HEAR
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 | | 319.9 | 319.9 | 372.8 | 258.1 | 240.2 | 366.4 | 360.1 | 234.7 | 287.4 | 149.1 | 174.0 | 162.7 | 186.2 | 0.6 | 0.2 | 0.1 | 0.6 |
|---|
| Cost of Revenues | | 200.6 | 200.6 | 243.8 | 182.6 | 191.0 | 238.0 | 226.3 | 156.0 | 178.7 | 98.1 | 131.4 | 122.1 | 135.5 | 0.3 | 0.1 | 0.0 | 0.5 |
|---|
| Gross Profit | | 119.3 | 119.3 | 129.0 | 75.5 | 49.2 | 128.4 | 133.8 | 78.7 | 108.7 | 51.0 | 42.6 | 40.7 | 50.7 | 0.3 | 0.1 | 0.0 | 0.1 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 118.8 | 80.5 | 56.8 | 63.9 | 146.1 | 94.4 | 76.5 | 55.8 | 99.5 | 59.2 |
|---|
| Cost of Revenues | | 71.2 | 50.4 | 38.5 | 40.5 | 89.4 | 60.2 | 55.5 | 38.6 | 68.0 | 41.5 |
|---|
| Gross Profit | | 47.6 | 30.1 | 18.3 | 23.4 | 56.7 | 34.1 | 20.9 | 17.2 | 31.6 | 17.7 |
| 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 | 17.1 | 19.1 | 17.5 | 12.3 | 7.9 | 5.6 | 5.6 | 8.3 | 11.6 | 9.4 | 2.1 | 1.3 | 0.6 | 0.2 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 74.8 | 79.6 | 90.5 | 72.4 | 60.4 | 49.0 | 40.1 | 48.2 | 53.3 | 50.6 | 4.6 | 3.2 | 0.6 | 0.4 |
|---|
| Depreciation & Amortization | | 12.4 | 12.4 | 11.4 | 4.8 | -1.8 | 5.3 | 3.8 | 5.2 | 4.3 | 4.4 | 9.2 | 7.9 | 6.9 | 0.3 | 0.2 | 0.1 | 0.1 |
|---|
| Total Operating Expenses | | 100.6 | 99.7 | 109.0 | 91.9 | 98.8 | 108.0 | 84.6 | 68.3 | 54.7 | 45.7 | 56.4 | 64.9 | 63.7 | 7.9 | 4.6 | 1.2 | 0.7 |
|---|
| Operating Income | | 27.5 | 27.5 | 32.8 | -16.4 | -49.6 | 15.2 | 49.2 | 7.4 | 54.0 | 4.8 | -77.7 | -74.4 | -13.8 | -7.7 | -4.5 | -1.2 | -0.9 |
| 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 | 4.5 | 4.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.1 | 15.8 |
|---|
| Depreciation & Amortization | | 3.1 | 3.1 | 3.1 | 3.1 | 3.3 | 3.3 | 3.3 | 1.5 | 1.2 | 1.2 |
|---|
| Total Operating Expenses | | 26.7 | 24.7 | 24.6 | 24.7 | 39.6 | 27.7 | 23.7 | 18.0 | 22.6 | 20.2 |
|---|
| Operating Income | | 20.9 | 5.4 | -0.3 | 1.5 | 17.1 | 6.4 | -2.7 | -0.8 | 9.0 | -2.5 |
| 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 | | 9.8 | 9.8 | 8.1 | 0.5 | 1.2 | 0.4 | 0.5 | 0.9 | 5.3 | 7.9 | 7.4 | 5.1 | 7.2 | 0.0 | 0.0 | 0.3 | 0.3 |
|---|
| Other Expense | | -10.7 | -10.7 | 0.0 | -0.9 | -4.9 | 4.9 | 3.3 | 4.3 | -7.8 | -0.1 | -66.3 | -51.2 | -1.5 | 0.0 | 0.0 | 0.0 | -0.3 |
|---|
| IBT | | 16.8 | 16.8 | 10.7 | -17.3 | -54.5 | 20.1 | 52.5 | 11.7 | 40.9 | -2.7 | -87.6 | -80.5 | -21.8 | -7.7 | -4.5 | -1.2 | -0.9 |
|---|
| Income Tax Expense | | 1.1 | 1.1 | -5.5 | 0.3 | 5.1 | 2.4 | 13.7 | -6.2 | 1.7 | 0.6 | -0.4 | 2.4 | -6.3 | 0.0 | 0.0 | 0.1 | 0.7 |
|---|
