FORR
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 396.9 | 396.9 | 432.5 | 480.8 | 537.8 | 494.3 | 449.0 | 461.7 | 357.6 | 337.7 | 326.1 | 313.7 | 312.1 | 297.7 | 292.9 | 283.6 | 250.7 |
|---|
| Cost of Revenues | | 140.5 | 185.5 | 9.6 | 216.4 | 223.8 | 201.8 | 180.9 | 196.7 | 146.5 | 136.9 | 128.2 | 126.3 | 126.2 | 117.1 | 111.2 | 103.6 | 94.1 |
|---|
| Gross Profit | | 256.4 | 211.4 | 422.8 | 264.3 | 314.0 | 292.5 | 268.1 | 265.0 | 211.1 | 200.8 | 197.9 | 187.5 | 185.9 | 180.6 | 181.7 | 180.0 | 156.6 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 101.1 | 94.3 | 111.7 | 89.9 | 108.0 | 102.5 | 121.8 | 100.1 | 118.1 | 113.4 |
|---|
| Cost of Revenues | | 47.2 | 41.5 | 49.7 | 2.2 | 44.5 | 46.5 | 51.2 | 44.7 | 57.3 | 48.0 |
|---|
| Gross Profit | | 53.9 | 52.8 | 62.0 | 87.7 | 63.5 | 56.0 | 70.7 | 55.4 | 60.8 | 65.5 |
| 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 | 235.8 | 249.6 | 229.0 | 216.6 | 225.9 | 175.7 | 165.8 | 157.5 | 155.1 | 154.3 | 145.4 | 138.3 | 134.8 | 118.6 |
|---|
| Depreciation & Amortization | | 17.2 | 14.8 | 30.2 | 32.1 | 32.0 | 23.6 | 29.6 | 31.2 | 9.1 | 7.4 | 8.6 | 9.1 | 11.5 | 11.5 | 11.4 | 7.9 | 7.2 |
|---|
| Total Operating Expenses | | 339.4 | 209.5 | 422.1 | 257.6 | 272.0 | 253.5 | 246.1 | 257.1 | 184.9 | 173.3 | 166.1 | 164.2 | 165.8 | 156.9 | 149.6 | 142.7 | 125.9 |
|---|
| Operating Income | | -83.0 | 1.9 | 0.7 | 6.8 | 32.7 | 38.6 | 21.6 | 7.4 | 22.4 | 27.5 | 30.8 | 18.8 | 18.2 | 21.8 | 30.7 | 37.0 | 30.8 |
| 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 | 61.1 | 55.1 |
|---|
| Depreciation & Amortization | | 3.4 | 3.7 | 3.9 | 6.1 | 5.9 | 4.4 | 4.6 | 10.3 | 7.2 | 7.7 |
|---|
| Total Operating Expenses | | 54.2 | 54.9 | 55.0 | 175.3 | 64.1 | 54.0 | 59.3 | 64.7 | 61.1 | 60.4 |
|---|
| Operating Income | | -0.3 | -2.1 | 7.0 | -87.6 | -0.6 | 2.0 | 11.3 | -9.3 | -0.3 | 5.1 |
| 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 | | 2.7 | 2.7 | 3.0 | 3.1 | 2.5 | 4.2 | 5.3 | 8.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | -36.4 | -121.4 | 1.9 | -0.5 | -1.9 | -5.5 | -8.6 | -17.0 | -2.7 | -0.2 | -1.1 | -3.9 | -1.6 | -3.7 | 0.2 | 1.3 | 3.6 |
|---|
| IBT | | -119.4 | -119.4 | 2.6 | 6.3 | 30.7 | 33.2 | 12.9 | -9.6 | 23.5 | 27.4 | 30.7 | 19.3 | 18.4 | 20.0 | 32.3 | 38.6 | 34.3 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 8.4 | 3.2 | 8.9 | 8.3 | 2.9 | 0.0 | 8.1 | 12.2 | 13.1 | 7.3 | 7.5 | 7.2 | 6.2 | 15.6 | 13.8 |
|---|
| Net Income | | -119.4 | -119.4 | -5.7 | 3.1 | 21.8 | 24.8 | 10.0 | -9.6 | 15.4 | 15.1 | 17.7 | 12.0 | 10.9 | 12.8 | 26.0 | 23.0 | 20.5 |
| 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 | 0.8 |
|---|
| Interest Expense | | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
|---|
| Other Expense | | -36.2 | 0.4 | 0.2 | -0.7 | 1.5 | -3.1 | 0.3 | 0.5 | 0.2 | -0.2 |
|---|
