LMB
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Total Revenues | | 646.8 | 646.8 | 518.8 | 516.4 | 496.8 | 490.4 | 568.2 | 553.3 | 546.5 | 485.7 | 447.0 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 477.5 | 477.5 | 374.5 | 397.1 | 403.0 | 404.4 | 486.8 | 481.5 | 487.1 | 420.1 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 169.3 | 169.3 | 144.3 | 119.3 | 93.7 | 85.9 | 81.4 | 71.9 | 59.4 | 65.6 | 447.0 | 0.0 | 0.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 186.9 | 184.6 | 142.2 | 133.1 | 143.7 | 133.9 | 122.2 | 119.0 | 142.7 | 127.8 |
|---|
| Cost of Revenues | | 136.4 | 142.3 | 102.4 | 96.4 | 100.1 | 97.8 | 88.7 | 87.9 | 110.2 | 96.5 |
|---|
| Gross Profit | | 50.5 | 42.3 | 39.8 | 36.7 | 43.6 | 36.1 | 33.5 | 31.1 | 32.5 | 31.2 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 87.4 | 77.9 | 71.4 | 63.6 | 63.2 | 57.1 | 56.0 | 0.0 | 0.4 | 0.0 |
|---|
| Depreciation & Amortization | | 17.9 | 18.1 | 11.9 | 8.2 | 10.4 | 5.9 | 7.7 | 6.3 | 5.7 | 9.1 | 7.3 | 0.0 | 0.0 |
|---|
| Total Operating Expenses | | 119.9 | 119.9 | 105.7 | 90.0 | 79.4 | 71.9 | 64.2 | 63.8 | 58.4 | 59.6 | 443.0 | 0.4 | 0.0 |
|---|
| Operating Income | | 49.5 | 49.5 | 38.6 | 29.3 | 12.0 | 14.0 | 17.2 | 11.9 | 1.1 | 6.0 | -443.0 | -0.4 | 0.0 |
| 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 | 24.8 | 21.0 |
|---|
| Depreciation & Amortization | | 4.8 | 5.1 | 3.9 | 4.1 | 3.6 | 2.7 | 2.8 | 2.7 | 2.5 | 1.9 |
|---|
| Total Operating Expenses | | 33.2 | 28.6 | 29.2 | 28.8 | 30.6 | 25.2 | 25.3 | 24.6 | 24.8 | 21.4 |
|---|
| Operating Income | | 17.2 | 13.7 | 10.6 | 7.9 | 13.0 | 10.9 | 8.2 | 6.5 | 7.7 | 9.8 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Interest Income | | 0.8 | 0.8 | 2.2 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 3.7 | 3.1 | 1.9 | 2.0 | 2.1 | 2.6 | -8.6 | -6.3 | 3.3 | 2.3 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | -0.8 | -0.8 | 1.3 | -1.2 | -2.4 | -4.5 | -10.2 | -14.0 | -0.2 | -0.1 | 0.0 | 0.0 | 0.0 |
|---|
| IBT | | 48.6 | 48.6 | 40.0 | 28.1 | 9.6 | 9.5 | 7.0 | -2.1 | -2.5 | 3.9 | 0.0 | -0.3 | 0.0 |
|---|
| Income Tax Expense | | 9.6 | 0.0 | 9.1 | 7.3 | 2.8 | 2.8 | 1.2 | -0.3 | -0.6 | 3.2 | 0.0 | -0.1 | 0.0 |
|---|
| Net Income | | 39.1 | 48.6 | 30.9 | 20.8 | 6.8 | 6.7 | 5.8 | -1.8 | -1.8 | 0.7 | 0.0 | -0.3 | 0.0 |
| 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 | 0.1 | 0.3 | 0.4 | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 0.4 |
|---|
| Interest Expense | | 1.4 | 1.2 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 |
|---|
| Other Expense | | 0.1 | -1.1 | 0.1 | 0.1 | 0.5 | 0.0 | 0.2 | 0.7 | -0.1 | 0.1 |
|---|
| IBT | | 17.3 | 12.6 | 10.8 | 8.0 | 13.5 | 10.9 | 8.4 | 7.3 | 7.2 | 10.0 |
|---|
| Income Tax Expense | | 5.0 | 3.8 | 3.0 | -2.2 | 3.6 | 3.4 | 2.4 | -0.3 | 1.9 | 2.8 |
|---|
