GM
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 | | 185.0 | 185.0 | 187.4 | 171.8 | 156.7 | 127.0 | 122.5 | 137.2 | 147.0 | 145.6 | 166.4 | 152.4 | 155.9 | 155.4 | 152.3 | 150.3 | 135.6 |
|---|
| Cost of Revenues | | 173.4 | 173.4 | 164.0 | 152.6 | 135.8 | 109.1 | 108.8 | 123.3 | 133.0 | 126.0 | 145.1 | 134.1 | 142.1 | 137.4 | 141.4 | 131.2 | 118.8 |
|---|
| Gross Profit | | 11.6 | 11.6 | 23.1 | 19.3 | 21.0 | 17.9 | 13.7 | 14.0 | 14.1 | 19.6 | 21.3 | 18.3 | 13.8 | 18.1 | 10.8 | 19.1 | 16.8 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 45.3 | 48.6 | 47.1 | 44.0 | 47.7 | 48.8 | 48.0 | 43.0 | 43.0 | 44.1 |
|---|
| Cost of Revenues | | 46.4 | 45.5 | 42.9 | 38.7 | 42.9 | 42.4 | 41.7 | 37.1 | 39.7 | 35.8 |
|---|
| Gross Profit | | -1.1 | 3.1 | 4.3 | 5.3 | 4.9 | 6.4 | 6.2 | 5.9 | 3.3 | 8.3 |
| 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 | 9.9 | 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 | 9.8 | 10.7 | 8.6 | 7.0 | 8.5 | 9.7 | 9.6 | 11.7 | 13.4 | 12.2 | 12.4 | 13.6 | 12.2 | 11.7 |
|---|
| Depreciation & Amortization | | 14.6 | 12.0 | 12.4 | 11.7 | 13.6 | 12.1 | 12.8 | 14.1 | 13.7 | 12.3 | 10.4 | 8.0 | 7.2 | 8.0 | 38.8 | 7.3 | 6.9 |
|---|
| Total Operating Expenses | | 8.7 | 8.7 | 10.4 | 9.8 | 10.7 | 8.6 | 7.0 | 8.5 | 9.7 | 9.6 | 11.7 | 13.4 | 12.2 | 12.4 | 14.0 | 12.2 | 11.7 |
|---|
| Operating Income | | 2.9 | 2.9 | 12.8 | 9.3 | 10.3 | 13.7 | 8.9 | 8.2 | 4.4 | 10.0 | 9.5 | 4.9 | 1.5 | 5.1 | -30.4 | 5.7 | 5.1 |
| 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 | 9.9 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.4 | 2.3 |
|---|
| Depreciation & Amortization | | 4.5 | 4.1 | 3.0 | 2.9 | 3.2 | 2.9 | 3.5 | 2.8 | 3.0 | 3.0 |
|---|
| Total Operating Expenses | | 2.5 | 2.0 | 2.1 | 2.0 | 3.3 | 2.7 | 2.4 | 2.2 | 2.4 | 5.3 |
|---|
| Operating Income | | -3.6 | 1.1 | 2.1 | 3.4 | 1.5 | 3.7 | 3.9 | 3.7 | 0.9 | 3.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 2.3 | 0.0 | 1.0 | 1.1 | 1.4 | 3.0 | 0.2 | 1.5 | 2.6 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.8 | 0.9 | 1.6 |
|---|
| Interest Expense | | 1.1 | 0.7 | 0.8 | 0.9 | 1.0 | 1.0 | 1.1 | 0.8 | 0.7 | 0.6 | 0.6 | 0.4 | 0.4 | 0.3 | 0.5 | 0.5 | 1.1 |
|---|
| Other Expense | | 0.2 | 0.2 | -4.3 | 1.1 | 1.3 | -1.0 | -0.8 | -0.8 | 2.2 | 2.1 | 2.5 | 3.1 | 2.8 | 1.9 | -27.4 | -1.3 | 0.7 |
|---|
| IBT | | 3.1 | 3.1 | 8.5 | 10.4 | 11.6 | 12.7 | 8.1 | 7.4 | 8.5 | 11.9 | 11.7 | 7.7 | 4.2 | 7.5 | -30.3 | 6.0 | 5.7 |
|---|