| IBT | | -36.5 | -1.7 | 7.1 | -88.3 | 0.9 | -1.1 | 11.6 | -8.8 | -1.3 | 4.9 |
|---|
| Income Tax Expense | | -2.7 | 0.4 | 3.2 | -1.0 | 0.5 | 4.7 | 5.3 | -2.1 | -0.6 | 2.4 |
|---|
| Net Income | | -33.9 | -2.1 | 3.9 | -87.3 | 0.4 | -5.8 | 6.3 | -6.7 | -0.7 | 2.5 |
| 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 | $0.16 | $1.15 | $1.30 | $0.53 | $-0.52 | $0.85 | $0.84 | $0.98 | $0.67 | $0.58 | $0.61 | $1.16 | $1.02 | $0.91 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.16 | $1.14 | $1.28 | $0.53 | $-0.52 | $0.84 | $0.83 | $0.97 | $0.66 | $0.57 | $0.60 | $1.13 | $0.99 | $0.89 |
|---|
| Shares Outstanding | | 19.0 | 19.0 | 19.1 | 19.2 | 19.0 | 19.1 | 18.8 | 18.5 | 18.1 | 17.9 | 18.0 | 17.9 | 18.7 | 20.9 | 22.5 | 22.7 | 22.5 |
|---|
| Diluted Shares Outstanding | | 19.0 | 19.0 | 19.1 | 19.3 | 19.2 | 19.4 | 18.9 | 18.5 | 18.4 | 18.2 | 18.3 | 18.1 | 19.0 | 21.4 | 22.9 | 23.2 | 23.1 |
| 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 | $-0.03 | $0.13 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.03 | $0.13 |
|---|
| Shares Outstanding | | 19.0 | 19.1 | 19.1 | 18.9 | 18.9 | 19.1 | 19.1 | 19.3 | 19.2 | 19.2 |
|---|
| Diluted Shares Outstanding | | 19.0 | 19.1 | 19.2 | 18.9 | 18.9 | 19.1 | 19.1 | 19.3 | 19.2 | 19.3 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 58.9 | 56.1 | 72.9 | 123.3 | 134.3 | 90.3 | 67.9 | 140.3 | 79.8 | 77.0 | 53.3 | 49.7 | 74.1 | 98.8 | 81.0 | 86.9 |
|---|
| Short Term Investments | | 52.0 | 48.6 | 51.6 | 19.7 | 18.5 | 0.0 | 0.0 | 0.0 | 54.3 | 61.1 | 47.8 | 54.9 | 81.0 | 134.9 | 137.0 | 120.0 |
|---|
| Total Cash & ST Investments | | 110.8 | 104.7 | 124.5 | 123.3 | 134.3 | 90.3 | 67.9 | 140.3 | 134.1 | 138.1 | 101.1 | 104.5 | 155.1 | 233.7 | 218.0 | 206.9 |
|---|
| Accounts Receivable | | 47.7 | 55.5 | 59.0 | 73.3 | 87.0 | 84.7 | 84.6 | 67.3 | 70.0 | 58.8 | 67.4 | 67.4 | 77.5 | 74.6 | 81.4 | 73.6 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 24.6 | 29.6 | 23.6 | 20.3 | 15.7 | 13.7 | 12.1 | 13.5 | 13.8 | 12.9 | 9.4 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 16.8 | 41.2 | 32.5 | 14.1 | 18.6 | 18.6 | 19.2 | 12.8 | 18.9 | 14.5 | 15.7 | 22.3 | 20.8 | 18.8 | 37.9 | 37.3 |
|---|
| Total Current Assets | | 175.3 | 201.4 | 216.0 | 235.3 | 269.5 | 217.2 | 192.0 | 236.1 | 236.8 | 223.4 | 197.7 | 208.0 | 266.4 | 336.6 | 337.4 | 317.8 |
| 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 | | 67.8 | 75.6 | 56.1 | 62.8 | 58.9 | 61.4 | 72.9 | 101.7 | 110.0 | 104.2 |
|---|
| Short Term Investments | | 67.2 | 58.7 | 48.6 | 52.2 | 52.0 | 57.1 | 51.6 | 9.8 | 13.7 | 16.8 |
|---|
| Total Cash & ST Investments | | 135.0 | 134.3 | 104.7 | 114.9 | 110.8 | 118.5 | 124.5 | 111.5 | 123.6 | 121.0 |
|---|
| Accounts Receivable | | 40.2 | 43.3 | 55.5 | 39.2 | 47.7 | 54.7 | 59.0 | 41.0 | 46.3 | 58.9 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -42.2 | -100.3 | -16.8 |
