ELLO
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 41.5 | 40.5 | 48.8 | 53.4 | 44.8 | 9.6 | 19.0 | 18.1 | 13.6 | 12.2 | 12.6 | 13.0 | 9.4 | 6.7 | 4.7 | 11.4 |
|---|
| Cost of Revenues | | 33.6 | 35.7 | 27.3 | 40.2 | 32.6 | 7.9 | 13.1 | 12.2 | 7.1 | 6.8 | 7.1 | 7.0 | 4.6 | 3.5 | 2.4 | 11.0 |
|---|
| Gross Profit | | 7.9 | 4.8 | 21.5 | 13.2 | 12.2 | 1.7 | 5.9 | 6.0 | 6.6 | 5.4 | 5.5 | 6.0 | 4.8 | 3.2 | 2.3 | 0.4 |
| Revenue |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Revenues | | 12.7 | 11.3 | 8.9 | 8.7 | 12.3 | 11.2 | 8.2 | 7.7 | 15.6 | 13.4 |
|---|
| Cost of Revenues | | 9.5 | 6.4 | 8.9 | 8.8 | 9.1 | 5.8 | 8.6 | 9.1 | 9.7 | 9.5 |
|---|
| Gross Profit | | 3.2 | 4.9 | 0.0 | -0.2 | 3.2 | 5.4 | -0.4 | -1.4 | 6.0 | 3.9 |
| Operating Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 3.8 | 2.5 | 3.5 | 4.2 | 2.9 | 2.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 5.3 | 5.9 | 5.7 | 4.5 | 3.8 | 3.6 | 2.4 | 4.4 | 3.4 | 3.5 | 3.3 | 2.1 | 2.4 | 2.4 |
|---|
| Depreciation & Amortization | | 16.4 | 15.9 | 16.5 | 16.1 | 15.1 | 3.0 | 6.4 | 5.8 | 4.5 | 4.6 | 4.5 | 4.5 | 2.9 | 2.1 | 1.3 | 0.0 |
|---|
| Total Operating Expenses | | 5.4 | -4.3 | 17.0 | 9.7 | 8.2 | 8.0 | 8.0 | 6.5 | 5.2 | 4.4 | 3.4 | 3.5 | 3.3 | 2.1 | 2.4 | 2.4 |
|---|
| Operating Income | | 2.5 | 9.1 | 4.5 | 13.1 | 1.2 | -0.5 | 0.7 | 2.9 | 3.0 | 2.5 | 4.4 | 8.4 | 9.7 | 0.5 | -0.1 | -2.4 |
| Operating Income |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 0.2 | 1.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.2 | 1.4 |
|---|
| Depreciation & Amortization | | 4.4 | 4.3 | 4.2 | 3.5 | 4.1 | 4.2 | 4.1 | 4.4 | 4.0 | 3.9 |
|---|
| Total Operating Expenses | | 2.3 | 5.9 | 1.3 | -4.1 | -3.7 | 5.1 | -1.6 | 3.2 | 1.4 | 2.5 |
|---|
| Operating Income | | 0.9 | -1.0 | -1.3 | 4.0 | 6.9 | 0.3 | -2.1 | -4.8 | 7.6 | 1.8 |
| Net Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 14.8 | 2.5 | 1.5 | 9.6 | 2.9 | 2.1 | 1.8 | 2.9 | 1.3 | 0.3 | 2.1 | 1.8 | 0.1 | 0.3 | 1.5 | 0.0 |
|---|
| Interest Expense | | 11.1 | 15.1 | 12.1 | 11.4 | 23.1 | 6.9 | 10.9 | 5.5 | 7.4 | 3.9 | 4.8 | 3.8 | 1.5 | 1.2 | 2.5 | 1.1 |
|---|
| Other Expense | | -9.5 | -19.7 | -3.6 | -10.8 | -23.9 | -5.8 | 8.8 | 3.9 | -1.6 | 2.2 | 5.4 | 5.1 | 7.5 | -2.6 | -0.5 | 1.0 |
|---|
| IBT | | -7.0 | -10.6 | 1.0 | 2.2 | -22.8 | -6.3 | 9.5 | 0.8 | -6.3 | -0.4 | 4.9 | 5.6 | 7.5 | -2.4 | -1.5 | -1.4 |
|---|
| Income Tax Expense | | -1.4 | -1.4 | -1.4 | 2.1 | -2.5 | -0.1 | -0.3 | 0.2 | 0.4 | 0.6 | -1.8 | 0.2 | 0.2 | -0.8 | -0.8 | 0.0 |