| Net Income | | 15.7 | 15.7 | 16.2 | -17.7 | -59.5 | 17.7 | 38.7 | 17.9 | 39.2 | -3.2 | -87.2 | -82.9 | -15.5 | -7.7 | -4.5 | -1.5 | -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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Interest Expense | | 2.0 | 3.7 | 2.0 | 2.0 | 3.0 | 2.7 | 2.2 | 0.2 | 0.3 | 0.1 |
|---|
| Other Expense | | -2.2 | -3.4 | -2.8 | -2.3 | 3.0 | -3.0 | -4.0 | -5.4 | 0.2 | -0.6 |
|---|
| IBT | | 18.8 | 2.0 | -3.2 | -0.8 | 20.1 | 3.5 | -6.7 | -6.2 | 8.5 | -3.1 |
|---|
| Income Tax Expense | | 1.2 | 0.3 | -0.2 | -0.1 | 0.0 | 0.0 | 0.8 | -6.4 | 0.0 | 0.5 |
|---|
| Net Income | | 17.6 | 1.7 | -2.9 | -0.7 | 20.1 | 3.4 | -7.5 | 0.2 | 8.6 | -3.6 |
| 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 | $-1.03 | $-3.62 | $1.11 | $2.62 | $1.24 | $2.90 | $-0.26 | $-7.18 | $-7.85 | $-1.56 | $-1.16 | $-0.85 | $-1.75 | $-1.21 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-1.03 | $-3.62 | $0.97 | $2.37 | $1.04 | $2.74 | $-0.26 | $-7.18 | $-7.85 | $-1.56 | $-1.16 | $-0.85 | $-1.75 | $-1.21 |
|---|
| Shares Outstanding | | 19.8 | 20.3 | 20.0 | 17.1 | 16.5 | 15.9 | 14.8 | 14.5 | 13.5 | 12.3 | 12.1 | 10.6 | 9.9 | 6.6 | 5.3 | 0.8 | 0.8 |
|---|
| Diluted Shares Outstanding | | 20.3 | 20.5 | 20.8 | 17.1 | 16.5 | 18.3 | 16.4 | 15.7 | 14.3 | 12.3 | 12.1 | 10.6 | 9.9 | 6.6 | 5.3 | 0.8 | 0.8 |
| 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 | $0.49 | $-0.21 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.47 | $-0.21 |
|---|
| Shares Outstanding | | 19.8 | 20.1 | 20.7 | 20.5 | 19.9 | 20.6 | 21.3 | 18.3 | 17.4 | 17.3 |
|---|
| Diluted Shares Outstanding | | 20.3 | 20.4 | 20.7 | 20.5 | 20.8 | 21.5 | 21.3 | 19.4 | 18.4 | 17.3 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 12.5 | 13.0 | 18.7 | 11.4 | 37.7 | 46.7 | 8.2 | 7.1 | 5.2 | 6.2 | 7.1 | 7.9 | 1.6 | 5.5 | 0.5 | 0.4 |
|---|
| Short Term Investments | | 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 |
|---|
| Total Cash & ST Investments | | 12.5 | 13.0 | 18.7 | 11.4 | 37.7 | 46.7 | 8.2 | 7.1 | 5.2 | 6.2 | 7.1 | 7.9 | 1.6 | 5.5 | 0.5 | 0.4 |
|---|
| Accounts Receivable | | 46.5 | 93.1 | 54.4 | 43.3 | 36.0 | 43.9 | 44.5 | 52.8 | 50.5 | 54.6 | 57.2 | 61.1 | 0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 73.3 | 71.3 | 44.0 | 71.3 | 101.9 | 71.3 | 45.7 | 49.5 | 27.5 | 21.7 | 26.1 | 38.4 | 0.7 | 0.4 | 0.3 | 0.0 |
|---|
| Other Current Assets | | 11.4 | 11.0 | 7.7 | 9.2 | 17.5 | 8.1 | 4.1 | 4.5 | 3.5 | 4.1 | 4.2 | 3.8 | 0.1 | 0.1 | 0.1 | 0.0 |
|---|
| Total Current Assets | | 143.7 | 188.4 | 124.9 | 135.2 | 193.1 | 170.0 | 102.5 | 113.8 | 86.8 | 86.6 | 94.9 | 117.6 | 2.6 | 6.1 | 0.8 | 0.5 |
| 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 | | 12.3 | 11.7 | 11.7 | 13.0 | 13.8 | 12.5 | 17.8 | 18.7 | 12.3 | 15.8 |
|---|
