InfuSystem Holdings, Inc.
INFU
Výsledovka
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 | 143.4 | 143.4 | 134.9 | 125.8 | 109.9 | 102.4 | 97.4 | 81.1 | 67.1 | 71.1 | 70.5 | 72.1 | 66.5 | 62.3 | 58.8 | 54.6 | 47.2 | |
| Cost of Revenues | 63.1 | 63.1 | 64.5 | 62.7 | 47.3 | 42.2 | 38.6 | 34.2 | 28.1 | 27.7 | 25.8 | 20.9 | 19.1 | 18.6 | 15.9 | 19.3 | 13.7 | |
| Gross Profit | 80.3 | 80.3 | 70.4 | 63.1 | 62.6 | 60.2 | 58.8 | 46.9 | 39.0 | 43.4 | 44.7 | 51.2 | 47.4 | 43.7 | 42.9 | 35.4 | 33.5 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 36.2 | 36.5 | 36.0 | 34.7 | 33.8 | 35.3 | 33.7 | 32.0 | 31.8 | 31.9 | |
| Cost of Revenues | 15.8 | 15.7 | 16.1 | 15.5 | 15.6 | 16.3 | 17.0 | 15.5 | 16.1 | 15.7 | |
| Gross Profit | 20.4 | 20.8 | 19.9 | 19.2 | 18.2 | 19.0 | 16.7 | 16.5 | 15.7 | 16.2 |
| 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 | 59.0 | 58.3 | 53.0 | 44.9 | 39.0 | 34.0 | 35.0 | 34.3 | 34.2 | 29.7 | 28.6 | 32.9 | 27.4 | 27.7 | |
| Depreciation & Amortization | 13.3 | 13.3 | 12.5 | 12.5 | 13.2 | 14.4 | 14.0 | 12.2 | 11.3 | 12.5 | 10.7 | 8.2 | 6.1 | 8.0 | 8.4 | 9.0 | 8.6 | |
| Total Operating Expenses | 68.4 | 68.4 | 63.5 | 59.0 | 60.9 | 57.4 | 49.9 | 43.4 | 38.6 | 46.2 | 43.8 | 42.3 | 38.0 | 37.8 | 40.9 | 34.1 | 34.5 | |
| Operating Income | 11.9 | 11.9 | 6.9 | 4.1 | 1.7 | 2.8 | 8.8 | 3.5 | 0.4 | -3.8 | 1.0 | 8.9 | 9.3 | 5.9 | 2.0 | -66.4 | -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 | 0.0 | 0.0 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.4 | 14.5 | ||
| Depreciation & Amortization | 3.3 | 3.3 | 3.3 | 3.3 | 3.4 | 3.1 | 3.0 | 2.9 | 3.1 | 3.1 | ||
| Total Operating Expenses | 16.7 | 17.0 | 16.1 | 18.5 | 15.6 | 15.8 | 14.8 | 17.3 | 14.4 | 14.5 | ||
| Operating Income | 3.7 | 3.8 | 3.8 | 0.6 | 2.6 | 3.3 | 1.9 | -0.8 | 1.3 | 1.7 |
| 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 | 1.4 | 1.3 | 1.8 | 2.2 | 1.4 | 1.4 | 1.3 | 1.9 | 1.4 | 1.3 | 1.3 | 1.7 | 3.1 | 3.5 | 3.3 | 2.2 | 3.4 | |
| Other Expense | -1.3 | -1.3 | -1.8 | -2.2 | -1.5 | -1.6 | -1.3 | -2.0 | 0.0 | -1.1 | 0.0 | -1.6 | 0.0 | 0.3 | -0.8 | -67.6 | 1.1 | |
| IBT | 10.6 | 10.6 | 5.1 | 1.9 | 0.1 | 1.3 | 7.5 | 1.5 | -1.0 | -5.3 | -0.4 | 5.6 | 6.2 | 2.7 | -2.2 | -68.6 | -3.2 | |
| Income Tax Expense | 1.1 | -4.0 | 2.7 | 1.0 | 0.1 | -0.2 | -9.8 | 0.2 | 0.1 | 15.5 | -0.1 | 1.8 | 2.9 | 1.0 | -0.7 | -23.1 | -1.4 | |
| Net Income | 6.6 | 6.6 | 2.3 | 0.9 | 0.0 | 1.4 | 17.3 | 1.4 | -1.1 | -20.7 | -0.2 | 3.7 | 3.4 | 1.7 | -1.5 | -45.4 | -1.9 |
| 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 | 0.6 | ||
