HQI
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 | | 30.6 | 30.6 | 34.6 | 37.9 | 31.0 | 22.8 | 13.8 | 15.9 | 97.4 | 98.1 | 93.3 | 88.5 | 91.8 | 93.7 | 98.4 | 81.9 | 69.4 |
|---|
| Cost of Revenues | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 72.5 | 72.6 | 69.6 | 64.7 | 66.3 | 69.5 | 73.5 | 63.3 | 52.3 |
|---|
| Gross Profit | | 23.6 | 0.0 | 34.6 | 37.9 | 31.0 | 22.6 | 13.8 | 15.9 | 24.9 | 25.4 | 23.7 | 23.8 | 25.5 | 24.2 | 24.9 | 18.6 | 17.1 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 7.0 | 8.5 | 7.6 | 7.5 | 8.1 | 9.4 | 8.7 | 8.4 | 9.8 | 9.3 |
|---|
| Cost of Revenues | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.7 |
|---|
| Gross Profit | | 0.0 | 8.5 | 7.6 | 7.5 | 8.1 | 9.4 | 8.7 | 8.4 | 9.1 | 8.6 |
| 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 | 23.9 | 12.9 | 13.4 | 8.7 | 12.7 | 23.4 | 21.3 | 21.8 | 20.6 | 18.5 | 19.5 | 22.0 | 17.3 | 12.9 |
|---|
| Depreciation & Amortization | | 3.0 | 3.0 | 2.8 | 2.8 | 0.2 | 1.6 | 1.3 | 1.2 | 0.3 | 0.4 | 0.3 | 0.2 | 0.5 | 0.4 | 0.4 | 0.4 | 0.6 |
|---|
| Total Operating Expenses | | 23.1 | 20.7 | 30.2 | 27.2 | 14.9 | 14.9 | 8.8 | 13.1 | 23.8 | 21.7 | 22.1 | 20.8 | 19.0 | 19.9 | 22.4 | 17.8 | 15.6 |
|---|
| Operating Income | | 6.3 | 6.3 | 4.4 | 10.6 | 16.0 | 7.7 | 5.0 | 2.8 | 1.2 | 3.7 | 1.6 | 3.0 | 6.5 | 4.4 | 2.5 | 0.9 | 1.6 |
| 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 | 4.0 | 6.4 |
|---|
| Depreciation & Amortization | | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
|---|
| Total Operating Expenses | | 4.5 | 6.1 | 6.6 | 6.0 | 5.8 | 12.1 | 6.0 | 6.3 | 4.0 | 7.1 |
|---|
| Operating Income | | 1.3 | 2.4 | 1.0 | 1.5 | 2.3 | -2.7 | 2.7 | 2.1 | 5.1 | 2.2 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.5 | 0.5 | 0.6 | 0.3 | 0.2 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.2 | -0.3 | 0.9 | 1.4 | 0.4 | 0.2 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.5 | 0.8 | 1.1 | 1.0 |
|---|
| Other Expense | | 0.4 | 0.4 | -0.2 | -2.9 | -2.0 | 4.6 | 1.2 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | -0.8 | 0.8 | 0.2 | -2.1 |
|---|
| IBT | | 6.7 | 6.7 | 4.1 | 7.8 | 13.9 | 12.5 | 6.1 | 3.0 | 1.2 | 3.7 | 1.6 | 2.8 | 5.4 | 3.1 | 2.5 | -0.1 | 0.0 |
|---|
| Income Tax Expense | | 0.1 | 0.1 | 0.2 | 1.3 | 1.9 | 0.6 | 0.7 | 3.5 | 0.2 | 2.0 | 0.8 | 1.1 | -3.7 | 0.1 | 1.0 | -0.9 | 0.0 |
|---|
| Net Income | | 6.3 | 6.3 | 3.7 | 6.1 | 12.5 | 11.8 | 5.4 | -0.3 | 1.0 | 1.7 | 0.8 | 1.7 | 9.1 | 2.9 | 1.6 | 0.9 | -1.6 |
