Harmony Gold Mining Company Limited
HMY
Výsledovka
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 | 150.3 | 73.9 | 61.4 | 49.3 | 42.6 | 41.7 | 29.2 | 26.9 | 21.9 | 18.4 | 18.7 | 16.5 | 16.1 | 17.9 | 16.0 | 12.2 | 11.3 | |
| Cost of Revenues | 92.7 | 44.6 | 47.2 | 39.5 | 41.9 | 35.7 | 25.9 | 28.9 | 24.8 | 18.8 | 16.1 | 20.4 | 16.4 | 18.2 | 12.8 | 11.4 | 10.5 | |
| Gross Profit | 57.6 | 29.3 | 14.1 | 9.7 | 0.7 | 6.1 | 3.3 | -2.0 | -3.0 | -0.4 | 2.6 | -3.9 | -0.4 | -0.3 | 3.2 | 0.8 | 0.8 |
| Revenue | 2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 46.6 | 36.8 | 37.1 | 29.8 | 0.8 | 31.6 | 15.8 | 26.5 | 13.1 | 23.0 | |
| Cost of Revenues | 26.0 | 22.0 | 22.6 | 22.1 | 0.5 | 23.3 | 10.2 | 19.5 | 8.8 | 19.9 | |
| Gross Profit | 20.5 | 14.7 | 14.6 | 7.7 | 0.3 | 8.5 | 5.6 | 7.0 | 4.3 | 3.0 |
| 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 | 1.0 | 1.0 | 1.1 | 0.6 | 0.7 | 0.9 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | |
| Depreciation & Amortization | 10.2 | 4.8 | 4.6 | 3.5 | 0.1 | 3.9 | 2.8 | -0.4 | 2.8 | 2.4 | 2.2 | 2.7 | 2.2 | 2.2 | 2.1 | 1.7 | 1.4 | |
| Total Operating Expenses | 11.1 | 8.9 | 2.5 | 1.8 | 1.2 | 1.8 | 1.0 | 1.1 | 1.1 | 1.6 | 0.7 | 1.2 | 1.0 | 1.4 | 1.0 | 0.8 | 0.6 | |
| Operating Income | 46.5 | 20.4 | 11.7 | 7.1 | -0.5 | 0.5 | -0.4 | -2.6 | -4.6 | -1.1 | 1.6 | -5.6 | -1.5 | -1.9 | 2.3 | 0.0 | 0.2 |
| Operating Income | TTM | 2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.6 | 0.5 | 0.4 | 0.6 | ||
| Depreciation & Amortization | 3.2 | 2.4 | 2.4 | 2.2 | 0.1 | 2.4 | 1.2 | 1.7 | 0.7 | 1.8 | ||
| Total Operating Expenses | 1.2 | 4.4 | 4.6 | 1.0 | 0.2 | 1.0 | 1.7 | 0.8 | 2.4 | 0.5 | ||
| Operating Income | 19.4 | 10.4 | 10.0 | 6.7 | 0.1 | 4.9 | 3.8 | 6.2 | 2.4 | 2.5 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 2.2 | 0.8 | 0.7 | 0.4 | 0.3 | 0.3 | 0.0 | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Interest Expense | 1.0 | 0.0 | 0.8 | 1.0 | 0.7 | 0.7 | 0.7 | 0.6 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | |
| Other Expense | -7.5 | 0.8 | 0.1 | -0.5 | -0.6 | 6.3 | -0.2 | -0.2 | -0.5 | 2.0 | 0.0 | -0.3 | 0.1 | 0.1 | 0.1 | 0.4 | 0.2 | |
| IBT | 39.0 | 21.2 | 11.8 | 6.6 | -1.1 | 6.7 | -0.6 | -2.8 | -4.7 | -0.3 | 1.6 | -5.6 | -1.5 | -1.9 | 2.0 | 0.1 | 0.2 | |
| Income Tax Expense | 12.3 | 6.7 | 3.1 | 1.7 | 0.0 | 1.2 | 0.3 | -0.1 | -0.2 | -0.5 | 0.7 | -0.7 | -0.3 | 0.7 | -0.1 | -0.5 | 0.3 | |
| Net Income | 26.3 | 14.4 | 8.6 | 4.8 | -1.0 | 5.6 | -0.9 | -2.6 | -4.4 | 0.2 | 0.9 | -4.9 | -1.3 | -2.2 | 2.8 | 0.6 | -0.2 |
| Net Income | TTM | 2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 0.9 | 0.5 | 0.3 | 0.5 | 0.0 | 0.4 | 0.0 | 0.4 | 0.2 | 0.3 | ||
