F
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 | | 187.3 | 187.3 | 185.0 | 176.2 | 158.1 | 136.3 | 127.1 | 155.9 | 160.3 | 156.8 | 151.8 | 149.6 | 144.1 | 146.9 | 134.3 | 136.3 | 129.0 |
|---|
| Cost of Revenues | | 175.3 | 164.5 | 169.5 | 160.0 | 134.4 | 114.7 | 112.8 | 134.7 | 136.3 | 131.3 | 126.6 | 126.5 | 126.2 | 128.1 | 115.7 | 113.3 | 104.5 |
|---|
| Gross Profit | | 12.0 | 22.8 | 15.5 | 16.2 | 23.7 | 21.7 | 14.4 | 21.2 | 24.1 | 25.4 | 25.2 | 23.1 | 17.9 | 18.8 | 18.6 | 22.9 | 24.5 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 45.9 | 50.5 | 50.2 | 40.7 | 48.2 | 46.2 | 47.8 | 42.8 | 46.0 | 43.8 |
|---|
| Cost of Revenues | | 44.2 | 46.2 | 47.0 | 37.9 | 44.2 | 42.9 | 43.2 | 39.2 | 43.4 | 37.5 |
|---|
| Gross Profit | | 1.7 | 4.3 | 3.2 | 2.8 | 4.0 | 3.3 | 4.6 | 3.6 | 2.5 | 6.3 |
| 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 | 8.2 | 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 | 10.7 | 10.9 | 11.9 | 10.2 | 11.2 | 11.4 | 11.5 | 12.2 | 15.0 | 14.1 | 13.2 | 12.2 | 11.6 | 11.9 |
|---|
| Depreciation & Amortization | | 6.0 | 6.0 | 5.9 | 6.5 | 6.5 | 6.0 | 7.5 | 8.5 | 8.3 | 8.5 | 8.7 | 8.0 | 7.4 | 6.5 | 5.2 | 4.3 | 5.6 |
|---|
| Total Operating Expenses | | 10.5 | 20.3 | 10.3 | 10.7 | 10.9 | 11.9 | 10.2 | 11.2 | 11.4 | 11.5 | 12.2 | 15.4 | 14.4 | 13.4 | 12.3 | 11.6 | 11.9 |
|---|
| Operating Income | | 1.5 | 2.5 | 5.2 | 5.5 | 12.4 | 17.4 | 8.8 | 9.8 | 2.7 | 4.1 | 3.5 | 7.6 | 3.4 | 5.4 | 6.3 | 11.3 | 12.6 |
| 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 | 8.2 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.8 | 2.7 |
|---|
| Depreciation & Amortization | | 1.7 | 1.5 | 1.4 | 1.4 | 1.5 | 1.4 | 1.5 | 1.5 | 1.7 | 1.6 |
|---|
| Total Operating Expenses | | 2.6 | 2.7 | 2.7 | 2.4 | 2.8 | 2.5 | 2.7 | 2.4 | 2.8 | 2.7 |
|---|
| Operating Income | | -0.9 | 1.6 | 0.5 | 0.3 | 1.2 | 0.9 | 1.9 | 1.2 | -0.2 | 1.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 1.5 | 1.5 | 1.5 | 1.6 | 0.6 | 0.3 | 0.5 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.3 |
|---|
| Interest Expense | | 1.3 | 1.3 | 1.1 | 1.3 | -0.6 | -1.5 | -1.2 | -0.5 | -0.7 | -0.8 | -0.7 | -0.5 | -0.5 | -0.7 | -0.4 | 4.4 | 6.2 |
|---|
| Other Expense | | -13.3 | -14.4 | 2.0 | -1.5 | -15.4 | 0.4 | -9.9 | -10.4 | 2.4 | 4.5 | 3.3 | 3.1 | 1.4 | 2.2 | 1.8 | 1.3 | 0.4 |
|---|
| IBT | | -11.8 | -11.8 | 7.2 | 4.0 | -3.0 | 17.8 | -1.1 | -0.6 | 4.3 | 8.1 | 6.8 | 10.3 | 4.3 | 7.0 | 7.7 | 8.7 | 7.1 |