| Income Tax Expense | | -0.2 | 0.3 | 2.6 | 0.6 | 1.9 | 2.8 | 1.8 | 0.8 | 0.5 | 11.5 | 2.4 | -1.9 | 0.2 | 2.1 | -34.8 | 0.1 | 0.7 |
|---|
| Net Income | | 3.3 | 2.7 | 6.0 | 10.1 | 9.9 | 10.0 | 6.4 | 6.7 | 8.0 | -3.9 | 9.4 | 9.7 | 3.9 | 5.3 | 6.2 | 9.2 | 6.2 |
| 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 | | 1.2 | 0.5 | 0.4 | 0.3 | 0.2 | 0.4 | 0.1 | 0.3 | 0.1 | 0.5 |
|---|
| Interest Expense | | 0.6 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 2.9 |
|---|
| Other Expense | | -0.6 | 0.3 | 0.2 | 0.2 | -4.1 | 0.1 | -0.2 | 0.0 | 0.2 | 0.5 |
|---|
| IBT | | -4.2 | 1.4 | 2.4 | 3.6 | -2.6 | 3.7 | 3.6 | 3.7 | 1.1 | 3.5 |
|---|
| Income Tax Expense | | -1.5 | 0.1 | 0.5 | 0.7 | 0.3 | 0.7 | 0.8 | 0.8 | -0.9 | 0.5 |
|---|
| Net Income | | -2.7 | 1.3 | 1.9 | 2.8 | -3.0 | 3.1 | 2.9 | 3.0 | 2.1 | 3.1 |
| 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 | $7.35 | $6.17 | $6.78 | $4.36 | $4.62 | $5.68 | $-2.64 | $6.12 | $6.11 | $1.75 | $2.71 | $3.10 | $4.94 | $3.11 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $7.32 | $6.13 | $6.70 | $4.33 | $4.57 | $5.60 | $-2.59 | $6.00 | $5.91 | $1.65 | $2.38 | $2.92 | $4.58 | $2.89 |
|---|
| Shares Outstanding | | 0.9 | 0.9 | 1.1 | 1.4 | 1.4 | 1.5 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.4 | 1.6 | 1.5 | 1.5 |
|---|
| Diluted Shares Outstanding | | 0.9 | 1.0 | 1.1 | 1.4 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 |
| 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 | $1.59 | $2.21 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.59 | $2.20 |
|---|
| Shares Outstanding | | 0.9 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.2 | 1.3 | 1.4 |
|---|
| Diluted Shares Outstanding | | 0.9 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.2 | 1.3 | 1.4 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 25.2 | 19.9 | 18.9 | 19.2 | 20.1 | 20.0 | 19.1 | 20.8 | 15.5 | 13.0 | 15.2 | 19.0 | 20.0 | 18.4 | 15.5 | 21.1 |
|---|
| Short Term Investments | | 8.3 | 7.3 | 7.6 | 12.2 | 8.6 | 9.0 | 4.2 | 6.0 | 8.3 | 11.8 | 8.2 | 9.2 | 9.0 | 9.0 | 16.1 | 5.6 |
|---|
| Total Cash & ST Investments | | 33.5 | 27.1 | 26.5 | 31.3 | 28.7 | 29.0 | 23.2 | 26.8 | 23.8 | 24.8 | 23.4 | 28.2 | 29.0 | 27.4 | 31.6 | 26.6 |
|---|
| Accounts Receivable | | 56.2 | 12.8 | 51.5 | 47.0 | 34.0 | 34.2 | 33.4 | 33.4 | 28.7 | 31.7 | 26.4 | 25.6 | 22.8 | 14.4 | 9.9 | 8.7 |
|---|
| Inventory | | 17.6 | 14.6 | 16.5 | 15.4 | 13.0 | 10.2 | 10.4 | 9.8 | 10.7 | 13.8 | 13.8 | 13.6 | 14.0 | 14.7 | 14.3 | 12.1 |