| Interest Expense | 0.7 | 0.0 | 0.0 | 0.4 | 0.0 | 0.4 | 0.0 | 0.6 | 0.0 | 0.4 | ||
| Other Expense | -5.9 | 0.5 | 0.3 | -2.5 | 0.0 | 2.6 | 0.0 | -6.1 | -0.3 | -2.4 | ||
| IBT | 13.5 | 10.9 | 10.3 | 4.3 | 0.1 | 7.6 | 3.8 | 4.2 | 2.1 | 2.3 | ||
| Income Tax Expense | 4.1 | 4.2 | 2.4 | 1.5 | 0.0 | 1.6 | 0.8 | 1.2 | 0.6 | 0.5 | ||
| Net Income | 9.3 | 6.5 | 7.9 | 2.7 | 0.1 | 5.9 | 3.0 | 3.0 | 1.5 | 1.8 |
| 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 | $7.80 | $-1.65 | $8.42 | $-1.59 | $-5.01 | $-9.93 | $0.82 | $2.22 | $-11.18 | $-2.89 | $-5.19 | $6.37 | $1.37 | $-0.46 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $7.77 | $-1.65 | $8.25 | $-1.55 | $-4.92 | $-9.52 | $0.79 | $2.22 | $-11.09 | $-2.88 | $-5.18 | $6.37 | $1.37 | $-0.45 | |
| Shares Outstanding | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |
| Diluted Shares Outstanding | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Per Share Data | TTM | 2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $0.00 | $0.11 | $0.00 | $4.76 | $4.82 | $2.33 | $2.98 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.11 | $0.00 | $4.76 | $4.80 | $2.33 | $2.97 | ||
| Shares Outstanding | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | ||
| Diluted Shares Outstanding | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Current Assets | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 3.4 | 13.1 | 4.7 | 2.9 | 2.4 | 2.8 | 6.4 | 1.0 | 0.7 | 1.2 | 1.3 | 1.1 | 1.8 | 2.1 | 1.8 | 0.7 | 0.8 | |
| Short Term Investments | -0.1 | 0.0 | 0.0 | -0.1 | 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 | 3.4 | 13.1 | 4.7 | 2.9 | 2.4 | 2.8 | 6.4 | 1.0 | 0.7 | 1.2 | 1.3 | 1.1 | 1.8 | 2.1 | 1.8 | 0.7 | 0.8 | |
| Accounts Receivable | 3.3 | 4.0 | 2.2 | 2.2 | 1.7 | 1.7 | 1.3 | 1.1 | 1.1 | 0.9 | 0.7 | 0.8 | 1.0 | 1.2 | 1.4 | 1.2 | 1.0 | |
| Inventory | 3.2 | 3.8 | 3.6 | 3.3 | 2.8 | 2.5 | 2.4 | 2.0 | 1.8 | 1.1 | 1.2 | 1.3 | 1.5 | 1.4 | 1.0 | 0.8 | 1.0 | |
| Other Current Assets | 0.0 | 0.4 | 0.9 | 0.3 | 0.5 | 1.5 | 0.1 | 0.4 | 0.7 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.2 | |
| Total Current Assets | 10.2 | 21.3 | 11.5 | 8.7 | 7.5 | 8.6 | 10.2 | 4.4 | 4.2 | 4.9 | 3.5 | 3.2 | 4.4 | 4.8 | 5.5 | 3.0 | 2.8 |
| Current Assets | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 13.1 | 9.4 | 4.7 | 3.5 | 3.5 | 2.9 | 2.9 | 2.2 | 2.2 | 2.4 | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 13.1 | 9.4 | 4.7 | 3.7 | 3.5 | 2.9 | 2.9 | 2.2 | 2.2 | 2.4 | |
| Accounts Receivable | 4.0 | 3.9 | 2.2 | 3.3 | 3.3 | 2.2 | 2.4 | 2.3 | 2.3 | 1.7 | |
| Inventory | 3.8 | 3.5 | 3.6 | 3.2 | 3.2 | 3.3 | 3.3 | 2.7 | 2.7 | 2.8 | |