| Net Income | | 12.3 | 8.8 | 7.8 | 10.2 | 9.8 | 7.5 | 6.0 | 7.6 | 5.2 | 7.2 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| EPS | | $0.00 | $0.00 | $0.00 | $1.93 | $0.65 | $0.67 | $0.74 | $-0.23 | $-0.24 | $-0.13 | $0.00 | $-0.06 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.76 | $0.64 | $0.66 | $0.72 | $-0.23 | $-0.24 | $-0.13 | $0.00 | $-0.06 | $0.00 |
|---|
| Shares Outstanding | | 11.6 | 11.6 | 11.2 | 10.8 | 10.4 | 10.0 | 7.9 | 7.7 | 7.6 | 7.5 | 7.5 | 5.9 | 1.8 |
|---|
| Diluted Shares Outstanding | | 12.1 | 12.1 | 12.0 | 11.8 | 10.7 | 10.2 | 8.1 | 7.7 | 7.6 | 7.5 | 7.5 | 5.9 | 1.8 |
| 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 | $0.48 | $0.66 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.44 | $0.61 |
|---|
| Shares Outstanding | | 11.6 | 11.6 | 11.6 | 11.4 | 11.3 | 11.3 | 11.3 | 11.2 | 11.0 | 11.0 |
|---|
| Diluted Shares Outstanding | | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.0 | 12.0 | 11.9 | 11.9 | 11.8 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Cash And Equivalents | | 59.6 | 44.9 | 59.8 | 36.0 | 14.5 | 42.1 | 8.3 | 1.6 | 0.6 | 7.4 | 0.1 | 0.4 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 46.1 | 0.0 |
|---|
| Total Cash & ST Investments | | 59.6 | 44.9 | 59.8 | 36.0 | 14.5 | 42.1 | 8.3 | 1.6 | 0.6 | 7.4 | 0.1 | 0.4 |
|---|
| Accounts Receivable | | 145.7 | 167.2 | 149.4 | 186.0 | 173.3 | 152.9 | 182.3 | 168.4 | 162.3 | 145.9 | 0.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 7.9 | 8.2 | 7.7 | 3.9 | 5.0 | 4.3 | 4.7 | 34.9 | 3.2 | 1.7 | 0.0 | 0.1 |
|---|
| Total Current Assets | | 213.3 | 220.3 | 217.0 | 226.0 | 192.9 | 199.4 | 195.4 | 205.0 | 166.3 | 155.2 | 0.1 | 0.5 |
| 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 | | 9.9 | 38.9 | 38.1 | 44.9 | 51.2 | 59.5 | 48.2 | 59.9 | 57.5 | 45.9 |
|---|
| 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 | | 9.9 | 38.9 | 38.1 | 44.9 | 51.2 | 59.5 | 48.2 | 59.9 | 57.5 | 45.9 |
|---|
| Accounts Receivable | | 195.2 | 160.8 | 155.9 | 167.2 | 158.0 | 145.7 | 143.0 | 149.4 | 151.4 | 147.5 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
|---|
| Other Current Assets | | 11.8 | 9.2 | 10.5 | 8.2 | 8.0 | 8.0 | 8.2 | 7.7 | 5.4 | 5.8 |
|---|
| Total Current Assets | | 216.8 | 209.0 | 204.5 | 220.3 | 217.1 | 213.3 | 199.4 | 217.0 | 214.2 | 199.2 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Net Property, Plant & Equipment | | 45.5 | 51.7 | 40.6 | 36.5 | 41.7 | 38.5 | 42.3 | 20.5 | 17.9 | 18.5 | 0.0 | 0.0 |
|---|
| Goodwill | | 16.4 | 33.0 | 16.4 | 11.4 | 11.4 | 6.1 | 6.1 | 10.5 | 10.5 | 10.5 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 23.0 | 41.2 | 25.0 | 15.3 | 16.9 | 11.7 | 12.3 | 13.0 | 14.2 | 17.8 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.3 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 0.2 | 0.3 | 0.1 | 0.5 | 0.3 | 0.4 | 0.7 | 0.3 | 0.5 | 0.6 | 46.1 | 46.0 |
|---|
| Total Long-Term Assets | | 90.7 | 131.8 | 87.4 | 68.6 | 74.6 | 62.7 | 66.2 | 48.6 | 46.8 | 51.7 | 46.1 | 46.0 |
|---|
