CAMT
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 | | 496.1 | 496.1 | 429.2 | 315.4 | 320.9 | 269.7 | 155.9 | 134.0 | 123.2 | 93.5 | 109.5 | 99.3 | 88.3 | 85.4 | 84.5 | 107.0 | 87.8 |
|---|
| Cost of Revenues | | 245.8 | 245.8 | 219.3 | 167.7 | 161.1 | 132.3 | 82.6 | 69.2 | 62.4 | 48.0 | 60.6 | 56.1 | 47.3 | 51.0 | 47.5 | 59.6 | 49.4 |
|---|
| Gross Profit | | 250.3 | 250.3 | 210.0 | 147.6 | 159.9 | 137.3 | 73.2 | 64.8 | 60.8 | 45.5 | 48.9 | 43.1 | 41.0 | 34.4 | 37.1 | 47.4 | 38.4 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 128.1 | 126.0 | 123.3 | 118.6 | 117.3 | 112.3 | 102.6 | 97.0 | 88.7 | 80.5 |
|---|
| Cost of Revenues | | 64.0 | 63.0 | 60.7 | 58.1 | 59.2 | 56.5 | 51.4 | 52.3 | 48.9 | 41.5 |
|---|
| Gross Profit | | 64.1 | 63.0 | 62.6 | 60.6 | 58.1 | 55.9 | 51.2 | 44.7 | 39.8 | 39.0 |
| 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 | 31.5 | 28.9 | 23.5 | 19.6 | 16.3 | 14.6 | 13.5 | 15.9 | 14.9 | 14.4 | 14.4 | 12.9 | 14.1 | 12.9 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 50.8 | 49.5 | 43.0 | 31.0 | 26.5 | 26.2 | 22.0 | 25.5 | 23.6 | 21.4 | 22.4 | 21.1 | 24.3 | 20.7 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 10.7 | 5.8 | 4.1 | 2.8 | 2.2 | 2.1 | 2.0 | 2.1 | 2.1 | 2.1 | 2.2 | 2.6 | 2.1 | 2.4 | 2.3 |
|---|
| Total Operating Expenses | | 122.1 | 122.1 | 101.9 | 82.2 | 78.4 | 66.4 | 50.6 | 42.8 | 40.8 | 48.6 | 41.4 | 38.4 | 35.8 | 36.7 | 34.1 | 38.4 | 33.6 |
|---|
| Operating Income | | 128.2 | 128.2 | 108.1 | 65.4 | 81.5 | 70.9 | 22.6 | 22.0 | 20.0 | -3.0 | 6.6 | -10.1 | 5.1 | 1.1 | -0.1 | 9.0 | 4.9 |
| 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 | 8.0 | 7.8 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.5 | 12.2 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 1.4 | 1.4 | 1.0 |
|---|
| Total Operating Expenses | | 32.4 | 31.2 | 30.6 | 27.9 | 26.8 | 26.2 | 25.4 | 23.5 | 22.6 | 19.9 |
|---|
| Operating Income | | 31.7 | 31.8 | 32.0 | 32.7 | 31.3 | 29.6 | 25.9 | 21.2 | 17.2 | 19.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 25.1 | 25.1 | 24.8 | 24.1 | 6.7 | 1.4 | 1.3 | 0.8 | 0.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 1.1 | 1.8 | 1.6 | 0.0 | 0.0 | 0.0 | -0.7 | 0.2 | 1.0 | 1.9 | 1.2 | 1.7 | -0.6 | 0.1 | 0.1 |
|---|
| Other Expense | | -75.9 | -75.9 | 23.2 | 22.2 | 6.7 | 1.0 | 0.8 | 0.8 | 0.7 | -13.0 | -0.9 | -14.7 | -0.1 | 3.5 | -3.1 | -2.8 | -1.4 |
|---|
| IBT | | 52.3 | 52.3 | 131.2 | 87.6 | 88.2 | 71.9 | 23.4 | 22.8 | 20.8 | -3.2 | 5.6 | -11.9 | 3.9 | -0.6 | 0.5 | 6.1 | 3.4 |
|---|
| Income Tax Expense | | 1.6 | 1.6 | 12.7 | 9.0 | 8.2 | 11.7 | 1.6 | 2.0 | 2.0 | -4.9 | 0.9 | -1.8 | 0.6 | -0.6 | 0.5 | 0.7 | 0.6 |
|---|
