CLFD
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 | | 149.0 | 150.1 | 166.7 | 268.7 | 270.9 | 140.8 | 93.1 | 85.0 | 77.7 | 73.9 | 75.3 | 60.3 | 58.0 | 53.4 | 37.5 | 35.2 | 24.4 |
|---|
| Cost of Revenues | | 95.3 | 99.6 | 137.8 | 183.4 | 157.9 | 79.6 | 55.2 | 52.3 | 46.7 | 43.7 | 42.4 | 35.5 | 33.4 | 31.4 | 22.2 | 20.5 | 15.2 |
|---|
| Gross Profit | | 53.7 | 50.5 | 28.9 | 85.3 | 112.9 | 61.2 | 37.9 | 32.7 | 31.0 | 30.3 | 32.9 | 24.9 | 24.6 | 22.0 | 15.3 | 14.7 | 9.1 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 34.3 | 17.6 | 49.9 | 47.2 | 29.7 | 46.8 | 48.8 | 36.9 | 34.2 | 49.7 |
|---|
| Cost of Revenues | | 23.0 | 4.7 | 34.7 | 33.0 | 21.0 | 36.1 | 38.1 | 34.1 | 29.5 | 37.7 |
|---|
| Gross Profit | | 11.4 | 12.9 | 15.2 | 14.2 | 8.7 | 10.7 | 10.7 | 2.8 | 4.7 | 12.0 |
| 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 | 3.1 | 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 | 48.0 | 49.1 | 35.9 | 29.5 | 27.5 | 25.9 | 25.0 | 22.1 | 17.8 | 16.1 | 14.5 | 11.0 | 11.0 | 8.0 |
|---|
| Depreciation & Amortization | | 5.9 | 6.1 | 7.4 | 6.1 | 3.4 | 2.3 | 2.4 | 2.2 | 2.0 | 1.6 | 1.4 | 1.2 | 0.7 | 0.5 | 0.4 | 0.4 | 0.5 |
|---|
| Total Operating Expenses | | 49.5 | 48.4 | 52.1 | 48.0 | 49.1 | 35.9 | 29.5 | 27.5 | 25.9 | 25.0 | 22.1 | 17.8 | 16.1 | 14.5 | 11.0 | 11.0 | 8.0 |
|---|
| Operating Income | | 4.3 | 2.1 | -23.2 | 37.3 | 63.8 | 25.2 | 8.4 | 5.2 | 5.1 | 5.3 | 10.7 | 7.1 | 8.5 | 7.4 | 4.3 | 3.7 | 1.1 |
| Operating Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.3 |
|---|
| Depreciation & Amortization | | 1.6 | 0.4 | 2.1 | 1.9 | 1.5 | 1.9 | 1.9 | 1.9 | 1.7 | 1.6 |
|---|
| Total Operating Expenses | | 13.2 | 8.6 | 13.7 | 13.9 | 10.7 | 13.7 | 13.0 | 12.6 | 12.9 | 10.3 |
|---|
| Operating Income | | -1.8 | 4.3 | 1.5 | 0.3 | -2.0 | -3.0 | -2.3 | -9.7 | -8.2 | 1.7 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.0 | 0.0 | 7.5 | 5.2 | 0.0 | 0.5 | 0.8 | 0.7 | 0.5 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Interest Expense | | 0.2 | 0.0 | 0.5 | 0.9 | 0.3 | 0.0 | 0.0 | 0.0 | -0.5 | -0.3 | -0.2 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 0.0 |
|---|
| Other Expense | | 6.5 | 6.5 | 7.0 | 4.3 | 0.0 | 0.5 | 0.8 | 0.7 | 0.5 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 |
|---|
| IBT | | 10.7 | 8.7 | -16.3 | 41.6 | 63.8 | 25.7 | 9.2 | 5.9 | 5.5 | 5.6 | 10.9 | 7.2 | 8.6 | 7.5 | 4.4 | 3.9 | 1.3 |
|---|
| Income Tax Expense | | 2.8 | 2.4 | -3.8 | 9.1 | 14.5 | 5.4 | 1.9 | 1.4 | 1.3 | 1.7 | 2.9 | 2.5 | 3.2 | 2.8 | -3.3 | -2.3 | 0.1 |
|---|
| Net Income | | -6.8 | -8.1 | -12.5 | 32.5 | 49.4 | 20.3 | 7.3 | 4.6 | 4.3 | 3.8 | 8.0 | 4.7 | 5.4 | 4.7 | 7.7 | 6.2 | 1.2 |
| Net Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.3 |
|---|
