GRVY
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 | | 568.1 | 568.1 | 500.8 | 725.5 | 463.6 | 413.9 | 406.0 | 361.0 | 286.8 | 141.6 | 35.0 | 35.7 | 35.4 | 42.4 | 52.0 | 40.2 | 39.0 |
|---|
| Cost of Revenues | | 369.2 | 369.2 | 306.9 | 485.0 | 267.4 | 224.2 | 239.0 | 265.8 | 210.0 | 94.2 | 14.1 | 30.3 | 30.6 | 30.9 | 28.7 | 11.3 | 12.1 |
|---|
| Gross Profit | | 198.9 | 198.9 | 193.9 | 240.6 | 196.3 | 189.8 | 166.9 | 95.2 | 76.7 | 47.4 | 20.9 | 5.4 | 4.7 | 11.5 | 23.3 | 28.9 | 26.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 121.0 | 138.9 | 170.7 | 137.5 | 125.4 | 128.4 | 123.0 | 119.8 | 145.5 | 176.1 |
|---|
| Cost of Revenues | | 79.2 | 88.5 | 114.0 | 87.5 | 81.0 | 76.3 | 76.0 | 73.6 | 93.3 | 117.8 |
|---|
| Gross Profit | | 41.8 | 50.4 | 56.7 | 50.0 | 44.4 | 52.1 | 47.0 | 46.2 | 52.2 | 58.3 |
| 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 | 13.5 | 13.8 | 16.6 | 15.0 | 9.5 | 7.1 | 5.2 | 2.0 | 5.3 | 4.8 | 6.2 | 5.1 | 1.7 | 4.7 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 61.4 | 91.4 | 92.2 | 60.4 | 35.4 | 34.9 | 33.3 | 15.2 | 11.5 | 15.9 | 13.5 | 16.9 | 17.0 | 20.4 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 9.2 | 7.7 | 15.8 | 4.4 | 6.5 | 5.6 | 1.4 | 0.5 | 0.2 | 4.8 | 5.5 | 6.7 | 5.9 | 0.7 | 3.0 |
|---|
| Total Operating Expenses | | 118.8 | 118.8 | 108.6 | 80.2 | 91.4 | 92.2 | 77.4 | 46.3 | 42.8 | 33.3 | 15.2 | 16.8 | 15.9 | 20.2 | 22.6 | 20.4 | 20.4 |
|---|
| Operating Income | | 80.1 | 80.1 | 85.4 | 160.4 | 104.8 | 97.6 | 89.5 | 48.8 | 33.9 | 14.1 | 5.7 | -17.2 | -11.1 | -8.7 | 0.7 | 8.5 | 6.4 |
| 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 | 3.7 | 4.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 15.9 | 17.2 |
|---|
| Depreciation & Amortization | | -2.3 | 0.0 | 1.2 | 1.2 | 1.2 | 0.0 | 0.0 | 0.0 | 0.6 | 0.5 |
|---|
| Total Operating Expenses | | 27.4 | 29.1 | 37.1 | 25.3 | 27.6 | 24.5 | 32.0 | 19.3 | 25.1 | 20.4 |
|---|
| Operating Income | | 14.4 | 21.3 | 19.7 | 24.7 | 16.8 | 27.6 | 15.0 | 26.9 | 26.4 | 37.9 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 24.9 | 24.9 | 17.1 | 11.5 | 16.0 | 5.3 | 1.1 | 1.6 | 0.8 | 0.6 | 0.6 | 0.7 | 1.2 | 1.5 | 1.8 | 1.6 | 1.8 |
|---|
| Interest Expense | | 11.2 | 11.2 | 0.1 | 0.2 | 10.8 | 2.7 | 0.2 | 0.3 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 |
|---|
| Other Expense | | 12.1 | 12.1 | 21.0 | 8.3 | 5.0 | 1.7 | -1.5 | 2.5 | -0.3 | -0.1 | -3.8 | -5.0 | -1.1 | -5.5 | -13.8 | -2.1 | -0.5 |
|---|
| IBT | | 92.2 | 92.2 | 106.3 | 168.7 | 109.9 | 99.3 | 88.0 | 51.3 | 34.4 | 14.5 | 2.5 | -15.7 | -11.0 | -12.7 | -11.2 | 8.0 | 7.8 |
|---|
| Income Tax Expense | | 23.9 | 23.9 | 21.4 | 36.7 | 26.8 | 33.4 | 25.5 | 11.5 | 3.1 | 1.1 | 3.2 | 1.4 | 9.2 | 5.2 | 3.0 | -6.8 | 3.6 |
|---|
| Net Income | | 68.4 | 68.4 | 84.9 | 132.0 | 83.2 | 65.9 | 62.7 | 39.9 | 31.4 | 13.3 | -0.7 | -17.0 | -20.0 | -18.0 | -14.3 | 14.8 | 4.1 |
| 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 | | 5.6 | 5.9 | 2.7 | 10.7 | -4.0 | 5.9 | 8.9 | 6.3 | 14.8 | 3.3 |
|---|
