HNRG
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 | | 469.5 | 469.5 | 404.4 | 634.5 | 362.0 | 247.7 | 242.1 | 317.4 | 291.8 | 268.2 | 278.9 | 339.5 | 233.9 | 137.4 | 131.4 | 151.0 | 128.2 |
|---|
| Cost of Revenues | | 382.2 | 382.2 | 178.6 | 473.4 | 313.5 | 238.8 | 225.6 | 296.4 | 259.5 | 228.6 | 228.3 | 281.8 | 199.0 | 111.5 | 95.8 | 78.2 | 73.3 |
|---|
| Gross Profit | | 87.3 | 87.3 | 225.8 | 161.1 | 48.5 | 8.9 | 16.5 | 21.0 | 32.3 | 39.6 | 50.6 | 57.7 | 34.9 | 26.0 | 35.6 | 72.7 | 54.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 101.9 | 146.8 | 102.9 | 117.8 | 94.2 | 105.0 | 93.8 | 108.4 | 118.4 | 165.8 |
|---|
| Cost of Revenues | | 230.9 | 54.7 | 46.2 | 50.4 | 32.5 | 49.6 | 49.0 | 101.0 | 121.9 | 135.3 |
|---|
| Gross Profit | | -128.9 | 92.2 | 56.7 | 67.3 | 61.7 | 55.4 | 44.9 | 7.4 | -3.4 | 30.5 |
| 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 | 26.2 | 16.4 | 14.8 | 11.6 | 12.8 | 11.8 | 15.0 | 10.5 | 12.6 | 12.0 | 7.7 | 7.5 | 7.0 | 5.6 |
|---|
| Depreciation & Amortization | | 41.2 | 41.2 | 65.6 | 67.2 | 43.7 | 40.0 | 39.6 | 48.6 | 44.2 | 38.5 | 35.6 | 43.9 | 29.3 | 18.6 | 16.0 | 14.1 | 11.8 |
|---|
| Total Operating Expenses | | 26.2 | 26.2 | 444.0 | 96.1 | 18.1 | 13.3 | 13.7 | 15.3 | 14.2 | 16.7 | 12.2 | 14.7 | 14.4 | 10.0 | 10.0 | 21.1 | 17.4 |
|---|
| Operating Income | | 61.1 | 61.1 | -218.2 | 65.0 | 30.4 | -6.7 | 5.6 | 8.2 | 18.1 | 26.3 | 40.9 | 43.6 | 27.8 | 32.4 | 35.6 | 51.6 | 37.6 |
| 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 | 7.6 | 6.1 |
|---|
| Depreciation & Amortization | | 11.6 | 9.1 | 5.5 | 15.0 | 22.7 | 13.8 | 13.6 | 15.8 | 16.3 | 16.7 |
|---|
| Total Operating Expenses | | -135.1 | 63.1 | 44.8 | 53.4 | 280.0 | 50.7 | 52.1 | 5.9 | 7.6 | 6.7 |
|---|
| Operating Income | | 6.2 | 29.1 | 11.9 | 13.9 | -218.3 | 4.7 | -7.3 | 1.4 | -11.0 | 23.8 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.6 | 0.6 | 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 | | 16.9 | 16.9 | 13.9 | 13.7 | 8.3 | 8.5 | 13.0 | 16.0 | 16.3 | 12.4 | 15.9 | 16.1 | 9.1 | 1.5 | 1.1 | 1.3 | 1.9 |
|---|
| Other Expense | | -17.4 | -17.4 | -17.4 | -15.8 | -10.6 | 2.9 | -14.4 | -90.4 | 1.8 | 3.4 | -14.0 | 0.6 | -0.8 | 16.4 | 10.0 | 6.4 | 1.0 |
|---|
| IBT | | 43.7 | 43.7 | -235.5 | 49.3 | 19.9 | -3.7 | -8.9 | -82.2 | 3.5 | 13.9 | 8.5 | 27.6 | 10.7 | 30.8 | 34.5 | 56.7 | 36.6 |
|---|
| Income Tax Expense | | 1.8 | 1.8 | -9.4 | 4.5 | 1.8 | 0.0 | -2.7 | -22.3 | -4.1 | -19.2 | -4.0 | 7.4 | 0.5 | 7.7 | 10.7 | 20.9 | 14.3 |
|---|
| Net Income | | 41.9 | 41.9 | -226.1 | 44.8 | 18.1 | -3.8 | -6.2 | -59.9 | 7.6 | 33.1 | 12.5 | 20.1 | 10.2 | 23.2 | 23.8 | 35.8 | 22.4 |
| 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 | | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 |
|---|
