MBCN
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 | | 112.3 | 112.3 | 108.5 | 68.9 | 55.0 | 55.5 | 49.4 | 46.2 | 44.2 | 42.2 | 29.4 | 28.2 | 27.0 | 26.1 | 25.8 | 23.3 | 20.8 |
|---|
| Cost of Revenues | | 38.4 | 38.4 | 42.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.5 | 0.0 | 0.0 |
|---|
| Gross Profit | | 74.0 | 74.0 | 65.9 | 68.9 | 55.0 | 55.5 | 49.4 | 46.2 | 44.2 | 42.2 | 29.4 | 28.2 | 27.0 | 25.7 | 25.3 | 23.3 | 20.8 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 24.6 | 29.9 | 30.3 | 27.4 | 27.4 | 27.4 | 27.4 | 26.4 | 25.6 | 17.8 |
|---|
| Cost of Revenues | | 9.2 | 10.4 | 9.3 | 9.5 | 9.7 | 12.8 | 10.6 | 9.5 | 0.0 | 0.0 |
|---|
| Gross Profit | | 15.5 | 19.5 | 21.0 | 17.9 | 17.6 | 14.6 | 16.8 | 16.9 | 25.6 | 17.8 |
| 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 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 26.8 | 18.9 | 21.4 | 19.6 | 19.7 | 19.0 | 16.9 | 13.6 | 12.5 | 11.1 | 9.1 | 8.4 | 8.9 | 8.3 |
|---|
| Depreciation & Amortization | | 0.5 | 0.0 | 1.2 | 0.0 | 0.5 | 0.7 | 0.7 | 1.0 | 1.0 | 0.4 | 0.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.7 | 0.7 |
|---|
| Total Operating Expenses | | 50.5 | 50.5 | 47.5 | 36.9 | -30.1 | -32.8 | -39.6 | -30.9 | -19.7 | -20.6 | -15.9 | -16.0 | -13.8 | -11.4 | -10.9 | 0.8 | -7.4 |
|---|
| Operating Income | | 23.5 | 23.5 | 18.3 | 32.0 | 25.0 | 22.7 | 9.8 | 15.3 | 24.5 | 21.6 | 13.5 | 12.2 | 13.2 | 14.3 | 14.4 | 13.4 | 13.4 |
| 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 | 7.1 | 7.8 |
|---|
| Depreciation & Amortization | | 0.0 | 0.1 | 0.1 | 0.3 | 0.3 | 0.4 | 0.1 | 0.4 | 0.3 | 0.7 |
|---|
| Total Operating Expenses | | 11.5 | 13.1 | 13.7 | 12.2 | 11.8 | 11.9 | 11.9 | 12.0 | 4.2 | -13.2 |
|---|
| Operating Income | | 4.0 | 6.4 | 7.4 | 5.8 | 5.8 | 2.7 | 4.9 | 4.9 | 6.4 | 4.5 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 106.9 | 107.3 | 100.5 | 89.8 | 54.7 | 52.2 | 52.5 | 54.3 | 50.1 | 43.7 | 29.9 | 28.5 | 27.8 | 28.1 | 28.6 | 29.6 | 29.0 |
|---|
| Interest Expense | | 38.8 | 38.8 | 40.6 | 25.1 | 4.7 | 4.1 | 9.3 | 13.1 | 9.9 | 6.6 | 4.2 | 3.8 | 4.1 | 5.3 | 6.4 | 8.7 | 10.9 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | -11.3 | -6.1 | 0.0 | 0.0 | 0.0 | -9.9 | -7.9 | -5.2 | -3.8 | -4.1 | -5.3 | -6.4 | -8.7 | -10.9 |
|---|
| IBT | | 23.5 | 23.5 | 18.3 | 20.8 | 18.9 | 22.7 | 9.8 | 15.3 | 14.6 | 13.7 | 8.3 | 8.4 | 9.2 | 9.0 | 7.9 | 4.7 | 2.4 |
|---|