|---|
| Net Income | | -0.8 | -6.5 | 2.2 | 0.1 | -20.3 | -6.2 | 12.1 | 1.1 | -6.1 | -0.6 | 6.9 | 5.5 | 7.3 | -1.6 | -0.7 | 3.9 |
| Net Income |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Interest Income | | 7.9 | 0.0 | 11.5 | -4.5 | 4.6 | 2.2 | 0.6 | 0.0 | 2.1 | 3.6 |
|---|
| Interest Expense | | 3.3 | 0.5 | 3.6 | 3.8 | 3.7 | 3.8 | 3.8 | 2.7 | 3.4 | 3.4 |
|---|
| Other Expense | | 9.1 | -8.2 | 7.2 | -17.7 | 0.6 | 0.7 | -3.3 | -4.2 | -1.0 | -0.5 |
|---|
| IBT | | 10.1 | -9.2 | 5.9 | -13.7 | 7.5 | 1.0 | -5.4 | -9.0 | 6.6 | 1.3 |
|---|
| Income Tax Expense | | 0.0 | 0.8 | -0.9 | -1.4 | 0.9 | -0.2 | -0.8 | -1.0 | 0.7 | 0.1 |
|---|
| Net Income | | 10.1 | -7.7 | 8.0 | -11.2 | 6.1 | 2.2 | -3.6 | -8.5 | 5.2 | 1.4 |
| Per Share Data |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $0.56 | $0.01 | $-1.58 | $-0.50 | $1.09 | $0.10 | $-0.57 | $-0.05 | $0.78 | $0.51 | $0.68 | $-0.15 | $-0.07 | $0.53 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.31 | $0.01 | $-1.58 | $-0.50 | $1.09 | $0.10 | $-0.57 | $-0.05 | $0.78 | $0.51 | $0.68 | $-0.15 | $-0.07 | $0.45 |
|---|
| Shares Outstanding | | 13.8 | 12.9 | 7.2 | 12.7 | 12.8 | 12.3 | 11.1 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.8 | 7.9 |
|---|
| Diluted Shares Outstanding | | 13.8 | 12.9 | 12.9 | 12.7 | 12.8 | 12.3 | 11.1 | 10.7 | 10.7 | 10.7 | 10.7 | 10.8 | 10.8 | 10.7 | 10.8 | 8.9 |
| Per Share Data |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.66 | $0.41 | $0.11 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.66 | $0.41 | $0.11 |
|---|
| Shares Outstanding | | 13.8 | 12.8 | 12.8 | 12.8 | 13.0 | 16.8 | 12.9 | 12.9 | 12.8 | 12.7 |
|---|
| Diluted Shares Outstanding | | 13.8 | 12.8 | 12.8 | 12.8 | 13.0 | 13.8 | 12.9 | 12.9 | 12.8 | 12.7 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 53.9 | 41.1 | 51.1 | 46.5 | 41.2 | 66.8 | 44.5 | 36.9 | 24.0 | 22.5 | 17.1 | 13.0 | 5.2 | 25.2 | 22.3 | 57.6 |
|---|
| Short Term Investments | | 2.5 | 0.0 | 1.0 | 2.8 | 30.4 | 9.9 | 10.1 | 3.4 | 3.4 | 1.0 | 5.9 | 7.1 | 3.7 | 4.0 | 7.7 | 0.0 |
|---|
| Total Cash & ST Investments | | 53.9 | 41.1 | 52.1 | 49.3 | 71.6 | 76.7 | 54.6 | 40.3 | 27.4 | 23.5 | 23.1 | 20.0 | 9.0 | 29.2 | 30.0 | 57.6 |
|---|
| Accounts Receivable | | 90.7 | 19.8 | 0.2 | 14.5 | 11.3 | 11.3 | 6.3 | 13.9 | 11.9 | 9.5 | 7.5 | 5.1 | 2.5 | 2.8 | 5.4 | 1.7 |
|---|
