KVHI
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 | | 111.0 | 111.0 | 113.8 | 132.4 | 138.9 | 171.8 | 158.7 | 157.9 | 170.8 | 160.1 | 176.1 | 184.6 | 172.6 | 162.3 | 137.1 | 112.5 | 112.2 |
|---|
| Cost of Revenues | | 83.5 | 83.5 | 78.6 | 94.5 | 86.3 | 112.0 | 101.1 | 104.1 | 100.1 | 90.2 | 99.3 | 102.2 | 99.1 | 96.6 | 82.1 | 67.6 | 67.4 |
|---|
| Gross Profit | | 27.5 | 27.5 | 35.2 | 37.9 | 52.6 | 59.8 | 57.6 | 53.8 | 70.7 | 69.9 | 76.8 | 82.4 | 73.4 | 65.7 | 55.0 | 45.0 | 44.8 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 30.5 | 28.5 | 26.6 | 25.4 | 26.9 | 29.0 | 28.7 | 29.3 | 31.5 | 33.5 |
|---|
| Cost of Revenues | | 21.5 | 26.5 | 17.5 | 18.0 | 19.8 | 19.7 | 19.8 | 19.4 | 30.7 | 21.0 |
|---|
| Gross Profit | | 9.0 | 1.9 | 9.1 | 7.4 | 7.1 | 9.3 | 8.9 | 9.9 | 0.8 | 12.6 |
| 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 | 9.4 | 10.4 | 17.8 | 15.8 | 15.9 | 15.0 | 15.9 | 16.0 | 14.0 | 14.1 | 13.0 | 12.1 | 11.5 | 10.7 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 39.8 | 47.9 | 60.0 | 54.3 | 58.9 | 62.9 | 62.8 | 62.1 | 65.2 | 57.4 | 46.6 | 36.3 | 34.0 | 28.6 |
|---|
| Depreciation & Amortization | | 10.7 | 10.7 | 13.3 | 13.4 | 2.3 | 8.1 | 1.2 | 2.1 | 12.9 | 11.0 | 12.6 | 12.7 | 10.0 | 6.0 | 4.6 | 4.4 | 3.8 |
|---|
| Total Operating Expenses | | 38.7 | 38.7 | 47.1 | 55.2 | 58.3 | 77.7 | 70.1 | 74.8 | 77.8 | 78.7 | 78.1 | 79.2 | 71.5 | 59.5 | 48.4 | 45.6 | 39.3 |
|---|
| Operating Income | | -11.2 | -11.2 | -11.9 | -17.3 | -5.7 | -17.9 | -12.4 | -21.1 | -7.2 | -8.8 | -1.3 | 3.2 | 1.9 | 6.2 | 6.6 | -0.6 | 5.5 |
| 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 | 2.0 | 2.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.9 | 9.2 |
|---|
| Depreciation & Amortization | | 2.6 | 2.6 | 2.6 | 2.9 | 3.0 | 3.3 | 3.7 | 3.2 | 3.3 | 3.2 |
|---|
| Total Operating Expenses | | 9.9 | 9.5 | 9.5 | 9.7 | 10.3 | 11.3 | 11.8 | 13.7 | 13.0 | 11.6 |
|---|
| Operating Income | | -0.9 | -7.6 | -0.4 | -2.2 | -3.2 | -2.0 | -2.9 | -3.8 | -12.2 | -5.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 2.6 | 2.6 | 3.0 | 3.6 | 1.5 | 0.9 | 1.0 | 2.0 | 0.6 | 0.7 | 0.5 | 0.5 | 0.7 | 0.7 | 0.5 | 0.3 | 0.3 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 1.0 | 1.8 | 1.5 | 1.4 | 1.5 | 1.3 | 0.6 | 0.3 | 0.2 | 0.2 |
|---|
| Other Expense | | 3.7 | 3.7 | 1.3 | 2.2 | 2.3 | 8.1 | -9.3 | 1.1 | 0.7 | -0.4 | 0.3 | 0.4 | 0.0 | 0.5 | 0.1 | 0.9 | 0.0 |
