EVER
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Total Revenues | | 692.5 | 692.5 | 500.2 | 287.9 | 404.1 | 418.5 | 346.9 | 248.8 | 163.3 | 126.2 | 122.8 |
|---|
| Cost of Revenues | | 19.4 | 19.4 | 20.9 | 22.5 | 24.0 | 23.9 | 21.4 | 15.9 | 11.7 | 7.7 | 5.9 |
|---|
| Gross Profit | | 673.1 | 673.1 | 479.3 | 265.5 | 380.1 | 394.6 | 325.6 | 232.9 | 151.7 | 118.5 | 116.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 195.3 | 173.9 | 156.6 | 166.6 | 147.5 | 144.5 | 117.1 | 91.1 | 55.7 | 55.0 |
|---|
| Cost of Revenues | | 4.4 | 4.7 | 4.8 | 5.4 | 5.4 | 5.5 | 5.0 | 5.0 | 5.0 | 6.2 |
|---|
| Gross Profit | | 190.9 | 169.2 | 151.8 | 161.3 | 142.0 | 139.1 | 112.1 | 86.0 | 50.7 | 48.9 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 27.6 | 31.7 | 35.7 | 29.7 | 20.2 | 14.2 | 9.2 | 6.6 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 266.4 | 377.4 | 379.7 | 305.3 | 219.5 | 151.4 | 114.0 | 110.7 |
|---|
| Depreciation & Amortization | | 3.8 | 3.8 | 5.7 | 6.2 | 1.7 | 6.1 | 5.6 | 3.4 | 1.3 | 1.4 | 1.4 |
|---|
| Total Operating Expenses | | 606.6 | 606.6 | 447.5 | 317.4 | 409.1 | 415.4 | 335.0 | 239.7 | 165.6 | 123.2 | 117.3 |
|---|
| Operating Income | | 66.6 | 66.6 | 31.8 | -52.0 | -28.9 | -20.9 | -9.4 | -6.8 | -13.9 | -4.7 | -0.4 |
| 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 | 5.9 | 6.3 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 51.6 | 52.2 |
|---|
| Depreciation & Amortization | | 0.9 | 0.8 | 0.9 | 1.2 | 1.6 | 1.6 | 1.2 | 1.3 | 1.1 | 2.3 |
|---|
| Total Operating Expenses | | 164.0 | 151.7 | 137.6 | 153.3 | 130.0 | 127.4 | 105.8 | 84.3 | 57.5 | 58.5 |
|---|
| Operating Income | | 26.9 | 17.5 | 14.2 | 8.0 | 12.0 | 11.7 | 6.3 | 1.8 | -6.8 | -29.4 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Interest Income | | 3.6 | 3.6 | 2.1 | 1.3 | 0.3 | 0.0 | 0.2 | 0.0 | 0.3 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.7 | 0.2 | 0.4 | 0.5 |
|---|
| Other Expense | | -4.7 | -4.7 | 2.3 | 1.3 | 4.5 | -1.1 | -1.8 | -0.3 | 0.1 | -0.4 | -0.5 |
|---|
| IBT | | 61.8 | 61.8 | 34.0 | -50.7 | -24.4 | -21.9 | -11.2 | -7.1 | -13.8 | -5.1 | -0.9 |
|---|
| Income Tax Expense | | -37.5 | -37.5 | 1.8 | 0.6 | -9.0 | -2.5 | 2.1 | 0.6 | 0.3 | 0.0 | 0.0 |
|---|
| Net Income | | 99.3 | 99.3 | 32.2 | -51.3 | -15.4 | -19.4 | -13.3 | -7.7 | -13.8 | -5.1 | -0.9 |
| 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 | | 1.0 | 1.0 | 0.9 | 0.7 | 0.7 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 |
|---|
| Other Expense | | -7.3 | 1.0 | 0.9 | 0.7 | 0.7 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 |
|---|
| IBT | | 19.6 | 18.5 | 15.1 | 8.7 | 12.7 | 12.3 | 6.8 | 2.2 | -6.4 | -29.0 |
|---|
