CEVA
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 | | 109.6 | 109.6 | 106.9 | 97.4 | 134.6 | 122.7 | 100.3 | 87.2 | 77.9 | 87.5 | 72.7 | 59.5 | 50.8 | 48.9 | 53.7 | 60.2 | 44.9 |
|---|
| Cost of Revenues | | 14.2 | 14.2 | 12.8 | 11.6 | 27.1 | 16.8 | 10.7 | 10.1 | 8.0 | 7.0 | 6.1 | 5.4 | 5.0 | 5.2 | 4.0 | 3.6 | 3.7 |
|---|
| Gross Profit | | 95.4 | 95.4 | 94.2 | 85.8 | 107.6 | 105.9 | 89.6 | 77.0 | 69.9 | 80.6 | 66.6 | 54.1 | 45.8 | 43.7 | 49.7 | 56.7 | 41.2 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 31.3 | 28.4 | 25.7 | 24.2 | 29.2 | 27.2 | 28.4 | 22.1 | 24.2 | 24.1 |
|---|
| Cost of Revenues | | 3.7 | 3.4 | 3.5 | 3.5 | 3.4 | 4.0 | 2.9 | 2.5 | 2.3 | 2.4 |
|---|
| Gross Profit | | 27.6 | 25.0 | 22.1 | 20.8 | 25.9 | 23.2 | 25.5 | 19.6 | 21.9 | 21.7 |
| 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 | 72.7 | 78.5 | 72.5 | 62.0 | 52.8 | 47.8 | 40.4 | 30.8 | 28.1 | 25.8 | 21.2 | 20.2 | 21.5 | 17.9 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 26.0 | 28.2 | 27.2 | 26.0 | 24.2 | 22.5 | 23.1 | 20.1 | 18.4 | 17.9 | 17.8 | 17.1 | 16.6 | 13.4 |
|---|
| Depreciation & Amortization | | 4.1 | 4.1 | 4.1 | 4.9 | 2.7 | 2.7 | 2.3 | 1.9 | 0.9 | 1.2 | 1.2 | 1.3 | 0.6 | 0.7 | 0.5 | 0.5 | 0.5 |
|---|
| Total Operating Expenses | | 106.8 | 106.8 | 101.7 | 99.2 | 109.4 | 102.4 | 90.3 | 79.0 | 71.2 | 64.7 | 52.2 | 47.8 | 44.3 | 39.0 | 37.4 | 38.1 | 31.3 |
|---|
| Operating Income | | -11.3 | -11.3 | -7.5 | -13.5 | 4.2 | 1.5 | -0.8 | -1.9 | -1.2 | 15.9 | 14.4 | 6.3 | 1.5 | 4.8 | 12.4 | 18.6 | 9.9 |
| 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 | 18.1 | 17.8 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.4 | 6.5 |
|---|
| Depreciation & Amortization | | 1.0 | 1.2 | 1.1 | 0.9 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 |
|---|
| Total Operating Expenses | | 28.0 | 27.1 | 26.6 | 25.1 | 25.8 | 25.9 | 25.5 | 24.5 | 24.7 | 24.4 |
|---|
| Operating Income | | -0.4 | -2.1 | -4.5 | -4.4 | 0.1 | -2.6 | 0.0 | -5.0 | -2.8 | -2.7 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 6.9 | 6.9 | 5.9 | 4.5 | 3.2 | 1.9 | 3.3 | 3.3 | 3.4 | 3.0 | 2.0 | 2.8 | 2.8 | 2.7 | 3.4 | 4.9 | 3.7 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | 0.6 | 0.8 | 1.2 | 1.1 | 1.1 | 1.1 | 1.5 | 1.3 | 0.0 | 0.0 |
|---|
| Other Expense | | 6.7 | 6.7 | 4.8 | 5.3 | -9.3 | 4.2 | 3.3 | 3.3 | -0.9 | 0.0 | -0.2 | -0.7 | -1.1 | 0.3 | 0.1 | -2.0 | -1.6 |
|---|