| 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 | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 |
|---|
| Interest Expense | | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 |
|---|
| Other Expense | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | -0.2 | -0.1 | -0.1 | -2.2 | -0.1 |
|---|
| IBT | | 1.4 | 2.5 | 1.1 | 1.6 | 2.4 | -2.9 | 2.6 | 2.0 | 0.3 | 2.1 |
|---|
| Income Tax Expense | | -0.3 | 0.1 | 0.1 | 0.2 | 0.0 | -0.7 | 0.6 | 0.3 | -0.2 | 0.5 |
|---|
| Net Income | | 1.6 | 2.3 | 1.1 | 1.4 | 2.2 | -2.2 | 2.0 | 1.6 | 0.0 | 1.5 |
| 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 | $0.45 | $0.88 | $0.88 | $0.40 | $-0.03 | $0.20 | $0.33 | $0.11 | $0.29 | $1.67 | $0.59 | $0.31 | $0.24 | $-0.41 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.44 | $0.87 | $0.87 | $0.39 | $-0.03 | $0.20 | $0.33 | $0.11 | $0.29 | $1.67 | $0.59 | $0.31 | $0.12 | $-0.41 |
|---|
| Shares Outstanding | | 14.0 | 14.0 | 13.8 | 13.7 | 13.7 | 13.5 | 13.5 | 11.6 | 4.9 | 5.0 | 5.2 | 5.4 | 5.5 | 5.0 | 5.0 | 4.7 | 3.8 |
|---|
| Diluted Shares Outstanding | | 14.0 | 14.0 | 13.9 | 13.8 | 13.7 | 13.6 | 13.7 | 11.6 | 4.9 | 5.1 | 5.3 | 5.4 | 5.5 | 5.0 | 5.0 | 5.1 | 3.8 |
| 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 | $0.00 | $0.11 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.11 |
|---|
| Shares Outstanding | | 14.0 | 14.0 | 13.9 | 13.9 | 13.9 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 |
|---|
| Diluted Shares Outstanding | | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 13.8 | 13.9 | 13.9 | 13.8 | 13.8 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.6 | 2.2 | 1.3 | 3.0 | 1.3 | 13.7 | 4.2 | 7.9 | 7.8 | 3.0 | 7.6 | 8.6 | 5.8 | 1.6 | 1.1 | 1.7 |
|---|
| 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 | | 0.6 | 2.2 | 1.3 | 3.0 | 1.3 | 13.7 | 4.2 | 7.9 | 7.8 | 3.0 | 7.6 | 8.6 | 5.8 | 1.6 | 1.1 | 1.7 |
|---|
| Accounts Receivable | | 51.7 | 43.5 | 46.2 | 46.1 | 39.7 | 23.5 | 31.6 | 9.0 | 9.4 | 10.4 | 8.9 | 9.0 | 10.6 | 13.7 | 2.2 | 1.9 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.9 | 0.4 | 1.4 | 1.0 | 0.3 | 0.3 | 1.2 | 2.0 | 3.5 | 1.2 | 0.5 | 1.3 | 0.7 |
|---|
| Other Current Assets | | 5.3 | 3.5 | 3.9 | 1.8 | 0.7 | 0.3 | 0.2 | 0.4 | 0.7 | 0.6 | 0.3 | 0.3 | 0.3 | 1.2 | 0.8 | 1.2 |
|---|
| Total Current Assets | | 57.7 | 49.2 | 51.5 | 51.9 | 42.0 | 39.0 | 37.0 | 17.6 | 18.2 | 15.2 | 18.9 | 21.4 | 17.9 | 17.0 | 5.4 | 5.5 |
| 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 | | 1.1 | 2.7 | 2.1 | 2.2 | 1.6 | 0.6 | 1.6 | 1.3 | 1.1 | 2.1 |
|---|