| Income Tax Expense | | 4.1 | 4.1 | 2.8 | 3.4 | 3.2 | 4.1 | 1.4 | 2.6 | 2.2 | 4.2 | 1.9 | 1.6 | 2.0 | 2.0 | 1.7 | 0.6 | -0.1 |
|---|
| Net Income | | 19.4 | 19.4 | 15.5 | 17.4 | 15.7 | 18.6 | 8.3 | 12.7 | 12.4 | 9.5 | 6.4 | 6.9 | 7.2 | 7.0 | 6.3 | 4.1 | 2.5 |
| 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 | | 27.0 | 27.5 | 27.1 | 25.3 | 25.3 | 25.4 | 25.4 | 24.4 | 23.9 | 22.9 |
|---|
| Interest Expense | | 9.6 | 10.0 | 9.8 | 9.4 | 9.9 | 10.5 | 10.5 | 9.6 | 2.2 | 7.1 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.6 | 0.0 |
|---|
| IBT | | 4.0 | 6.4 | 7.4 | 5.8 | 5.8 | 2.7 | 4.9 | 4.9 | 4.3 | 4.5 |
|---|
| Income Tax Expense | | 0.8 | 1.1 | 1.2 | 0.9 | 1.0 | 0.4 | 0.7 | 0.8 | 0.7 | 0.7 |
|---|
| Net Income | | 3.1 | 5.3 | 6.2 | 4.8 | 4.8 | 2.3 | 4.2 | 4.2 | 3.5 | 3.8 |
| 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 | $2.14 | $2.46 | $3.01 | $1.31 | $1.96 | $1.92 | $1.56 | $1.52 | $1.71 | $1.76 | $1.75 | $1.65 | $1.23 | $1.60 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.14 | $2.46 | $3.00 | $1.31 | $1.95 | $1.92 | $1.55 | $1.52 | $1.70 | $1.75 | $1.74 | $1.64 | $1.23 | $1.60 |
|---|
| Shares Outstanding | | 8.1 | 8.1 | 8.1 | 8.1 | 6.4 | 6.2 | 6.4 | 6.5 | 6.5 | 6.1 | 4.2 | 4.0 | 4.1 | 4.0 | 3.8 | 3.4 | 1.6 |
|---|
| Diluted Shares Outstanding | | 8.1 | 8.1 | 8.1 | 8.1 | 6.4 | 6.2 | 6.4 | 6.5 | 6.5 | 6.1 | 4.2 | 4.0 | 4.1 | 4.0 | 3.8 | 3.4 | 1.6 |
| 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 | $0.44 | $0.47 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.44 | $0.47 |
|---|
| Shares Outstanding | | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 |
|---|
| Diluted Shares Outstanding | | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 50.5 | 46.0 | 56.4 | 51.4 | 97.2 | 92.9 | 35.1 | 107.9 | 39.9 | 31.4 | 21.9 | 20.8 | 20.9 | 33.6 | 15.7 | 10.5 |
|---|
| Short Term Investments | | 166.4 | 165.8 | 170.8 | 165.0 | 170.2 | 114.4 | 105.7 | 98.3 | 95.3 | 114.4 | 146.5 | 154.3 | 157.1 | 194.5 | 194.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 52.3 | 211.8 | 60.8 | 216.4 | 267.4 | 207.2 | 140.8 | 206.3 | 135.2 | 145.8 | 168.9 | 175.2 | 178.1 | 228.0 | 15.7 | 10.5 |
|---|
| Accounts Receivable | | 0.0 | 0.0 | 0.0 | 28.5 | 14.3 | 13.6 | 10.7 | 9.4 | 9.1 | 6.1 | 7.5 | 9.6 | 11.7 | 8.1 | 10.0 | 12.8 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.8 | -5.9 | -3.6 | -5.1 | -7.5 | -9.6 | -0.2 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 59.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 909.1 | 842.9 | 509.5 | 402.9 | 331.3 | 295.2 | 226.5 | 422.0 | 394.4 |