|---|
| Other Current Assets | | 4.8 | 54.0 | 7.2 | 6.8 | 6.4 | 7.4 | 8.0 | 5.3 | 5.6 | 5.9 | 4.3 | 5.1 | 4.1 | 3.3 | 2.5 | 2.6 |
|---|
| Total Current Assets | | 112.1 | 108.5 | 101.6 | 100.5 | 82.1 | 80.9 | 75.0 | 75.3 | 68.7 | 76.2 | 78.0 | 83.7 | 81.5 | 70.0 | 60.2 | 53.1 |
| 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 | | 22.9 | 22.4 | 20.6 | 19.9 | 23.7 | 22.5 | 17.6 | 18.9 | 25.2 | 23.1 |
|---|
| Short Term Investments | | 6.8 | 7.0 | 6.9 | 7.3 | 8.5 | 8.3 | 7.8 | 7.6 | 9.7 | 9.6 |
|---|
| Total Cash & ST Investments | | 29.7 | 29.3 | 27.5 | 27.1 | 32.2 | 30.8 | 25.5 | 26.5 | 34.9 | 32.6 |
|---|
| Accounts Receivable | | 17.1 | 61.2 | 59.5 | 12.8 | 58.2 | 56.2 | 55.5 | 51.5 | 50.1 | 48.5 |
|---|
| Inventory | | 15.3 | 15.5 | 15.3 | 14.6 | 17.3 | 17.6 | 17.5 | 16.5 | 17.7 | 17.9 |
|---|
| Other Current Assets | | 52.5 | 8.3 | 7.8 | 54.0 | 7.6 | 7.4 | 8.0 | 7.2 | 8.0 | 7.8 |
|---|
| Total Current Assets | | 114.6 | 114.3 | 110.0 | 108.5 | 115.4 | 112.1 | 106.5 | 101.6 | 110.7 | 106.8 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 81.5 | 83.5 | 80.9 | 77.9 | 79.0 | 77.5 | 80.8 | 82.3 | 79.1 | 70.3 | 51.4 | 34.8 | 29.3 | 25.8 | 23.0 | 19.2 |
|---|
| Goodwill | | 1.3 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.4 | 1.4 | 1.6 | 2.0 | 29.0 | 31.8 |
|---|
| Intangible Assets | | 3.4 | 2.7 | 2.9 | 3.0 | 3.2 | 3.3 | 3.5 | 3.7 | 4.0 | 4.4 | 4.6 | 5.0 | 5.7 | 6.8 | 10.0 | 11.9 |
|---|
| Long-Term Investments | | 55.9 | 0.0 | 8.9 | 10.2 | 9.7 | 8.4 | 8.6 | 9.2 | 9.1 | 9.0 | 9.2 | 8.4 | 8.1 | 6.9 | 6.8 | 8.5 |
|---|
| Other Long-Term Assets | | 7.6 | 61.9 | 54.4 | 50.0 | 47.7 | 39.1 | 33.7 | 30.9 | 26.1 | 24.8 | 21.5 | 19.0 | 17.5 | 10.0 | 12.7 | 14.1 |
|---|
| Total Long-Term Assets | | 170.9 | 171.2 | 171.4 | 163.6 | 162.6 | 154.3 | 153.0 | 152.0 | 143.7 | 145.5 | 116.5 | 94.0 | 84.8 | 79.4 | 84.4 | 85.8 |
|---|
| Total Assets | | 283.0 | 279.8 | 273.1 | 264.0 | 244.7 | 235.2 | 228.0 | 227.3 | 212.5 | 221.7 | 194.5 | 177.7 | 166.3 | 149.4 | 144.6 | 138.9 |
| 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 | | 85.5 | 85.4 | 84.4 | 83.5 | 82.5 | 81.5 | 81.5 | 80.9 | 80.5 | 79.5 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 1.9 | 0.0 | 1.3 | 0.0 | 1.9 | 1.4 | 1.4 |
|---|
| Intangible Assets | | 4.5 | 4.5 | 4.5 | 2.7 | 4.7 | 3.4 | 4.8 | 2.9 | 3.6 | 3.6 |
|---|
| Long-Term Investments | | 6.3 | 6.1 | 6.9 | 0.0 | 11.0 | 55.9 | 54.7 | 10.6 | 10.5 | 10.1 |