| Interest Expense | | 0.6 | 0.0 | 3.6 | 7.0 | -9.4 | 5.1 | 3.8 | 0.7 | 0.0 | 3.8 |
|---|
| Other Expense | | 3.4 | 5.9 | -1.0 | 3.7 | 8.6 | 0.8 | 5.1 | 5.6 | -0.3 | 3.3 |
|---|
| IBT | | 17.8 | 27.2 | 18.7 | 28.5 | 25.4 | 28.4 | 20.1 | 32.5 | 26.2 | 41.2 |
|---|
| Income Tax Expense | | 4.7 | 7.4 | 5.5 | 6.4 | 2.3 | 6.1 | 7.5 | 5.6 | 4.6 | 12.2 |
|---|
| Net Income | | 13.2 | 19.9 | 13.2 | 22.0 | 23.1 | 22.4 | 12.6 | 26.9 | 21.6 | 29.0 |
| 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 | $18,998.00 | $11,968.00 | $9,490.00 | $9,023.00 | $5,738.00 | $4,524.86 | $1,917.00 | $-106.00 | $-2,441.39 | $-2,882.45 | $-2,583.82 | $-2,054.77 | $2,126.00 | $595.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $18,998.00 | $11,968.00 | $9,490.00 | $9,023.00 | $5,738.00 | $4,524.86 | $1,917.00 | $-106.00 | $-2,441.39 | $-2,882.45 | $-2,583.82 | $-2,054.77 | $2,126.00 | $595.00 |
|---|
| Shares Outstanding | | 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 |
|---|
| Diluted Shares Outstanding | | 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 |
| 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 | $3,104.96 | $4,168.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $3,104.96 | $4,168.00 |
|---|
| Shares Outstanding | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Diluted Shares Outstanding | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 142.1 | 228.9 | 184.1 | 169.9 | 99.1 | 110.6 | 79.4 | 86.1 | 39.1 | 14.0 | 24.9 | 27.8 | 29.7 | 35.5 | 31.7 | 34.3 |
|---|
| Short Term Investments | | 362.2 | 330.9 | 281.7 | 170.4 | 148.6 | 71.8 | 39.5 | 9.5 | 22.5 | 21.5 | 11.5 | 14.5 | 18.0 | 17.5 | 15.0 | 17.0 |
|---|
| Total Cash & ST Investments | | 504.4 | 559.8 | 465.7 | 340.2 | 247.7 | 182.5 | 118.9 | 95.6 | 61.6 | 35.5 | 36.4 | 42.3 | 47.7 | 53.0 | 46.7 | 51.3 |
|---|
| Accounts Receivable | | 71.2 | 82.7 | 74.9 | 77.4 | 53.7 | 59.8 | 32.3 | 60.9 | 42.9 | 10.5 | 5.3 | 5.7 | 6.9 | 7.9 | 12.1 | 10.3 |
|---|
| Inventory | | 3.7 | 0.0 | 0.0 | 3.3 | 3.2 | 2.2 | 2.0 | 2.5 | 3.0 | 1.2 | 1.0 | 1.0 | -0.3 | 0.7 | 2.6 | 2.7 |
|---|
| Other Current Assets | | 5.9 | 11.1 | 6.3 | 0.8 | 1.6 | 2.1 | 2.7 | 1.2 | 1.4 | 1.2 | 1.0 | 1.2 | 2.7 | 4.1 | 0.5 | 1.0 |
|---|
| Total Current Assets | | 585.1 | 653.6 | 546.9 | 421.8 | 306.1 | 246.6 | 155.9 | 160.2 | 108.9 | 48.5 | 43.7 | 50.2 | 57.0 | 65.6 | 61.9 | 65.3 |
| 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 | | 197.3 | 215.4 | 201.4 | 228.9 | 200.7 | 142.1 | 164.3 | 184.1 | 207.2 | 187.2 |
|---|
| Short Term Investments | | 416.7 | 366.2 | 381.8 | 330.9 | 319.2 | 362.2 | 325.7 | 281.7 | 240.7 | 231.8 |
|---|
| Total Cash & ST Investments | | 614.1 | 581.6 | 583.2 | 559.8 | 519.9 | 504.4 | 490.0 | 465.7 | 448.0 | 419.0 |
|---|
| Accounts Receivable | | 62.7 | 83.3 | 76.6 | 82.7 | 66.9 | 70.1 | 64.1 | 74.9 | 81.0 | 112.4 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 3.0 | 3.7 |
|---|
| Other Current Assets | | 20.5 | 21.7 | 9.8 | 11.1 | 8.8 | 10.6 | 11.6 | 6.3 | 9.0 | 5.7 |
|---|