| Other Expense | | 1.5 | 1.9 | 1.5 | 1.5 | 1.7 | 1.7 | 1.6 | 1.7 | 1.9 | 1.5 |
|---|
| IBT | | -0.3 | 6.2 | 3.0 | 1.8 | -0.3 | -1.3 | -0.7 | -8.0 | -6.2 | 3.3 |
|---|
| Income Tax Expense | | 0.0 | 1.0 | 1.4 | 0.5 | 0.1 | -0.5 | -0.3 | -2.1 | -1.0 | 0.6 |
|---|
| Net Income | | -0.6 | -9.1 | 1.6 | 1.3 | -1.9 | -0.8 | -0.4 | -5.9 | -5.3 | 2.7 |
| 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 | $2.17 | $3.58 | $1.48 | $0.53 | $0.34 | $0.32 | $0.28 | $0.60 | $0.35 | $0.42 | $0.38 | $0.62 | $0.51 | $0.10 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.17 | $3.55 | $1.47 | $0.53 | $0.34 | $0.32 | $0.28 | $0.59 | $0.34 | $0.40 | $0.36 | $0.60 | $0.48 | $0.09 |
|---|
| Shares Outstanding | | 13.9 | 14.0 | 14.6 | 15.0 | 13.8 | 13.7 | 13.6 | 13.4 | 13.4 | 13.5 | 13.4 | 13.2 | 12.9 | 12.5 | 12.4 | 12.1 | 12.0 |
|---|
| Diluted Shares Outstanding | | 13.9 | 14.0 | 14.6 | 15.0 | 13.9 | 13.8 | 13.6 | 13.5 | 13.5 | 13.7 | 13.7 | 13.6 | 13.6 | 13.1 | 12.8 | 12.7 | 12.4 |
| Per Share Data |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.18 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.18 |
|---|
| Shares Outstanding | | 13.9 | 13.9 | 13.8 | 14.1 | 14.2 | 14.6 | 14.2 | 14.6 | 15.2 | 15.3 |
|---|
| Diluted Shares Outstanding | | 13.9 | 13.9 | 13.8 | 14.1 | 14.2 | 14.2 | 14.2 | 14.6 | 15.2 | 15.3 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 25.6 | 16.2 | 37.8 | 16.7 | 13.2 | 16.4 | 10.1 | 8.5 | 18.5 | 28.0 | 18.1 | 18.2 | 9.8 | 5.7 | 11.3 | 5.3 |
|---|
| Short Term Investments | | 98.2 | 114.8 | 130.3 | 5.8 | 10.4 | 10.6 | 13.5 | 8.9 | 5.9 | 5.5 | 7.9 | 6.6 | 6.0 | 9.1 | 1.8 | 1.8 |
|---|
| Total Cash & ST Investments | | 123.8 | 131.0 | 168.1 | 22.5 | 23.6 | 27.0 | 23.6 | 17.5 | 24.5 | 33.5 | 26.0 | 24.8 | 15.8 | 14.8 | 13.1 | 7.1 |
|---|
| Accounts Receivable | | 27.6 | 21.3 | 28.4 | 53.7 | 19.4 | 10.5 | 9.1 | 12.8 | 7.2 | 8.0 | 6.0 | 5.0 | 7.8 | 3.0 | 3.2 | 3.2 |
|---|
| Inventory | | 74.9 | 66.8 | 98.1 | 82.2 | 27.5 | 14.4 | 9.0 | 10.1 | 8.5 | 8.4 | 7.2 | 5.4 | 5.6 | 3.0 | 2.8 | 1.5 |
|---|
| Other Current Assets | | 9.9 | 10.5 | 1.7 | 1.8 | 1.0 | 0.6 | 0.8 | 0.7 | 1.0 | 1.2 | 1.6 | 2.8 | 4.4 | 2.0 | 0.2 | 0.1 |
|---|
| Total Current Assets | | 236.2 | 229.6 | 296.3 | 160.1 | 71.5 | 52.5 | 42.5 | 41.1 | 41.1 | 51.1 | 40.8 | 38.0 | 33.6 | 22.7 | 20.3 | 11.9 |
| 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 | | 33.9 | 28.8 | 30.5 | 16.2 | 25.6 | 15.8 | 34.5 | 37.8 | 31.4 | 137.1 |
|---|
| Short Term Investments | | 83.4 | 83.1 | 82.6 | 114.8 | 98.2 | 127.1 | 128.4 | 130.3 | 130.7 | 20.0 |
|---|
| Total Cash & ST Investments | | 117.2 | 112.0 | 113.0 | 131.0 | 123.8 | 142.9 | 162.8 | 168.1 | 162.1 | 157.1 |
|---|
| Accounts Receivable | | 26.6 | 24.2 | 14.1 | 21.3 | 27.6 | 21.9 | 17.4 | 28.4 | 31.9 | 39.4 |