| 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 | | 1.1 | 2.7 | 2.1 | 2.2 | 1.6 | 0.6 | 1.6 | 1.3 | 1.1 | 2.1 |
|---|
| Accounts Receivable | | 52.4 | 44.2 | 43.7 | 43.5 | 52.1 | 51.7 | 49.6 | 46.2 | 51.1 | 52.2 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 1.0 |
|---|
| Other Current Assets | | 0.3 | 4.9 | 4.8 | 3.5 | 4.3 | 5.3 | 3.9 | 3.9 | 3.9 | 3.6 |
|---|
| Total Current Assets | | 53.9 | 51.8 | 50.6 | 49.2 | 58.0 | 57.7 | 55.1 | 51.5 | 56.2 | 57.9 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 4.2 | 4.1 | 4.3 | 4.4 | 4.5 | 3.2 | 1.9 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.4 | 0.4 |
|---|
| Goodwill | | 5.9 | 1.6 | 5.9 | 5.9 | 0.0 | 0.0 | 0.0 | 3.8 | 0.0 | 0.0 | 2.5 | 2.5 | 3.3 | 3.3 | 2.5 | 2.5 |
|---|
| Intangible Assets | | 30.5 | 28.2 | 31.6 | 33.8 | 26.9 | 0.3 | 0.0 | 0.2 | 4.1 | 4.3 | 0.0 | 0.0 | 0.4 | 0.5 | 0.0 | 0.2 |
|---|
| Long-Term Investments | | 7.0 | 6.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -912.2 | 0.0 |
|---|
| Other Long-Term Assets | | 2.1 | 1.8 | 10.6 | 7.3 | 4.0 | 5.9 | 8.0 | 0.5 | 2.0 | 2.0 | 2.3 | 1.8 | 1.8 | 0.5 | 0.1 | 1.4 |
|---|
| Total Long-Term Assets | | 50.0 | 44.8 | 52.4 | 51.4 | 35.3 | 9.5 | 9.9 | 5.8 | 7.2 | 9.1 | 7.2 | 6.8 | 5.8 | 4.9 | 3.1 | 4.5 |
|---|
| Total Assets | | 107.6 | 94.0 | 103.8 | 103.3 | 77.4 | 49.1 | 46.9 | 23.4 | 25.4 | 24.3 | 26.1 | 28.2 | 23.7 | 22.0 | 8.5 | 10.0 |
| 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 | | 4.1 | 4.1 | 4.1 | 4.1 | 4.2 | 4.2 | 4.2 | 4.3 | 4.3 | 4.4 |
|---|
| Goodwill | | 1.6 | 1.6 | 1.6 | 1.6 | 1.1 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 |
|---|
| Intangible Assets | | 7.4 | 7.9 | 27.5 | 28.2 | 8.6 | 30.5 | 31.0 | 31.6 | 32.2 | 32.6 |
|---|
| Long-Term Investments | | 0.0 | 6.0 | 6.0 | 6.7 | 6.8 | 7.0 | 7.3 | 7.8 | 3.7 | 4.0 |
|---|
| Other Long-Term Assets | | 26.0 | 21.1 | 2.1 | 1.8 | 22.2 | 2.1 | 2.1 | 2.5 | 6.7 | 7.1 |
|---|
| Total Long-Term Assets | | 41.1 | 42.5 | 43.1 | 44.8 | 44.6 | 50.0 | 50.9 | 54.1 | 49.1 | 49.9 |
|---|
| Total Assets | | 94.9 | 94.3 | 93.7 | 94.0 | 102.7 | 107.6 | 105.9 | 105.6 | 105.2 | 107.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.3 | 0.2 | 0.1 | 0.4 | 1.1 | 0.5 | 0.3 | 0.6 | 1.4 | 0.8 | 0.8 | 3.4 | 8.5 | 0.7 | 0.9 | 2.1 |
|---|
| Short-Term Debt | | 16.0 | 6.9 | 14.6 | 13.2 | 0.4 | 0.0 | 0.0 | 0.4 | 0.9 | 0.0 | 0.5 | 2.9 | 8.1 | 9.1 | 0.2 | 0.0 |
|---|
| Other Current Liabilities | | 16.8 | 17.0 | 20.9 | 23.1 | 4.3 | 9.0 | 10.8 | 0.8 | 0.9 | 3.1 | 0.3 | 0.2 | 0.3 | 0.8 | 0.6 | 3.6 |
