CNC
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 194.8 | 194.8 | 163.1 | 154.0 | 144.5 | 126.0 | 111.1 | 74.6 | 60.1 | 48.4 | 40.6 | 22.8 | 16.6 | 10.9 | 8.7 | 5.3 | 4.4 |
|---|
| Cost of Revenues | | 170.9 | 170.9 | 146.2 | 122.5 | 127.9 | 111.8 | 95.9 | 65.8 | 51.7 | 42.6 | 35.1 | 20.0 | 14.7 | 9.7 | 8.0 | 4.4 | 3.7 |
|---|
| Gross Profit | | 23.8 | 23.8 | 16.8 | 31.5 | 16.7 | 14.2 | 15.2 | 8.8 | 8.4 | 5.8 | 5.5 | 2.7 | 1.9 | 1.2 | 0.7 | 0.9 | 0.7 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 49.7 | 49.7 | 48.7 | 46.6 | 40.8 | 42.0 | 39.8 | 40.4 | 39.5 | 38.0 |
|---|
| Cost of Revenues | | 42.2 | 41.6 | 45.8 | 41.4 | 37.1 | 38.0 | 35.4 | 35.8 | 31.6 | 30.3 |
|---|
| Gross Profit | | 7.5 | 8.1 | 2.9 | 5.2 | 3.7 | 4.0 | 4.4 | 4.6 | 7.9 | 7.7 |
| 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 | 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 | 12.6 | 11.6 | 10.2 | 11.3 | 6.5 | 6.8 | 4.4 | 4.1 | 2.0 | 1.4 | 0.9 | 0.7 | 0.6 | 0.5 |
|---|
| Depreciation & Amortization | | 1.3 | 1.3 | 1.2 | 1.3 | 1.6 | 1.5 | 1.3 | 0.9 | 0.5 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Total Operating Expenses | | 31.5 | 31.5 | 13.7 | 28.6 | 13.0 | 10.9 | 12.1 | 6.8 | 7.0 | 4.6 | 4.3 | 2.0 | 1.4 | 0.9 | 0.7 | 0.7 | 0.5 |
|---|
| Operating Income | | -7.6 | -7.6 | 3.2 | 2.9 | 3.6 | 3.3 | 3.1 | 1.8 | 1.5 | 1.2 | 1.3 | 0.7 | 0.5 | 0.3 | 0.0 | 0.2 | 0.2 |
| 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 | 3.0 |
|---|
| Depreciation & Amortization | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Total Operating Expenses | | 9.3 | 15.1 | 3.4 | 3.7 | 3.5 | 3.4 | 3.2 | 3.5 | 8.1 | 7.0 |
|---|
| Operating Income | | -1.7 | -7.0 | -0.5 | 1.5 | 0.2 | 0.7 | 1.2 | 1.1 | -0.2 | 0.7 |
| 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 | 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 |
|---|
| Interest Expense | | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.4 | 0.3 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 0.9 | 0.9 | 1.1 | 0.7 | -1.7 | -1.5 | -0.3 | 0.0 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| IBT | | -6.7 | -6.7 | 4.3 | 3.6 | 2.0 | 1.8 | 2.8 | 1.8 | 1.4 | 1.1 | 1.2 | 0.7 | 0.5 | 0.3 | 0.0 | 0.2 | 0.2 |
|---|
| Income Tax Expense | | -0.1 | -0.1 | 1.0 | 0.9 | 0.8 | 0.5 | 1.0 | 0.5 | 0.5 | 0.3 | 0.6 | 0.3 | 0.2 | 0.1 | 0.0 | 0.1 | 0.1 |
|---|
| Net Income | | -6.7 | -6.7 | 3.3 | 2.7 | 1.2 | 1.3 | 1.8 | 1.3 | 0.9 | 0.8 | 0.6 | 0.4 | 0.3 | 0.2 | 0.0 | 0.1 | 0.1 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 |
|---|
| Interest Expense | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Other Expense | | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.2 | 0.0 |
|---|
| IBT | | -1.5 | -6.7 | -0.3 | 1.7 | 0.3 | 0.9 | 1.5 | 1.5 | 0.0 | 0.8 |
|---|
| Income Tax Expense | | -0.4 | 0.0 | 0.0 | 0.4 | 0.1 | 0.2 | 0.4 | 0.3 | 0.0 | 0.3 |
|---|
| Net Income | | -1.1 | -6.6 | -0.3 | 1.3 | 0.3 | 0.7 | 1.1 | 1.2 | 0.0 | 0.5 |
