ASUR
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 | | 140.5 | 140.5 | 119.8 | 119.1 | 95.8 | 76.1 | 65.5 | 73.2 | 89.0 | 54.4 | 35.5 | 26.9 | 27.2 | 25.5 | 20.0 | 10.9 | 10.0 |
|---|
| Cost of Revenues | | 45.7 | 45.7 | 37.7 | 33.5 | 33.3 | 29.5 | 27.4 | 29.8 | 30.8 | 12.6 | 8.1 | 7.3 | 6.3 | 6.4 | 4.6 | 2.3 | 2.3 |
|---|
| Gross Profit | | 94.9 | 94.9 | 82.1 | 85.5 | 62.5 | 46.6 | 38.1 | 43.3 | 58.1 | 41.8 | 27.4 | 19.6 | 20.9 | 19.0 | 15.4 | 8.7 | 7.8 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 39.3 | 36.3 | 30.1 | 34.9 | 30.8 | 29.3 | 28.0 | 31.7 | 26.3 | 29.3 |
|---|
| Cost of Revenues | | 12.1 | 13.1 | 10.2 | 10.2 | 9.9 | 9.6 | 13.2 | 12.5 | 12.1 | 8.1 |
|---|
| Gross Profit | | 27.2 | 23.1 | 19.9 | 24.6 | 20.9 | 19.7 | 14.8 | 19.2 | 14.1 | 21.3 |
| 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 | 6.8 | 6.1 | 5.4 | 6.0 | 5.4 | 8.4 | 4.5 | 2.9 | 3.1 | 3.3 | 2.8 | 2.4 | 1.7 | 1.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 68.1 | 54.2 | 43.0 | 36.3 | 42.1 | 47.3 | 33.9 | 21.0 | 15.0 | 14.0 | 13.3 | 11.8 | 6.2 | 5.7 |
|---|
| Depreciation & Amortization | | 22.2 | 28.0 | -0.9 | 20.6 | 20.4 | -1.0 | 16.2 | 18.2 | 12.9 | 6.1 | 3.6 | 3.0 | 2.8 | 2.9 | 2.3 | 1.1 | 1.0 |
|---|
| Total Operating Expenses | | 103.3 | 103.3 | 92.8 | 74.9 | 73.8 | 59.4 | 51.8 | 59.2 | 64.4 | 42.8 | 26.2 | 19.9 | 19.3 | 18.3 | 15.9 | 8.6 | 8.9 |
|---|
| Operating Income | | -8.4 | -8.4 | -10.7 | -3.0 | -9.9 | -12.8 | -13.8 | -15.9 | -6.3 | -1.0 | 1.2 | -0.3 | 1.6 | 0.8 | -0.5 | 0.1 | -1.2 |
| 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 | 1.7 | 1.8 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.2 | 15.9 |
|---|
| Depreciation & Amortization | | 7.5 | 7.6 | 6.5 | 0.5 | 6.3 | 6.2 | 5.8 | 5.2 | 5.2 | 4.9 |
|---|
| Total Operating Expenses | | 25.5 | 26.6 | 24.6 | 26.6 | 23.4 | 23.3 | 19.0 | 19.6 | 17.9 | 21.0 |
|---|
| Operating Income | | 1.8 | -3.5 | -4.7 | -2.0 | -2.5 | -3.6 | -4.2 | -0.4 | -3.8 | 0.3 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.9 | 0.9 | 0.9 | 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 | 0.0 |
|---|
| Interest Expense | | 5.1 | 5.1 | 1.0 | 4.3 | 4.4 | 2.0 | 2.2 | 15.4 | 8.5 | 4.6 | 2.0 | 1.1 | 1.3 | 2.4 | 2.0 | 0.8 | 0.1 |
|---|
| Other Expense | | -4.1 | -4.1 | -0.1 | -6.1 | -4.4 | 16.8 | -2.2 | -50.5 | -8.5 | -4.6 | 0.0 | -0.1 | -0.4 | 0.0 | -0.3 | 0.1 | 0.1 |
|---|
| IBT | | -12.5 | -12.5 | -10.8 | -9.1 | -14.4 | 4.0 | -16.0 | -66.4 | -14.8 | -5.6 | -0.8 | -1.5 | -0.1 | -1.5 | -2.7 | -0.6 | -1.1 |
|---|
| Income Tax Expense | | 0.7 | 0.7 | 0.9 | 0.1 | 0.1 | 0.8 | 0.3 | -24.1 | -7.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.3 | 0.1 | 0.0 |
|---|
| Net Income | | -13.1 | -13.1 | -11.8 | -9.2 | -14.5 | 3.2 | -16.3 | -42.3 | -7.5 | -5.7 | -1.0 | -1.8 | -0.3 | -1.7 | -3.0 | -0.6 | -1.1 |