|---|
| IBT | | -7.5 | -7.5 | -10.6 | -15.1 | -3.4 | -9.9 | -21.8 | -20.0 | -7.7 | -9.9 | -2.0 | 2.7 | 1.3 | 6.7 | 6.8 | 0.4 | 5.7 |
|---|
| Income Tax Expense | | -0.1 | -0.1 | 0.4 | 0.3 | 0.5 | -0.1 | 0.2 | -4.0 | 0.6 | 1.1 | 5.5 | 0.4 | 1.3 | 2.2 | 3.3 | -0.5 | -2.6 |
|---|
| Net Income | | -7.4 | -7.4 | -11.0 | -15.4 | -3.9 | -9.8 | -21.9 | -16.0 | -8.2 | -11.0 | -7.5 | 2.3 | 0.0 | 4.5 | 3.6 | 0.9 | 8.3 |
| 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 | | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.9 | 0.9 | 1.0 | 1.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 1.0 | 0.7 | 1.4 | 0.6 | -0.8 | 0.8 | 0.5 | 0.7 | 0.2 | 0.9 |
|---|
| IBT | | 0.1 | -6.9 | 1.0 | -1.7 | -4.0 | -1.1 | -2.4 | -3.1 | -12.0 | -4.2 |
|---|
| Income Tax Expense | | -0.3 | 0.0 | 0.1 | 0.0 | 0.3 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 |
|---|
| Net Income | | 0.3 | -6.9 | 0.9 | -1.7 | -4.3 | -1.2 | -2.4 | -3.2 | -12.2 | -4.2 |
| 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 | $-0.81 | $-0.21 | $-0.54 | $-1.24 | $-0.92 | $-0.48 | $-0.67 | $-0.47 | $0.14 | $0.00 | $0.30 | $0.24 | $0.06 | $0.57 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.81 | $-0.21 | $-0.54 | $-1.24 | $-0.92 | $-0.48 | $-0.67 | $-0.47 | $0.14 | $0.00 | $0.30 | $0.24 | $0.06 | $0.56 |
|---|
| Shares Outstanding | | 19.3 | 19.4 | 19.4 | 19.1 | 18.6 | 18.2 | 17.7 | 17.5 | 17.1 | 16.4 | 15.8 | 15.6 | 15.4 | 15.1 | 14.8 | 14.8 | 14.4 |
|---|
| Diluted Shares Outstanding | | 19.4 | 19.4 | 19.4 | 19.1 | 18.6 | 18.2 | 17.7 | 17.5 | 17.1 | 16.4 | 15.8 | 15.8 | 15.6 | 15.3 | 15.0 | 15.1 | 14.9 |
| 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 | $-0.63 | $-0.22 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.63 | $-0.22 |
|---|
| Shares Outstanding | | 19.3 | 19.4 | 19.4 | 19.5 | 19.4 | 19.4 | 19.4 | 19.3 | 19.3 | 19.2 |
|---|
| Diluted Shares Outstanding | | 19.4 | 19.4 | 19.4 | 19.5 | 19.4 | 19.4 | 19.4 | 19.3 | 19.3 | 19.2 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 10.4 | 50.6 | 11.3 | 21.1 | 11.4 | 12.6 | 18.4 | 18.1 | 34.6 | 26.4 | 22.7 | 25.3 | 9.4 | 9.0 | 7.0 | 7.2 |
|---|
| Short Term Investments | | 38.9 | 0.0 | 58.5 | 55.7 | 13.1 | 25.1 | 29.9 | 0.0 | 8.3 | 25.7 | 22.6 | 24.5 | 46.4 | 29.3 | 23.6 | 30.1 |
|---|
| Total Cash & ST Investments | | 49.3 | 50.6 | 69.8 | 76.7 | 24.5 | 37.7 | 48.3 | 18.1 | 42.9 | 52.1 | 45.3 | 49.8 | 55.7 | 38.3 | 30.6 | 37.3 |
