ANGO
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 | | 307.3 | 292.5 | 303.9 | 338.8 | 316.2 | 291.0 | 264.2 | 359.5 | 344.3 | 349.6 | 353.7 | 357.0 | 354.5 | 342.0 | 221.8 | 216.0 | 216.0 |
|---|
| Cost of Revenues | | 142.2 | 134.8 | 149.2 | 164.5 | 150.5 | 134.2 | 113.9 | 167.6 | 167.4 | 173.5 | 179.7 | 180.1 | 174.6 | 173.0 | 95.8 | 90.1 | 89.1 |
|---|
| Gross Profit | | 165.1 | 157.7 | 154.7 | 174.2 | 165.7 | 156.8 | 150.3 | 191.9 | 176.9 | 176.2 | 174.0 | 176.9 | 179.9 | 169.0 | 126.0 | 125.8 | 127.0 |
| Revenue |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Revenues | | 79.4 | 75.7 | 80.2 | 72.0 | 72.8 | 67.5 | 71.0 | 75.2 | 79.1 | 78.7 |
|---|
| Cost of Revenues | | 37.3 | 33.9 | 37.9 | 33.1 | 32.9 | 30.8 | 32.5 | 39.3 | 38.8 | 38.6 |
|---|
| Gross Profit | | 42.1 | 41.9 | 42.2 | 38.9 | 39.9 | 36.7 | 38.5 | 35.9 | 40.3 | 40.1 |
| 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 | 29.9 | 30.7 | 36.4 | 29.7 | 29.4 | 25.5 | 25.3 | 25.1 | 26.9 | 27.5 | 26.3 | 20.5 | 21.4 | 19.3 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 144.3 | 133.8 | 117.2 | 116.5 | 116.1 | 108.5 | 110.2 | 114.1 | 110.5 | 109.2 | 102.2 | 82.8 | 76.0 | 77.4 |
|---|
| Depreciation & Amortization | | 24.0 | 25.8 | 27.7 | 33.2 | 29.3 | 25.9 | 23.8 | 25.9 | 23.2 | 24.8 | 28.4 | 30.5 | 25.1 | 29.1 | 13.0 | 12.6 | 12.5 |
|---|
| Total Operating Expenses | | 194.0 | 197.7 | 347.1 | 192.9 | 183.9 | 171.8 | 164.3 | 165.3 | 150.6 | 151.0 | 159.8 | 159.5 | 157.4 | 146.7 | 112.8 | 106.6 | 106.1 |
|---|
| Operating Income | | -28.9 | -40.0 | -192.4 | -19.2 | -19.0 | -14.9 | -14.2 | 21.4 | 10.6 | 15.0 | 0.7 | -1.0 | 13.4 | 7.1 | -3.0 | 12.1 | 20.9 |
| 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 | | 5.8 | 6.0 | 5.8 | 6.3 | 6.9 | 6.8 | 6.8 | 7.5 | 6.7 | 6.7 |
|---|
| Total Operating Expenses | | 44.6 | 52.5 | 48.0 | 48.8 | 51.0 | 49.8 | 53.0 | 235.8 | 53.4 | 5.0 |
|---|
| Operating Income | | -2.5 | -10.7 | -5.8 | -10.0 | -11.1 | -13.1 | -14.4 | -199.9 | -13.1 | 35.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.1 | 1.0 | 1.6 | 2.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 1.1 | 0.7 | 0.7 |
|---|
| Interest Expense | | 0.1 | 0.0 | 0.0 | 2.7 | 0.7 | 0.9 | 0.9 | 5.1 | 3.1 | 2.8 | 3.4 | 3.2 | 3.7 | 5.3 | 0.5 | 0.5 | 0.7 |
|---|
| Other Expense | | 1.2 | 5.9 | 0.8 | -35.2 | -10.9 | -21.2 | -153.0 | -13.5 | -15.7 | -13.4 | -18.5 | -25.4 | -16.1 | -22.9 | -18.5 | -8.4 | -1.3 |
