Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Kingsway Financial Services Inc.

KFS

Valuace

Růst

Zdraví

Cena

$ 10.42

-0.09 (-0.68%)

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	136.8	136.7	112.5	103.2	114.7	94.8	65.7	63.2	43.6	193.2	176.6	158.8	187.8	172.2	159.7	228.5	248.1
Cost of Revenues	26.7	0.0	0.0	27.2	24.1	7.1	2.7	4.7	7.4	7.7	5.4	5.3	5.5	4.0	1.0	0.0	0.0
Gross Profit	110.2	136.7	112.5	76.0	90.6	87.7	63.0	58.5	36.2	185.5	171.2	153.5	182.3	168.1	158.7	228.5	248.1

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	39.0	37.7	31.5	28.7	30.2	27.1	27.1	26.6	29.9	25.9
Cost of Revenues	26.7	0.0	0.0	0.0	0.0	6.8	0.0	16.6	16.0	6.2
Gross Profit	12.3	37.7	31.5	28.7	30.2	20.3	27.1	10.0	13.9	19.7

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	41.8	43.5	48.7	42.0	36.3	29.4	46.3	41.6	41.8	67.2	79.8	73.9	102.2	111.4
Depreciation & Amortization	9.2	9.2	7.0	6.2	6.4	8.6	6.7	6.9	2.4	1.2	1.2	1.2	1.8	3.8	3.0	2.3	6.6
Total Operating Expenses	119.0	48.5	120.8	107.7	78.2	-116.1	-87.3	-83.3	-70.2	203.6	178.0	156.2	67.2	79.8	73.9	77.9	-277.6
Operating Income	-8.8	-6.1	-8.3	1.0	37.6	-21.4	-21.6	-20.1	-16.2	-11.7	-6.8	-1.5	-11.2	-43.3	-53.3	-26.1	-29.5

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	11.8	10.3
Depreciation & Amortization	2.8	2.7	1.9	1.8	2.2	1.6	1.7	1.5	1.8	1.5
Total Operating Expenses	13.7	38.6	34.8	32.0	32.1	21.0	29.4	10.3	15.0	18.8
Operating Income	-1.3	-0.9	-3.3	-3.4	-1.8	-0.7	-2.2	-0.3	-1.1	-0.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.4	1.8	0.0	0.0	0.7	0.4	0.5	0.7	0.6	0.0	1.5	1.6	1.3	1.9	3.3	0.0	0.0
Interest Expense	5.4	5.4	4.8	6.3	8.1	12.3	13.7	15.1	12.3	11.2	7.4	5.3	5.6	7.3	7.6	7.5	14.8
Other Expense	-1.1	-7.9	0.0	22.7	-2.6	15.6	15.1	17.0	13.8	24.7	16.4	15.5	8.9	9.0	7.6	9.5	-37.7
IBT	-9.9	-14.0	-8.3	23.7	35.0	-5.8	-6.5	-3.1	-20.4	-29.4	-10.5	-11.3	-11.3	-43.4	-50.3	-26.2	-67.2
Income Tax Expense	0.3	-3.8	-0.1	-1.9	4.8	-7.6	-1.1	-0.4	0.4	-17.8	-9.7	0.1	-0.1	-0.1	3.0	-0.2	-6.1
Net Income	-10.7	-10.7	-9.3	23.6	24.7	1.9	-5.4	-2.8	-26.6	-15.5	0.8	1.1	-12.8	-36.9	-52.1	-20.1	-38.2

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	0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	0.3
Interest Expense	1.4	1.5	1.3	1.2	1.3	1.2	1.2	1.1	1.1	1.1
Other Expense	-1.6	0.5	0.0	0.0	0.0	-1.5	0.0	-1.7	-2.2	-0.7
IBT	-2.9	-0.4	-3.3	-3.4	-1.8	-2.2	-2.2	-2.0	-2.3	-0.9
Income Tax Expense	-1.3	2.0	-0.1	-0.3	-0.4	0.0	0.1	0.1	-2.7	-0.1
Net Income	-1.7	-2.5	-3.3	-3.2	-1.6	-2.8	-2.4	-2.5	0.2	-1.0