| 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 | $4.97 | $2.09 | $2.31 | $3.17 | $3.19 | $2.31 | $2.40 | $1.76 | $1.49 | $1.17 | $0.76 | $0.01 | $0.56 | $0.49 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $4.95 | $2.07 | $2.28 | $3.12 | $3.14 | $2.26 | $2.35 | $1.72 | $1.44 | $1.13 | $0.74 | $0.01 | $0.53 | $0.47 |
|---|
| Shares Outstanding | | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Diluted Shares Outstanding | | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| 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 | $0.08 | $0.87 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.08 | $0.87 |
|---|
| Shares Outstanding | | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
|---|
| Diluted Shares Outstanding | | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 17.6 | 14.1 | 17.2 | 12.1 | 13.1 | 10.8 | 12.1 | 5.3 | 4.1 | 3.9 | 1.8 | 1.6 | 1.0 | 0.8 | 0.6 | 0.4 |
|---|
| Short Term Investments | | 2.6 | 2.6 | 2.5 | 2.3 | 1.5 | 1.6 | 0.9 | 0.7 | 0.5 | 0.5 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 |
|---|
| Total Cash & ST Investments | | 20.2 | 16.7 | 19.7 | 14.4 | 14.7 | 12.4 | 13.0 | 6.1 | 4.6 | 4.4 | 1.9 | 1.8 | 1.1 | 1.0 | 0.7 | 0.5 |
|---|
| Accounts Receivable | | 16.6 | 19.7 | 0.0 | 13.3 | 12.2 | 9.7 | 6.2 | 5.2 | 3.4 | 3.1 | 1.3 | 0.9 | 0.4 | 0.3 | 0.2 | 0.1 |
|---|
| Inventory | | -36.8 | 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 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 38.4 | 1.6 | 21.1 | 2.5 | 1.6 | 1.3 | 1.1 | 0.8 | 0.7 | 0.8 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 |
|---|
| Total Current Assets | | 38.4 | 38.0 | 40.8 | 30.1 | 28.5 | 23.4 | 20.3 | 12.0 | 8.7 | 8.4 | 3.6 | 3.0 | 1.8 | 1.4 | 0.9 | 0.7 |
| 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 | | 17.1 | 14.5 | 14.8 | 14.1 | 14.6 | 17.6 | 17.6 | 17.2 | 18.2 | 17.2 |
|---|
| Short Term Investments | | 2.2 | 2.8 | 2.5 | 2.6 | 3.0 | 2.6 | 2.1 | 2.5 | 2.2 | 2.2 |
|---|
| Total Cash & ST Investments | | 19.2 | 17.3 | 17.3 | 16.7 | 17.6 | 20.2 | 19.7 | 19.7 | 20.4 | 19.4 |
|---|
| Accounts Receivable | | 23.1 | 21.6 | 22.4 | 19.7 | 18.3 | 16.6 | 16.8 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -35.2 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 2.0 | 21.1 | 21.0 | 15.5 |
|---|
| Total Current Assets | | 44.1 | 40.4 | 41.3 | 38.0 | 37.4 | 38.4 | 38.4 | 40.8 | 41.4 | 34.9 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2.0 | 2.4 | 2.4 | 2.4 | 3.4 | 2.8 | 2.1 | 1.7 | 1.1 | 0.8 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 |
|---|
| Goodwill | | 17.6 | 17.6 | 17.6 | 18.8 | 19.8 | 18.7 | 6.9 | 7.0 | 4.7 | 4.7 | 0.8 | 0.8 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Intangible Assets | | 5.8 | 5.4 | 6.1 | 6.9 | 7.8 | 8.4 | 2.1 | 2.2 | 1.4 | 1.5 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 16.9 | 17.4 | 16.3 | 14.7 | 14.0 | 12.9 | 7.7 | 6.9 | 5.3 | 4.5 | 1.9 | 1.3 | 0.8 | 0.6 | 0.5 | 0.6 |
|---|
| Other Long-Term Assets | | 2.7 | 1.6 | 1.5 | 3.9 | 4.8 | 2.7 | 1.9 | 1.1 | 0.6 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 |
|---|
| Total Long-Term Assets | | 44.7 | 44.4 | 43.9 | 46.7 | 49.9 | 45.3 | 20.7 | 18.9 | 13.2 | 11.8 | 3.7 | 2.8 | 1.7 | 1.4 | 1.3 | 1.3 |
|---|