| Net Income | | 50.7 | 50.7 | 118.5 | 78.6 | 79.9 | 60.3 | 21.8 | 22.0 | 18.7 | 14.0 | 4.7 | -10.1 | 3.3 | 0.0 | 0.0 | 5.4 | 2.8 |
| 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 | | 8.2 | 6.5 | 4.9 | 5.4 | 6.2 | 6.4 | 5.0 | 5.6 | 5.8 | 5.7 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 8.2 | -94.4 | 4.9 | 5.4 | 6.2 | 6.4 | 5.0 | 5.6 | 5.7 | 5.7 |
|---|
| IBT | | 39.8 | -62.6 | 36.9 | 38.1 | 37.5 | 36.0 | 30.9 | 26.8 | 22.9 | 24.7 |
|---|
| Income Tax Expense | | 4.0 | -9.4 | 3.2 | 3.8 | 4.5 | 3.3 | 2.9 | 2.0 | 2.1 | 2.7 |
|---|
| Net Income | | 35.9 | -53.2 | 33.7 | 34.3 | 33.0 | 32.7 | 28.0 | 24.8 | 20.8 | 22.1 |
| 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 | $1.78 | $1.81 | $1.38 | $0.55 | $0.58 | $0.52 | $0.40 | $0.13 | $-0.30 | $0.11 | $0.00 | $0.00 | $0.18 | $0.10 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.63 | $1.66 | $1.34 | $0.54 | $0.57 | $0.51 | $0.39 | $0.13 | $-0.30 | $0.11 | $0.00 | $0.00 | $0.18 | $0.09 |
|---|
| Shares Outstanding | | 45.7 | 45.7 | 45.3 | 44.7 | 44.2 | 43.6 | 39.4 | 37.6 | 36.2 | 35.4 | 35.3 | 33.4 | 30.5 | 30.0 | 29.8 | 29.6 | 29.3 |
|---|
| Diluted Shares Outstanding | | 50.0 | 50.0 | 49.4 | 48.9 | 48.2 | 45.0 | 40.4 | 38.4 | 36.7 | 36.0 | 35.4 | 33.4 | 30.5 | 30.1 | 30.0 | 30.0 | 30.4 |
| 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 | $0.46 | $0.49 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.42 | $0.45 |
|---|
| Shares Outstanding | | 45.7 | 45.8 | 45.7 | 45.6 | 45.4 | 46.0 | 45.2 | 45.1 | 44.9 | 44.7 |
|---|
| Diluted Shares Outstanding | | 50.0 | 45.8 | 49.3 | 49.3 | 49.5 | 49.4 | 49.3 | 49.3 | 49.1 | 49.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 86.2 | 126.2 | 120.0 | 148.2 | 241.9 | 105.8 | 38.0 | 54.9 | 43.7 | 19.7 | 30.8 | 18.2 | 16.5 | 18.9 | 22.2 | 9.6 |
|---|
| Short Term Investments | | 279.9 | 261.8 | 234.1 | 251.5 | 156.0 | 72.0 | 51.5 | 0.0 | 0.0 | 0.0 | 0.0 | 8.6 | 6.0 | 7.2 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 366.1 | 388.0 | 354.0 | 399.7 | 397.9 | 177.8 | 89.5 | 54.9 | 43.7 | 19.7 | 30.8 | 26.8 | 22.5 | 26.0 | 22.2 | 9.6 |
|---|
| Accounts Receivable | | 68.2 | 114.2 | 87.3 | 80.6 | 57.8 | 41.0 | 31.4 | 31.6 | 23.8 | 36.1 | 27.6 | 22.8 | 27.3 | 23.5 | 26.1 | 29.2 |
|---|
| Inventory | | 99.2 | 111.2 | 85.9 | 65.5 | 58.8 | 39.7 | 23.8 | 30.1 | 21.3 | 25.4 | 27.6 | 24.7 | 17.9 | 19.3 | 24.3 | 24.0 |
|---|
| Other Current Assets | | 27.0 | 6.6 | 19.5 | 11.2 | 5.7 | 3.4 | 2.9 | 2.6 | 2.5 | 2.7 | 1.7 | 2.4 | 1.9 | 2.2 | 7.3 | 2.4 |
|---|
| Total Current Assets | | 560.5 | 620.1 | 546.8 | 557.0 | 520.2 | 261.9 | 147.7 | 119.3 | 91.4 | 84.9 | 95.8 | 77.6 | 70.4 | 71.2 | 79.9 | 65.3 |