|---|
| Inventory | | 53.8 | 56.1 | 59.2 | 66.8 | 74.9 | 84.0 | 94.6 | 98.1 | 105.0 | 100.8 |
|---|
| Other Current Assets | | 15.0 | 14.0 | 11.6 | 10.5 | 9.9 | 8.6 | 1.8 | 1.7 | 4.1 | 3.7 |
|---|
| Total Current Assets | | 212.6 | 206.3 | 197.9 | 229.6 | 236.2 | 257.4 | 276.6 | 296.3 | 303.1 | 300.9 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 37.4 | 39.8 | 35.4 | 31.5 | 7.3 | 7.6 | 5.4 | 4.7 | 5.4 | 5.8 | 5.7 | 2.5 | 1.8 | 1.1 | 1.0 | 1.3 |
|---|
| Goodwill | | 6.6 | 6.6 | 6.5 | 6.4 | 4.7 | 4.7 | 4.7 | 4.7 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 |
|---|
| Intangible Assets | | 6.4 | 6.3 | 6.1 | 6.4 | 4.7 | 4.8 | 5.1 | 5.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 24.2 | 24.5 | 6.3 | 22.7 | 36.9 | 25.1 | 23.9 | 18.0 | 19.8 | 10.7 | 8.3 | 8.3 | 6.8 | 4.6 | 2.7 | 3.2 |
|---|
| Other Long-Term Assets | | 1.8 | 2.3 | 1.9 | 0.6 | 0.4 | 0.3 | 0.2 | 0.2 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
|---|
| Total Long-Term Assets | | 81.9 | 85.7 | 59.3 | 69.0 | 54.4 | 42.8 | 39.4 | 33.1 | 28.4 | 19.5 | 16.9 | 13.8 | 12.8 | 15.0 | 10.0 | 9.4 |
|---|
| Total Assets | | 318.1 | 315.3 | 355.5 | 229.1 | 125.9 | 95.3 | 81.9 | 74.2 | 69.5 | 70.6 | 57.6 | 51.8 | 46.4 | 37.7 | 30.3 | 21.4 |
| 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 | | 37.8 | 43.0 | 42.0 | 39.8 | 37.4 | 34.8 | 36.2 | 35.4 | 36.1 | 33.0 |
|---|
| Goodwill | | 6.7 | 6.6 | 6.5 | 6.6 | 6.6 | 6.6 | 6.6 | 6.5 | 6.6 | 6.6 |
|---|
| Intangible Assets | | 10.7 | 5.9 | 6.1 | 6.3 | 6.4 | 6.2 | 6.0 | 6.1 | 6.3 | 6.5 |
|---|
| Long-Term Investments | | 40.2 | 41.4 | 41.9 | 24.5 | 24.2 | 6.5 | 6.5 | 6.3 | 6.6 | 8.5 |
|---|
| Other Long-Term Assets | | 0.7 | 1.0 | 2.2 | 2.3 | 1.8 | 1.0 | 1.0 | 1.9 | 1.5 | 0.9 |
|---|
| Total Long-Term Assets | | 102.1 | 104.6 | 105.3 | 85.7 | 81.9 | 58.0 | 59.0 | 59.3 | 58.1 | 56.5 |
|---|
| Total Assets | | 314.7 | 310.9 | 303.2 | 315.3 | 318.1 | 315.4 | 335.6 | 355.5 | 361.2 | 357.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 9.0 | 6.7 | 8.9 | 24.1 | 9.2 | 3.7 | 3.2 | 2.4 | 1.7 | 2.6 | 2.4 | 2.1 | 2.6 | 1.5 | 1.4 | 1.2 |
|---|
| Short-Term Debt | | 8.9 | 3.4 | 5.8 | 7.8 | 0.9 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 10.2 | 14.3 | 5.7 | 19.8 | 10.3 | 6.1 | 3.4 | 2.6 | 2.5 | 4.8 | 2.7 | 3.0 | 3.7 | 1.5 | 2.6 | 0.8 |
|---|
| Current Liabilities | | 28.2 | 24.4 | 29.0 | 51.7 | 20.5 | 10.4 | 6.6 | 5.0 | 4.2 | 7.3 | 5.0 | 5.1 | 6.3 | 3.0 | 4.0 | 2.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 8.7 | 8.7 | 4.3 | 6.7 | 9.0 | 5.9 | 7.4 | 8.9 | 11.6 | 16.7 |
|---|
| Short-Term Debt | | 7.3 | 7.2 | 3.7 | 3.4 | 3.2 | 5.9 | 6.0 | 5.8 | 14.6 | 12.0 |
|---|
| Other Current Liabilities | | 19.9 | 14.6 | 10.8 | 14.3 | 15.9 | 14.5 | 11.6 | 14.2 | 10.7 | 11.4 |
