Eregli Demir ve Çelik Fabrikalari T.A.S.
EREGL.IS
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliardách (TRY)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 208.9 | 208.9 | 204.1 | 147.9 | 127.8 | 68.2 | 32.0 | 27.5 | 27.0 | 18.6 | 11.6 | 11.9 | 11.5 | 9.8 | 9.6 | 8.9 | 6.6 | |
| Cost of Revenues | 190.4 | 189.6 | 184.1 | 133.7 | 102.2 | 42.7 | 26.1 | 22.5 | 18.6 | 13.5 | 9.2 | 9.9 | 9.0 | 7.9 | 8.6 | 6.8 | 5.3 | |
| Gross Profit | 18.5 | 19.3 | 20.0 | 14.2 | 25.5 | 25.5 | 5.9 | 5.0 | 8.4 | 5.2 | 2.5 | 2.1 | 2.4 | 1.9 | 1.0 | 2.1 | 1.3 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 61.0 | 53.0 | 41.4 | 53.5 | 55.1 | 48.7 | 50.5 | 49.7 | 46.9 | 37.4 | |
| Cost of Revenues | 54.4 | 48.7 | 37.5 | 49.7 | 52.7 | 44.5 | 44.4 | 42.7 | 42.2 | 32.6 | |
| Gross Profit | 6.6 | 4.2 | 3.9 | 3.8 | 2.4 | 4.3 | 6.1 | 7.0 | 4.7 | 4.8 |
| 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 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 1.7 | 1.0 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | |
| Depreciation & Amortization | 8.9 | 11.3 | 8.8 | 5.4 | 3.3 | 1.5 | 1.9 | 2.1 | 0.9 | 0.7 | 0.7 | 0.6 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | |
| Total Operating Expenses | 8.5 | 8.8 | -1.1 | 3.4 | 2.4 | 1.1 | 0.6 | 0.7 | 0.7 | 0.5 | 0.4 | 0.6 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | |
| Operating Income | 10.1 | 10.4 | 21.1 | 13.3 | 23.6 | 24.9 | 5.6 | 4.4 | 7.8 | 4.8 | 2.1 | 1.6 | 2.1 | 1.6 | 0.7 | 1.7 | 1.1 |
| 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 | 0.1 | 0.0 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.4 | ||
| Depreciation & Amortization | 3.3 | 3.0 | 0.2 | 2.4 | 2.5 | 2.2 | 2.1 | 2.0 | 1.8 | 1.3 | ||
| Total Operating Expenses | 2.5 | 2.0 | 2.0 | 1.9 | -2.8 | 1.8 | 1.8 | 1.6 | 1.0 | 0.9 | ||
| Operating Income | 4.2 | 2.2 | 1.8 | 1.9 | 5.2 | 2.5 | 4.3 | 8.8 | 3.6 | 6.0 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 6.0 | 6.0 | 5.0 | 2.2 | 1.3 | 0.6 | 0.5 | 0.5 | 0.5 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.5 | 0.0 | |
| Interest Expense | 10.2 | 10.2 | 11.4 | 5.4 | 2.0 | 0.5 | 0.5 | 0.5 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 1.0 | -0.1 | |
| Other Expense | -6.4 | -6.7 | -7.5 | -4.5 | -1.5 | -1.0 | 0.1 | 0.7 | 0.8 | 0.1 | 0.2 | -0.2 | -0.1 | -0.3 | -0.3 | -0.4 | -0.1 | |
| IBT | 3.7 | 3.7 | 13.5 | 8.8 | 22.1 | 23.9 | 5.7 | 5.1 | 8.6 | 5.0 | 2.3 | 1.4 | 2.0 | 1.2 | 0.6 | 1.3 | 1.0 | |
| Income Tax Expense | 3.0 | 3.0 | -0.7 | 4.5 | 3.5 | 7.8 | 2.1 | 1.6 | 2.8 | 1.1 | 0.7 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | |
| Net Income | 0.5 | 0.5 | 13.5 | 4.0 | 18.0 | 15.5 | 3.3 | 3.3 | 5.6 | 3.8 | 1.5 | 1.1 | 1.6 | 0.9 | 0.4 | 1.0 | 0.8 |