| 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 | | 199.7 | 192.0 | 229.8 | 126.2 | 99.3 | 86.2 | 123.0 | 120.0 | 167.6 | 232.8 |
|---|
| Short Term Investments | | 439.8 | 244.0 | 191.7 | 261.8 | 300.2 | 279.9 | 254.2 | 234.1 | 26.7 | 198.5 |
|---|
| Total Cash & ST Investments | | 639.5 | 436.0 | 421.5 | 388.0 | 399.5 | 366.1 | 377.2 | 354.0 | 194.3 | 431.3 |
|---|
| Accounts Receivable | | 112.5 | 127.8 | 100.4 | 114.2 | 70.7 | 89.2 | 86.4 | 87.3 | 91.4 | 79.0 |
|---|
| Inventory | | 126.5 | 133.7 | 129.2 | 111.2 | 104.9 | 99.2 | 92.1 | 85.9 | 64.7 | 61.2 |
|---|
| Other Current Assets | | 21.3 | 5.4 | 22.9 | 6.6 | 25.0 | 6.0 | 23.3 | 19.5 | 16.5 | 15.0 |
|---|
| Total Current Assets | | 899.8 | 702.9 | 674.0 | 620.1 | 600.2 | 560.5 | 578.9 | 546.8 | 562.3 | 586.5 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 44.2 | 54.2 | 42.0 | 33.1 | 25.4 | 20.4 | 18.5 | 17.1 | 15.5 | 14.1 | 13.5 | 13.0 | 14.5 | 15.8 | 14.6 | 15.1 |
|---|
| Goodwill | | 74.3 | 74.3 | 74.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 1.6 | 1.5 | 3.7 | 3.7 |
|---|
| Intangible Assets | | 15.1 | 13.4 | 16.9 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.9 | 0.8 | 0.9 | 1.0 | 3.0 | 4.2 | 4.2 |
|---|
| Long-Term Investments | | 81.8 | 113.1 | 73.6 | 0.0 | 32.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.7 | 0.7 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 17.5 | 13.9 | 31.4 | 85.4 | 5.3 | 4.5 | 2.9 | 2.3 | 1.5 | 2.4 | 2.2 | 1.8 | 2.6 | 6.4 | 2.4 | 7.9 |
|---|
| Total Long-Term Assets | | 235.7 | 272.0 | 240.9 | 120.1 | 63.6 | 26.0 | 22.7 | 22.2 | 21.6 | 20.6 | 20.5 | 19.0 | 21.4 | 27.5 | 25.0 | 31.0 |
|---|
| Total Assets | | 796.2 | 892.0 | 787.7 | 677.1 | 583.8 | 287.9 | 170.4 | 141.5 | 113.0 | 105.5 | 116.3 | 96.5 | 91.9 | 98.8 | 104.9 | 96.3 |
| 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 | | 62.2 | 56.8 | 55.0 | 54.2 | 47.4 | 44.2 | 42.8 | 42.0 | 37.0 | 37.1 |
|---|
| Goodwill | | 74.3 | 74.3 | 74.3 | 74.3 | 74.3 | 74.3 | 74.3 | 74.3 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 10.7 | 11.7 | 12.5 | 13.4 | 14.3 | 15.1 | 16.0 | 16.9 | 0.7 | 0.6 |
|---|
| Long-Term Investments | | 154.5 | 87.9 | 101.1 | 113.1 | 89.2 | 87.8 | 89.8 | 73.6 | 73.4 | 75.0 |
|---|
| Other Long-Term Assets | | 18.6 | 37.4 | 14.0 | 13.9 | 13.3 | 11.5 | 11.8 | 31.4 | 64.4 | 9.7 |
|---|
| Total Long-Term Assets | | 331.2 | 271.8 | 260.0 | 272.0 | 241.2 | 235.7 | 237.4 | 240.9 | 176.0 | 123.1 |
|---|
| Total Assets | | 1,231.1 | 974.7 | 934.0 | 892.0 | 841.4 | 796.2 | 816.3 | 787.7 | 738.3 | 709.7 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 37.8 | 46.6 | 42.2 | 31.7 | 33.6 | 27.2 | 11.3 | 15.5 | 10.5 | 13.0 | 11.8 | 9.5 | 7.8 | 7.6 | 7.1 | 9.8 |