|---|
| Current Liabilities | | 35.9 | 30.5 | 18.7 | 24.4 | 28.2 | 26.4 | 25.0 | 29.0 | 36.9 | 40.1 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 2.1 | 15.0 | 10.6 | 29.1 | 1.6 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 13.1 | 16.1 | 14.4 | 13.8 | 2.5 | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.1 | 0.2 | 0.7 | 0.8 | 0.0 | 0.0 | 0.1 | 0.1 | 0.4 | 0.4 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 2.1 |
|---|
| Total Liabilities | | 43.5 | 39.5 | 40.4 | 81.5 | 22.1 | 12.5 | 7.0 | 5.4 | 5.0 | 8.0 | 6.3 | 5.1 | 6.3 | 3.1 | 4.1 | 2.1 |
| 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 | | 14.3 | 14.5 | 17.1 | 15.0 | 15.3 | 9.1 | 10.0 | 10.6 | 11.6 | 11.1 |
|---|
| Capital Leases | | 18,454.0 | 18.2 | 18.6 | 16.1 | 13.1 | 9.1 | 10.0 | 14.4 | 15.3 | 12.5 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.7 | 0.6 | 0.7 | 0.8 | 0.8 |
|---|
| Total Liabilities | | 50.2 | 45.0 | 35.8 | 39.5 | 43.5 | 36.2 | 35.5 | 40.4 | 49.3 | 52.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | 115.8 | 115.0 | 127.3 | 94.8 | 45.4 | 25.1 | 17.8 | 13.3 | 9.0 | 5.1 | -4.7 | -9.4 | -14.9 | -19.6 | -27.3 | -33.5 |
|---|
| Comprehensive Income | | 0.0 | 1.1 | -0.5 | -1.9 | 0.0 | 0.0 | 0.0 | -6.9 | -6.1 | -4.9 | -3.7 | -3.1 | -2.8 | -2.3 | -2.2 | -3.2 |
|---|
| Total Common Equity | | 274.6 | 275.8 | 315.2 | 147.6 | 103.8 | 82.8 | 74.9 | 68.9 | 64.5 | 62.6 | 51.3 | 46.7 | 40.1 | 34.7 | 26.2 | 19.2 |
| 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 | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | 116.0 | 114.4 | 113.1 | 115.0 | 115.8 | 116.2 | 122.1 | 127.3 | 124.6 | 119.4 |
|---|
| Comprehensive Income | | 1.7 | 0.6 | 0.0 | 1.1 | 0.0 | 0.1 | 0.5 | -0.5 | -0.3 | -0.2 |
|---|
| Total Common Equity | | 264.5 | 265.9 | 267.4 | 275.8 | 274.6 | 279.2 | 300.1 | 315.2 | 311.9 | 305.4 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 24.2 | 18.4 | 22.8 | 36.9 | 2.5 | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 274.6 | 275.8 | 315.2 | 147.6 | 103.8 | 82.8 | 74.9 | 68.9 | 64.5 | 62.6 | 51.3 | 46.7 | 40.1 | 34.7 | 26.2 | 19.2 |
| 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 | | 264.5 | 265.9 | 267.4 | 275.8 | 274.6 | 279.2 | 300.1 | 315.2 | 311.9 | 305.4 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -8.9 | -8.1 | -12.5 | 32.5 | 49.4 | 20.3 | 7.3 | 4.6 | 4.3 | 3.8 | 8.0 | 4.7 | 5.4 | 4.7 | 7.7 | 6.2 | 1.2 |
|---|
| Depreciation & Amortization | | 7.1 | 4.3 | 7.4 | 6.1 | 3.4 | 2.3 | 2.4 | 2.2 | 2.0 | 1.6 | 1.4 | 1.2 | 0.7 | 0.5 | 0.4 | 0.4 | 0.5 |
|---|
| Stock-Based Compensation | | 4.5 | 4.6 | 4.6 | 3.6 | 2.3 | 1.3 | 0.8 | 1.7 | 2.0 | 2.3 | 1.4 | 1.1 | 0.8 | 0.8 | 0.5 | 0.5 | 0.2 |
|---|