| Total Assets | | 303.9 | 352.1 | 304.4 | 294.6 | 267.5 | 262.2 | 261.6 | 253.6 | 213.0 | 206.9 | 46.2 | 46.5 |
| 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 | | 66.7 | 57.5 | 51.7 | 51.7 | 47.4 | 45.5 | 43.4 | 40.6 | 35.2 | 36.8 |
|---|
| Goodwill | | 69.7 | 33.1 | 33.1 | 33.0 | 21.2 | 16.4 | 16.4 | 16.4 | 13.7 | 11.4 |
|---|
| Intangible Assets | | 51.5 | 37.7 | 39.4 | 41.2 | 32.8 | 23.0 | 24.0 | 25.0 | 16.6 | 14.6 |
|---|
| Long-Term Investments | | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.5 | 0.3 |
|---|
| Other Long-Term Assets | | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.5 | 0.5 | 0.1 | 0.1 | 0.2 |
|---|
| Total Long-Term Assets | | 192.3 | 134.0 | 131.9 | 131.8 | 107.3 | 90.7 | 89.8 | 96.3 | 71.0 | 68.2 |
|---|
| Total Assets | | 409.1 | 343.0 | 336.4 | 352.1 | 324.4 | 303.9 | 289.2 | 313.3 | 285.2 | 267.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Accounts Payable | | 53.3 | 60.8 | 65.3 | 75.1 | 63.8 | 66.8 | 86.3 | 74.4 | 67.4 | 57.0 | 0.1 | 0.1 |
|---|
| Short-Term Debt | | 6.4 | 7.4 | 12.6 | 13.1 | 14.2 | 10.5 | 8.2 | 3.1 | 6.4 | 4.5 | 0.1 | 0.1 |
|---|
| Other Current Liabilities | | 24.5 | 36.8 | 24.7 | 26.8 | 24.9 | 26.4 | 20.1 | 53.8 | 33.1 | 26.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 130.6 | 151.0 | 145.1 | 159.1 | 129.7 | 150.3 | 156.9 | 182.1 | 135.5 | 126.7 | 0.3 | 0.2 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 65.9 | 55.4 | 54.9 | 60.8 | 51.8 | 53.3 | 51.9 | 65.3 | 56.6 | 53.4 |
|---|
| Short-Term Debt | | 9.5 | 8.6 | 7.6 | 7.4 | 6.6 | 6.4 | 6.2 | 12.6 | 9.6 | 9.6 |
|---|
| Other Current Liabilities | | 38.5 | 27.4 | 27.9 | 36.8 | 31.1 | 24.3 | 24.7 | 24.7 | 45.8 | 37.7 |
|---|
| Current Liabilities | | 151.2 | 123.5 | 131.7 | 151.0 | 138.2 | 130.6 | 124.4 | 145.1 | 136.5 | 127.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Long-Term Debt | | 9.6 | 41.3 | 35.7 | 37.2 | 46.4 | 52.0 | 57.1 | 23.6 | 20.6 | 21.5 | 0.0 | 0.0 |
|---|
| Capital Leases | | 27.1 | 39.1 | 32.4 | 19.2 | 20.9 | 19.4 | 22.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 171.0 | 198.6 | 183.5 | 199.1 | 179.7 | 208.4 | 214.7 | 207.3 | 156.9 | 149.1 | 0.3 | 0.2 |
| 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 | | 73.2 | 45.8 | 40.4 | 41.3 | 39.1 | 36.7 | 36.5 | 35.7 | 22.8 | 24.1 |
|---|
| Capital Leases | | 0.0 | 40.3 | 38.4 | 39.1 | 22.5 | 20.9 | 20.8 | 26.1 | 16.8 | 18.1 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.8 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 227.6 | 172.4 | 175.2 | 198.6 | 182.2 | 171.0 | 163.7 | 192.4 | 171.1 | 161.8 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 40.9 | 41.0 |
|---|
| Retained Earnings | | 43.9 | 61.3 | 30.4 | 9.6 | 2.8 | -3.9 | -9.7 | -8.4 | -6.6 | -7.7 | -0.5 | -0.2 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.8 | -7.8 | -2.6 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 133.0 | 153.5 | 120.9 | 95.4 | 87.8 | 53.7 | 46.9 | 46.4 | 56.1 | 57.8 | 45.9 | 46.3 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 88.0 | 79.2 | 71.5 | 61.3 | 51.4 | 43.9 | 38.0 | 30.4 | 25.1 | 17.9 |