| IBT | | -4.7 | -4.7 | -2.8 | -8.2 | -5.1 | 5.7 | 2.5 | 1.4 | 1.3 | 18.9 | 16.4 | 7.4 | 2.0 | 7.5 | 15.7 | 21.5 | 12.0 |
|---|
| Income Tax Expense | | 5.9 | 5.9 | 6.0 | 10.2 | 18.1 | 5.3 | 4.9 | 1.3 | 0.7 | 1.9 | 3.3 | 1.1 | 2.9 | 0.8 | 2.1 | 2.9 | 0.6 |
|---|
| Net Income | | -10.6 | -10.6 | -8.8 | -11.9 | -23.2 | 0.4 | -2.4 | 0.0 | 0.6 | 17.0 | 13.1 | 6.3 | -0.8 | 6.7 | 13.7 | 18.6 | 11.4 |
| 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 | | 2.6 | 1.2 | 1.5 | 1.5 | 0.9 | 2.3 | 1.4 | 1.3 | 1.8 | 0.9 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 0.0 |
|---|
| Other Expense | | 1.5 | 1.2 | 1.9 | 2.0 | -0.1 | 2.3 | 1.3 | 1.2 | 1.8 | 1.1 |
|---|
| IBT | | 1.1 | -0.8 | -2.6 | -2.3 | 0.0 | -0.3 | 1.3 | -3.8 | -0.9 | -1.6 |
|---|
| Income Tax Expense | | 2.2 | 1.7 | 1.1 | 1.0 | 1.7 | 1.0 | 1.6 | 1.7 | 7.2 | 1.1 |
|---|
| Net Income | | -1.1 | -2.5 | -3.7 | -3.3 | -1.7 | -1.3 | -0.3 | -5.4 | 3.8 | -5.0 |
| 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 | $-0.51 | $-1.00 | $0.02 | $-0.11 | $0.00 | $0.03 | $0.78 | $0.63 | $0.31 | $-0.04 | $0.30 | $0.60 | $0.80 | $0.54 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.51 | $-1.00 | $0.02 | $-0.11 | $0.00 | $0.03 | $0.75 | $0.61 | $0.30 | $-0.04 | $0.30 | $0.59 | $0.77 | $0.51 |
|---|
| Shares Outstanding | | 25.6 | 24.3 | 23.6 | 23.5 | 23.2 | 22.8 | 22.1 | 21.9 | 22.0 | 21.8 | 20.9 | 20.5 | 20.6 | 22.0 | 22.8 | 23.2 | 21.3 |
|---|
| Diluted Shares Outstanding | | 25.6 | 24.3 | 23.6 | 23.5 | 23.2 | 23.3 | 22.1 | 22.3 | 22.5 | 22.6 | 21.6 | 21.0 | 20.6 | 22.5 | 23.4 | 24.2 | 22.4 |
| 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 | $0.16 | $-0.21 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.16 | $-0.21 |
|---|
| Shares Outstanding | | 25.6 | 23.9 | 23.9 | 23.8 | 23.6 | 23.7 | 23.6 | 23.5 | 23.5 | 23.6 |
|---|
| Diluted Shares Outstanding | | 25.6 | 23.9 | 23.9 | 23.8 | 23.6 | 23.7 | 23.6 | 23.5 | 23.9 | 23.6 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 24.7 | 18.5 | 23.3 | 21.3 | 33.2 | 21.1 | 22.8 | 22.3 | 21.7 | 18.4 | 18.9 | 16.2 | 24.1 | 18.4 | 15.0 | 17.1 |
|---|
| Short Term Investments | | 133.7 | 145.1 | 143.3 | 118.2 | 121.7 | 109.0 | 121.8 | 123.6 | 117.1 | 108.1 | 79.0 | 85.3 | 110.4 | 116.6 | 124.5 | 98.7 |
|---|
| Total Cash & ST Investments | | 158.4 | 163.6 | 166.5 | 139.5 | 154.9 | 130.1 | 144.6 | 145.9 | 138.8 | 126.5 | 97.9 | 101.4 | 134.5 | 135.0 | 139.4 | 115.8 |