| Total Assets | | 83.1 | 82.4 | 84.6 | 76.9 | 78.4 | 68.7 | 41.0 | 30.9 | 21.9 | 20.2 | 7.3 | 5.8 | 3.5 | 2.7 | 2.2 | 1.9 |
| 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 | | 2.2 | 2.1 | 2.0 | 2.4 | 2.0 | 2.0 | 2.0 | 2.0 | 2.4 | 2.4 |
|---|
| Goodwill | | 10.8 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 18.7 |
|---|
| Intangible Assets | | 4.8 | 5.0 | 5.2 | 5.4 | 5.6 | 5.8 | 5.9 | 6.1 | 6.3 | 6.5 |
|---|
| Long-Term Investments | | 18.2 | 18.8 | 18.3 | 17.4 | 17.7 | 16.9 | 16.5 | 16.3 | 15.2 | 16.1 |
|---|
| Other Long-Term Assets | | 2.0 | 2.5 | 2.7 | 1.6 | 2.1 | 2.5 | 2.2 | 6.1 | 1.5 | 4.2 |
|---|
| Total Long-Term Assets | | 38.0 | 46.0 | 45.8 | 44.4 | 44.9 | 44.7 | 44.2 | 43.9 | 43.0 | 48.0 |
|---|
| Total Assets | | 82.1 | 86.4 | 87.0 | 82.4 | 82.4 | 83.1 | 82.6 | 84.6 | 84.4 | 82.9 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 13.8 | 13.0 | 16.3 | 9.5 | 8.5 | 7.1 | 4.2 | 4.1 | 4.2 | 3.8 | 1.0 | 0.8 | 0.4 | 0.2 | 0.2 | 0.2 |
|---|
| Short-Term Debt | | 0.1 | 0.3 | 0.3 | 0.1 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 18.2 | 20.3 | 19.3 | 18.4 | 16.6 | 13.9 | 8.3 | 7.5 | 4.8 | 4.5 | 2.5 | 2.0 | 1.1 | 1.0 | 0.6 | 0.5 |
|---|
| Current Liabilities | | 32.7 | 34.3 | 36.7 | 28.5 | 25.8 | 21.6 | 12.9 | 12.0 | 9.3 | 8.6 | 3.6 | 2.9 | 1.6 | 1.2 | 0.8 | 0.8 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 16.9 | 13.5 | 13.9 | 13.0 | 13.3 | 12.2 | 12.1 | 16.3 | 14.9 | 9.7 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.3 | 0.1 | 0.1 | 0.1 | 0.3 | 0.5 | 0.3 |
|---|
| Other Current Liabilities | | 23.1 | 22.6 | 22.3 | 20.3 | 20.0 | 19.8 | 19.9 | 1.6 | 1.7 | 7.0 |
|---|
| Current Liabilities | | 40.6 | 36.8 | 37.1 | 34.3 | 34.1 | 32.7 | 32.8 | 36.7 | 36.9 | 31.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 17.5 | 19.2 | 18.6 | 17.9 | 18.6 | 16.7 | 13.6 | 6.6 | 4.7 | 4.7 | 1.2 | 0.9 | 0.7 | 0.5 | 0.3 | 0.3 |
|---|
| Capital Leases | | 0.0 | 0.9 | 1.0 | 3.3 | 0.0 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.7 | 0.7 | 0.6 | 0.6 | 1.4 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 55.7 | 55.9 | 58.7 | 52.6 | 51.4 | 42.8 | 28.3 | 19.9 | 15.0 | 14.1 | 5.0 | 3.9 | 2.3 | 1.8 | 1.3 | 1.1 |
| 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 | | 17.5 | 17.6 | 18.3 | 19.2 | 17.5 | 17.5 | 17.9 | 17.7 | 18.8 | 17.9 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 1.0 | 1.1 | 3.3 |
|---|
| Def. Tax Liability | | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 |
|---|
| Total Liabilities | | 61.0 | 58.9 | 59.0 | 55.9 | 54.9 | 55.7 | 55.6 | 58.7 | 59.0 | 57.1 |
| 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 | | 14.4 | 15.3 | 12.0 | 9.3 | 8.1 | 6.8 | 5.0 | 3.7 | 2.7 | 1.9 | 1.4 | 1.0 | 0.7 | 0.6 | 0.6 | 0.5 |
|---|
| Comprehensive Income | | -0.6 | -0.5 | -0.7 | -1.1 | 0.1 | 0.3 | 0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 27.4 | 26.4 | 25.8 | 24.1 | 26.8 | 25.8 | 12.6 | 10.9 | 6.9 | 5.9 | 2.2 | 1.7 | 1.2 | 1.0 | 0.9 | 0.8 |
| 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 | | 9.8 | 16.4 | 16.7 | 15.3 | 15.1 | 14.4 | 13.2 | 12.0 | 12.0 | 11.5 |