|---|
| Short-Term Debt | | 0.0 | 2.5 | 1.7 | 1.3 | 1.0 | 0.7 | 0.8 | 0.6 | -3.6 | -2.3 | -2.0 | -1.4 | -2.0 | 5.8 | 4.7 | 1.8 |
|---|
| Other Current Liabilities | | 69.8 | 35.8 | 32.8 | 42.7 | 44.3 | 23.3 | 17.4 | 19.1 | 17.4 | 18.3 | 30.7 | 16.3 | 15.6 | 12.1 | 19.4 | 19.6 |
|---|
| Current Liabilities | | 107.5 | 123.9 | 96.7 | 88.5 | 89.7 | 57.4 | 31.6 | 39.2 | 27.9 | 31.3 | 42.5 | 25.8 | 23.3 | 27.3 | 33.3 | 33.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 33.2 | 40.9 | 48.1 | 46.6 | 44.2 | 37.8 | 38.9 | 42.2 | 33.7 | 31.2 |
|---|
| Short-Term Debt | | 0.0 | 2.2 | 0.0 | 2.5 | 0.0 | 1.7 | 0.0 | 1.7 | 0.0 | 1.3 |
|---|
| Other Current Liabilities | | 85.5 | 49.2 | 79.6 | 35.8 | 69.5 | 33.8 | 119.3 | 47.5 | 46.2 | 41.4 |
|---|
| Current Liabilities | | 118.7 | 130.0 | 127.7 | 123.9 | 113.6 | 107.5 | 158.1 | 96.7 | 79.9 | 76.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 197.4 | 204.6 | 199.5 | 195.7 | 194.6 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 2.1 | 0.8 |
|---|
| Capital Leases | | 0.0 | 9.1 | 4.3 | 3.7 | 2.9 | 1.4 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 5.8 | 5.6 | 7.5 | 0.0 | -2.6 | -2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 320.7 | 342.8 | 311.5 | 293.0 | 290.1 | 60.6 | 34.1 | 40.1 | 28.7 | 32.2 | 48.1 | 30.8 | 30.0 | 38.4 | 45.0 | 42.3 |
| 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 | | 519.1 | 198.5 | 198.2 | 204.6 | 197.7 | 197.4 | 197.1 | 199.5 | 196.6 | 196.3 |
|---|
| Capital Leases | | 0.0 | 2.2 | 0.0 | 9.1 | 0.0 | 1.7 | 0.0 | 4.3 | 0.0 | 1.3 |
|---|
| Def. Tax Liability | | 0.0 | 5.2 | 5.1 | 5.6 | 5.4 | 5.8 | 6.4 | 7.5 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 653.0 | 348.3 | 346.1 | 342.8 | 327.6 | 320.7 | 372.7 | 304.0 | 286.7 | 283.2 |
| 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | 270.1 | 335.8 | 277.4 | 198.7 | 118.8 | 58.5 | 36.7 | 21.3 | 7.6 | -1.3 | -6.1 | 4.0 | 0.7 | 0.7 | 0.7 | -4.7 |
|---|
| Comprehensive Income | | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -10.9 | -10.6 | -10.8 | -11.8 | -11.0 | -10.0 | -13.0 | -12.0 | -11.4 |
|---|
| Total Common Equity | | 475.4 | 549.2 | 476.1 | 384.1 | 293.6 | 227.3 | 136.3 | 101.4 | 84.3 | 73.4 | 68.2 | 65.7 | 61.9 | 60.3 | 59.9 | 54.0 |
| 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 | | 350.6 | 403.8 | 370.1 | 335.8 | 302.8 | 270.1 | 302.2 | 277.4 | 256.6 | 234.5 |
|---|
| Comprehensive Income | | 1.5 | 1.2 | 0.8 | 0.2 | 1.5 | -0.5 | -0.4 | 0.1 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 578.0 | 626.5 | 587.9 | 549.2 | 513.9 | 475.4 | 443.6 | 476.1 | 451.6 | 426.4 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 197.4 | 207.1 | 201.2 | 195.7 | 194.6 | 1.4 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.3 | 6.8 | 2.6 |