| Total Current Assets | | 697.3 | 686.7 | 669.6 | 653.6 | 595.6 | 585.1 | 565.7 | 546.9 | 538.0 | 537.1 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 7.9 | 10.0 | 10.2 | 8.1 | 11.3 | 7.7 | 6.7 | 1.5 | 0.9 | 0.3 | 0.9 | 0.7 | 0.9 | 1.3 | 1.3 | 1.0 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.2 | 3.9 | 7.5 | 8.0 |
|---|
| Intangible Assets | | 0.0 | 7.1 | 6.4 | 3.9 | 3.3 | 3.4 | 1.7 | 1.2 | 1.0 | 0.1 | 0.1 | 9.2 | 13.7 | 19.7 | 19.9 | 15.2 |
|---|
| Long-Term Investments | | 1.8 | 1.8 | 1.8 | 2.2 | 3.0 | 1.3 | 1.8 | 1.5 | 1.4 | 1.7 | 0.0 | 1.7 | 1.7 | 3.0 | 21.1 | 21.9 |
|---|
| Other Long-Term Assets | | 7.9 | 8.5 | 7.0 | 2.5 | 2.0 | 2.8 | 1.7 | 1.4 | 0.6 | 0.6 | 1.0 | 1.1 | 5.6 | 7.0 | 5.8 | 2.4 |
|---|
| Total Long-Term Assets | | 28.7 | 32.8 | 31.3 | 22.3 | 21.4 | 18.8 | 19.6 | 13.0 | 7.0 | 3.7 | 2.1 | 13.5 | 29.9 | 40.8 | 56.8 | 40.6 |
|---|
| Total Assets | | 613.9 | 686.5 | 578.2 | 444.1 | 327.5 | 265.4 | 175.4 | 173.2 | 115.9 | 52.2 | 45.7 | 63.7 | 87.0 | 106.4 | 118.7 | 105.9 |
| 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 | | 10.7 | 10.7 | 10.6 | 10.0 | 7.2 | 7.9 | 8.9 | 10.2 | 10.8 | 9.1 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 8.9 | 6.4 | 7.1 | 5.8 | 5.9 | 6.2 | 6.4 | 5.0 | 4.7 |
|---|
| Long-Term Investments | | 1.8 | 1.7 | 0.7 | 1.8 | 1.6 | 1.8 | 1.7 | 1.8 | 1.7 | 1.9 |
|---|
| Other Long-Term Assets | | 6.5 | 8.0 | 9.4 | 8.5 | 8.6 | 13.2 | 13.8 | 7.0 | 6.2 | 5.2 |
|---|
| Total Long-Term Assets | | 33.5 | 35.8 | 33.3 | 32.8 | 28.8 | 28.7 | 30.5 | 31.3 | 29.4 | 26.2 |
|---|
| Total Assets | | 730.9 | 722.5 | 702.9 | 686.5 | 624.3 | 613.9 | 596.2 | 578.2 | 567.3 | 563.3 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 59.3 | 67.9 | 61.8 | 73.5 | 41.2 | 52.7 | 37.5 | 71.9 | 44.4 | 10.0 | 3.0 | 3.2 | 4.4 | 5.4 | 4.3 | 5.1 |
|---|
| Short-Term Debt | | 16.4 | 0.0 | 0.0 | 0.0 | 15.7 | 13.7 | 5.6 | 4.0 | 4.1 | -1.4 | 0.5 | -0.1 | -0.3 | -0.8 | -1.3 | 0.4 |
|---|
| Other Current Liabilities | | 3.6 | 5.9 | 6.6 | 13.6 | 3.6 | 2.7 | 2.0 | 1.2 | 0.1 | 0.4 | 0.3 | 0.4 | 0.7 | 1.3 | 1.8 | 2.0 |
|---|
| Current Liabilities | | 96.6 | 108.6 | 106.4 | 105.7 | 74.0 | 82.7 | 55.8 | 93.5 | 64.7 | 16.4 | 8.8 | 9.3 | 11.0 | 10.1 | 9.8 | 10.5 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 69.0 | 82.0 | 63.0 | 67.9 | 50.0 | 59.3 | 53.9 | 61.8 | 76.6 | 101.2 |
|---|
| Short-Term Debt | | 0.0 | 3.7 | 3.4 | 0.0 | 2.8 | 3.6 | 3.8 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 6.2 | 2.2 | 2.2 | 5.9 | 2.9 | 33.7 | 38.2 | 6.6 | 21.8 | 24.3 |
|---|
| Current Liabilities | | 101.4 | 118.0 | 103.0 | 108.6 | 83.0 | 96.6 | 95.9 | 106.4 | 116.5 | 142.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | -2.6 |
|---|
| Capital Leases | | 0.0 | 0.0 | 6.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
|---|
| Def. Tax Liability | | 2.4 | 1.3 | 2.4 | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 2.6 |
|---|
| Total Liabilities | | 104.5 | 118.1 | 114.5 | 113.9 | 80.7 | 88.0 | 59.7 | 97.6 | 71.9 | 20.2 | 15.7 | 14.8 | 17.8 | 19.2 | 17.4 | 18.9 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.0 | 3.7 | 3.4 | 0.0 | 2.8 | 3.6 | 3.8 | 6.6 | 4.2 | 3.7 |