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	$0.91	$1.06	$0.08	$-0.24	$-0.13	$-1.22	$-0.72	$0.02	$0.04	$-0.74	$-2.61	$-3.96	$-1.54	$-2.94
EPS Diluted	$0.00	$0.00	$0.00	$0.89	$0.96	$0.08	$-0.24	$-0.13	$-1.22	$-0.72	$0.02	$0.04	$-0.74	$-2.61	$-3.96	$-1.54	$-2.94
Shares Outstanding	27.9	27.9	27.2	25.7	23.0	22.5	22.2	21.9	21.7	21.5	20.0	19.7	17.4	14.1	13.1	13.1	13.0
Diluted Shares Outstanding	27.9	27.9	27.2	26.4	25.3	22.5	22.2	21.9	21.7	21.5	20.0	19.7	17.4	14.1	13.1	13.1	13.0

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	$0.01	$-0.04
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.01	$-0.04
Shares Outstanding	27.9	28.5	27.2	27.1	27.1	27.2	27.3	27.1	27.1	26.2
Diluted Shares Outstanding	27.9	28.5	27.2	27.1	27.1	27.2	27.3	27.1	27.1	26.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	18.0	5.5	9.1	64.2	12.6	14.4	13.5	31.9	44.3	36.5	51.7	74.0	98.6	80.8	85.5	140.6
Short Term Investments	0.2	8.1	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.4	0.4	0.4	0.5	0.6	20.3	0.0
Total Cash & ST Investments	18.1	13.6	9.3	64.3	12.8	14.5	13.6	32.1	44.4	36.9	52.1	74.4	99.1	81.4	105.8	140.6
Accounts Receivable	11.8	10.9	10.1	14.0	20.6	20.3	17.4	13.3	39.3	38.4	33.3	58.1	65.5	64.1	56.1	80.5
Inventory	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 Current Assets	-30.0	-24.6	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
Total Current Assets	9.6	0.0	19.3	74.6	33.4	34.8	31.0	27.7	72.3	68.4	79.2	103.3	131.1	117.0	140.9	221.1

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	9.3	12.1	6.4	5.5	6.5	9.6	20.0	17.5	20.2	14.2
Short Term Investments	0.0	7.7	7.4	8.1	7.3	7.6	0.2	0.2	0.2	0.2
Total Cash & ST Investments	9.3	19.8	13.8	13.6	13.8	17.2	20.2	17.7	20.3	14.3
Accounts Receivable	14.7	14.4	12.3	10.9	11.2	10.9	11.8	0.0	9.4	10.1
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	39.8	34.9
Other Current Assets	0.0	-34.2	-26.1	-24.6	-25.0	-28.0	-19.9	0.0	0.0	0.0
Total Current Assets	23.9	0.0	0.0	0.0	0.0	0.0	12.1	9.1	29.8	24.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	2.7	4.0	2.7	1.7	110.8	98.0	102.4	103.1	108.2	117.0	5.6	6.2	1.7	2.7	13.0	12.5
Goodwill	50.8	56.5	50.4	45.5	110.2	121.1	82.1	73.9	80.1	71.1	10.1	10.6	10.6	8.4	0.5	0.0
Intangible Assets	31.8	40.0	35.7	33.1	108.2	84.1	86.4	83.8	87.6	89.0	14.7	47.3	48.9	50.6	39.1	44.0
Long-Term Investments	40.9	41.3	41.7	56.7	57.5	58.6	59.7	37.6	103.1	122.2	105.4	85.6	66.2	127.7	116.9	0.0
Other Long-Term Assets	51.8	-141.9	0.0	-60.9	-28.6	-27.6	-29.0	-17.8	-103.1	-122.2	-105.4	-85.6	-66.2	-127.7	-116.9	-56.4
Total Long-Term Assets	182.7	0.0	135.5	80.3	386.8	361.8	330.6	309.2	306.3	325.8	33.3	69.4	65.3	64.8	55.3	56.4
Total Assets	192.3	186.6	197.7	285.7	475.6	452.5	399.6	357.3	484.6	501.0	241.0	301.7	324.6	372.8	374.1	519.6

