LMNR
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 | | 143.6 | 159.7 | 191.5 | 179.9 | 184.6 | 166.0 | 164.6 | 171.4 | 129.4 | 121.3 | 111.8 | 100.3 | 103.5 | 84.9 | 65.8 | 52.5 | 54.3 |
|---|
| Cost of Revenues | | 148.9 | 160.3 | 170.1 | 173.8 | 165.1 | 152.8 | 161.8 | 156.8 | 102.3 | 95.4 | 89.3 | 82.0 | 78.8 | 67.5 | 50.8 | 41.0 | 33.6 |
|---|
| Gross Profit | | -5.6 | -0.5 | 21.4 | 6.1 | 19.5 | 13.2 | 2.8 | 14.6 | 27.1 | 25.9 | 22.5 | 18.4 | 24.7 | 17.3 | 15.1 | 11.5 | 20.7 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 18.2 | 42.8 | 47.5 | 35.1 | 34.3 | 43.9 | 63.3 | 44.6 | 39.7 | 41.4 |
|---|
| Cost of Revenues | | 24.3 | 48.8 | 43.1 | 32.7 | 34.7 | 41.2 | 46.7 | 42.2 | 40.6 | 44.2 |
|---|
| Gross Profit | | -6.1 | -6.2 | 4.3 | 2.4 | -0.4 | 2.6 | 16.6 | 2.4 | -0.9 | -2.8 |
| 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 | 4.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 26.5 | 21.8 | 19.4 | 21.3 | 21.2 | 16.1 | 13.9 | 13.3 | 13.8 | 14.3 | 11.9 | 10.5 | 9.3 | 10.7 |
|---|
| Depreciation & Amortization | | 8.9 | 9.8 | 9.1 | 9.4 | 0.4 | 3.7 | 0.9 | 1.0 | 7.3 | 6.5 | 5.3 | 4.2 | 3.5 | 2.4 | 2.1 | 2.2 | 2.4 |
|---|
| Total Operating Expenses | | 22.1 | 23.5 | 27.6 | -4.7 | 21.8 | 19.4 | 21.3 | 21.2 | 16.1 | 13.9 | 13.3 | 13.8 | 14.3 | 11.9 | 10.5 | 9.3 | 15.1 |
|---|
| Operating Income | | -29.2 | -24.0 | -6.2 | 10.8 | -2.3 | -6.2 | -18.5 | -6.6 | 9.5 | 11.9 | 9.2 | 4.6 | 9.9 | 5.4 | 4.6 | 1.0 | 3.1 |
| Operating Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| 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 | 0.0 | 6.5 |
|---|
| Depreciation & Amortization | | 2.2 | 2.1 | 2.5 | 2.1 | 2.0 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 |
|---|
| Total Operating Expenses | | 4.4 | 7.1 | 5.0 | 5.8 | 5.0 | 5.4 | 7.6 | 7.1 | 7.0 | 6.5 |
|---|
| Operating Income | | -10.5 | -14.7 | -0.6 | -3.3 | -5.3 | -2.8 | 9.0 | -4.6 | -7.9 | -9.7 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.1 | 0.1 | 0.1 | 0.4 | 0.1 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.8 | 0.8 | 0.1 | 0.1 |
|---|
| Interest Expense | | 2.1 | 1.6 | 1.0 | 0.5 | 2.3 | 1.5 | 2.0 | 2.1 | 1.1 | 1.8 | 1.4 | 0.2 | 0.1 | 0.1 | 0.5 | 1.3 | 1.6 |
|---|
| Other Expense | | 0.2 | 3.0 | 17.7 | 2.6 | 2.6 | 2.1 | -7.9 | 0.0 | 3.6 | 0.4 | 5.5 | 6.6 | 0.2 | 2.0 | 0.1 | 0.6 | -4.1 |
|---|
| IBT | | -27.5 | -21.0 | 11.5 | 13.4 | 0.3 | -4.2 | -26.4 | -6.6 | 13.5 | 10.6 | 13.3 | 11.1 | 10.6 | 8.1 | 5.0 | 2.2 | -0.1 |
|---|