|---|
| Accounts Receivable | | 27.3 | 21.6 | 25.7 | 27.4 | 33.6 | 33.7 | 32.9 | 29.7 | 28.3 | 31.2 | 43.9 | 39.9 | 27.5 | 27.7 | 26.0 | 18.8 |
|---|
| Inventory | | 22.7 | 23.0 | 19.0 | 22.7 | 24.6 | 24.7 | 23.5 | 22.9 | 22.7 | 20.7 | 21.6 | 17.4 | 18.3 | 16.2 | 18.6 | 14.8 |
|---|
| Other Current Assets | | 19.2 | 27.4 | 4.3 | 4.3 | 5.0 | 5.0 | 4.6 | 7.1 | 3.8 | 4.8 | 4.3 | 3.0 | 3.9 | 3.3 | 33.1 | 40.0 |
|---|
| Total Current Assets | | 118.5 | 122.6 | 118.8 | 131.2 | 87.8 | 101.1 | 109.3 | 77.7 | 97.8 | 108.8 | 115.1 | 112.9 | 107.3 | 86.6 | 79.0 | 74.5 |
| 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 | | 72.8 | 55.9 | 48.6 | 50.6 | 14.4 | 10.4 | 11.4 | 11.3 | 11.5 | 14.0 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 35.4 | 38.9 | 55.2 | 58.5 | 57.7 | 57.0 |
|---|
| Total Cash & ST Investments | | 72.8 | 55.9 | 48.6 | 50.6 | 49.8 | 49.3 | 66.6 | 69.8 | 69.2 | 71.0 |
|---|
| Accounts Receivable | | 24.3 | 25.4 | 23.2 | 21.6 | 24.8 | 27.3 | 26.0 | 25.7 | 29.3 | 28.1 |
|---|
| Inventory | | 13.4 | 20.3 | 22.0 | 23.0 | 25.2 | 22.7 | 19.1 | 19.0 | 26.4 | 24.2 |
|---|
| Other Current Assets | | 9.2 | 21.5 | 27.8 | 27.4 | 31.9 | 19.2 | 4.2 | 4.3 | 4.6 | 2.4 |
|---|
| Total Current Assets | | 119.7 | 123.0 | 121.6 | 122.6 | 131.7 | 118.5 | 115.9 | 118.8 | 129.6 | 125.7 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 46.2 | 28.4 | 48.7 | 55.3 | 63.2 | 63.2 | 59.9 | 53.2 | 43.5 | 36.6 | 39.9 | 41.7 | 37.1 | 36.7 | 34.0 | 23.0 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 5.3 | 6.6 | 6.6 | 15.4 | 32.2 | 33.9 | 31.3 | 36.7 | 40.5 | 18.3 | 4.7 | 4.4 | 4.5 |
|---|
| Intangible Assets | | 1.0 | 0.8 | 1.2 | 0.4 | 1.3 | 2.3 | 4.9 | 10.5 | 15.1 | 17.8 | 26.8 | 33.6 | 15.0 | 1.7 | 1.9 | 2.3 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 3.0 | 3.1 | 3.6 | 8.1 | 9.9 | 10.4 | 9.9 | 13.7 | 5.9 | 5.1 | 3.1 | 7.2 | 5.0 | 4.4 | 3.8 | 5.9 |
|---|
| Total Long-Term Assets | | 50.4 | 32.5 | 53.8 | 69.3 | 81.0 | 82.5 | 90.1 | 109.9 | 98.5 | 90.9 | 111.2 | 123.0 | 75.5 | 51.0 | 49.5 | 40.7 |
|---|
| Total Assets | | 168.9 | 155.1 | 172.6 | 200.5 | 168.8 | 183.6 | 199.4 | 187.7 | 196.2 | 199.8 | 226.3 | 235.8 | 182.8 | 137.6 | 128.5 | 115.2 |
| 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 | | 26.9 | 25.3 | 25.9 | 28.4 | 31.0 | 46.2 | 47.9 | 48.7 | 50.6 | 52.4 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.4 |