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	12.8	4.2	4.3	4.0	3.2	2.7	3.1	2.7	1.5	1.6
Goodwill	69.5	57.5	57.4	56.5	56.9	50.8	50.5	50.4	46.4	45.5
Intangible Assets	54.9	40.1	41.9	40.0	42.3	31.8	33.7	35.7	30.8	30.3
Long-Term Investments	0.0	42.0	41.3	41.3	41.1	40.9	41.7	41.7	41.4	44.7
Other Long-Term Assets	0.0	-143.9	-144.9	-141.9	-143.5	-126.1	52.0	-139.5	-41.4	-44.7
Total Long-Term Assets	141.8	0.0	0.0	0.0	0.0	0.0	185.9	188.6	83.2	81.6
Total Assets	235.1	207.7	192.1	186.6	191.1	192.3	198.0	206.7	198.0	195.3

Current Liabilities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.1	0.5	1.0	5.0	1.9
Short-Term Debt	0.3	0.0	1.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.4
Other Current Liabilities	20.6	-84.0	-3.2	0.0	0.0	0.0	0.0	0.0	2.0	-0.1	-0.3	2.0	-2.1	6.2
Current Liabilities	20.9	0.0	2.2	0.3	2.9	2.8	2.4	2.6	2.1	0.1	0.2	3.0	2.9	21.7

Current Liabilities	3-2025	1-2024	4-2023	3-2023	2-2023
Accounts Payable	0.0	0.5	0.0	0.3	0.0
Short-Term Debt	0.0	0.4	0.0	0.0	0.0
Other Current Liabilities	0.0	-62.0	-84.0	-0.7	-0.2
Current Liabilities	0.1	23.9	0.5	0.4	0.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	47.3	60.2	45.6	103.3	295.2	271.5	262.1	236.5	243.5	233.7	39.9	54.3	57.7	61.2	47.2	124.9
Capital Leases	1.2	2.7	1.2	1.2	2.5	3.2	3.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	4.8	4.4	0.0	4.2	28.6	27.6	29.0	28.5	30.3	48.7	2.9	5.4	4.2	3.1	2.7	0.0
Total Liabilities	175.1	168.3	173.1	263.5	413.0	387.0	347.3	332.5	435.3	437.8	190.9	253.5	287.7	307.4	257.7	424.8

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	1.0	61.2	62.4	60.2	60.4	48.7	48.1	45.1	42.1	43.3
Capital Leases	0.0	2.8	2.9	2.7	1.9	1.5	1.1	0.7	1.2	1.3
Def. Tax Liability	0.0	3.8	4.0	4.4	4.7	4.8	5.0	14.1	4.5	4.3
Total Liabilities	199.3	172.1	170.7	168.3	171.4	175.1	177.3	182.1	169.9	173.4

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	0.5	0.0	0.0	0.0	0.0	0.0	296.6	296.5	0.0
Retained Earnings	-351.7	-361.5	-346.9	-370.4	-395.1	-394.8	-388.1	-381.2	-313.5	-297.7	-309.0	-312.1	-298.9	-262.1	-201.2	-231.8
Comprehensive Income	-1.5	-0.7	-1.5	26.6	30.8	38.1	35.3	40.5	-3.9	-0.2	9.3	8.7	9.6	14.8	12.7	15.0
Total Common Equity	20.7	16.7	27.7	21.7	0.8	4.5	7.7	19.2	44.1	62.4	48.3	43.8	35.5	65.1	123.4	94.8