|---|
| Accounts Receivable | | 35.7 | 37.2 | 30.3 | 31.3 | 27.4 | 31.2 | 28.3 | 26.2 | 16.5 | 15.0 | 4.1 | 8.3 | 5.6 | 6.2 | 5.1 | 5.9 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.6 | 1.6 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 13.2 | 15.5 | 12.5 | 6.9 | 6.7 | 6.2 | 5.7 | 5.3 | 3.7 | 4.6 | 4.0 | 4.0 | 2.0 | 2.9 | 4.6 | 5.9 |
|---|
| Total Current Assets | | 207.3 | 216.3 | 209.4 | 177.6 | 189.0 | 167.6 | 178.6 | 177.3 | 159.1 | 146.1 | 106.0 | 115.6 | 145.6 | 145.7 | 149.1 | 127.6 |
| 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 | | 17.3 | 29.1 | 18.8 | 18.5 | 13.2 | 24.7 | 21.2 | 23.3 | 17.1 | 27.5 |
|---|
| Short Term Investments | | 134.8 | 128.4 | 139.5 | 145.1 | 144.9 | 133.7 | 137.5 | 143.3 | 114.6 | 108.1 |
|---|
| Total Cash & ST Investments | | 152.1 | 157.5 | 158.3 | 163.6 | 158.1 | 158.4 | 158.8 | 166.5 | 131.7 | 135.6 |
|---|
| Accounts Receivable | | 49.7 | 36.7 | 40.8 | 37.2 | 38.6 | 35.7 | 33.6 | 30.3 | 31.1 | 31.9 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 0.0 |
|---|
| Other Current Assets | | 12.6 | 14.6 | 17.8 | 15.5 | 14.0 | 13.2 | 13.4 | 24.1 | 15.3 | 7.8 |
|---|
| Total Current Assets | | 214.4 | 208.8 | 217.0 | 216.3 | 210.7 | 207.3 | 205.8 | 205.3 | 171.3 | 175.3 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 13.0 | 12.7 | 13.7 | 17.4 | 15.6 | 16.6 | 18.9 | 7.3 | 6.9 | 4.8 | 3.7 | 2.6 | 1.6 | 1.4 | 1.2 | 1.3 |
|---|
| Goodwill | | 58.3 | 58.3 | 58.3 | 74.8 | 74.8 | 51.1 | 51.1 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 36.5 | 36.5 | 36.5 | 36.5 |
|---|
| Intangible Assets | | 2.4 | 1.9 | 3.0 | 6.7 | 14.6 | 10.8 | 13.4 | 2.7 | 1.7 | 3.0 | 4.2 | 5.5 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.3 | 0.3 | 0.4 | 0.4 | 10.2 | 29.5 | 5.4 | 21.9 | 44.5 | 31.8 | 43.1 | 30.2 | 20.4 | 25.5 | 30.6 | 15.2 |
|---|
| Other Long-Term Assets | | 17.8 | 18.0 | 17.7 | 23.0 | 8.7 | 20.5 | 19.1 | 15.5 | 14.3 | 7.9 | 7.3 | 7.0 | 7.2 | 6.1 | 0.9 | 5.4 |
|---|
| Total Long-Term Assets | | 93.1 | 92.6 | 94.7 | 130.8 | 139.7 | 139.4 | 118.5 | 100.0 | 117.7 | 96.4 | 106.6 | 92.4 | 66.7 | 70.7 | 70.0 | 59.0 |
|---|
| Total Assets | | 300.4 | 308.9 | 304.1 | 308.4 | 328.7 | 307.0 | 297.0 | 277.3 | 276.8 | 242.5 | 212.6 | 208.0 | 212.3 | 216.3 | 219.1 | 186.6 |
| 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 | | 10.0 | 11.1 | 11.9 | 12.7 | 12.5 | 13.0 | 13.9 | 13.7 | 14.7 | 16.7 |