|---|
| 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 | | 181.6 | 170.5 | 161.1 | 153.5 | 142.2 | 133.0 | 125.5 | 120.9 | 114.1 | 105.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Total Debt | | 43.1 | 48.7 | 42.0 | 50.3 | 60.6 | 62.4 | 65.3 | 26.8 | 26.9 | 26.0 | 0.1 | 0.1 |
|---|
| Book Value | | 133.0 | 153.5 | 120.9 | 95.4 | 87.8 | 53.7 | 46.9 | 46.4 | 56.1 | 57.8 | 45.9 | 46.3 |
| 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 | | 181.6 | 170.5 | 161.1 | 153.5 | 142.2 | 133.0 | 125.5 | 120.9 | 114.1 | 105.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Net Income | | 26.0 | 48.6 | 30.9 | 20.8 | 6.8 | 6.7 | 5.8 | -1.8 | -1.8 | 0.7 | 0.0 | -0.3 | 0.0 |
|---|
| Depreciation & Amortization | | 9.9 | 18.1 | 11.9 | 8.2 | 8.2 | 5.9 | 6.2 | 6.3 | 5.7 | 9.1 | 7.3 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 5.4 | 7.0 | 5.8 | 4.9 | 2.7 | 2.6 | 1.1 | 1.8 | 2.2 | 1.7 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -3.4 | -26.2 | -16.4 | 18.4 | 10.9 | -47.9 | 20.2 | -15.7 | 19.4 | -16.7 | 28.6 | 0.1 | 0.0 |
|---|
| Change In Accounts Receivable | | -3.9 | -20.3 | -11.3 | 43.0 | -35.4 | 3.4 | 19.2 | 0.7 | -6.4 | -15.6 | -33.6 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | -1.4 | 5.3 | -10.3 | -10.9 | 11.3 | -5.6 | -19.5 | 11.9 | 6.9 | 10.4 | 16.7 | 0.1 | 69.9 |
|---|
| Change In Inventories | | -4.3 | 0.0 | 0.0 | 0.0 | 0.0 | -25.4 | 16.3 | -21.8 | -3.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 27.7 | -4.5 | 5.0 | 5.4 | 7.2 | 6.7 | 7.8 | 9.1 | 0.7 | 0.6 | -27.3 | 0.0 | -0.2 |
|---|
| Cash from Operations | | 43.6 | 0.0 | 0.0 | 57.4 | 35.4 | -24.2 | 39.8 | -0.9 | 25.3 | -4.1 | 4.8 | -0.2 | -0.2 |
| 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 | | 12.3 | 8.8 | 7.8 | 10.2 | 9.8 | 7.5 | 6.0 | 7.6 | 5.2 | 7.2 |
|---|
| Depreciation & Amortization | | 5.1 | 5.1 | 3.9 | 4.1 | 3.6 | 2.7 | 2.8 | 2.7 | 2.5 | 1.9 |
|---|
| Stock-Based Compensation | | 1.8 | 2.0 | 1.6 | 1.6 | 1.5 | 1.6 | 1.5 | 1.2 | 1.5 | 1.1 |
|---|
| Change Working Capital | | 6.8 | -5.1 | -14.8 | -12.3 | 2.2 | -7.9 | 5.6 | -16.2 | 3.3 | 5.8 |
|---|
| Change In Accounts Receivable | | -14.5 | -13.9 | -3.2 | 11.3 | -5.9 | -1.0 | -2.2 | 6.5 | 7.1 | -15.2 |
|---|
| Change In Accounts Payable | | 8.3 | 2.5 | 0.6 | -6.0 | 8.1 | -6.2 | 1.9 | -14.1 | 7.8 | 3.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -19.6 | 15.3 |
|---|
| Other Non-cash Items | | 1.0 | 1.2 | 1.5 | 0.6 | 2.0 | 1.4 | 0.5 | 1.1 | 1.7 | 1.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.9 | 17.2 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Capital Expenditure | | -6.6 | -3.8 | -7.5 | -2.3 | -1.0 | -0.8 | -1.5 | -2.7 | -3.9 | -3.3 | 2.1 | 0.0 | 0.0 |
|---|
| Acquisitions | | -14.5 | 0.0 | -35.1 | -14.8 | 0.0 | -19.0 | 0.0 | 0.0 | 0.0 | 0.0 | -32.2 | 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 |