|---|
| Other Current Assets | | 39.0 | 41.0 | 41.2 | 39.8 | 34.9 | 45.4 | 32.5 | 32.4 | 40.3 | 46.0 |
|---|
| Total Current Assets | | 214.2 | 218.5 | 201.4 | 193.9 | 193.4 | 218.6 | 192.8 | 152.5 | 123.6 | 225.8 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 48.7 | 38.7 | 59.1 | 73.2 | 93.3 | 96.3 | 99.0 | 22.0 | 25.2 | 23.9 | 27.6 | 32.2 | 39.9 | 46.3 | 50.4 | 19.8 |
|---|
| Goodwill | | 242.9 | 228.0 | 244.3 | 242.1 | 245.0 | 247.2 | 243.9 | 85.2 | 76.2 | 73.2 | 74.1 | 76.7 | 80.0 | 79.0 | 71.5 | 68.0 |
|---|
| Intangible Assets | | 32.6 | 27.5 | 37.6 | 49.5 | 62.7 | 78.0 | 97.4 | 5.0 | 0.7 | 1.5 | 2.3 | 3.4 | 5.8 | 7.9 | 10.3 | 8.5 |
|---|
| Long-Term Investments | | 2.1 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.0 | 9.6 | 16.5 |
|---|
| Other Long-Term Assets | | 22.6 | 6.2 | 7.2 | 8.3 | 9.7 | 5.5 | 6.8 | 5.3 | 6.2 | 13.8 | 17.3 | 12.5 | 10.2 | 9.1 | 8.3 | 12.1 |
|---|
| Total Long-Term Assets | | 348.9 | 302.5 | 348.2 | 373.1 | 410.6 | 427.1 | 447.1 | 117.4 | 108.4 | 112.3 | 121.3 | 124.7 | 135.8 | 151.3 | 150.2 | 132.7 |
|---|
| Total Assets | | 524.2 | 503.9 | 564.2 | 608.4 | 680.1 | 644.2 | 639.2 | 353.5 | 345.2 | 335.8 | 319.0 | 332.7 | 402.2 | 487.8 | 487.6 | 450.5 |
| 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 | | 43.3 | 35.8 | 38.7 | 42.4 | 48.7 | 52.2 | 59.1 | 61.7 | 65.4 | 71.0 |
|---|
| Goodwill | | 147.4 | 145.3 | 228.0 | 230.2 | 242.9 | 243.0 | 244.3 | 242.1 | 243.3 | 242.9 |
|---|
| Intangible Assets | | 23.0 | 25.3 | 27.5 | 29.7 | 32.6 | 35.1 | 37.6 | 40.3 | 43.4 | 46.5 |
|---|
| Long-Term Investments | | 0.0 | 2.2 | 2.1 | 2.2 | 2.1 | 2.1 | 2.1 | 2.0 | 2.1 | 2.1 |
|---|
| Other Long-Term Assets | | 8.1 | 12.8 | 6.2 | 6.9 | 4.4 | 4.7 | 27.5 | 7.1 | 8.4 | 7.8 |
|---|
| Total Long-Term Assets | | 221.8 | 221.3 | 302.5 | 311.4 | 330.7 | 337.1 | 371.4 | 351.2 | 360.5 | 368.0 |
|---|
| Total Assets | | 436.0 | 439.8 | 503.9 | 505.3 | 524.2 | 555.7 | 564.2 | 152.5 | 570.7 | 593.9 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 2.3 | 1.0 | 1.8 | 0.4 | 0.8 | 0.7 | 0.5 | 0.6 | 0.2 | 1.8 | 0.5 | 0.9 | 1.0 | 0.8 | 1.2 | 3.6 |
|---|
| Short-Term Debt | | 13.6 | 12.8 | 14.2 | 13.6 | 13.0 | 24.5 | 21.6 | 3.0 | 3.9 | 4.7 | 2.6 | 2.1 | 2.7 | 3.7 | 4.7 | 0.0 |
|---|
| Other Current Liabilities | | 31.6 | 42.7 | 62.6 | 77.4 | 84.8 | 64.6 | 67.6 | 51.1 | 45.7 | 36.7 | 38.7 | 34.2 | 30.8 | 26.4 | 25.4 | 36.5 |
|---|
| Current Liabilities | | 211.6 | 204.0 | 240.1 | 269.4 | 312.3 | 269.7 | 268.9 | 190.0 | 195.1 | 177.5 | 182.5 | 181.7 | 187.4 | 181.3 | 179.3 | 171.7 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 1.8 | 0.4 | 1.0 | 1.6 | 2.3 | 2.7 | 1.8 | 0.8 | 1.1 | 0.4 |
|---|
| Short-Term Debt | | 6.6 | 12.6 | 12.8 | 13.2 | 13.6 | 14.1 | 14.2 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 34.3 | 30.1 | 42.7 | 30.1 | 31.6 | 30.6 | 62.6 | 56.5 | 62.8 | 53.8 |
