ELV
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 | | 199.1 | 199.1 | 176.8 | 171.3 | 156.6 | 138.6 | 121.9 | 104.2 | 92.1 | 90.0 | 84.9 | 79.2 | 73.9 | 71.0 | 61.7 | 60.7 | 58.8 |
|---|
| Cost of Revenues | | 148.2 | 148.2 | 0.0 | 17.3 | 13.0 | 10.9 | 9.0 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 50.9 | 50.9 | 176.8 | 154.0 | 143.6 | 127.7 | 112.9 | 102.2 | 92.1 | 90.0 | 84.9 | 79.2 | 73.9 | 71.0 | 61.7 | 60.7 | 58.8 |
| 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 | 50.7 | 49.8 | 48.9 | 45.4 | 45.1 | 43.6 | 42.6 | 42.6 | 42.8 |
|---|
| Cost of Revenues | | 38.1 | 38.1 | 36.7 | 35.3 | 0.0 | 0.0 | 0.0 | 0.0 | 31.3 | 30.6 |
|---|
| Gross Profit | | 11.7 | 12.6 | 13.1 | 13.6 | 45.4 | 45.1 | 43.6 | 42.6 | 11.3 | 12.2 |
| 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 | 36.2 | 17.7 | 15.9 | 17.5 | 13.4 | 14.0 | 12.6 | 12.6 | 12.5 | 11.7 | 10.0 | 8.7 | 8.4 | 8.8 |
|---|
| Depreciation & Amortization | | 1.5 | 1.5 | 1.4 | 1.7 | 1.7 | 1.3 | 1.2 | 1.1 | 1.1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.7 | 0.6 | 0.1 |
|---|
| Total Operating Expenses | | 42.8 | 42.8 | 168.9 | 36.2 | 17.7 | 15.9 | -126.0 | -98.2 | -86.3 | 12.6 | 12.6 | 12.5 | 11.7 | 10.0 | 8.7 | 8.4 | 8.8 |
|---|
| Operating Income | | 8.1 | 8.1 | 7.9 | 134.0 | 7.8 | 7.9 | 6.2 | 6.0 | 5.1 | 4.0 | 4.6 | 4.6 | 4.4 | 3.8 | 3.9 | 4.0 | 4.4 |
| 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 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 |
|---|
| Total Operating Expenses | | 11.1 | 10.8 | 10.4 | 10.4 | 44.8 | 43.8 | 40.7 | 39.6 | 10.1 | 10.3 |
|---|
| Operating Income | | 0.6 | 1.8 | 2.6 | 3.1 | 0.6 | 1.4 | 3.0 | 2.9 | 1.3 | 1.9 |
| 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 | | 1.4 | 1.4 | 1.2 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 |
|---|
| Other Expense | | -1.4 | -1.4 | 0.0 | -126.2 | -0.9 | 12.6 | 10.4 | -82.9 | -0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 3.9 | 3.8 |
|---|
| IBT | | 6.7 | 6.7 | 7.9 | 7.7 | 7.8 | 7.9 | 6.2 | 6.0 | 5.1 | 4.0 | 4.6 | 4.6 | 4.4 | 3.8 | 3.9 | 4.0 | 4.4 |
|---|
| Income Tax Expense | | 1.0 | 1.0 | 1.9 | 1.7 | 1.8 | 1.8 | 1.7 | 1.2 | 1.3 | 0.1 | 2.1 | 2.1 | 1.8 | 1.2 | 1.2 | 1.3 | 1.5 |
|---|
| Net Income | | 5.7 | 5.7 | 6.0 | 6.0 | 6.0 | 6.1 | 4.6 | 4.8 | 3.8 | 3.8 | 2.5 | 2.6 | 2.6 | 2.5 | 2.7 | 2.6 | 2.9 |
| 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 | 0.0 |
|---|
| Interest Expense | | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Other Expense | | -0.4 | -0.4 | -0.3 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | -33.0 | -31.1 |
|---|
| IBT | | 0.2 | 1.4 | 2.3 | 2.8 | 0.6 | 1.4 | 3.0 | 2.9 | 1.0 | 1.7 |
|---|