| Income Tax Expense | | -4.9 | -4.6 | 4.4 | 4.2 | 0.8 | -0.3 | -8.5 | -1.1 | -6.7 | 4.1 | 5.3 | 4.0 | 3.6 | 3.2 | 2.0 | 0.7 | -0.1 |
|---|
| Net Income | | -22.3 | -16.0 | 7.7 | 9.4 | -0.5 | -3.9 | -17.9 | -5.5 | 20.2 | 6.6 | 8.1 | 7.1 | 7.0 | 4.9 | 3.2 | 1.6 | 0.3 |
| Net Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Interest Expense | | 0.8 | 0.7 | 0.4 | 0.2 | 0.3 | 0.1 | 0.3 | 0.4 | 0.2 | 0.1 |
|---|
| Other Expense | | -1.5 | 1.5 | -0.1 | 0.3 | -0.1 | 1.2 | 0.2 | 16.5 | -0.1 | 4.9 |
|---|
| IBT | | -12.0 | -11.7 | -0.7 | -3.1 | -5.5 | -1.6 | 9.2 | 11.8 | -7.9 | -4.8 |
|---|
| Income Tax Expense | | -2.7 | -2.7 | 0.2 | 0.3 | -2.4 | 0.3 | 3.0 | 5.2 | -4.2 | -1.3 |
|---|
| Net Income | | -9.4 | -8.7 | -0.9 | -3.4 | -3.1 | -1.9 | 6.6 | 6.6 | -3.6 | -3.5 |
| 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 | $0.50 | $-0.03 | $-0.22 | $-1.02 | $-0.31 | $1.30 | $0.42 | $0.52 | $0.46 | $0.46 | $0.36 | $0.26 | $0.12 | $0.01 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.50 | $-0.03 | $-0.22 | $-1.02 | $-0.31 | $1.25 | $0.42 | $0.52 | $0.46 | $0.46 | $0.36 | $0.26 | $0.12 | $0.01 |
|---|
| Shares Outstanding | | 17.9 | 17.8 | 17.7 | 17.6 | 17.5 | 17.6 | 17.7 | 17.6 | 15.6 | 14.3 | 14.2 | 14.1 | 14.1 | 12.8 | 11.2 | 11.2 | 11.2 |
|---|
| Diluted Shares Outstanding | | 17.9 | 17.8 | 17.7 | 17.6 | 17.5 | 17.6 | 17.7 | 17.6 | 16.2 | 14.3 | 14.2 | 14.1 | 14.1 | 12.8 | 11.2 | 11.2 | 11.2 |
| Per Share Data |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.20 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.20 |
|---|
| Shares Outstanding | | 17.9 | 17.9 | 17.9 | 17.8 | 17.8 | 17.7 | 17.8 | 17.7 | 17.6 | 17.6 |
|---|
| Diluted Shares Outstanding | | 17.9 | 17.9 | 17.9 | 17.8 | 17.8 | 17.7 | 18.4 | 18.4 | 17.6 | 17.6 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.1 | 3.0 | 3.6 | 0.9 | 0.4 | 0.5 | 0.6 | 0.6 | 0.5 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.3 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 7.7 | 17.0 | 0.0 | 0.0 | 0.0 | 5.0 | 4.7 | 4.3 | 4.0 | 0.0 | 3.4 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 1.1 | 3.0 | 3.6 | 0.9 | 0.4 | 0.5 | 0.6 | 0.6 | 0.5 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.3 |
|---|
| Accounts Receivable | | 25.7 | 17.4 | 17.7 | 19.5 | 23.4 | 24.5 | 19.1 | 14.5 | 11.5 | 12.1 | 7.4 | 8.4 | 6.4 | 5.0 | 4.1 | 4.7 |
|---|
| Inventory | | 4.2 | 0.0 | 4.8 | 0.0 | 0.0 | 0.0 | 0.0 | 7.7 | 0.0 | 0.0 | 0.0 | 2.9 | 0.0 | 2.3 | 0.9 | 1.2 |
|---|