|---|
| Intangible Assets | | 0.5 | 0.6 | 0.7 | 0.8 | 0.9 | 1.0 | 1.1 | 1.2 | 0.0 | 0.3 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 2.8 |
|---|
| Other Long-Term Assets | | 3.0 | 2.9 | 3.0 | 3.1 | 2.9 | 3.0 | 3.3 | 3.6 | 6.5 | 4.6 |
|---|
| Total Long-Term Assets | | 30.6 | 29.0 | 29.9 | 32.5 | 35.1 | 50.4 | 52.4 | 53.8 | 57.4 | 65.6 |
|---|
| Total Assets | | 150.3 | 152.0 | 151.4 | 155.1 | 166.7 | 168.9 | 168.4 | 172.6 | 187.0 | 191.3 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 9.6 | 4.3 | 4.8 | 20.4 | 11.3 | 11.4 | 31.1 | 36.9 | 15.7 | 25.1 | 31.0 | 33.7 | 22.9 | 19.3 | 6.1 | 3.9 |
|---|
| Short-Term Debt | | 1.0 | 0.7 | 1.6 | 1.5 | 1.9 | 8.8 | 2.8 | 9.9 | 2.5 | 7.9 | 6.6 | 6.2 | 1.3 | 0.1 | 0.1 | 0.1 |
|---|
| Other Current Liabilities | | 12.9 | 9.9 | 16.8 | 13.8 | 16.7 | 16.1 | 0.0 | 0.0 | 18.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.2 | 8.9 |
|---|
| Current Liabilities | | 25.1 | 15.9 | 25.0 | 38.9 | 33.9 | 40.8 | 38.4 | 56.0 | 43.3 | 39.6 | 43.6 | 47.7 | 29.1 | 21.3 | 19.2 | 13.9 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 4.0 | 3.2 | 3.4 | 4.3 | 10.2 | 9.6 | 6.9 | 4.8 | 3.6 | 12.2 |
|---|
| Short-Term Debt | | 0.6 | 0.7 | 0.5 | 0.7 | 0.7 | 1.0 | 1.2 | 1.6 | 1.8 | 2.4 |
|---|
| Other Current Liabilities | | 9.3 | 7.8 | 7.4 | 9.9 | 11.2 | 12.9 | 12.6 | 16.8 | 16.3 | 7.3 |
|---|
| Current Liabilities | | 15.2 | 13.1 | 13.1 | 15.9 | 23.6 | 25.1 | 22.9 | 25.0 | 25.7 | 25.9 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 0.4 | 0.6 | 0.3 | 0.6 | 1.2 | 5.1 | 3.5 | 19.4 | 44.6 | 50.2 | 58.1 | 64.7 | 37.1 | 10.4 | 3.6 | 3.7 |
|---|
| Capital Leases | | 0.4 | 1.2 | 1.1 | 2.2 | 3.1 | 7.0 | 6.3 | 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 | 0.2 | 0.4 | 0.8 | 1.7 | 2.6 | 3.1 | 5.1 | 5.5 | 0.6 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 25.5 | 16.5 | 25.3 | 43.9 | 39.8 | 51.7 | 49.4 | 88.1 | 90.6 | 93.3 | 108.1 | 119.3 | 66.3 | 31.9 | 31.9 | 18.9 |
| 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 | | 4.0 | 0.6 | 0.5 | 0.6 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 |
|---|
| Capital Leases | | 0.0 | 1.2 | 1.0 | 1.2 | 1.1 | 1.4 | 1.6 | 0.3 | 1.2 | 1.6 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
|---|
| Total Liabilities | | 19.2 | 13.7 | 13.6 | 16.5 | 24.0 | 25.5 | 23.3 | 25.3 | 29.9 | 30.6 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | -7.2 | -12.8 | -1.7 | 11.9 | -12.2 | -2.4 | 19.5 | -15.4 | -4.4 | 6.6 | 14.1 | 11.9 | 11.8 | 7.3 | 3.7 | 2.9 |