|---|
| Goodwill | | 58.3 | 58.3 | 58.3 | 58.3 | 58.3 | 58.3 | 58.3 | 58.3 | 58.3 | 76.8 |
|---|
| Intangible Assets | | 1.3 | 1.5 | 1.7 | 1.9 | 2.1 | 2.4 | 2.7 | 3.0 | 3.2 | 6.9 |
|---|
| Long-Term Investments | | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 |
|---|
| Other Long-Term Assets | | 20.6 | 21.5 | 19.7 | 18.0 | 19.2 | 17.8 | 19.2 | 17.7 | 38.1 | 15.5 |
|---|
| Total Long-Term Assets | | 91.6 | 94.0 | 93.0 | 92.6 | 94.2 | 93.1 | 95.7 | 98.8 | 124.7 | 125.0 |
|---|
| Total Assets | | 306.0 | 302.8 | 310.0 | 308.9 | 304.9 | 300.4 | 301.4 | 304.1 | 296.0 | 300.3 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.1 | 1.1 | 1.2 | 2.0 | 1.5 | 0.9 | 0.7 | 0.6 | 0.4 | 0.6 | 0.7 | 0.9 | 1.1 | 1.2 | 0.6 | 0.6 |
|---|
| Short-Term Debt | | 2.6 | 2.6 | 5.0 | 3.0 | 3.3 | 3.0 | 2.4 | 0.1 | 0.0 | 1.5 | 0.8 | 14.3 | 1.8 | 12.0 | 0.5 | 0.0 |
|---|
| Other Current Liabilities | | 18.4 | 20.5 | 19.1 | 25.1 | 22.0 | 21.9 | 19.6 | 17.4 | 18.0 | 14.3 | 14.7 | 3.6 | 10.6 | 0.1 | 10.4 | 11.4 |
|---|
| Current Liabilities | | 25.0 | 30.5 | 26.9 | 33.3 | 35.4 | 28.2 | 26.4 | 21.8 | 22.8 | 22.6 | 19.0 | 20.5 | 14.2 | 14.1 | 12.6 | 12.7 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.8 | 1.8 | 2.5 | 1.1 | 2.0 | 1.1 | 1.8 | 1.2 | 1.2 | 1.1 |
|---|
| Short-Term Debt | | 1.2 | 1.6 | 2.0 | 2.6 | 2.6 | 2.6 | 2.6 | 5.0 | 5.1 | 5.8 |
|---|
| Other Current Liabilities | | 18.6 | 17.7 | 21.6 | 20.5 | 19.8 | 18.4 | 19.8 | 19.1 | 15.3 | 18.1 |
|---|
| Current Liabilities | | 24.7 | 24.3 | 29.1 | 30.5 | 27.7 | 25.0 | 26.8 | 27.6 | 25.7 | 26.1 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 3.0 | 3.0 | 3.9 | 6.7 | 5.1 | 5.8 | 8.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 3.0 | 5.6 | 6.5 | 9.7 | 8.4 | 8.7 | 10.7 | 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 | 0.0 | 1.4 | 0.0 | 0.0 | 0.3 | 0.9 |
|---|
| Total Liabilities | | 36.6 | 42.4 | 39.7 | 49.6 | 51.9 | 46.1 | 45.9 | 31.4 | 32.1 | 30.9 | 26.6 | 29.0 | 21.4 | 20.3 | 18.2 | 18.1 |
| 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 | | 2.5 | 2.8 | 2.8 | 3.0 | 2.6 | 3.0 | 3.5 | 3.9 | 4.6 | 6.2 |
|---|
| Capital Leases | | 3.8 | 4.4 | 4.8 | 5.6 | 5.2 | 5.6 | 3.5 | 3.9 | 7.2 | 9.1 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 37.3 | 37.0 | 40.9 | 42.4 | 39.1 | 36.6 | 39.1 | 39.7 | 39.3 | 41.7 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| 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 |