| Other Current Assets | 0.4 | 0.3 | 0.9 | 0.0 | 0.3 | 0.3 | 0.2 | 0.4 | 0.4 | 0.5 | |
| Total Current Assets | 21.3 | 17.1 | 11.5 | 10.2 | 10.3 | 8.7 | 8.7 | 7.6 | 7.6 | 7.5 |
| Long-Term Assets | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 42.5 | 48.3 | 41.3 | 41.5 | 32.9 | 34.4 | 29.2 | 27.9 | 31.0 | 29.8 | 30.1 | 29.8 | 33.1 | 32.6 | 32.7 | 31.5 | 29.5 | |
| Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.5 | 0.5 | 0.6 | 0.8 | 0.9 | 0.8 | 2.1 | 2.1 | 2.2 | 2.2 | |
| Intangible Assets | 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 | 2.2 | |
| Long-Term Investments | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 2.5 | 2.4 | 0.0 | 0.2 | 2.0 | 2.1 | 2.1 | |
| Other Long-Term Assets | 6.8 | 7.7 | 7.2 | 6.7 | 6.1 | 5.9 | 4.1 | 3.8 | 3.4 | 2.7 | 2.6 | 2.5 | 2.4 | 2.1 | 0.1 | 0.2 | -1.2 | |
| Total Long-Term Assets | 49.6 | 56.2 | 49.0 | 48.6 | 39.3 | 40.9 | 34.5 | 32.5 | 35.3 | 33.7 | 33.7 | 33.3 | 36.4 | 37.2 | 37.5 | 37.1 | 34.5 | |
| Total Assets | 59.8 | 77.5 | 60.5 | 57.2 | 46.8 | 49.5 | 44.7 | 36.9 | 39.5 | 38.6 | 37.2 | 36.5 | 40.9 | 42.0 | 43.0 | 40.1 | 37.3 |
| Long-Term Assets | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 48.3 | 44.0 | 41.3 | 42.5 | 42.8 | 41.5 | 41.7 | 38.9 | 38.6 | 32.9 | |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 0.2 | 0.1 | 0.3 | 6.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| Other Long-Term Assets | 7.7 | 7.5 | 7.2 | 0.3 | 7.0 | 6.7 | 6.9 | 6.5 | 6.6 | 6.1 | |
| Total Long-Term Assets | 56.2 | 51.8 | 49.0 | 49.6 | 49.9 | 48.6 | 48.8 | 45.7 | 45.3 | 39.3 | |
| Total Assets | 77.5 | 68.9 | 60.5 | 59.8 | 60.2 | 57.2 | 57.5 | 53.3 | 52.9 | 46.8 |
| Current Liabilities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 5.2 | 6.7 | 1.1 | 1.2 | 4.5 | 4.6 | 3.0 | 2.9 | 0.6 | 0.5 | 1.7 | 1.7 | 0.5 | 0.6 | 0.3 | 1.8 | 1.4 | |
| Short-Term Debt | 0.0 | 0.1 | 0.3 | 0.2 | 0.0 | 0.4 | 0.3 | 0.1 | 0.7 | 1.8 | 0.3 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.2 | |
| Other Current Liabilities | 0.9 | 5.6 | 8.5 | 4.9 | 0.1 | 0.4 | 4.1 | 0.3 | 2.2 | 1.4 | 1.3 | 0.0 | 1.4 | 1.5 | 0.4 | 0.0 | 0.1 | |
| Current Liabilities | 6.3 | 12.4 | 10.3 | 6.9 | 5.0 | 5.8 | 7.6 | 3.2 | 3.6 | 3.8 | 2.0 | 1.7 | 1.8 | 2.4 | 2.4 | 2.1 | 1.6 |
| Current Liabilities | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 6.7 | 5.7 | 5.6 | 5.2 | 5.2 | 1.2 | 5.0 | 4.6 | 4.5 | 4.5 | |
| Short-Term Debt | 0.1 | 0.1 | 0.3 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | |
| Other Current Liabilities | 5.6 | 3.5 | 4.0 | 0.9 | -3.8 | 4.9 | -3.2 | 0.0 | -3.9 | 0.1 | |
| Current Liabilities | 12.4 | 9.3 | 10.3 | 6.3 | 6.4 | 6.9 | 6.9 | 5.0 | 5.0 | 5.0 |