| 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 | 1.3 | 1.2 | 1.4 | 2.1 | 1.7 | 1.6 | 1.1 | 0.6 | 0.5 | 0.3 | ||
| Interest Expense | 2.3 | 3.2 | 2.5 | 2.3 | 2.9 | 3.1 | 2.7 | 2.5 | 1.7 | 1.3 | ||
| Other Expense | -0.9 | -2.1 | -1.9 | -1.5 | -1.6 | -2.2 | -1.4 | -2.4 | -1.0 | -1.1 | ||
| IBT | 3.2 | 0.1 | 0.0 | 0.4 | 3.6 | 0.3 | 3.2 | 6.4 | 2.6 | 4.9 | ||
| Income Tax Expense | 5.0 | -0.6 | -1.4 | 0.0 | 0.7 | -0.5 | -1.3 | 0.5 | -5.5 | 4.8 | ||
| Net Income | -1.9 | 0.7 | 1.3 | 0.4 | 2.7 | 0.8 | 4.4 | 5.6 | 7.9 | 0.0 |
| 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 | $1.19 | $5.31 | $4.58 | $0.98 | $0.98 | $1.65 | $1.07 | $0.43 | $0.32 | $0.46 | $0.26 | $0.13 | $0.29 | $0.22 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $1.19 | $5.31 | $4.58 | $0.98 | $0.98 | $1.60 | $1.07 | $0.43 | $0.32 | $0.46 | $0.26 | $0.13 | $0.29 | $0.22 | |
| Shares Outstanding | 6.7 | 6.7 | 6.7 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.5 | 3.5 | 3.1 | 3.5 | 3.5 | |
| Diluted Shares Outstanding | 6.7 | 6.7 | 6.7 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.1 | 3.5 | 3.5 |
| 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 | $2.34 | $0.01 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.34 | $0.01 | ||
| Shares Outstanding | 6.7 | 6.7 | 7.0 | 6.7 | 6.7 | 7.0 | 3.4 | 3.4 | 3.4 | 3.4 | ||
| Diluted Shares Outstanding | 6.7 | 6.7 | 7.0 | 6.7 | 6.7 | 7.0 | 3.4 | 3.4 | 3.4 | 3.4 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 28.4 | 55.3 | 24.1 | 15.2 | 23.2 | 13.5 | 10.6 | 8.7 | 7.0 | 4.6 | 2.9 | 2.2 | 0.8 | 1.8 | 1.1 | 2.9 | |
| Short Term Investments | 1.2 | 1.6 | 1.7 | 0.7 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 29.6 | 56.8 | 25.8 | 15.9 | 23.2 | 13.6 | 10.7 | 8.7 | 7.0 | 4.6 | 2.9 | 2.2 | 0.8 | 1.8 | 1.1 | 2.9 | |
| Accounts Receivable | 24.7 | 29.1 | 38.5 | 20.5 | 13.5 | 4.8 | 4.1 | 4.9 | 2.7 | 2.2 | 1.8 | 1.9 | 1.9 | 1.2 | 1.1 | 0.8 | |
| Inventory | 82.6 | 78.8 | 67.3 | 44.2 | 29.0 | 10.1 | 9.3 | 8.9 | 5.0 | 4.3 | 3.2 | 3.3 | 3.4 | 2.8 | 3.6 | 2.5 | |
| Other Current Assets | 15.4 | 18.1 | 2.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | |
| Total Current Assets | 152.3 | 182.9 | 134.5 | 80.7 | 65.7 | 28.5 | 24.1 | 22.5 | 14.8 | 11.1 | 8.0 | 7.4 | 6.0 | 5.9 | 6.0 | 6.3 |
| Current Assets | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 83.9 | 70.4 | 55.3 | 47.8 | 28.4 | 24.4 | 24.1 | 19.5 | 15.3 | 20.1 | |
| Short Term Investments | 0.0 | 1.6 | 1.6 | 4.5 | 1.2 | 1.8 | 1.7 | 1.7 | 1.5 | 1.3 | |
| Total Cash & ST Investments | 83.9 | 72.0 | 56.8 | 52.4 | 29.6 | 26.3 | 25.8 | 21.2 | 16.9 | 21.4 | |
| Accounts Receivable | 26.5 | 26.0 | 29.1 | 23.7 | 24.7 | 23.2 | 38.5 | 18.1 | 0.0 | 12.5 | |