|---|
| Comprehensive Income | | -4.0 | -4.0 | -4.2 | -4.1 | -3.4 | -3.2 | -2.8 | -14.7 | -11.3 | -16.8 | -7.6 | -3.4 | 0.5 | -0.1 | -0.7 | 0.0 |
|---|
| Total Common Equity | | 143.4 | 138.6 | 147.4 | 156.7 | 129.0 | 131.9 | 150.0 | 99.5 | 105.7 | 106.5 | 118.2 | 116.5 | 116.5 | 105.7 | 96.6 | 96.3 |
| 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 | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | -20.5 | -13.5 | -14.5 | -12.8 | -8.4 | -7.2 | -4.9 | -1.7 | 8.6 | 12.8 |
|---|
| Comprehensive Income | | -3.7 | -3.0 | -3.3 | -4.0 | -3.9 | -4.0 | -4.0 | -4.2 | -4.2 | -4.0 |
|---|
| Total Common Equity | | 131.0 | 138.4 | 137.8 | 138.6 | 142.7 | 143.4 | 145.1 | 147.4 | 157.0 | 160.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 1.4 | 1.2 | 1.1 | 2.2 | 3.1 | 14.0 | 6.3 | 29.4 | 47.1 | 58.1 | 64.7 | 70.9 | 38.4 | 10.6 | 3.7 | 3.8 |
|---|
| Book Value | | 143.4 | 138.6 | 147.4 | 156.7 | 129.0 | 131.9 | 150.0 | 99.5 | 105.7 | 106.5 | 118.2 | 116.5 | 116.5 | 105.7 | 96.6 | 96.3 |
| 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 | | 131.0 | 138.4 | 137.8 | 138.6 | 142.7 | 143.4 | 145.1 | 147.4 | 157.0 | 160.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -22.0 | -7.4 | -11.0 | -15.4 | 24.1 | -9.8 | -21.9 | 33.3 | -8.2 | -11.0 | -7.5 | 2.3 | 0.0 | 4.5 | 3.6 | 0.9 | 8.3 |
|---|
| Depreciation & Amortization | | 13.5 | 10.7 | 13.3 | 13.4 | 14.0 | 14.6 | 11.7 | 11.5 | 12.9 | 11.0 | 12.6 | 12.7 | 10.0 | 6.0 | 4.6 | 4.4 | 3.8 |
|---|
| Stock-Based Compensation | | 2.4 | 1.6 | 2.0 | 2.1 | 3.4 | 4.1 | 3.5 | 4.2 | 3.3 | 3.5 | 3.7 | 3.7 | 3.8 | 4.1 | 3.7 | 3.5 | 2,523.8 |
|---|
| Change Working Capital | | -13.4 | 14.2 | -20.3 | -5.9 | -1.1 | 0.2 | -7.7 | -9.7 | -2.3 | 8.1 | 4.9 | -11.7 | -3.3 | 1.2 | 0.5 | -6.6 | -2.3 |
|---|
| Change In Accounts Receivable | | -0.6 | -4.3 | 3.8 | 1.7 | 0.5 | -0.5 | -1.1 | -4.3 | -2.2 | 2.7 | 10.7 | -5.8 | -8.2 | 1.2 | -2.2 | -7.4 | -2.7 |
|---|
| Change In Accounts Payable | | -2.5 | 0.2 | -0.4 | -15.6 | 11.4 | -0.3 | -3.3 | -1.9 | 2.0 | 6.7 | -0.8 | -3.4 | 1.7 | 1.2 | 0.9 | 2.2 | 0.2 |
|---|
| Change In Inventories | | 1.5 | 8.7 | -3.9 | 3.7 | -8.5 | 0.0 | -1.2 | -0.6 | -0.2 | -2.0 | 0.8 | -3.8 | 0.9 | -2.0 | 2.4 | -3.9 | -1.2 |
|---|