|---|
| Income Tax Expense | | -3.7 | -3.7 | 1.3 | -0.4 | -0.9 | -0.1 | 0.2 | -0.7 | 0.7 | 0.5 | 2.2 | 2.9 | 1.2 | -0.1 | 2.1 | -11.5 | 0.6 |
|---|
| Net Income | | -8.2 | -8.2 | 5.9 | 4.3 | -2.2 | 17.9 | -1.3 | 0.1 | 3.7 | 7.6 | 4.6 | 7.4 | 3.2 | 7.2 | 5.7 | 20.2 | 6.6 |
| 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 | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|---|
| Interest Expense | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 2.8 |
|---|
| Other Expense | | -13.9 | 0.3 | 0.0 | 0.3 | 1.1 | 0.0 | 0.6 | 0.4 | -1.6 | 0.3 |
|---|
| IBT | | -14.8 | 1.8 | 0.5 | 0.6 | 2.3 | 0.9 | 2.4 | 1.6 | -1.9 | 1.4 |
|---|
| Income Tax Expense | | -3.8 | -0.6 | 0.6 | 0.1 | 0.5 | 0.0 | 0.6 | 0.3 | -1.3 | 0.2 |
|---|
| Net Income | | -11.1 | 2.4 | 0.0 | 0.5 | 1.8 | 0.9 | 1.8 | 1.3 | -0.5 | 1.2 |
| 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 | $1.09 | $-0.54 | $4.49 | $-0.32 | $0.02 | $0.93 | $1.91 | $1.16 | $1.86 | $0.31 | $3.04 | $1.47 | $5.33 | $1.90 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.08 | $-0.54 | $4.45 | $-0.32 | $0.02 | $0.92 | $1.90 | $1.15 | $1.84 | $0.31 | $2.94 | $1.41 | $4.94 | $1.66 |
|---|
| Shares Outstanding | | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 3.9 | 3.9 | 3.8 | 3.8 | 3.4 |
|---|
| Diluted Shares Outstanding | | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.1 | 4.0 | 4.1 | 4.2 |
| 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 | $-0.13 | $0.30 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.13 | $0.30 |
|---|
| Shares Outstanding | | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 |
|---|
| Diluted Shares Outstanding | | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.1 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 20.0 | 22.9 | 24.9 | 25.1 | 20.5 | 25.2 | 17.5 | 16.7 | 18.5 | 15.9 | 14.3 | 10.8 | 14.5 | 15.7 | 17.1 | 14.8 |
|---|
| Short Term Investments | | 14.6 | 15.4 | 15.3 | 18.9 | 29.1 | 24.7 | 17.1 | 17.2 | 20.4 | 22.9 | 20.9 | 20.4 | 22.1 | 20.3 | 18.6 | 20.8 |
|---|
| Total Cash & ST Investments | | 34.6 | 38.3 | 40.2 | 44.1 | 49.6 | 50.0 | 34.7 | 34.0 | 38.9 | 38.8 | 35.2 | 31.2 | 36.6 | 35.9 | 35.8 | 35.6 |
|---|
| Accounts Receivable | | 64.5 | 66.6 | 62.0 | 54.4 | 43.9 | 52.4 | 62.9 | 64.5 | 62.8 | 57.4 | 102.0 | 92.8 | 87.3 | 82.3 | 78.5 | 77.5 |
|---|