| Inventory | 84.5 | 76.2 | 78.8 | 86.4 | 82.6 | 78.1 | 67.9 | 62.7 | 60.6 | 44.4 | |
| Other Current Assets | 17.5 | 16.7 | 18.1 | 17.3 | 15.4 | 24.6 | 2.3 | 19.6 | 28.5 | 6.3 | |
| Total Current Assets | 212.4 | 190.9 | 182.9 | 179.8 | 152.3 | 152.2 | 134.5 | 121.6 | 106.0 | 84.6 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 175.9 | 208.1 | 147.9 | 81.0 | 51.7 | 26.4 | 20.9 | 18.1 | 13.1 | 12.2 | 10.2 | 8.2 | 7.7 | 7.0 | 6.9 | 6.8 | |
| Goodwill | 0.6 | 0.7 | 0.6 | 0.4 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 8.2 | 8.7 | 7.6 | 5.0 | 3.7 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | |
| Long-Term Investments | 6.2 | -0.1 | 5.5 | 0.0 | 0.4 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Long-Term Assets | 19.4 | 24.8 | 13.8 | 7.7 | 4.6 | 2.4 | 1.2 | 0.8 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | |
| Total Long-Term Assets | 210.7 | 242.3 | 175.5 | 94.2 | 60.7 | 29.5 | 22.5 | 19.3 | 13.5 | 12.6 | 10.6 | 8.6 | 8.0 | 7.3 | 7.4 | 7.2 | |
| Total Assets | 363.0 | 425.2 | 310.0 | 174.9 | 126.4 | 58.0 | 46.7 | 41.8 | 28.4 | 23.7 | 18.6 | 15.9 | 14.0 | 13.1 | 13.4 | 13.5 |
| Long-Term Assets | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 251.8 | 232.5 | 208.1 | 190.2 | 175.9 | 166.0 | 147.9 | 128.9 | 119.4 | 85.1 | |
| Goodwill | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | |
| Intangible Assets | 9.5 | 9.2 | 8.7 | 8.5 | 8.2 | 8.2 | 7.6 | 7.0 | 6.7 | 5.0 | |
| Long-Term Investments | 2.9 | 0.0 | -0.1 | 6.5 | 6.2 | 1.2 | 5.5 | -0.8 | -0.7 | -0.6 | |
| Other Long-Term Assets | 14.6 | 21.2 | 24.8 | 18.8 | 19.4 | 21.4 | 13.8 | 19.9 | 14.9 | 9.7 | |
| Total Long-Term Assets | 279.9 | 263.9 | 242.3 | 225.4 | 210.7 | 197.7 | 175.5 | 155.9 | 141.1 | 99.9 | |
| Total Assets | 492.4 | 454.8 | 425.2 | 405.2 | 363.0 | 349.9 | 310.0 | 277.6 | 247.1 | 184.5 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 22.6 | 30.0 | 23.4 | 11.2 | 6.7 | 3.8 | 2.9 | 1.9 | 0.9 | 0.9 | 0.6 | 0.4 | 0.5 | 0.4 | 0.5 | 0.4 | |
| Short-Term Debt | 61.2 | 36.7 | 56.8 | 21.2 | 9.7 | 6.4 | 6.9 | 4.7 | 4.0 | 3.3 | 2.1 | 3.5 | 2.8 | 4.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 7.3 | 7.3 | 4.6 | 3.5 | 0.1 | -2.5 | -1.3 | 0.0 | -0.9 | -1.0 | -1.0 | -1.4 | -1.3 | -2.0 | 1.9 | 3.4 | |
| Current Liabilities | 92.6 | 76.3 | 89.3 | 35.9 | 23.5 | 9.4 | 9.5 | 7.9 | 5.5 | 4.2 | 2.6 | 3.1 | 2.5 | 2.9 | 2.5 | 3.8 |
| Current Liabilities | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 50.6 | 32.4 | 30.0 | 23.8 | 22.6 | 23.9 | 23.4 | 17.4 | 13.5 | 11.0 | |
| Short-Term Debt | 28.7 | 27.8 | 36.7 | 49.3 | 61.2 | 65.9 | 56.8 | 50.6 | 39.2 | 26.9 | |