| Inventory | | 0.0 | 0.9 | 1.2 | 1.2 | 0.6 | 0.3 | 0.3 | 3.4 | 2.0 | -2.7 | -0.6 | -0.4 | 4.7 | 4.4 | 0.0 | 0.5 |
|---|
| Other Current Assets | | 0.7 | 1.0 | 40.3 | -0.3 | 0.4 | -0.3 | 1.4 | 1.3 | 1.2 | 2.8 | 0.7 | 0.7 | 0.1 | 2.4 | 12.7 | 0.2 |
|---|
| Total Current Assets | | 145.3 | 62.8 | 93.8 | 64.7 | 83.9 | 88.0 | 83.1 | 58.9 | 42.6 | 32.9 | 30.7 | 25.3 | 16.3 | 38.7 | 48.1 | 60.1 |
| Current Assets |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Cash And Equivalents | | 35.1 | 41.1 | 48.5 | 56.0 | 82.7 | 51.1 | 62.1 | 73.9 | 69.7 | 46.5 |
|---|
| Short Term Investments | | 36.3 | 0.0 | 2.4 | 2.5 | 1.0 | 1.0 | 1.0 | 1.0 | 21.4 | 2.8 |
|---|
| Total Cash & ST Investments | | 71.4 | 41.1 | 50.9 | 58.5 | 83.8 | 52.1 | 63.1 | 74.9 | 91.1 | 49.3 |
|---|
| Accounts Receivable | | 21.4 | 19.8 | 17.8 | 0.7 | 12.2 | 10.5 | 14.0 | 2.2 | 17.3 | 14.5 |
|---|
| Inventory | | 0.0 | 0.9 | 0.0 | 0.8 | 30.1 | 1.2 | 0.8 | 0.9 | 0.0 | 1.2 |
|---|
| Other Current Assets | | 1.5 | 1.0 | 1.4 | 14.0 | 0.4 | 40.3 | 2.3 | 15.5 | 0.8 | -0.3 |
|---|
| Total Current Assets | | 94.4 | 62.8 | 70.1 | 74.1 | 126.5 | 93.8 | 79.3 | 93.5 | 109.3 | 64.7 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 758.8 | 517.1 | 438.9 | 395.8 | 363.4 | 281.3 | 142.0 | 87.2 | 78.8 | 73.3 | 72.2 | 76.9 | 67.8 | 40.7 | 37.5 | 16.4 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | -1.3 | -0.8 | 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 | 4.1 | 6.0 | 5.4 | 5.0 | 4.9 | 5.5 | 8.6 | 8.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 130.0 | 41.3 | 31.8 | 30.0 | 34.0 | 32.2 | 33.6 | 27.7 | 27.7 | 30.5 | 35.5 | 24.0 | 17.8 | 14.5 | 10.1 | 0.0 |
|---|
| Other Long-Term Assets | | 7.2 | 47.0 | 48.4 | 58.1 | 52.1 | 50.4 | 44.2 | 30.0 | 41.7 | 0.7 | -2.8 | 4.6 | 4.4 | 3.4 | 1.9 | 3.3 |
|---|
| Total Long-Term Assets | | 898.0 | 614.4 | 519.1 | 511.5 | 467.3 | 372.1 | 227.1 | 152.3 | 155.5 | 115.6 | 116.0 | 105.5 | 90.1 | 58.6 | 49.5 | 19.7 |
|---|
| Total Assets | | 1,043.3 | 677.3 | 612.9 | 576.2 | 551.1 | 460.2 | 310.2 | 211.2 | 198.1 | 148.5 | 146.6 | 130.8 | 106.4 | 97.3 | 97.5 | 79.8 |
| Long-Term Assets |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Net Property, Plant & Equipment | | 528.4 | 517.1 | 480.3 | 475.7 | 452.9 | 438.9 | 433.3 | 411.5 | 404.8 | 395.8 |
|---|
| 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 | 12.2 | 0.0 | 3.5 | 3.7 | 3.8 | 4.1 |
|---|
| Long-Term Investments | | 40.1 | 41.3 | 35.0 | 33.5 | 33.4 | 31.8 | 32.1 | 29.3 | 29.7 | 30.0 |