| Income Tax Expense | | -38.2 | -0.3 | 0.4 | 0.7 | 0.4 | 0.7 | 0.4 | 0.3 | 0.0 | 0.2 |
|---|
| Net Income | | 57.8 | 18.9 | 14.7 | 8.0 | 12.3 | 11.6 | 6.4 | 1.9 | -6.3 | -29.2 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| EPS | | $0.00 | $0.00 | $0.00 | $-1.54 | $-0.49 | $-0.67 | $-0.49 | $-0.30 | $-0.81 | $-0.24 | $-0.04 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-1.54 | $-0.49 | $-0.67 | $-0.49 | $-0.30 | $-0.81 | $-0.24 | $-0.04 |
|---|
| Shares Outstanding | | 36.1 | 36.1 | 35.0 | 33.4 | 31.6 | 29.1 | 27.3 | 25.8 | 16.9 | 21.4 | 21.4 |
|---|
| Diluted Shares Outstanding | | 37.8 | 37.8 | 36.6 | 33.4 | 31.6 | 29.1 | 27.3 | 25.8 | 16.9 | 21.4 | 21.4 |
| 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 | $-0.19 | $-0.87 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.19 | $-0.87 |
|---|
| Shares Outstanding | | 36.1 | 36.2 | 36.3 | 35.9 | 35.0 | 35.2 | 34.9 | 34.4 | 34.0 | 33.5 |
|---|
| Diluted Shares Outstanding | | 37.8 | 37.7 | 38.0 | 37.7 | 37.1 | 37.2 | 36.7 | 35.6 | 34.0 | 33.5 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Cash And Equivalents | | 60.9 | 102.1 | 38.0 | 30.8 | 34.9 | 42.9 | 46.1 | 41.6 | 2.4 | 12.4 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 60.9 | 102.1 | 38.0 | 30.8 | 34.9 | 42.9 | 46.1 | 41.6 | 2.4 | 12.4 |
|---|
| Accounts Receivable | | 51.7 | 64.4 | 25.5 | 43.1 | 44.9 | 46.1 | 32.2 | 17.5 | 14.7 | 12.2 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | -9.3 | -54.5 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 4.4 | 5.3 | 5.8 | 7.0 | 14.2 | 8.5 | 7.1 | 1.5 | 0.6 | 0.6 |
|---|
| Total Current Assets | | 117.1 | 171.8 | 69.2 | 81.0 | 84.7 | 42.9 | 85.3 | 60.6 | 17.7 | 25.2 |
| 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 | | 145.8 | 148.2 | 125.0 | 102.1 | 82.8 | 60.9 | 48.6 | 38.0 | 39.0 | 31.0 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 145.8 | 148.2 | 125.0 | 102.1 | 82.8 | 60.9 | 48.6 | 38.0 | 39.0 | 31.0 |
|---|
| Accounts Receivable | | 68.2 | 55.0 | 64.5 | 64.4 | 51.6 | 51.7 | 42.3 | 25.5 | 27.0 | 34.7 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -31.0 | -34.4 |
|---|
| Other Current Assets | | 10.0 | 6.3 | 4.8 | 5.3 | 5.5 | 4.4 | 4.8 | 5.8 | 4.1 | 5.1 |
|---|
| Total Current Assets | | 224.0 | 209.5 | 194.3 | 171.8 | 139.9 | 117.1 | 95.7 | 69.2 | 39.0 | 70.9 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Property, Plant & Equipment | | 9.3 | 9.6 | 7.3 | 12.2 | 13.1 | 15.8 | 5.2 | 4.5 | 2.1 | 2.4 |
|---|
| Goodwill | | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | 9.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 4.1 | 3.3 | 5.2 | 8.0 | 10.2 | 3.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 5.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 0.3 | 4.4 | 7.7 | 33.9 | 14.1 | 57.2 | 0.7 | 0.7 | 0.7 | 0.7 |