|---|
| Current Liabilities | | 197.2 | 223.7 | 204.0 | 198.0 | 211.6 | 241.1 | 240.1 | 158.3 | 179.6 | 269.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 35.0 | 59.8 | 72.7 | 100.8 | 140.0 | 165.6 | 188.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 31.3 | 37.6 | 37.7 | 64.4 | 78.0 | 82.3 | 79.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 8.7 | 8.7 | 14.1 | 21.3 | 21.5 | 22.9 | 1.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.9 | 0.4 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 287.1 | 274.3 | 323.9 | 386.8 | 476.2 | 458.5 | 481.1 | 201.9 | 204.0 | 185.7 | 191.7 | 191.1 | 197.5 | 190.8 | 196.8 | 178.6 |
| 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 | | 70.1 | 57.0 | 59.8 | 63.4 | 66.3 | 69.5 | 72.7 | 75.8 | 79.8 | 83.5 |
|---|
| Capital Leases | | 35.1 | 22.0 | 37.6 | 28.4 | 31.3 | 34.5 | 37.7 | 40.8 | 44.8 | 48.5 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 8.7 | 0.0 | 0.0 | 0.0 | 8.7 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 276.5 | 292.4 | 274.3 | 270.9 | 287.1 | 324.7 | 323.9 | 193.3 | 179.6 | 371.1 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 |
|---|
| Retained Earnings | | 177.3 | 171.9 | 177.7 | 174.6 | 152.8 | 128.0 | 118.1 | 127.7 | 123.0 | 121.8 | 117.1 | 117.3 | 118.4 | 117.6 | 104.7 | 81.7 |
|---|
| Comprehensive Income | | -6.7 | -7.7 | -4.6 | -7.9 | -3.2 | -0.7 | -4.9 | -5.2 | -2.0 | -7.6 | -4.8 | -1.6 | 2.5 | 0.6 | -6.8 | -5.5 |
|---|
| Total Common Equity | | 237.1 | 229.5 | 240.3 | 221.7 | 203.9 | 185.8 | 158.1 | 151.6 | 141.2 | 150.0 | 127.3 | 141.6 | 204.7 | 297.1 | 290.7 | 271.9 |
| 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 | | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | 88.6 | 84.7 | 171.9 | 171.5 | 177.3 | 171.0 | 177.7 | 178.3 | 175.9 | 170.6 |
|---|
| Comprehensive Income | | -0.3 | -5.3 | -7.7 | -2.5 | -6.7 | -6.5 | -4.6 | -8.3 | -5.9 | -6.7 |
|---|
| Total Common Equity | | 159.5 | 147.4 | 229.5 | 234.3 | 237.1 | 230.9 | 240.3 | 232.9 | 231.6 | 222.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 79.9 | 72.6 | 86.9 | 114.4 | 153.0 | 190.1 | 209.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 237.1 | 229.5 | 240.3 | 221.7 | 203.9 | 185.8 | 158.1 | 151.6 | 141.2 | 150.0 | 127.3 | 141.6 | 204.7 | 297.1 | 290.7 | 271.9 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 159.5 | 147.4 | 229.5 | 234.3 | 237.1 | 230.9 | 240.3 | 232.9 | 231.6 | 222.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.4 | -119.4 | -5.7 | 3.1 | 21.8 | 24.8 | 10.0 | -9.6 | 15.4 | 15.1 | 17.7 | 12.0 | 10.9 | 13.0 | 25.6 | 23.0 | 20.5 |
|---|
| Depreciation & Amortization | | 32.1 | 14.8 | 30.2 | 32.1 | 36.9 | 35.9 | 43.0 | 43.8 | 9.1 | 7.4 | 8.6 | 9.2 | 11.5 | 11.5 | 11.4 | 7.9 | 7.3 |
|---|