|---|
| Total Current Assets | | 59.7 | 211.8 | 60.8 | 222.3 | 281.7 | 220.9 | 151.5 | 1,119.0 | 981.4 | 657.6 | 574.2 | 508.5 | 475.4 | 462.4 | 447.8 | 417.7 |
| 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 | | 0.0 | 59.1 | 56.2 | 46.0 | 61.9 | 50.5 | 44.8 | 56.4 | 56.2 | 49.4 |
|---|
| Short Term Investments | | 0.0 | 50.9 | 54.0 | 165.8 | 169.9 | 166.4 | 167.9 | 170.8 | 159.4 | 167.2 |
|---|
| Total Cash & ST Investments | | 0.0 | 110.1 | 110.2 | 211.8 | 231.7 | 216.9 | 212.7 | 227.2 | 215.6 | 216.6 |
|---|
| Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -67.9 | 0.0 | -101.7 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 0.0 | 110.1 | 110.2 | 211.8 | 231.7 | 216.9 | 212.7 | 227.2 | 215.6 | 216.6 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 20.7 | 20.6 | 21.9 | 22.0 | 17.3 | 18.3 | 17.9 | 13.0 | 11.9 | 11.2 | 9.8 | 10.0 | 9.8 | 8.7 | 8.3 | 8.2 |
|---|
| Goodwill | | 36.4 | 36.4 | 36.4 | 31.7 | 15.1 | 15.1 | 15.1 | 15.1 | 15.1 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 |
|---|
| Intangible Assets | | 6.1 | 5.6 | 6.6 | 7.7 | 1.4 | 1.7 | 2.1 | 2.4 | 2.7 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.9 | 1,498.0 | 171.7 | 165.9 | 171.0 | 115.0 | 106.4 | 98.9 | 95.3 | 114.4 | 146.5 | 154.3 | 157.1 | 194.5 | 194.0 | 201.8 |
|---|
| Other Long-Term Assets | | 62.1 | 81.0 | 1,521.1 | 0.7 | -204.8 | -150.1 | -141.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 1,768.5 | 1,641.5 | 1,757.8 | 228.0 | 204.8 | 150.1 | 141.4 | 129.4 | 125.0 | 130.2 | 160.9 | 169.0 | 171.7 | 207.9 | 206.8 | 214.5 |
|---|
| Total Assets | | 1,828.2 | 1,853.4 | 1,822.9 | 1,687.7 | 1,331.0 | 1,392.0 | 1,182.5 | 1,248.4 | 1,106.3 | 786.5 | 735.1 | 677.5 | 647.1 | 670.3 | 654.6 | 632.2 |
| 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 | | 21.4 | 20.3 | 20.5 | 20.6 | 20.5 | 20.7 | 21.0 | 21.3 | 21.7 | 21.6 |
|---|
| Goodwill | | 36.4 | 36.4 | 36.4 | 36.4 | 36.4 | 36.4 | 36.4 | 36.4 | 36.2 | 36.2 |
|---|
| Intangible Assets | | 4.9 | 5.1 | 5.4 | 5.6 | 5.9 | 6.1 | 6.4 | 6.6 | 6.9 | 7.2 |
|---|
| Long-Term Investments | | 0.0 | 1,561.8 | 1,529.0 | 1,498.0 | 1,483.1 | 1,476.8 | 1,470.0 | 10.0 | 160.4 | 167.9 |
|---|
| Other Long-Term Assets | | -62.6 | 190.8 | 187.0 | 81.0 | 80.0 | 71.3 | 70.2 | -22.0 | -160.4 | -167.9 |
|---|