| Long-Term Liabilities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 3.3 | 2.2 | 2.0 | 5.6 | 3.2 | 3.0 | 7.5 | 5.9 | 4.9 | 0.3 | 2.1 | 3.4 | 2.9 | 2.2 | 1.5 | 1.2 | 1.0 | |
| Capital Leases | 0.0 | 0.3 | 0.5 | 0.5 | 0.4 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Def. Tax Liability | 2.8 | 4.5 | 3.0 | 2.3 | 1.6 | 2.2 | 1.0 | 0.7 | 1.1 | 1.7 | 2.4 | 1.9 | 2.7 | 3.0 | 3.1 | 4.3 | 3.5 | |
| Total Liabilities | 19.8 | 29.0 | 19.5 | 22.4 | 16.7 | 17.8 | 21.3 | 14.2 | 14.2 | 9.5 | 8.9 | 9.5 | 9.8 | 9.8 | 9.1 | 9.8 | 8.1 |
| Long-Term Liabilities | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 2.2 | 2.0 | 2.0 | 3.3 | 3.4 | 5.6 | 5.9 | 6.9 | 6.8 | 3.2 | |
| Capital Leases | 0.3 | 0.3 | 0.5 | 0.0 | 0.3 | 0.5 | 0.5 | 0.0 | 0.0 | 0.4 | |
| Def. Tax Liability | 4.5 | 3.2 | 3.0 | 2.8 | 0.0 | 2.3 | 0.0 | 2.4 | 0.0 | 1.6 | |
| Total Liabilities | 29.0 | 22.9 | 19.5 | 19.8 | 19.9 | 22.4 | 22.5 | 21.6 | 21.4 | 16.7 |
| Total Common Equity | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 32.9 | 32.9 | 32.9 | 32.9 | 32.9 | 32.9 | 32.9 | 29.7 | 56.8 | 52.5 | 28.5 | 28.6 | 42.8 | 40.1 | 33.0 | 27.5 | 28.3 | |
| Retained Earnings | 0.5 | 14.6 | 2.2 | -5.0 | -9.6 | -7.7 | -12.6 | -11.8 | -12.1 | -7.1 | -4.4 | -5.4 | -2.4 | -0.9 | 1.5 | -0.7 | 0.7 | |
| Comprehensive Income | 6.4 | 0.7 | 6.1 | 6.8 | 6.7 | 6.4 | 3.0 | 4.8 | -19.3 | -16.3 | 4.3 | 3.8 | -9.4 | -7.0 | -0.5 | 3.5 | -13.4 | |
| Total Common Equity | 39.8 | 48.2 | 40.8 | 34.8 | 30.0 | 31.6 | 23.4 | 22.7 | 25.3 | 29.1 | 28.3 | 27.0 | 31.0 | 32.1 | 33.9 | 30.4 | 29.2 |
| Total Common Equity | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 32.9 | 32.9 | 32.9 | 32.9 | 33.1 | 32.9 | 33.1 | 32.9 | 32.7 | 32.9 | |
| Retained Earnings | 14.6 | 9.5 | 2.2 | 0.5 | 0.5 | -5.0 | -5.0 | -7.9 | -7.9 | -9.6 | |
| Comprehensive Income | 0.7 | 3.4 | 6.1 | 6.4 | 6.4 | 6.8 | 6.8 | 6.7 | 6.6 | 6.7 | |
| Total Common Equity | 48.2 | 45.8 | 40.8 | 39.8 | 40.1 | 34.8 | 34.9 | 31.7 | 31.4 | 30.0 |
| Other | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 3.4 | 2.2 | 2.3 | 5.7 | 3.2 | 3.4 | 7.7 | 5.9 | 5.7 | 2.1 | 2.4 | 3.4 | 2.9 | 2.5 | 1.8 | 1.6 | 1.2 | |
| Book Value | 40.0 | 48.5 | 40.9 | 34.9 | 30.1 | 31.7 | 23.4 | 22.7 | 25.3 | 29.1 | 28.3 | 27.0 | 31.0 | 32.1 | 33.9 | 30.4 | 29.2 |
| Other | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| Book Value | 48.2 | 45.8 | 40.8 | 39.8 | 40.1 | 34.8 | 34.9 | 31.7 | 31.4 | 30.0 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 0.6 | 14.4 | 8.6 | 6.6 | -1.1 | 6.4 | -0.6 | -2.7 | -4.7 | -0.3 | 1.6 | -5.3 | -1.5 | -1.5 | 2.8 | 0.1 | -0.2 | |
| Depreciation & Amortization | 0.3 | 4.8 | 4.6 | 3.5 | 3.7 | 3.9 | 3.5 | 4.1 | 2.8 | 2.4 | 2.2 | 2.7 | 2.2 | 2.2 | 2.1 | 1.7 | 1.4 | |