|---|
| Def. Tax Liability | | 1.3 | 1.3 | 1.3 | 1.3 | 2.4 | 0.0 | 0.0 | 2.4 | 2.8 | 2.8 |
|---|
| Total Liabilities | | 109.3 | 126.0 | 111.8 | 118.1 | 91.3 | 104.5 | 103.4 | 114.5 | 123.8 | 149.8 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 78.9 |
|---|
| Retained Earnings | | 467.9 | 513.4 | 428.5 | 296.5 | 213.3 | 147.4 | 84.7 | 45.4 | 14.0 | -0.7 | -48.8 | -20.0 | -11.4 | 6.5 | 20.8 | 6.1 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.1 | 0.0 | 1.1 | 0.7 | 1.3 | 1.4 | 1.4 | 1.6 | 2.1 |
|---|
| Total Common Equity | | 508.7 | 567.7 | 463.1 | 329.5 | 246.1 | 176.9 | 115.5 | 76.2 | 44.6 | 32.0 | 30.5 | 48.7 | 68.8 | 86.8 | 101.3 | 87.0 |
| 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 | | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 |
|---|
| Retained Earnings | | 568.6 | 548.7 | 535.5 | 513.4 | 490.3 | 467.9 | 455.4 | 428.5 | 406.9 | 378.0 |
|---|
| Comprehensive Income | | 0.0 | 16.6 | 24.5 | 0.0 | 11.6 | 10.3 | 6.3 | 4.0 | 5.4 | 4.3 |
|---|
| Total Common Equity | | 621.0 | 595.8 | 590.4 | 567.7 | 532.4 | 508.7 | 492.2 | 463.1 | 442.9 | 412.8 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 0.0 | 0.0 | 2.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
|---|
| Book Value | | 509.4 | 568.4 | 463.7 | 330.2 | 246.8 | 177.3 | 115.8 | 75.6 | 44.0 | 32.0 | 30.0 | 48.9 | 69.2 | 87.2 | 101.3 | 87.0 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.7 | 0.7 |
|---|
| Book Value | | 621.0 | 595.8 | 590.4 | 567.7 | 532.4 | 508.7 | 492.2 | 463.1 | 442.9 | 412.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 122.4 | 68.4 | 84.9 | 132.0 | 83.1 | 65.9 | 62.6 | 39.7 | 31.4 | 13.3 | -0.7 | -17.0 | -20.2 | -18.0 | -14.2 | 12.8 | 4.1 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 9.2 | 7.7 | 7.1 | 6.3 | 4.9 | 3.7 | 1.4 | 0.5 | 0.2 | 4.8 | 5.5 | 6.7 | 5.9 | 4.1 | 3.0 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -69.1 | -9.2 | -10.0 | -5.8 | -3.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 0.0 | 87.2 | -3.8 | -5.0 | 10.3 | -2.9 | -13.0 | -17.2 | 6.7 | 12.9 | -0.4 | 1.2 | 8.6 | 3.7 | 0.4 | -20.6 | -2.5 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.9 | 2.4 | -38.2 | 5.5 | -29.1 | 30.1 | -18.6 | -27.8 | -6.3 | 0.0 | -0.1 | 0.8 | 0.6 | 1.4 | -2.3 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | -2.9 | -13.8 | 43.9 | -8.5 | 15.5 | -37.1 | 27.3 | 35.0 | 1.6 | 0.1 | -1.3 | 0.1 | 0.1 | -1.4 | 0.8 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.8 | -2.8 | 1.3 | 1.1 | -7.3 | -1.8 | 0.6 | 0.0 | 0.6 | -0.4 | -11.6 | -0.9 |
|---|
| Other Non-cash Items | | -122.4 | -78.5 | -33.2 | -38.9 | -28.9 | 40.6 | -0.9 | -1.3 | -0.8 | 2.0 | 4.0 | 5.1 | 1.2 | 5.5 | 13.7 | 4.9 | 1.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 132.4 | 98.3 | 74.2 | 69.9 | 26.4 | 36.0 | 26.1 | 3.1 | -6.0 | -5.0 | -2.1 | 5.7 | 1.2 | 6.4 |