| Interest Expense | 0.3 | 0.5 | 0.4 | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | ||
| Other Expense | -0.2 | -0.4 | -0.3 | -0.4 | -0.4 | -0.5 | -0.5 | -0.5 | -0.5 | -0.6 | ||
| IBT | 3.5 | 3.4 | 3.4 | 0.3 | 2.3 | 2.8 | 1.3 | -1.3 | 0.7 | 1.1 | ||
| Income Tax Expense | -1.5 | 1.2 | 0.8 | 0.5 | 1.3 | 1.0 | 0.6 | -0.2 | 0.7 | 0.4 | ||
| Net Income | 2.0 | 2.3 | 2.6 | -0.3 | 0.9 | 1.8 | 0.7 | -1.1 | 0.1 | 0.7 |
| 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 | $0.04 | $0.00 | $0.07 | $0.86 | $0.07 | $-0.05 | $-0.91 | $-0.01 | $0.17 | $0.15 | $0.08 | $-0.07 | $-2.16 | $-0.09 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.04 | $0.00 | $0.06 | $0.80 | $0.07 | $-0.05 | $-0.91 | $-0.01 | $0.16 | $0.15 | $0.08 | $-0.07 | $-2.16 | $-0.09 | |
| Shares Outstanding | 20.3 | 20.7 | 21.3 | 21.0 | 20.6 | 20.5 | 20.1 | 19.7 | 21.4 | 22.7 | 22.6 | 22.4 | 22.2 | 21.9 | 21.4 | 21.1 | 19.7 | |
| Diluted Shares Outstanding | 21.1 | 21.1 | 21.7 | 21.6 | 21.5 | 22.0 | 21.7 | 20.8 | 21.4 | 22.7 | 22.6 | 22.8 | 22.6 | 22.1 | 21.4 | 21.1 | 19.7 |
| 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 | $0.03 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.03 | ||
| Shares Outstanding | 20.3 | 20.8 | 20.8 | 21.1 | 21.3 | 21.3 | 21.3 | 21.2 | 21.2 | 21.1 | ||
| Diluted Shares Outstanding | 21.1 | 21.2 | 21.1 | 21.1 | 21.7 | 21.7 | 21.7 | 21.2 | 21.8 | 21.7 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 0.1 | 0.5 | 0.2 | 0.2 | 0.2 | 9.6 | 2.6 | 4.3 | 3.5 | 3.4 | 0.8 | 0.5 | 1.1 | 2.3 | 0.8 | 5.0 | |
| 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 | 0.1 | 0.5 | 0.2 | 0.2 | 0.2 | 9.6 | 2.6 | 4.3 | 3.5 | 3.4 | 0.8 | 0.5 | 1.1 | 2.3 | 0.8 | 5.0 | |
| Accounts Receivable | 21.3 | 21.2 | 19.8 | 16.9 | 15.4 | 14.7 | 12.1 | 9.6 | 11.4 | 11.6 | 14.2 | 10.3 | 10.7 | 8.5 | 7.4 | 6.7 | |
| Inventory | 6.8 | 6.5 | 6.4 | 4.8 | 3.9 | 3.0 | 2.9 | 2.3 | 1.8 | 2.2 | 1.9 | 1.8 | 1.2 | 1.3 | 3.2 | 1.7 | |
| Other Current Assets | 4.6 | 4.0 | 4.2 | 2.9 | 2.5 | 2.4 | 1.7 | 1.4 | 1.0 | 0.9 | 0.9 | 0.6 | 0.5 | 0.7 | 1.6 | 1.9 | |
| Total Current Assets | 32.9 | 32.2 | 30.6 | 24.8 | 22.1 | 29.8 | 19.3 | 17.5 | 17.7 | 20.8 | 20.5 | 15.5 | 15.9 | 14.8 | 13.1 | 15.3 |
| 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 | 1.0 | 0.7 | 1.5 | 0.5 | 0.4 | 0.1 | 0.8 | 0.2 | 0.2 | 0.1 | |
| 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 | 1.0 | 0.7 | 1.5 | 0.5 | 0.4 | 0.1 | 0.8 | 0.2 | 0.2 | 0.1 | |
| Accounts Receivable | 24.3 | 24.5 | 23.9 | 21.2 | 22.8 | 21.3 | 20.5 | 19.8 | 19.5 | 18.9 | |
| Inventory | 5.6 | 5.7 | 6.1 | 6.5 | 6.7 | 6.8 | 6.2 | 6.4 | 6.1 | 5.7 | |