| Interest Expense | | 4.4 | 4.9 | 3.8 | 3.7 | 3.5 | 2.7 | 3.7 | 3.9 | 3.2 | 2.4 |
|---|
| Other Expense | | -4.6 | -5.2 | -3.6 | -4.0 | -3.5 | -2.9 | -5.9 | -3.8 | -3.5 | -4.7 |
|---|
| IBT | | 1.6 | 23.9 | 8.2 | 10.0 | -221.8 | 1.8 | -13.2 | -2.3 | -13.7 | 19.1 |
|---|
| Income Tax Expense | | 1.8 | 0.0 | 0.0 | 0.0 | -6.0 | 0.2 | -3.0 | -0.6 | -3.5 | 3.0 |
|---|
| Net Income | | -0.2 | 23.9 | 8.2 | 10.0 | -215.8 | 1.6 | -10.2 | -1.7 | -10.2 | 16.1 |
| 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 | $1.39 | $0.57 | $-0.12 | $-0.20 | $-1.98 | $0.25 | $1.08 | $0.42 | $0.68 | $0.34 | $0.81 | $0.84 | $1.27 | $0.81 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.25 | $0.54 | $-0.12 | $-0.20 | $-1.98 | $0.25 | $1.08 | $0.42 | $0.68 | $0.34 | $0.80 | $0.83 | $1.25 | $0.78 |
|---|
| Shares Outstanding | | 42.9 | 42.9 | 39.5 | 33.1 | 32.0 | 30.6 | 30.4 | 30.3 | 30.1 | 29.7 | 29.3 | 29.0 | 28.8 | 28.6 | 28.3 | 28.1 | 27.8 |
|---|
| Diluted Shares Outstanding | | 43.4 | 43.4 | 39.5 | 36.8 | 33.6 | 30.6 | 30.4 | 30.3 | 30.1 | 29.7 | 29.3 | 29.0 | 28.8 | 28.9 | 28.8 | 28.7 | 28.6 |
| 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 | $-0.31 | $0.49 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.31 | $0.44 |
|---|
| Shares Outstanding | | 42.9 | 43.0 | 42.6 | 42.6 | 42.6 | 42.6 | 37.9 | 34.8 | 33.2 | 33.1 |
|---|
| Diluted Shares Outstanding | | 43.4 | 43.4 | 43.0 | 43.5 | 42.6 | 43.0 | 37.9 | 34.8 | 33.2 | 36.8 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 10.7 | 7.2 | 7.1 | 3.0 | 2.5 | 8.0 | 8.8 | 15.5 | 12.5 | 9.8 | 15.9 | 13.5 | 16.2 | 21.9 | 37.5 | 11.6 |
|---|
| Short Term Investments | | 0.0 | 0.0 | -4.3 | 0.0 | 0.0 | 0.0 | 0.2 | 2.3 | 3.4 | 9.1 | 1.3 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 10.7 | 7.2 | 2.8 | 3.0 | 2.5 | 8.0 | 9.0 | 17.8 | 15.9 | 18.9 | 17.3 | 15.1 | 16.2 | 21.9 | 37.5 | 11.6 |
|---|
| Accounts Receivable | | 19.1 | 15.4 | 19.9 | 49.5 | 13.6 | 14.4 | 25.6 | 18.4 | 16.8 | 22.3 | 16.7 | 27.3 | 10.6 | 8.1 | 6.7 | 5.5 |
|---|
| Inventory | | 72.1 | 75.8 | 62.0 | 78.1 | 17.7 | 33.6 | 40.1 | 30.2 | 22.8 | 20.2 | 26.2 | 34.6 | 7.6 | 4.6 | 4.1 | 4.5 |
|---|
| Other Current Assets | | 2.0 | 6.4 | 6.5 | 8.0 | 5.4 | 7.3 | 7.8 | 18.6 | 16.1 | 8.9 | 1.2 | 1.6 | 0.3 | 0.2 | 0.6 | 0.9 |
|---|
| Total Current Assets | | 103.9 | 104.9 | 91.3 | 138.5 | 39.2 | 63.3 | 82.4 | 85.0 | 71.6 | 79.9 | 66.6 | 84.4 | 39.4 | 34.9 | 48.9 | 26.2 |
| 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 | | 12.7 | 9.2 | 6.9 | 7.2 | 3.8 | 6.4 | 1.6 | 7.1 | 2.6 | 2.3 |
|---|
| 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 | | 12.7 | 9.2 | 6.9 | 7.2 | 3.8 | 6.4 | 1.6 | 7.1 | 2.6 | 2.3 |
|---|
| Accounts Receivable | | 24.8 | 18.7 | 12.6 | 15.4 | 11.9 | 19.1 | 14.2 | 19.9 | 20.7 | 21.4 |
