BPRN
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Revenues | | 139.0 | 139.0 | 131.1 | 69.3 | 72.9 | 67.3 | 53.7 | 44.8 | 43.1 | 42.0 | 40.0 | 38.7 | 36.2 | 32.7 | 29.0 |
|---|
| Cost of Revenues | | 61.4 | 61.4 | 61.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.2 | 7.1 | 7.3 |
|---|
| Gross Profit | | 77.6 | 77.6 | 69.6 | 69.3 | 72.9 | 67.3 | 53.7 | 44.8 | 43.1 | 42.0 | 40.0 | 38.7 | 29.0 | 25.6 | 21.8 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 33.9 | 34.7 | 35.0 | 35.5 | 35.7 | 33.9 | 31.5 | 30.1 | 29.3 | 19.1 |
|---|
| Cost of Revenues | | 13.2 | 12.5 | 20.9 | 14.8 | 16.1 | 19.3 | 13.3 | 12.8 | 0.0 | 0.0 |
|---|
| Gross Profit | | 20.6 | 22.2 | 14.1 | 20.7 | 19.6 | 14.6 | 18.2 | 17.2 | 29.3 | 19.1 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 24.8 | 21.9 | 18.5 | 17.2 | 15.7 | 15.3 | 13.8 | 14.3 | 13.2 | 24.0 | 20.9 | 20.0 |
|---|
| Depreciation & Amortization | | 2.0 | 0.0 | 2.3 | 2.0 | 0.6 | 2.0 | 1.9 | 1.3 | 0.6 | 0.8 | 0.9 | 1.1 | 1.1 | 1.1 | 1.0 |
|---|
| Total Operating Expenses | | 53.9 | 53.9 | 56.8 | 38.8 | 3.0 | -38.1 | -36.4 | -32.5 | -12.1 | -18.3 | -23.7 | -24.0 | 31.2 | 28.0 | 27.3 |
|---|
| Operating Income | | 23.7 | 23.7 | 12.8 | 30.6 | 40.1 | 29.2 | 17.3 | 12.3 | 31.1 | 23.7 | 16.3 | 14.7 | 12.2 | 11.8 | 9.0 |
| 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 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.7 | 6.6 |
|---|
| Depreciation & Amortization | | 0.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 |
|---|
| Total Operating Expenses | | 12.7 | 13.9 | 13.5 | 13.8 | 12.8 | 20.1 | 12.0 | 11.8 | 3.1 | -10.0 |
|---|
| Operating Income | | 7.9 | 8.3 | 0.6 | 6.9 | 6.8 | -5.6 | 6.2 | 5.4 | 6.6 | 9.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Interest Income | | 130.6 | 130.6 | 122.9 | 98.2 | 74.1 | 69.3 | 61.7 | 59.7 | 54.4 | 48.0 | 45.4 | 43.2 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 54.7 | 54.7 | 56.4 | 33.2 | 6.0 | 6.7 | 12.8 | 18.3 | 13.4 | 8.8 | 7.8 | 6.8 | 7.2 | 7.1 | 7.3 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | -0.2 | -6.0 | 0.0 | 0.0 | 0.0 | -13.4 | -8.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| IBT | | 23.7 | 23.7 | 12.8 | 30.3 | 34.1 | 29.2 | 17.3 | 12.3 | 17.7 | 14.9 | 16.3 | 14.7 | 12.2 | 11.8 | 9.0 |
|---|
| Income Tax Expense | | 5.1 | 5.1 | 2.6 | 4.6 | 7.6 | 6.7 | 3.5 | 2.2 | 3.0 | 3.8 | 4.5 | 3.7 | 3.2 | 3.0 | 2.7 |
|---|
| Net Income | | 18.6 | 18.6 | 10.2 | 25.8 | 26.5 | 22.5 | 13.8 | 10.1 | 14.7 | 11.0 | 11.8 | 11.0 | 9.0 | 8.8 | 6.3 |
| 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 | | 31.8 | 32.7 | 32.8 | 33.3 | 33.7 | 31.8 | 29.4 | 28.1 | 27.6 | 27.0 |
|---|
| Interest Expense | | 13.1 | 13.1 | 13.9 | 14.5 | 15.7 | 14.7 | 13.4 | 12.6 | 11.5 | 10.3 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | 1.4 |