| Inventory | | 17.2 | 15.0 | 15.7 | 14.1 | 12.1 | 10.8 | 10.8 | 11.2 | 10.3 | 8.9 | 8.3 | 7.9 | 7.7 | 7.4 | 5.9 | 5.9 |
|---|
| Other Current Assets | | 4.2 | 4.6 | 3.6 | 3.8 | 3.4 | 3.5 | 3.3 | 3.9 | 3.9 | 3.4 | 10.7 | 10.4 | 8.9 | 11.4 | 8.4 | 6.1 |
|---|
| Total Current Assets | | 120.5 | 124.5 | 121.5 | 116.5 | 109.0 | 116.7 | 114.0 | 113.6 | 115.9 | 108.5 | 145.5 | 131.8 | 131.6 | 125.6 | 120.2 | 118.9 |
| 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 | | 26.8 | 23.0 | 20.9 | 22.9 | 23.4 | 20.0 | 19.7 | 24.9 | 26.4 | 26.4 |
|---|
| Short Term Investments | | 15.4 | 14.5 | 14.4 | 15.4 | 13.5 | 14.6 | 14.7 | 15.3 | 14.7 | 16.4 |
|---|
| Total Cash & ST Investments | | 42.2 | 37.5 | 35.2 | 38.3 | 36.9 | 34.6 | 34.5 | 40.2 | 41.1 | 42.8 |
|---|
| Accounts Receivable | | 67.4 | 67.3 | 65.2 | 66.6 | 65.8 | 64.2 | 63.3 | 0.0 | 0.0 | 57.3 |
|---|
| Inventory | | 16.5 | 17.3 | 17.9 | 15.0 | 18.0 | 17.2 | 18.6 | 15.7 | 18.3 | 17.7 |
|---|
| Other Current Assets | | 4.6 | 4.5 | 4.7 | 4.6 | 4.4 | 4.5 | 4.2 | 65.7 | 61.9 | 3.9 |
|---|
| Total Current Assets | | 130.7 | 126.6 | 123.1 | 124.5 | 125.1 | 120.5 | 120.6 | 121.5 | 121.4 | 121.7 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 62.3 | 64.9 | 62.2 | 60.0 | 63.5 | 65.0 | 65.7 | 65.3 | 63.6 | 60.9 | 57.3 | 53.3 | 47.6 | 41.4 | 22.4 | 23.2 |
|---|
| Goodwill | | 0.0 | 0.7 | 0.7 | 0.0 | 0.6 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 2.4 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Long-Term Investments | | 65.6 | 6.8 | 5.5 | 2.8 | 4.5 | 4.9 | 2.5 | 2.7 | 3.1 | 3.3 | 3.2 | 3.4 | 3.7 | 3.2 | 15.8 | 14.2 |
|---|
| Other Long-Term Assets | | 11.7 | 72.0 | 66.4 | 58.7 | 65.5 | 67.8 | 63.9 | 64.1 | 64.0 | 55.3 | 7.3 | 6.2 | 5.8 | 5.0 | 4.8 | 6.2 |
|---|
| Total Long-Term Assets | | 156.1 | 160.7 | 151.8 | 139.4 | 148.0 | 150.5 | 144.5 | 143.0 | 141.9 | 129.5 | 79.5 | 76.7 | 70.4 | 64.9 | 58.1 | 45.7 |
|---|
| Total Assets | | 276.6 | 285.2 | 273.3 | 255.9 | 257.0 | 267.3 | 258.5 | 256.5 | 257.8 | 238.0 | 224.9 | 208.5 | 202.0 | 190.6 | 178.3 | 164.7 |
| 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 | | 27.0 | 69.2 | 66.3 | 64.9 | 63.6 | 62.3 | 61.6 | 64.0 | 60.8 | 60.2 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 |
|---|
| Long-Term Investments | | 65.5 | 5.0 | 5.2 | 6.8 | 8.0 | 7.2 | 6.3 | 61.7 | 58.3 | 56.6 |
|---|
| Other Long-Term Assets | | 59.5 | 74.5 | 73.0 | 72.7 | 73.1 | 70.1 | 69.1 | 9.1 | 10.8 | 10.4 |
|---|