|---|
| Total Long-Term Assets | | 40.9 | 38.8 | 41.7 | 75.5 | 58.9 | 86.2 | 5.9 | 5.2 | 2.9 | 3.0 |
|---|
| Total Assets | | 158.0 | 210.5 | 110.9 | 156.5 | 143.6 | 129.1 | 91.2 | 65.7 | 20.5 | 28.3 |
| 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 | | 10.3 | 10.1 | 9.7 | 9.6 | 10.3 | 9.3 | 6.9 | 7.3 | 7.7 | 10.9 |
|---|
| Goodwill | | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 3.0 | 3.3 | 3.7 | 4.1 | 4.7 | 5.2 | 5.5 | 6.9 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.6 | 8.7 | 34.4 |
|---|
| Other Long-Term Assets | | 0.3 | 0.3 | 3.7 | 4.4 | 5.2 | 6.0 | 6.7 | -5.2 | 40.2 | 34.8 |
|---|
| Total Long-Term Assets | | 32.1 | 31.9 | 37.8 | 38.8 | 40.6 | 40.9 | 39.7 | 41.7 | 74.9 | 74.2 |
|---|
| Total Assets | | 256.1 | 241.4 | 232.1 | 210.5 | 180.5 | 158.0 | 135.4 | 110.9 | 114.0 | 145.1 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Accounts Payable | | 42.0 | 60.0 | 17.2 | 30.7 | 29.6 | 33.0 | 23.7 | 16.8 | 11.9 | 10.4 |
|---|
| Short-Term Debt | | 1.2 | 1.1 | 2.1 | 2.9 | 2.7 | 2.6 | 11.3 | 2.3 | 0.4 | 1.5 |
|---|
| Other Current Liabilities | | 9.8 | 9.8 | 8.8 | 9.9 | 13.0 | 9.4 | 2.0 | 0.8 | 1.8 | 1.4 |
|---|
| Current Liabilities | | 55.0 | 72.6 | 29.9 | 45.4 | 47.4 | 46.8 | 38.4 | 21.4 | 15.0 | 14.1 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 67.9 | 59.0 | 57.3 | 60.0 | 47.0 | 42.0 | 33.1 | 17.2 | 20.6 | 22.9 |
|---|
| Short-Term Debt | | 1.2 | 1.2 | 1.2 | 1.1 | 1.2 | 1.2 | 1.5 | 2.1 | 5.4 | 5.7 |
|---|
| Other Current Liabilities | | 10.3 | 7.3 | 19.9 | 9.8 | 10.0 | 9.8 | 10.6 | 8.8 | 4.1 | 7.4 |
|---|
| Current Liabilities | | 79.5 | 69.2 | 80.4 | 72.6 | 60.0 | 55.0 | 47.1 | 29.9 | 32.0 | 37.7 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Long-Term Debt | | 2.2 | 2.5 | 0.1 | 3.5 | 5.5 | 8.1 | 0.0 | 0.0 | 4.3 | 2.6 |
|---|
| Capital Leases | | 2.2 | 3.6 | 2.2 | 6.4 | 8.2 | 10.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 57.1 | 75.2 | 30.0 | 49.0 | 58.5 | 58.1 | 39.5 | 22.6 | 71.1 | 53.9 |
| 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 | | 1.6 | 2.0 | 2.2 | 2.5 | 2.9 | 2.2 | 0.0 | 0.1 | 0.1 | 1.8 |
|---|
| Capital Leases | | 2.9 | 3.2 | 3.4 | 3.6 | 4.1 | 3.4 | 1.5 | 0.1 | 2.8 | 4.6 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 81.1 | 71.2 | 82.6 | 75.2 | 62.8 | 57.1 | 47.1 | 30.0 | 32.1 | 39.5 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -205.0 | -181.2 | -213.3 | -162.1 | -137.6 | -118.2 | -107.0 | -99.9 | -51.3 | -31.2 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.3 | -5.3 | -3.9 |
|---|
| Total Common Equity | | 100.8 | 135.4 | 80.9 | 107.5 | 85.1 | 71.0 | 51.8 | 43.2 | -50.5 | -25.7 |