|---|
| Other Long-Term Assets | | 49.9 | 47.0 | 47.8 | 51.4 | 16.3 | 17.4 | 52.8 | 55.1 | 56.6 | 58.1 |
|---|
| Total Long-Term Assets | | 626.9 | 614.4 | 570.0 | 560.7 | 540.3 | 519.1 | 533.0 | 511.2 | 508.7 | 511.5 |
|---|
| Total Assets | | 721.2 | 677.3 | 640.0 | 634.8 | 666.8 | 612.9 | 612.3 | 604.6 | 617.9 | 576.2 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 58.5 | 8.9 | 5.2 | 4.5 | 2.9 | 12.4 | 1.8 | 2.1 | 1.3 | 1.6 | 0.8 | 1.0 | 1.6 | 1.5 | 2.2 | 2.1 |
|---|
| Short-Term Debt | | 77.3 | 63.6 | 50.7 | 42.3 | 166.7 | 24.9 | 30.9 | 14.6 | 7.7 | 5.8 | 5.5 | 4.6 | 14.1 | 5.3 | 9.4 | 0.0 |
|---|
| Other Current Liabilities | | 2.5 | 12.8 | 32.5 | 42.6 | 32.8 | 4.7 | 3.0 | 3.0 | 0.3 | 0.6 | 0.6 | 0.7 | 3.8 | 10.6 | 0.2 | 3.6 |
|---|
| Current Liabilities | | 138.3 | 86.7 | 88.6 | 91.2 | 205.2 | 45.2 | 37.7 | 19.9 | 11.3 | 10.6 | 9.2 | 9.0 | 19.5 | 17.6 | 22.9 | 5.7 |
| Current Liabilities |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Accounts Payable | | 9.9 | 8.9 | 9.0 | 23.7 | 9.2 | 5.2 | 5.3 | 3.3 | 3.8 | 4.5 |
|---|
| Short-Term Debt | | 74.6 | 63.6 | 58.6 | 50.0 | 49.9 | 50.7 | 53.0 | 53.4 | 41.5 | 42.3 |
|---|
| Other Current Liabilities | | 10.7 | 12.8 | 13.3 | 11.4 | 17.4 | 32.5 | 18.0 | 23.8 | 31.7 | 42.6 |
|---|
| Current Liabilities | | 95.2 | 86.7 | 80.9 | 85.0 | 90.9 | 88.6 | 76.2 | 80.6 | 77.0 | 91.2 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 463.0 | 457.5 | 395.7 | 364.8 | 209.6 | 273.3 | 149.4 | 102.8 | 98.8 | 50.0 | 48.3 | 40.9 | 12.9 | 14.0 | 8.7 | 0.0 |
|---|
| Capital Leases | | 12.1 | 26.0 | 24.4 | 22.8 | 20.1 | 17.3 | 15.4 | 0.0 | 3.7 | 4.0 | 4.3 | 4.6 | 4.9 | 5.2 | 4.7 | 0.0 |
|---|
| Def. Tax Liability | | 75.8 | 2.6 | 0.0 | 6.8 | 8.8 | 7.8 | 6.5 | 6.2 | 6.0 | 0.9 | 0.8 | 0.8 | 0.0 | 0.3 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 700.8 | 548.0 | 487.8 | 493.1 | 437.7 | 335.1 | 202.6 | 134.2 | 120.6 | 64.1 | 60.6 | 53.4 | 34.2 | 34.5 | 32.7 | 13.2 |
| Long-Term Liabilities |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Long-Term Debt | | 491.1 | 457.5 | 424.4 | 417.6 | 436.7 | 395.7 | 399.4 | 397.2 | 417.2 | 364.8 |
|---|
| Capital Leases | | 33.4 | 26.0 | 26.1 | 26.4 | 25.2 | 24.4 | 25.9 | 23.7 | 25.3 | 22.8 |
|---|
| Def. Tax Liability | | 2.7 | 2.6 | 2.5 | 2.6 | 0.0 | 2.5 | 6.0 | 6.1 | 6.2 | 6.8 |
|---|