| 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 | | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.0 | 0.0 |
|---|
| Interest Expense | | 1.8 | 2.0 | 0.8 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.0 | 0.8 |
|---|
| Other Expense | | -1.9 | -1.5 | -0.6 | -0.1 | -0.2 | -0.1 | 0.1 | 0.2 | 0.0 | -2.6 |
|---|
| IBT | | -0.1 | -5.0 | -5.3 | -2.1 | -2.7 | -3.7 | -4.1 | -0.3 | -3.7 | -2.3 |
|---|
| Income Tax Expense | | -0.8 | 0.4 | 0.8 | 0.3 | 0.5 | 0.2 | 0.2 | 0.0 | -0.2 | -0.1 |
|---|
| Net Income | | 0.8 | -5.4 | -6.1 | -2.4 | -3.2 | -3.9 | -4.4 | -0.3 | -3.6 | -2.2 |
| 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 | $-0.42 | $-0.72 | $0.17 | $-1.03 | $-2.73 | $-0.54 | $-0.53 | $-0.15 | $-0.28 | $-0.04 | $-0.29 | $-0.60 | $-0.14 | $-0.25 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.42 | $-0.72 | $0.16 | $-1.03 | $-2.73 | $-0.54 | $-0.53 | $-0.15 | $-0.28 | $-0.04 | $-0.29 | $-0.60 | $-0.14 | $-0.25 |
|---|
| Shares Outstanding | | 27.4 | 27.4 | 26.1 | 22.1 | 20.1 | 19.3 | 15.9 | 15.5 | 14.0 | 10.9 | 6.5 | 6.2 | 6.0 | 5.7 | 5.0 | 4.6 | 4.6 |
|---|
| Diluted Shares Outstanding | | 27.4 | 27.4 | 26.1 | 22.1 | 20.1 | 19.5 | 15.9 | 15.5 | 14.0 | 10.9 | 6.5 | 6.2 | 6.0 | 5.7 | 5.0 | 4.6 | 4.6 |
| 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 | $-0.14 | $-0.10 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.14 | $-0.10 |
|---|
| Shares Outstanding | | 27.4 | 27.6 | 27.0 | 27.0 | 26.6 | 26.4 | 25.8 | 25.3 | 24.9 | 22.6 |
|---|
| Diluted Shares Outstanding | | 27.4 | 27.6 | 27.0 | 27.0 | 26.6 | 26.4 | 25.8 | 25.3 | 24.9 | 22.6 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 20.7 | 21.4 | 30.3 | 17.0 | 13.4 | 28.6 | 28.8 | 15.4 | 27.8 | 12.8 | 1.2 | 0.3 | 3.9 | 2.2 | 1.1 | 1.1 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 122.2 | 42.3 | 23.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 20.7 | 21.4 | 30.3 | 17.0 | 13.4 | 28.6 | 28.8 | 15.4 | 27.8 | 12.8 | 1.2 | 0.3 | 3.9 | 2.2 | 1.1 | 1.1 |
|---|
| Accounts Receivable | | 16.3 | 18.2 | 14.2 | 12.1 | 5.3 | 5.3 | 4.8 | 16.0 | 13.4 | 8.1 | 4.7 | 5.3 | 3.9 | 3.1 | 1.6 | 1.3 |
|---|
| Inventory | | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.4 | 0.7 | 3.1 | 0.5 | 0.5 | 0.8 | 0.2 | 0.1 | 0.3 | 0.1 | 0.0 |
|---|
| Other Current Assets | | 195.1 | 197.5 | 222.5 | 10.3 | 230.9 | 1.5 | 1.3 | 125.3 | 42.3 | 23.0 | 1.2 | 1.3 | 1.7 | 1.5 | 0.3 | 0.3 |
|---|
| Total Current Assets | | 232.3 | 237.3 | 267.2 | 243.3 | 249.8 | 358.2 | 184.4 | 159.9 | 86.6 | 45.6 | 7.8 | 7.1 | 9.7 | 7.2 | 3.1 | 2.7 |
| 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 | | 21.5 | 66.0 | 14.1 | 21.4 | 11.2 | 20.7 | 23.2 | 30.3 | 32.8 | 21.6 |
|---|
| 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 | | 21.5 | 66.0 | 14.1 | 21.4 | 11.2 | 20.7 | 23.2 | 30.3 | 32.8 | 21.6 |
|---|