| Stock-Based Compensation | 0.0 | 0.7 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.2 | |
| Change Working Capital | -0.1 | -1.5 | 0.0 | -0.3 | -0.2 | 0.6 | -0.5 | 0.0 | -0.1 | -0.3 | 0.3 | 0.0 | -0.1 | 0.3 | -0.1 | -0.1 | -0.3 | |
| Change In Accounts Receivable | 0.0 | -1.2 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.4 | 0.2 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | |
| Change In Accounts Payable | 0.0 | 0.0 | 0.3 | 0.6 | 0.0 | 0.0 | 0.0 | 0.1 | 0.4 | 0.1 | 0.0 | -0.2 | -0.3 | 0.3 | 0.0 | 0.0 | 0.0 | |
| Change In Inventories | 0.0 | -0.3 | -0.1 | -0.3 | -0.2 | 0.0 | -0.2 | -0.1 | -0.4 | 0.0 | 0.1 | 0.0 | 0.0 | -0.2 | -0.1 | -0.1 | -0.2 | |
| Other Non-cash Items | 0.3 | 4.2 | 2.1 | 10.6 | 4.3 | 9.7 | -2.5 | 5.1 | -0.3 | -0.5 | 4.7 | 23.7 | 0.0 | -0.4 | 0.3 | 0.5 | 0.2 | |
| Cash from Operations | 0.9 | 0.0 | 0.0 | 9.9 | 6.9 | 9.2 | 2.5 | 4.7 | 4.2 | 3.6 | 4.6 | 24.6 | 2.3 | 3.3 | 4.5 | 2.3 | 1.6 |
| Cash Flow From Operating Activities | 2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 9.3 | 6.5 | 7.9 | 2.7 | 0.1 | 5.9 | 3.0 | 3.0 | 1.5 | 1.8 | |
| Depreciation & Amortization | 3.2 | 2.4 | 2.4 | 2.2 | 0.1 | 2.4 | 1.2 | 1.7 | 0.9 | 1.8 | |
| Stock-Based Compensation | 0.0 | 0.4 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change Working Capital | -0.8 | -0.3 | -1.3 | -0.3 | 0.0 | -1.1 | 0.0 | 0.0 | -0.5 | 0.0 | |
| Change In Accounts Receivable | 0.4 | 0.0 | -1.2 | -0.3 | 0.0 | -1.0 | 0.0 | 0.0 | -0.3 | 0.0 | |
| Change In Accounts Payable | -1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Inventories | -0.1 | -0.3 | 0.0 | -0.1 | 0.0 | -0.1 | 0.0 | 0.0 | -0.2 | 0.0 | |
| Other Non-cash Items | 1.5 | 3.4 | 0.8 | 4.1 | 0.1 | -0.2 | -0.7 | 5.6 | 1.5 | 3.0 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 3.5 | 6.9 | 3.5 | 3.1 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -0.5 | -11.9 | -8.4 | -7.6 | -6.2 | -5.1 | 0.0 | -5.0 | -4.9 | -3.7 | -2.5 | -34.7 | -2.7 | -4.3 | -3.4 | -3.1 | -3.5 | |
| Acquisitions | 0.1 | 0.0 | 0.0 | -3.0 | 0.0 | -3.3 | 0.0 | 0.0 | -4.1 | 0.4 | 0.0 | 0.0 | 0.0 | 1.3 | 0.1 | 0.3 | 0.0 | |
| Investments | 0.0 | 0.0 | 0.0 | -0.1 | 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 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.1 | |
| Other Investing Activities | -0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.1 | -0.2 | -1.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | |
| Cash from Investing | -0.5 | 0.0 | 0.0 | -10.6 | -6.2 | -8.5 | 0.0 | -4.8 | -9.1 | -3.2 | -2.7 | -35.7 | -2.7 | -2.8 | -3.0 | -2.6 | -3.4 |