|---|
| Book Value | | 475.4 | 549.2 | 476.1 | 384.1 | 293.6 | 227.3 | 136.3 | 101.4 | 84.3 | 73.4 | 68.2 | 65.7 | 61.9 | 60.3 | 59.9 | 54.0 |
| 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 | | 578.0 | 626.5 | 587.9 | 549.2 | 513.9 | 475.4 | 443.6 | 476.1 | 451.6 | 426.4 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 95.6 | 50.7 | 118.5 | 78.6 | 79.9 | 60.3 | 21.8 | 22.0 | 18.7 | 14.0 | 4.7 | -10.1 | 3.3 | 0.0 | 0.0 | 5.4 | 2.8 |
|---|
| Depreciation & Amortization | | 0.0 | 11.8 | 11.8 | 5.8 | 4.1 | 2.8 | 2.2 | 2.1 | 2.0 | 2.1 | 2.1 | 2.1 | 2.2 | 2.6 | 2.1 | 2.4 | 2.3 |
|---|
| Stock-Based Compensation | | 13.2 | 0.0 | 14.5 | 12.6 | 10.5 | 5.8 | 4.2 | 2.9 | 1.7 | 0.6 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.2 |
|---|
| Change Working Capital | | 0.0 | -24.1 | -25.3 | -17.6 | -37.1 | -8.3 | -2.9 | -2.8 | -7.6 | -3.8 | -19.7 | 10.9 | -0.7 | 4.2 | -1.0 | -0.3 | -6.9 |
|---|
| Change In Accounts Receivable | | 0.0 | 7.6 | -12.2 | -1.9 | -22.0 | -17.3 | -9.7 | 0.2 | -8.5 | -0.5 | -8.8 | -4.5 | 5.2 | -3.8 | 2.3 | 3.5 | -10.7 |
|---|
| Change In Accounts Payable | | 0.0 | -13.2 | 0.0 | 10.1 | -2.1 | 6.2 | 15.7 | -4.1 | 4.8 | 0.2 | 1.2 | 2.3 | 1.7 | 0.1 | 0.8 | -3.0 | 5.3 |
|---|
| Change In Inventories | | 0.0 | -8.3 | -32.2 | -13.7 | -9.5 | -21.7 | -19.3 | 4.8 | -10.8 | -5.3 | 0.8 | -4.0 | -5.9 | 5.5 | 0.0 | -0.3 | -7.4 |
|---|
| Other Non-cash Items | | -108.8 | 118.7 | 2.7 | 1.2 | 1.1 | 0.1 | -0.1 | -1.1 | 0.3 | -11.2 | -4.9 | 0.8 | 0.7 | -1.1 | 2.6 | 2.0 | 1.7 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 79.3 | 57.8 | 61.0 | 25.8 | 24.6 | 16.8 | 1.6 | -17.3 | 1.5 | 6.0 | 4.7 | 4.0 | 9.8 | 0.0 |
| Cash Flow From Operating Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Income | | 33.7 | 34.3 | 33.0 | 32.7 | 28.0 | 24.8 | 20.8 | 22.1 | 18.5 | 17.2 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 4.6 | 3.7 | 3.8 | 3.6 | 4.1 | 3.1 | 2.9 | 3.1 | 3.3 | 3.2 |
|---|
| Change Working Capital | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | | -38.3 | -38.0 | -36.8 | -36.4 | -32.0 | -27.9 | -23.7 | -25.2 | -21.9 | -20.4 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 24.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | 0.0 | -14.8 | -10.1 | -8.1 | -8.3 | -4.2 | -2.6 | -1.4 | -2.3 | -3.2 | -1.6 | -1.9 | -0.7 | -2.0 | -2.3 | -1.5 | -1.9 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | -101.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | -395.7 | 0.0 | -103.5 | -142.5 | -116.0 | -20.5 | -51.5 | 0.0 | 0.0 | 0.0 | 0.0 | -2.6 | 0.0 | -3.8 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 100.1 | 0.0 | 106.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.9 | 1.5 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 | 1.3 | 0.1 | 29.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | -5.2 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | -107.5 | -150.8 | -120.2 | -23.1 | -51.6 | -2.3 | 26.6 | 6.2 | -0.4 | -3.3 | -0.8 | -6.0 | -0.5 | -7.1 |