| 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 | | 12.3 | 11.7 | 11.7 | 13.0 | 13.8 | 12.5 | 17.8 | 18.7 | 12.3 | 15.8 |
|---|
| Accounts Receivable | | 56.8 | 36.4 | 42.4 | 93.1 | 70.7 | 46.5 | 42.9 | 54.4 | 33.8 | 20.3 |
|---|
| Inventory | | 95.0 | 76.8 | 73.7 | 71.3 | 102.3 | 73.3 | 69.5 | 44.0 | 76.0 | 67.8 |
|---|
| Other Current Assets | | 14.4 | 13.1 | 14.5 | 11.0 | 9.7 | 11.4 | 10.3 | 7.7 | 8.8 | 8.9 |
|---|
| Total Current Assets | | 178.4 | 138.0 | 142.2 | 188.4 | 196.5 | 143.7 | 140.6 | 124.9 | 131.0 | 112.8 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 16.0 | 5.8 | 11.8 | 6.4 | 7.0 | 6.6 | 4.0 | 5.9 | 4.7 | 4.3 | 6.9 | 6.7 | 0.2 | 0.2 | 0.1 | 0.0 |
|---|
| Goodwill | | 56.8 | 52.9 | 10.7 | 10.7 | 10.7 | 8.2 | 8.5 | 0.0 | 0.0 | 0.0 | 31.2 | 81.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 46.7 | 42.4 | 1.7 | 2.6 | 5.8 | 5.1 | 6.0 | 1.0 | 1.4 | 1.6 | 38.0 | 39.7 | 1.5 | 1.3 | 0.1 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 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 | 0.0 |
|---|
| Other Long-Term Assets | | 1.3 | 9.3 | 0.9 | 8.5 | 8.1 | 6.6 | 2.9 | 1.2 | 1.0 | 1.7 | 3.0 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 120.7 | 110.5 | 25.1 | 28.2 | 37.4 | 33.5 | 28.8 | 8.1 | 7.5 | 8.2 | 78.9 | 129.4 | 1.7 | 1.5 | 0.3 | 0.2 |
|---|
| Total Assets | | 264.4 | 298.9 | 150.0 | 163.4 | 230.5 | 203.5 | 131.4 | 121.9 | 94.3 | 94.8 | 173.9 | 247.0 | 4.3 | 7.6 | 1.1 | 0.6 |
| 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 | | 3.8 | 4.8 | 4.9 | 5.8 | 5.8 | 16.0 | 15.0 | 11.8 | 4.8 | 5.7 |
|---|
| Goodwill | | 50.4 | 50.4 | 50.4 | 52.9 | 56.7 | 56.8 | 52.9 | 10.7 | 10.7 | 10.7 |
|---|
| Intangible Assets | | 36.4 | 38.4 | 40.4 | 42.4 | 44.5 | 46.7 | 48.7 | 1.7 | 2.0 | 2.2 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 9.2 | 8.6 | 9.1 | 9.3 | 9.7 | 1.3 | 1.2 | 0.9 | 7.9 | 8.1 |
|---|
| Total Long-Term Assets | | 99.9 | 102.1 | 104.8 | 110.5 | 116.7 | 120.7 | 117.8 | 25.1 | 25.3 | 26.7 |
|---|
| Total Assets | | 278.2 | 240.2 | 247.0 | 298.9 | 313.2 | 264.4 | 258.4 | 150.0 | 156.3 | 139.5 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 48.4 | 34.8 | 26.9 | 19.8 | 40.5 | 42.5 | 22.5 | 17.7 | 13.5 | 11.9 | 17.7 | 35.5 | 0.9 | 0.2 | 0.2 | 0.1 |
|---|
| Short-Term Debt | | 26.1 | 52.5 | 0.0 | 19.1 | 0.0 | 0.0 | 15.7 | 37.4 | 42.6 | 38.6 | 37.3 | 38.8 | 0.0 | 0.0 | 0.0 | 0.4 |
|---|
| Other Current Liabilities | | 28.7 | 35.0 | 24.2 | 25.4 | 37.7 | 36.1 | 26.4 | 18.5 | 11.5 | 16.4 | 14.2 | 14.5 | 0.2 | 0.1 | 0.2 | 0.0 |
|---|
| Current Liabilities | | 103.2 | 123.7 | 56.3 | 64.3 | 78.2 | 78.7 | 64.6 | 73.6 | 67.6 | 66.9 | 69.2 | 88.9 | 1.1 | 0.3 | 0.4 | 0.6 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 46.9 | 34.5 | 39.5 | 34.8 | 66.4 | 48.4 | 44.8 | 26.9 | 39.2 | 34.0 |