| Accounts Receivable | | 14.6 | 13.6 | 15.8 | 18.2 | 17.2 | 16.3 | 15.1 | 14.2 | 15.1 | 16.6 |
|---|
| Inventory | | 2.3 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 |
|---|
| Other Current Assets | | 154.7 | 219.8 | 6.0 | 197.5 | 198.2 | 195.1 | 244.0 | 222.5 | 176.4 | 190.5 |
|---|
| Total Current Assets | | 193.1 | 299.6 | 36.1 | 237.3 | 226.9 | 232.3 | 282.4 | 267.2 | 224.4 | 228.9 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 21.7 | 23.7 | 19.5 | 18.5 | 14.7 | 14.7 | 14.8 | 8.9 | 5.2 | 1.9 | 2.2 | 1.5 | 1.2 | 1.2 | 0.4 | 0.3 |
|---|
| Goodwill | | 86.0 | 94.7 | 86.0 | 86.0 | 86.0 | 74.0 | 68.7 | 111.4 | 77.3 | 26.3 | 17.4 | 17.5 | 15.0 | 15.5 | 6.3 | 0.0 |
|---|
| Intangible Assets | | 70.3 | 69.1 | 62.1 | 66.6 | 78.6 | 64.6 | 63.9 | 76.8 | 33.6 | 12.0 | 6.0 | 8.3 | 9.7 | 12.2 | 6.3 | 2.8 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 9.8 | 19.8 | 9.0 | 5.5 | 4.1 | 4.0 | 3.2 | 4.1 | 0.6 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Total Long-Term Assets | | 187.8 | 207.3 | 176.6 | 176.6 | 183.4 | 157.2 | 150.6 | 201.2 | 116.7 | 40.2 | 26.4 | 27.4 | 26.0 | 28.9 | 13.0 | 3.2 |
|---|
| Total Assets | | 420.1 | 436.6 | 443.9 | 419.9 | 433.2 | 515.4 | 335.0 | 361.1 | 203.3 | 85.8 | 34.2 | 34.5 | 35.6 | 36.1 | 16.1 | 5.8 |
| 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 | | 31.4 | 28.0 | 25.4 | 23.7 | 22.9 | 21.7 | 20.5 | 19.5 | 18.7 | 18.5 |
|---|
| Goodwill | | 115.8 | 94.7 | 94.7 | 94.7 | 94.7 | 86.0 | 86.0 | 86.0 | 86.0 | 86.0 |
|---|
| Intangible Assets | | 92.2 | 69.6 | 73.0 | 69.1 | 73.4 | 70.3 | 71.0 | 62.1 | 57.3 | 60.6 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.3 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 14.6 | 13.6 | 269.7 | 19.8 | 10.2 | 9.8 | 9.4 | 9.0 | 8.0 | 7.0 |
|---|
| Total Long-Term Assets | | 254.0 | 206.0 | 462.9 | 207.3 | 201.2 | 187.8 | 186.9 | 176.6 | 170.1 | 172.2 |
|---|
| Total Assets | | 447.1 | 505.6 | 498.9 | 436.6 | 428.1 | 420.1 | 469.3 | 443.9 | 394.5 | 401.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.2 | 1.4 | 2.6 | 2.2 | 0.6 | 1.3 | 1.7 | 3.7 | 1.9 | 1.6 | 2.7 | 1.5 | 1.7 | 2.7 | 1.1 | 0.6 |
|---|
| Short-Term Debt | | 1.6 | 8.4 | 3.0 | 6.0 | 3.5 | 14.1 | 4.1 | 4.7 | 8.9 | 5.5 | 1.0 | 0.8 | 4.3 | 3.5 | 0.8 | 0.0 |
|---|
| Other Current Liabilities | | 202.9 | 205.5 | 228.9 | 218.6 | 225.1 | 328.8 | 155.2 | 128.2 | 45.7 | 25.1 | 1.9 | 1.5 | 1.5 | 1.1 | 0.7 | 0.5 |
|---|
| Current Liabilities | | 208.7 | 223.6 | 241.3 | 235.2 | 232.8 | 350.0 | 166.6 | 148.5 | 69.6 | 41.4 | 16.4 | 14.4 | 17.5 | 16.9 | 7.4 | 3.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 2.6 | 1.6 | 2.5 | 1.4 | 1.3 | 1.2 | 1.6 | 2.6 | 1.7 | 1.4 |
|---|
| Short-Term Debt | | 8.1 | 4.5 | 9.4 | 8.4 | 1.6 | 1.6 | 1.5 | 3.0 | 3.2 | 9.6 |
|---|
| Other Current Liabilities | | 160.5 | 225.5 | 267.6 | 205.5 | 206.5 | 202.9 | 251.7 | 228.9 | 184.5 | 201.0 |
