BRT
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 | | 97.0 | 97.0 | 95.6 | 93.6 | 70.5 | 32.1 | 28.1 | 27.8 | 119.6 | 105.8 | 94.3 | 82.5 | 66.4 | 42.8 | 19.6 | 17.9 | 8.1 |
|---|
| Cost of Revenues | | 57.4 | 96.9 | 43.6 | 41.8 | 30.6 | 14.2 | 12.4 | 12.3 | 57.7 | 51.3 | 43.3 | 43.2 | 37.1 | 16.4 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 25.4 | 0.2 | 52.1 | 51.8 | 40.0 | 17.9 | 15.7 | 15.4 | 62.0 | 54.5 | 51.0 | 39.3 | 29.3 | 26.4 | 19.6 | 17.9 | 8.1 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 25.2 | 24.4 | 23.7 | 23.6 | 24.4 | 24.2 | 23.8 | 23.3 | 23.5 | 23.9 |
|---|
| Cost of Revenues | | 24.4 | 11.3 | 11.1 | 10.6 | 10.9 | 11.2 | 10.8 | 10.6 | 16.6 | 10.6 |
|---|
| Gross Profit | | -0.1 | -0.1 | 12.6 | 13.1 | 13.4 | 13.0 | 12.9 | 12.7 | 6.9 | 13.3 |
| 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 | 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 | 15.4 | 14.7 | 12.6 | 11.7 | 10.1 | 9.2 | 9.4 | 9.2 | 9.1 | 8.1 | 9.3 | 7.2 | 7.6 | 7.5 |
|---|
| Depreciation & Amortization | | 26.4 | 26.4 | 25.9 | 28.5 | 24.8 | 8.0 | 6.7 | 5.9 | 38.5 | 30.5 | 26.0 | 20.7 | 15.6 | 8.7 | 2.0 | 1.0 | 0.9 |
|---|
| Total Operating Expenses | | 28.6 | -10.9 | 41.8 | 14.6 | 39.5 | 20.6 | 18.4 | 16.0 | 47.7 | 39.9 | 33.1 | 29.8 | 23.7 | 16.3 | 16.3 | 11.7 | 15.4 |
|---|
| Operating Income | | 11.0 | 11.0 | 10.3 | 39.2 | 66.9 | 28.0 | -8.7 | 0.5 | 14.3 | -13.6 | -9.1 | -16.6 | 5.6 | -4.9 | -3.9 | 4.0 | -11.7 |
| 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 | 3.5 | 4.0 |
|---|
| Depreciation & Amortization | | 6.7 | 6.6 | 6.6 | 6.5 | 6.5 | 6.5 | 6.5 | 6.4 | 6.4 | 6.5 |
|---|
| Total Operating Expenses | | -2.9 | 10.6 | 10.3 | 10.6 | 10.6 | 10.3 | 10.3 | 10.6 | 3.5 | 10.6 |
|---|
| Operating Income | | 3.7 | 2.5 | 2.3 | 2.5 | 2.8 | 2.7 | 2.7 | 2.1 | 3.4 | -1.6 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.9 | 9.5 | 8.5 | 3.6 |
|---|
| Interest Expense | | 23.5 | 23.5 | 22.6 | 22.2 | 15.5 | 6.8 | 7.1 | 7.8 | 34.4 | 28.2 | 23.9 | 24.2 | 20.7 | 12.5 | 4.7 | 2.1 | 1.8 |
|---|
| Other Expense | | -22.6 | -22.6 | -20.1 | -35.2 | -16.0 | 1.5 | -10.7 | 1.4 | 68.2 | 50.8 | 38.5 | 13.1 | -2.5 | 3.7 | 2.2 | -0.5 | -0.8 |
|---|
| IBT | | -11.6 | -11.6 | -9.9 | 4.1 | 50.9 | 29.5 | -19.5 | 2.0 | 48.1 | 37.2 | 32.5 | -1.6 | -17.6 | 1.3 | 0.8 | 6.4 | -8.0 |
|---|
| Income Tax Expense | | 0.2 | 0.2 | -0.2 | 0.1 | 0.8 | 0.2 | 0.2 | 0.3 | 0.1 | 1.6 | 1.2 | 0.8 | -8.1 | -3.7 | -3.7 | -6.4 | 8.0 |
|---|
| Net Income | | -11.9 | -11.9 | -9.8 | 3.9 | 50.0 | 29.1 | -19.7 | 1.7 | 23.8 | 13.6 | 31.3 | -2.4 | -9.5 | 5.0 | 4.4 | 6.4 | -8.0 |