| 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 | | -139.6 | -158.5 | -173.2 | -181.2 | -193.5 | -205.0 | -211.4 | -213.3 | -207.0 | -177.8 |
|---|
| Comprehensive Income | | 0.1 | 0.2 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 174.9 | 170.3 | 149.5 | 135.4 | 117.7 | 100.8 | 88.3 | 80.9 | 81.9 | 105.5 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Total Debt | | 3.4 | 3.6 | 2.2 | 6.4 | 8.2 | 10.7 | 0.0 | 0.0 | 4.6 | 4.1 |
|---|
| Book Value | | 100.8 | 135.4 | 80.9 | 107.5 | 85.1 | 71.0 | 51.8 | 43.2 | -50.5 | -25.7 |
| 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 | | 174.9 | 170.3 | 149.5 | 135.4 | 117.7 | 100.8 | 88.3 | 80.9 | 81.9 | 105.5 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Income | | -27.3 | 99.3 | 32.2 | -51.3 | -24.4 | -19.4 | -11.2 | -7.1 | -13.8 | -5.1 | -0.9 |
|---|
| Depreciation & Amortization | | 5.8 | 3.8 | 5.7 | 6.2 | 5.8 | 5.1 | 3.4 | 2.2 | 1.3 | 1.4 | 1.4 |
|---|
| Stock-Based Compensation | | 20.3 | 24.3 | 20.6 | 24.1 | 29.0 | 30.0 | 24.2 | 12.7 | 7.1 | 1.9 | 2.0 |
|---|
| Change Working Capital | | -0.8 | -1.6 | 8.1 | -1.7 | -22.8 | -6.1 | -7.5 | -3.8 | 3.1 | -0.4 | 2.9 |
|---|
| Change In Accounts Receivable | | -26.0 | -13.8 | -35.3 | 8.2 | 5.4 | 10.5 | -14.0 | -15.2 | -2.9 | -2.5 | -0.5 |
|---|
| Change In Accounts Payable | | 18.9 | 16.9 | 42.7 | -13.4 | 1.1 | -4.0 | 9.3 | 6.8 | 4.9 | 1.6 | 3.6 |
|---|
| Change In Inventories | | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | -12.9 | -3.2 | 4.5 | 0.5 | 0.4 | -0.3 |
|---|
| Other Non-cash Items | | 44.1 | 8.0 | 0.0 | 19.8 | -3.5 | 0.2 | 1.8 | -0.1 | 0.4 | 0.5 | 0.1 |
|---|
| Cash from Operations | | 17.9 | 0.0 | 0.0 | -2.8 | -15.8 | 7.2 | 10.7 | 4.4 | -1.9 | -1.7 | 5.5 |
| 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 | | 57.8 | 18.9 | 14.7 | 8.0 | 12.3 | 11.6 | 6.4 | 1.9 | -6.3 | -29.2 |
|---|
| Depreciation & Amortization | | 0.9 | 0.8 | 0.9 | 1.2 | 1.6 | 1.6 | 1.2 | 1.3 | 1.1 | 2.3 |
|---|
| Stock-Based Compensation | | 5.6 | 6.7 | 6.6 | 5.4 | 5.3 | 5.4 | 5.3 | 4.5 | 4.8 | 5.6 |
|---|
| Change Working Capital | | 1.2 | -6.6 | -4.8 | 8.6 | 1.0 | 4.9 | -0.6 | 2.7 | -0.4 | -2.5 |
|---|
| Change In Accounts Receivable | | -7.0 | -13.2 | 6.8 | 0.6 | -11.9 | 0.9 | -8.4 | -15.8 | 1.0 | -0.1 |
|---|
| Change In Accounts Payable | | 9.0 | 9.0 | 1.7 | -2.8 | 13.0 | 5.2 | 8.6 | 15.9 | -3.4 | -2.2 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | -0.4 |
|---|