|---|
| Current Liabilities | | 178.3 | 235.3 | 284.1 | 223.6 | 212.5 | 208.7 | 258.4 | 241.3 | 192.8 | 215.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 6.0 | 9.3 | 8.9 | 37.3 | 37.9 | 17.6 | 30.1 | 107.2 | 67.0 | 24.6 | 12.7 | 14.4 | 12.7 | 16.7 | 5.6 | 0.0 |
|---|
| Capital Leases | | 4.0 | 5.0 | 6.1 | 8.3 | 6.3 | 7.2 | 7.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 2.0 | 2.6 | 1.7 | 1.5 | 1.6 | 0.9 | 0.3 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 2.4 |
|---|
| Total Liabilities | | 224.6 | 239.3 | 252.2 | 274.8 | 275.0 | 369.8 | 197.5 | 258.6 | 139.5 | 67.6 | 30.5 | 30.0 | 31.4 | 34.0 | 14.0 | 3.1 |
| 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 | | 69.1 | 68.6 | 10.1 | 9.3 | 11.3 | 10.0 | 9.5 | 8.9 | 7.6 | 35.9 |
|---|
| Capital Leases | | 6.8 | 5.7 | 5.3 | 5.0 | 5.4 | 4.0 | 4.3 | 4.6 | 6.5 | 7.2 |
|---|
| Def. Tax Liability | | 4.1 | 3.7 | 2.9 | 2.6 | 2.1 | 2.0 | 1.8 | 1.7 | 1.6 | 1.6 |
|---|
| Total Liabilities | | 254.0 | 311.3 | 301.3 | 239.3 | 229.0 | 224.6 | 271.7 | 252.2 | 202.8 | 254.2 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 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 | 0.3 | 0.3 |
|---|
| Retained Earnings | | -300.1 | -307.2 | -290.4 | -281.2 | -266.8 | -270.0 | -253.6 | -283.6 | -277.6 | -271.9 | -270.9 | -269.1 | -268.9 | -267.2 | -264.2 | -263.5 |
|---|
| Comprehensive Income | | -1.4 | -0.6 | -1.1 | -2.5 | -0.1 | 0.6 | 0.0 | -0.9 | -0.1 | 0.0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 0.0 |
|---|
| Total Common Equity | | 195.5 | 197.3 | 191.7 | 145.1 | 158.2 | 145.7 | 137.6 | 102.5 | 63.8 | 18.2 | 3.7 | 4.5 | 4.2 | 2.2 | 2.1 | 2.7 |
| 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 | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 |
|---|
| Retained Earnings | | -321.1 | -315.7 | -309.6 | -307.2 | -304.0 | -300.1 | -295.8 | -290.4 | -286.9 | -284.7 |
|---|
| Comprehensive Income | | 0.3 | 0.1 | -0.1 | -0.6 | 0.0 | -1.4 | -1.4 | -1.1 | -2.7 | -2.5 |
|---|
| Total Common Equity | | 193.1 | 194.3 | 197.7 | 197.3 | 199.2 | 195.5 | 197.7 | 191.7 | 191.7 | 146.8 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 11.6 | 17.7 | 10.4 | 43.2 | 41.3 | 31.7 | 34.2 | 112.0 | 75.9 | 30.0 | 13.7 | 15.1 | 17.0 | 20.1 | 6.5 | 0.0 |
|---|
| Book Value | | 195.5 | 197.3 | 191.7 | 145.1 | 158.2 | 145.7 | 137.6 | 102.5 | 63.8 | 18.2 | 3.7 | 4.5 | 4.2 | 2.2 | 2.1 | 2.7 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 193.1 | 194.3 | 197.7 | 197.3 | 199.2 | 195.5 | 197.7 | 191.7 | 191.7 | 146.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -10.5 | -13.1 | -11.8 | -9.2 | -14.5 | 3.2 | -16.3 | 30.0 | -7.5 | -5.7 | -1.0 | -1.8 | -0.3 | -1.7 | -3.0 | -0.6 | -1.1 |
|---|
| Depreciation & Amortization | | 21.2 | 28.0 | 23.5 | 20.6 | 20.4 | 17.8 | 16.2 | 18.2 | 12.9 | 6.1 | 3.6 | 3.0 | 2.8 | 2.9 | 2.3 | 1.1 | 1.0 |