| 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 | | 0.5 | 0.4 | 0.5 | 0.5 | -0.4 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 |
|---|
| Interest Expense | | 6.2 | 5.9 | 5.7 | 5.7 | 5.8 | 5.7 | 5.5 | 5.5 | 5.6 | 5.6 |
|---|
| Other Expense | | -8.0 | -5.2 | -4.8 | -4.7 | -4.8 | -5.2 | -5.0 | -5.2 | -5.0 | -1.6 |
|---|
| IBT | | -4.2 | -2.7 | -2.5 | -2.3 | -2.0 | -2.5 | -2.4 | -3.1 | -1.7 | -1.6 |
|---|
| Income Tax Expense | | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | -0.3 | -0.1 | 0.1 | 0.0 | -0.1 |
|---|
| Net Income | | -4.3 | -2.7 | -2.6 | -2.4 | -2.1 | -2.2 | -2.3 | -3.2 | -1.7 | -1.5 |
| 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 | $0.16 | $2.67 | $1.63 | $-1.15 | $0.11 | $1.63 | $0.97 | $2.23 | $-0.17 | $-0.66 | $0.35 | $0.32 | $0.45 | $-0.58 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.16 | $2.66 | $1.62 | $-1.15 | $0.10 | $1.61 | $0.97 | $2.23 | $-0.17 | $-0.66 | $0.35 | $0.32 | $0.45 | $-0.58 |
|---|
| Shares Outstanding | | 18.0 | 18.0 | 17.8 | 17.9 | 17.8 | 17.0 | 17.1 | 16.0 | 14.6 | 14.0 | 14.0 | 14.1 | 14.3 | 14.1 | 14.0 | 14.0 | 13.9 |
|---|
| Diluted Shares Outstanding | | 18.0 | 18.0 | 17.8 | 17.9 | 17.9 | 17.1 | 17.1 | 16.2 | 14.8 | 14.0 | 14.0 | 14.1 | 14.3 | 14.1 | 14.0 | 14.0 | 13.9 |
| 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 | $-0.10 | $-0.08 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.10 | $-0.08 |
|---|
| Shares Outstanding | | 18.0 | 18.0 | 18.0 | 18.0 | 17.8 | 17.8 | 17.7 | 17.6 | 17.6 | 17.9 |
|---|
| Diluted Shares Outstanding | | 18.0 | 18.0 | 18.0 | 18.0 | 17.8 | 17.8 | 17.7 | 17.6 | 17.6 | 17.9 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 19.5 | 27.9 | 23.5 | 20.3 | 32.3 | 19.9 | 22.7 | 27.4 | 12.4 | 27.4 | 15.6 | 23.2 | 60.3 | 78.2 | 44.0 | 58.5 |
|---|
| 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 | 0.0 | 0.0 | 1.2 | 2.8 | 10.3 |
|---|
| Total Cash & ST Investments | | 19.5 | 27.9 | 23.5 | 20.3 | 32.3 | 19.9 | 22.7 | 27.4 | 12.4 | 27.4 | 15.6 | 23.2 | 60.3 | 79.5 | 46.8 | 68.8 |
|---|
| Accounts Receivable | | 0.0 | 17.7 | 0.0 | 0.0 | 0.0 | 0.0 | 4.2 | 4.9 | 5.5 | 19.5 | 0.0 | 0.0 | 30.3 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.2 | 7.4 | 0.0 | 0.0 | 19.3 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | -19.5 | 3.2 | 0.6 | 0.9 | 0.0 | 0.0 | 0.0 | 45.6 | 9.0 | 34.0 | 28.5 | 32.4 | 10.0 | 5.7 | 5.6 | 0.0 |
|---|
| Total Current Assets | | 19.5 | 48.7 | 24.1 | 21.2 | 43.3 | 28.7 | 36.6 | 77.9 | 33.0 | 88.3 | 35.4 | 55.6 | 119.8 | 158.8 | 52.4 | 68.8 |
| 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 | | 21.1 | 23.6 | 24.4 | 27.9 | 45.8 | 18.9 | 21.3 | 24.1 | 28.1 | 31.3 |
|---|
| 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 | | 21.1 | 23.6 | 24.4 | 27.9 | 45.8 | 18.9 | 21.3 | 24.1 | 28.1 | 31.3 |