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	0.3	0.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-371.3	-368.5	-364.9	-361.5	-359.7	-351.7	-349.4	-346.9	-345.1	-344.0
Comprehensive Income	-0.4	-0.6	-0.3	-0.7	-0.8	-1.5	-1.6	-1.5	-1.3	-1.3
Total Common Equity	16.6	33.7	19.7	16.7	18.2	20.7	23.6	27.7	31.6	25.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		48.7	60.2	45.6	103.3	295.2	271.5	262.1	236.5	243.5	233.7	39.9	54.3	57.7	61.2	47.2	124.9
Book Value		17.2	18.3	24.6	22.1	62.7	65.5	52.3	24.8	49.3	63.3	50.1	48.2	36.9	65.4	116.4	94.8

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.9	1.9	1.8	1.6	1.5	-3.4	-2.9	-3.1	-3.4	-3.4
Book Value		16.6	33.7	19.7	16.7	18.2	20.7	23.6	27.7	31.6	25.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-5.5	-10.3	-9.1	24.0	27.9	1.9	-5.4	-4.3	-29.4	-11.1	0.5	1.3	-11.2	-36.1	-53.3	-26.1	-61.1
Depreciation & Amortization	6.5	9.2	7.0	6.2	6.4	8.6	6.7	6.9	6.7	5.6	2.8	1.8	1.8	3.8	3.0	2.3	6.6
Stock-Based Compensation	1.7	1.7	0.0	1.6	4.1	3.6	0.8	1.2	-1.7	1.2	1.0	0.8	1.2	0.3	0.4	0.0	3.6
Change Working Capital	-19.0	2.9	-1.3	-24.3	4.9	-17.2	7.1	2.2	2.2	3.2	-0.6	-25.2	-14.7	-15.8	-12.9	-31.5	-3.6
Change In Accounts Receivable	1.8	0.8	1.1	3.7	-0.1	-0.8	0.9	0.5	1.0	2.2	-4.2	4.1	8.9	-2.1	-17.0	13.7	0.0
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.4	-0.5	-3.9	3.0	0.9	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.9	-8.2	-27.5	-13.7	-4.5	-36.0	0.0
Other Non-cash Items	8.6	0.5	4.5	-33.7	-59.2	-3.6	-6.5	-6.1	12.3	0.6	-9.5	-11.6	6.9	5.5	15.0	-24.2	-9.2
Cash from Operations	-16.8	0.0	0.0	-26.2	-14.6	-5.9	1.7	-0.8	-10.1	-19.0	-15.6	-32.8	-14.6	-41.8	-46.7	-76.1	-69.9

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	-1.9	-2.5	-3.2	-3.1	-1.6	-4.9	-2.5	-2.1	0.1	-0.8
Depreciation & Amortization	2.9	2.7	1.9	1.8	2.2	1.6	1.7	1.5	1.8	1.5
Stock-Based Compensation	0.3	0.6	0.3	0.4	0.0	0.9	0.0	0.3	0.7	0.4
Change Working Capital	-0.4	1.5	1.7	-0.8	-1.6	-5.3	0.1	-0.3	-18.1	-0.6
Change In Accounts Receivable	0.8	1.4	0.4	-1.4	0.3	0.2	0.6	-0.1	0.3	1.0
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	0.5	-0.8	-0.2	0.2	0.9	8.2	1.3	0.9	1.0	-1.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-16.8	-0.8