|---|
| Other Long-Term Assets | | 55.6 | 57.7 | 55.1 | 61.9 | 54.6 | 7.6 | 7.3 | 52.8 | 54.8 | 53.9 |
|---|
| Total Long-Term Assets | | 173.5 | 175.1 | 172.1 | 171.2 | 173.9 | 170.9 | 170.1 | 171.4 | 171.0 | 169.0 |
|---|
| Total Assets | | 288.2 | 289.4 | 282.1 | 279.8 | 289.3 | 283.0 | 276.6 | 273.1 | 281.7 | 275.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 28.8 | 25.7 | 28.1 | 27.5 | 20.4 | 19.9 | 21.0 | 22.3 | 23.9 | 27.0 | 24.1 | 22.5 | 23.6 | 25.2 | 24.5 | 21.5 |
|---|
| Short-Term Debt | | 38.1 | 39.4 | 39.0 | 38.8 | 33.7 | 36.9 | 37.4 | 31.9 | 27.0 | 29.0 | 19.6 | 15.0 | 14.2 | 5.5 | 1.7 | 1.6 |
|---|
| Other Current Liabilities | | 28.5 | 27.8 | 24.6 | 22.4 | 17.8 | 19.9 | 23.3 | 24.5 | 22.6 | 26.4 | 25.6 | 26.6 | 23.4 | 22.0 | 22.8 | 24.0 |
|---|
| Current Liabilities | | 95.4 | 96.3 | 94.4 | 91.2 | 74.4 | 79.9 | 84.9 | 82.2 | 76.9 | 85.2 | 71.5 | 65.7 | 62.4 | 54.0 | 48.9 | 47.2 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 27.3 | 27.1 | 26.9 | 25.7 | 29.6 | 28.8 | 29.4 | 28.1 | 30.4 | 29.8 |
|---|
| Short-Term Debt | | 36.5 | 38.3 | 35.9 | 39.4 | 36.2 | 38.1 | 36.0 | 39.5 | 38.7 | 36.7 |
|---|
| Other Current Liabilities | | 29.5 | 28.4 | 27.9 | 27.8 | 29.7 | 28.5 | 26.4 | 24.0 | 27.8 | 26.3 |
|---|
| Current Liabilities | | 93.3 | 93.8 | 90.7 | 96.3 | 95.5 | 95.4 | 91.8 | 94.4 | 96.8 | 92.7 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 72.9 | 91.3 | 83.7 | 75.9 | 75.7 | 74.0 | 65.9 | 73.1 | 67.3 | 55.6 | 43.5 | 31.9 | 22.0 | 10.5 | 11.7 | 9.1 |
|---|
| Capital Leases | | 15.4 | 1.0 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 10.7 | 20.7 | 15.1 | 13.9 | 16.9 | 25.5 | 28.3 | 32.3 | 13.4 | 13.2 | 12.3 | 13.0 |
|---|
| Total Liabilities | | 211.1 | 214.2 | 204.8 | 191.8 | 178.9 | 185.5 | 182.1 | 184.6 | 176.3 | 177.6 | 154.2 | 141.7 | 123.2 | 112.4 | 105.6 | 101.7 |
| 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 | | 96.0 | 97.8 | 96.7 | 91.3 | 91.7 | 88.3 | 86.3 | 83.7 | 16.0 | 18.4 |
|---|
| Capital Leases | | 0.0 | 0.4 | 0.4 | 1.0 | 0.4 | 15.4 | 0.4 | 0.9 | 0.5 | 0.5 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.7 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 219.8 | 220.9 | 215.7 | 214.2 | 215.1 | 211.1 | 206.0 | 204.8 | 203.0 | 199.9 |
| 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 | | 59.8 | 53.5 | 55.4 | 49.3 | 41.9 | 32.0 | 26.9 | 22.3 | 17.6 | 26.2 | 20.3 | 14.6 | 13.8 | 10.1 | 7.2 | 0.3 |
|---|