| Other Current Assets | | 4.5 | 5.4 | 4.1 | 17.1 | 18.2 | 17.6 | 15.4 | 15.9 | 11.1 | 6.4 | 6.3 | 4.7 | 7.1 | 2.1 | 0.4 | 1.2 |
|---|
| Total Current Assets | | 35.5 | 25.8 | 30.2 | 37.5 | 42.1 | 42.5 | 35.1 | 31.0 | 23.1 | 18.5 | 13.8 | 16.0 | 13.6 | 9.4 | 6.5 | 7.4 |
| 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 | | 2.1 | 2.1 | 1.1 | 3.0 | 1.1 | 1.4 | 0.5 | 3.6 | 11.0 | 9.8 |
|---|
| 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 | | 2.1 | 2.1 | 1.1 | 3.0 | 1.1 | 1.4 | 0.5 | 3.6 | 11.0 | 9.8 |
|---|
| Accounts Receivable | | 19.5 | 20.1 | 20.1 | 17.4 | 25.7 | 25.6 | 21.1 | 14.5 | 18.1 | 27.5 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.6 | 5.4 | 4.8 | 7.3 | 6.8 |
|---|
| Other Current Assets | | 24.7 | 7.7 | 7.3 | 5.4 | 8.7 | 4.7 | 4.2 | 7.3 | 6.7 | 1.1 |
|---|
| Total Current Assets | | 46.3 | 29.8 | 28.5 | 25.8 | 35.5 | 34.8 | 28.6 | 30.2 | 43.0 | 45.3 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 161.6 | 165.2 | 165.3 | 222.6 | 242.4 | 242.6 | 248.1 | 225.7 | 188.2 | 177.1 | 129.0 | 105.4 | 86.2 | 131.2 | 49.2 | 53.3 |
|---|
| Goodwill | | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.8 | 1.4 | 0.9 | 0.7 | 0.7 | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 5.4 | 5.2 | 6.7 | 7.3 | 8.3 | 11.3 | 12.4 | 6.2 | 2.9 | 1.9 | 2.0 | 2.1 | 2.0 | 3.0 | 2.8 | 0.0 |
|---|
| Long-Term Investments | | 80.4 | 81.5 | 84.5 | 72.9 | 64.1 | 61.2 | 75.6 | 42.9 | 36.2 | 24.0 | 21.6 | 31.6 | 16.6 | 24.6 | 25.4 | 23.6 |
|---|
| Other Long-Term Assets | | 1.9 | 15.8 | 13.0 | 3.2 | 11.0 | 8.7 | 9.3 | 88.6 | 56.3 | -25,244.7 | -19,322.4 | -21,700.2 | -18,449.2 | -10,483.5 | -10,084.8 | 73.2 |
|---|
| Total Long-Term Assets | | 271.8 | 273.0 | 271.0 | 331.0 | 350.2 | 347.1 | 364.8 | 390.3 | 315.9 | 286.9 | 255.8 | 231.6 | 196.3 | 163.2 | 152.6 | 152.3 |
|---|
| Total Assets | | 307.3 | 298.8 | 301.2 | 368.5 | 392.3 | 389.6 | 399.9 | 421.3 | 339.0 | 305.4 | 269.5 | 247.6 | 209.9 | 172.6 | 159.0 | 159.7 |
| 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 | | 153.9 | 165.1 | 163.9 | 165.2 | 161.6 | 164.0 | 163.6 | 160.6 | 162.8 | 163.5 |
|---|
| Goodwill | | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
|---|
| Intangible Assets | | 2.8 | 4.7 | 4.8 | 5.2 | 5.4 | 6.2 | 6.4 | 6.7 | 7.0 | 7.2 |
|---|
| Long-Term Investments | | 74.3 | 85.2 | 81.9 | 81.5 | 80.4 | 111.9 | 95.2 | 78.8 | 73.4 | 73.4 |
|---|
| Other Long-Term Assets | | 21.1 | 10.3 | 20.9 | 15.8 | 1.9 | -17.6 | -13.7 | 1.2 | 2.5 | 3.4 |