| Income Tax Expense | | -0.3 | 0.2 | 0.5 | 0.6 | 0.2 | 0.4 | 0.7 | 0.7 | 0.2 | 0.4 |
|---|
| Net Income | | 0.5 | 1.2 | 1.7 | 2.2 | 0.4 | 1.0 | 2.3 | 2.2 | 0.9 | 1.3 |
| 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 | $25.69 | $25.10 | $25.04 | $18.23 | $18.81 | $14.95 | $15.01 | $9.36 | $9.80 | $9.58 | $8.49 | $8.71 | $7.80 | $7.64 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $25.22 | $24.81 | $24.73 | $17.98 | $18.47 | $14.75 | $14.35 | $9.21 | $9.38 | $8.99 | $8.20 | $8.18 | $7.25 | $6.94 |
|---|
| Shares Outstanding | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 |
|---|
| Diluted Shares Outstanding | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 |
| 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 | $3.67 | $5.48 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $3.63 | $5.45 |
|---|
| Shares Outstanding | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Diluted Shares Outstanding | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 6.5 | 8.3 | 6.5 | 7.4 | 4.9 | 5.7 | 4.9 | 3.9 | 3.6 | 4.1 | 2.1 | 2.2 | 1.6 | 2.5 | 2.2 | 1.8 |
|---|
| Short Term Investments | | 29.5 | 25.2 | 29.6 | 26.0 | 26.3 | 23.4 | 19.7 | 16.7 | 17.4 | 17.2 | 16.9 | 17.5 | 17.1 | 16.9 | 17.1 | 17.3 |
|---|
| Total Cash & ST Investments | | 35.4 | 33.5 | 6.5 | 7.4 | 31.1 | 29.2 | 24.6 | 20.6 | 21.0 | 21.3 | 19.1 | 19.6 | 18.6 | 19.4 | 2.2 | 1.8 |
|---|
| Accounts Receivable | | 19.2 | 19.1 | 10.0 | 16.0 | 13.4 | 11.0 | 10.6 | 9.3 | 8.8 | 8.6 | 7.3 | 7.3 | 5.3 | 4.8 | 4.5 | 4.0 |
|---|
| Inventory | | -17.7 | 0.0 | 0.0 | -11.4 | -38.5 | -34.3 | -29.1 | -25.6 | -17.7 | -17.3 | -17.3 | -17.8 | -17.3 | -17.2 | -0.1 | 0.0 |
|---|
| Other Current Assets | | 62.3 | 0.0 | 43.5 | 43.6 | 38.5 | 34.3 | 29.1 | 25.6 | 24.2 | 21.8 | 21.7 | 23.1 | 23.1 | 21.2 | 20.5 | 20.4 |
|---|
| Total Current Assets | | 62.3 | 52.6 | 60.0 | 55.6 | 44.6 | 40.1 | 35.2 | 30.0 | 36.3 | 34.3 | 30.9 | 32.2 | 29.7 | 28.3 | 27.1 | 26.1 |
| 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 | | 8.7 | 8.6 | 7.5 | 8.3 | 7.9 | 6.5 | 6.2 | 6.5 | 10.9 | 10.0 |
|---|
| Short Term Investments | | 0.0 | 25.3 | 25.4 | 25.2 | 29.0 | 28.9 | 29.5 | 29.6 | 27.8 | 28.0 |
|---|
| Total Cash & ST Investments | | 8.7 | 33.9 | 32.9 | 33.5 | 36.8 | 35.4 | 35.8 | 36.1 | 38.7 | 10.0 |
|---|
| Accounts Receivable | | 0.0 | 23.1 | 22.2 | 19.1 | 18.4 | 19.2 | 18.3 | 10.0 | 9.0 | 9.1 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -54.0 | -35.7 | -7.4 |
|---|
| Other Current Assets | | 55.1 | -57.0 | -55.1 | 0.0 | -55.2 | -54.6 | -54.0 | 43.5 | 41.2 | 40.7 |
|---|
| Total Current Assets | | 63.8 | 0.0 | 0.0 | 52.6 | 0.0 | 0.0 | 0.0 | 60.0 | 61.2 | 59.7 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 4.5 | 5.2 | 4.4 | 4.3 | 3.9 | 3.5 | 3.1 | 2.7 | 2.2 | 2.0 | 2.0 | 1.9 | 1.8 | 1.7 | 1.4 | 1.2 |
