | 12.5 | 16.4 |
|---|
| Other Long-Term Assets | | 2.7 | 2.9 | 4.9 | -32.7 | 2.8 | 19.7 | 7.5 | 8.5 | 1.1 | 1.7 | 3.0 | 1.1 | 1.1 | 0.9 | 0.8 | 0.8 |
|---|
| Total Long-Term Assets | | 360.2 | 358.1 | 369.5 | 377.6 | 378.3 | 372.0 | 355.4 | 351.2 | 352.7 | 385.6 | 389.9 | 91.5 | 139.0 | 133.6 | 150.9 | 151.4 |
|---|
| Total Assets | | 414.6 | 398.7 | 428.4 | 409.3 | 433.2 | 423.9 | 417.4 | 423.4 | 419.2 | 458.7 | 460.6 | 203.6 | 198.8 | 185.1 | 180.0 | 188.8 |
| Long-Term Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Property, Plant & Equipment | | 149.5 | 194.0 | 350.9 | 352.7 | 355.3 | 360.2 | 361.6 | 361.8 | 35.5 | 369.1 |
|---|
| Goodwill | | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.8 | 0.8 | 0.8 | 0.2 | 0.0 | -36.9 | -36.4 | -36.4 | -35.8 | 0.0 |
|---|
| Other Long-Term Assets | | 2.1 | 2.2 | 2.9 | 2.9 | 2.7 | 2.7 | 5.5 | 5.5 | 335.6 | -32.4 |
|---|
| Total Long-Term Assets | | 154.6 | 199.2 | 356.8 | 358.1 | 360.2 | 365.2 | 369.4 | 369.5 | 373.4 | 374.6 |
|---|
| Total Assets | | 210.6 | 243.2 | 397.6 | 398.7 | 414.6 | 416.8 | 441.2 | 428.4 | 421.1 | 411.6 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 6.6 | 3.4 | 6.3 | 3.4 | 7.3 | 3.5 | 4.2 | 3.8 | 3.2 | 6.0 | 4.0 | 1.7 | 1.7 | 4.9 | 2.9 | 2.0 |
|---|
| Short-Term Debt | | 1.4 | 1.4 | 2.6 | 3.0 | 4.3 | 9.1 | 5.3 | 5.3 | 4.6 | 4.8 | 4.8 | 2.0 | 2.0 | 3.3 | 3.3 | 1.3 |
|---|
| Other Current Liabilities | | 5.1 | 4.0 | 4.1 | -25.5 | 0.9 | 1.4 | 0.9 | 0.9 | 1.5 | 7.0 | 13.9 | 8.5 | 5.8 | 3.4 | 1.1 | 1.1 |
|---|
| Current Liabilities | | 20.4 | 10.7 | 15.1 | 16.5 | 22.3 | 21.2 | 29.0 | 21.5 | 16.0 | 18.7 | 23.6 | 15.7 | 11.5 | 17.1 | 11.8 | 7.9 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.9 | 2.2 | 3.2 | 3.4 | 6.6 | 6.9 | 7.0 | 6.3 | 7.1 | 8.0 |
|---|
| Short-Term Debt | | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 2.6 | 2.1 | 1.6 |
|---|
| Other Current Liabilities | | 3.6 | 3.4 | 3.4 | 4.0 | 5.1 | -4.1 | 4.5 | 4.1 | 4.8 | 4.0 |
|---|
| Current Liabilities | | 6.0 | 7.9 | 8.4 | 10.7 | 20.4 | 20.2 | 28.5 | 15.1 | 15.4 | 14.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 82.6 | 90.9 | 126.4 | 107.8 | 121.0 | 140.9 | 156.7 | 170.2 | 180.2 | 198.0 | 202.0 | 32.8 | 34.0 | 36.6 | 53.9 | 72.2 |
|---|
| Capital Leases | | 0.4 | 0.3 | 0.3 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.6 | 0.9 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 36.9 | 40.9 | 36.4 | 35.6 | 42.0 | 39.7 | 32.1 | 25.2 | 27.1 | 31.0 | 24.1 | 5.7 | 6.6 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 140.3 | 142.4 | 178.0 | 160.4 | 185.6 | 202.2 | 218.0 | 245.8 | 253.8 | 280.4 | 283.0 | 58.1 | 56.1 | 57.5 | 69.4 | 83.6 |