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-0.6	-1.6	-0.7	-0.2	26.5	-0.8	-0.2	-0.2	0.0	4.5	-0.6	-0.2	4.7	-1.1	-0.2	-1.3	-1.5
Acquisitions	-12.4	-29.2	-18.9	1.2	23.9	10.1	2.2	-3.4	5.0	-8.3	-3.6	-10.3	-5.0	9.8	16.5	-0.1	293.8
Investments	-7.2	0.0	-7.8	-6.5	-14.2	-21.9	-12.6	-18.1	-7.6	-13.6	-39.4	-36.5	-55.1	-19.4	-51.7	-131.2	-162.9
Sales of Investment	12.5	0.0	10.5	26.4	9.8	6.3	14.6	15.3	13.8	40.9	33.6	28.3	38.7	70.7	81.3	161.6	220.3
Other Investing Activities	1.4	0.0	0.0	-14.5	55.0	-2.3	0.0	0.0	8.8	1.0	1.3	44.9	0.0	0.0	0.0	0.0	0.0
Cash from Investing	-7.9	0.0	0.0	6.5	100.9	-8.6	4.0	-6.5	20.0	24.6	-8.8	26.2	-16.7	60.0	46.0	29.0	349.7

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	-0.9	-0.7	-0.2	-0.1	-0.1	-0.4	-0.2	-0.2	-0.1	-0.1
Acquisitions	0.4	-15.9	-10.1	-3.5	21.3	7.2	0.0	0.1	-10.5	-2.0
Investments	0.0	0.0	0.0	0.0	-2.5	-2.6	-2.1	-1.3	-1.8	-2.0
Sales of Investment	0.0	0.0	2.1	3.6	2.2	0.7	3.5	1.2	2.1	5.6
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	-10.4	1.6

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-17.6	0.0	0.0	-43.9	-11.6	-18.9	-14.2	-7.6	-4.4	-2.6	-1.2	0.0	-14.4	-12.5	-1.7	-10.7	-139.3
Debt Issued	23.0	60.2	14.6	-13.8	-180.2	42.6	23.7	33.2	-2.6	12.4	195.0	-14.4	11.0	9.1	15.6	-67.0	264.2
Issuance of Common Stock	9.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.5	0.0	6.3	12.1	0.1	0.4	0.8
Repurchase of Common Stock	-6.4	-0.3	-2.5	-3.2	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	-12.9	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	0.0	-1.2	-0.3	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	44.3	0.0	0.0	7.1	-26.3	18.4	27.8	8.9	1.1	5.0	1.2	0.3	14.8	0.0	-2.4	2.4	-50.3
Cash from Financing	19.7	0.0	0.0	-40.0	-37.9	-0.5	13.6	1.3	-4.1	2.2	9.1	-12.9	6.8	-0.4	-3.9	-7.9	-188.8

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	1.0	-60.1	-1.2	2.2	-0.1	11.6	0.2	2.9	3.5	-1.2
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	-0.3	0.0	-1.6	-0.9	-0.1	1.6	-3.2
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	18.1	5.9
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	16.2	4.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-5.3	3.1	-4.4	-59.7	47.3	-15.0	19.3	-5.9	5.8	7.8	-15.2	-19.5	-24.6	17.8	-4.7	-55.1	91.0
Closing Cash Balance		18.0	16.3	13.1	17.5	77.2	29.9	44.9	25.7	49.7	44.3	36.5	51.7	74.0	98.6	80.8	85.5	140.6

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		-0.6	-2.6	5.5	0.8	-2.0	-2.8	-2.1	2.5	-11.8	6.1
Closing Cash Balance		16.3	16.8	19.5	14.0	13.1	15.1	18.0	20.0	17.5	29.8

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-17.4	-1.6	0.4	-26.4	11.9	-6.7	1.5	-1.0	-10.1	-14.4	-16.2	-33.0	-10.0	-42.9	-46.9	-77.5	-71.5
Real Free Cash Flow		-19.1	-3.3	0.4	-28.0	7.8	-10.3	0.6	-2.2	-8.5	-15.6	-17.2	-33.8	-11.2	-43.3	-47.2	-77.4	-75.0

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		-0.9	0.8	0.2	-1.9	-0.2	0.2	0.3	0.1	-16.9	-0.9
Real Free Cash Flow		-1.2	0.2	-0.2	-2.3	-0.2	-0.6	0.3	-0.3	-17.6	-1.3