| Total Long-Term Assets | | 170.3 | 166.1 | 161.5 | 160.7 | 161.9 | 156.1 | 153.7 | 151.8 | 146.7 | 144.3 |
|---|
| Total Assets | | 301.0 | 292.7 | 284.5 | 285.2 | 287.0 | 276.6 | 274.3 | 273.3 | 268.1 | 266.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 25.5 | 24.1 | 26.0 | 25.6 | 22.3 | 22.2 | 20.7 | 21.5 | 23.3 | 21.3 | 20.3 | 20.0 | 19.5 | 19.3 | 17.7 | 16.4 |
|---|
| Short-Term Debt | | 51.1 | 56.2 | 50.2 | 50.6 | 50.0 | 51.7 | 54.3 | 53.5 | 51.6 | 49.7 | 43.0 | 39.2 | 38.1 | 38.8 | 40.3 | 15.5 |
|---|
| Other Current Liabilities | | 23.7 | 23.2 | 22.9 | 18.3 | 16.0 | 21.2 | 21.1 | 18.5 | 17.6 | 15.5 | 13.4 | 14.0 | 13.7 | 12.6 | 12.8 | 15.0 |
|---|
| Current Liabilities | | 103.4 | 106.9 | 101.5 | 96.9 | 90.7 | 97.2 | 98.1 | 95.6 | 94.6 | 90.3 | 81.3 | 77.1 | 74.1 | 73.4 | 73.0 | 48.9 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 27.9 | 27.8 | 26.3 | 24.1 | 27.4 | 25.5 | 27.4 | 26.0 | 27.8 | 27.7 |
|---|
| Short-Term Debt | | 58.2 | 57.5 | 55.0 | 56.2 | 53.8 | 51.1 | 50.3 | 50.2 | 49.1 | 49.8 |
|---|
| Other Current Liabilities | | 27.3 | 25.3 | 23.8 | 23.2 | 24.5 | 23.7 | 22.7 | 22.9 | 20.6 | 20.8 |
|---|
| Current Liabilities | | 116.6 | 115.0 | 108.7 | 106.9 | 109.0 | 103.4 | 103.2 | 101.5 | 100.3 | 101.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 100.3 | 105.4 | 101.0 | 89.9 | 89.4 | 111.3 | 102.4 | 100.7 | 102.7 | 93.3 | 89.9 | 80.0 | 76.6 | 66.3 | 59.2 | 88.5 |
|---|
| Capital Leases | | 1.5 | 2.3 | 1.9 | 1.5 | 1.4 | 1.3 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 1.0 | 1.1 | 1.0 | 1.5 | 1.6 | 0.5 | 0.5 | 0.6 | 0.8 | 0.7 | 0.5 | 0.6 | 0.6 | 0.5 | 0.7 | 1.1 |
|---|
| Total Liabilities | | 233.0 | 240.3 | 230.5 | 212.7 | 208.4 | 236.5 | 225.3 | 220.5 | 222.8 | 208.7 | 196.2 | 183.4 | 175.3 | 174.2 | 163.3 | 165.3 |
| 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 | | 106.1 | 102.8 | 102.8 | 105.4 | 105.3 | 101.8 | 101.1 | 101.0 | 95.4 | 95.1 |
|---|
| Capital Leases | | 0.0 | 2.5 | 2.5 | 2.3 | 1.8 | 1.5 | 1.5 | 1.9 | 1.9 | 1.6 |
|---|
| Def. Tax Liability | | 1.7 | 1.6 | 1.4 | 1.1 | 1.0 | 1.0 | 0.9 | 1.0 | 1.7 | 1.7 |
|---|
| Total Liabilities | | 253.6 | 247.6 | 239.9 | 240.3 | 242.7 | 233.0 | 231.4 | 230.5 | 223.8 | 222.4 |
| 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 | | 32.2 | 33.7 | 31.0 | 31.8 | 35.8 | 18.2 | 20.3 | 22.7 | 21.2 | 15.6 | 14.4 | 24.6 | 23.7 | 18.1 | 13.0 | -7.0 |
|---|