|---|
| Short-Term Debt | | 8.6 | 21.6 | 7.8 | 52.5 | 60.4 | 26.1 | 2.0 | 0.0 | 13.3 | 0.0 |
|---|
| Other Current Liabilities | | 54.7 | 17.8 | 23.7 | 35.0 | 27.4 | 24.4 | 29.9 | 24.2 | 18.6 | 18.9 |
|---|
| Current Liabilities | | 111.6 | 75.3 | 72.4 | 123.7 | 155.7 | 103.2 | 76.8 | 56.3 | 74.5 | 55.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 45.8 | 52.7 | 6.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27.6 | 28.3 | 28.9 | 5.8 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 7.7 | 0.0 | 6.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 159.1 | 178.3 | 64.9 | 74.4 | 89.1 | 87.1 | 68.0 | 84.4 | 116.4 | 115.5 | 117.2 | 115.8 | 1.2 | 0.3 | 0.4 | 0.6 |
| 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 | 40.1 | 45.5 | 52.7 | 53.4 | 53.5 | 54.0 | 6.5 | 13.5 | 7.1 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.7 | 8.1 | 6.5 | 6.7 | 7.1 |
|---|
| 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 | | 167.6 | 123.3 | 126.2 | 178.3 | 211.4 | 159.1 | 133.2 | 64.9 | 83.9 | 65.5 |
| 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 | | -141.6 | -118.1 | -134.3 | -116.6 | -57.1 | -74.8 | -113.5 | -131.5 | -170.0 | -166.8 | -79.6 | 3.3 | -14.3 | -6.6 | -2.2 | -0.7 |
|---|
| Comprehensive Income | | -1.0 | -1.3 | -0.8 | -1.4 | 0.1 | 0.6 | 0.1 | -0.5 | -0.2 | -0.6 | -0.5 | -0.2 | -0.3 | -0.2 | -0.1 | -0.1 |
|---|
| Total Common Equity | | 105.3 | 120.6 | 85.1 | 88.9 | 141.4 | 116.4 | 63.4 | 37.5 | -22.2 | -20.7 | 56.7 | 131.2 | 3.1 | 7.3 | 0.7 | 0.0 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -120.0 | -121.7 | -118.8 | -118.1 | -138.2 | -141.6 | -134.1 | -134.3 | -142.8 | -139.2 |
|---|
| Comprehensive Income | | 1.4 | 2.2 | -0.5 | -1.3 | 0.7 | -1.0 | -1.3 | -0.8 | -1.0 | -1.0 |
|---|
| Total Common Equity | | 110.7 | 116.8 | 120.9 | 120.6 | 101.8 | 105.3 | 125.2 | 85.1 | 72.4 | 74.1 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 79.6 | 105.2 | 7.7 | 19.1 | 0.0 | 0.0 | 15.7 | 37.4 | 70.3 | 66.9 | 66.2 | 44.6 | 0.1 | 0.0 | 0.0 | 0.4 |
|---|
| Book Value | | 105.3 | 120.6 | 85.1 | 88.9 | 141.4 | 116.4 | 63.4 | 37.5 | -22.2 | -20.7 | 56.7 | 131.2 | 3.1 | 7.3 | 0.7 | 0.0 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 110.7 | 116.8 | 120.9 | 120.6 | 101.8 | 105.3 | 125.2 | 85.1 | 72.4 | 74.1 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -2.4 | 15.7 | 20.1 | -17.7 | -59.5 | 17.7 | 38.7 | 17.9 | 39.2 | -3.2 | -87.2 | -82.9 | -15.5 | -7.7 | -4.5 | -1.5 | -0.9 |
|---|
| Depreciation & Amortization | | 7.2 | 12.4 | 11.4 | 4.8 | 5.8 | 5.3 | 5.2 | 5.2 | 4.3 | 4.4 | 9.2 | 7.9 | 6.9 | 0.3 | 0.2 | 0.1 | 0.1 |
|---|