| Total Liabilities | | 590.1 | 548.0 | 508.9 | 507.3 | 534.6 | 487.8 | 487.1 | 485.8 | 505.4 | 493.1 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.0 | 25.6 | 25.6 | 25.6 | 25.6 | 25.1 | 22.0 | 20.0 | 20.0 | 25.3 | 24.3 | 21.5 | 19.0 | 19.8 | 20.2 | 19.6 |
|---|
| Retained Earnings | | 182.9 | -11.6 | -5.0 | -7.3 | -7.2 | 8.2 | 12.8 | 0.8 | -0.3 | 4.0 | 6.6 | -0.3 | -5.1 | -12.9 | -11.5 | -10.5 |
|---|
| Comprehensive Income | | 0.9 | 20.0 | 10.0 | -6.9 | 13.0 | 10.3 | 9.4 | 1.2 | 2.4 | -16.2 | -13.9 | -6.7 | 3.0 | -1.4 | -1.3 | 0.1 |
|---|
| Total Common Equity | | 342.5 | 118.6 | 115.0 | 95.7 | 115.5 | 124.2 | 106.6 | 78.5 | 78.6 | 85.1 | 86.3 | 77.4 | 72.2 | 62.8 | 64.9 | 66.6 |
| Total Common Equity |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Common Stock | | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 |
|---|
| Retained Earnings | | -3.6 | -11.6 | -0.4 | -6.5 | -8.7 | -5.0 | 3.5 | -1.8 | -3.6 | -7.3 |
|---|
| Comprehensive Income | | 13.1 | 20.0 | 8.7 | 12.7 | 16.7 | 10.0 | 4.8 | 5.1 | 4.1 | -6.9 |
|---|
| Total Common Equity | | 119.7 | 118.6 | 118.4 | 116.3 | 118.1 | 115.0 | 118.3 | 113.3 | 110.4 | 95.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 552.5 | 521.1 | 446.4 | 407.0 | 376.3 | 298.2 | 180.3 | 117.4 | 106.5 | 55.9 | 53.8 | 45.5 | 27.0 | 19.4 | 18.0 | 3.9 |
|---|
| Book Value | | 342.5 | 129.3 | 125.1 | 83.1 | 113.5 | 125.0 | 107.6 | 77.0 | 77.5 | 84.4 | 86.0 | 77.4 | 72.2 | 62.8 | 64.9 | 66.6 |
| Other |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Total Debt | | 11.5 | 10.7 | 12.6 | 11.2 | 14.2 | 10.1 | 6.9 | 5.5 | 2.2 | -12.6 |
|---|
| Book Value | | 119.7 | 118.6 | 118.4 | 116.3 | 118.1 | 115.0 | 118.3 | 113.3 | 110.4 | 95.7 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 3.5 | -9.0 | 0.6 | 0.1 | -20.3 | -6.2 | 9.8 | 0.6 | -6.6 | -1.0 | 6.7 | 5.5 | 7.3 | -1.6 | -0.7 | -1.4 |
|---|
| Depreciation & Amortization | | 27.3 | 15.9 | 16.5 | 16.1 | 15.1 | 3.0 | 6.4 | 5.8 | 4.5 | 4.6 | 4.5 | 4.5 | 2.9 | 2.1 | 1.3 | 0.0 |
|---|
| Stock-Based Compensation | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.2 | 0.4 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -25.4 | 0.2 | -1.5 | 5.5 | 1.7 | -3.3 | 5.6 | 0.5 | -0.9 | 0.2 | 0.7 | -1.9 | 0.7 | 2.8 | -5.0 | -1.9 |
|---|
| Change In Accounts Receivable | | -37.2 | -8.0 | 1.5 | 0.7 | -1.9 | -3.9 | 0.4 | 0.0 | 2.0 | -14.8 | 0.1 | 0.1 | 0.2 | 0.0 | -0.1 | 0.0 |
|---|
| Change In Accounts Payable | | 15.7 | 0.0 | 0.0 | 1.7 | 0.2 | 0.2 | 0.5 | 0.6 | -0.3 | 0.8 | -0.2 | -0.4 | 0.3 | -0.1 | 0.0 | 2.1 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -2.6 | 14.1 | 0.9 | -1.6 | 0.2 | 2.9 | -5.2 | 0.0 |