|---|
| Accounts Receivable | | 17.7 | 17.7 | 17.7 | 17.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 0.0 | 2.9 | 3.0 | 3.2 | 0.0 | 0.6 | 0.6 | 0.6 | 0.8 | 0.8 |
|---|
| Total Current Assets | | 38.8 | 44.3 | 45.1 | 48.7 | 45.8 | 19.5 | 21.8 | 24.1 | 28.9 | 32.2 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 0.0 | 0.0 | 638.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 902.3 | 759.6 | 733.2 | 0.0 | 402.9 | 190.3 | 59.3 | 55.8 |
|---|
| Goodwill | | 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 |
|---|
| 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 | | 32.2 | 31.3 | 34.2 | 42.6 | 112.3 | 169.5 | 177.1 | 20.1 | 21.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 4.2 | 0.8 |
|---|
| Other Long-Term Assets | | 643.0 | 633.4 | 13.6 | 668.4 | 303.9 | 167.6 | 177.0 | 1,055.4 | 37.2 | 27.0 | 67.4 | 679.0 | 26.8 | 36.6 | 75.1 | 60.9 |
|---|
| Total Long-Term Assets | | 675.2 | 664.7 | 685.8 | 711.0 | 416.2 | 337.1 | 354.0 | 1,075.5 | 960.9 | 786.6 | 800.5 | 679.0 | 429.6 | 227.2 | 138.7 | 117.5 |
|---|
| Total Assets | | 694.7 | 713.5 | 710.0 | 732.1 | 459.5 | 365.7 | 390.6 | 1,153.4 | 993.9 | 874.9 | 835.9 | 734.6 | 549.5 | 386.0 | 191.0 | 186.3 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 638.0 | 642.2 | 646.1 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
|---|
| Long-Term Investments | | 0.0 | 30.0 | 30.8 | 31.3 | 31.6 | 32.2 | 33.0 | 34.2 | 34.5 | 35.5 |
|---|
| Other Long-Term Assets | | 0.0 | 625.3 | 628.0 | 633.4 | 640.4 | 643.0 | 644.7 | 13.6 | 15.5 | 14.0 |
|---|
| Total Long-Term Assets | | 0.0 | 655.3 | 658.9 | 664.7 | 671.9 | 675.2 | 677.6 | 685.8 | 692.3 | 695.6 |
|---|
| Total Assets | | 714.2 | 699.6 | 703.9 | 713.5 | 717.7 | 694.7 | 699.5 | 710.0 | 721.1 | 727.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.0 | 0.0 | 19.4 | 0.0 | 0.0 | 0.0 | 0.0 | 27.4 | 22.3 | 20.7 | 21.6 | 15.2 | 6.5 | 6.4 | 0.6 | 3.1 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 697.8 | 0.0 | 566.4 | 0.0 | 313.2 | 169.3 | 14.4 | 12.6 |
|---|
| Other Current Liabilities | | 0.0 | 24.9 | 2.3 | 22.6 | 0.0 | 0.0 | 0.0 | 0.0 | -697.8 | 27.1 | -599.8 | -31.0 | -337.8 | 0.0 | 3.5 | 0.2 |
|---|
| Current Liabilities | | 21.6 | 24.9 | 21.9 | 22.6 | 19.6 | 20.5 | 20.8 | 27.4 | 22.3 | 47.8 | 19.2 | 15.2 | 7.8 | 201.5 | 17.9 | 15.6 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.4 | 21.9 | 19.2 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.1 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 0.0 | 25.4 | 22.6 | 24.9 | 23.7 | 21.6 | 19.9 | -1.6 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 0.0 | 25.4 | 22.6 | 24.9 | 23.7 | 21.6 | 19.9 | 21.9 | 24.3 | 21.5 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 458.4 | 483.6 | 444.7 | 459.4 | 237.0 | 167.5 | 170.3 | 829.5 | 734.8 | 625.5 | 603.8 | 519.8 | 350.6 | 37.4 | 37.4 | 40.8 |