|---|
| Stock-Based Compensation | | 5.9 | 7.7 | 6.4 | 5.4 | 3.2 | 3.0 | 2.4 | 2.3 | 1.7 | 0.6 | 0.2 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
|---|
| Change Working Capital | | -5.5 | -3.9 | -7.8 | -1.4 | 5.3 | -14.8 | -6.3 | 4.8 | -8.2 | -1.5 | -5.2 | 1.6 | -0.6 | 0.3 | 2.2 | 2.3 | -0.2 |
|---|
| Change In Accounts Receivable | | 0.1 | 3.2 | -4.0 | -4.1 | -7.6 | -1.3 | 1.1 | -1.4 | -1.7 | -4.1 | -3.4 | 0.5 | -1.4 | -0.9 | 1.1 | 0.2 | 0.3 |
|---|
| Change In Accounts Payable | | -0.1 | 0.3 | -1.2 | 0.4 | 1.6 | -0.7 | -0.4 | -3.2 | 1.6 | -0.3 | -1.1 | 1.1 | -0.1 | -1.0 | 0.7 | 0.4 | -0.5 |
|---|
| Change In Inventories | | -0.1 | 0.8 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | -1.6 | -2.9 | 0.0 | 0.3 | -0.6 | -0.1 | 0.2 | -0.2 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 28.9 | 2.9 | -1.9 | 3.3 | -0.6 | -8.5 | 1.8 | -55.1 | 1.0 | 0.5 | 0.1 | 0.0 | 0.4 | 0.4 | 0.5 | 0.6 | -0.1 |
|---|
| Cash from Operations | | 11.3 | 0.0 | 0.0 | 18.9 | 13.7 | 1.4 | -1.7 | -0.5 | -7.1 | 0.0 | -2.0 | 3.4 | 2.7 | 2.0 | 2.8 | 3.4 | -0.9 |
| 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 | | 0.8 | -5.4 | -6.1 | -2.4 | -3.2 | -3.9 | -4.4 | -0.3 | -3.6 | -2.2 |
|---|
| Depreciation & Amortization | | 7.5 | 7.6 | 6.5 | 6.3 | 6.3 | 6.2 | 5.8 | 5.2 | 5.2 | 4.9 |
|---|
| Stock-Based Compensation | | 2.0 | 2.0 | 1.9 | 1.9 | 1.5 | 1.6 | 1.5 | 1.9 | 1.3 | 1.3 |
|---|
| Change Working Capital | | 0.8 | -0.8 | -0.1 | -3.9 | 5.1 | -2.2 | -0.5 | -10.2 | 4.6 | 0.5 |
|---|
| Change In Accounts Receivable | | -1.3 | 0.0 | 2.3 | 2.3 | -0.9 | -1.0 | -1.3 | -0.9 | 0.9 | 1.4 |
|---|
| Change In Accounts Payable | | -0.4 | 0.5 | -0.7 | 0.9 | 0.0 | 0.1 | -0.4 | -1.0 | 0.9 | 0.3 |
|---|
| Change In Inventories | | -0.5 | 1.2 | 0.1 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | -0.1 | 0.0 |
|---|
| Other Non-cash Items | | 1.1 | 2.0 | 0.1 | -0.2 | -0.4 | -0.5 | -0.5 | -0.5 | -0.4 | 1.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.3 | 5.7 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -21.8 | -0.8 | -0.7 | -1.6 | -8.8 | -29.8 | -3.6 | -4.8 | -5.8 | -3.1 | -0.4 | -1.4 | -0.8 | -0.4 | -1.3 | -0.1 | -0.1 |
|---|
| Acquisitions | | -3.3 | -37.5 | 0.0 | 0.0 | 6.5 | 29.7 | -13.1 | -7.4 | -67.0 | -45.4 | -12.0 | 0.0 | -3.4 | 0.0 | -9.8 | -10.4 | 0.0 |
|---|
| Investments | | -15.2 | -44.6 | -15.6 | -27.6 | -37.2 | -29.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 17.1 | 25.6 | 20.5 | 14.4 | 10.1 | 21.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -2.6 | 0.0 | 0.0 | -14.7 | -6.5 | -29.7 | -184.4 | 109.2 | -34.5 | -10.0 | -6.3 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -19.9 | 0.0 | 0.0 | -29.5 | -36.0 | -37.0 | -201.1 | 96.9 | -107.2 | -58.5 | -18.8 | -1.4 | -4.2 | -0.4 | -11.0 | -10.5 | -0.1 |