|---|
| Total Long-Term Assets | | 253.6 | 266.8 | 272.9 | 273.0 | 271.8 | 287.4 | 271.0 | 271.0 | 269.6 | 271.0 |
|---|
| Total Assets | | 299.9 | 296.6 | 301.4 | 298.8 | 307.3 | 322.2 | 299.6 | 301.2 | 312.7 | 316.3 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 18.9 | 16.2 | 19.5 | 21.4 | 19.3 | 14.0 | 19.5 | 16.2 | 15.1 | 14.1 | 12.5 | 12.8 | 7.1 | 3.7 | 2.7 | 2.0 |
|---|
| Short-Term Debt | | 2.8 | 2.9 | 2.5 | 1.7 | 2.5 | 3.3 | 3.0 | 3.1 | 3.0 | 2.5 | 0.6 | 0.6 | 0.6 | 0.8 | 0.7 | 0.6 |
|---|
| Other Current Liabilities | | 30.2 | 14.5 | 10.8 | -7.4 | 13.5 | 14.2 | 9.2 | 7.2 | 4.8 | 6.5 | 5.7 | 7.1 | 5.9 | 6.9 | 3.0 | 0.0 |
|---|
| Current Liabilities | | 38.2 | 34.8 | 33.4 | 39.3 | 35.3 | 31.5 | 31.7 | 27.1 | 23.6 | 23.8 | 19.7 | 21.1 | 13.9 | 11.6 | 6.8 | 6.3 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 7.7 | 15.4 | 12.1 | 16.2 | 18.9 | 20.5 | 17.1 | 19.5 | 4.3 | 16.5 |
|---|
| Short-Term Debt | | 0.0 | 1.7 | 2.0 | 2.9 | 2.8 | 2.9 | 2.9 | 2.5 | 2.7 | 2.5 |
|---|
| Other Current Liabilities | | 18.0 | 11.1 | 14.0 | 14.5 | 14.0 | 13.4 | 10.6 | 10.8 | 23.1 | 11.2 |
|---|
| Current Liabilities | | 25.8 | 28.5 | 27.2 | 34.8 | 38.2 | 37.5 | 31.0 | 33.4 | 37.3 | 38.4 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 41.3 | 40.8 | 42.9 | 104.1 | 130.4 | 122.6 | 105.9 | 77.0 | 102.1 | 88.2 | 89.2 | 67.8 | 61.6 | 88.9 | 82.1 | 85.3 |
|---|
| Capital Leases | | 3.5 | 3.1 | 4.5 | 7.1 | 0.6 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 21.0 | 20.1 | 22.2 | 23.5 | 22.9 | 22.4 | 24.3 | 25.4 | 31.4 | 25.3 | 19.4 | 21.8 | 19.3 | 10.5 | 10.2 | 8.7 |
|---|
| Total Liabilities | | 101.6 | 96.3 | 100.7 | 176.7 | 193.0 | 183.0 | 167.4 | 191.4 | 191.4 | 166.7 | 136.0 | 117.0 | 99.3 | 119.9 | 107.0 | 107.6 |
| 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 | | 0.0 | 56.3 | 0.0 | 40.8 | 41.3 | 61.2 | 53.4 | 42.9 | 44.5 | 45.2 |
|---|
| Capital Leases | | 0.0 | 1.7 | 1.9 | 3.1 | 3.5 | 1.7 | 2.0 | 4.5 | 6.0 | 2.0 |
|---|
| Def. Tax Liability | | 18.1 | 18.0 | 17.7 | 20.1 | 21.0 | 21.4 | 18.0 | 22.2 | 22.4 | 21.8 |
|---|
| Total Liabilities | | 108.8 | 103.2 | 104.0 | 96.3 | 101.6 | 122.4 | 104.6 | 100.7 | 106.5 | 107.7 |
| 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | 24.2 | 20.8 | 19.0 | 15.5 | 21.6 | 30.8 | 53.1 | 50.4 | 34.7 | 31.8 | 27.2 | 23.3 | 19.1 | 16.4 | 15.0 | 15.0 |
|---|
| Comprehensive Income | | -6.4 | -6.6 | -5.7 | -7.9 | -5.7 | -7.5 | -7.3 | 9.0 | 7.1 | 2.7 | 3.2 | 5.1 | 0.3 | -2.5 | -0.9 | -0.8 |