|---|
| Current Liabilities | | 37.0 | 24.1 | 35.7 | 36.8 | 21.5 | 9.5 | 11.0 | 3.7 | 4.9 | 3.8 | 4.2 | 6.9 | 12.3 | 14.8 | 3.6 | 6.6 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.4 | 0.3 | 0.3 | 0.2 | 0.8 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 |
|---|
| Short-Term Debt | | 2.2 | 4.3 | 5.5 | 6.9 | 13.4 | 16.0 | 16.6 | 14.6 | 14.9 | 17.0 |
|---|
| Other Current Liabilities | | 19.8 | 18.7 | 17.5 | 17.0 | 20.5 | 16.8 | 16.3 | 20.9 | 21.9 | 23.4 |
|---|
| Current Liabilities | | 22.4 | 23.3 | 23.3 | 24.1 | 34.7 | 37.0 | 37.1 | 35.7 | 37.1 | 40.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 0.0 | 0.0 | 0.1 | 3.3 | 2.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 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 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.1 | 0.5 | 0.0 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 42.2 | 29.2 | 41.1 | 45.0 | 30.6 | 12.7 | 15.6 | 4.5 | 5.8 | 5.4 | 6.5 | 9.4 | 16.3 | 17.9 | 6.7 | 9.5 |
| 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 | 0.1 | 0.2 | 0.3 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | 0.0 | 0.3 |
|---|
| Total Liabilities | | 27.1 | 28.3 | 28.2 | 29.2 | 39.7 | 42.2 | 42.1 | 42.9 | 42.2 | 45.8 |
| 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | 30.3 | 28.7 | 28.3 | 25.5 | 16.4 | 7.7 | 3.7 | -35.7 | -36.6 | -37.6 | -38.2 | -39.6 | -48.7 | -51.7 | -53.2 | -53.4 |
|---|
| Comprehensive 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 | -1.8 | -2.6 |
|---|
| Total Common Equity | | 65.4 | 64.8 | 62.7 | 58.3 | 46.7 | 36.4 | 31.3 | 18.9 | 19.6 | 18.9 | 19.6 | 18.8 | 7.4 | 4.0 | 1.8 | 0.5 |
| 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 | | 30.8 | 29.4 | 29.2 | 28.7 | 27.3 | 30.3 | 29.1 | 28.3 | 29.2 | 28.5 |
|---|
| 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 | | 67.8 | 66.0 | 65.6 | 64.8 | 62.9 | 65.4 | 63.9 | 62.7 | 63.0 | 62.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 16.0 | 6.9 | 14.8 | 16.5 | 3.2 | 0.0 | 0.0 | 0.4 | 0.9 | 0.0 | 0.5 | 2.9 | 8.1 | 9.1 | 0.2 | 0.0 |
|---|
| Book Value | | 65.4 | 64.8 | 62.7 | 58.3 | 46.7 | 36.4 | 31.3 | 18.9 | 19.6 | 18.9 | 19.6 | 18.8 | 7.4 | 4.0 | 1.8 | 0.5 |
| 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 | | 67.8 | 66.0 | 65.6 | 64.8 | 62.9 | 65.4 | 63.9 | 62.7 | 63.0 | 62.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 5.8 | 6.3 | 3.9 | 6.4 | 12.5 | 11.8 | 5.4 | -0.3 | 1.0 | 1.7 | 0.8 | 1.7 | 9.1 | 2.9 | 1.6 | 0.9 | -1.6 |
|---|