|---|
| Other Non-cash Items | | 98.6 | 2.2 | -5.3 | -12.6 | 21.2 | 0.7 | -17.8 | -0.6 | 4.9 | 3.4 | -5.7 | 2.8 | -6.8 | 1.4 | 2.2 | -0.4 |
|---|
| Cash from Operations | | 43.2 | 0.0 | 8.6 | 11.3 | 15.2 | -5.8 | 3.7 | 6.6 | 2.3 | 7.8 | 4.5 | 2.7 | 4.6 | 4.5 | -2.3 | -3.7 |
| Cash Flow From Operating Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Income | | 10.1 | -7.7 | 6.8 | -12.3 | 6.6 | 1.6 | -3.6 | -9.8 | 5.9 | 1.3 |
|---|
| Depreciation & Amortization | | 4.4 | 4.3 | 4.2 | 3.5 | 4.1 | 4.2 | 4.1 | 4.4 | 4.0 | 3.9 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 0.2 | 1.2 | 1.6 | 2.1 | -0.6 | -2.0 | 0.7 | -3.8 | 2.1 | 0.9 |
|---|
| Change In Accounts Receivable | | -1.1 | 1.2 | 6.2 | -5.6 | 0.0 | -0.9 | -2.3 | -1.3 | 0.5 | 1.9 |
|---|
| Change In Accounts Payable | | -0.5 | 0.0 | 1.3 | 0.0 | 0.6 | -0.6 | -0.1 | -0.3 | 1.7 | -0.5 |
|---|
| 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 | | -11.1 | 7.0 | -11.5 | 10.4 | -6.0 | -4.3 | -0.1 | 3.7 | -1.3 | -2.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.2 | 11.5 | 3.4 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -40.7 | -72.9 | -61.1 | -48.6 | -82.8 | -128.4 | -86.8 | -3.7 | -7.6 | -5.1 | 0.0 | -0.6 | -6.6 | -0.9 | -19.2 | -11.1 |
|---|
| Acquisitions | | -1.4 | 0.0 | 0.0 | 0.0 | 0.0 | -7.5 | -1.0 | -1.0 | -9.9 | -0.8 | -6.9 | -14.1 | -25.4 | -9.7 | 0.0 | 0.0 |
|---|
| Investments | | 0.1 | -0.5 | -1.5 | -1.8 | -19.7 | -4.4 | -6.3 | 0.0 | -14.7 | -1.8 | -2.6 | -3.0 | -0.1 | 0.0 | -7.7 | -0.5 |
|---|
| Sales of Investment | | 6.9 | 10.8 | 5.1 | 30.9 | 0.0 | 1.8 | 35.1 | 4.0 | 1.9 | 6.2 | 5.5 | 0.2 | 0.1 | 0.1 | 0.0 | 5.5 |
|---|
| Other Investing Activities | | 6.2 | 0.0 | 2.0 | -4.9 | -4.9 | 26.3 | -22.1 | -5.1 | 2.9 | 2.5 | -0.1 | 4.4 | 1.1 | 9.1 | -21.5 | -3.0 |
|---|
| Cash from Investing | | -30.5 | 0.0 | -55.6 | -24.4 | -107.4 | -112.1 | -81.1 | -5.8 | -27.3 | 1.0 | -4.1 | -13.2 | -31.0 | -1.4 | -48.5 | -9.1 |
| Cash Flow From Investing Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Capital Expenditure | | -22.4 | -19.3 | -18.6 | -22.9 | -30.5 | -11.7 | -9.0 | -9.6 | -24.0 | -14.1 |
|---|
| Acquisitions | | 12.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | -39.1 | 1.1 | -0.1 | -1.5 | 0.0 | 0.0 | 0.0 | -0.4 |
|---|