| Other Current Liabilities | 10.7 | 12.2 | 7.3 | 5.8 | 5.0 | 6.5 | 4.6 | 4.1 | 3.7 | 2.1 | |
| Current Liabilities | 90.2 | 72.8 | 76.3 | 83.0 | 92.6 | 101.8 | 89.3 | 76.8 | 59.0 | 41.6 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 29.8 | 84.6 | 11.0 | 8.4 | 7.0 | 2.8 | 2.1 | 1.4 | 1.4 | 1.6 | 1.9 | 1.3 | 2.0 | 2.4 | 0.0 | 0.0 | |
| Capital Leases | 0.4 | 0.9 | 0.3 | 0.2 | 0.4 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Def. Tax Liability | 10.7 | 13.7 | 12.6 | 8.5 | 9.8 | 3.7 | 2.9 | 2.6 | 1.6 | 1.6 | 1.0 | 0.7 | 0.4 | 0.2 | 0.1 | 0.1 | |
| Total Liabilities | 140.2 | 180.7 | 118.5 | 56.2 | 41.9 | 16.9 | 15.4 | 12.5 | 9.1 | 8.0 | 6.1 | 5.6 | 5.3 | 5.7 | 6.1 | 6.8 |
| Long-Term Liabilities | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 106.6 | 100.4 | 84.6 | 71.9 | 30.2 | 14.8 | 11.0 | 9.0 | 10.2 | 9.4 | |
| Capital Leases | 1.3 | 1.0 | 0.9 | 0.8 | 0.4 | 0.4 | 0.2 | 0.3 | 0.3 | 0.2 | |
| Def. Tax Liability | 13.3 | 14.5 | 13.7 | 10.7 | 10.7 | 13.4 | 12.6 | 21.2 | 16.8 | 8.5 | |
| Total Liabilities | 217.3 | 194.3 | 180.7 | 172.2 | 140.2 | 135.8 | 118.5 | 111.5 | 90.4 | 63.0 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 3.5 | 7.0 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.1 | 2.2 | 1.6 | |
| Retained Earnings | 122.2 | 134.4 | 101.4 | 59.0 | 37.5 | 7.8 | 5.4 | 7.9 | 5.9 | 3.9 | 3.7 | 4.2 | 3.5 | 2.2 | 2.3 | 2.3 | |
| Comprehensive Income | 91.3 | 96.8 | 81.7 | 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 | |
| Total Common Equity | 216.3 | 236.9 | 186.2 | 115.6 | 82.3 | 39.8 | 30.3 | 28.4 | 18.7 | 15.2 | 12.2 | 10.0 | 8.5 | 7.2 | 7.1 | 6.5 |
| Total Common Equity | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 7.0 | 7.0 | 7.0 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | |
| Retained Earnings | 153.1 | 144.0 | 134.4 | 127.9 | 122.2 | 115.6 | 101.4 | 86.6 | 81.4 | 63.9 | |
| Comprehensive Income | 0.0 | 0.0 | 96.8 | 95.2 | 91.3 | 79.5 | 81.3 | 71.8 | 67.9 | 50.7 | |
| Total Common Equity | 266.5 | 252.5 | 236.9 | 226.0 | 216.3 | 208.0 | 186.2 | 161.8 | 152.8 | 118.5 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 91.4 | 121.3 | 67.7 | 29.6 | 16.7 | 9.2 | 9.1 | 6.1 | 5.4 | 5.0 | 4.0 | 4.8 | 4.8 | 6.4 | 0.0 | 0.0 | |
| Book Value | 222.8 | 244.4 | 191.5 | 118.7 | 84.5 | 41.1 | 31.2 | 29.3 | 19.2 | 15.7 | 12.5 | 10.3 | 8.7 | 7.4 | 7.3 | 6.7 |
| Other | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 8.6 | 8.1 | 7.5 | 6.9 | 6.5 | 6.1 | 5.3 | 4.3 | 3.9 | 3.1 | |
| Book Value | 266.5 | 252.5 | 236.9 | 226.0 | 216.3 | 208.0 | 186.2 | 161.8 | 152.8 | 118.5 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 14.5 | 0.5 | 14.2 | 4.0 | 18.7 | 16.1 | 3.5 | 3.5 | 5.8 | 3.9 | 1.6 | 1.4 | 2.0 | 1.2 | 0.6 | 1.3 | 0.8 | |