| Total Long-Term Assets | | 0.0 | 1,814.3 | 1,778.2 | 1,641.5 | 1,625.9 | 1,611.3 | 1,604.0 | 64.3 | 64.8 | 65.0 |
|---|
| Total Assets | | 1,978.9 | 1,924.4 | 1,888.4 | 1,853.4 | 1,857.6 | 1,828.2 | 1,816.7 | 1,822.9 | 1,793.4 | 1,751.5 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.0 | 0.0 | 2.5 | 10.9 | 6.2 | 5.9 | 6.0 | 4.8 | 4.5 | 1.8 | 0.4 | 0.3 | 0.4 | 0.5 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 125.0 | 172.4 | 0.0 | 65.0 | 0.0 | 0.0 | 5.1 | 90.4 | 74.7 | 68.4 | 35.8 | 14.8 | 10.8 | 6.5 | 7.4 | 7.6 |
|---|
| Other Current Liabilities | | 949.2 | 1,445.7 | -2.5 | -10.0 | -6.2 | -5.9 | -11.1 | -4.5 | -3.9 | -1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 1,074.2 | 1,618.1 | 0.0 | 65.9 | 6.2 | 5.9 | 11.1 | 90.7 | 75.3 | 68.8 | 36.2 | 15.1 | 11.2 | 7.0 | 7.4 | 7.6 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 0.0 | 10.7 |
|---|
| Short-Term Debt | | 106.0 | 89.0 | 110.0 | 172.4 | 106.0 | 125.0 | 137.0 | 163.0 | 118.0 | 100.0 |
|---|
| Other Current Liabilities | | -106.0 | 1,593.6 | 1,539.7 | 1,445.7 | 1,512.8 | 1,469.5 | 1,446.9 | -326.0 | -118.0 | -110.7 |
|---|
| Current Liabilities | | 0.0 | 1,682.6 | 1,649.7 | 1,618.1 | 1,618.8 | 1,594.5 | 1,583.9 | 163.0 | 118.0 | 100.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 11.8 | 11.7 | 12.4 | 12.1 | 12.9 | 17.0 | 12.8 | 8.8 | 29.1 | 9.4 | 9.9 | 10.6 | 11.6 | 13.0 | 16.8 | 19.3 |
|---|
| Capital Leases | | 0.0 | 3.4 | 4.2 | 4.5 | 5.5 | 5.6 | 5.0 | 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 | 0.0 | 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 Liabilities | | 1,621.4 | 1,642.8 | 1,617.2 | 1,490.0 | 1,185.7 | 1,248.2 | 1,044.7 | 1,120.1 | 986.5 | 709.5 | 672.8 | 613.7 | 593.6 | 614.9 | 607.3 | 594.2 |
| 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 | | 11.5 | 11.6 | 11.6 | 11.7 | 11.7 | 11.8 | 11.8 | 12.4 | 11.9 | 12.0 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 3.4 | 0.0 | 0.0 | 0.0 | 3.7 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.8 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 1,754.8 | 1,708.3 | 1,674.6 | 1,642.8 | 1,646.9 | 1,621.4 | 1,611.1 | 1,617.2 | 1,599.7 | 1,554.3 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 161.8 | 162.0 | 161.4 | 161.0 | 87.1 | 86.9 | 86.6 | 85.9 | 84.9 | 47.9 | 36.2 | 35.5 | 35.0 | 34.3 | 31.2 | 0.0 |
|---|
| Retained Earnings | | 105.3 | 109.3 | 100.2 | 94.2 | 84.0 | 69.6 | 65.1 | 56.0 | 47.4 | 41.3 | 37.2 | 32.5 | 27.5 | 22.5 | 18.2 | 15.8 |