| Change Working Capital | | 22.3 | 15.8 | 31.1 | -16.5 | -53.8 | -13.0 | -3.5 | 6.1 | -3.4 | -2.2 | -1.7 | -2.5 | 1.6 | -4.2 | -1.3 | 0.7 | -1.3 |
|---|
| Change In Accounts Receivable | | 2.7 | -3.5 | 7.8 | 26.3 | -24.2 | -9.2 | -1.4 | 3.5 | -5.6 | 0.8 | -2.0 | -1.0 | 2.8 | -4.8 | 0.2 | 0.0 | -0.5 |
|---|
| Change In Accounts Payable | | -4.3 | 5.6 | 0.5 | -26,257.0 | 14,502.0 | 9.8 | 0.0 | 1.6 | 0.7 | -3.1 | 2.3 | 0.2 | -1.2 | 3.3 | -1.0 | 2.0 | -0.4 |
|---|
| Change In Inventories | | 29.9 | 13.6 | 32.0 | -15.1 | -43.7 | -13.1 | -5.4 | 1.0 | 1.2 | -0.1 | -1.2 | -1.8 | 0.2 | -2.7 | -0.2 | -1.2 | -0.4 |
|---|
| Other Non-cash Items | | -13.0 | 17.0 | -4.4 | -3.5 | 0.0 | 0.2 | -0.1 | 0.1 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Operations | | 15.0 | 0.0 | 0.0 | 20.0 | 1.0 | 10.9 | 6.7 | 14.7 | 4.5 | 6.3 | 11.6 | 6.8 | 11.5 | 4.3 | 3.8 | 5.3 | 0.6 |
| Cash Flow From Operating Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Income | | -0.6 | 5.3 | 1.6 | 1.3 | -1.9 | -0.8 | -0.4 | -5.9 | -5.3 | 2.7 |
|---|
| Depreciation & Amortization | | 1.5 | 0.4 | 2.1 | 0.7 | 1.8 | 1.9 | 1.9 | 1.9 | 1.7 | 1.6 |
|---|
| Stock-Based Compensation | | 1.3 | 0.0 | 1.3 | 1.3 | 1.1 | 1.2 | 1.2 | 1.0 | 1.3 | 1.1 |
|---|
| Change Working Capital | | -3.6 | 6.5 | 2.6 | -0.7 | 7.4 | 13.1 | 5.7 | 0.7 | 11.7 | 4.3 |
|---|
| Change In Accounts Receivable | | 3.0 | 1.4 | -1.5 | -10.3 | 6.9 | 6.9 | 0.0 | -5.2 | 11.8 | 1.8 |
|---|
| Change In Accounts Payable | | -5.5 | 2.5 | 1.2 | 7.2 | -5.3 | -1.1 | 0.0 | 2.3 | -5.1 | -5.9 |
|---|
| Change In Inventories | | 1.8 | -0.1 | 3.3 | 3.6 | 6.9 | 8.6 | 9.0 | 10.2 | 4.2 | 6.4 |
|---|
| Other Non-cash Items | | 1.7 | 3.4 | -0.4 | 0.8 | -0.8 | -1.1 | -4.4 | -0.6 | -1.2 | -1.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.5 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -7.5 | -4.7 | -9.6 | -8.4 | -9.1 | -2.0 | -1.8 | -2.5 | -1.2 | -2.0 | -1.6 | -4.5 | -1.5 | -1.0 | -0.6 | -0.7 | -0.5 |
|---|
| Acquisitions | | 2.4 | 0.0 | 0.0 | 103.9 | -16.2 | 0.0 | 0.0 | 0.0 | -10.4 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -124.1 | -119.1 | -159.4 | -210.9 | -0.2 | -24.8 | -34.1 | -20.3 | -7.3 | -17.6 | -8.1 | -10.4 | -8.9 | -8.7 | -11.9 | -1.9 | -2.5 |
|---|
| Sales of Investment | | 144.1 | 115.9 | 162.1 | 107.1 | 17.4 | 13.3 | 35.8 | 9.9 | 6.1 | 8.1 | 8.1 | 9.1 | 6.7 | 9.6 | 2.8 | 2.3 | 2.4 |
|---|
| Other Investing Activities | | 14.2 | 0.0 | 0.0 | -103.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | -0.1 | -0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.7 | 0.5 |
|---|
| Cash from Investing | | 12.5 | 0.0 | 0.0 | -112.2 | -8.2 | -13.6 | 0.0 | -13.0 | -12.6 | -11.5 | -1.6 | -5.7 | -3.6 | -0.1 | -9.7 | 0.4 | -0.1 |