|---|
| Comprehensive Income | | -0.1 | -0.2 | -0.3 | -0.5 | -0.2 | -0.6 | -0.6 | -0.7 | -1.1 | -1.0 |
|---|
| Total Common Equity | | 20.9 | 27.4 | 27.9 | 26.4 | 27.3 | 27.4 | 27.0 | 25.8 | 25.3 | 25.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 17.6 | 19.4 | 18.9 | 18.0 | 18.8 | 16.8 | 13.7 | 6.7 | 4.7 | 4.7 | 1.2 | 0.9 | 0.7 | 0.5 | 0.4 | 0.3 |
|---|
| Book Value | | 27.5 | 26.5 | 26.0 | 24.2 | 27.0 | 26.0 | 12.7 | 11.0 | 6.9 | 6.1 | 2.3 | 1.9 | 1.2 | 1.0 | 0.9 | 0.8 |
| 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 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Book Value | | 20.9 | 27.4 | 27.9 | 26.4 | 27.3 | 27.4 | 27.0 | 25.8 | 25.3 | 25.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 2.8 | -6.7 | 3.3 | 2.7 | 1.2 | 1.3 | 1.8 | 1.3 | 0.9 | 0.8 | 0.6 | 0.4 | 0.3 | 0.2 | 0.0 | 0.1 | 0.1 |
|---|
| Depreciation & Amortization | | 1.3 | 1.3 | 1.2 | 1.3 | 1.6 | 1.5 | 1.3 | 0.6 | 0.5 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Stock-Based Compensation | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -2.0 | 0.8 | -4.5 | 3.4 | 2.2 | 1.4 | 2.2 | -1.0 | -0.2 | 0.3 | 0.8 | 0.1 | 0.9 | 0.1 | 0.2 | 0.1 | 0.0 |
|---|
| Change In Accounts Receivable | | -3.1 | 1.5 | -4.3 | -2.4 | -1.6 | -2.5 | -0.1 | -1.1 | -1.2 | -0.1 | 0.1 | -0.4 | -0.5 | -0.1 | -0.1 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 0.4 | -0.7 | -0.5 | 3.4 | 0.4 | 1.1 | 0.6 | -0.4 | -0.5 | 0.1 | 0.4 | 0.0 | 0.5 | 0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 2.1 | 0.0 | -1.1 | -0.6 | 0.4 | 1.5 | 0.3 | 0.3 | 0.5 | 0.6 | 0.1 | 0.3 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 1.9 | 9.5 | -0.1 | 0.5 | 1.7 | -0.1 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Operations | | 3.0 | 0.0 | 0.0 | 8.1 | 6.3 | 4.2 | 5.5 | 1.5 | 1.2 | 1.5 | 1.9 | 0.7 | 1.2 | 0.4 | 0.3 | 0.3 | 0.2 |
| 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 | | -1.1 | -6.6 | -0.3 | 1.3 | 0.3 | 0.7 | 1.1 | 1.2 | 0.0 | 0.5 |
|---|
| Depreciation & Amortization | | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Stock-Based Compensation | | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 |
|---|
| Change Working Capital | | 0.7 | -1.6 | 1.7 | -0.2 | -1.2 | -2.0 | 0.7 | -2.0 | -0.2 | -0.5 |
|---|
| Change In Accounts Receivable | | 0.0 | -1.5 | 0.9 | -2.7 | -1.6 | -1.7 | 0.2 | -1.2 | -0.1 | -2.0 |
|---|
| Change In Accounts Payable | | 0.0 | 2.1 | 0.0 | 0.6 | 0.0 | 0.9 | 0.0 | 0.0 | 1.9 | 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 | | 0.8 | 9.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.1 | 0.5 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 1.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.7 | -0.8 | -0.6 | -0.8 | -1.0 | -0.9 | -0.9 | -0.7 | -0.7 | -0.4 | -0.3 | -0.2 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 |
|---|
| Acquisitions | | 1.0 | 0.0 | 1.0 | 0.7 | 1.0 | -0.5 | -3.6 | 0.0 | -2.1 | -0.1 | -1.3 | 0.0 | -0.1 | -0.1 | 0.1 | 0.0 | -0.1 |
|---|
| Investments | | -6.9 | -4.5 | -7.2 | -6.6 | -6.7 | -7.4 | -7.4 | -2.6 | -3.8 | -2.7 | -2.5 | -1.3 | -1.0 | -0.8 | -0.7 | -0.3 | -0.6 |