|---|
| Retained Earnings | | 14.3 | 11.2 | 20.2 | 32.2 | 55.5 | 57.4 | 62.4 | 62.9 | 53.9 | 39.4 | 29.5 | 24.7 | 27.5 | 22.9 | 9.9 | -8.7 |
|---|
| Comprehensive Income | | -2.9 | -1.3 | -2.3 | -6.2 | -0.4 | 0.5 | 0.1 | -1.1 | -0.6 | -0.5 | -0.4 | -0.4 | -0.1 | 0.4 | -0.9 | 0.3 |
|---|
| Total Common Equity | | 263.8 | 266.6 | 264.3 | 258.9 | 276.7 | 260.9 | 251.2 | 245.9 | 244.7 | 211.6 | 186.1 | 179.0 | 190.9 | 196.1 | 200.9 | 168.5 |
| 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 | | 1.1 | 3.7 | 7.4 | 11.2 | 13.0 | 14.3 | 14.6 | 20.2 | 16.4 | 21.4 |
|---|
| Comprehensive Income | | 0.2 | 0.3 | -1.1 | -1.3 | -1.0 | -2.9 | -2.7 | -2.3 | -5.5 | -5.6 |
|---|
| Total Common Equity | | 268.7 | 265.9 | 269.1 | 266.6 | 265.8 | 263.8 | 262.3 | 264.3 | 256.7 | 258.6 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 5.6 | 5.6 | 6.5 | 9.7 | 8.4 | 8.7 | 10.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 263.8 | 266.6 | 264.3 | 258.9 | 276.7 | 260.9 | 251.2 | 245.9 | 244.7 | 211.6 | 186.1 | 179.0 | 190.9 | 196.1 | 200.9 | 168.5 |
| 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 | | 268.7 | 265.9 | 269.1 | 266.6 | 265.8 | 263.8 | 262.3 | 264.3 | 256.7 | 258.6 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -6.9 | -10.6 | -8.8 | -11.9 | -23.2 | 0.4 | -2.4 | 0.0 | 0.6 | 17.0 | 13.1 | 6.3 | -0.8 | 6.7 | 13.7 | 18.6 | 11.4 |
|---|
| Depreciation & Amortization | | 4.0 | 4.1 | 4.1 | 4.9 | 7.6 | 7.0 | 5.8 | 5.3 | 4.2 | 3.3 | 2.6 | 2.4 | 1.4 | 0.7 | 0.5 | 0.5 | 0.5 |
|---|
| Stock-Based Compensation | | 15.6 | 15.6 | 15.6 | 15.5 | 14.5 | 13.1 | 13.6 | 10.7 | 10.4 | 8.7 | 6.2 | 4.0 | 5.0 | 5.9 | 5.1 | 5.2 | 2.1 |
|---|
| Change Working Capital | | -2.1 | -16.3 | -7.7 | -9.9 | 1.9 | 5.8 | -1.8 | -7.2 | -8.4 | -5.6 | -8.7 | 5.4 | 1.4 | -0.6 | -1.1 | 2.0 | 1.2 |
|---|
| Change In Accounts Receivable | | -4.4 | -11.8 | -6.8 | 0.0 | -3.7 | 5.8 | -2.9 | -2.2 | -0.5 | -1.4 | -11.0 | 4.3 | -2.4 | 0.6 | -1.1 | 0.8 | 2.7 |
|---|
| Change In Accounts Payable | | 0.0 | 0.6 | -0.3 | -0.8 | 0.5 | 0.4 | 0.2 | 0.1 | 0.2 | -0.2 | -0.2 | -0.2 | -0.7 | -0.1 | 0.6 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 7.6 | 0.0 | 0.0 | -9.0 | 0.0 | 0.8 | 2.5 | -1.6 | -5.1 | -0.8 | -0.4 | 1.4 | 0.9 | 0.3 | 0.3 | 3.9 | 0.9 |
|---|
| Other Non-cash Items | | -2.8 | 10.7 | 0.3 | -11.7 | 12.5 | -0.1 | 0.2 | 4.4 | 4.1 | 1.8 | 1.1 | 2.5 | -0.4 | 1.7 | 1.0 | 2.3 | -0.6 |