|---|
| IBT | | 7.9 | 8.3 | 0.6 | 6.9 | 6.8 | -5.6 | 6.2 | 5.4 | 6.3 | 9.1 |
|---|
| Income Tax Expense | | 1.8 | 1.8 | -0.1 | 1.5 | 1.6 | -1.1 | 1.0 | 1.1 | 1.0 | 1.5 |
|---|
| Net Income | | 6.1 | 6.5 | 0.7 | 5.4 | 5.2 | -4.5 | 5.1 | 4.3 | 5.3 | 7.6 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| EPS | | $0.00 | $0.00 | $0.00 | $4.10 | $3.91 | $3.37 | $2.04 | $1.51 | $2.22 | $2.00 | $2.52 | $2.34 | $1.92 | $1.90 | $1.36 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $4.03 | $3.86 | $3.30 | $2.01 | $1.47 | $2.14 | $1.90 | $2.36 | $2.34 | $1.92 | $1.90 | $1.36 |
|---|
| Shares Outstanding | | 6.8 | 6.8 | 6.5 | 6.3 | 6.4 | 6.7 | 6.8 | 6.7 | 6.6 | 5.5 | 4.7 | 4.7 | 4.7 | 4.6 | 4.6 |
|---|
| Diluted Shares Outstanding | | 6.8 | 6.9 | 6.6 | 6.4 | 6.4 | 6.8 | 6.9 | 6.9 | 6.9 | 5.8 | 5.0 | 4.7 | 4.7 | 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 | $0.84 | $1.21 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.82 | $1.19 |
|---|
| Shares Outstanding | | 6.8 | 6.8 | 6.9 | 6.9 | 6.9 | 6.6 | 6.3 | 6.3 | 6.3 | 6.3 |
|---|
| Diluted Shares Outstanding | | 6.8 | 6.9 | 6.9 | 7.0 | 7.0 | 6.6 | 6.4 | 6.4 | 6.4 | 6.4 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Cash And Equivalents | | 33.5 | 33.6 | 34.5 | 53.4 | 12.0 | 77.4 | 72.6 | 26.4 | 82.8 | 19.6 | 28.6 | 0.0 | 0.0 | 0.0 |
|---|
| Short Term Investments | | 131.7 | 193.9 | 91.4 | 83.4 | 101.2 | 75.6 | 112.3 | 91.7 | 101.7 | 113.0 | 141.5 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 151.3 | 227.6 | 108.5 | 136.8 | 113.2 | 153.1 | 184.9 | 118.1 | 184.6 | 132.6 | 170.1 | 0.0 | 0.0 | 0.0 |
|---|
| Accounts Receivable | | 7.1 | 8.0 | 0.0 | 4.8 | 4.2 | 4.9 | 3.6 | 3.7 | 3.5 | 3.2 | 3.1 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | -1,731.7 | 0.0 | 0.0 | 1,353.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 158.4 | 0.0 | 0.0 | -41.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 944.1 | 864.0 | 759.6 |
|---|
| Total Current Assets | | 158.4 | 235.6 | 150.6 | 1,454.2 | 117.4 | 158.0 | 188.5 | 121.8 | 188.1 | 135.8 | 173.2 | 944.1 | 864.0 | 759.6 |
| 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 | | 36.0 | 21.1 | 22.8 | 33.6 | 41.1 | 33.5 | 31.2 | 34.5 | 206.9 | 143.0 |
|---|
| Short Term Investments | | 157.8 | 224.8 | 187.1 | 193.9 | 188.9 | 131.7 | 118.1 | 91.4 | 88.1 | 87.2 |
|---|
| Total Cash & ST Investments | | 193.8 | 245.9 | 209.8 | 227.6 | 230.0 | 165.2 | 149.3 | 150.6 | 295.0 | 230.2 |
|---|
| Accounts Receivable | | 7.6 | 7.9 | 8.1 | 8.0 | 8.2 | 7.1 | 6.4 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -156.6 | -1,717.0 | -1,653.9 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 156.6 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 201.4 | 253.7 | 218.0 | 235.6 | 238.2 | 172.3 | 155.7 | 156.6 | 295.0 | 230.2 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Property, Plant & Equipment | | 36.1 | 39.7 | 37.9 | 27.7 | 30.5 | 31.1 | 25.3 | 4.2 | 3.9 | 4.5 | 5.5 | 5.8 | 5.8 | 5.8 |
|---|
| Goodwill | | 8.9 | 14.4 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 1.2 | 3.6 | 1.4 | 1.8 | 2.4 | 3.0 | 3.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.4 |
|---|
| Long-Term Investments | | 29.8 | 1,848.6 | 99.8 | 83.6 | 101.4 | 75.8 | 112.5 | 91.9 | 102.0 | 113.4 | 141.9 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 1,738.6 | 178.1 | 1,618.0 | -83.6 | -143.1 | -118.9 | -150.5 | -96.1 | -105.9 | -117.9 | -147.3 | 5.3 | 7.4 | 3.2 |
|---|
| Total Long-Term Assets | | 1,825.6 | 2,104.7 | 1,765.9 | 46.0 | 143.1 | 118.9 | 150.5 | 96.1 | 105.9 | 117.9 | 147.3 | 11.2 | 13.4 | 9.4 |
|---|
| Total Assets | | 1,983.9 | 2,340.2 | 1,916.5 | 1,601.8 | 1,687.7 | 1,602.8 | 1,454.9 | 1,251.6 | 1,200.6 | 1,026.0 | 1,013.3 | 955.3 | 877.4 | 769.0 |
| 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 | | 37.3 | 37.8 | 38.7 | 39.7 | 40.2 | 36.1 | 36.8 | 37.9 | 38.7 | 37.7 |
|---|
| Goodwill | | 14.4 | 14.4 | 14.4 | 14.4 | 14.4 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 |
|---|
| Intangible Assets | | 3.0 | 3.2 | 3.4 | 3.6 | 3.9 | 1.2 | 1.3 | 1.4 | 1.5 | 1.7 |
|---|
| Long-Term Investments | | 1,825.6 | 1,818.4 | 1,884.9 | 1,848.6 | 1,818.4 | 1,564.5 | 1,561.8 | 27.1 | 88.3 | 87.4 |
|---|
| Other Long-Term Assets | | 128.5 | 94.7 | 139.1 | 178.1 | 219.8 | 189.9 | 211.8 | 1,673.1 | -98.7 | -97.9 |
|---|
| Total Long-Term Assets | | 2,027.7 | 1,987.9 | 2,100.1 | 2,104.7 | 2,116.5 | 1,811.7 | 1,832.3 | 1,770.0 | 98.7 | 97.9 |
|---|
| Total Assets | | 2,229.1 | 2,241.7 | 2,318.1 | 2,340.2 | 2,354.7 | 1,983.9 | 1,988.0 | 1,926.7 | 1,913.1 | 1,843.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Accounts Payable | | 11.0 | 15.4 | 9.2 | 1.0 | 1.0 | 2.5 | 3.9 | 2.2 | 1.6 | 1.3 | 1.4 | 1.6 | 1.7 | 1.6 |
|---|
| Short-Term Debt | | 3.5 | 0.0 | 0.0 | 16.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 883.8 | 2,032.6 | 1,403.8 | -1.0 | -1.0 | -2.5 | -3.9 | -2.2 | -1.6 | -1.3 | -1.4 | -1.6 | -1.7 | -1.6 |
|---|
| Current Liabilities | | 887.3 | 2,048.0 | 1,413.0 | 16.8 | 1.0 | 2.5 | 3.9 | 2.2 | 1.6 | 1.3 | 1.4 | 1.6 | 1.7 | 1.6 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 5.6 | 9.7 | 12.5 | 15.4 | 14.3 | 11.0 | 11.8 | 9.2 | 10.2 | 6.2 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 24.3 | 24.9 | 0.0 |
|---|
| Other Current Liabilities | | 1,928.6 | 1,932.4 | 2,010.7 | 2,032.6 | 2,046.0 | 1,699.1 | 1,705.6 | -33.4 | -35.2 | -6.2 |
|---|
| Current Liabilities | | 1,934.1 | 1,942.0 | 2,023.2 | 2,048.0 | 2,060.3 | 1,710.1 | 1,717.5 | 1,382.7 | 24.9 | 23.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Long-Term Debt | | 23.0 | 22.9 | 24.3 | 10.0 | 18.6 | 19.0 | 15.0 | 55.4 | 0.0 | 56.1 | 128.8 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 19.5 | 22.9 | 24.3 | 16.8 | 18.6 | 19.0 | 15.0 | 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 |
|---|
| Total Liabilities | | 1,739.1 | 2,078.2 | 1,676.3 | 1,382.2 | 1,471.1 | 1,394.0 | 1,259.0 | 1,067.2 | 1,032.3 | 922.5 | 921.9 | 876.8 | 813.2 | 706.7 |
| 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 | | 21.2 | 31.5 | 22.2 | 22.9 | 23.6 | 23.0 | 23.6 | 24.3 | 24.9 | 23.8 |
|---|
| Capital Leases | | 21.2 | 21.5 | 22.2 | 22.9 | 23.6 | 23.0 | 23.6 | 21.1 | 24.9 | 23.8 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.2 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 1,962.5 | 1,979.7 | 2,051.1 | 2,078.2 | 2,093.2 | 1,739.1 | 1,746.2 | 1,686.5 | 1,680.9 | 1,614.1 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 34.5 | 34.1 | 33.9 | 33.8 | 33.3 | 32.8 | 23.5 | 23.4 | 22.9 | 22.9 | 22.9 |
|---|
| Retained Earnings | | 155.1 | 151.9 | 149.4 | 131.5 | 111.5 | 93.4 | 82.3 | 73.6 | 59.1 | 48.1 | 36.3 | 25.3 | 16.3 | 7.5 |
|---|
| Comprehensive Income | | -8.6 | -8.9 | -7.5 | -8.3 | 0.8 | 1.8 | 0.6 | -0.5 | 0.1 | 0.0 | 0.5 | 1.2 | -7.8 | 6.8 |
|---|
| Total Common Equity | | 244.8 | 262.0 | 240.2 | 219.6 | 216.6 | 208.8 | 195.9 | 184.3 | 168.3 | 103.5 | 91.4 | 78.5 | 64.2 | 62.3 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 158.1 | 153.8 | 155.2 | 151.9 | 148.7 | 155.1 | 151.9 | 149.4 | 146.0 | 140.3 |
|---|
| Comprehensive Income | | -5.6 | -7.0 | -7.6 | -8.9 | -5.9 | -8.6 | -7.8 | -7.5 | -11.6 | -8.5 |
|---|
| Total Common Equity | | 266.6 | 261.9 | 267.0 | 262.0 | 261.5 | 244.8 | 241.8 | 240.2 | 232.2 | 228.9 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Debt | | 23.0 | 22.9 | 24.3 | 10.0 | 18.6 | 19.0 | 15.0 | 55.4 | 0.0 | 56.1 | 128.8 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 244.8 | 262.0 | 240.2 | 219.6 | 216.6 | 208.8 | 195.9 | 184.3 | 168.3 | 103.5 | 91.4 | 78.5 | 64.2 | 62.3 |
| 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 | | 266.6 | 261.9 | 267.0 | 262.0 | 261.5 | 244.8 | 241.8 | 240.2 | 232.2 | 228.9 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Income | | 22.4 | 18.6 | 10.2 | 25.8 | 26.5 | 22.5 | 13.8 | 10.1 | 14.7 | 11.0 | 11.8 | 11.0 | 9.0 | 8.8 | 6.3 |
|---|
| Depreciation & Amortization | | 2.1 | 0.0 | 2.3 | 2.0 | 2.1 | 2.0 | 1.9 | 1.3 | 0.6 | 0.8 | 0.9 | 1.1 | 1.1 | 1.1 | 1.0 |
|---|
| Stock-Based Compensation | | 0.9 | 0.0 | 1.0 | 0.8 | 0.0 | 0.3 | 0.3 | 0.5 | 0.7 | 0.5 | 0.5 | 0.8 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -4.6 | -3.0 | 2.4 | 5.3 | 0.4 | -3.4 | 4.2 | 2.4 | 4.9 | -6.4 | 1.5 | -2.4 | 1.5 | -1.1 | 3.7 |
|---|
| Change In Accounts Receivable | | -10.0 | 4.4 | 3.9 | 1.8 | 0.9 | -2.5 | 2.1 | 1.0 | 3.9 | -6.1 | 1.2 | -1.5 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 5.4 | -7.4 | -1.5 | 3.5 | -0.5 | -0.8 | 2.0 | 1.4 | 1.0 | -0.3 | 0.3 | -1.0 | 0.1 | -0.1 | 0.0 |
|---|
| Change In Inventories | | -5.2 | 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 | 0.0 |
|---|
| Other Non-cash Items | | -0.9 | 5.9 | -0.4 | -10.9 | -5.6 | -8.7 | -1.1 | 2.8 | -0.7 | 2.1 | -1.3 | 0.4 | 0.4 | -1.1 | -0.3 |
|---|
| Cash from Operations | | 19.5 | 0.0 | 0.0 | 23.1 | 24.0 | 12.9 | 18.1 | 17.1 | 17.0 | 12.8 | 13.6 | 10.8 | 11.5 | 7.2 | 9.7 |
| 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 | | 6.1 | 6.5 | 0.7 | 5.4 | 5.2 | -4.5 | 5.1 | 4.3 | 5.3 | 7.6 |
|---|
| Depreciation & Amortization | | 0.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 |
|---|
| Stock-Based Compensation | | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.1 |
|---|
| Change Working Capital | | -12.6 | -0.3 | -3.8 | -4.4 | 0.6 | 3.6 | -1.7 | -0.1 | -3.3 | 0.5 |
|---|
| Change In Accounts Receivable | | 0.8 | 3.1 | -0.7 | 0.8 | 2.3 | 2.9 | -1.1 | -0.2 | -0.9 | -7.8 |
|---|
| Change In Accounts Payable | | -13.4 | -3.4 | -3.1 | -5.1 | -1.7 | 0.6 | -0.5 | 0.0 | -2.4 | 8.3 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.8 | -7.9 |
|---|
| Other Non-cash Items | | 18.7 | -2.8 | 5.2 | -1.4 | -2.5 | 3.4 | -1.1 | -0.2 | -0.6 | -1.5 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 7.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Capital Expenditure | | -1.1 | 0.0 | -1.5 | 0.0 | -0.6 | -3.7 | -3.1 | -4.0 | -1.0 | -0.2 | 0.0 | -0.6 | -1.1 | -0.9 | -1.6 |
|---|
| Acquisitions | | -45.3 | 0.0 | 7.9 | -2.2 | 0.0 | 34.2 | -175.7 | 161.3 | -110.6 | -112.3 | -51.3 | -74.9 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -63.7 | -12.5 | -181.2 | -14.7 | -5.4 | -42.0 | -28.3 | -47.2 | -9.1 | -17.5 | -7.1 | -17.5 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 9.4 | 81.1 | 34.9 | 6.7 | 10.4 | 15.0 | 66.9 | 27.9 | 18.1 | 28.5 | 34.2 | 39.3 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -5.1 | 0.0 | 0.0 | 4.4 | -30.8 | 0.0 | -0.1 | -106.2 | -6.1 | -11.6 | 1.0 | -7.7 | -68.6 | -112.3 | -136.4 |
|---|
| Cash from Investing | | -130.1 | 0.0 | 0.0 | -5.8 | -26.5 | 3.5 | -140.3 | 31.8 | -108.6 | -112.9 | -23.1 | -61.4 | -69.7 | -113.1 | -138.0 |
| 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 | | 0.0 | -0.2 | -0.3 | -0.2 | -0.7 | -0.4 | -0.4 | -0.1 | -0.3 | -0.4 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.9 | 0.0 | 0.0 | -49.0 | 3.6 |
|---|
| Investments | | 0.0 | 0.0 | -9.7 | -2.6 | -82.5 | -49.3 | -20.4 | -28.9 | -7.4 | -7.0 |
|---|
| Sales of Investment | | 0.0 | 15.8 | 24.2 | 12.3 | 18.0 | 10.0 | 5.6 | 1.3 | 1.3 | 1.2 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.7 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -55.4 | -7.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Debt Repaid | | -69.0 | 0.0 | 0.0 | -10.0 | 0.0 | -79.2 | 0.0 | 0.0 | 0.0 | -56.1 | -90.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 68.2 | 22.9 | -1.3 | 24.3 | -8.6 | 78.7 | 3.9 | -40.4 | 55.4 | 0.0 | 17.3 | 128.8 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 1.3 | 0.0 | 0.0 | 1.0 | 1.1 | 0.1 | 0.0 | 0.0 | 0.0 | 51.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -45.1 | -7.9 | -0.8 | 0.0 | -9.4 | -10.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -7.5 | 0.0 | 0.0 | -7.6 | -6.5 | -4.4 | -2.7 | -1.3 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 63.3 | 0.0 | 0.0 | 97.4 | -88.1 | 158.4 | 129.7 | -1.4 | 35.4 | 167.6 | 90.5 | 47.3 | 62.6 | 108.8 | 93.7 |
|---|
| Cash from Financing | | 118.9 | 0.0 | 0.0 | 79.9 | -102.9 | 64.8 | 127.0 | -2.6 | 35.2 | 163.3 | 0.5 | 47.3 | 62.6 | 108.8 | 93.7 |
| 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 | 0.0 |
|---|
| Debt Issued | | 21.2 | -10.3 | 9.3 | -0.7 | -0.7 | 0.6 | -0.6 | -0.6 | -0.7 | 1.1 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.5 |
|---|
| Repurchase of Common Stock | | -5.8 | -1.9 | -5.5 | -0.2 | 0.0 | 0.0 | -0.3 | -0.6 | -44.2 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.0 | -1.8 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.0 | 65.6 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.0 | 63.8 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Change in Cash | | 8.3 | 18.3 | -33.2 | 97.2 | -105.4 | 81.3 | 4.8 | 46.2 | -56.4 | 63.2 | -9.0 | -3.3 | 4.4 | 2.8 | -34.6 |
|---|
| Closing Cash Balance | | 151.3 | 135.7 | 117.3 | 150.6 | 53.4 | 158.7 | 77.4 | 72.6 | 26.4 | 82.8 | 19.6 | 28.6 | 4.4 | 2.8 | -34.6 |
| 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 | | 62.8 | 51.8 | -46.6 | -49.7 | -63.7 | 29.8 | -20.8 | 21.5 | -56.4 | 63.9 |
|---|
| Closing Cash Balance | | 135.7 | 72.9 | 21.1 | 67.7 | 117.3 | 181.1 | 151.3 | 172.1 | 150.6 | 206.9 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Free Cash Flow | | 18.4 | 20.6 | 13.2 | 21.4 | 23.4 | 9.2 | 15.0 | 13.1 | 16.1 | 12.7 | 13.6 | 10.2 | 10.5 | 6.3 | 8.2 |
|---|
| Real Free Cash Flow | | 17.5 | 20.6 | 12.2 | 20.6 | 23.3 | 8.9 | 14.7 | 12.6 | 15.4 | 12.2 | 13.0 | 9.4 | 10.5 | 6.3 | 8.2 |
| 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 | | 11.6 | 4.7 | 2.9 | 1.1 | 3.8 | 0.8 | 3.9 | 4.8 | 2.7 | 7.0 |
|---|
| Real Free Cash Flow | | 11.6 | 4.3 | 2.6 | 0.8 | 3.5 | 0.5 | 3.7 | 4.6 | 2.4 | 6.8 |