|---|
| Inventory | | 72.0 | 86.3 | 76.5 | 75.8 | 70.7 | 72.1 | 70.0 | 62.0 | 60.8 | 81.8 |
|---|
| Other Current Assets | | 27.1 | 25.6 | 11.1 | 6.4 | 13.3 | 6.3 | 7.4 | 6.5 | 8.3 | 7.1 |
|---|
| Total Current Assets | | 136.5 | 139.9 | 107.1 | 104.9 | 99.8 | 103.9 | 93.3 | 91.3 | 92.3 | 112.7 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 481.8 | 257.7 | 488.6 | 480.5 | 302.8 | 309.4 | 329.7 | 412.6 | 420.0 | 422.8 | 445.2 | 460.3 | 185.2 | 166.8 | 161.8 | 145.4 |
|---|
| Goodwill | | 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 |
|---|
| 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 |
|---|
| Long-Term Investments | | 2.3 | 2.6 | 2.8 | 4.0 | 3.5 | 3.2 | 3.1 | 3.7 | 11.9 | 11.7 | 17.1 | 18.7 | 21.3 | 16.2 | 15.4 | 7.7 |
|---|
| Other Long-Term Assets | | 7.2 | 4.0 | 7.1 | 3.0 | 8.4 | 8.3 | 10.3 | 4.0 | 4.9 | 14.1 | 4.9 | 4.2 | 8.7 | 11.3 | 6.3 | 7.3 |
|---|
| Total Long-Term Assets | | 491.3 | 264.3 | 498.5 | 492.0 | 314.7 | 320.8 | 343.2 | 430.5 | 446.6 | 448.6 | 478.9 | 495.2 | 221.1 | 194.3 | 183.6 | 160.4 |
|---|
| Total Assets | | 595.2 | 369.1 | 589.8 | 630.6 | 354.0 | 384.1 | 425.6 | 515.5 | 518.2 | 528.5 | 545.5 | 579.6 | 260.4 | 229.2 | 232.4 | 186.7 |
| 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 | | 266.0 | 262.7 | 252.8 | 257.7 | 472.1 | 481.8 | 482.5 | 488.6 | 482.7 | 476.8 |
|---|
| 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 | | 2.7 | 2.9 | 2.4 | 2.6 | 2.1 | 2.3 | 2.6 | 2.8 | 3.0 | 3.2 |
|---|
| Other Long-Term Assets | | 4.2 | 4.1 | 3.9 | 4.0 | 5.8 | 7.2 | 7.1 | 7.1 | 7.2 | 7.2 |
|---|
| Total Long-Term Assets | | 272.9 | 269.6 | 259.0 | 264.3 | 479.9 | 491.3 | 492.2 | 546.7 | 492.9 | 487.2 |
|---|
| Total Assets | | 409.5 | 409.5 | 366.1 | 369.1 | 579.7 | 595.2 | 585.4 | 638.0 | 585.2 | 599.9 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 29.2 | 24.3 | 43.6 | 62.3 | 27.8 | 14.8 | 16.1 | 5.8 | 4.0 | 17.0 | 26.2 | 28.1 | 10.4 | 9.4 | 10.4 | 8.8 |
|---|
| Short-Term Debt | | 24.2 | 6.9 | 28.4 | 33.0 | 23.1 | 39.8 | 33.0 | 25.4 | 33.2 | 28.8 | 26.3 | 21.9 | 0.0 | 0.0 | 17.5 | 10.0 |
|---|
| Other Current Liabilities | | 16.7 | 19.9 | 16.3 | 20.7 | 0.9 | 16.6 | 15.7 | 17.8 | 5.8 | 0.0 | 20.9 | 22.3 | 0.0 | 1.7 | 0.1 | 0.7 |
|---|
| Current Liabilities | | 195.5 | 152.9 | 157.6 | 239.6 | 64.6 | 71.2 | 64.8 | 51.8 | 54.3 | 45.8 | 52.4 | 50.0 | 10.4 | 11.0 | 33.1 | 19.5 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 23.3 | 31.4 | 26.0 | 24.3 | 23.4 | 29.2 | 28.9 | 43.6 | 52.5 | 47.5 |
|---|
| Short-Term Debt | | 7.4 | 7.2 | 7.1 | 6.9 | 30.3 | 24.2 | 10.0 | 28.4 | 24.3 | 20.3 |
|---|
| Other Current Liabilities | | 59.1 | 33.8 | 31.9 | 19.9 | 14.7 | 12.6 | 39.2 | 16.2 | 21.1 | 20.9 |
|---|