|---|
| Cash from Operations | | -1.4 | 0.0 | 0.0 | -6.3 | 6.9 | 25.8 | 15.2 | 9.7 | 8.6 | 24.5 | 14.5 | 19.4 | 9.1 | 13.7 | 18.6 | 27.1 | 16.3 |
| 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 | -2.5 | -3.7 | -3.3 | -1.7 | -1.3 | -0.3 | -5.4 | 3.8 | -5.0 |
|---|
| Depreciation & Amortization | | 1.0 | 1.2 | 1.1 | 0.9 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 |
|---|
| Stock-Based Compensation | | 1.5 | 4.9 | 4.9 | 4.3 | 3.9 | 4.2 | 3.9 | 3.6 | 3.9 | 4.2 |
|---|
| Change Working Capital | | 2.0 | -9.7 | 0.0 | -8.5 | 3.4 | -2.6 | -2.1 | -6.5 | 8.4 | -1.7 |
|---|
| Change In Accounts Receivable | | 0.4 | -13.2 | 4.4 | -3.5 | 1.0 | -2.8 | -2.0 | -3.0 | 0.8 | -0.1 |
|---|
| Change In Accounts Payable | | 0.1 | 0.0 | -0.9 | 1.4 | -0.7 | 0.1 | -0.5 | 0.4 | 0.0 | 0.1 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.5 | -0.9 |
|---|
| Other Non-cash Items | | 3.5 | 0.4 | -0.6 | -1.0 | 1.3 | -0.3 | -0.1 | 0.0 | -15.3 | -4.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.8 | -1.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -3.2 | -3.0 | -3.0 | -2.9 | -3.5 | -2.2 | -2.9 | -10.8 | -5.3 | -4.1 | -2.4 | -2.2 | -1.4 | -0.9 | -0.7 | -0.4 | -0.7 |
|---|
| Acquisitions | | 36.6 | 0.0 | 0.5 | 27.0 | -29.9 | -29.9 | -11.1 | -11.0 | 2.0 | 5.0 | 0.0 | 7.0 | -13.5 | -9.6 | -9.6 | 0.0 | 0.0 |
|---|
| Investments | | -69.5 | -109.1 | -48.9 | -42.0 | -63.9 | -40.7 | -99.9 | -66.5 | -41.3 | -101.9 | -85.0 | -83.1 | -89.9 | -105.9 | -127.1 | -107.9 | -98.8 |
|---|
| Sales of Investment | | 47.0 | -8.2 | 49.6 | 59.3 | 52.3 | 56.1 | 87.6 | 85.9 | 56.4 | 77.3 | 66.4 | 75.7 | 103.9 | 116.1 | 137.6 | 39.9 | 72.9 |
|---|
| Other Investing Activities | | -2.6 | 0.0 | 0.0 | -30.6 | 29.9 | 0.0 | 11.1 | 0.0 | -2.0 | -5.0 | 0.0 | -7.0 | 0.0 | 9.6 | 9.6 | 29.2 | 0.0 |
|---|
| Cash from Investing | | 4.6 | 0.0 | 0.0 | 10.8 | -15.1 | -16.7 | -15.2 | -2.4 | 9.8 | -28.8 | -21.0 | -9.6 | -0.9 | 9.3 | 9.8 | -39.3 | -26.6 |
| 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 | | -1.5 | -0.4 | -0.7 | -0.3 | -1.0 | -0.4 | -0.6 | -0.9 | -0.8 | -0.9 |
|---|
| Acquisitions | | -3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 30.6 | 6.3 |
|---|
| Investments | | 0.0 | -21.1 | 0.0 | 0.0 | -5.6 | 30.0 | -17.3 | -12.7 | -29.5 | -10.1 |
|---|