| Comprehensive Income | | -10.8 | -11.3 | -10.2 | -7.9 | -9.3 | -13.5 | -11.2 | -9.0 | -8.0 | -9.3 | -8.0 | -8.1 | -3.1 | -8.1 | -5.9 | 1.3 |
|---|
| Total Common Equity | | 68.6 | 63.1 | 64.3 | 67.8 | 59.7 | 45.0 | 41.8 | 38.9 | 35.0 | 43.8 | 39.9 | 35.5 | 42.6 | 36.2 | 38.1 | 36.2 |
| 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 | | 56.9 | 56.7 | 55.1 | 53.5 | 62.1 | 59.8 | 57.7 | 55.4 | 56.3 | 53.5 |
|---|
| Comprehensive Income | | -10.8 | -10.9 | -11.1 | -11.3 | -10.5 | -10.8 | -10.5 | -10.2 | -7.9 | -8.0 |
|---|
| Total Common Equity | | 66.4 | 66.4 | 64.4 | 63.1 | 70.9 | 68.6 | 66.6 | 64.3 | 74.5 | 71.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 126.4 | 130.7 | 122.6 | 114.7 | 109.4 | 110.9 | 103.3 | 105.0 | 94.2 | 84.6 | 63.1 | 46.8 | 36.2 | 16.1 | 13.3 | 10.8 |
|---|
| Book Value | | 71.9 | 65.6 | 68.3 | 72.3 | 65.8 | 49.7 | 46.0 | 42.8 | 36.2 | 44.1 | 40.3 | 36.0 | 43.2 | 37.0 | 39.0 | 37.2 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 2.0 | 2.1 | 2.1 | 2.5 | 3.2 | 3.3 | 4.0 | 4.0 | 4.3 | 4.3 |
|---|
| Book Value | | 66.4 | 66.4 | 64.4 | 63.1 | 70.9 | 68.6 | 66.6 | 64.3 | 74.5 | 71.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 10.9 | 2.8 | 6.0 | 9.8 | 9.7 | 9.9 | 6.3 | 6.7 | 8.1 | 0.3 | 9.3 | 9.6 | 4.0 | 5.3 | 6.1 | 9.3 | 6.5 |
|---|
| Depreciation & Amortization | | 12.4 | 14.6 | 12.4 | 11.9 | 11.3 | 12.1 | 12.8 | 14.1 | 13.7 | 12.3 | 10.4 | 8.0 | 7.2 | 8.0 | 38.8 | 7.3 | 6.9 |
|---|
| Stock-Based Compensation | | 0.6 | 0.0 | 0.0 | 0.7 | 0.0 | -2.1 | 0.0 | 0.0 | -1.3 | -1.0 | -0.2 | 0.6 | 0.4 | 1.1 | 3.4 | -4.7 | -5.9 |
|---|
| Change Working Capital | | -1.9 | 9.1 | -1.5 | 2.3 | -3.0 | -3.4 | -0.4 | -3.8 | -1.4 | -3.0 | -0.4 | -1.8 | 0.2 | -1.3 | 0.7 | -3.9 | -1.0 |
|---|
| Change In Accounts Receivable | | 1.2 | 3.5 | -7.2 | 0.0 | -4.5 | 0.5 | -1.3 | -0.6 | 0.5 | 1.4 | -1.3 | -0.3 | -1.2 | 0.0 | -0.5 | -1.6 | -0.6 |
|---|
| Change In Accounts Payable | | -0.4 | -2.1 | 1.3 | -0.4 | 6.1 | -1.2 | 0.0 | -0.5 | -0.5 | -0.4 | 3.5 | 2.0 | 0.0 | -0.5 | 0.2 | 2.1 | 2.3 |
|---|
| Change In Inventories | | -0.8 | 0.6 | 0.7 | 0.0 | -2.6 | -3.2 | -0.1 | -0.8 | 0.4 | 0.4 | -0.3 | -1.4 | -0.3 | 0.1 | -0.3 | -2.8 | -2.2 |
|---|
| Other Non-cash Items | | 10.0 | 1.7 | 1.9 | -2.8 | -2.4 | -3.5 | -3.0 | -1.9 | -3.7 | -2.1 | -4.4 | -1.7 | -1.2 | -2.1 | -2.8 | 0.5 | 0.0 |
|---|
| Cash from Operations | | 19.4 | 0.0 | 0.0 | 20.9 | 16.0 | 15.2 | 16.7 | 15.0 | 15.3 | 17.3 | 16.5 | 12.0 | 10.1 | 12.6 | 10.6 | 8.2 | 6.8 |