| Cash Flow From Investing Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Capital Expenditure | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | | 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 | -6.3 | -4.7 | -0.6 | -1.8 |
|---|
| Debt Issued | | 1.1 | 207.1 | 5.9 | 5.4 | 1.1 | 193.2 | 0.6 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.2 | 4.8 | 4.4 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 64.3 | 16.0 | 0.0 | 0.0 | 0.0 | 11.9 | 0.0 | 0.0 | 0.0 | 0.1 | 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 | 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 | -6.6 | -5.1 | -5.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.6 | 0.5 | 1.8 | 1.3 | 0.0 | -0.2 | -0.3 | 0.3 | 3.5 | 3.8 | 2.4 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 194.8 | 64.9 | 10.0 | -3.3 | -3.7 | 0.0 | 11.7 | -0.3 | -6.0 | -1.2 | 3.4 | 0.7 |
| Cash Flow From Financing Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 2.5 | -8.9 | 9.4 | -1.5 | 2.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| 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 | 0.0 |
|---|
| 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 | | -112.8 | 51.6 | 6.3 | -28.2 | -93.8 | 136.1 | 67.8 | -16.9 | 11.2 | 24.0 | -11.1 | 12.6 | 1.7 | -2.4 | -3.3 | 12.6 | -6.2 |
|---|
| Closing Cash Balance | | 0.0 | 177.8 | 126.2 | 120.0 | 148.2 | 241.9 | 105.8 | 38.0 | 54.9 | 43.7 | 19.7 | 30.8 | 18.2 | 16.5 | 18.9 | 22.2 | 9.6 |
| Cash position |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Change in Cash | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -47.6 | -65.2 | 43.6 | 41.0 |
|---|
| Closing Cash Balance | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 120.0 | 167.6 | 232.8 | 189.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.0 | 127.5 | 112.1 | 71.1 | 49.5 | 56.8 | 23.1 | 23.3 | 14.5 | -1.6 | -19.0 | -0.4 | 5.2 | 2.7 | 1.7 | 8.3 | -1.9 |
|---|
| Real Free Cash Flow | | -13.2 | 127.5 | 97.6 | 58.5 | 39.0 | 51.0 | 18.9 | 20.4 | 12.8 | -2.2 | -19.4 | -0.6 | 4.9 | 2.3 | 1.3 | 7.8 | -2.1 |
| Free Cash Flow |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Free Cash Flow | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 24.0 |
|---|
| Real Free Cash Flow | | -4.6 | -3.7 | -3.8 | -3.6 | -4.1 | -3.1 | -2.9 | -3.1 | 0.0 | 20.9 |