| Comprehensive Income | | -9.4 | -9.6 | -9.0 | -9.3 | -8.3 | -8.3 | -7.7 | -7.4 | -7.0 | -7.0 | -6.3 | -20.0 | -18.2 | -22.9 | -18.7 | -14.3 |
|---|
| Total Common Equity | | 43.6 | 44.8 | 42.8 | 43.2 | 48.5 | 30.7 | 33.2 | 35.9 | 34.9 | 29.2 | 28.6 | 24.8 | 26.4 | 15.9 | 15.0 | -0.7 |
| 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 | | 34.2 | 32.4 | 33.0 | 33.7 | 32.5 | 32.2 | 31.0 | 31.0 | 32.2 | 31.6 |
|---|
| Comprehensive Income | | -7.9 | -8.2 | -9.2 | -9.6 | -9.0 | -9.4 | -8.9 | -9.0 | -8.9 | -8.9 |
|---|
| Total Common Equity | | 47.4 | 45.1 | 44.6 | 44.8 | 44.3 | 43.6 | 42.9 | 42.8 | 44.3 | 43.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 152.9 | 160.9 | 151.1 | 140.5 | 139.5 | 163.0 | 156.7 | 154.2 | 154.3 | 143.0 | 132.9 | 119.2 | 114.7 | 105.1 | 99.5 | 104.0 |
|---|
| Book Value | | 43.6 | 44.9 | 42.8 | 43.2 | 48.6 | 30.8 | 33.2 | 36.1 | 35.0 | 29.3 | 28.8 | 25.2 | 26.7 | 16.3 | 15.1 | -0.6 |
| 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 | -0.1 |
|---|
| Book Value | | 47.4 | 45.1 | 44.6 | 44.8 | 44.3 | 43.6 | 42.9 | 42.8 | 44.3 | 43.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 3.8 | -8.2 | 5.9 | 4.3 | -2.2 | 17.9 | -1.3 | 0.1 | 3.7 | 7.6 | 4.6 | 7.4 | 3.2 | 7.2 | 5.7 | 20.2 | 6.6 |
|---|
| Depreciation & Amortization | | 6.3 | 7.8 | 5.9 | 6.5 | 6.5 | 6.0 | 7.5 | 8.5 | 8.3 | 8.5 | 8.7 | 8.0 | 7.4 | 6.5 | 5.2 | 4.3 | 5.6 |
|---|
| Stock-Based Compensation | | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.0 |
|---|
| Change Working Capital | | 1.3 | 13.2 | 1.7 | 1.2 | -7.1 | 4.7 | 19.0 | 6.2 | 1.3 | 2.0 | 1.5 | -2.1 | -0.2 | -3.1 | -2.5 | -13.0 | -0.8 |
|---|
| Change In Accounts Receivable | | -7.6 | 5.0 | -2.5 | -7.4 | -11.7 | 6.5 | 12.0 | 0.7 | -4.6 | -3.1 | -4.3 | -8.7 | -5.1 | -2.0 | -1.6 | 0.0 | 0.8 |
|---|
| Change In Accounts Payable | | 13.2 | 0.0 | 8.4 | 9.8 | 7.3 | 0.0 | 6.8 | 5.3 | 6.8 | 6.1 | 6.6 | 7.8 | 5.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 0.3 | 0.5 | 0.0 | -1.2 | -2.6 | -1.8 | 0.1 | 0.2 | -0.8 | -1.0 | -0.8 | -1.2 | -0.9 | -0.6 | -1.4 | -0.4 | -0.9 |
|---|
| Other Non-cash Items | | 15.1 | 12.4 | 1.1 | 4.1 | 11.1 | -12.5 | -0.8 | 4.0 | 1.7 | 0.0 | 3.3 | 0.6 | 2.9 | 0.7 | -1.4 | -1.4 | 0.1 |
|---|
| Cash from Operations | | 14.0 | 0.0 | 0.0 | 14.9 | 6.9 | 15.8 | 24.3 | 17.6 | 15.0 | 18.1 | 19.8 | 16.2 | 14.5 | 10.4 | 9.0 | 9.8 | 11.5 |