| Stock-Based Compensation | | 16.1 | 12.3 | 14.3 | 15.5 | 14.5 | 10.1 | 10.9 | 11.7 | 8.3 | 8.5 | 8.0 | 8.3 | 7.4 | 6.1 | 5.4 | 3.6 | 4.9 |
|---|
| Change Working Capital | | -41.9 | -8.3 | -45.5 | -24.4 | -28.9 | 34.1 | -14.6 | 4.6 | 2.6 | -1.3 | 3.9 | 3.1 | 4.8 | -0.4 | 17.5 | 2.1 | 1.9 |
|---|
| Change In Accounts Receivable | | -1.9 | 4.8 | 0.0 | 14.7 | 12.8 | -3.9 | 0.2 | 3.7 | 2.6 | -10.3 | 8.0 | -0.7 | 9.1 | -2.9 | 7.0 | -7.6 | -7.5 |
|---|
| Change In Accounts Payable | | 1.2 | -0.1 | -0.8 | 1.4 | -0.5 | 0.2 | 0.1 | 0.3 | 0.2 | -1.6 | 1.3 | -0.4 | -0.1 | 0.2 | -0.5 | -1.9 | 1.4 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.8 | -10.7 | -10.2 | 1.5 | 3.7 | -1.7 | 6.1 | 2.8 | 4.2 | 6.7 | -146.5 | -138.2 |
|---|
| Other Non-cash Items | | 31.4 | 125.7 | 2.9 | 0.9 | 1.7 | 2.4 | 0.2 | 1.9 | 0.1 | 1.3 | 1.1 | 0.7 | 1.7 | 5.1 | 3.7 | 3.6 | 1.7 |
|---|
| Cash from Operations | | 3.6 | 0.0 | 0.0 | 21.7 | 39.4 | 107.1 | 47.8 | 48.4 | 38.4 | 37.5 | 41.9 | 32.5 | 28.8 | 30.7 | 53.1 | 55.4 | 38.7 |
| 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 | | -33.9 | -2.1 | 3.9 | -87.3 | 0.4 | -5.8 | 6.3 | -6.7 | -0.7 | 2.5 |
|---|
| Depreciation & Amortization | | 5.9 | 9.2 | 1.5 | 6.1 | 5.9 | -3.6 | 6.9 | 10.3 | 7.2 | 7.7 |
|---|
| Stock-Based Compensation | | 2.4 | 3.4 | 4.0 | 2.5 | 3.1 | 3.6 | 4.0 | 3.6 | 4.3 | 4.1 |
|---|
| Change Working Capital | | -2.9 | -9.7 | -15.1 | 19.3 | -10.6 | -8.5 | -15.6 | -10.7 | 2.2 | -17.7 |
|---|
| Change In Accounts Receivable | | -17.1 | 6.5 | 3.1 | 12.4 | -16.9 | 6.1 | 6.9 | 3.9 | -17.6 | 4.9 |
|---|
| Change In Accounts Payable | | -1.0 | 0.0 | 1.3 | -0.5 | -0.6 | -0.8 | -0.4 | 1.0 | 1.0 | -0.4 |
|---|
| 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 | | 25.6 | 2.4 | 4.5 | 85.2 | -1.0 | 13.9 | 0.1 | 0.7 | 0.2 | 0.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.9 | -6.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -5.1 | -3.0 | -3.4 | -5.5 | -5.7 | -10.7 | -8.9 | -11.9 | -5.1 | -7.9 | -4.1 | -3.9 | -1.5 | -3.1 | -5.1 | -39.8 | -13.4 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -237.7 | -9.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.5 | -1.7 |
|---|
| Investments | | -111.9 | -33.5 | -59.4 | -61.1 | -28.7 | -21.6 | 0.0 | 0.0 | -41.8 | -31.9 | -36.8 | -20.6 | -35.4 | -44.7 | -91.4 | -113.9 | -116.3 |
|---|
| Sales of Investment | | 74.1 | 20.7 | 61.8 | 29.8 | 27.3 | 3.0 | 0.0 | 0.0 | 96.2 | 38.5 | 23.1 | 27.0 | 60.1 | 105.1 | 91.3 | 93.1 | 145.2 |
|---|
| Other Investing Activities | | 1.4 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 4.3 | 0.0 | 0.0 | 0.3 | 0.0 | 0.3 | 1.5 | 0.3 | 1.1 | 15.1 | 1.8 |
|---|
| Cash from Investing | | -47.0 | 0.0 | 0.0 | -36.8 | -6.8 | -29.3 | -4.6 | -249.5 | 40.1 | -1.0 | -17.9 | 2.8 | 24.8 | 57.6 | -4.1 | -53.0 | 15.6 |