|---|
| Comprehensive Income | | -19.5 | -20.1 | -16.1 | -22.1 | 3.5 | 4.3 | 1.8 | -0.2 | 1.1 | 1.2 | 2.4 | 2.5 | -2.2 | 5.4 | 4.5 | 0.5 |
|---|
| Total Common Equity | | 206.8 | 210.6 | 205.7 | 197.7 | 145.3 | 143.8 | 137.8 | 128.3 | 119.9 | 77.0 | 62.3 | 63.9 | 53.5 | 55.4 | 47.3 | 38.0 |
| 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 | | 162.3 | 162.2 | 162.2 | 162.0 | 161.9 | 161.8 | 161.8 | 161.4 | 161.3 | 161.2 |
|---|
| Retained Earnings | | 120.5 | 116.9 | 112.4 | 109.3 | 106.1 | 105.3 | 102.8 | 100.2 | 98.7 | 96.5 |
|---|
| Comprehensive Income | | -18.9 | -22.9 | -20.4 | -20.1 | -16.5 | -19.5 | -18.1 | 121.5 | -26.4 | -20.6 |
|---|
| Total Common Equity | | 224.1 | 216.1 | 213.8 | 210.6 | 210.7 | 206.8 | 205.6 | 205.7 | 193.7 | 197.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 136.8 | 184.1 | 175.4 | 77.1 | 12.9 | 17.0 | 17.8 | 99.2 | 103.8 | 77.8 | 45.8 | 25.4 | 22.4 | 19.5 | 24.2 | 27.0 |
|---|
| Book Value | | 206.8 | 210.6 | 205.7 | 197.7 | 145.3 | 143.8 | 137.8 | 128.3 | 119.9 | 77.0 | 62.3 | 63.9 | 53.5 | 55.4 | 47.3 | 38.0 |
| 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 | | 224.1 | 216.1 | 213.8 | 210.6 | 210.7 | 206.8 | 205.6 | 205.7 | 193.7 | 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 | | 15.7 | 19.4 | 15.5 | 17.4 | 15.7 | 18.6 | 8.3 | 12.7 | 12.4 | 9.5 | 6.4 | 6.9 | 7.2 | 7.0 | 6.3 | 4.1 | 2.5 |
|---|
| Depreciation & Amortization | | 1.6 | 0.0 | 1.2 | 1.0 | 1.8 | 2.1 | 2.0 | 2.0 | 1.9 | 1.7 | 1.1 | 1.0 | 1.0 | 0.9 | 0.9 | 0.7 | 0.7 |
|---|
| Stock-Based Compensation | | 0.4 | 0.0 | 0.4 | 0.4 | 0.3 | 0.5 | 0.1 | 0.6 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.1 | 0.0 |
|---|
| Change Working Capital | | 1.8 | 0.0 | -1.0 | 1.2 | 0.2 | 0.7 | -2.1 | 0.3 | -0.2 | -0.3 | 0.0 | -0.2 | 0.0 | 0.4 | 0.4 | 0.6 | -0.8 |
|---|
| Change In Accounts Receivable | | -1.0 | 0.0 | 0.1 | 0.0 | -0.2 | 1.1 | -1.7 | 0.2 | -0.3 | -0.4 | 0.0 | -0.3 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 5.0 | 0.0 | -1.1 | 0.0 | 0.4 | -0.3 | -0.3 | 0.2 | 0.2 | 0.1 | 0.0 | 0.1 | 0.0 | -0.1 | -0.2 | -0.1 | -0.1 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,034.2 | -1,028.2 | 0.0 | -588.9 | -538.0 | -492.9 | -463.7 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 1.3 | -19.4 | 1.2 | 3.1 | 0.7 | -6.1 | 8.0 | -2.6 | -0.1 | 2.8 | 0.4 | -1.1 | -0.6 | 0.1 | 2.6 | 3.8 | 4.0 |
|---|