|---|
| IBT | | -27.7 | -34.0 | -191.6 | -54.4 | -29.9 | -36.1 | -167.1 | 59.5 | 7.5 | 11.8 | -4.4 | -8.0 | 6.4 | -0.6 | -5.3 | 10.8 | 19.6 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | -7.3 | -2.0 | -3.4 | -4.5 | -1.3 | -1.9 | -8.9 | 4.8 | 40.1 | -4.7 | 3.3 | 0.0 | -0.2 | 2.6 | 7.3 |
|---|
| Net Income | | -27.7 | -34.0 | -184.3 | -52.4 | -26.5 | -31.5 | -165.8 | 61.3 | 16.3 | 7.0 | -44.5 | -3.3 | 3.1 | -0.6 | -5.1 | 8.2 | 12.3 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.6 | 0.6 | 0.4 | 0.5 | 0.1 |
|---|
| Interest Expense | | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | -3.9 | -0.2 | -0.3 | 5.6 | 0.2 | 0.4 | 0.3 | 0.2 | 0.5 | -0.2 |
|---|
| IBT | | -6.4 | -10.8 | -6.1 | -4.4 | -10.8 | -12.7 | -14.1 | -199.7 | -12.6 | 34.9 |
|---|
| Income Tax Expense | | 0.0 | 0.1 | -0.1 | 0.0 | -0.1 | 0.1 | -0.7 | -12.0 | 16.4 | -11.0 |
|---|
| Net Income | | -6.4 | -10.9 | -6.1 | -4.4 | -10.7 | -12.8 | -13.4 | -187.7 | -29.0 | 45.9 |
| 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 | $-1.33 | $-0.68 | $-0.82 | $-4.37 | $1.64 | $0.44 | $0.19 | $-1.23 | $-0.09 | $0.09 | $-0.02 | $-0.20 | $0.33 | $0.50 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-1.33 | $-0.68 | $-0.82 | $-4.37 | $1.64 | $0.44 | $0.19 | $-1.23 | $-0.09 | $0.09 | $-0.02 | $-0.20 | $0.33 | $0.50 |
|---|
| Shares Outstanding | | 41.4 | 41.0 | 40.2 | 39.5 | 39.0 | 38.3 | 38.0 | 37.5 | 37.1 | 36.6 | 36.2 | 35.7 | 35.1 | 34.8 | 25.4 | 24.9 | 24.6 |
|---|
| Diluted Shares Outstanding | | 41.4 | 41.0 | 40.2 | 39.5 | 39.0 | 38.3 | 38.0 | 37.5 | 37.5 | 37.0 | 36.2 | 35.7 | 35.4 | 34.8 | 25.4 | 25.1 | 24.8 |
| 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 | | 41.4 | 41.2 | 41.0 | 40.9 | 40.9 | 40.7 | 40.4 | 40.2 | 40.2 | 39.8 |
|---|
| Diluted Shares Outstanding | | 41.4 | 41.2 | 41.0 | 40.9 | 40.9 | 40.7 | 40.4 | 40.2 | 40.2 | 40.0 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 76.1 | 55.9 | 76.1 | 44.6 | 28.8 | 48.2 | 54.4 | 227.6 | 74.1 | 47.5 | 32.3 | 18.4 | 16.1 | 21.8 | 23.5 | 46.0 | 58.8 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 1.2 | 1.7 | 1.7 | 1.8 | 2.2 | 14.1 | 85.6 | 41.3 |
|---|
| Total Cash & ST Investments | | 76.1 | 55.9 | 76.1 | 44.6 | 28.8 | 48.2 | 54.4 | 227.6 | 75.4 | 48.8 | 34.0 | 20.1 | 17.9 | 24.0 | 37.6 | 131.5 | 100.1 |
|---|