| Other Current Assets | 4.7 | 3.9 | 3.8 | 4.0 | 3.8 | 4.6 | 4.8 | 4.2 | 4.0 | 3.9 | |
| Total Current Assets | 35.6 | 34.8 | 35.3 | 32.2 | 33.6 | 32.9 | 32.5 | 30.6 | 29.7 | 28.6 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 10.0 | 9.4 | 11.0 | 48.0 | 48.6 | 44.4 | 43.0 | 24.9 | 25.0 | 30.0 | 30.2 | 22.3 | 15.3 | 13.9 | 15.8 | 16.7 | |
| Goodwill | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 64.1 | |
| Intangible Assets | 7.0 | 6.5 | 7.4 | 8.4 | 10.9 | 11.2 | 15.5 | 19.9 | 24.5 | 31.2 | 31.5 | 25.1 | 24.2 | 25.5 | 28.2 | 33.3 | |
| Long-Term Investments | 45.0 | 44.5 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | -0.1 | 0.0 | 0.1 | 1.2 | 1.8 | 2.4 | 0.4 | -0.5 | |
| Other Long-Term Assets | 1.3 | 0.2 | 41.0 | 4.8 | 2.2 | 1.7 | 1.5 | 1.7 | 1.7 | 1.9 | 2.5 | 2.5 | 3.9 | 3.0 | 0.6 | 0.4 | |
| Total Long-Term Assets | 75.6 | 71.4 | 72.3 | 74.6 | 75.5 | 67.2 | 59.9 | 46.5 | 51.2 | 75.6 | 75.9 | 64.8 | 61.5 | 62.7 | 63.2 | 115.1 | |
| Total Assets | 108.5 | 103.6 | 102.9 | 99.4 | 97.6 | 97.0 | 79.2 | 64.1 | 68.9 | 96.3 | 96.4 | 80.2 | 77.4 | 77.5 | 76.3 | 130.4 |
| 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 | 8.2 | 45.5 | 47.8 | 48.6 | 9.6 | 10.0 | 10.4 | 11.0 | 43.8 | 46.4 | |
| Goodwill | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | |
| Intangible Assets | 7.1 | 7.2 | 6.2 | 6.5 | 6.7 | 7.0 | 7.2 | 7.4 | 7.7 | 7.9 | |
| Long-Term Investments | 0.0 | 0.0 | 43.0 | 0.0 | 42.8 | 45.0 | 40.2 | 40.9 | 2.2 | 1.9 | |
| Other Long-Term Assets | 39.5 | 3.7 | -38.5 | 5.5 | 1.0 | 1.3 | 1.6 | 0.1 | 5.7 | 4.4 | |
| Total Long-Term Assets | 63.3 | 66.0 | 69.0 | 71.4 | 71.7 | 75.6 | 72.4 | 79.3 | 72.4 | 74.1 | |
| Total Assets | 98.9 | 100.8 | 104.3 | 103.6 | 105.3 | 108.5 | 104.9 | 109.9 | 102.1 | 102.7 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 9.9 | 9.8 | 8.0 | 8.3 | 7.9 | 6.8 | 8.0 | 7.1 | 5.5 | 5.3 | 6.6 | 5.2 | 4.7 | 2.1 | 4.1 | 2.0 | |
| Short-Term Debt | 0.0 | 0.0 | 1.5 | 0.0 | 0.3 | 9.4 | 8.1 | 4.9 | 3.5 | 8.3 | 5.1 | 6.5 | 5.1 | 4.0 | 6.6 | 5.6 | |
| Other Current Liabilities | 5.9 | 7.8 | 6.2 | -3.5 | 4.7 | 6.8 | 5.8 | 2.8 | 3.4 | 2.9 | 3.6 | 3.1 | 3.2 | 4.1 | 2.5 | 0.2 | |
| Current Liabilities | 15.9 | 17.7 | 15.7 | 14.5 | 12.9 | 23.0 | 21.8 | 14.8 | 12.5 | 16.4 | 15.3 | 14.7 | 13.0 | 10.2 | 13.1 | 12.4 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 10.0 | 9.3 | 8.4 | 9.8 | 8.9 | 9.9 | 9.8 | 8.0 | 7.6 | 5.5 | |
| Short-Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 0.0 | 0.0 | |
| Other Current Liabilities | 8.7 | 6.5 | 7.6 | 7.8 | 8.0 | 5.9 | 7.5 | 6.2 | 6.6 | 7.4 | |