| Cash from Operations | | 16.0 | 0.0 | 0.0 | 22.4 | 18.4 | 15.4 | 15.1 | 13.5 | 14.3 | 13.9 | 7.8 | 7.2 | 7.5 | 9.9 | 10.3 | 9.1 | 5.7 |
| 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 | | 3.1 | 5.3 | 6.2 | 4.8 | 4.8 | 2.3 | 4.2 | 4.2 | 3.5 | 3.8 |
|---|
| Depreciation & Amortization | | 0.0 | 0.1 | 0.1 | 0.3 | 0.3 | 0.4 | 0.1 | 0.4 | 0.3 | 0.7 |
|---|
| Stock-Based Compensation | | 0.0 | 1.4 | 0.4 | 0.3 | -0.1 | 0.4 | 0.0 | 0.0 | 0.3 | 0.1 |
|---|
| Change Working Capital | | 0.0 | -0.2 | 0.4 | 0.3 | -5.2 | 1.1 | -0.3 | 3.4 | 3.5 | -2.0 |
|---|
| Change In Accounts Receivable | | 0.0 | -0.3 | -0.1 | 0.1 | -0.2 | 0.5 | -0.1 | -0.1 | -0.2 | -0.6 |
|---|
| Change In Accounts Payable | | 0.0 | 0.1 | 0.4 | 0.2 | -5.0 | 0.6 | -0.2 | 3.5 | 0.7 | 0.9 |
|---|
| 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 | | -3.1 | -2.8 | -1.7 | 2.2 | 2.6 | 1.6 | -0.1 | -2.9 | -0.3 | 0.6 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.5 | 3.7 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.7 | 0.0 | -0.8 | -1.1 | -0.9 | -0.6 | -1.1 | -1.9 | -2.1 | -1.2 | -2.2 | -0.5 | -0.9 | -1.8 | -1.0 | -0.6 | -0.3 |
|---|
| Acquisitions | | 0.1 | 0.0 | 0.0 | 0.0 | 18.4 | 127.3 | -127.8 | 6.9 | -68.8 | 5.4 | -76.2 | -63.9 | -36.2 | -29.8 | -8.4 | 0.0 | -23.0 |
|---|
| Investments | | -0.1 | 0.0 | -2.9 | -2.2 | -32.3 | -68.9 | -24.1 | -35.0 | -13.0 | -3.1 | -1.7 | -21.9 | -12.3 | -25.8 | -83.4 | -80.1 | -113.9 |
|---|
| Sales of Investment | | 9.2 | 0.0 | 2.2 | 3.3 | 62.1 | 11.5 | 18.2 | 30.0 | 7.3 | 21.4 | 32.3 | 29.2 | 21.9 | 50.5 | 83.9 | 93.4 | 48.7 |
|---|
| Other Investing Activities | | -29.7 | 0.0 | 0.0 | -126.5 | -56.0 | 1.6 | -0.5 | 0.2 | 0.1 | -117.8 | 1.9 | -2.2 | 0.8 | 0.9 | 1.0 | -32.1 | 0.9 |
|---|
| Cash from Investing | | -80.8 | 0.0 | 0.0 | -126.5 | -8.7 | 70.9 | -135.3 | 0.3 | -76.5 | -95.3 | -46.0 | -59.4 | -26.7 | -6.1 | -8.0 | -19.4 | -87.6 |
| 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 | | 0.0 | -1.4 | -0.6 | -0.3 | -0.4 | -0.2 | -0.1 | -0.1 | 0.0 | -0.5 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 39.1 | -39.0 |
|---|
| Investments | | 0.0 | -0.1 | 0.0 | -0.2 | -1.0 | 0.0 | -1.9 | 0.0 | 2.0 | -0.2 |
|---|
| Sales of Investment | | 0.0 | 10.3 | 0.6 | 0.2 | 0.4 | 0.2 | 1.5 | 0.2 | 7.2 | 0.3 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -31.0 | 0.3 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -23.8 | -39.1 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -38.2 | 0.0 | 0.0 | 97.8 | -0.2 | -4.2 | -0.7 | -0.4 | -20.3 | -10.4 | -0.5 | -0.7 | -1.0 | -1.4 | -3.9 | -2.5 | -6.5 |