| Stock-Based Compensation | | 7.0 | 6.2 | 6.2 | 12.0 | 8.0 | 7.7 | 5.5 | 3.6 | 1.9 | 1.4 | 4.0 | 5.9 | 5.2 | 2.1 | 1.7 | 0.2 | 0.0 |
|---|
| Change Working Capital | | 6.4 | 0.0 | -31.3 | 26.4 | -8.0 | -30.2 | -5.8 | 19.6 | -21.8 | -7.6 | -5.2 | -7.1 | -4.8 | 0.3 | -0.2 | -0.1 | 0.4 |
|---|
| Change In Accounts Receivable | | -5.8 | 17.1 | -15.6 | -5.8 | -4.8 | 9.7 | -1.8 | 9.9 | -7.0 | 3.1 | 4.1 | 1.8 | -10.4 | -0.1 | 0.0 | -0.1 | 0.0 |
|---|
| Change In Accounts Payable | | 5.6 | -10.0 | -4.0 | 1.8 | -23.4 | -2.8 | 18.7 | -0.4 | 4.1 | 1.5 | -5.1 | -17.3 | -10.6 | 0.7 | 0.0 | 0.0 | 0.1 |
|---|
| Change In Inventories | | 10.6 | -1.0 | -12.3 | 27.3 | 22.1 | -32.2 | -30.7 | 7.3 | -25.4 | -7.5 | -7.0 | 11.1 | 11.4 | -0.2 | -0.2 | -0.2 | 0.3 |
|---|
| Other Non-cash Items | | -15.7 | 1.2 | 6.2 | 1.6 | 5.7 | -1.9 | 6.8 | 1.2 | 18.1 | 8.2 | 78.0 | 55.7 | 3.4 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Cash from Operations | | 17.4 | 0.0 | 0.0 | 27.0 | -41.8 | -0.3 | 51.0 | 39.4 | 42.2 | 3.4 | -1.8 | -15.1 | -14.8 | -5.0 | -2.8 | -1.0 | 0.3 |
| 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 | | 18.3 | 1.7 | -2.9 | -0.7 | 20.1 | 3.4 | -7.5 | 0.2 | 8.6 | -3.6 |
|---|
| Depreciation & Amortization | | 0.0 | 3.1 | 3.1 | 3.1 | 3.3 | 3.3 | 3.3 | 1.5 | 1.2 | 1.2 |
|---|
| Stock-Based Compensation | | 0.0 | 1.4 | 1.0 | 1.9 | 2.7 | 1.5 | 0.8 | 1.1 | 3.4 | 1.6 |
|---|
| Change Working Capital | | 33.9 | -33.9 | -7.1 | 33.9 | -12.4 | -40.0 | -11.7 | 32.8 | 2.1 | -16.8 |
|---|
| Change In Accounts Receivable | | -66.4 | -19.1 | 4.8 | 48.9 | -20.0 | -28.3 | -3.3 | 35.9 | -18.3 | -20.1 |
|---|
| Change In Accounts Payable | | -26.7 | 13.0 | -5.7 | 4.7 | -34.1 | 18.8 | 3.2 | 8.1 | -17.3 | 11.6 |
|---|
| Change In Inventories | | 27.8 | -19.1 | -3.8 | -2.9 | 31.3 | -32.4 | -8.2 | -3.1 | 32.3 | -10.4 |
|---|
| Other Non-cash Items | | -79.4 | 12.6 | 2.1 | 2.6 | 0.7 | 9.1 | 2.0 | -1.5 | 3.7 | 1.3 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.1 | -16.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -2.9 | -1.4 | -4.9 | -2.2 | -3.5 | -5.6 | -5.7 | -1.9 | -5.1 | -4.4 | -3.2 | -6.7 | -3.5 | -0.3 | -0.4 | -0.2 | 0.0 |
|---|
| Acquisitions | | -77.3 | 2.5 | -77.3 | 0.0 | 0.0 | -2.5 | 0.0 | -12.7 | 0.0 | 0.0 | 0.0 | 0.0 | 4.1 | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -76.2 | 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 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -80.2 | 0.0 | 0.0 | -2.2 | -3.5 | -8.1 | -5.7 | -14.6 | -5.1 | -4.4 | -3.2 | -6.7 | 0.6 | -0.3 | -0.4 | -0.2 | 0.0 |
| 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 | | -0.1 | -0.7 | -0.3 | -0.2 | -1.5 | -1.4 | -1.2 | -0.7 | -0.2 | -0.7 |
|---|