|---|
| Capital Leases | | 0.0 | 2.2 | 2.3 | 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -31.0 | -535.0 | -358.4 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 480.0 | 508.5 | 481.5 | 482.0 | 256.6 | 188.1 | 191.1 | 856.9 | 757.2 | 673.2 | 675.7 | 566.0 | 384.2 | 238.9 | 55.3 | 56.4 |
| 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 | | 0.0 | 482.2 | 482.9 | 483.6 | 484.3 | 458.4 | 459.0 | 442.6 | 462.4 | 462.9 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.4 | 2.4 |
|---|
| 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 | | 527.5 | 507.5 | 505.5 | 508.5 | 508.0 | 480.0 | 478.9 | 481.5 | 484.3 | 482.1 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 39.7 | 40.3 | 41.0 | 40.6 | 40.4 | 45.0 | 45.4 |
|---|
| Retained Earnings | | -53.8 | -67.5 | -39.0 | -24.0 | -55.4 | -68.0 | -32.8 | -24.9 | -37.0 | -48.1 | -79.4 | -77.0 | -67.6 | -72.6 | -77.0 | -83.4 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 1.0 | -1.6 | -0.1 | 0.0 | 0.0 | 0.4 | 0.3 | 1.6 |
|---|
| Total Common Equity | | 214.7 | 205.0 | 228.5 | 250.1 | 203.0 | 177.8 | 199.7 | 198.0 | 166.0 | 151.3 | 122.7 | 130.1 | 138.8 | 133.4 | 129.1 | 124.6 |
| 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 | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | -89.3 | -81.9 | -74.6 | -67.5 | -60.7 | -53.8 | -46.8 | -39.0 | -32.7 | -26.5 |
|---|
| 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 | | 186.7 | 192.1 | 198.5 | 205.0 | 209.9 | 214.7 | 220.7 | 228.5 | 236.8 | 245.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 458.4 | 483.6 | 459.6 | 459.4 | 237.0 | 167.5 | 170.3 | 829.5 | 734.8 | 625.5 | 603.8 | 519.8 | 350.6 | 206.7 | 51.8 | 53.4 |
|---|
| Book Value | | 214.7 | 204.9 | 228.4 | 250.1 | 203.0 | 177.7 | 199.6 | 296.5 | 236.7 | 201.7 | 160.2 | 168.6 | 165.3 | 147.0 | 135.7 | 129.8 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 186.7 | 192.1 | 198.5 | 205.0 | 209.9 | 214.7 | 220.7 | 228.5 | 236.8 | 245.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -8.7 | -11.9 | -9.6 | 3.9 | 50.1 | 29.3 | -19.7 | 1.7 | 48.0 | 35.6 | 45.2 | -1.6 | -16.2 | 2.1 | 1.6 | 4.9 | -9.3 |
|---|
| Depreciation & Amortization | | 25.8 | 26.4 | 25.9 | 28.5 | 24.8 | 8.0 | 6.7 | 5.9 | 38.5 | 31.8 | 26.0 | 23.0 | 17.5 | 8.7 | 2.8 | 1.0 | 0.9 |
|---|