|---|
| Debt Issued | | 63.0 | 184.1 | 8.6 | 196.2 | 64.4 | 0.1 | -0.1 | -81.0 | 15.7 | 36.3 | 32.5 | 21.0 | 4.0 | 4.3 | -0.9 | -0.2 | 33.5 |
|---|
| Issuance of Common Stock | | 20.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -80.2 | 0.0 | 15.2 | 11.2 | 0.0 | 0.0 | 0.1 | 2.3 | 2.2 | 0.0 |
|---|
| Repurchase of Common Stock | | -1.1 | 0.0 | -1.1 | -4.5 | -6.1 | -12.3 | -1.2 | -2.2 | 0.0 | 0.0 | 0.0 | -6.8 | 0.0 | 0.0 | 0.0 | 15.5 | 0.0 |
|---|
| Dividends Paid | | -6.9 | 0.0 | 0.0 | -6.9 | -5.5 | -4.2 | -3.8 | -3.7 | -3.8 | -3.4 | -2.3 | -2.2 | -2.1 | -2.1 | -2.0 | -1.8 | -1.6 |
|---|
| Other Financing Activities | | 52.4 | 0.0 | 0.0 | 24.8 | -63.6 | -58.5 | 203.2 | 0.0 | 154.4 | 87.3 | 38.5 | 60.0 | 21.8 | -19.6 | 12.2 | 0.5 | 79.5 |
|---|
| Cash from Financing | | 55.0 | 0.0 | 0.0 | 111.2 | -75.4 | -79.2 | 197.5 | -86.6 | 130.3 | 88.7 | 46.9 | 50.4 | 18.7 | -23.0 | 8.7 | 14.0 | 71.3 |
| 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 | 45.0 | 18.0 |
|---|
| Debt Issued | | 117.5 | 16.9 | -21.1 | -62.5 | 66.3 | -19.1 | -12.1 | -26.1 | 89.9 | 35.9 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.0 | -1.6 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -30.4 | 25.5 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.6 | 41.9 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -64.1 | -55.8 | -5.0 | 7.0 | -65.7 | 7.1 | 77.3 | -72.8 | 68.0 | 7.4 | 8.7 | -1.9 | -0.6 | -19.2 | 11.0 | 3.8 | -10.5 |
|---|
| Closing Cash Balance | | 52.3 | 0.0 | 55.8 | 60.8 | 53.8 | 119.5 | 112.4 | 35.1 | 107.9 | 39.9 | 32.5 | 23.8 | 25.6 | 26.2 | 45.3 | 34.4 | 30.6 |
| 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 | | -103.7 | 30.9 | 6.0 | 11.1 | -18.1 | 21.6 | 6.0 | -14.6 | -62.0 | 6.4 |
|---|
| Closing Cash Balance | | 0.0 | 103.7 | 72.8 | 66.9 | 55.8 | 73.9 | 52.3 | 46.3 | 3.5 | 65.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 15.2 | 0.0 | 16.7 | 21.3 | 17.5 | 14.8 | 14.0 | 11.6 | 12.2 | 12.7 | 5.6 | 6.7 | 6.6 | 8.1 | 9.3 | 8.6 | 5.4 |
|---|
| Real Free Cash Flow | | 14.8 | 0.0 | 16.3 | 20.9 | 17.2 | 14.3 | 13.9 | 10.9 | 11.7 | 12.7 | 5.6 | 6.7 | 6.5 | 7.0 | 9.3 | 8.5 | 5.4 |
| 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 | | 0.0 | 5.7 | 4.2 | 7.7 | 2.3 | 5.8 | 3.3 | 5.3 | 3.5 | 3.2 |
|---|
| Real Free Cash Flow | | 0.0 | 4.3 | 3.8 | 7.4 | 2.4 | 5.4 | 3.2 | 5.3 | 3.2 | 3.1 |