| Current Liabilities | | 207.3 | 209.3 | 177.1 | 152.9 | 171.6 | 195.5 | 164.4 | 157.6 | 171.6 | 177.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 24.7 | 46.1 | 91.3 | 68.7 | 84.7 | 101.8 | 140.6 | 155.7 | 165.8 | 204.9 | 223.2 | 284.5 | 16.0 | 11.4 | 0.0 | 17.5 |
|---|
| Capital Leases | | 11.3 | 15.7 | 12.1 | 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 |
|---|
| Def. Tax Liability | | 5.6 | 0.0 | 9.2 | 4.6 | 2.9 | 2.8 | 4.6 | 26.4 | 28.7 | 45.2 | 49.0 | 41.6 | 43.3 | 35.9 | 31.1 | 17.4 |
|---|
| Total Liabilities | | 279.0 | 264.8 | 321.2 | 415.5 | 167.7 | 194.9 | 230.1 | 256.6 | 268.9 | 311.6 | 338.7 | 389.7 | 77.1 | 67.2 | 71.4 | 59.9 |
| 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 | | 3.1 | 31.1 | 10.9 | 46.1 | 52.8 | 36.1 | 70.0 | 91.3 | 56.1 | 73.7 |
|---|
| Capital Leases | | 10.5 | 12.3 | 14.0 | 15.7 | 15.5 | 16.9 | 14.7 | 8.8 | 0.7 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 5.8 | 5.6 | 8.6 | 57.4 | 12.2 | 9.0 |
|---|
| Total Liabilities | | 263.3 | 287.4 | 250.7 | 264.8 | 260.9 | 279.0 | 301.6 | 369.4 | 313.5 | 345.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Retained Earnings | | 128.8 | -85.4 | 140.7 | 95.9 | 77.8 | 81.6 | 89.0 | 153.8 | 150.2 | 122.1 | 114.3 | 99.0 | 94.8 | 75.1 | 74.7 | 42.4 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.7 | -0.1 | 0.4 | 0.4 | 0.0 | 0.0 | -28.4 |
|---|
| Total Common Equity | | 316.2 | 104.3 | 268.6 | 215.0 | 182.2 | 185.3 | 191.5 | 254.9 | 249.3 | 216.9 | 206.8 | 189.9 | 183.3 | 162.0 | 161.0 | 126.7 |
| 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 | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 |
|---|
| Retained Earnings | | -43.3 | -67.2 | -75.5 | -85.4 | 130.4 | 128.8 | 139.0 | 140.7 | 150.9 | 134.9 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 146.2 | 122.2 | 115.3 | 104.3 | 318.8 | 316.2 | 283.9 | 268.6 | 271.7 | 254.9 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 60.2 | 53.1 | 119.7 | 101.7 | 107.8 | 141.6 | 173.6 | 181.0 | 198.9 | 233.7 | 249.5 | 306.3 | 16.0 | 11.4 | 17.5 | 27.5 |
|---|
| Book Value | | 316.2 | 104.3 | 268.6 | 215.0 | 186.2 | 189.3 | 195.5 | 258.9 | 249.3 | 216.9 | 206.8 | 189.9 | 183.3 | 162.0 | 161.0 | 126.7 |
| 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 | | 146.2 | 122.2 | 115.3 | 104.3 | 318.8 | 316.2 | 283.9 | 268.6 | 271.7 | 254.9 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -6.1 | 0.0 | -226.1 | 44.8 | 18.1 | -3.8 | -6.2 | -59.9 | 7.6 | 33.1 | 12.5 | 20.1 | 10.2 | 23.2 | 23.8 | 35.8 | 22.4 |
|---|
| Depreciation & Amortization | | 57.7 | 0.0 | 69.0 | 69.0 | 46.9 | 28.2 | 41.9 | 125.5 | 48.1 | 46.5 | 58.7 | 45.7 | 32.5 | 13.5 | 14.9 | -1.9 | 10.8 |
|---|
| Stock-Based Compensation | | 3.8 | 5.2 | 4.6 | 3.6 | 1.3 | 1.0 | 1.2 | 1.8 | 3.2 | 7.3 | 2.5 | 3.1 | 3.2 | 2.2 | 2.7 | 2.3 | 2.2 |