|---|
| Goodwill | | 26.0 | 28.3 | 25.3 | 24.4 | 24.2 | 21.7 | 20.5 | 20.5 | 19.2 | 17.6 | 17.6 | 17.1 | 16.9 | 17.5 | 13.9 | 13.3 |
|---|
| Intangible Assets | | 10.4 | 12.1 | 10.3 | 10.3 | 10.6 | 9.4 | 8.7 | 9.0 | 8.4 | 8.0 | 8.2 | 8.0 | 8.4 | 9.1 | 7.9 | 8.0 |
|---|
| Long-Term Investments | | 30.3 | 0.0 | 6.1 | 27.7 | 28.8 | 25.6 | 21.2 | 18.7 | 21.6 | 19.2 | 19.0 | 19.9 | 19.3 | 18.6 | 17.4 | 17.3 |
|---|
| Other Long-Term Assets | | 15.1 | 18.7 | 2.8 | -19.8 | -67.5 | -60.1 | -53.5 | -51.0 | 4.5 | 3.2 | 3.1 | -17.4 | -17.0 | -16.5 | -16.1 | -16.2 |
|---|
| Total Long-Term Assets | | 50.7 | 64.3 | 48.9 | 47.2 | 67.5 | 60.1 | 53.5 | 51.0 | 34.3 | 30.8 | 30.9 | 29.8 | 29.8 | 30.7 | 24.9 | 24.0 |
|---|
| Total Assets | | 113.0 | 116.9 | 108.9 | 102.8 | 97.3 | 86.6 | 77.5 | 71.6 | 70.5 | 65.1 | 61.7 | 62.1 | 59.6 | 59.0 | 52.0 | 50.2 |
| 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 | | 4.7 | 4.6 | 4.6 | 5.2 | 4.5 | 4.5 | 4.5 | 4.4 | 4.2 | 4.5 |
|---|
| Goodwill | | 28.5 | 28.4 | 28.4 | 28.3 | 26.0 | 26.0 | 25.9 | 25.3 | 25.3 | 25.3 |
|---|
| Intangible Assets | | 11.3 | 11.5 | 11.9 | 12.1 | 10.3 | 10.4 | 10.7 | 10.3 | 10.5 | 10.7 |
|---|
| Long-Term Investments | | 11.8 | 27.3 | 27.2 | 0.0 | 31.0 | 30.3 | 30.9 | 30.7 | 28.8 | 29.1 |
|---|
| Other Long-Term Assets | | 2.8 | -71.8 | -72.2 | 18.7 | -71.8 | -71.2 | -72.0 | 9.0 | 9.3 | 8.9 |
|---|
| Total Long-Term Assets | | 59.0 | 0.0 | 0.0 | 64.3 | 0.0 | 0.0 | 0.0 | 48.9 | 49.3 | 49.4 |
|---|
| Total Assets | | 122.7 | 121.9 | 119.7 | 116.9 | 116.5 | 113.0 | 111.9 | 108.9 | 110.5 | 109.2 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 5.8 | 22.7 | 23.0 | 20.6 | 18.5 | 16.9 | 13.0 | 12.4 | 13.0 | 11.9 | 10.9 | 10.5 | 9.6 | 9.3 | 3.1 | 2.9 |
|---|
| Short-Term Debt | | 3.1 | 2.0 | 1.9 | 1.8 | 1.9 | 0.7 | 2.3 | 2.0 | 2.5 | 1.4 | 0.5 | 1.0 | 0.9 | 0.8 | 1.4 | 0.8 |
|---|
| Other Current Liabilities | | 31.4 | 0.0 | 15.5 | 16.2 | -21.5 | -18.8 | -16.4 | -15.3 | 6.9 | 7.0 | 6.5 | 6.1 | 5.1 | 4.8 | 10.4 | 9.4 |
|---|
| Current Liabilities | | 41.8 | 26.2 | 41.8 | 39.7 | 21.5 | 18.8 | 16.4 | 15.3 | 23.4 | 21.3 | 19.1 | 18.8 | 16.4 | 15.8 | 15.8 | 14.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.0 | 24.4 | 23.9 | 22.7 | 21.6 | 21.0 | 22.1 | 23.0 | 22.2 | 21.2 |
|---|
| Short-Term Debt | | 0.9 | 2.0 | 1.9 | 2.0 | 2.5 | 3.1 | 4.5 | 1.9 | 0.8 | 0.3 |
|---|
| Other Current Liabilities | | 39.9 | -28.0 | -27.5 | 0.0 | -25.9 | -25.6 | -28.1 | 15.5 | 16.0 | 15.7 |
|---|