| Accounts Receivable | | 43.6 | 43.1 | 50.0 | 52.8 | 52.3 | 35.4 | 31.3 | 43.6 | 39.4 | 44.5 | 52.9 | 58.4 | 62.2 | 48.1 | 51.1 | 27.4 | 29.8 |
|---|
| Inventory | | 60.6 | 62.0 | 60.6 | 55.3 | 51.4 | 48.6 | 59.9 | 40.1 | 48.9 | 54.5 | 55.4 | 67.4 | 61.1 | 55.1 | 55.8 | 28.1 | 29.2 |
|---|
| Other Current Assets | | 13.0 | 7.3 | 6.6 | 10.8 | 2.2 | 1.8 | 2.2 | 2.2 | 2.5 | 2.8 | 2.1 | 9.9 | 11.1 | 1.0 | 14.7 | 7.5 | 12.2 |
|---|
| Total Current Assets | | 193.3 | 168.3 | 193.3 | 163.5 | 143.3 | 140.9 | 152.9 | 315.3 | 168.0 | 153.9 | 146.3 | 155.8 | 152.2 | 141.6 | 159.3 | 194.4 | 171.4 |
| 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 | | 38.8 | 55.9 | 44.8 | 54.1 | 55.0 | 76.1 | 78.5 | 60.9 | 57.6 | 44.6 |
|---|
| 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 | | 38.8 | 55.9 | 44.8 | 54.1 | 55.0 | 76.1 | 78.5 | 60.9 | 57.6 | 44.6 |
|---|
| Accounts Receivable | | 42.6 | 43.1 | 49.0 | 43.2 | 39.6 | 50.0 | 49.5 | 51.6 | 49.8 | 52.8 |
|---|
| Inventory | | 62.3 | 62.0 | 63.1 | 65.9 | 64.7 | 60.6 | 58.1 | 64.3 | 60.0 | 55.3 |
|---|
| Other Current Assets | | 13.0 | 7.3 | 15.4 | 12.2 | 13.3 | 6.6 | 10.9 | 8.7 | 8.2 | 10.8 |
|---|
| Total Current Assets | | 156.7 | 168.3 | 172.3 | 175.4 | 172.6 | 193.3 | 196.9 | 185.5 | 175.5 | 163.5 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 41.5 | 32.3 | 35.7 | 44.4 | 45.0 | 37.1 | 28.3 | 24.3 | 42.5 | 45.2 | 48.3 | 54.6 | 67.2 | 62.7 | 55.9 | 23.8 | 24.2 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 159.2 | 201.1 | 201.3 | 201.5 | 347.7 | 361.3 | 361.3 | 361.3 | 361.3 | 360.3 | 355.4 | 314.0 | 162.0 | 162.0 |
|---|
| Intangible Assets | | 77.4 | 69.1 | 77.4 | 111.1 | 152.4 | 169.0 | 197.1 | 145.4 | 130.3 | 145.7 | 167.6 | 181.8 | 205.3 | 214.8 | 143.6 | 48.0 | 58.4 |
|---|
| Long-Term Investments | | -4.9 | 0.0 | 0.0 | -12.8 | 0.0 | -20.0 | -24.1 | -14.5 | -17.2 | -26.1 | -21.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 5.6 | 10.4 | 11.4 | 54.3 | -5.1 | 13.2 | 15.6 | 3.8 | 3.4 | 1.9 | 4.7 | 5.3 | 5.4 | 6.1 | 11.9 | 3.5 | 5.5 |
|---|
| Total Long-Term Assets | | 124.4 | 111.8 | 124.4 | 369.1 | 409.4 | 420.6 | 442.6 | 521.1 | 537.4 | 554.0 | 581.8 | 617.8 | 647.9 | 650.3 | 565.8 | 243.1 | 252.6 |
|---|
| Total Assets | | 317.7 | 280.1 | 317.7 | 532.6 | 552.8 | 561.4 | 595.5 | 836.4 | 705.5 | 708.0 | 728.1 | 773.6 | 800.2 | 791.9 | 725.1 | 437.5 | 423.9 |