| Depreciation & Amortization | | 2.8 | 3.0 | 2.8 | 2.8 | 2.0 | 1.6 | 0.1 | 0.4 | 0.3 | 0.4 | 0.3 | 0.2 | 0.5 | 0.4 | 0.4 | 0.4 | 0.6 |
|---|
| Stock-Based Compensation | | 1.6 | 0.9 | 1.8 | 1.7 | 2.4 | 1.6 | 1.2 | 0.8 | 0.3 | 0.2 | 0.1 | 0.7 | 0.4 | 0.1 | 0.1 | 0.1 | 0.3 |
|---|
| Change Working Capital | | -2.3 | 0.0 | -0.9 | -2.8 | -2.6 | 8.8 | 3.5 | -4.3 | -0.3 | 0.6 | -2.2 | -0.5 | 0.8 | 0.8 | -3.4 | -1.9 | 1.0 |
|---|
| Change In Accounts Receivable | | 1.0 | 0.0 | 2.3 | 1.3 | -1.0 | -3.5 | 6.9 | -7.5 | 0.3 | 0.7 | -1.1 | 0.0 | 1.6 | 3.0 | -5.8 | -0.3 | 0.3 |
|---|
| Change In Accounts Payable | | 0.1 | 0.0 | 0.0 | -0.3 | -2.2 | 0.3 | 0.2 | 0.2 | -0.3 | -0.2 | 0.2 | -0.2 | 0.1 | -0.3 | -0.2 | -0.6 | -0.1 |
|---|
| Change In Inventories | | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 13.1 | -4.3 | 1.0 | -0.2 | 0.9 | -0.6 | 0.1 | -0.5 | -1.6 | 2.5 | -2.2 | -0.1 |
|---|
| Other Non-cash Items | | 11.8 | 1.7 | 6.2 | 2.9 | 3.1 | -4.0 | 2.4 | 9.6 | 1.7 | 0.2 | 0.3 | 0.2 | 0.7 | 0.0 | 0.1 | 912.1 | 2.3 |
|---|
| Cash from Operations | | 10.1 | 0.0 | 0.0 | 10.6 | 16.9 | 17.4 | 10.9 | 5.0 | 2.6 | 4.7 | 0.0 | 3.3 | 7.8 | 5.2 | -1.8 | -0.6 | 2.6 |
| 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 | | 1.6 | 2.5 | 1.1 | 1.4 | 2.3 | -2.2 | 2.1 | 1.7 | 0.5 | 1.6 |
|---|
| Depreciation & Amortization | | 0.8 | -0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
|---|
| Stock-Based Compensation | | 0.1 | 0.1 | -0.1 | 0.2 | 0.5 | 0.5 | 0.3 | 0.4 | 0.6 | 0.3 |
|---|
| Change Working Capital | | 0.0 | -2.8 | 0.5 | -0.8 | 5.5 | 0.3 | -3.0 | -3.8 | 5.1 | -0.6 |
|---|
| Change In Accounts Receivable | | 0.0 | -4.2 | -0.6 | 0.1 | 8.6 | -0.6 | -2.3 | -3.4 | 5.8 | 0.9 |
|---|
| Change In Accounts Payable | | 0.0 | 0.1 | -0.1 | 0.2 | -0.6 | 0.5 | 0.2 | 0.0 | -0.1 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.9 | -2.1 |
|---|
| Other Non-cash Items | | -2.2 | 2.1 | 0.3 | -0.1 | -0.1 | 6.2 | 0.1 | 0.0 | 2.4 | 0.3 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.8 | 2.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.5 | 0.0 | -0.1 | -0.1 | -1.5 | -2.0 | -1.8 | -0.5 | -0.2 | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | -0.3 | -0.3 | -0.1 |
|---|
| Acquisitions | | -7.5 | 0.0 | 0.0 | -7.5 | -23.0 | -32.7 | 0.0 | 5.4 | 0.0 | 0.0 | -2.0 | 0.0 | 0.0 | 0.0 | -0.2 | 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 | | 1.1 | 0.0 | 0.0 | 0.5 | 0.9 | 5.3 | 1.8 | 4.9 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 |
|---|