| Other Non-cash Items | | 0.0 | 0.0 | 7.9 | 0.0 | -0.1 | 0.1 | 0.0 | 0.0 | 9.4 | 17.4 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | -4.1 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Capital Expenditure | | -3.4 | -5.1 | -4.1 | -3.8 | -4.3 | -2.9 | -3.8 | -3.0 | -3.7 | -1.2 | -1.1 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -16.0 | -14.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 21.8 | 0.0 | 0.0 | 13.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 9.8 | 0.0 | 0.0 | 9.4 | -4.3 | -18.8 | -18.8 | -3.0 | -3.7 | -1.2 | -1.1 |
| 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 | | -1.2 | -1.3 | 1.1 | -1.1 | -1.0 | -1.5 | -0.9 | -0.8 | -0.9 | -1.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.2 | 13.2 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.4 | 13.2 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.9 | 12.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -27.4 | -19.8 | -31.9 |
|---|
| Debt Issued | | -1.2 | 3.6 | 1.5 | -4.3 | -1.8 | -2.5 | 10.7 | 0.0 | 22.7 | 20.3 | 36.0 |
|---|
| Issuance of Common Stock | | 3.3 | 0.0 | 0.0 | 1.0 | 15.0 | 0.0 | 0.0 | 0.0 | 52.3 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -1.0 | -21.0 | 0.0 | -0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -9.2 | -19.4 |
|---|
| Dividends Paid | | 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 | | -1.0 | 0.0 | 0.0 | 0.6 | 0.8 | 3.6 | 4.9 | 3.0 | 19.9 | 21.8 | 58.0 |
|---|
| Cash from Financing | | 2.2 | 0.0 | 0.0 | 0.6 | 15.8 | 3.6 | 4.9 | 3.0 | 44.8 | -7.2 | 6.8 |
| 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 | 0.0 |
|---|
| Debt Issued | | 2.9 | -0.3 | -0.2 | -0.2 | -0.5 | 0.7 | 1.9 | -0.7 | -0.7 | -1.8 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -21.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 |
|---|
| 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 | 0.5 | -0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | -0.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Change in Cash | | 29.9 | 69.3 | 64.2 | 7.1 | -4.3 | -8.0 | -3.2 | 4.4 | 39.3 | -10.0 | 11.2 |
|---|
| Closing Cash Balance | | 60.9 | 171.4 | 102.1 | 38.0 | 30.8 | 35.1 | 43.1 | 46.3 | 41.9 | 2.4 | 12.4 |
| 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 | | 25.6 | -2.4 | 23.2 | 22.9 | 19.3 | 21.9 | 12.3 | 10.7 | -1.1 | 8.0 |
|---|
| Closing Cash Balance | | 171.4 | 145.8 | 148.2 | 125.0 | 102.1 | 82.8 | 60.9 | 48.6 | 38.0 | 39.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Free Cash Flow | | 14.4 | 90.3 | 62.5 | -6.7 | -20.1 | 4.3 | 6.8 | 1.4 | -5.6 | -2.9 | 4.4 |
|---|
| Real Free Cash Flow | | -5.9 | 66.0 | 41.8 | -30.8 | -49.1 | -25.7 | -17.3 | -11.3 | -12.7 | -4.7 | 2.4 |
| 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 | | 25.9 | 18.5 | 26.4 | 22.2 | 19.1 | 22.1 | 11.5 | 9.7 | -1.6 | -5.1 |
|---|
| Real Free Cash Flow | | 20.3 | 11.7 | 19.9 | 16.8 | 13.8 | 16.7 | 6.2 | 5.2 | -6.5 | -10.8 |