| 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 | | -3.3 | 1.3 | 1.9 | 2.9 | -2.9 | 3.0 | 2.9 | 3.0 | 2.0 | 3.0 |
|---|
| Depreciation & Amortization | | 4.5 | 4.1 | 3.0 | 2.9 | 3.2 | 2.9 | 3.5 | 2.8 | 3.2 | 3.0 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.2 |
|---|
| Change Working Capital | | 5.5 | 2.1 | 1.8 | -0.3 | 0.6 | 1.3 | -0.4 | -3.0 | 0.7 | 0.8 |
|---|
| Change In Accounts Receivable | | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 |
|---|
| Change In Accounts Payable | | -2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | 0.0 |
|---|
| Change In Inventories | | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | 0.0 |
|---|
| Other Non-cash Items | | 1.4 | -0.3 | 0.1 | 0.4 | 3.2 | -0.6 | -0.4 | -0.2 | -1.6 | -0.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.7 | 6.6 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -25.9 | -15.8 | -15.3 | -13.6 | -21.2 | -22.1 | -20.5 | -24.0 | -25.5 | -27.6 | -29.2 | -23.0 | -11.9 | -9.8 | -9.1 | -7.1 | -4.2 |
|---|
| Acquisitions | | 6.2 | 0.0 | 0.0 | 0.0 | 0.0 | 6.9 | 8.1 | 5.7 | -0.1 | 0.0 | -0.8 | -0.9 | -0.1 | -1.7 | 0.0 | 4.8 | -3.3 |
|---|
| Investments | | -3.9 | -2.3 | -4.0 | -4.4 | -11.8 | -9.0 | -16.2 | -4.1 | -2.8 | -5.5 | -15.4 | -9.4 | -9.2 | -10.0 | -10.9 | -16.2 | -12.3 |
|---|
| Sales of Investment | | 5.5 | 3.0 | 4.3 | 9.3 | 8.1 | 9.3 | 11.9 | 6.3 | 5.1 | 9.0 | 11.7 | 10.2 | 8.8 | 10.1 | 17.8 | 5.6 | 6.9 |
|---|
| Other Investing Activities | | 1.3 | 0.0 | 0.0 | -5.9 | 7.1 | -1.5 | -5.1 | 5.2 | 2.5 | -3.4 | -2.0 | -4.9 | -3.4 | -3.0 | -1.3 | 0.1 | 14.1 |
|---|
| Cash from Investing | | -16.8 | 0.0 | 0.0 | -14.7 | -17.9 | -16.4 | -21.8 | -10.9 | -20.8 | -27.6 | -35.6 | -28.0 | -15.7 | -14.4 | -3.5 | -12.7 | 1.2 |
| 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 | | -5.1 | -2.1 | -4.4 | -4.2 | -4.0 | -3.8 | -4.1 | -3.4 | -7.1 | -6.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 0.6 |
|---|
| Investments | | -0.6 | -0.5 | -0.6 | -0.6 | -0.5 | -1.2 | -1.2 | -1.0 | -0.4 | -1.3 |
|---|
| Sales of Investment | | 0.6 | 0.7 | 0.7 | 1.1 | 1.6 | 1.2 | 0.8 | 0.7 | 2.7 | 1.3 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.8 | 0.1 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.6 | -5.3 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -26.6 | 0.0 | 0.0 | 6.1 | -39.6 | -47.8 | -72.7 | -39.2 | -33.3 | -33.6 | -23.8 | -17.3 | -19.5 | -20.2 | -7.4 | -8.5 | -13.1 |