| 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 | | 31.1 | 32.3 | 32.5 | 33.0 | 34.4 | 35.7 | 37.0 | 42.6 | 43.4 | 44.4 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 159.2 | 159.0 | 159.2 |
|---|
| Intangible Assets | | 68.4 | 69.1 | 70.9 | 73.1 | 75.8 | 77.4 | 81.6 | 103.9 | 106.7 | 111.1 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.8 |
|---|
| Other Long-Term Assets | | 9.5 | 10.4 | 9.7 | 10.1 | 10.9 | 11.4 | 9.3 | 8.5 | 9.4 | 54.3 |
|---|
| Total Long-Term Assets | | 109.0 | 111.8 | 113.1 | 116.2 | 121.0 | 124.4 | 127.9 | 314.2 | 318.5 | 369.1 |
|---|
| Total Assets | | 265.6 | 280.1 | 285.4 | 291.6 | 293.6 | 317.7 | 324.8 | 499.6 | 493.9 | 532.6 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 37.8 | 33.3 | 37.8 | 40.4 | 28.0 | 19.6 | 19.1 | 22.8 | 15.8 | 18.1 | 15.6 | 23.7 | 32.9 | 24.5 | 29.2 | 11.4 | 12.0 |
|---|
| Short-Term Debt | | 2.0 | 0.0 | 4.7 | 1.9 | 8.8 | 0.0 | 0.8 | 12.1 | 7.1 | 14.6 | 29.2 | 18.7 | 21.3 | 16.7 | 7.5 | 0.3 | 0.3 |
|---|
| Other Current Liabilities | | 51.4 | 42.9 | 48.2 | 41.0 | 21.5 | 38.0 | 2.1 | 38.3 | 2.1 | 9.6 | 12.9 | 10.0 | 17.8 | 20.9 | 19.3 | 25.2 | 25.8 |
|---|
| Current Liabilities | | 91.2 | 76.2 | 91.2 | 83.8 | 74.3 | 57.6 | 51.5 | 73.3 | 57.3 | 69.5 | 67.1 | 61.2 | 72.2 | 63.7 | 59.2 | 25.5 | 26.0 |
| Current Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Accounts Payable | | 31.9 | 33.3 | 30.3 | 34.7 | 31.3 | 37.8 | 35.2 | 37.7 | 24.8 | 40.4 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 5.0 | 5.0 | 4.8 | 4.7 | 0.0 | 0.0 | 4.7 | 1.9 |
|---|
| Other Current Liabilities | | 36.4 | 42.9 | 41.7 | 48.0 | 39.7 | 48.2 | 50.2 | 39.8 | 26.3 | 41.0 |
|---|
| Current Liabilities | | 68.3 | 76.2 | 78.0 | 88.6 | 76.7 | 91.2 | 85.9 | 78.0 | 57.5 | 83.8 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 3.9 | 0.0 | 0.0 | 53.1 | 25.0 | 20.0 | 40.0 | 124.4 | 86.6 | 91.3 | 105.2 | 128.9 | 137.7 | 135.0 | 142.5 | 6.3 | 6.6 |
|---|
| Capital Leases | | 3.9 | 3.9 | 3.9 | 3.3 | 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 |
|---|
| Def. Tax Liability | | 4.9 | 4.1 | 4.9 | 12.8 | 16.0 | 20.0 | 24.1 | 14.5 | 17.2 | 26.1 | 21.7 | 1.1 | 1.1 | 11.0 | 39.2 | 5.8 | 2.5 |
|---|
| Total Liabilities | | 112.1 | 97.2 | 112.1 | 154.3 | 128.3 | 122.0 | 139.6 | 221.6 | 162.9 | 190.9 | 221.0 | 228.6 | 262.3 | 265.1 | 201.7 | 31.8 | 32.6 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 53.1 |