| Stock-Based Compensation | | 3.5 | 0.0 | 4.9 | 4.8 | 4.5 | 2.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -0.3 | -6.3 | 3.5 | -1.5 | 0.8 | -2.0 | -0.5 | 2.1 | 17.8 | -4.8 | -2.6 | 1.2 | -6.6 | -1.0 | -5.3 | 0.6 | -1.1 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -0.6 | -0.3 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 0.2 | -0.6 | 2.9 | -0.7 | -3.9 | -4.2 | -0.4 | 3.8 | 4.8 | 0.7 | 4.9 | 1.7 | 7.4 | 1.5 | 2.8 | 0.4 | -1.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.4 | -0.9 | -0.7 | 2.6 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 47.9 | 6.0 | -0.5 | -16.1 | -65.2 | 0.2 | 11.8 | -1.1 | -65.8 | -49.5 | -58.5 | -14.1 | 0.4 | -9.0 | -6.5 | -5.0 | 3.8 |
|---|
| Cash from Operations | | 24.0 | 0.0 | 0.0 | 19.6 | 15.0 | -0.5 | -1.8 | 8.6 | 38.6 | 13.1 | 10.1 | 8.4 | -4.8 | 0.8 | -7.5 | 1.4 | -5.7 |
| 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 | | -4.3 | -2.7 | -2.5 | -2.3 | -2.1 | -2.1 | -2.3 | -3.2 | -1.7 | -1.5 |
|---|
| Depreciation & Amortization | | 6.7 | 6.6 | 6.6 | 6.5 | 6.5 | 6.5 | 6.5 | 6.4 | 6.4 | 6.5 |
|---|
| Stock-Based Compensation | | 1.1 | -1.1 | 0.0 | 1.1 | 1.3 | -2.4 | 1.1 | 1.3 | 0.7 | 1.5 |
|---|
| Change Working Capital | | -8.5 | 4.1 | 3.2 | -5.1 | 2.6 | 2.1 | 2.1 | -4.2 | 0.8 | 1.0 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | -4.7 | 3.7 | 2.7 | -2.3 | 1.2 | 2.0 | 1.7 | -2.1 | -2.3 | 2.8 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 1.3 | 2.1 | 1.2 | 0.0 | -0.7 | 2.1 | 13.3 | 18.0 | 16.4 | 0.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.8 | 6.7 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -8.2 | 0.0 | 0.0 | 0.0 | -6.3 | -1.3 | -0.9 | -1.6 | -16.8 | -9.3 | -46.8 | -59.4 | -43.1 | -33.9 | -132.9 | -6.0 | -4.1 |
|---|
| Acquisitions | | -0.2 | 0.0 | -0.2 | -0.3 | -108.8 | -107.4 | -13.7 | -30.4 | -5.2 | -21.9 | 19.2 | -4.7 | 0.0 | 5.5 | 4.2 | -4.0 | 4.1 |
|---|
| Investments | | -0.4 | 0.0 | -18.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -33.0 | -100.2 | -131.3 | -21.6 |
|---|
| Sales of Investment | | -2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 128.7 | 122.3 | 45.4 |
|---|
| Other Investing Activities | | 1.8 | 0.0 | 0.0 | 17.0 | 95.7 | 86.7 | 19.4 | 54.9 | -28.9 | -45.7 | -108.2 | -3.3 | -176.2 | -116.5 | -36.4 | 5.4 | 12.5 |
|---|
| Cash from Investing | | -6.1 | 0.0 | 0.0 | 16.7 | -19.4 | -22.1 | 4.8 | 22.9 | -50.8 | -76.9 | -135.8 | -67.4 | -219.3 | -176.4 | -136.6 | -13.7 | 36.3 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 3.4 | -1.8 | -1.6 | -2.2 | -2.6 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | -0.2 | 0.0 | -0.2 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.5 | 0.7 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 1.7 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.4 | -0.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -3.6 | 0.0 | 0.0 | -1.1 | -67.9 | -50.3 | -8.0 | -38.7 | -89.9 | -101.5 | -135.2 | -40.8 | -1.6 | -7.0 | -11.1 | -5.3 | -0.1 |