| Current Liabilities | | 40.9 | 0.0 | 0.0 | 26.2 | 0.0 | 0.0 | 0.0 | 41.8 | 43.3 | 41.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 24.6 | 29.2 | 23.2 | 22.3 | 21.2 | 19.3 | 17.8 | 17.2 | 17.4 | 14.4 | 15.3 | 14.1 | 13.6 | 14.2 | 8.4 | 8.1 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.7 | 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 |
|---|
| Def. Tax Liability | | 2.0 | 2.1 | 2.0 | 2.0 | 2.7 | 2.0 | 2.2 | 2.0 | 1.7 | 2.8 | 2.6 | 3.2 | 3.3 | 3.4 | 2.7 | 2.6 |
|---|
| Total Liabilities | | 70.7 | 75.5 | 69.5 | 66.4 | 61.2 | 53.4 | 45.7 | 43.0 | 44.0 | 40.0 | 38.7 | 37.8 | 34.8 | 35.2 | 28.7 | 26.4 |
| 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 | | 0.0 | 28.2 | 28.1 | 29.2 | 24.7 | 24.6 | 22.0 | 23.2 | 24.0 | 24.9 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.7 | 0.7 |
|---|
| Def. Tax Liability | | 2.3 | 2.0 | 2.1 | 2.1 | 2.1 | 2.0 | 2.2 | 2.0 | 1.8 | 1.9 |
|---|
| Total Liabilities | | 78.7 | 78.1 | 77.1 | 75.5 | 72.7 | 70.7 | 71.2 | 69.5 | 71.9 | 70.9 |
| 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 | | 34.6 | 33.5 | 31.7 | 29.7 | 27.1 | 23.8 | 22.6 | 20.0 | 18.1 | 16.6 | 14.8 | 14.0 | 13.8 | 12.6 | 11.5 | 10.7 |
|---|
| Comprehensive Income | | -1.4 | -1.1 | -1.3 | -2.5 | -0.2 | 0.2 | -0.3 | -1.0 | -0.1 | -0.3 | -0.3 | 0.2 | 0.2 | 0.3 | 0.1 | 0.2 |
|---|
| Total Common Equity | | 42.2 | 41.3 | 39.3 | 36.3 | 36.1 | 33.2 | 31.7 | 28.5 | 26.5 | 25.1 | 23.0 | 24.3 | 24.8 | 23.8 | 23.3 | 23.8 |
| 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 | | 35.6 | 35.5 | 34.5 | 33.5 | 35.2 | 34.6 | 33.1 | 31.7 | 32.1 | 31.6 |
|---|
| Comprehensive Income | | -0.5 | -0.8 | -0.9 | -1.1 | -0.5 | -1.4 | -1.4 | -1.3 | -2.5 | -2.2 |
|---|
| Total Common Equity | | 44.0 | 43.7 | 42.5 | 41.3 | 43.8 | 42.2 | 40.6 | 39.3 | 38.4 | 38.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 27.7 | 31.2 | 25.1 | 24.1 | 23.0 | 20.0 | 20.1 | 19.2 | 19.9 | 15.7 | 15.9 | 15.2 | 14.5 | 15.0 | 9.8 | 9.0 |
|---|
| Book Value | | 42.3 | 41.4 | 39.4 | 36.4 | 36.1 | 33.2 | 31.7 | 28.5 | 26.5 | 25.1 | 23.0 | 24.3 | 24.8 | 23.8 | 23.3 | 23.8 |
| 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 | | 44.0 | 43.7 | 42.5 | 41.3 | 43.8 | 42.2 | 40.6 | 39.3 | 38.4 | 38.2 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 6.7 | 5.7 | 6.0 | 6.0 | 6.0 | 6.1 | 4.6 | 4.8 | 3.8 | 3.8 | 2.5 | 2.6 | 2.6 | 2.7 | 2.7 | 2.6 | 2.9 |
|---|
| Depreciation & Amortization | | 1.5 | 1.5 | 1.4 | 1.7 | 1.7 | 1.3 | 1.2 | 1.1 | 1.1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.7 | 0.6 | 0.1 |
|---|
| Stock-Based Compensation | | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Change Working Capital | | -7.1 | -3.3 | -1.7 | -0.5 | 0.3 | 0.8 | 5.2 | -0.2 | -1.6 | 0.4 | -0.6 | 0.7 | -0.2 | -0.8 | -0.7 | 0.1 | -2.2 |