| 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 | | -0.3 | -0.1 | -0.2 | -0.2 | -0.1 | -0.2 | -6.1 | -3.4 | -9.5 | -2.8 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.7 | 2.4 |
|---|
| Investments | | -8.0 | -24.4 | -5.7 | -6.6 | -4.7 | -4.5 | -2.9 | -3.5 | -6.1 | -2.6 |
|---|
| Sales of Investment | | 3.9 | 14.0 | 4.4 | 3.3 | 7.2 | 4.7 | 6.2 | 2.4 | 4.0 | 4.5 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.7 | -2.4 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.7 | -0.9 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -70.6 | 0.0 | 0.0 | -35.6 | -1.7 | -14.7 | -12.2 | -128.8 | -11.8 | -9.1 | -7.4 | -7.0 | -19.5 | -7.0 | -4.4 | -0.1 | 0.0 |
|---|
| Debt Issued | | 38.2 | 17.7 | 7.3 | 2.8 | 3.6 | 24.2 | 9.7 | 51.1 | 47.9 | 54.9 | 23.8 | 5.5 | 17.6 | 3.8 | 18.1 | 6.5 | 0.1 |
|---|
| Issuance of Common Stock | | 45.0 | 0.0 | 0.0 | 46.8 | 0.5 | 0.7 | 21.4 | 0.8 | 39.4 | 28.0 | 15.2 | 0.0 | 0.0 | 3.4 | 0.7 | 0.0 | 0.1 |
|---|
| 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 | -0.1 |
|---|
| 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 | -0.2 |
|---|
| Other Financing Activities | | 37.6 | 0.0 | 0.0 | 13.0 | -11.2 | -76.7 | 193.4 | 45.0 | 74.1 | 54.6 | 24.5 | 5.8 | 17.3 | 3.7 | 12.9 | 7.3 | 0.0 |
|---|
| Cash from Financing | | 12.0 | 0.0 | 0.0 | 24.2 | -12.4 | -90.7 | 202.6 | -83.0 | 101.8 | 73.5 | 32.3 | -1.1 | -2.1 | 0.2 | 9.3 | 7.2 | -0.2 |
| 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 | -35.0 |
|---|
| Debt Issued | | 77.2 | 4.1 | 53.6 | 1.7 | 4.8 | 1.4 | 0.5 | 0.6 | 1.1 | 0.3 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 43.7 |
|---|
| 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 | 44.8 | -14.5 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 45.7 | -5.8 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -13.0 | 19.0 | -31.9 | 13.6 | -34.7 | -126.2 | -0.2 | 13.4 | -12.3 | 15.0 | 11.6 | 0.8 | -3.6 | 1.8 | 1.1 | 0.0 | -1.2 |
|---|
| Closing Cash Balance | | 20.7 | 164.7 | 145.7 | 177.6 | 164.0 | 198.7 | 28.6 | 28.8 | 15.4 | 27.8 | 12.8 | 1.2 | 0.3 | 3.9 | 2.2 | 1.1 | 1.1 |
| 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 | | 79.2 | -120.7 | 7.1 | 53.3 | 13.0 | -7.9 | -2.4 | 12.6 | -2.5 | -1.0 |
|---|
| Closing Cash Balance | | 164.7 | 85.5 | 206.1 | 199.0 | 145.7 | 132.7 | 20.7 | 190.2 | 30.3 | 136.3 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -10.5 | 21.4 | -14.7 | 2.6 | 4.8 | -28.4 | -5.3 | -5.3 | -12.9 | -3.1 | -2.4 | 1.9 | 1.9 | 1.6 | 1.6 | 3.2 | -1.1 |
|---|
| Real Free Cash Flow | | -16.4 | 13.7 | -21.2 | -2.8 | 1.7 | -31.4 | -7.7 | -7.6 | -14.6 | -3.7 | -2.7 | 1.5 | 1.7 | 1.4 | 1.5 | 3.2 | -1.1 |
| 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 | | 11.0 | -6.8 | 3.0 | 1.8 | 6.3 | -9.8 | -3.9 | -7.3 | -2.2 | 3.0 |
|---|
| Real Free Cash Flow | | 9.0 | -8.7 | 1.1 | -0.1 | 4.8 | -11.4 | -5.4 | -9.2 | -3.5 | 1.7 |