| Long-Term Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Long-Term Debt | | 83.8 | 88.1 | 103.5 | 90.9 | 83.1 | 83.3 | 83.6 | 126.4 | 120.3 | 124.3 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Def. Tax Liability | | 4.0 | 11.8 | 38.7 | 40.9 | 36.9 | 36.9 | 36.4 | 36.4 | 35.8 | 35.6 |
|---|
| Total Liabilities | | 93.9 | 108.0 | 150.8 | 142.4 | 140.3 | 140.4 | 148.6 | 178.0 | 171.5 | 174.2 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 |
|---|
| Retained Earnings | | 267.8 | 249.3 | 243.8 | 243.5 | 243.7 | 219.0 | 198.0 | 151.1 | 140.0 | 151.5 | 147.0 | 135.0 | 128.7 | 111.7 | 94.9 | 88.7 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -91.9 | -82.4 | -83.1 | -69.6 | -63.0 | -71.9 | -65.2 | -65.1 | 0.0 |
|---|
| Total Common Equity | | 269.5 | 251.2 | 245.0 | 243.7 | 242.2 | 216.3 | 194.3 | 172.1 | 160.6 | 173.5 | 172.8 | 145.4 | 142.7 | 127.5 | 110.7 | 105.2 |
| Total Common Equity |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Common Stock | | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 |
|---|
| Retained Earnings | | 109.3 | 127.9 | 239.7 | 249.3 | 267.8 | 270.2 | 286.4 | 243.8 | 243.2 | 231.8 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 111.7 | 130.2 | 241.8 | 251.2 | 269.5 | 271.7 | 287.7 | 245.0 | 244.2 | 232.6 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 84.1 | 92.1 | 128.7 | 110.9 | 125.3 | 150.0 | 162.1 | 175.5 | 184.7 | 202.8 | 206.7 | 34.8 | 36.0 | 39.9 | 57.2 | 73.5 |
|---|
| Book Value | | 274.3 | 256.3 | 250.4 | 248.9 | 247.6 | 221.8 | 199.4 | 177.6 | 165.4 | 178.3 | 177.6 | 145.4 | 142.7 | 127.5 | 110.7 | 105.2 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 5.0 | 5.0 | 5.1 | 5.1 | 4.8 | 4.7 | 4.9 | 5.4 | 5.4 | 4.7 |
|---|
| Book Value | | 111.7 | 130.2 | 241.8 | 251.2 | 269.5 | 271.7 | 287.7 | 245.0 | 244.2 | 232.6 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 25.5 | -147.5 | 6.4 | 1.7 | 11.9 | 34.8 | 23.7 | 37.5 | 12.8 | -9.5 | 7.0 | 15.7 | 8.1 | 19.6 | 18.5 | 7.1 | -0.6 |
|---|
| Depreciation & Amortization | | 15.1 | 176.6 | 15.0 | 15.5 | 15.2 | -18.4 | -19.1 | 3.0 | 13.8 | 15.2 | 15.4 | 14.6 | 7.9 | 9.7 | 8.4 | 7.3 | 7.2 |
|---|
| Stock-Based Compensation | | 0.7 | 0.7 | 0.7 | 0.9 | 1.2 | 1.2 | 1.3 | 0.8 | 2.6 | 1.7 | 0.9 | 1.1 | 1.3 | 0.9 | 0.5 | 0.4 | 0.4 |
|---|
| Change Working Capital | | -20.2 | 13.5 | -30.8 | -25.0 | -3.5 | -3.4 | -12.5 | 4.0 | -1.8 | 0.5 | 0.4 | 5.5 | 14.5 | -5.0 | -2.6 | -0.4 | 0.4 |
|---|