| Current Liabilities | 18.7 | 15.9 | 16.0 | 17.7 | 16.9 | 15.9 | 17.3 | 15.7 | 14.3 | 12.9 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 34.2 | 28.4 | 34.9 | 36.9 | 36.4 | 33.2 | 34.9 | 28.8 | 25.4 | 29.2 | 29.9 | 19.0 | 21.6 | 27.3 | 22.6 | 26.6 | |
| Capital Leases | 5.0 | 4.6 | 5.8 | 3.8 | 3.7 | 3.9 | 4.6 | 0.0 | 0.5 | 5.5 | 6.4 | 4.8 | 2.7 | 1.6 | 0.0 | 0.0 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.8 | |
| Total Liabilities | 55.0 | 46.1 | 50.6 | 51.4 | 49.3 | 56.2 | 56.9 | 43.6 | 37.9 | 45.7 | 45.2 | 33.8 | 34.7 | 37.5 | 36.1 | 45.2 |
| 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 | 24.7 | 30.5 | 33.2 | 28.4 | 32.9 | 39.2 | 35.3 | 34.9 | 36.3 | 39.9 | |
| Capital Leases | 3.8 | 4.1 | 4.5 | 4.6 | 4.9 | 5.0 | 5.3 | 5.8 | 3.7 | 3.8 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.0 | 0.0 | 0.0 | |
| Total Liabilities | 43.4 | 46.3 | 49.1 | 46.1 | 49.8 | 55.0 | 52.6 | 57.6 | 50.6 | 52.8 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Retained Earnings | -59.3 | -57.5 | -58.6 | -59.3 | -53.9 | -44.0 | -61.4 | -62.7 | -61.6 | -41.1 | -40.0 | -43.7 | -47.1 | -48.7 | -47.2 | -1.8 | |
| Comprehensive Income | 1.3 | 1.1 | 1.1 | 1.5 | 0.3 | 0.0 | 0.0 | -42.0 | -38.6 | -34.6 | -27.9 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | |
| Total Common Equity | 53.5 | 57.5 | 52.3 | 48.0 | 48.3 | 40.8 | 22.3 | 20.4 | 31.0 | 50.7 | 51.3 | 46.5 | 42.7 | 40.0 | 40.2 | 85.1 |
| 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 | -61.4 | -61.5 | -60.6 | -57.5 | -58.2 | -59.3 | -59.7 | -58.6 | -58.7 | -59.4 | |
| Comprehensive Income | 0.6 | 0.7 | 0.9 | 1.1 | 0.8 | 1.3 | 1.3 | 1.1 | 1.6 | 1.4 | |
| Total Common Equity | 55.5 | 54.5 | 55.1 | 57.5 | 55.5 | 53.5 | 52.3 | 52.3 | 51.5 | 50.0 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 39.2 | 28.4 | 36.4 | 36.9 | 36.8 | 42.7 | 43.0 | 33.8 | 28.9 | 37.4 | 34.9 | 25.5 | 26.7 | 31.3 | 29.1 | 32.2 | |
| Book Value | 53.5 | 57.5 | 52.3 | 48.0 | 48.3 | 40.8 | 22.3 | 20.4 | 31.0 | 50.7 | 51.3 | 46.5 | 42.7 | 40.0 | 40.2 | 85.1 |
| 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 | 55.5 | 54.5 | 55.1 | 57.5 | 55.5 | 53.5 | 52.3 | 52.3 | 51.5 | 50.0 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 0.4 | 6.6 | 2.3 | 0.9 | 0.0 | 1.4 | 17.3 | 1.4 | -1.1 | -20.7 | -0.2 | 3.7 | 3.4 | 1.7 | -1.5 | -45.4 | -1.9 | |
| Depreciation & Amortization | 12.1 | 13.3 | 12.5 | 12.5 | 13.4 | 14.6 | 14.0 | 12.3 | 11.3 | 12.5 | 10.7 | 8.2 | 6.1 | 8.0 | 8.4 | 9.0 | 8.6 | |
| Stock-Based Compensation | 4.4 | 4.4 | 4.5 | 4.1 | 3.8 | 6.4 | 2.6 | 1.0 | 1.0 | 0.7 | 0.5 | 1.0 | 0.6 | 1.1 | 1.0 | 1.2 | 3.9 | |