| Cash Flow From Investing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Capital Expenditure | | -1.0 | 0.5 | -0.5 | -2.7 | -2.1 | -4.0 | -1.2 | -2.0 | -2.4 | -1.9 |
|---|
| Acquisitions | | -1.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.4 | 0.0 |
|---|
| Investments | | -20.0 | -40.4 | -19.5 | -20.2 | -39.0 | -35.3 | -76.4 | 0.0 | -47.7 | 0.0 |
|---|
| Sales of Investment | | 21.7 | 19.9 | 20.8 | 20.7 | 54.5 | 20.0 | 88.8 | 2.2 | 51.1 | 2.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -16.7 | 0.0 | 0.0 | -16.7 | 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 | | 14.7 | 18.4 | -4.4 | 2.6 | 34.3 | -0.3 | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 0.8 | 0.0 | 0.0 | 130.3 | 544.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.6 | 0.1 | 0.3 | 0.3 | 0.0 |
|---|
| Repurchase of Common Stock | | -33.6 | -16.7 | -33.9 | -0.6 | -1.4 | 0.4 | -0.4 | 0.3 | -1.8 | -3.6 | -0.3 | -0.8 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 |
|---|
| 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 | | 33.5 | 0.0 | 0.0 | 0.5 | -531.9 | -0.9 | 0.2 | -0.6 | -0.2 | -0.6 | -0.2 | -0.4 | -0.4 | -0.3 | -0.1 | -0.1 | 0.0 |
|---|
| Cash from Financing | | -33.3 | 0.0 | 0.0 | 113.4 | 10.7 | -0.5 | -0.2 | -0.2 | -1.9 | -4.2 | 0.0 | -1.2 | 0.4 | -0.1 | 0.3 | 0.3 | 0.0 |
| Cash Flow From Financing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.0 | 21.7 | 0.0 | 0.9 | 2.4 | -0.2 | 3.5 | -1.0 | -6.8 | -3.4 |
|---|
| 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 | | -5.3 | 0.0 | -5.7 | -4.7 | -6.8 | -0.3 | -5.6 | -15.6 | -12.2 | -0.3 |
|---|
| 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 | -0.3 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -5.8 | 7.3 | -21.7 | 21.2 | 3.4 | -3.2 | 6.4 | 1.5 | -10.0 | -9.5 | 9.9 | -0.1 | 8.4 | 4.1 | -5.6 | 6.0 | 0.6 |
|---|
| Closing Cash Balance | | 25.6 | 21.5 | 16.2 | 37.8 | 16.7 | 13.2 | 16.4 | 10.1 | 8.5 | 18.5 | 28.0 | 18.1 | 18.2 | 9.8 | 5.7 | 11.3 | 5.3 |
| Cash position |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Change in Cash | | -7.6 | -12.4 | 5.0 | -1.6 | 14.3 | -9.5 | 9.8 | -18.7 | -3.3 | 6.4 |
|---|
| Closing Cash Balance | | 13.9 | 21.5 | 33.9 | 28.8 | 30.5 | 16.2 | 25.6 | 15.8 | 34.5 | 37.8 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 7.5 | 24.7 | 12.7 | 11.6 | -8.1 | 8.9 | 4.8 | 12.2 | 3.4 | 4.3 | 9.9 | 2.3 | 10.1 | 3.3 | 3.2 | 4.6 | 0.2 |
|---|
| Real Free Cash Flow | | 3.0 | 20.1 | 8.0 | 8.0 | -10.5 | 7.6 | 4.1 | 10.5 | 1.4 | 2.0 | 8.5 | 1.2 | 9.3 | 2.5 | 2.8 | 4.0 | 0.0 |
| Free Cash Flow |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Free Cash Flow | | -1.0 | 11.8 | 7.4 | 0.4 | 5.1 | 9.8 | 2.6 | -5.2 | 5.4 | 4.7 |
|---|
| Real Free Cash Flow | | -2.3 | 11.8 | 6.1 | -0.9 | 3.9 | 8.6 | 1.5 | -6.2 | 4.1 | 3.6 |