|---|
| Change In Accounts Receivable | | -1.0 | -2.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 | -0.7 | 0.0 | -1.4 | 0.0 | -1.9 | -0.4 | 0.2 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 1.8 | -0.7 | -0.3 | 1.6 | 0.3 | 0.7 | 2.0 | -0.6 | 0.1 | 0.9 | 0.1 | -0.2 | 0.0 | 0.3 | -0.4 | 0.0 | -0.1 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | -1.1 | -0.1 | 0.8 | 0.9 | 1.6 | -0.5 | -0.1 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 1.5 | 0.4 | 0.0 | 1.2 | 0.3 | -0.2 | 0.0 | -0.1 | 0.2 | 0.2 | 0.1 | -0.2 | -0.1 | 0.0 | -0.3 | -0.2 | 0.4 |
|---|
| Cash from Operations | | 2.1 | 0.0 | 0.0 | 8.1 | 8.4 | 8.4 | 10.7 | 6.1 | 3.8 | 4.2 | 3.2 | 4.1 | 3.4 | 3.1 | 2.7 | 3.4 | 1.4 |
| 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 | | 0.5 | 1.2 | 1.7 | 2.2 | 0.4 | 1.0 | 2.3 | 2.2 | 0.8 | 1.3 |
|---|
| Depreciation & Amortization | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 |
|---|
| Stock-Based Compensation | | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Change Working Capital | | -0.5 | -0.8 | -0.2 | -1.8 | 1.5 | 1.2 | -2.0 | -1.0 | -4.4 | 0.2 |
|---|
| Change In Accounts Receivable | | 0.8 | 0.8 | -0.9 | -3.2 | 0.5 | 0.9 | -1.1 | -0.3 | 0.7 | -0.4 |
|---|
| Change In Accounts Payable | | -2.3 | -0.2 | 0.7 | 1.0 | -1.2 | 0.6 | 0.6 | -0.3 | -0.1 | 1.6 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | -0.7 | 0.4 |
|---|
| Other Non-cash Items | | -0.1 | 0.0 | 0.1 | 0.3 | -1.5 | 0.3 | -0.2 | 0.2 | 0.3 | 0.6 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.0 | 2.6 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -1.2 | -1.1 | -1.3 | -1.3 | -1.2 | -1.1 | -1.0 | -1.1 | -1.2 | -0.8 | -0.6 | -0.6 | -0.6 | -0.6 | -0.5 | -0.5 | -0.5 |
|---|
| Acquisitions | | -0.6 | 0.1 | -4.4 | -1.6 | -0.6 | -3.5 | -2.0 | 0.0 | -1.8 | -2.1 | 0.0 | -0.6 | 0.7 | 0.0 | -4.6 | -0.6 | 0.0 |
|---|
| Investments | | -8.6 | -15.0 | -18.0 | -16.2 | -24.9 | -18.7 | -19.5 | -23.0 | -9.7 | -16.4 | -12.1 | -11.9 | -10.8 | -14.9 | -15.6 | -12.5 | -11.0 |
|---|
| Sales of Investment | | 6.2 | 15.1 | 18.6 | 13.5 | 22.6 | 14.6 | 16.1 | 21.0 | 11.6 | 13.5 | 12.0 | 11.8 | 10.3 | 13.7 | 15.9 | 12.7 | 10.8 |
|---|
| Other Investing Activities | | -0.5 | 0.0 | 0.0 | 0.0 | -0.4 | -1.0 | -0.9 | 0.2 | -0.2 | 0.6 | 0.2 | 0.2 | -0.5 | -0.4 | 0.3 | 0.0 | -0.6 |
|---|
| Cash from Investing | | -4.8 | 0.0 | 0.0 | -5.6 | -4.6 | -9.6 | -7.3 | -2.8 | -1.3 | -5.1 | -0.5 | -1.2 | -1.0 | -2.2 | -4.6 | -0.9 | -1.3 |
| 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 | | -0.3 | -0.4 | -0.3 | -0.2 | -0.3 | -0.3 | -0.3 | -0.3 | -0.3 | -0.3 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.1 | 0.0 | -3.7 | 0.0 | 0.4 | -1.1 | 0.0 | 0.1 |