| Change Working Capital | -4.7 | -0.1 | 0.7 | -5.6 | 0.4 | -2.7 | -1.3 | -0.2 | -4.9 | -5.4 | -7.9 | -12.8 | -9.9 | -9.6 | -5.9 | -10.3 | -2.7 | |
| Change In Accounts Receivable | -3.1 | 0.3 | -0.7 | -2.4 | -1.2 | 0.8 | -2.6 | -1.6 | -4.4 | -5.4 | -4.6 | -9.1 | -5.4 | -8.7 | -6.5 | -4.9 | -3.9 | |
| Change In Accounts Payable | 0.3 | -0.7 | -0.7 | 2.4 | 2.9 | -2.4 | 2.4 | 2.4 | 0.2 | -0.4 | -3.1 | -2.8 | -4.0 | -1.1 | -0.3 | -4.0 | 2.3 | |
| Change In Inventories | -1.1 | 1.1 | -0.1 | -1.6 | -0.9 | -0.9 | -0.1 | -0.6 | -0.5 | 0.4 | -0.3 | -0.2 | -0.5 | 0.1 | 0.0 | -1.7 | -0.5 | |
| Other Non-cash Items | 16.9 | -2.5 | -1.4 | -1.3 | -0.1 | -1.3 | -2.4 | -0.7 | 5.2 | 5.1 | 5.1 | 5.1 | 4.5 | 5.1 | 4.4 | 76.1 | 4.2 | |
| Cash from Operations | 11.4 | 0.0 | 0.0 | 11.2 | 17.5 | 18.3 | 20.3 | 13.9 | 11.4 | 7.6 | 7.9 | 7.1 | 7.3 | 7.5 | 5.5 | 7.2 | 10.8 |
| 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 | 2.0 | 2.3 | 2.6 | -0.3 | 0.9 | 1.8 | 0.7 | -1.1 | 0.1 | 0.7 | |
| Depreciation & Amortization | 3.3 | 3.3 | 3.4 | 3.3 | 3.4 | 3.2 | 3.0 | 2.9 | 3.1 | 3.1 | |
| Stock-Based Compensation | 1.3 | 1.3 | 0.7 | 1.1 | 1.2 | 0.0 | 1.0 | 1.1 | 1.3 | 1.1 | |
| Change Working Capital | 1.0 | 1.0 | 0.7 | -2.4 | 2.0 | 1.0 | -2.9 | -1.5 | 0.4 | -0.7 | |
| Change In Accounts Receivable | 2.4 | -0.1 | 0.0 | -2.1 | 0.6 | -0.1 | -1.0 | -0.2 | -1.3 | -0.5 | |
| Change In Accounts Payable | -0.6 | 1.8 | 0.0 | -1.6 | 0.6 | 0.0 | -2.2 | -1.1 | 2.7 | 0.9 | |
| Change In Inventories | 0.2 | 0.1 | 0.4 | 0.4 | 0.2 | 0.1 | -0.6 | 0.2 | -0.3 | -0.4 | |
| Other Non-cash Items | -0.7 | -0.5 | -0.3 | -0.5 | -0.1 | 3.8 | -0.1 | -0.8 | -0.8 | -0.3 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.4 | 4.3 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -2.6 | -0.6 | -1.1 | -1.0 | -15.1 | -16.7 | -16.9 | -22.6 | -8.3 | -3.6 | -8.8 | -10.2 | -9.7 | -6.0 | -6.5 | -5.6 | -2.4 | |
| Acquisitions | 4.5 | -1.4 | 0.0 | 0.0 | 0.0 | -8.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -6.2 | 0.0 | 0.0 | 0.0 | 0.0 | -16.6 | |
| Investments | -11.9 | 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 | -8.3 | 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 | 12.0 | 0.0 | 0.0 | -5.7 | 3.6 | 3.3 | 4.8 | 3.0 | 3.3 | 4.6 | 3.8 | 4.5 | 6.9 | 3.8 | 4.0 | 0.0 | 0.0 | |
| Cash from Investing | -8.5 | 0.0 | 0.0 | -6.7 | -11.5 | -21.3 | -12.2 | -19.6 | -5.0 | 1.1 | -5.3 | -11.9 | -2.8 | -2.2 | -2.6 | -5.6 | -19.1 |
| 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 | -0.1 | -0.1 | -1.2 | -0.1 | -0.5 | -3.4 | -0.3 | -0.2 | -0.4 | -1.6 | |