| Sales of Investment | | 0.6 | 0.0 | 0.0 | 1.3 | 0.1 | 9.4 | 0.0 | 2.2 | 0.2 | 20.7 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | 2.4 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.2 | -21.5 | 6.1 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -108.0 | 0.0 | 56.3 | -182.5 | -54.4 | -30.9 | -15.7 | -22.5 | -7.1 | -6.1 | -5.6 | -25.4 | -5.7 | -5.4 | 0.0 | 0.0 |
|---|
| Debt Issued | | 209.8 | 74.7 | 95.7 | 213.2 | 132.6 | 148.8 | 78.6 | 33.4 | 57.7 | 8.1 | 14.0 | 43.8 | 13.3 | 6.7 | 14.1 | 3.9 |
|---|
| Issuance of Common Stock | | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 21.3 | 7.8 | 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 | -1.3 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -4.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | -2.6 | 0.0 | -1.9 | 205.2 | 108.6 | 151.2 | 92.6 | 34.7 | 36.8 | 5.7 | 11.0 | 45.9 | 12.8 | 5.7 | 16.3 | 13.8 |
|---|
| Cash from Financing | | -35.1 | 0.0 | 54.4 | 22.7 | 54.2 | 141.6 | 84.7 | 12.3 | 29.7 | -2.7 | 4.1 | 20.5 | 7.2 | 0.0 | 16.2 | 13.8 |
| Cash Flow From Financing Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.9 | -0.7 | -3.5 |
|---|
| Debt Issued | | 0.0 | 565.7 | 44.6 | 38.1 | 15.4 | -19.1 | 40.3 | -1.2 | 2.5 | -4.6 |
|---|
| 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 | -0.7 | -0.5 | -0.4 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.2 | -1.2 | -3.9 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -20.7 | -10.0 | 4.7 | 5.2 | -25.6 | 22.3 | 7.6 | 12.9 | 1.5 | 4.7 | 2.7 | 7.0 | -18.9 | 3.3 | -36.8 | 1.0 |
|---|
| Closing Cash Balance | | 53.9 | 41.1 | 51.1 | 46.5 | 41.2 | 66.8 | 44.5 | 36.9 | 24.0 | 22.5 | 17.1 | 13.0 | 5.2 | 25.2 | 22.3 | 57.6 |
| Cash position |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Change in Cash | | 2.8 | 11.4 | -6.0 | -7.3 | -7.6 | -26.7 | 31.2 | -11.0 | -11.8 | 4.1 |
|---|
| Closing Cash Balance | | 49.9 | 46.5 | 35.1 | 41.1 | 48.5 | 56.0 | 82.7 | 51.1 | 62.1 | 73.9 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 2.5 | -67.5 | -52.5 | -37.3 | -67.6 | -134.2 | -83.1 | 2.9 | -5.3 | 2.7 | 4.5 | 2.2 | -2.0 | 3.5 | -21.6 | -14.7 |
|---|
| Real Free Cash Flow | | 2.4 | -67.6 | -52.6 | -37.4 | -67.6 | -134.3 | -83.1 | 2.9 | -5.3 | 2.7 | 4.5 | 10.4 | -2.4 | 3.5 | -21.6 | -14.7 |
| Free Cash Flow |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Free Cash Flow | | -10.7 | -14.5 | -19.2 | -21.3 | -25.9 | -12.4 | -7.9 | -17.8 | -12.5 | -10.7 |
|---|
| Real Free Cash Flow | | -10.7 | -14.5 | -19.2 | -21.4 | -25.9 | -12.4 | -7.9 | -17.9 | -12.5 | -10.7 |