|---|
| Total Common Equity | | 195.0 | 192.0 | 189.3 | 180.3 | 187.3 | 192.8 | 217.1 | 229.4 | 147.0 | 138.7 | 133.6 | 130.7 | 110.7 | 52.7 | 52.1 | 52.1 |
| 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 | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | 9.1 | 11.4 | 16.3 | 20.8 | 24.2 | 19.1 | 14.0 | 19.0 | 23.9 | 26.6 |
|---|
| Comprehensive Income | | -6.8 | -6.4 | -6.9 | -6.6 | -6.4 | -6.4 | -6.1 | -5.7 | -4.5 | -4.0 |
|---|
| Total Common Equity | | 180.3 | 183.0 | 186.8 | 192.0 | 195.0 | 188.7 | 183.9 | 189.3 | 194.9 | 197.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 44.1 | 43.7 | 45.5 | 105.8 | 132.8 | 125.8 | 108.9 | 80.1 | 105.1 | 90.7 | 89.8 | 68.4 | 62.1 | 89.6 | 82.9 | 85.9 |
|---|
| Book Value | | 205.7 | 202.5 | 200.5 | 191.9 | 199.2 | 206.6 | 232.5 | 230.0 | 147.6 | 138.7 | 133.6 | 130.7 | 110.7 | 52.7 | 52.1 | 52.1 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 10.4 | 10.5 | 10.5 | 10.5 | 10.7 | 11.0 | 11.1 | 11.2 | 11.3 | 11.4 |
|---|
| Book Value | | 180.3 | 183.0 | 186.8 | 192.0 | 195.0 | 188.7 | 183.9 | 189.3 | 194.9 | 197.2 |
| 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 | -16.4 | 7.2 | 9.1 | -0.5 | -3.9 | -17.9 | -5.5 | 20.2 | 6.5 | 8.1 | 7.1 | 7.0 | 4.9 | 3.2 | 1.6 | 0.4 |
|---|
| Depreciation & Amortization | | 8.3 | 9.2 | 8.4 | 8.6 | 9.8 | 9.8 | 10.1 | 8.6 | 7.3 | 6.5 | 5.3 | 4.2 | 3.5 | 2.4 | 2.1 | 2.2 | 2.4 |
|---|
| Stock-Based Compensation | | 4.2 | 3.1 | 4.1 | 3.8 | 2.7 | 2.6 | 2.0 | 1.8 | 1.4 | 1.3 | 1.3 | 1.1 | 1.1 | 0.8 | 0.9 | 0.8 | 1.2 |
|---|
| Change Working Capital | | -2.4 | -4.9 | 1.7 | -2.5 | 5.3 | 3.3 | -11.0 | -1.0 | -0.4 | 0.7 | -2.0 | 0.6 | 3.1 | 0.5 | -0.7 | 0.3 | -0.7 |
|---|
| Change In Accounts Receivable | | -2.5 | 0.5 | 1.1 | 0.8 | 1.8 | -5.1 | -0.3 | -4.0 | -3.2 | -1.6 | -1.9 | -0.2 | -0.8 | -2.2 | -1.7 | 0.2 | 0.0 |
|---|
| Change In Accounts Payable | | 2.0 | -1.7 | -3.3 | -1.8 | 1.9 | 5.4 | -5.5 | 3.4 | 0.7 | 0.8 | 808.0 | -873.0 | 0.0 | 93.0 | 1.8 | 0.3 | 0.0 |
|---|
| Change In Inventories | | -0.8 | 0.0 | 0.0 | 0.0 | 0.0 | -5.4 | 5.5 | -3.4 | 2.1 | 1.0 | -808.6 | 871.6 | 0.0 | -89.9 | -1.3 | 0.1 | 0.0 |
|---|
| Other Non-cash Items | | -11.8 | 8.0 | -1.4 | -33.0 | -3.1 | -2.0 | 7.6 | -1.8 | -2.7 | 1.2 | -4.6 | -4.9 | 0.8 | -2.3 | -0.6 | -0.6 | 4.7 |
|---|
| Cash from Operations | | 8.0 | 0.0 | 0.0 | -15.9 | 14.8 | 9.6 | -11.3 | 1.4 | 18.4 | 18.5 | 14.3 | 7.7 | 15.7 | 5.3 | 6.3 | 6.0 | 7.1 |