| Acquisitions | 1.0 | 0.9 | -1.4 | 0.0 | 0.0 | 0.0 | 0.9 | 1.3 | 1.0 | 1.3 | |
| Investments | -1.0 | -1.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.3 | -1.5 | -1.6 | -1.5 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.5 | 0.2 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.5 | 1.3 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | -0.3 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -22.1 | 0.0 | 0.0 | -3.9 | -42.0 | -81.7 | -37.2 | -4.9 | -6.3 | -37.5 | -67.0 | -65.2 | -66.7 | -42.6 | -35.5 | -7.7 | -23.4 | |
| Debt Issued | 21.3 | 28.4 | -8.0 | 3.4 | 42.2 | 75.8 | 36.8 | 14.1 | 11.2 | 29.0 | 69.5 | 74.7 | 65.4 | 38.0 | 37.6 | 4.6 | 55.6 | |
| Issuance of Common Stock | 0.5 | 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 | -1.5 | -11.0 | -2.0 | -1.3 | -6.7 | -1.7 | -1.7 | -0.7 | -10.5 | -0.1 | -0.1 | -0.2 | -0.2 | -0.1 | -0.1 | -0.5 | -0.1 | |
| 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 | 10.7 | 0.0 | 0.0 | 0.8 | 42.6 | 76.9 | 37.8 | 9.7 | 11.2 | 29.0 | 67.1 | 70.5 | 61.9 | 36.2 | 34.3 | 2.3 | 29.0 | |
| Cash from Financing | -2.9 | 0.0 | 0.0 | -4.4 | -6.1 | -6.5 | -1.1 | 4.1 | -5.6 | -8.6 | 0.0 | 5.2 | -5.0 | -6.5 | -1.4 | -5.8 | 5.5 |
| 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 | -3.6 | -3.5 | |
| Debt Issued | 24.7 | -5.8 | -2.7 | 4.7 | -4.4 | -6.3 | 3.9 | -1.1 | 3.6 | -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 | -1.4 | -2.7 | -3.7 | -3.1 | -0.4 | -0.7 | -0.5 | -0.4 | 0.0 | -0.6 | |
| 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 | 0.2 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.3 | -3.9 |
| 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 | 2.7 | 0.3 | 0.1 | 0.0 | -9.5 | 7.0 | -1.7 | 0.8 | 0.1 | 2.6 | 0.3 | -0.6 | -1.2 | 1.5 | -4.2 | -2.7 | |
| Closing Cash Balance | 0.1 | 3.2 | 0.5 | 0.2 | 0.2 | 0.2 | 9.6 | 2.6 | 4.3 | 3.5 | 3.4 | 0.8 | 0.5 | 1.1 | 2.3 | 0.8 | 5.0 |
| 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 | 2.2 | 0.2 | -0.8 | 1.0 | 0.1 | 0.2 | -0.7 | 0.6 | 0.1 | 0.0 | |
| Closing Cash Balance | 3.2 | 1.0 | 0.7 | 1.5 | 0.5 | 0.4 | 0.1 | 0.8 | 0.2 | 0.2 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 8.8 | 23.8 | 2.6 | 10.0 | 2.4 | 1.7 | 3.4 | -8.7 | 3.1 | 4.0 | -0.9 | -3.2 | -2.5 | 1.5 | -1.1 | 1.6 | 8.4 | |
| Real Free Cash Flow | 4.4 | 19.5 | -1.8 | 5.9 | -1.4 | -4.7 | 0.8 | -9.7 | 2.1 | 3.3 | -1.3 | -4.2 | -3.0 | 0.4 | -2.1 | 0.4 | 4.5 |
| 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 | 7.0 | 8.4 | 5.8 | 1.6 | 2.8 | 6.4 | 2.0 | 0.2 | 4.0 | 2.6 | |
| Real Free Cash Flow | 5.7 | 7.1 | 5.1 | 0.5 | 1.6 | 6.4 | 1.0 | -0.9 | 2.7 | 1.6 |