|---|
| Change Working Capital | | 35.0 | 82.2 | 80.7 | -25.7 | 5.9 | 21.9 | 14.0 | -10.8 | -8.2 | -8.4 | -11.2 | 17.4 | 10.6 | -13.9 | -6.2 | 12.5 | -1.7 |
|---|
| Change In Accounts Receivable | | 2.3 | 1.4 | 4.5 | 10.0 | -16.3 | 0.8 | 11.2 | -7.3 | -1.7 | 5.5 | -5.6 | 10.6 | -0.3 | -2.4 | -1.1 | 0.2 | -0.2 |
|---|
| Change In Accounts Payable | | -17.4 | -2.2 | -14.6 | -19.0 | 24.0 | 5.6 | 0.2 | 0.0 | 5.7 | -0.8 | -11.2 | -1.7 | 1.4 | 1.1 | 1.1 | 1.8 | 1.4 |
|---|
| Change In Inventories | | 9.8 | -12.6 | -13.8 | 5.0 | -32.1 | 15.9 | 5.8 | -10.7 | -8.1 | -2.7 | 6.0 | 8.5 | 7.6 | -2.4 | -0.5 | 0.2 | 0.1 |
|---|
| Other Non-cash Items | | 50.5 | -6.3 | 147.0 | -36.9 | -19.7 | 0.6 | 3.7 | 3.4 | 3.2 | 2.7 | 3.4 | 1.9 | 2.1 | -4.3 | -2.2 | -1.7 | -1.5 |
|---|
| Cash from Operations | | 55.1 | 0.0 | 0.0 | 59.4 | 54.2 | 48.0 | 52.6 | 38.2 | 51.6 | 61.6 | 60.9 | 94.7 | 55.9 | 27.2 | 37.0 | 60.7 | 45.5 |
| 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 | | -32.1 | 23.9 | 8.2 | 10.0 | -215.8 | 1.6 | -10.2 | -1.7 | -10.2 | 16.1 |
|---|
| Depreciation & Amortization | | -29.7 | 9.1 | 20.5 | 0.0 | 23.6 | 13.8 | 14.0 | 15.4 | 16.3 | 11.5 |
|---|
| Stock-Based Compensation | | 4.2 | 0.6 | 0.5 | 1.1 | 1.3 | 1.1 | 1.6 | 0.7 | 0.8 | 0.8 |
|---|
| Change Working Capital | | 6.5 | 5.4 | 24.8 | 45.5 | -6.1 | -17.4 | 30.3 | 25.9 | -15.5 | 7.0 |
|---|
| Change In Accounts Receivable | | 10.8 | -6.0 | -6.2 | 2.9 | -3.5 | 7.2 | -4.9 | 5.7 | 0.8 | 0.7 |
|---|
| Change In Accounts Payable | | -4.1 | 0.0 | 1.9 | 3.1 | 0.0 | 0.0 | -3.1 | 0.0 | -7.6 | 1.3 |
|---|
| Change In Inventories | | -16.4 | 14.3 | -9.9 | -0.7 | -5.0 | 1.3 | -2.0 | -8.1 | -1.2 | 21.0 |
|---|
| Other Non-cash Items | | 59.3 | -15.8 | -42.7 | -18.1 | 235.9 | -12.2 | -9.2 | -23.3 | -8.4 | -3.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -20.1 | 35.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -72.8 | -69.2 | -53.4 | -75.4 | -54.0 | -28.1 | -20.7 | -35.5 | -35.1 | -28.6 | -42.2 | -31.2 | -25.8 | -31.4 | -26.2 | -34.7 | -35.6 |
|---|
| Acquisitions | | 2.5 | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 8.0 | 0.0 | 0.0 | 0.0 | -311.5 | 0.0 | -0.5 | 0.0 | -2.8 |
|---|
| Investments | | 0.0 | -0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 20.7 | 0.0 | 35.1 | 0.0 | -7.3 | 0.0 | 0.0 | 0.0 | -1.2 | -2.3 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 2.3 | 1.0 | 5.8 | 0.0 | 0.0 | 0.0 | 0.0 | -26.2 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 2.5 | 0.0 | 0.0 | 0.1 | 0.7 | 0.5 | -20.6 | 3.1 | -35.0 | 0.5 | 0.2 | 0.6 | 0.0 | -2.6 | 33.8 | 15.8 | 1.4 |
|---|
| Cash from Investing | | -70.3 | 0.0 | 0.0 | -75.3 | -53.4 | -27.5 | -18.2 | -30.2 | -26.0 | -22.3 | -49.3 | -30.5 | -337.3 | -34.0 | -20.4 | -21.2 | -37.0 |