| Change In Accounts Receivable | | -0.1 | 1.4 | -0.1 | -0.4 | 5.8 | -1.8 | -3.6 | 1.5 | 1.7 | 0.1 | -1.7 | 5.5 | 0.4 | -1.2 | -0.1 | 1.2 | -2.6 |
|---|
| Change In Accounts Payable | | 3.7 | -3.3 | -3.4 | 2.4 | -5.1 | 3.4 | -1.5 | -1.1 | 3.0 | -2.9 | 3.7 | 2.0 | 1.3 | -3.7 | 2.5 | 1.8 | -1.1 |
|---|
| Change In Inventories | | -26.3 | 16.0 | 48.1 | -26.4 | -5.9 | -2.5 | -0.7 | 0.1 | -6.6 | 3.7 | -0.2 | 9.7 | 9.5 | -2.1 | -4.9 | -3.8 | 0.1 |
|---|
| Other Non-cash Items | | 54.2 | 15.1 | -26.2 | -0.1 | -14.5 | 0.1 | 0.0 | 0.3 | -6.4 | 24.3 | 1.4 | -15.5 | -2.0 | -20.9 | -7.1 | 1.7 | 0.0 |
|---|
| Cash from Operations | | -24.4 | 0.0 | 0.0 | -6.3 | 6.5 | 16.5 | 1.0 | 48.8 | 19.1 | 28.2 | 30.4 | 33.9 | 28.9 | 13.4 | 23.6 | 16.7 | 7.1 |
| 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 | | -3.6 | -8.5 | -18.3 | -111.4 | -9.3 | -18.2 | -2.0 | -15.8 | 42.4 | 0.9 |
|---|
| Depreciation & Amortization | | 5.9 | 5.8 | 44.5 | 122.4 | 3.8 | 3.7 | 0.0 | 3.8 | 3.8 | 3.8 |
|---|
| Stock-Based Compensation | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Change Working Capital | | -2.2 | 0.2 | 10.5 | 11.2 | -8.3 | -21.8 | -1.7 | -13.5 | 6.2 | -11.2 |
|---|
| Change In Accounts Receivable | | -0.2 | 1.3 | 8.4 | -0.5 | -7.8 | 1.8 | 4.9 | -1.5 | -7.2 | 3.7 |
|---|
| Change In Accounts Payable | | -2.3 | 0.7 | -1.6 | -0.3 | -2.2 | -2.5 | 0.8 | -0.3 | -1.3 | 4.6 |
|---|
| Change In Inventories | | -0.4 | -1.2 | 4.3 | 11.0 | 1.9 | -13.6 | -6.7 | -5.7 | -0.2 | -13.6 |
|---|
| Other Non-cash Items | | -5.2 | 1.2 | -5.7 | 11.6 | 8.1 | 20.4 | 4.6 | 18.3 | 11.0 | 0.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.6 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -20.0 | -5.5 | -17.9 | -16.7 | -20.9 | -41.2 | -22.2 | -20.1 | -16.8 | -13.4 | -14.3 | -11.9 | -14.5 | -21.4 | -15.9 | -12.3 | -8.2 |
|---|
| Acquisitions | | 89.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.2 | -282.0 | 1.8 | 25.6 | 0.0 | 1.2 | 1.2 |
|---|
| Investments | | 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 | -12.1 |
|---|
| Sales of Investment | | 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 | 0.7 | 0.5 | 6.7 |
|---|
| Other Investing Activities | | 9.0 | 0.0 | 0.0 | 12.6 | 43.3 | 38.0 | 31.7 | 15.1 | 39.2 | 2.9 | 1.1 | 105.6 | 0.0 | 2.5 | 22.9 | 2.5 | 5.8 |
|---|
| Cash from Investing | | 71.7 | 0.0 | 0.0 | -4.1 | 22.5 | -3.3 | 9.5 | -5.0 | 22.4 | -10.1 | -13.0 | -188.4 | -12.7 | 6.7 | 7.7 | -8.1 | -6.7 |
| 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 | | -0.5 | -1.5 | -0.6 | -0.5 | -3.0 | -1.9 | -4.4 | -8.0 | -3.9 | -3.7 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 78.7 | 3.5 |