| 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 | | -11.1 | 2.4 | 0.0 | 0.5 | 1.8 | 0.9 | 1.8 | 1.3 | -0.5 | 1.2 |
|---|
| Depreciation & Amortization | | 9.8 | 0.0 | 1.4 | 1.4 | 1.5 | 1.4 | 1.5 | 1.5 | 1.7 | 1.6 |
|---|
| Stock-Based Compensation | | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Change Working Capital | | 3.9 | 3.8 | 3.8 | 1.5 | -0.5 | 2.3 | 1.7 | -1.7 | 0.4 | 1.3 |
|---|
| Change In Accounts Receivable | | 6.1 | -0.5 | -1.7 | 1.1 | 0.5 | -1.3 | -1.5 | -1.9 | -3.2 | -0.9 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.8 | 0.0 |
|---|
| Change In Inventories | | 1.2 | 0.8 | 1.2 | -2.7 | 2.4 | -0.5 | 1.3 | -3.2 | 3.0 | -0.9 |
|---|
| Other Non-cash Items | | 5.1 | 1.9 | 0.7 | 0.3 | -0.5 | 1.3 | 0.1 | 0.2 | 2.4 | 0.5 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 4.6 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -8.7 | 0.0 | -8.7 | -8.2 | -6.9 | -6.2 | -5.7 | -7.6 | -7.8 | -7.0 | -7.0 | -7.2 | -7.5 | -6.6 | -5.5 | -4.3 | -4.1 |
|---|
| Acquisitions | | -3.0 | 0.0 | -0.9 | -2.7 | -0.3 | 0.1 | 1.3 | 7.6 | 7.8 | 7.0 | 7.0 | 7.2 | -0.5 | 0.0 | 0.3 | -35.6 | -27.9 |
|---|
| Investments | | -11.2 | -11.0 | -12.6 | -8.7 | -17.5 | -27.8 | -39.9 | -17.6 | -17.1 | -27.6 | -31.4 | -41.3 | -48.7 | -120.2 | -95.1 | -68.7 | -100.2 |
|---|
| Sales of Investment | | 11.9 | 10.1 | 12.3 | 12.7 | 19.2 | 33.2 | 32.4 | 16.9 | 20.9 | 30.0 | 30.2 | 40.9 | 50.5 | 118.2 | 93.0 | 70.8 | 101.1 |
|---|
| Other Investing Activities | | -13.7 | 0.0 | 0.0 | -10.6 | 1.1 | 3.4 | -6.7 | -13.1 | -20.0 | -21.8 | -24.1 | -25.8 | -15.0 | -11.2 | -6.9 | 34.8 | 38.0 |
|---|
| Cash from Investing | | -23.4 | 0.0 | 0.0 | -17.6 | -4.3 | 2.7 | -18.6 | -13.7 | -16.3 | -19.4 | -25.4 | -26.2 | -21.1 | -19.7 | -14.3 | -3.0 | 6.9 |
| 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 | | -2.8 | -2.1 | -2.1 | -1.8 | -2.5 | -2.0 | -2.1 | -2.1 | -2.3 | -2.2 |
|---|
| Acquisitions | | -0.7 | 0.0 | -0.1 | 1.7 | 1.3 | -0.9 | -0.7 | -0.6 | -1.1 | -0.6 |
|---|
| Investments | | -2.4 | -3.1 | -1.9 | -2.6 | -4.8 | -2.4 | -3.1 | -3.2 | -2.6 | -1.2 |
|---|
| Sales of Investment | | 2.6 | 1.9 | 2.0 | 3.6 | 1.7 | 3.8 | 3.2 | 3.6 | 2.3 | 2.8 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.7 | -2.9 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.4 | -4.1 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -22.6 | 0.0 | 0.0 | 8.2 | -45.7 | -54.2 | -60.5 | -46.5 | -44.2 | -40.8 | -38.8 | -33.4 | -28.9 | -28.0 | -29.2 | -43.1 | -49.4 |