| 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 | | 44.3 | -19.5 | -13.0 | -11.7 | -13.8 | -11.6 | -13.2 | -14.9 | -26.6 | -18.1 |
|---|
| Acquisitions | | 0.1 | -0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -0.3 | 0.0 | -0.3 | 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 | -26.6 | -18.1 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -97.9 | 0.0 | 0.0 | 17.4 | -78.2 | -46.2 | -49.7 | -42.1 | -38.8 | -36.6 | -34.9 | -56.9 | -59.7 | 0.0 | -7.5 | -10.0 | -10.0 |
|---|
| Debt Issued | | 66.7 | 53.1 | -66.6 | 35.3 | 72.2 | 12.4 | 17.6 | 34.7 | 20.9 | 1.8 | 19.1 | 0.0 | 350.0 | 4.6 | 1.4 | 0.0 | 37.5 |
|---|
| Issuance of Common Stock | | 34.5 | 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 | | -1.3 | 0.0 | 0.0 | -2.1 | 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 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.2 | -5.0 | -4.9 | -4.9 | -4.8 | -4.8 | -4.8 | -3.5 | -23.4 | -3.5 | -3.1 |
|---|
| Other Financing Activities | | 117.5 | 0.0 | 0.0 | -0.8 | 78.0 | 19.6 | 15.3 | 32.2 | 22.0 | 4.9 | 21.9 | 0.0 | 343.1 | 4.6 | -1.5 | 1.2 | -0.4 |
|---|
| Cash from Financing | | 19.6 | 0.0 | 0.0 | 16.6 | -0.2 | -26.7 | -35.6 | -14.8 | -21.8 | -36.6 | -17.7 | -61.7 | 278.7 | 1.1 | -32.3 | -12.3 | -13.5 |
| 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 | 40.8 | -16.8 |
|---|
| Debt Issued | | 10.5 | -27.7 | 20.3 | -35.1 | -30.1 | 22.9 | -19.8 | -39.7 | 83.9 | 2.1 |
|---|
| 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 | -1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | 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 | 7.2 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 47.1 | -16.8 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 4.4 | 3.2 | 5.0 | 0.7 | 0.6 | -6.2 | -1.2 | -6.8 | 3.8 | 2.7 | -6.1 | 2.5 | -2.8 | -5.7 | -15.7 | 27.3 | -4.9 |
|---|
| Closing Cash Balance | | 10.7 | 15.4 | 12.2 | 7.1 | 6.4 | 5.8 | 12.1 | 13.3 | 20.1 | 12.5 | 9.8 | 15.9 | 13.5 | 16.2 | 21.9 | 37.5 | 10.3 |
| 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 | | -20.1 | 3.1 | 16.2 | 4.1 | 2.5 | -1.1 | 4.4 | -0.8 | 0.4 | 0.3 |
|---|
| Closing Cash Balance | | 15.4 | 35.5 | 32.4 | 16.2 | 12.2 | 9.6 | 10.7 | 6.4 | 7.1 | 6.7 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -17.7 | 11.9 | 12.6 | -15.9 | 0.1 | 19.9 | 31.9 | 2.7 | 16.5 | 32.9 | 18.7 | 63.5 | 30.0 | -4.2 | 10.8 | 26.0 | 9.9 |
|---|
| Real Free Cash Flow | | -21.5 | 6.7 | 8.0 | -19.5 | -1.1 | 18.9 | 30.7 | 0.9 | 13.3 | 25.7 | 16.2 | 60.4 | 26.8 | -6.4 | 8.2 | 23.7 | 7.7 |
| 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 | | -16.8 | 3.7 | -1.7 | 26.7 | 25.2 | -24.5 | 10.4 | 1.5 | -46.7 | 17.1 |
|---|
| Real Free Cash Flow | | -20.9 | 3.1 | -2.2 | 25.6 | 23.9 | -25.5 | 8.8 | 0.8 | -47.5 | 16.4 |