| Cash Flow From Operating Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Income | | 13.2 | 22.0 | 23.1 | 22.4 | 12.6 | 26.9 | 21.6 | 29.0 | 45.0 | 36.5 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | | -13.2 | -22.0 | -23.1 | -22.4 | -12.6 | -26.9 | -21.6 | -29.0 | -45.0 | -36.5 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | 0.0 | -6.4 | -0.6 | -2.5 | -2.8 | -4.2 | -3.7 | -2.3 | -2.3 | -2.1 | -0.1 | -0.4 | -0.6 | -2.5 | -5.2 | -6.3 | -6.3 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 2.6 | 1.4 | 0.0 | -1.2 | 0.0 | 0.0 | 0.0 | -0.8 | 0.9 | -4.7 | -11.3 |
|---|
| Investments | | 0.0 | -91.6 | -42.3 | -110.8 | -19.6 | -78.9 | -32.4 | -30.3 | 0.0 | -0.9 | -53.0 | -49.0 | -41.5 | -40.0 | -32.5 | -2.2 | -17.2 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 13.0 | 0.0 | 43.0 | 52.0 | 45.0 | 40.1 | 30.9 | 5.0 | 5.3 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | -3.3 | 0.0 | -2.4 | -2.6 | -1.3 | 0.1 | 1.2 | -1.2 | 0.0 | 0.2 | -0.4 | -3.7 | 5.5 | 9.6 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | -116.6 | -22.3 | -82.5 | -36.0 | -32.5 | 10.8 | -3.0 | -11.3 | 2.6 | 3.1 | -3.6 | -9.5 | -2.8 | -19.8 |
| Cash Flow From Investing Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Capital Expenditure | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
|---|
| 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 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | -4.1 | -3.9 | -3.6 | -2.9 | -2.0 | -0.2 | 0.0 | 0.0 | -0.1 | -0.1 | -0.6 | -0.2 | -0.2 | -0.1 |
|---|
| Debt Issued | | 0.0 | 0.0 | -2.3 | 6.4 | 3.9 | 3.6 | 2.9 | 2.0 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.6 | 0.1 | 0.3 | 0.1 |
|---|
| 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 | | 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 |
|---|
| Dividends Paid | | 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 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.4 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | -4.1 | -3.9 | -3.3 | -2.5 | -1.7 | -0.2 | 0.0 | 0.0 | -0.1 | -0.1 | -0.6 | 0.1 | -0.2 | 0.3 |
| Cash Flow From Financing Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.3 | 3.4 | -2.8 | -0.9 | -0.2 | 1.4 | 2.3 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.0 | -20.4 | 44.8 | 14.2 | 70.8 | -11.5 | 31.2 | -6.6 | 47.0 | 22.4 | -8.2 | -3.5 | -1.9 | -5.7 | -3.8 | -1.7 | -13.4 |
|---|
| Closing Cash Balance | | 0.0 | 203.6 | 228.9 | 184.1 | 169.9 | 99.1 | 110.6 | 79.4 | 86.1 | 39.1 | 14.0 | 24.9 | 27.8 | 29.7 | 35.5 | 42.4 | 34.3 |
| Cash position |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Change in Cash | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Closing Cash Balance | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.0 | 76.1 | 73.8 | 126.6 | 95.5 | 70.0 | 66.2 | 24.0 | 33.7 | 24.1 | 3.0 | -6.4 | -5.6 | -4.6 | 0.5 | -5.1 | 0.1 |
|---|
| Real Free Cash Flow | | 0.0 | 76.1 | 73.8 | 126.6 | 95.5 | 139.1 | 75.4 | 34.0 | 39.5 | 27.8 | 3.0 | -6.4 | -5.6 | -4.6 | 0.5 | -5.1 | 0.1 |
| Free Cash Flow |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Free Cash Flow | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Real Free Cash Flow | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |