INVE
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 | | 21.5 | 21.5 | 26.6 | 116.4 | 112.9 | 103.8 | 86.9 | 83.8 | 78.1 | 60.2 | 56.2 | 60.8 | 81.2 | 75.6 | 94.6 | 102.7 | 84.8 |
|---|
| Cost of Revenues | | 20.2 | 20.2 | 26.3 | 74.2 | 72.0 | 66.7 | 53.2 | 47.1 | 44.8 | 38.1 | 32.4 | 37.6 | 47.8 | 42.0 | 56.2 | 59.9 | 47.5 |
|---|
| Gross Profit | | 1.3 | 1.3 | 0.3 | 42.2 | 40.9 | 37.1 | 33.7 | 36.7 | 33.3 | 22.2 | 23.7 | 23.1 | 33.5 | 33.6 | 38.4 | 42.8 | 37.4 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 6.2 | 5.0 | 5.0 | 5.3 | 6.7 | 6.5 | 6.7 | 6.7 | 29.0 | 31.8 |
|---|
| Cost of Revenues | | 5.1 | 4.5 | 5.5 | 5.1 | 7.7 | 6.3 | 6.1 | 6.2 | 19.0 | 19.9 |
|---|
| Gross Profit | | 1.1 | 0.5 | -0.5 | 0.1 | -1.0 | 0.2 | 0.6 | 0.5 | 10.0 | 11.9 |
| 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 | 11.6 | 9.9 | 8.7 | 9.8 | 8.6 | 7.2 | 6.1 | 6.5 | 9.2 | 6.9 | 6.3 | 8.7 | 7.0 | 4.7 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 34.9 | 31.2 | 28.9 | 25.9 | 27.6 | 27.2 | 20.7 | 25.3 | 39.8 | 33.4 | 33.2 | 42.2 | 46.0 | 42.2 |
|---|
| Depreciation & Amortization | | 2.4 | 2.0 | 2.9 | 2.7 | 2.3 | 2.0 | 3.3 | 3.6 | 3.2 | 2.8 | 3.2 | 3.1 | 3.0 | 4.0 | 5.6 | 5.6 | 4.7 |
|---|
| Total Operating Expenses | | 21.9 | 21.9 | 28.3 | 47.2 | 41.1 | 37.6 | 35.7 | 36.2 | 34.5 | 26.8 | 31.9 | 49.0 | 43.8 | 39.4 | 50.9 | 53.0 | 46.9 |
|---|
| Operating Income | | -20.6 | -20.6 | -28.0 | -4.3 | -0.1 | -0.5 | -2.0 | -3.1 | -1.9 | -4.6 | -11.2 | -35.9 | -13.4 | -23.3 | -59.0 | -10.2 | -9.9 |
| 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 | 3.0 | 2.9 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.4 | 8.6 |
|---|
| Depreciation & Amortization | | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.1 | 0.4 | 1.2 | 0.7 | 0.7 |
|---|
| Total Operating Expenses | | 4.3 | 6.1 | 5.9 | 5.6 | 5.6 | 9.8 | 7.3 | 5.5 | 11.3 | 11.5 |
|---|
| Operating Income | | -3.2 | -5.6 | -6.4 | -5.5 | -6.6 | -9.6 | -6.7 | -5.1 | -1.3 | 0.3 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 3.7 | 5.0 | 1.4 | 0.0 | 0.0 | 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 | | 0.0 | 0.0 | 0.0 | 0.4 | 0.1 | 0.5 | 1.5 | 0.9 | 1.5 | 2.6 | 2.4 | 1.9 | 3.6 | 2.2 | 1.6 | -1.0 | -0.9 |
|---|
| Other Expense | | 2.4 | 2.4 | 2.1 | -1.0 | -0.2 | 2.2 | -3.0 | 2.3 | -1.9 | -1.1 | -3.1 | -11.2 | -4.4 | -16.8 | -46.4 | -0.1 | -0.3 |
|---|
| IBT | | -18.3 | -18.3 | -25.8 | -5.3 | -0.3 | 1.6 | -5.0 | -0.8 | -4.5 | -8.4 | -13.6 | -39.0 | -18.3 | -24.8 | -60.4 | -11.4 | -10.7 |
|---|
| Income Tax Expense | | -0.3 | -0.3 | 0.1 | 0.2 | 0.1 | 0.0 | 0.1 | 0.3 | 0.2 | -0.2 | 0.1 | 0.2 | 0.1 | 0.0 | -6.8 | -1.4 | -0.3 |
|---|
| Net Income | | -18.0 | -18.0 | 74.8 | -5.5 | -0.4 | 1.6 | -5.1 | -1.2 | -4.7 | -8.1 | -13.7 | -39.1 | -17.8 | -34.9 | -50.3 | -9.5 | -9.5 |
| 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 | | 1.2 | 0.0 | 1.3 | 1.2 | 1.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.2 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 |
|---|
| Other Expense | | -0.1 | 1.3 | 0.5 | 0.7 | 2.1 | 0.6 | -0.2 | -0.3 | -0.2 | -0.3 |
|---|
| IBT | | -3.3 | -4.3 | -5.9 | -4.8 | -4.5 | -9.0 | -6.9 | -5.4 | -1.5 | 0.0 |
|---|
| Income Tax Expense | | 0.5 | -0.8 | 0.1 | 0.0 | -0.3 | 0.4 | 0.0 | 0.0 | 0.1 | 0.0 |
|---|
| Net Income | | -3.7 | -3.5 | -6.0 | -4.8 | -0.4 | 85.9 | -6.2 | -4.6 | -1.6 | 0.0 |
| 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 | $-0.29 | $-0.02 | $0.02 | $-0.28 | $-0.07 | $-0.30 | $-0.61 | $-1.25 | $-3.62 | $-2.06 | $-5.26 | $-8.44 | $-1.77 | $-2.23 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.29 | $-0.02 | $0.02 | $-0.28 | $-0.07 | $-0.30 | $-0.61 | $-1.25 | $-3.62 | $-2.06 | $-5.26 | $-8.44 | $-1.77 | $-2.23 |
|---|
| Shares Outstanding | | 23.8 | 23.8 | 23.6 | 23.1 | 22.7 | 21.3 | 18.0 | 17.0 | 15.7 | 13.3 | 10.9 | 10.8 | 8.6 | 6.6 | 6.0 | 5.4 | 4.3 |
|---|
| Diluted Shares Outstanding | | 23.8 | 23.8 | 23.6 | 23.1 | 22.7 | 22.3 | 18.0 | 17.0 | 15.7 | 13.3 | 10.9 | 10.8 | 8.6 | 6.6 | 6.0 | 5.4 | 4.3 |
| 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 | $-0.07 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.07 | $0.00 |
|---|
| Shares Outstanding | | 23.8 | 23.8 | 23.8 | 23.6 | 23.8 | 23.7 | 23.5 | 23.4 | 23.2 | 23.2 |
|---|
| Diluted Shares Outstanding | | 23.8 | 23.8 | 23.8 | 23.6 | 23.8 | 23.7 | 23.5 | 23.4 | 23.2 | 23.2 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 19.0 | 135.6 | 23.3 | 16.7 | 28.6 | 11.4 | 9.4 | 10.9 | 19.1 | 9.1 | 16.7 | 36.5 | 5.1 | 7.4 | 17.2 | 10.8 |
|---|
| 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 | | 19.0 | 135.6 | 23.3 | 16.7 | 28.6 | 11.4 | 9.4 | 10.9 | 19.1 | 9.1 | 16.7 | 36.5 | 5.1 | 7.4 | 17.2 | 10.8 |
|---|
| Accounts Receivable | | 3.7 | 4.2 | 22.0 | 24.8 | 20.0 | 18.9 | 18.4 | 15.0 | 12.3 | 9.4 | 7.9 | 13.6 | 13.3 | 17.3 | 13.7 | 15.4 |
|---|
| Inventory | | 11.3 | 7.5 | 28.7 | 29.0 | 19.9 | 20.3 | 16.1 | 13.6 | 11.1 | 11.6 | 14.7 | 9.3 | 9.1 | 8.9 | 9.3 | 10.6 |
|---|
| Other Current Assets | | 35.4 | 5.5 | 5.5 | 4.2 | 4.3 | 2.8 | 2.3 | 2.7 | 1.8 | 1.5 | 2.0 | 2.2 | 2.7 | 3.7 | 2.3 | 2.1 |
|---|
| Total Current Assets | | 69.4 | 152.8 | 79.5 | 75.1 | 72.7 | 53.4 | 46.2 | 42.2 | 44.2 | 31.7 | 41.3 | 61.6 | 32.8 | 37.2 | 42.5 | 38.8 |
| 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 | | 126.3 | 129.3 | 132.4 | 135.6 | 145.4 | 18.4 | 22.4 | 24.4 | 19.7 | 21.9 |
|---|
| 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 | | 126.3 | 129.3 | 132.4 | 135.6 | 145.4 | 18.4 | 22.4 | 24.4 | 19.7 | 21.9 |
|---|
| Accounts Receivable | | 4.4 | 3.5 | 3.6 | 4.2 | 4.8 | 3.7 | 17.8 | 22.0 | 25.9 | 22.9 |
|---|
| Inventory | | 5.9 | 6.1 | 7.8 | 7.5 | 10.7 | 11.3 | 28.5 | 28.7 | 29.4 | 31.1 |
|---|
| Other Current Assets | | 5.6 | 5.2 | 4.9 | 5.5 | 5.1 | 36.0 | 4.2 | 5.5 | 6.5 | 5.4 |
|---|
| Total Current Assets | | 142.1 | 144.1 | 148.7 | 152.8 | 166.0 | 69.4 | 72.9 | 79.5 | 81.5 | 81.3 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 9.9 | 9.7 | 14.5 | 11.1 | 6.2 | 6.2 | 6.7 | 2.6 | 2.0 | 2.4 | 4.2 | 5.3 | 5.9 | 8.9 | 6.7 | 5.4 |
|---|
| Goodwill | | 0.0 | 0.0 | 10.2 | 10.2 | 10.3 | 10.3 | 10.2 | 9.3 | 0.0 | 0.0 | 0.0 | 8.9 | 9.0 | 45.3 | 58.4 | 47.1 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 4.3 | 5.3 | 6.4 | 7.6 | 10.1 | 11.0 | 4.4 | 5.8 | 7.3 | 8.7 | 10.2 | 11.9 | 36.0 | 33.9 |
|---|
| Long-Term Investments | | 0.3 | 0.3 | 0.3 | 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 |
|---|
| Other Long-Term Assets | | 18.1 | 0.3 | 0.9 | 1.1 | 1.1 | 1.2 | 1.1 | 1.2 | 0.7 | 0.7 | 1.1 | 1.4 | 0.9 | 1.7 | 0.5 | 0.8 |
|---|
| Total Long-Term Assets | | 28.4 | 10.4 | 30.2 | 27.7 | 23.9 | 25.2 | 28.1 | 24.1 | 7.1 | 8.9 | 12.6 | 24.3 | 25.9 | 67.7 | 101.6 | 87.2 |
|---|
| Total Assets | | 97.8 | 163.2 | 109.7 | 102.8 | 96.7 | 78.7 | 74.3 | 66.3 | 51.4 | 40.6 | 53.9 | 85.9 | 58.8 | 104.9 | 144.1 | 126.0 |
| 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 | | 8.3 | 8.9 | 9.2 | 9.7 | 10.3 | 9.9 | 13.6 | 14.5 | 14.0 | 14.2 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.2 | 10.2 | 10.2 | 10.2 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 4.3 | 4.5 | 4.8 |
|---|
| Long-Term Investments | | 0.0 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Other Long-Term Assets | | 0.5 | 0.3 | 0.5 | 0.3 | 0.4 | 18.1 | 0.8 | 0.9 | 1.3 | 1.2 |
|---|
| Total Long-Term Assets | | 8.9 | 9.8 | 10.0 | 10.4 | 11.0 | 28.4 | 28.9 | 33.5 | 30.0 | 30.4 |
|---|
| Total Assets | | 151.0 | 153.9 | 158.7 | 163.2 | 177.0 | 97.8 | 101.8 | 113.0 | 111.5 | 111.7 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 2.9 | 2.7 | 12.3 | 14.8 | 10.5 | 11.0 | 8.8 | 5.7 | 5.9 | 6.0 | 6.3 | 8.4 | 9.4 | 12.9 | 11.9 | 12.8 |
|---|
| Short-Term Debt | | 8.7 | 0.9 | 11.7 | 1.2 | 1.3 | 1.3 | 1.8 | 2.0 | 9.8 | 8.1 | 7.7 | 6.6 | 3.0 | 4.5 | 0.1 | 1.7 |
|---|
| Other Current Liabilities | | 16.4 | 4.4 | 4.5 | 5.4 | 6.9 | 27.3 | 21.7 | 19.7 | 4.4 | 7.3 | 0.7 | 0.6 | 11.3 | 18.5 | 11.7 | 13.8 |
|---|
| Current Liabilities | | 28.2 | 8.0 | 30.8 | 23.4 | 20.8 | 41.6 | 34.5 | 29.5 | 21.2 | 22.6 | 16.2 | 16.1 | 24.4 | 38.8 | 25.8 | 29.5 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 2.4 | 1.8 | 2.7 | 2.7 | 6.0 | 2.9 | 9.6 | 12.3 | 12.1 | 12.8 |
|---|
| Short-Term Debt | | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 8.7 | 11.5 | 11.7 | 3.4 | 11.6 |
|---|
| Other Current Liabilities | | 3.4 | 2.7 | 2.5 | 4.4 | 12.1 | 16.4 | 4.5 | 4.5 | 13.7 | 15.2 |
|---|
| Current Liabilities | | 6.7 | 6.6 | 7.3 | 8.0 | 19.0 | 28.2 | 27.3 | 30.8 | 31.7 | 32.2 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 1.4 | 1.2 | 7.4 | 3.4 | 0.9 | 2.3 | 3.0 | 1.9 | 2.9 | 9.8 | 18.1 | 13.9 | 3.1 | 9.8 | 1.2 | 1.8 |
|---|
| Capital Leases | | 1.4 | 2.0 | 5.4 | 4.6 | 2.2 | 3.6 | 4.8 | 1.9 | 9.8 | 4.0 | 4.9 | 5.5 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | -3.7 | 0.0 | 0.0 | 0.0 | 0.0 | -1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 6.1 | 6.8 |
|---|
| Total Liabilities | | 32.7 | 9.2 | 35.5 | 27.4 | 22.2 | 44.5 | 38.9 | 32.6 | 27.5 | 36.7 | 39.7 | 36.2 | 34.0 | 55.3 | 46.6 | 46.2 |
| 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 | | 0.6 | 0.8 | 1.0 | 1.2 | 1.3 | 1.4 | 3.3 | 7.4 | 8.1 | 9.0 |
|---|
| Capital Leases | | 1.5 | 1.7 | 1.8 | 2.0 | 2.1 | 2.2 | 3.3 | 3.7 | 5.7 | 6.2 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 7.4 | 7.5 | 8.2 | 9.2 | 20.3 | 32.7 | 31.6 | 38.7 | 36.6 | 37.4 |
| 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 | 0.1 | 0.1 | 0.1 | 0.0 |
|---|
| Retained Earnings | | -425.6 | -340.1 | -414.9 | -409.4 | -409.0 | -410.6 | -405.5 | -404.4 | -399.6 | -391.5 | -377.8 | -338.7 | -320.9 | -286.0 | -235.4 | -225.9 |
|---|
| Comprehensive Income | | 0.9 | 1.1 | 1.3 | 1.1 | 1.9 | 2.6 | 2.0 | 2.2 | 2.7 | 2.1 | 2.2 | 1.7 | 1.2 | 1.4 | 2.0 | 0.3 |
|---|
| Total Common Equity | | 65.1 | 154.1 | 74.3 | 75.4 | 74.5 | 34.2 | 35.5 | 33.7 | 23.9 | 3.9 | 14.2 | 49.6 | 24.7 | 49.6 | 97.5 | 77.9 |
| 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 | | 143.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 0.0 | -350.9 | -344.8 | -340.1 | -339.7 | -425.6 | -419.4 | -414.9 | -413.3 | -413.2 |
|---|
| Comprehensive Income | | 0.0 | 2.9 | 1.7 | 1.1 | 2.4 | 0.9 | 1.0 | 1.3 | 0.9 | 1.2 |
|---|
| Total Common Equity | | 143.7 | 146.4 | 150.5 | 154.1 | 156.7 | 65.1 | 70.2 | 74.3 | 74.8 | 74.3 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 10.1 | 2.0 | 15.4 | 4.6 | 2.2 | 3.6 | 4.8 | 2.0 | 2.9 | 9.8 | 18.1 | 13.9 | 6.0 | 14.3 | 1.2 | 3.5 |
|---|
| Book Value | | 65.1 | 154.1 | 74.3 | 75.4 | 74.5 | 34.2 | 35.5 | 33.7 | 23.9 | 3.9 | 14.2 | 49.6 | 24.7 | 49.6 | 97.5 | 79.8 |
| 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 | | 143.7 | 146.4 | 150.5 | 154.1 | 156.7 | 65.1 | 70.2 | 74.3 | 74.8 | 74.3 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -13.1 | -18.0 | 74.8 | -5.5 | -0.4 | 1.6 | -5.1 | -1.2 | -4.7 | -8.2 | -13.7 | -39.2 | -18.4 | -40.6 | -53.6 | -10.0 | -10.4 |
|---|
| Depreciation & Amortization | | 2.7 | 2.5 | 2.9 | 2.7 | 2.3 | 2.0 | 3.3 | 3.6 | 3.2 | 2.8 | 3.2 | 3.1 | 3.0 | 4.0 | 5.6 | 5.6 | 4.7 |
|---|
| Stock-Based Compensation | | 4.5 | 3.2 | 8.7 | 4.0 | 3.2 | 2.6 | 3.0 | 2.7 | 2.6 | 2.5 | 2.8 | 4.7 | 2.2 | 1.5 | 1.2 | 1.2 | 2.6 |
|---|
| Change Working Capital | | 7.1 | 4.2 | 0.6 | 0.0 | -12.9 | -4.4 | -4.7 | -4.8 | -8.2 | -6.8 | -0.1 | -1.3 | -4.9 | 3.3 | -6.8 | -0.9 | -5.9 |
|---|
| Change In Accounts Receivable | | 3.3 | 0.2 | 6.2 | 2.9 | -5.1 | -3.6 | -0.6 | -2.8 | -0.1 | -2.8 | -1.4 | 5.5 | -1.5 | 1.0 | -3.1 | 2.1 | -4.4 |
|---|
| Change In Accounts Payable | | -2.8 | 1.0 | -5.3 | -2.5 | 4.1 | -0.4 | 2.5 | 2.8 | -1.8 | -0.2 | -0.2 | -1.9 | 0.1 | 1.4 | -0.4 | -2.1 | 3.3 |
|---|
| Change In Inventories | | 4.0 | -0.3 | 4.5 | 0.2 | -9.3 | 0.4 | -4.1 | -2.3 | -1.0 | 0.5 | 3.3 | -5.9 | -0.7 | -1.8 | 0.5 | 1.9 | -2.1 |
|---|
| Other Non-cash Items | | 1.9 | 1.4 | -102.5 | -0.1 | 0.0 | -2.8 | 0.4 | 0.1 | 0.6 | 1.1 | 1.2 | 0.9 | 2.8 | 29.6 | 48.1 | 1.5 | -0.1 |
|---|
| Cash from Operations | | 2.2 | 0.0 | 0.0 | 1.2 | -7.8 | 1.2 | -1.8 | 0.4 | -5.2 | -7.8 | -6.2 | -23.0 | -11.7 | -2.4 | -12.2 | -4.6 | -9.3 |
| 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 | | -3.7 | -3.5 | -6.0 | -4.8 | -4.3 | 85.9 | -6.9 | -4.6 | -1.6 | 0.0 |
|---|
| Depreciation & Amortization | | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.1 | 0.3 | 1.2 | 0.7 | 0.7 |
|---|
| Stock-Based Compensation | | 0.8 | 0.7 | 0.9 | 0.8 | 0.0 | 5.4 | 0.5 | 1.0 | 1.0 | 1.0 |
|---|
| Change Working Capital | | 4.6 | -1.1 | 0.8 | -0.2 | -4.0 | 0.8 | 3.0 | 1.0 | 4.6 | -1.9 |
|---|
| Change In Accounts Receivable | | 0.3 | -1.0 | 0.2 | 0.6 | 0.7 | 3.1 | -1.8 | 4.2 | 3.9 | -2.9 |
|---|
| Change In Accounts Payable | | 1.3 | 0.7 | -0.9 | 0.0 | -3.3 | 0.2 | 0.4 | -2.7 | 0.2 | -0.7 |
|---|
| Change In Inventories | | -2.0 | 0.3 | 1.6 | -0.3 | 2.5 | 0.4 | 1.4 | 0.2 | 0.7 | 1.6 |
|---|
| Other Non-cash Items | | 0.8 | 0.3 | 0.1 | 0.2 | 1.6 | -99.4 | 2.1 | 0.0 | -2.3 | 0.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.8 | -0.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -2.1 | -1.1 | -1.5 | -4.3 | -3.9 | -2.1 | -1.6 | -0.3 | -1.3 | -1.0 | -0.5 | -0.3 | -1.3 | -2.1 | -3.2 | -1.7 | -0.8 |
|---|
| Acquisitions | | 0.0 | 0.0 | 143.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.3 | -2.0 | 0.0 | 0.0 | 0.0 | 1.4 | -2.3 | 0.6 | -5.2 | 3.9 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 |
|---|
| Sales of Investment | | 0.0 | 0.3 | 0.0 | 0.1 | 0.0 | 0.6 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 |
|---|
| Other Investing Activities | | 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 | 0.0 | 0.0 | -0.8 |
|---|
| Cash from Investing | | -2.1 | 0.0 | 0.0 | -4.2 | -3.9 | -1.5 | -1.6 | -1.5 | -3.4 | -1.0 | -0.5 | -0.3 | 0.1 | -4.4 | -2.7 | -6.9 | 4.1 |
| 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 | | -0.2 | -0.4 | -0.3 | -0.3 | -0.6 | -0.5 | 0.0 | -0.2 | -1.1 | -0.7 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | 0.0 | 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 |
|---|
| Sales of Investment | | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.1 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 | -0.6 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -4.1 | 0.0 | 0.0 | 9.9 | 0.0 | -21.3 | -9.0 | -5.6 | -28.2 | -58.7 | 0.0 | 0.0 | 0.0 | -0.3 | -2.1 | -1.7 | -0.1 |
|---|
| Debt Issued | | -1.9 | 2.0 | -13.4 | 20.7 | 2.3 | 20.0 | 7.8 | 8.4 | 27.3 | 51.9 | -8.3 | 4.2 | 7.9 | -8.1 | 15.2 | -0.5 | 3.5 |
|---|
| Issuance of Common Stock | | -1.0 | 0.0 | 0.0 | 1.0 | 0.0 | 37.6 | 0.3 | 1.6 | 7.9 | 12.6 | 0.0 | 3.5 | 0.4 | 0.0 | 3.0 | 19.3 | 11.5 |
|---|
| Repurchase of Common Stock | | -0.8 | 0.0 | -1.9 | 1.3 | 0.0 | 1.1 | 0.8 | -0.6 | 22.6 | 0.0 | -0.2 | -1.9 | -1.8 | 0.1 | 0.3 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -1.3 | 0.0 | 0.0 | -1.3 | -1.2 | -1.1 | -1.1 | -1.0 | -0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.2 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 1.1 | 0.0 | 0.0 | 1.4 | 0.2 | 3.1 | 13.9 | 5.4 | -0.7 | 64.3 | 0.0 | 0.5 | 43.3 | 5.8 | 9.8 | 0.0 | 0.1 |
|---|
| Cash from Financing | | -3.2 | 0.0 | 0.0 | 10.1 | -1.0 | 19.3 | 4.9 | -0.2 | 0.8 | 18.1 | -0.2 | 2.1 | 41.9 | 5.7 | 4.9 | 17.6 | 11.6 |
| 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 | 0.0 | 0.0 |
|---|
| Debt Issued | | 1.5 | -0.2 | -0.1 | -0.2 | -0.1 | -8.0 | -4.7 | -0.5 | 9.6 | -10.4 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -0.2 | 0.0 | 0.0 | 0.0 | -1.9 | 0.0 | -0.3 | 0.0 | -0.4 | -0.1 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.3 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -0.2 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -3.2 | -7.0 | 111.6 | 7.2 | -12.7 | 18.4 | 2.0 | -1.5 | -8.2 | 9.9 | -7.6 | -19.9 | 31.5 | -1.0 | -9.9 | 6.4 | 6.0 |
|---|
| Closing Cash Balance | | 19.0 | 128.9 | 135.9 | 24.4 | 17.1 | 29.8 | 11.4 | 9.4 | 10.9 | 19.1 | 9.1 | 16.7 | 36.5 | 5.1 | 7.4 | 17.2 | 10.8 |
| 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 | | 2.3 | -3.1 | -3.0 | -3.3 | -9.8 | 126.7 | -3.4 | -2.0 | 3.5 | -1.3 |
|---|
| Closing Cash Balance | | 128.9 | 126.6 | 129.6 | 132.7 | 135.9 | 145.7 | 19.0 | 22.4 | 24.4 | 20.9 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.1 | -7.8 | -16.9 | -3.1 | -11.7 | -0.9 | -3.3 | 0.1 | -6.5 | -8.8 | -6.8 | -23.3 | -13.0 | -4.5 | -15.4 | -6.4 | -10.1 |
|---|
| Real Free Cash Flow | | -4.4 | -11.0 | -25.7 | -7.1 | -14.9 | -3.5 | -6.4 | -2.5 | -9.2 | -11.3 | -9.6 | -28.0 | -15.3 | -6.0 | -16.6 | -7.6 | -12.6 |
| 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 | | 2.8 | -3.3 | -3.8 | -3.6 | -6.5 | -7.7 | -1.0 | -1.5 | 3.6 | -1.0 |
|---|
| Real Free Cash Flow | | 2.0 | -4.0 | -4.7 | -4.4 | -6.5 | -13.1 | -1.5 | -2.6 | 2.6 | -2.0 |