|---|
| 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 |
|---|
| Other Investing Activities | | 0.2 | 0.0 | 0.0 | 0.0 | 0.5 | 0.5 | 0.2 | 0.2 | 0.2 | 0.1 | 14.6 | -0.1 | -46.0 |
|---|
| Cash from Investing | | -21.1 | 0.0 | 0.0 | -17.1 | -0.5 | -19.3 | -1.3 | -2.5 | -3.7 | -3.2 | -15.5 | -0.1 | -46.0 |
| 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 | | -0.3 | -0.5 | -0.8 | -2.2 | -1.3 | -0.4 | -3.3 | -2.5 | -0.5 | -0.2 |
|---|
| Acquisitions | | 0.0 | -65.7 | 0.0 | 0.0 | -23.9 | -12.7 | 0.0 | 0.0 | -10.3 | -4.8 |
|---|
| 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 | 0.1 | 0.1 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -10.9 | -5.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Debt Repaid | | -2.8 | 0.0 | 0.0 | -14.2 | -31.4 | -46.7 | -11.9 | -74.6 | -122.8 | -112.5 | -23.6 | 0.0 | 0.0 |
|---|
| Debt Issued | | 5.9 | 48.7 | 6.8 | 5.9 | 21.0 | 44.9 | 9.1 | 113.2 | 122.7 | 113.4 | 49.5 | 0.1 | 0.1 |
|---|
| Issuance of Common Stock | | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 22.8 | 0.0 | 0.0 | 113.2 | 119.3 | 17.2 | 0.0 | 25.0 |
|---|
| Repurchase of Common Stock | | -4.3 | 0.0 | 0.0 | 0.0 | -2.0 | 0.0 | 0.0 | 0.0 | -9.2 | -3.8 | 9.9 | 0.0 | 46.5 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.9 | -0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | -7.1 | 0.0 | 0.0 | -2.7 | 20.0 | 39.8 | 7.2 | 84.8 | -1.0 | -2.2 | 8.7 | 0.0 | -24.9 |
|---|
| Cash from Financing | | -8.9 | 0.0 | 0.0 | -16.5 | -13.4 | 15.9 | -4.7 | 10.1 | -20.6 | 0.5 | 12.2 | 0.0 | 46.6 |
| 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 | -0.7 | -0.7 |
|---|
| Debt Issued | | 82.8 | 28.4 | 6.4 | -0.7 | 3.1 | 2.6 | 0.4 | 0.7 | 4.0 | -0.6 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 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 | 0.1 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | -0.6 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Net Change in Cash | | 13.6 | -33.6 | -14.9 | 23.8 | 21.5 | -27.7 | 33.8 | 6.7 | 1.0 | -6.8 | 1.5 | -0.3 | 0.4 |
|---|
| Closing Cash Balance | | 59.6 | 11.4 | 45.0 | 59.9 | 36.1 | 14.6 | 42.3 | 8.5 | 1.6 | 0.6 | 1.6 | 0.1 | 0.4 |
| 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 | | 1.5 | -29.1 | 0.9 | -6.8 | -6.2 | -8.4 | 11.3 | -11.6 | 2.4 | 11.5 |
|---|
| Closing Cash Balance | | 11.4 | 9.9 | 39.0 | 38.2 | 45.0 | 51.2 | 59.6 | 48.3 | 59.9 | 57.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Free Cash Flow | | 37.0 | 41.9 | 29.3 | 55.1 | 34.4 | -25.0 | 38.3 | -3.6 | 21.4 | -7.4 | 6.8 | -0.2 | -0.2 |
|---|
| Real Free Cash Flow | | 31.6 | 34.9 | 23.5 | 50.2 | 31.6 | -27.6 | 37.3 | -5.4 | 19.3 | -9.0 | 6.8 | -0.2 | -0.2 |
| 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 | | 27.9 | 12.8 | 1.2 | 0.0 | 18.0 | 4.6 | 13.2 | -6.5 | 13.4 | 16.9 |
|---|
| Real Free Cash Flow | | 26.1 | 10.9 | -0.5 | -1.6 | 16.5 | 3.0 | 11.7 | -7.7 | 11.8 | 15.8 |