| Other Non-cash Items | | 25.5 | -1.5 | 2.8 | 8.4 | -31.2 | -6.1 | 11.7 | -53.6 | 0.3 | 0.6 | 2.7 | 1.8 | 1.6 | 1.1 | 0.7 | 0.4 | -2,520.9 |
|---|
| Cash from Operations | | -9.7 | 0.0 | 0.0 | 2.5 | 8.9 | 2.9 | -3.1 | -14.2 | 5.2 | 11.5 | 18.7 | 8.4 | 10.4 | 16.3 | 15.1 | 1.9 | 9.6 |
| 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 | | 0.3 | -6.9 | 0.9 | -1.7 | -4.3 | -1.2 | -2.4 | -3.2 | -12.2 | -4.2 |
|---|
| Depreciation & Amortization | | 2.6 | 2.6 | 2.6 | 2.9 | 3.0 | 3.3 | 3.7 | 3.2 | 3.3 | 3.2 |
|---|
| Stock-Based Compensation | | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.7 | 0.0 | 0.6 | 0.6 |
|---|
| Change Working Capital | | 1.1 | 14.6 | 2.2 | -3.6 | 1.7 | -2.3 | -17.3 | -2.4 | 11.2 | -4.8 |
|---|
| Change In Accounts Receivable | | -1.6 | 1.1 | -2.2 | -1.7 | 2.9 | 2.7 | -1.4 | -0.4 | 2.3 | -1.1 |
|---|
| Change In Accounts Payable | | 0.5 | 0.8 | -0.1 | -1.0 | -5.9 | 0.6 | 2.7 | 2.2 | 1.1 | -8.5 |
|---|
| Change In Inventories | | -0.9 | 6.9 | 1.7 | 1.0 | 2.2 | -2.5 | -3.6 | 0.0 | 7.4 | -2.2 |
|---|
| Other Non-cash Items | | -0.5 | -0.7 | -1.1 | 0.8 | -0.5 | 1.7 | 0.6 | 1.5 | 2.3 | 5.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.2 | 0.5 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -12.3 | -7.4 | -7.5 | -10.6 | -14.4 | -18.8 | -14.1 | -12.6 | -15.9 | -12.9 | -5.6 | -5.7 | -5.1 | -4.7 | -6.5 | -14.1 | -11.0 |
|---|
| Acquisitions | | 0.0 | 11.3 | 0.0 | 0.0 | 57.4 | 18.8 | 14.1 | 88.4 | 15.9 | 12.8 | 5.6 | 5.7 | -43.4 | -22.9 | 6,504.1 | 14,064.1 | -6.4 |
|---|
| Investments | | -2.9 | 0.0 | -2.0 | -18.2 | -55.7 | 0.0 | -8.7 | -41.9 | -2.0 | -11.1 | -13.2 | -11.3 | -12.3 | -42.0 | -21.9 | -49.5 | -87.9 |
|---|
| Sales of Investment | | 21.0 | 0.0 | 60.5 | 15.4 | 13.2 | 12.0 | 13.5 | 12.0 | 10.3 | 28.5 | 10.1 | 13.2 | 34.2 | 24.9 | 16.2 | 56.1 | 93.2 |
|---|
| Other Investing Activities | | 13.5 | 0.0 | 0.0 | -1.3 | 0.0 | -18.7 | -14.1 | 0.1 | -15.9 | -12.8 | -5.6 | -5.7 | 0.0 | 0.0 | -6,504.1 | -14,064.1 | 0.0 |
|---|
| Cash from Investing | | 5.8 | 0.0 | 0.0 | -14.7 | 0.4 | -6.7 | -9.3 | 46.0 | -7.6 | 4.5 | -8.7 | -3.8 | -26.7 | -44.7 | -12.3 | -7.6 | -12.1 |
| 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 | | -2.3 | -1.5 | -2.3 | -1.2 | -0.9 | -1.5 | -2.7 | -2.4 | -4.7 | -2.4 |
|---|