| Depreciation & Amortization | 9.4 | 11.3 | 8.8 | 5.4 | 3.5 | 2.1 | 1.5 | 1.1 | 0.9 | 0.7 | 0.7 | 0.6 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | |
| Stock-Based Compensation | 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 | |
| Change Working Capital | 0.0 | 47.1 | 6.5 | 4.1 | -4.1 | -14.5 | 2.2 | 2.9 | -2.5 | -1.3 | -0.1 | 1.4 | 0.5 | -0.5 | 0.8 | -1.3 | -0.9 | |
| Change In Accounts Receivable | -2.8 | 5.3 | -1.5 | 5.3 | 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 | |
| Change In Accounts Payable | 4.2 | 32.3 | 1.9 | 5.7 | 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 | |
| Change In Inventories | -3.9 | 8.0 | 1.9 | 3.4 | -4.0 | -10.1 | 1.4 | 0.7 | -1.8 | -0.8 | -0.3 | 0.8 | 0.4 | 0.0 | 0.8 | 0.0 | 0.0 | |
| Other Non-cash Items | 13.7 | -3.1 | 1.7 | -0.5 | -9.1 | 2.0 | 0.0 | -0.3 | -0.1 | 0.3 | 0.2 | -0.1 | 0.0 | 0.1 | -0.2 | 0.6 | 0.3 | |
| Cash from Operations | 18.9 | 0.0 | 0.0 | 13.1 | 8.9 | 5.7 | 7.3 | 7.2 | 4.2 | 3.6 | 2.3 | 3.3 | 2.9 | 1.2 | 1.6 | 0.9 | 0.4 |
| 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 | -1.9 | 0.7 | -0.1 | 0.4 | 2.9 | 0.8 | 4.4 | 5.8 | 7.9 | -3.6 | |
| Depreciation & Amortization | 3.3 | 3.0 | -2.2 | 2.4 | 2.5 | 2.2 | 2.1 | 2.0 | 1.8 | 3.5 | |
| 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 | 11.1 | 9.1 | -15.1 | 14.9 | 13.5 | 0.1 | -0.6 | -3.2 | 1.4 | 2.5 | |
| Change In Accounts Receivable | 0.2 | 0.7 | -3.1 | 3.1 | -2.1 | 1.9 | -1.0 | -0.3 | -0.5 | -1.0 | |
| Change In Accounts Payable | 7.8 | 7.8 | 0.0 | 0.0 | 5.3 | 0.2 | -1.7 | -1.8 | 4.8 | 2.9 | |
| Change In Inventories | 2.1 | 1.0 | -9.0 | 8.8 | 9.9 | -0.8 | -3.1 | -4.2 | 0.5 | 2.9 | |
| Other Non-cash Items | -0.6 | -0.6 | 32.5 | 1.4 | -0.4 | 1.9 | 11.1 | -2.1 | 0.0 | 4.6 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.1 | 7.0 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -36.0 | -15.3 | -35.1 | -23.2 | -11.4 | -3.9 | -2.1 | -1.4 | -0.9 | -0.8 | -0.5 | -0.6 | -0.3 | -0.3 | -0.4 | -0.4 | -0.3 | |
| Acquisitions | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | -2.1 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | |
| Investments | -1.4 | -1.6 | -3.3 | -1.1 | -0.2 | 0.0 | -0.1 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | 0.1 | 9.0 | 3.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | |
| Other Investing Activities | -4.9 | 0.0 | 0.0 | -3.2 | -0.9 | -1.6 | -1.0 | -0.2 | -0.3 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | -0.4 | 0.0 | |
| Cash from Investing | -43.2 | 0.0 | 0.0 | -27.3 | -12.4 | -7.5 | -3.1 | -1.6 | -1.4 | -0.8 | -0.5 | -0.5 | -0.3 | -0.3 | -0.4 | -0.4 | -0.3 |