| Cash Flow From Operating Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Income | | -9.4 | -9.0 | -0.9 | -3.4 | -3.1 | -1.9 | 6.2 | 6.5 | -3.6 | -3.5 |
|---|
| Depreciation & Amortization | | 0.0 | 2.6 | 2.5 | 2.1 | 2.0 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 |
|---|
| Stock-Based Compensation | | 0.0 | 0.8 | 0.8 | 0.6 | 0.9 | 1.0 | 1.2 | 1.1 | 0.9 | 1.1 |
|---|
| Change Working Capital | | -2.2 | 10.9 | -5.7 | -0.8 | -9.3 | 12.7 | -3.6 | -1.9 | -5.5 | 8.6 |
|---|
| Change In Accounts Receivable | | 5.2 | 5.3 | -3.9 | 0.2 | -1.1 | 8.2 | 0.0 | -5.5 | -1.7 | 4.7 |
|---|
| Change In Accounts Payable | | -6.1 | 1.5 | -1.7 | 2.9 | -4.4 | -2.7 | -1.1 | 3.2 | -2.7 | 2.7 |
|---|
| Change In Inventories | | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | -0.3 | 0.3 |
|---|
| Other Non-cash Items | | 0.0 | -1.3 | 0.2 | 10.1 | -1.1 | -1.2 | 15.6 | -8.4 | 0.2 | -4.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -8.1 | -13.5 | -9.4 | -10.3 | -10.1 | -9.8 | -10.6 | -16.3 | -27.0 | -12.9 | -31.4 | -34.6 | -25.6 | -10.7 | -8.5 | -6.4 | -5.5 |
|---|
| Acquisitions | | 0.1 | -6.9 | 0.0 | 0.0 | 0.0 | 0.0 | -2.8 | -19.0 | -28.5 | -13.2 | 15.1 | 2.7 | -2.5 | -5.5 | -2.9 | 4.9 | 0.0 |
|---|
| Investments | | -0.7 | -0.5 | 0.0 | -1.4 | -0.5 | -0.7 | -0.1 | -0.5 | -0.3 | -0.4 | -0.3 | -0.3 | -0.3 | -0.3 | -0.1 | -0.2 | -0.2 |
|---|
| Sales of Investment | | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.0 | 4.8 | 4.7 | 12.9 | 4.0 | 6.4 | 0.2 | 4.8 | 0.2 | 0.3 | 0.1 |
|---|
| Other Investing Activities | | -1.0 | 0.0 | 0.0 | 102.3 | 30.1 | 0.3 | 6.3 | 7.3 | 0.3 | -12.9 | 1.0 | 0.0 | 0.0 | 0.4 | 0.0 | -0.1 | 2.8 |
|---|
| Cash from Investing | | -8.5 | 0.0 | 0.0 | 90.6 | 19.4 | -10.2 | 3.8 | -23.7 | -50.8 | -26.4 | -11.5 | -25.8 | -28.2 | -11.3 | -11.3 | -1.5 | -2.7 |
| Cash Flow From Investing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Capital Expenditure | | -3.0 | -3.9 | -3.1 | -2.4 | -4.1 | -2.7 | -3.0 | -1.5 | -2.2 | -1.3 |
|---|
| Acquisitions | | 0.0 | -4.6 | 1.8 | -1.8 | 0.0 | -0.2 | -0.3 | 0.2 | 0.8 | -0.6 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 0.0 | -0.3 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.2 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.8 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -39.1 | 0.0 | 0.0 | -65.5 | -174.1 | -95.2 | -104.1 | -94.0 | -193.7 | -168.9 | -156.4 | -99.0 | -111.5 | -86.0 | -33.3 | -34.7 | -35.9 |
|---|