| 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 | | -1.1 | -0.7 | -0.6 | -0.6 | -0.7 | -0.5 | -0.8 | -1.4 | -1.6 | -1.2 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -1.2 | -6.4 | -12.1 | -13.7 | -3.6 | -4.0 | -19.1 | -32.7 | -60.1 | 0.0 |
|---|
| Sales of Investment | | 3.9 | 6.3 | 5.9 | 4.7 | 4.5 | 6.0 | 24.5 | 26.9 | 18.7 | 4.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -43.1 | -1.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -15.0 | 0.0 | 0.0 | -15.0 | -25.0 | -34.4 | -23.4 | -42.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 15.1 | 72.6 | -14.3 | -12.5 | -13.6 | -2.7 | 3.7 | 252.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 2.8 | 0.0 | 0.0 | 3.5 | 4.4 | 9.2 | 5.7 | 6.3 | 13.0 | 18.5 | 16.7 | 3.3 | 0.0 | 17.4 | 11.2 | 11.6 | 26.0 |
|---|
| Repurchase of Common Stock | | -12.7 | -2.5 | -15.9 | -4.1 | -15.1 | -20.1 | 0.0 | 0.0 | -9.9 | -40.0 | -1.8 | -20.9 | -73.2 | -118.2 | -29.8 | -18.4 | -21.3 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -9.2 | 0.0 | 0.0 | -14.5 | -13.6 | -13.0 | -12.2 | -12.0 | -12.4 | -12.6 | 0.0 | -68.4 |
|---|
| Other Financing Activities | | 0.1 | 0.0 | 0.0 | 0.8 | -3.1 | 5.3 | -6.0 | 165.4 | -2.5 | -2.5 | 0.6 | 0.1 | 9.2 | -0.2 | -0.5 | 0.5 | 1.9 |
|---|
| Cash from Financing | | -11.3 | 0.0 | 0.0 | -18.3 | -38.9 | -49.1 | -23.7 | 129.4 | -14.0 | -37.6 | 2.5 | -29.7 | -75.9 | -113.4 | -31.7 | -6.3 | -61.8 |
| 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 | | 0.0 | 76.7 | 7.2 | -3.0 | -4.0 | -3.3 | -3.6 | -3.3 | 51.9 | -44.8 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -0.1 | -2.4 | 0.0 | 0.0 | -2.9 | -5.0 | -3.9 | -4.1 | -0.1 | -3.3 |
|---|
| 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 | 0.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -3.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -163.3 | 7.4 | -16.9 | -30.6 | -12.4 | 27.4 | 21.5 | -71.1 | 60.5 | 2.8 | 23.6 | 3.7 | -24.5 | -24.7 | 17.8 | -5.9 | -10.9 |
|---|
| Closing Cash Balance | | 58.9 | 65.6 | 58.2 | 75.0 | 105.7 | 118.0 | 90.7 | 69.2 | 140.3 | 79.8 | 77.0 | 53.3 | 49.7 | 74.1 | 98.8 | 81.0 | 86.9 |
| 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 | | -1.8 | -2.7 | -7.7 | 19.6 | -6.8 | 4.0 | -2.5 | -11.5 | -28.8 | -120.4 |
|---|
| Closing Cash Balance | | 65.6 | 67.4 | 70.1 | 77.8 | 58.2 | 65.0 | 58.9 | 61.4 | 72.9 | -10.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -1.5 | 18.1 | -7.3 | 16.2 | 33.8 | 96.3 | 38.8 | 36.5 | 33.4 | 29.6 | 37.7 | 28.5 | 27.3 | 27.6 | 48.0 | 15.7 | 25.2 |
|---|
| Real Free Cash Flow | | -17.6 | 5.8 | -21.6 | 0.7 | 19.2 | 86.3 | 28.0 | 24.8 | 25.1 | 21.1 | 29.7 | 20.2 | 19.8 | 21.5 | 42.6 | 12.0 | 20.4 |
| 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 | | -4.3 | 0.5 | -4.2 | 26.1 | -2.5 | -0.2 | -3.7 | -0.8 | 10.3 | -7.2 |
|---|
| Real Free Cash Flow | | -6.7 | -2.8 | -8.2 | 23.6 | -5.6 | -3.8 | -7.8 | -4.4 | 6.0 | -11.4 |