| 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 | -4.4 | -3.3 | 10.8 | -11.2 | -13.2 | -8.6 | -8.1 | -5.2 | -8.5 | -14.2 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | |
| Investments | 0.1 | 0.0 | 1.5 | -1.5 | 0.0 | -3.3 | -0.1 | 0.0 | -0.3 | -1.1 | |
| Sales of Investment | -0.1 | 0.1 | 0.0 | 1.6 | 2.9 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | -3.9 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.7 | -19.0 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -34.9 | 0.0 | 0.0 | 17.7 | -16.9 | -5.9 | -7.4 | -5.9 | -4.2 | -3.1 | -2.7 | -4.9 | -2.6 | -7.0 | -2.7 | -4.2 | -2.8 | |
| Debt Issued | 76.9 | 121.3 | 53.5 | 55.8 | 29.8 | 13.4 | 7.5 | 8.9 | 5.0 | 3.5 | 3.6 | 4.1 | 2.7 | 5.3 | 9.1 | 4.2 | 2.8 | |
| Issuance of 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 | 0.0 | |
| Repurchase of Common Stock | -1.2 | 0.0 | -0.7 | -0.5 | 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 | |
| Dividends Paid | -1.8 | 0.0 | 0.0 | 0.0 | -15.7 | -6.8 | -0.8 | -4.9 | -3.0 | -1.5 | -1.0 | -1.4 | -0.8 | -0.5 | -0.3 | -0.4 | 0.0 | |
| Other Financing Activities | 37.4 | 0.0 | 0.0 | -2.1 | 23.0 | 9.3 | 6.4 | 7.2 | 6.2 | 3.7 | 3.0 | 3.5 | 2.1 | 5.0 | 2.5 | 2.3 | 4.5 | |
| Cash from Financing | 26.3 | 0.0 | 0.0 | 15.0 | -9.6 | -3.4 | -1.7 | -3.6 | -1.0 | -0.9 | -0.7 | -2.7 | -1.3 | -2.4 | -0.5 | -2.3 | 1.7 |
| 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 | 3.3 | 5.6 | |
| Debt Issued | 0.0 | 135.3 | 7.1 | 6.9 | 0.3 | 29.6 | 10.8 | 12.9 | 11.5 | 15.7 | |
| 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 | -0.7 | 0.0 | -0.5 | |
| 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 | -0.5 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 12.3 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 27.8 | 60.2 | 31.1 | 8.9 | -7.9 | 9.6 | 2.9 | 1.9 | 1.7 | 2.4 | 1.7 | 0.7 | 1.4 | -1.1 | 0.7 | -1.8 | 1.8 | |
| Closing Cash Balance | 28.4 | 115.5 | 55.2 | 24.1 | 15.2 | 23.1 | 13.5 | 10.6 | 8.7 | 7.0 | 4.6 | 2.9 | 2.2 | 0.8 | 1.8 | 1.1 | 2.9 |
| 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 | 17.8 | 13.8 | 13.5 | 15.0 | 7.6 | 19.3 | 4.0 | 0.4 | 4.5 | 18.9 | |
| Closing Cash Balance | 115.5 | 97.7 | 0.9 | 70.2 | 55.2 | 47.6 | 28.4 | 24.4 | 24.1 | 19.5 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | -17.1 | 43.0 | -3.8 | -10.1 | -2.4 | 1.9 | 5.2 | 5.8 | 3.2 | 2.9 | 1.9 | 2.8 | 2.5 | 0.9 | 1.2 | 0.4 | 0.1 | |
| Real Free Cash Flow | -17.1 | 43.0 | -3.8 | -10.1 | -2.4 | 1.9 | 5.2 | 5.8 | 3.2 | 2.9 | 1.9 | 2.8 | 2.5 | 0.9 | 1.2 | 0.4 | 0.1 |
| 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 | 12.5 | 8.1 | 18.6 | 7.8 | 5.3 | -4.5 | -3.8 | -2.6 | -3.5 | -7.2 | |
| Real Free Cash Flow | 12.5 | 8.1 | 18.6 | 7.8 | 5.3 | -4.5 | -3.8 | -2.6 | -3.5 | -7.2 |