|---|
| Investments | | -2.8 | -4.2 | -4.1 | -4.0 | -3.3 | -4.7 | -3.9 | -6.1 | 8.1 | -6.7 |
|---|
| Sales of Investment | | 3.2 | 3.4 | 3.9 | 4.6 | 5.5 | 4.5 | 3.2 | 5.4 | -8.8 | 6.4 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | -0.7 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -2.4 | 0.0 | 0.0 | 0.7 | -3.6 | -2.1 | -0.9 | -0.9 | -1.3 | -7.8 | -0.1 | -1.7 | -0.4 | -2.0 | -1.5 | -0.7 | -0.7 |
|---|
| Debt Issued | | 5.0 | 31.2 | 6.1 | 1.7 | 4.7 | 5.1 | 0.8 | 1.8 | 0.6 | 12.0 | -0.1 | 2.4 | 1.0 | 1.5 | 6.7 | 1.5 | 9.6 |
|---|
| Issuance of Common Stock | | 0.2 | 0.0 | 0.0 | 0.2 | 0.2 | 6.0 | 1.6 | 1.3 | 1.3 | 0.2 | 0.1 | 0.2 | 0.3 | 0.5 | 0.1 | 2.1 | 0.0 |
|---|
| Repurchase of Common Stock | | -2.4 | -2.6 | -2.9 | -2.7 | -2.3 | -1.9 | -2.7 | -1.7 | -1.7 | -2.0 | 0.2 | -1.5 | -3.0 | -1.6 | -2.5 | -3.0 | -4.4 |
|---|
| Dividends Paid | | -1.5 | 0.0 | 0.0 | -1.4 | -1.2 | -1.1 | -1.0 | -0.8 | -0.8 | -0.7 | -0.7 | -0.7 | -0.5 | -0.4 | -0.4 | -0.4 | 0.0 |
|---|
| Other Financing Activities | | 0.9 | 0.0 | 0.0 | 0.2 | 5.6 | -0.5 | 0.4 | -0.1 | 0.3 | 10.7 | -0.3 | 0.7 | 1.7 | 1.8 | 6.3 | 0.0 | 1.9 |
|---|
| Cash from Financing | | -0.7 | 0.0 | 0.0 | -3.3 | -1.3 | 0.4 | -2.6 | -2.3 | -2.2 | 0.4 | -0.7 | -3.0 | -1.8 | -1.7 | 2.1 | -2.0 | -3.2 |
| 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 | -0.3 |
|---|
| Debt Issued | | 0.9 | -29.3 | 0.2 | -1.2 | 4.1 | -0.5 | 1.2 | 1.3 | 0.3 | 0.0 |
|---|
| 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 | | -0.5 | -0.9 | -0.4 | -0.9 | -1.8 | -0.1 | -0.5 | -0.6 | -0.9 | -0.5 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | -0.3 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -1.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -3.5 | 1.2 | 1.8 | -0.9 | 2.5 | -0.9 | 0.8 | 1.0 | 0.3 | -0.5 | 2.0 | 0.0 | 0.6 | -0.9 | 0.3 | 0.4 | -3.0 |
|---|
| Closing Cash Balance | | 6.5 | 9.5 | 8.3 | 6.5 | 7.4 | 4.9 | 5.7 | 4.9 | 3.9 | 3.6 | 4.1 | 2.1 | 2.2 | 1.6 | 2.5 | 2.2 | 1.8 |
| 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 | 0.2 | 1.1 | -0.8 | 0.4 | 1.4 | 0.3 | -0.3 | -4.4 | 0.9 |
|---|
| Closing Cash Balance | | 9.5 | 8.7 | 8.6 | 7.5 | 8.3 | 7.9 | 6.5 | 6.2 | 6.5 | 10.9 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.8 | 3.2 | 4.6 | 6.8 | 7.2 | 7.3 | 9.7 | 5.0 | 2.6 | 3.4 | 2.6 | 3.5 | 2.7 | 2.4 | 2.2 | 2.9 | 1.0 |
|---|
| Real Free Cash Flow | | 0.5 | 2.9 | 4.4 | 6.5 | 7.0 | 7.0 | 9.4 | 4.7 | 2.4 | 3.2 | 2.5 | 3.4 | 2.6 | 2.3 | 2.1 | 2.7 | 0.8 |
| 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 | 0.8 | 1.8 | 0.8 | 0.4 | 2.3 | 0.1 | 1.7 | -3.3 | 2.3 |
|---|
| Real Free Cash Flow | | -0.2 | 0.7 | 1.7 | 0.7 | 0.4 | 2.3 | 0.0 | 1.6 | -3.4 | 2.2 |