|---|
| 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 | 1.7 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -71.9 | 0.0 | 0.0 | 17.7 | -71.8 | -72.7 | -129.8 | -100.1 | -37.7 | -82.1 | -64.9 | -136.3 | -2.3 | -9.6 | -144.6 | -31.4 | -136.3 |
|---|
| Debt Issued | | 33.8 | 92.1 | -36.6 | 35.5 | 57.4 | 48.0 | 117.7 | 86.7 | 28.5 | 64.0 | 61.0 | 308.2 | 1.1 | 5.7 | 127.3 | 15.1 | 209.8 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 117.5 | 86.5 | 28.3 | 0.0 | 61.4 | 276.7 | 2.3 | 0.0 | 0.0 | 0.0 | 130.9 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | -25.6 | -2.2 | -3.1 | -3.1 | -4.0 | -4.8 | -2.9 | -0.3 | -1.2 | -0.6 |
|---|
| Dividends Paid | | -1.5 | 0.0 | 0.0 | -4.9 | -15.1 | -7.1 | -2.5 | -1.8 | -2.0 | -2.0 | -2.0 | -1.9 | -2.8 | -2.0 | -1.8 | -0.7 | -1.0 |
|---|
| Other Financing Activities | | 33.6 | 0.0 | 0.0 | 0.4 | 57.9 | 47.8 | 0.3 | -11.3 | 1.0 | 65.8 | -7.5 | -3.6 | -2.3 | 5.7 | 127.3 | 15.1 | -1.2 |
|---|
| Cash from Financing | | -39.8 | 0.0 | 0.0 | 13.2 | -29.0 | -32.0 | -14.7 | -52.3 | -12.6 | -21.4 | -16.2 | 130.9 | -9.9 | -8.8 | -19.3 | -18.2 | -8.3 |
| 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 | 6.5 |
|---|
| Debt Issued | | 0.0 | 85.2 | -4.3 | -15.3 | 12.8 | 8.1 | -0.3 | -0.3 | -44.0 | 13.1 |
|---|
| 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 | -0.4 |
|---|
| 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 | 6.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 10.1 | 35.5 | -0.3 | 2.8 | 0.0 | -18.8 | -4.2 | -8.4 | 28.9 | -3.2 | 1.2 | -23.7 | 6.2 | 11.3 | 12.0 | -9.6 | -7.9 |
|---|
| Closing Cash Balance | | 9.1 | 38.9 | 3.4 | 3.7 | 0.9 | 0.9 | 19.7 | 23.8 | 32.3 | 3.4 | 6.6 | 7.4 | 30.8 | 24.6 | 13.3 | 1.3 | 10.9 |
| 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 | | -3.4 | -3.9 | 27.4 | 10.3 | 1.8 | -5.7 | 3.1 | -12.7 | 17.6 | 2.1 |
|---|
| Closing Cash Balance | | 35.5 | 38.9 | 42.8 | 15.4 | 5.2 | 3.4 | 9.1 | 6.0 | 21.3 | 3.7 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -44.3 | 14.6 | -48.4 | -22.9 | -14.3 | -24.7 | -21.1 | 28.7 | 2.3 | 14.9 | 16.1 | 21.9 | 14.3 | -8.0 | 7.7 | 4.5 | -1.1 |
|---|
| Real Free Cash Flow | | -45.1 | 13.9 | -49.1 | -23.8 | -15.6 | -26.0 | -22.4 | 27.9 | -0.3 | 13.2 | 15.1 | 20.8 | 13.1 | -8.9 | 7.3 | 4.1 | -1.4 |
| 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 | | -6.0 | -4.2 | 22.8 | 6.6 | -10.6 | -13.3 | -3.4 | -14.6 | -17.0 | -9.3 |
|---|
| Real Free Cash Flow | | -6.1 | -4.3 | 22.6 | 6.4 | -10.8 | -13.5 | -3.6 | -14.8 | -17.2 | -9.5 |