|---|
| Capital Leases | | 0.0 | 3.9 | 0.0 | 0.0 | 5.4 | 3.9 | 2.3 | 2.6 | 2.9 | 3.3 |
|---|
| Def. Tax Liability | | 4.3 | 4.1 | 4.2 | 4.3 | 4.6 | 4.9 | 5.9 | 17.8 | 1.3 | 12.8 |
|---|
| Total Liabilities | | 86.8 | 97.2 | 99.5 | 104.8 | 97.0 | 112.1 | 106.1 | 98.4 | 66.1 | 154.3 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 |
|---|
| Retained Earnings | | -395.2 | -429.2 | -395.2 | -210.9 | -158.4 | -131.9 | -100.3 | 66.5 | 5.1 | -11.0 | -16.0 | 28.2 | 32.7 | 29.6 | 30.2 | 35.3 | 27.2 |
|---|
| Comprehensive Income | | -4.4 | -2.0 | -4.4 | -4.7 | 1.4 | 3.2 | -1.3 | -1.4 | -1.0 | -1.3 | -0.8 | -1.6 | -1.3 | -1.5 | -1.3 | -1.3 | -1.4 |
|---|
| Total Common Equity | | 205.6 | 183.0 | 205.6 | 378.3 | 424.5 | 439.5 | 455.9 | 614.8 | 542.6 | 517.0 | 507.0 | 545.0 | 537.9 | 526.8 | 523.4 | 405.7 | 391.3 |
| 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 | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|---|
| Retained Earnings | | -440.1 | -429.2 | -423.1 | -418.7 | -408.0 | -395.2 | -381.8 | -194.0 | -165.0 | -210.9 |
|---|
| Comprehensive Income | | 0.1 | -2.0 | -3.5 | -3.7 | -3.3 | -4.4 | -2.8 | -4.7 | -5.7 | -4.7 |
|---|
| Total Common Equity | | 178.9 | 183.0 | 185.9 | 186.8 | 196.6 | 205.6 | 218.7 | 401.2 | 427.8 | 378.3 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 5.9 | 0.0 | 4.7 | 49.8 | 33.8 | 20.0 | 40.8 | 136.5 | 93.7 | 105.9 | 134.3 | 147.6 | 159.0 | 151.7 | 150.0 | 6.6 | 6.8 |
|---|
| Book Value | | 205.6 | 183.0 | 205.6 | 378.3 | 424.5 | 439.5 | 455.9 | 614.8 | 542.6 | 517.0 | 507.0 | 545.0 | 537.9 | 526.8 | 523.4 | 405.7 | 391.3 |
| 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 | | 178.9 | 183.0 | 185.9 | 186.8 | 196.6 | 205.6 | 218.7 | 401.2 | 427.8 | 378.3 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -184.3 | -34.0 | -184.3 | -52.4 | -26.5 | -31.5 | -165.8 | 61.3 | 16.3 | 7.0 | -44.5 | -3.3 | 3.1 | -0.6 | -5.1 | 8.1 | 12.3 |
|---|
| Depreciation & Amortization | | 27.7 | 25.8 | 27.7 | 30.9 | 29.3 | 25.9 | 23.8 | 25.9 | 23.2 | 24.8 | 28.4 | 30.5 | 25.1 | 29.1 | 13.0 | 12.6 | 12.5 |
|---|
| Stock-Based Compensation | | 10.5 | 9.8 | 10.5 | 11.2 | 10.7 | 8.6 | 7.6 | 9.2 | 7.9 | 6.2 | 3.2 | 6.0 | 5.4 | 4.6 | 4.1 | 4.6 | 4.9 |
|---|
| Change Working Capital | | 14.4 | -14.1 | 14.4 | -7.0 | -21.0 | 9.1 | -28.5 | -1.3 | 2.5 | 22.9 | 13.0 | -10.9 | -10.0 | -7.3 | -2.2 | 3.8 | 5.9 |