| Acquisitions | | -3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.5 | -0.7 | -0.7 | -0.8 | -0.7 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 35.5 | 4.0 | 17.0 | 4.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.0 | -0.8 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.5 | -3.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | -0.3 | -0.6 | -40.2 | -23.3 | -11.0 | -6.6 | -6.2 | -32.5 | -1.0 | -2.1 | -0.1 | -0.1 |
|---|
| Debt Issued | | -0.2 | 1.2 | 0.2 | -1.1 | -0.7 | -10.5 | 8.3 | 17.1 | 5.6 | 0.0 | 0.0 | 0.0 | 65.0 | 28.8 | 9.0 | 0.0 | 3.9 |
|---|
| Issuance of Common Stock | | -2.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.2 | -1.7 | 0.0 | -0.2 | 0.0 | 0.0 | -0.4 | -1.3 | 0.0 | -0.4 | -0.3 | -0.6 | -0.5 | -0.8 | -0.3 | -4.3 | -0.5 |
|---|
| 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 | | 0.1 | 0.0 | 0.0 | 2.6 | 1.0 | 2.9 | 8.1 | 10.7 | 5.5 | 1.6 | 2.6 | 0.4 | 65.6 | 31.2 | 1.6 | 9.9 | 4.4 |
|---|
| Cash from Financing | | 0.3 | 0.0 | 0.0 | 2.3 | 0.7 | 2.6 | 7.1 | -30.8 | -13.3 | -9.7 | -4.4 | -6.3 | 32.7 | 29.3 | -0.9 | 5.5 | 3.8 |
| 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 | | 4.6 | 3.4 | 0.2 | -0.2 | 0.1 | -0.3 | -0.2 | 0.5 | -0.1 | -0.4 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.6 | 0.2 |
|---|
| Repurchase of Common Stock | | -0.4 | -0.1 | -1.1 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 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 | -0.2 | 0.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | | -3.7 | 19.3 | 39.3 | -9.8 | 9.7 | -1.2 | -5.8 | 0.3 | -16.5 | 8.2 | 3.7 | -2.6 | 15.9 | 0.4 | 2.0 | -0.2 | 1.4 |
|---|
| Closing Cash Balance | | 10.4 | 69.9 | 50.6 | 11.3 | 21.1 | 11.4 | 12.6 | 18.4 | 18.1 | 34.6 | 26.4 | 22.7 | 25.3 | 9.4 | 9.0 | 7.0 | 7.2 |
| 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 | | -2.9 | 16.9 | 7.3 | -2.0 | 36.2 | 4.0 | -1.1 | 0.1 | -0.2 | -2.5 |
|---|
| Closing Cash Balance | | 69.9 | 72.8 | 55.9 | 48.6 | 50.6 | 14.4 | 10.4 | 11.4 | 11.3 | 11.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -22.0 | 9.8 | -20.6 | -9.4 | -5.6 | -15.9 | -17.2 | -26.8 | -10.8 | -1.3 | 13.1 | 2.7 | 5.3 | 11.5 | 8.6 | -12.2 | -1.4 |
|---|
| Real Free Cash Flow | | -24.5 | 8.2 | -22.6 | -11.5 | -9.0 | -20.0 | -20.7 | -30.9 | -14.1 | -4.9 | 9.4 | -1.0 | 1.5 | 7.4 | 4.9 | -15.7 | -2,525.2 |
| 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 | | 1.1 | 8.4 | 2.7 | -2.5 | -0.5 | 0.4 | -17.4 | -3.2 | 0.5 | -1.9 |
|---|
| Real Free Cash Flow | | 0.6 | 8.0 | 2.3 | -2.8 | -0.9 | 0.0 | -18.1 | -3.2 | -0.2 | -2.5 |