|---|
| Debt Issued | | 35.0 | 130.7 | 8.0 | 14.1 | 44.9 | 46.3 | 80.2 | 37.5 | 44.1 | 43.2 | 45.3 | 33.5 | 30.2 | 40.3 | 10.1 | 11.0 | 23.8 |
|---|
| Issuance of Common Stock | | 24.5 | 0.0 | 0.0 | 0.0 | -2.1 | 1.7 | 0.5 | 0.5 | 2.9 | 1.0 | 45.9 | 36.8 | 31.8 | 28.2 | 0.0 | 0.0 | 4.9 |
|---|
| Repurchase of Common Stock | | -11.6 | -6.0 | -7.1 | -11.1 | -2.5 | -1.7 | -0.5 | -0.5 | -0.2 | -4.5 | -2.5 | -3.5 | -3.3 | -2.4 | -5.1 | -0.1 | -1.5 |
|---|
| Dividends Paid | | -0.6 | 0.0 | 0.0 | -0.6 | -0.4 | -0.2 | -0.7 | -2.4 | -2.2 | -2.2 | -2.4 | -2.2 | -3.2 | -1.7 | -0.9 | -0.9 | -1.6 |
|---|
| Other Financing Activities | | -0.6 | 0.0 | 0.0 | -0.8 | 45.0 | 49.7 | 78.9 | 36.8 | 44.3 | 51.9 | -0.1 | -0.1 | -0.1 | -0.2 | 8.7 | 9.1 | 1.5 |
|---|
| Cash from Financing | | -3.4 | 0.0 | 0.0 | -6.4 | 0.4 | 1.7 | 5.6 | -4.7 | 11.5 | 12.6 | 17.1 | 13.7 | 5.7 | 3.7 | -4.7 | -0.4 | -9.8 |
| 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 | 2.1 | 1.5 |
|---|
| Debt Issued | | 132.5 | -3.2 | 3.1 | 2.0 | 2.8 | 1.4 | 4.2 | -0.4 | 5.9 | 2.4 |
|---|
| 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 | | -2.5 | -1.5 | 0.0 | -2.0 | -4.7 | -1.0 | -1.1 | -0.3 | -10.0 | -0.3 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.2 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | -0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.2 | 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 | | -1.1 | 1.3 | 1.0 | 0.0 | -1.6 | 0.4 | 0.2 | -0.6 | 5.6 | 2.7 | -2.2 | -3.7 | -1.1 | 1.6 | 2.4 | -5.2 | -1.8 |
|---|
| Closing Cash Balance | | 25.2 | 24.3 | 23.0 | 21.9 | 21.9 | 23.5 | 23.1 | 22.9 | 23.5 | 17.8 | 15.2 | 15.2 | 19.0 | 20.0 | 18.4 | 16.1 | 21.3 |
| 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 | | -1.9 | 0.4 | 1.8 | 1.1 | -3.8 | 1.1 | 4.2 | -0.5 | -7.1 | 2.2 |
|---|
| Closing Cash Balance | | 24.3 | 26.2 | 25.8 | 24.0 | 23.0 | 26.7 | 25.6 | 21.4 | 21.9 | 29.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -6.6 | 11.1 | -6.0 | -3.7 | -5.1 | -6.9 | -3.9 | -9.0 | -10.2 | -10.3 | -12.6 | -11.1 | -1.8 | 2.8 | 1.5 | 1.1 | 2.6 |
|---|
| Real Free Cash Flow | | -7.2 | 11.1 | -6.0 | -4.4 | -5.1 | -4.8 | -3.8 | -9.0 | -9.0 | -9.3 | -12.4 | -11.6 | -2.2 | 1.7 | -1.9 | 5.8 | 8.5 |
| 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 | | 5.7 | 5.0 | 0.4 | 0.0 | -3.1 | 0.9 | -0.6 | -3.1 | -3.4 | 0.6 |
|---|
| Real Free Cash Flow | | 5.7 | 5.0 | 0.4 | 0.0 | -3.1 | 0.9 | -0.6 | -3.1 | -3.7 | 0.4 |