|---|
| Change In Accounts Receivable | | 7.9 | 0.0 | 7.9 | -1.3 | -17.2 | -4.2 | 11.9 | -3.2 | 5.0 | 8.5 | 3.1 | 2.1 | -14.9 | 1.0 | -2.5 | 2.8 | -2.6 |
|---|
| Change In Accounts Payable | | 27.5 | -15.9 | 27.5 | 2.1 | 3.9 | 4.9 | -15.2 | 5.2 | -7.1 | 17.2 | -3.4 | -5.9 | 7.3 | -12.7 | 6.7 | -2.4 | 5.6 |
|---|
| Change In Inventories | | -9.4 | -1.3 | -9.4 | -8.2 | -2.8 | 11.5 | -18.8 | -1.4 | 5.7 | 0.7 | 12.0 | -6.2 | -5.4 | -2.4 | -1.1 | 1.6 | 8.3 |
|---|
| Other Non-cash Items | | 113.3 | 3.4 | 111.5 | 19.8 | 4.1 | 16.8 | 150.0 | -55.1 | 0.4 | -9.5 | 5.3 | 9.1 | -1.4 | 0.8 | 1.6 | 5.6 | -1.5 |
|---|
| Cash from Operations | | -28.2 | 0.0 | 0.0 | 0.1 | -7.2 | 24.1 | -14.6 | 37.4 | 41.3 | 55.7 | 45.2 | 26.2 | 25.3 | 26.3 | 10.8 | 33.9 | 40.0 |
| 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 | | -6.4 | -10.9 | -6.1 | -4.4 | -10.7 | -12.8 | -13.4 | -187.7 | -29.0 | 45.9 |
|---|
| Depreciation & Amortization | | 5.8 | 6.0 | 5.8 | 6.3 | 6.9 | 6.8 | 6.8 | 7.5 | 6.7 | 6.7 |
|---|
| Stock-Based Compensation | | 2.9 | 4.5 | 1.6 | 2.4 | 2.5 | 3.2 | 1.9 | 2.6 | 1.9 | 4.1 |
|---|
| Change Working Capital | | 1.6 | -16.3 | 16.7 | -18.0 | 3.3 | -16.1 | 9.7 | 18.8 | 8.0 | -22.1 |
|---|
| Change In Accounts Receivable | | -1.6 | 0.1 | 0.4 | -0.5 | -3.7 | 3.8 | 5.5 | 1.7 | -2.5 | 3.2 |
|---|
| Change In Accounts Payable | | 3.2 | -10.7 | 2.6 | -11.0 | 7.5 | -15.0 | 10.8 | 17.7 | 15.6 | -16.5 |
|---|
| Change In Inventories | | -3.3 | -0.2 | 1.1 | 2.8 | -1.3 | -4.1 | -2.6 | 2.0 | -4.3 | -4.6 |
|---|
| Other Non-cash Items | | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 1.0 | 0.8 | 158.4 | 1.4 | -49.1 |
|---|
| 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 | | -10.8 | -4.5 | -2.5 | -4.4 | -4.3 | -13.7 | -7.6 | -3.1 | -3.7 | -3.0 | -5.6 | -13.3 | -11.8 | -11.5 | -2.5 | -4.0 | -10.5 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | -3.6 | 0.0 | -55.8 | -84.9 | 0.0 | 0.0 | -3.3 | 0.0 | -4.2 | -25.3 | -237.2 | -1.1 | -17.1 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.0 | 0.0 | 0.0 | -5.1 | -5.0 | -44.4 | -1.3 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 | 0.5 | 0.0 | 0.0 | 0.3 | 11.9 | 70.5 | 124.1 | 41.1 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | -5.4 | -11.4 | 0.0 | 0.0 | 169.2 | 0.0 | 0.0 | 3.3 | 0.0 | -1.4 | 8.4 | -1.5 | -123.2 | -24.0 |
|---|