| Cash Flow From Investing Activities | 2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -7.7 | -7.0 | -4.8 | -4.5 | -0.1 | -3.9 | -1.9 | -4.0 | -2.0 | -3.6 | |
| Acquisitions | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | -3.0 | |
| Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | -1.5 | 0.0 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | -1.9 | -3.9 | -2.0 | -6.7 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -0.2 | 0.0 | 0.0 | 0.1 | -3.8 | -3.6 | 0.0 | -1.3 | -4.3 | -0.7 | -2.1 | -9.7 | -0.5 | -0.3 | -1.3 | -0.6 | -0.4 | |
| Debt Issued | -3.3 | -0.1 | -3.4 | 2.6 | 3.6 | -0.7 | 1.8 | 1.6 | 7.8 | 0.4 | 1.0 | 10.3 | 0.8 | 1.1 | 1.5 | 0.9 | 1.6 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 1.1 | 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 | 1.2 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | -0.2 | -0.4 | -0.7 | 0.0 | 0.0 | -0.2 | -0.4 | 0.0 | 0.0 | 0.0 | -0.5 | -0.5 | -0.2 | -0.2 | |
| Other Financing Activities | -0.2 | 0.0 | 0.0 | 1.1 | 3.1 | 0.0 | 0.0 | 1.5 | 7.8 | 0.7 | 0.3 | 11.5 | 0.6 | 0.8 | 1.5 | 0.9 | 0.0 | |
| Cash from Financing | -0.3 | 0.0 | 0.0 | 1.2 | -1.2 | -4.3 | 0.0 | 0.4 | 4.4 | -0.4 | -1.8 | 1.8 | 0.2 | 0.0 | -0.2 | 0.2 | 0.7 |
| Cash Flow From Financing Activities | 2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 2.2 | 2.0 | 2.3 | 3.3 | -0.3 | -2.0 | -0.3 | -0.9 | 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 | |
| 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 | -0.2 | -0.2 | 0.0 | 0.0 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 | 0.1 | -1.1 | 0.1 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | -1.4 | -2.1 | -1.1 | 3.3 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 0.1 | 8.4 | 1.8 | 0.4 | -0.4 | -3.5 | 2.5 | 0.3 | -0.6 | 0.1 | 0.0 | -9.3 | -0.4 | -0.1 | 0.9 | 0.0 | -1.2 | |
| Closing Cash Balance | 0.2 | 13.1 | 4.7 | 2.9 | 2.4 | 2.8 | 2.5 | 1.0 | 0.7 | 1.2 | 1.3 | 13.1 | 1.8 | 2.1 | 1.8 | 0.7 | 0.8 |
| Cash position | 2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -4.9 | -9.4 | 9.4 | 1.3 | 0.0 | 0.6 | 0.3 | 0.7 | -2.0 | -0.2 | |
| Closing Cash Balance | 7.4 | 0.0 | 9.4 | 4.7 | 0.0 | 3.5 | 0.3 | 2.9 | 0.3 | 2.2 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 0.4 | 10.8 | 7.3 | 2.3 | 0.7 | 4.0 | 2.5 | -0.4 | -0.7 | -0.1 | 2.1 | -10.1 | -0.4 | -1.0 | 1.1 | -0.8 | -1.9 | |
| Real Free Cash Flow | 0.4 | 10.1 | 7.0 | 2.2 | 0.6 | 3.9 | 2.4 | -0.6 | -1.1 | -0.5 | 1.8 | -10.3 | -0.7 | -1.4 | 1.0 | -0.9 | -2.1 |
| Free Cash Flow | 2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 5.5 | 5.4 | 5.4 | 4.1 | 0.1 | 3.1 | 1.6 | 2.9 | 1.5 | -0.6 | |
| Real Free Cash Flow | 5.5 | 5.1 | 5.0 | 4.1 | 0.1 | 3.1 | 1.6 | 2.9 | 1.4 | -0.6 |