| Debt Issued | | 42.0 | 43.7 | -1.8 | 5.1 | 147.1 | 102.1 | 121.0 | 122.8 | 168.7 | 183.4 | 157.3 | 120.5 | 117.8 | 58.5 | 40.0 | 31.6 | 121.9 |
|---|
| Issuance of Common Stock | | 22.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 121.1 | 4.8 | 64.1 | 4.0 | 4,019.0 | 6,433.0 | 9,300.0 | 35.9 | 40.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -2.4 | -2.0 | -2.3 | -0.6 | 0.0 | 0.0 | -3.5 | -4.8 | 167.4 | 177.4 | -3,861.6 | -6,312.5 | -9,172.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -5.9 | 0.0 | 0.0 | -5.9 | -5.8 | -5.8 | -5.9 | -5.8 | -4.5 | -3.7 | -3.5 | -3.2 | -2.8 | -2.2 | -1.7 | -1.7 | -1.7 |
|---|
| Other Financing Activities | | -0.5 | 0.0 | 0.0 | 0.0 | 146.4 | 101.5 | -0.3 | 122.3 | -0.7 | -0.4 | -0.3 | -0.2 | -0.2 | 58.5 | -0.1 | 31.6 | 32.8 |
|---|
| Cash from Financing | | -9.4 | 0.0 | 0.0 | -71.9 | -33.5 | 0.5 | 7.4 | 22.4 | 32.5 | 8.4 | -2.8 | 18.1 | 12.5 | 6.2 | 4.9 | -4.8 | -4.8 |
| Cash Flow From Financing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 |
|---|
| Debt Issued | | 0.0 | 0.0 | -58.0 | -2.6 | 17.0 | -0.4 | -19.9 | 7.7 | 15.4 | -0.1 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 |
|---|
| Repurchase of Common Stock | | -0.4 | -0.3 | 1.2 | 1.2 | -1.2 | 0.0 | 0.0 | -1.2 | -0.7 | -0.5 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.5 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.3 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -9.9 | -1.5 | -0.6 | 2.8 | 0.4 | -0.1 | -0.1 | 0.0 | 0.1 | 0.5 | 0.0 | -0.1 | 0.0 | 0.1 | 0.0 | -0.2 | -0.3 |
|---|
| Closing Cash Balance | | 1.1 | 1.5 | 3.0 | 3.6 | 0.9 | 0.4 | 0.5 | 0.6 | 0.6 | 0.5 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.3 |
| Cash position |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Change in Cash | | -0.2 | -0.6 | 0.0 | 1.0 | -1.9 | 1.9 | -0.3 | 0.9 | -3.1 | -7.4 |
|---|
| Closing Cash Balance | | 1.3 | 1.5 | 2.1 | 2.1 | 1.1 | 3.0 | 1.1 | 1.4 | 0.5 | 3.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.0 | -19.2 | 8.4 | -26.2 | 4.8 | -0.2 | -21.9 | -14.9 | -8.6 | 5.6 | -17.0 | -26.9 | -10.0 | -5.5 | -2.1 | -0.4 | 1.6 |
|---|
| Real Free Cash Flow | | -4.2 | -22.3 | 4.3 | -30.0 | 2.0 | -2.8 | -24.0 | -16.7 | -10.0 | 4.3 | -18.4 | -28.0 | -11.1 | -6.2 | -3.1 | -1.2 | 0.5 |
| Free Cash Flow |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Free Cash Flow | | -14.7 | -2.7 | -6.1 | 6.5 | -17.0 | 3.9 | 21.6 | -4.5 | -12.5 | -4.6 |
|---|
| Real Free Cash Flow | | -14.7 | -3.5 | -6.9 | 6.0 | -17.9 | 2.9 | 20.4 | -5.6 | -13.3 | -5.7 |