| Sales of Investment | | -20.8 | 15.3 | 12.3 | 6.3 | 5.7 | -47.5 | 21.0 | 18.9 | 3.3 | 3.8 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.4 | -6.3 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.6 | -7.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | 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 |
|---|
| Debt Issued | | -3.6 | 5.6 | -0.9 | -3.2 | 1.3 | -0.3 | -1.9 | 10.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | -0.1 | 0.0 | 0.0 | 0.0 | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.7 | 15.7 |
|---|
| Repurchase of Common Stock | | -9.4 | -7.2 | -8.5 | -6.2 | -6.8 | 0.0 | -4.8 | -9.1 | -20.0 | 0.0 | -3.4 | -10.1 | -18.7 | -19.8 | -27.2 | 1.2 | -1.6 |
|---|
| 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 | | 0.5 | 0.0 | 0.0 | 3.4 | 0.2 | 3.2 | 2.7 | 2.4 | 2.2 | 7.5 | 9.6 | 3.1 | 3.0 | 2.5 | 2.3 | 0.1 | 1.7 |
|---|
| Cash from Financing | | -6.2 | 0.0 | 0.0 | -2.8 | -3.3 | 3.2 | -2.1 | -6.7 | -17.8 | 7.5 | 6.2 | -7.0 | -15.7 | -17.3 | -24.9 | 10.0 | 15.8 |
| 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 | | 3.8 | -0.6 | -0.5 | -0.7 | 0.4 | -0.4 | -0.6 | -0.3 | -0.7 | -2.0 |
|---|
| 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 | -1.0 | -6.2 | 0.0 | -1.0 | -4.2 | -2.0 | -1.3 | -3.2 | -3.0 |
|---|
| 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 | 1.7 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.2 | -1.3 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -2.8 | -4.8 | -4.8 | 2.0 | -11.9 | 12.0 | -1.7 | 0.5 | 0.5 | 3.3 | -0.5 | 2.7 | -8.0 | 5.7 | 3.5 | -2.1 | 5.0 |
|---|
| Closing Cash Balance | | 24.7 | 18.5 | 18.5 | 23.3 | 21.3 | 33.2 | 21.1 | 22.8 | 22.3 | 21.7 | 18.4 | 18.9 | 16.2 | 24.1 | 18.4 | 15.0 | 17.1 |
| 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 | | 23.3 | -11.8 | 10.3 | 0.3 | 5.3 | -11.5 | 3.5 | -2.1 | 5.6 | -9.8 |
|---|
| Closing Cash Balance | | 40.6 | 17.3 | 29.1 | 18.8 | 18.5 | 13.2 | 24.7 | 21.2 | 23.3 | 17.7 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -4.6 | 0.5 | 0.5 | -9.2 | 3.4 | 23.6 | 12.2 | -1.2 | 3.3 | 20.3 | 12.1 | 17.2 | 7.7 | 12.8 | 17.9 | 26.7 | 15.5 |
|---|
| Real Free Cash Flow | | -20.2 | -15.1 | -15.1 | -24.7 | -11.1 | 10.6 | -1.4 | -11.9 | -7.0 | 11.6 | 5.8 | 13.2 | 2.7 | 6.9 | 12.9 | 21.5 | 13.4 |
| 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 | | 7.2 | -6.3 | 0.5 | -7.7 | 7.0 | 0.0 | 1.8 | -8.3 | 4.1 | -2.2 |
|---|
| Real Free Cash Flow | | 5.8 | -11.2 | -4.4 | -12.0 | 3.1 | -4.2 | -2.1 | -11.8 | 0.2 | -6.4 |