| Acquisitions | | -2.5 | 0.0 | 0.0 | 2.5 | 0.0 | 0.0 | -1.8 | -75.5 | 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 | -0.2 | -0.7 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -120.7 | 0.0 | 0.0 | -19.1 | -72.9 | -120.9 | -339.2 | -241.6 | -401.5 | -172.8 | -209.5 | -226.5 | -193.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 192.1 | 105.2 | 97.5 | 7.7 | 91.9 | 120.9 | 323.6 | 219.9 | 368.6 | 176.2 | 210.2 | 248.2 | 238.3 | 0.2 | 0.0 | -0.4 | 0.4 |
|---|
| Issuance of Common Stock | | 3.8 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 4.4 | 0.0 | 0.0 | 0.0 | 6.0 | 0.0 | 37.2 | 0.0 | 9.2 | 1.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -15.2 | -19.0 | -27.8 | -1.0 | 0.0 | -5.3 | -0.3 | -2.8 | -1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 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 | -0.5 |
|---|
| Other Financing Activities | | 34.3 | 0.0 | 0.0 | 2.2 | 91.9 | 126.1 | 327.8 | 220.2 | 368.0 | 172.6 | 207.8 | 247.7 | 172.6 | 1.4 | -2.0 | 0.3 | 0.7 |
|---|
| Cash from Financing | | 59.1 | 0.0 | 0.0 | -17.8 | 19.7 | -0.1 | -7.4 | -24.2 | -35.1 | -0.2 | 4.2 | 21.1 | 16.0 | 1.3 | 8.2 | 1.2 | 0.2 |
| 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 | -13.3 | 13.3 |
|---|
| Debt Issued | | 8.6 | -53.1 | 8.3 | -51.8 | -8.6 | 34.2 | 23.6 | 48.3 | 7.7 | 18.3 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.4 |
|---|
| Repurchase of Common Stock | | -0.2 | -10.3 | -5.0 | -1.8 | -2.4 | -10.1 | -15.2 | 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 | 0.5 | 0.4 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.7 | 13.6 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -3.3 | 4.0 | -5.7 | 7.3 | -26.3 | -9.0 | 38.4 | 1.2 | 1.8 | -0.9 | -0.9 | -0.8 | 1.4 | -3.9 | 5.0 | 0.1 | 0.4 |
|---|
| Closing Cash Balance | | 12.5 | 17.0 | 13.0 | 18.7 | 11.4 | 37.7 | 46.7 | 8.2 | 7.1 | 5.2 | 6.2 | 7.1 | 7.9 | 1.6 | 5.5 | 0.5 | 0.4 |
| 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 | | 4.7 | 0.6 | 0.0 | -1.3 | -0.8 | 1.3 | -5.4 | -0.9 | 6.4 | -3.4 |
|---|
| Closing Cash Balance | | 17.0 | 12.3 | 11.7 | 11.7 | 13.0 | 13.8 | 12.5 | 17.8 | 18.7 | 12.3 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 14.6 | 34.0 | 0.8 | 24.9 | -45.4 | -5.9 | 45.4 | 37.5 | 37.2 | -1.0 | -5.1 | -21.8 | -18.4 | -5.3 | -3.2 | -1.2 | 0.2 |
|---|
| Real Free Cash Flow | | 7.6 | 27.9 | -5.3 | 12.9 | -53.4 | -13.6 | 39.8 | 33.9 | 35.3 | -2.4 | -9.0 | -27.7 | -23.6 | -7.4 | -4.8 | -1.4 | 0.2 |
| 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 | | -27.2 | -15.9 | -3.5 | 40.3 | 12.8 | -24.6 | -13.9 | 26.5 | 18.9 | -16.9 |
|---|
| Real Free Cash Flow | | -27.2 | -17.2 | -4.5 | 38.4 | 10.1 | -26.1 | -14.7 | 25.4 | 15.4 | -18.6 |