|---|
| Debt Issued | | 1.5 | 483.6 | 24.1 | 1.3 | 290.3 | 119.8 | 5.3 | -620.4 | 184.5 | 210.9 | 156.8 | 124.8 | 170.8 | 151.0 | 166.0 | 3.7 | 53.5 |
|---|
| Issuance of Common Stock | | 3.5 | 0.0 | 0.0 | 0.0 | 9.9 | 9.6 | 12.1 | 7.5 | 20.4 | 157.5 | 276.2 | 98.9 | 0.0 | 0.0 | 166.2 | 2.5 | -0.1 |
|---|
| Repurchase of Common Stock | | -11.8 | -5.0 | -3.5 | -14.4 | 0.0 | 89.7 | -0.6 | 0.0 | 0.0 | -0.2 | -2.1 | -2.4 | 0.0 | 0.0 | -0.9 | -1.2 | -1.6 |
|---|
| Dividends Paid | | -18.7 | 0.0 | 0.0 | -18.9 | -17.9 | -15.8 | -15.1 | -13.5 | -11.5 | -2.3 | -2.4 | 0.0 | -0.3 | -0.2 | -0.2 | -0.4 | -0.4 |
|---|
| Other Financing Activities | | 0.5 | 0.0 | 0.0 | 2.2 | 62.4 | -0.4 | 4.9 | 13.9 | 108.2 | -4.7 | 1.0 | -4.4 | 192.3 | 164.9 | 24.3 | 2.2 | 4.4 |
|---|
| Cash from Financing | | -30.7 | 0.0 | 0.0 | -32.2 | -13.4 | 32.9 | -6.8 | -30.9 | 27.2 | 48.8 | 137.5 | 51.4 | 190.4 | 157.7 | 178.3 | -2.2 | 2.2 |
| 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 | -0.9 | -0.8 |
|---|
| Debt Issued | | 0.0 | -482.2 | -0.7 | -0.8 | -0.7 | 25.9 | -0.6 | -0.6 | 0.4 | 0.4 |
|---|
| 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 | | -2.6 | 0.0 | -1.0 | -1.4 | -0.2 | -0.1 | -0.9 | -2.3 | -3.6 | -5.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.7 | -4.7 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.6 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.3 | -9.9 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -12.7 | -5.0 | 8.8 | 4.1 | -17.8 | 10.2 | -3.7 | 0.7 | 15.0 | -15.0 | 11.8 | -7.6 | -33.7 | -18.0 | 34.2 | -14.5 | 32.8 |
|---|
| Closing Cash Balance | | 19.5 | 35.6 | 40.6 | 31.8 | 21.2 | 38.9 | 28.7 | 32.4 | 27.4 | 12.4 | 27.4 | 15.6 | 23.2 | 60.3 | 78.2 | 44.0 | 58.5 |
| 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 | | -0.8 | 1.9 | 1.4 | -7.4 | -15.2 | 29.7 | -2.3 | -2.3 | -4.7 | -3.3 |
|---|
| Closing Cash Balance | | 35.6 | 36.4 | 34.6 | 33.1 | 40.6 | 55.8 | 19.5 | 21.8 | 24.1 | 28.9 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 15.8 | 10.8 | 18.0 | 10.0 | 8.7 | -1.8 | -2.6 | 7.1 | 21.8 | 3.8 | -36.8 | -51.0 | -48.0 | -33.1 | -140.4 | -4.6 | -9.8 |
|---|
| Real Free Cash Flow | | 12.3 | 10.8 | 13.1 | 5.2 | 4.2 | -4.8 | -2.6 | 7.1 | 21.8 | 3.8 | -36.8 | -51.0 | -48.0 | -33.1 | -140.4 | -4.6 | -9.8 |
| 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 | | -3.8 | 9.1 | 8.5 | 0.2 | 7.3 | 9.5 | 6.5 | 0.6 | 4.6 | 4.2 |
|---|
| Real Free Cash Flow | | -4.9 | 10.2 | 8.5 | -0.9 | 6.0 | 11.9 | 5.4 | -0.8 | 3.9 | 2.7 |