|---|
| Debt Issued | | 30.6 | 160.9 | 9.8 | 18.8 | 46.6 | 30.7 | 66.8 | 49.0 | 44.1 | 52.1 | 48.9 | 47.0 | 33.3 | 37.6 | 34.8 | 38.6 | 153.4 |
|---|
| Issuance of Common Stock | | 14.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 46.2 | 47.3 | 47.0 | 49.8 | 50.5 | 36.2 | 37.6 | 33.6 | 0.0 | 1.3 |
|---|
| Repurchase of Common Stock | | -0.6 | 0.0 | -0.4 | -0.3 | -0.5 | 0.0 | 0.0 | -0.2 | -0.2 | -0.1 | -0.1 | -0.1 | -2.0 | -0.2 | -0.1 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -3.1 | 0.0 | 0.0 | -5.0 | -2.0 | -0.4 | -0.6 | -2.4 | -2.9 | -2.6 | -3.4 | -2.4 | -2.0 | -1.6 | -0.8 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 9.6 | 0.0 | 0.0 | -0.2 | 50.7 | 31.1 | 63.4 | -0.2 | -0.2 | -0.2 | 0.0 | -0.3 | 0.0 | 0.3 | 0.2 | 38.9 | 23.6 |
|---|
| Cash from Financing | | 3.4 | 0.0 | 0.0 | 2.6 | 2.5 | -23.5 | 2.3 | -3.1 | -0.1 | 3.4 | 7.5 | 14.3 | 3.4 | 8.1 | 3.7 | -4.2 | -24.4 |
| 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 | 4.3 | 0.3 |
|---|
| Debt Issued | | 164.3 | 4.0 | 2.5 | -3.1 | 1.8 | 6.1 | 1.5 | 0.3 | 10.9 | 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 | | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 | -0.2 | 0.0 | -0.3 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.6 | -0.6 |
|---|
| 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 | 3.4 | -0.3 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -6.4 | 0.6 | -1.9 | -0.2 | 4.6 | -5.2 | 8.2 | 0.8 | -1.7 | 2.6 | 1.6 | 3.5 | -3.7 | -1.2 | -1.5 | 2.3 | -6.1 |
|---|
| Closing Cash Balance | | 20.0 | 23.8 | 23.2 | 25.1 | 25.3 | 20.7 | 25.9 | 17.7 | 16.9 | 18.5 | 15.9 | 14.3 | 10.8 | 14.5 | 15.7 | 17.1 | 14.8 |
| 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 | | -3.3 | 3.8 | 2.2 | -2.1 | -0.5 | 3.5 | 0.2 | -5.1 | -1.5 | 0.0 |
|---|
| Closing Cash Balance | | 23.8 | 26.8 | 23.3 | 21.1 | 23.2 | 23.7 | 20.0 | 19.7 | 25.1 | 26.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 5.3 | 12.5 | 6.7 | 6.7 | 0.0 | 9.6 | 18.5 | 10.0 | 7.2 | 11.0 | 12.8 | 9.0 | 7.0 | 3.8 | 3.6 | 5.5 | 7.4 |
|---|
| Real Free Cash Flow | | 4.8 | 12.0 | 6.2 | 6.2 | -0.3 | 9.3 | 18.3 | 9.8 | 7.0 | 10.8 | 12.6 | 8.8 | 6.9 | 3.7 | 3.4 | 5.3 | 7.4 |
| 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 | | 1.1 | 5.3 | 4.2 | 1.9 | 0.5 | 3.5 | 3.4 | -0.7 | 0.2 | 2.4 |
|---|
| Real Free Cash Flow | | 1.0 | 5.3 | 4.1 | 1.7 | 0.4 | 3.4 | 3.3 | -0.8 | 0.1 | 2.3 |