| Cash from Investing | | 123.7 | 0.0 | 0.0 | -9.7 | -19.3 | -13.7 | -63.3 | 82.6 | -3.7 | -2.6 | -7.6 | -13.3 | -17.0 | -21.6 | -175.7 | -48.6 | -11.8 |
| 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 | | -0.4 | -0.7 | -0.8 | -1.8 | -0.8 | -1.1 | -0.6 | -0.6 | -0.6 | -0.8 |
|---|
| 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 | | -100.0 | 0.0 | 0.0 | 25.0 | 0.0 | -20.0 | -132.5 | -15.0 | -5.0 | -140.4 | -16.3 | -20.0 | -146.3 | -7.5 | -6.6 | -0.3 | -0.3 |
|---|
| Debt Issued | | 56.1 | -4.7 | -45.1 | 41.0 | 13.8 | -0.8 | 36.8 | 57.8 | -7.2 | 112.0 | 3.0 | 8.6 | 153.5 | 9.2 | 150.0 | 0.0 | 7.1 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 1.2 | 2.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.6 | 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 | | -14.3 | 0.0 | 0.0 | 0.4 | 5.0 | 3.0 | 37.3 | 48.9 | -6.6 | 116.0 | -7.4 | 9.5 | 132.2 | 1.2 | 148.9 | 2.2 | 3.0 |
|---|
| Cash from Financing | | -64.2 | 0.0 | 0.0 | 25.4 | 7.7 | -17.0 | -95.2 | 33.9 | -11.6 | -38.0 | -23.7 | -10.5 | -14.0 | -6.3 | 142.3 | 1.9 | 2.7 |
| 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 | | 0.0 | 0.0 | -5.0 | 0.0 | 0.2 | 0.1 | 4.7 | 0.0 | -4.7 | -45.1 |
|---|
| 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 | -1.1 | -0.6 | 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 | | 31.4 | -20.2 | 31.4 | 15.8 | -19.3 | -6.3 | -173.2 | 153.5 | 26.6 | 15.2 | 13.9 | 2.3 | -5.7 | -1.7 | -22.5 | -12.8 | 30.9 |
|---|
| Closing Cash Balance | | 76.1 | 55.9 | 76.1 | 44.6 | 28.8 | 48.2 | 54.4 | 227.6 | 74.1 | 47.5 | 32.3 | 18.4 | 16.1 | 21.8 | 23.5 | 46.0 | 58.8 |
| 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 | | 2.9 | -17.1 | 11.1 | -9.3 | -0.9 | -21.1 | -2.4 | 17.6 | 3.3 | 13.0 |
|---|
| Closing Cash Balance | | 41.6 | 38.8 | 55.9 | 44.8 | 54.1 | 55.0 | 76.1 | 78.5 | 60.9 | 57.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -38.9 | -14.6 | -33.9 | -4.3 | -11.5 | 10.4 | -22.1 | 34.3 | 37.6 | 52.7 | 39.6 | 12.9 | 13.5 | 14.8 | 8.3 | 29.8 | 29.5 |
|---|
| Real Free Cash Flow | | -49.5 | -24.4 | -44.5 | -15.4 | -22.2 | 1.8 | -29.7 | 25.1 | 29.7 | 46.6 | 36.4 | 7.0 | 8.1 | 10.2 | 4.2 | 25.2 | 24.6 |
| 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 | | 4.2 | -16.6 | 18.0 | -15.0 | 1.7 | -19.3 | 4.4 | -16.4 | 4.7 | -26.7 |
|---|
| Real Free Cash Flow | | 1.3 | -21.1 | 16.4 | -17.4 | -0.9 | -22.6 | 2.5 | -19.0 | 2.8 | -30.8 |