| Cash from Investing | | -6.9 | 0.0 | 0.0 | -7.1 | -23.6 | -29.4 | 0.0 | 9.8 | -0.1 | -0.1 | -2.1 | -0.3 | -0.2 | 0.0 | -0.4 | -0.1 | -0.1 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | 0.0 | 0.0 | 0.0 | -7.5 | 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 | 0.2 | 0.3 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.4 | 0.1 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -2.9 | 0.0 | 0.0 | -1.8 | -0.6 | -0.1 | 0.0 | 0.0 | -0.5 | 0.0 | -1.0 | -2.4 | -5.2 | -1.0 | -0.2 | 0.0 | -1.4 |
|---|
| Debt Issued | | 1.5 | 6.9 | -7.8 | 0.0 | 13.9 | 3.3 | 0.0 | -0.4 | 0.0 | 0.9 | 0.5 | 0.0 | 0.0 | 0.0 | 9.0 | 0.2 | 1.4 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 161.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 65.4 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -8.4 | -1.8 | -0.4 | -1.5 | -1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -3.3 | 0.0 | 0.0 | -3.3 | -3.3 | -3.1 | -1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | -0.4 | 0.0 | 0.0 | -0.1 | 12.4 | 2.9 | 0.1 | -165.4 | 0.0 | 0.5 | 0.0 | 0.0 | 0.4 | 0.0 | 2.9 | -65.1 | 0.5 |
|---|
| Cash from Financing | | -4.7 | 0.0 | 0.0 | -5.2 | 8.5 | -0.3 | -1.4 | -11.9 | -2.3 | 0.1 | -2.5 | -4.0 | -4.7 | -1.0 | 2.8 | 0.2 | -0.9 |
| 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 | -0.1 | -2.2 |
|---|
| Debt Issued | | 2.2 | -2.1 | -1.1 | -1.5 | -6.5 | -2.6 | -0.5 | 1.8 | -0.3 | 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 | -0.8 | -0.8 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.2 | -3.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -1.5 | 1.7 | 0.9 | -1.7 | 1.8 | -12.4 | 9.5 | 2.9 | 0.2 | 4.7 | -4.6 | -1.0 | 2.8 | 4.2 | 0.5 | -0.5 | 1.6 |
|---|
| Closing Cash Balance | | 0.6 | 3.9 | 2.2 | 1.3 | 3.0 | 1.3 | 13.7 | 4.2 | 8.0 | 7.8 | 3.0 | 7.6 | 8.6 | 5.8 | 1.6 | 1.1 | 1.7 |
| 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 | | 0.0 | -1.6 | 0.6 | -0.1 | 0.6 | 1.0 | -1.0 | 0.2 | 0.2 | -1.0 |
|---|
| Closing Cash Balance | | 3.9 | 1.1 | 2.7 | 2.1 | 2.2 | 1.6 | 0.6 | 1.6 | 1.3 | 1.1 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 9.6 | 12.0 | 12.0 | 10.1 | 15.4 | 15.4 | 9.1 | 4.5 | 2.5 | 4.6 | -0.1 | 3.2 | 7.5 | 5.1 | -2.1 | -0.9 | 2.5 |
|---|
| Real Free Cash Flow | | 8.0 | 11.1 | 10.2 | 8.5 | 13.0 | 13.8 | 7.9 | 3.7 | 2.1 | 4.5 | -0.2 | 2.5 | 7.1 | 5.0 | -2.3 | -1.0 | 2.2 |
| 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 | | 0.0 | 1.0 | 2.5 | 1.8 | 8.5 | 4.1 | 0.1 | -1.1 | 8.7 | 1.8 |
|---|
| Real Free Cash Flow | | -0.1 | 0.9 | 2.7 | 1.6 | 8.0 | 3.5 | -0.3 | -1.4 | 8.2 | 1.5 |