|---|
| Sales of Investment | | 5.7 | 5.8 | 5.8 | 5.5 | 3.8 | 5.5 | 4.9 | 1.8 | 2.0 | 1.9 | 1.7 | 0.7 | 0.4 | 0.6 | 0.6 | 0.3 | 0.6 |
|---|
| Other Investing Activities | | -0.3 | 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 | -0.1 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -0.8 | 0.0 | 0.0 | -1.2 | -2.9 | -3.3 | -7.0 | -1.5 | -4.6 | -1.3 | -2.4 | -0.8 | -0.8 | -0.3 | -0.2 | -0.1 | -0.2 |
| 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 | | -0.2 | -0.2 | -0.2 | -0.1 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.9 | 0.0 | 0.0 |
|---|
| Investments | | -0.8 | -0.2 | -2.0 | -1.6 | -1.4 | -2.3 | -2.1 | -1.3 | -1.9 | -1.5 |
|---|
| Sales of Investment | | 1.6 | 1.6 | 1.3 | 1.2 | 1.6 | 1.7 | 1.1 | 1.4 | 1.2 | 2.1 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | 0.6 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | 0.4 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1.4 | 0.0 | 0.0 | 0.0 | -1.5 | -7.6 | -4.1 | -17.8 | -4.1 | -1.4 | -6.1 | -1.6 | -1.7 | 0.0 | -0.2 | -0.4 | -0.2 |
|---|
| Debt Issued | | 1.0 | 19.4 | 0.6 | 0.9 | 0.7 | 9.7 | 7.2 | 24.9 | 6.1 | 1.4 | 9.5 | 1.9 | 1.9 | 0.2 | 0.4 | 0.4 | 0.5 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Repurchase of Common Stock | | -1.8 | -0.5 | -3.1 | -1.6 | -3.1 | -0.3 | -0.6 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 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 | -6.1 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 1.8 | 0.0 | 0.0 | 0.0 | 0.3 | 9.3 | 5.0 | 24.7 | 12.1 | 1.3 | 8.9 | 1.9 | 1.9 | 0.4 | 0.4 | 0.4 | 0.2 |
|---|
| Cash from Financing | | -1.9 | 0.0 | 0.0 | -1.7 | -4.2 | 1.4 | 0.3 | 6.8 | 4.6 | -0.1 | 2.7 | 0.3 | 0.2 | 0.2 | 0.2 | 0.0 | 0.1 |
| 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 | -0.2 | 0.2 |
|---|
| Debt Issued | | 17.6 | 0.0 | -0.7 | -1.1 | 1.8 | 0.0 | -0.4 | 0.2 | -1.1 | 1.3 |
|---|
| 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 | -0.4 | 0.0 | -0.9 | -1.2 | -0.8 | -0.2 | 0.0 | -0.8 |
|---|
| 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 | -0.2 | -0.5 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.3 | 3.8 | -3.1 | 5.1 | -0.9 | 2.3 | -1.2 | 6.8 | 1.3 | 0.1 | 2.2 | 0.2 | 0.6 | 0.2 | 0.3 | 0.1 | 0.0 |
|---|
| Closing Cash Balance | | 17.6 | 18.0 | 14.1 | 17.5 | 12.3 | 13.2 | 11.0 | 12.1 | 5.4 | 4.1 | 3.9 | 1.8 | 1.6 | 1.0 | 0.8 | 0.6 | 0.4 |
| 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 | 2.5 | -0.3 | 0.8 | -0.5 | -3.0 | 0.0 | 0.4 | -1.0 | 0.9 |
|---|
| Closing Cash Balance | | 17.9 | 17.1 | 14.5 | 14.8 | 14.1 | 14.6 | 17.6 | 17.6 | 17.2 | 18.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 2.3 | 4.3 | -0.5 | 7.3 | 5.3 | 3.3 | 4.6 | 0.8 | 0.6 | 1.1 | 1.5 | 0.5 | 1.1 | 0.3 | 0.2 | 0.2 | 0.1 |
|---|
| Real Free Cash Flow | | 2.0 | 4.1 | -0.7 | 7.0 | 5.0 | 3.1 | 4.4 | 0.6 | 0.4 | 0.9 | 1.4 | 0.4 | 1.1 | 0.3 | 0.2 | 0.2 | 0.0 |
| 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 | | 0.2 | 1.1 | 1.6 | 1.4 | -0.7 | -1.1 | 2.0 | -0.6 | 0.0 | 0.9 |
|---|
| Real Free Cash Flow | | 0.2 | 1.1 | 1.5 | 1.3 | -0.8 | -1.2 | 1.9 | -0.7 | -0.1 | 0.8 |