MCK
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 398.0 | 359.1 | 309.0 | 276.7 | 264.0 | 238.2 | 231.1 | 214.3 | 208.4 | 198.5 | 190.9 | 179.0 | 137.6 | 122.5 | 122.7 | 112.1 | 108.7 |
|---|
| Cost of Revenues | | 384.5 | 346.6 | 296.7 | 264.4 | 250.8 | 226.1 | 219.0 | 202.6 | 197.2 | 187.3 | 179.5 | 167.6 | 129.3 | 115.5 | 116.2 | 106.1 | 103.0 |
|---|
| Gross Profit | | 13.4 | 12.5 | 12.2 | 12.4 | 13.1 | 12.1 | 12.0 | 11.8 | 11.2 | 11.3 | 11.4 | 11.4 | 8.3 | 7.0 | 6.6 | 6.0 | 5.7 |
| Revenue |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Total Revenues | | 106.2 | 103.2 | 97.8 | 90.8 | 95.3 | 93.7 | 79.3 | 76.4 | 80.9 | 77.2 |
|---|
| Cost of Revenues | | 102.5 | 99.6 | 94.5 | 87.9 | 92.1 | 90.5 | 76.3 | 72.9 | 77.9 | 74.3 |
|---|
| Gross Profit | | 3.7 | 3.5 | 3.3 | 2.9 | 3.2 | 3.1 | 3.0 | 3.5 | 3.0 | 2.9 |
| 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 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 7.8 | 10.5 | 8.8 | 9.2 | 8.4 | 8.1 | 7.8 | 7.7 | 8.3 | 5.9 | 4.2 | 0.1 | 3.9 | 3.3 |
|---|
| Depreciation & Amortization | | 0.7 | 0.6 | 0.6 | 0.9 | 0.8 | 0.9 | 0.9 | 0.9 | 1.0 | 0.9 | 0.9 | 1.0 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 |
|---|
| Total Operating Expenses | | 8.3 | 8.1 | 8.3 | 7.8 | 10.5 | 8.8 | 9.3 | 8.5 | 8.3 | 7.8 | 7.7 | 8.3 | 5.9 | 4.7 | 4.4 | 3.9 | 3.7 |
|---|
| Operating Income | | 5.2 | 4.4 | 3.9 | 4.4 | 2.9 | 3.5 | 1.7 | 0.9 | 0.8 | 7.1 | 3.5 | 3.0 | 2.4 | 2.3 | 2.1 | 1.8 | 2.0 |
| Operating Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| 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 | 0.0 |
|---|
| Depreciation & Amortization | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Total Operating Expenses | | 2.1 | 2.1 | 2.2 | 1.9 | 1.9 | 2.4 | 1.9 | 2.1 | 2.4 | 2.0 |
|---|
| Operating Income | | 1.6 | 1.5 | 1.0 | 1.0 | 1.3 | 0.7 | 1.1 | 1.4 | 0.6 | 0.9 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.0 | 0.2 | 0.1 | 0.1 | 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 |
|---|
| Interest Expense | | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 |
|---|
| Other Expense | | 0.4 | 0.0 | -0.1 | 0.2 | -0.9 | -8.6 | -0.5 | -2.4 | -2.4 | 3.7 | -0.1 | -0.1 | 0.0 | -0.2 | 0.0 | -0.2 | 0.0 |
|---|
| IBT | | 5.6 | 4.4 | 3.8 | 4.6 | 1.9 | -5.0 | 1.1 | 0.6 | 0.2 | 6.9 | 3.3 | 2.7 | 2.1 | 1.9 | 1.9 | 1.6 | 1.9 |
|---|
| Income Tax Expense | | 1.0 | 0.9 | 0.6 | 0.9 | 0.6 | -0.7 | 0.0 | 0.4 | -0.1 | 1.6 | 0.9 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 | 0.6 |
|---|
| Net Income | | 4.3 | 3.3 | 3.0 | 3.6 | 1.1 | -4.3 | 0.9 | 0.0 | 0.1 | 5.1 | 2.3 | 1.5 | 1.3 | 1.3 | 1.4 | 1.2 | 1.3 |
| Net Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Other Expense | | 0.0 | -0.1 | 0.0 | 0.5 | -0.1 | -0.2 | 0.0 | -0.2 | 0.0 | 0.0 |
|---|
| IBT | | 1.6 | 1.4 | 1.1 | 1.5 | 1.2 | 0.5 | 1.1 | 1.2 | 0.6 | 0.9 |
|---|
| Income Tax Expense | | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.3 | 0.0 | 0.2 |
|---|
| Net Income | | 1.2 | 1.1 | 0.8 | 1.3 | 0.9 | 0.2 | 0.9 | 0.8 | 0.6 | 0.7 |
| 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 | $25.23 | $7.32 | $-27.02 | $4.98 | $0.17 | $0.32 | $22.95 | $9.82 | $6.37 | $5.51 | $5.71 | $5.70 | $4.65 | $4.70 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $25.04 | $7.23 | $-27.02 | $4.95 | $0.17 | $0.32 | $22.73 | $9.70 | $6.27 | $5.41 | $5.59 | $5.59 | $4.57 | $4.62 |
|---|
| Shares Outstanding | | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 |
|---|
| Diluted Shares Outstanding | | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 |
| Per Share Data |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| Shares Outstanding | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Diluted Shares Outstanding | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 4.6 | 5.7 | 4.6 | 4.7 | 3.5 | 6.3 | 4.0 | 3.0 | 2.7 | 2.8 | 4.0 | 5.3 | 4.2 | 2.5 | 3.1 | 3.6 | 3.7 |
|---|
| Short Term 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 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 4.6 | 5.7 | 4.6 | 4.7 | 3.5 | 6.3 | 4.0 | 3.0 | 2.7 | 2.8 | 4.0 | 5.3 | 4.2 | 2.5 | 3.1 | 3.6 | 3.7 |
|---|
| Accounts Receivable | | 21.6 | 25.6 | 21.6 | 19.4 | 18.6 | 19.2 | 20.0 | 18.2 | 17.7 | 18.2 | 18.0 | 15.9 | 14.2 | 10.0 | 10.0 | 9.2 | 8.1 |
|---|
| Inventory | | 21.1 | 23.0 | 21.1 | 19.7 | 18.7 | 19.2 | 16.7 | 16.7 | 16.3 | 15.3 | 15.3 | 14.3 | 13.3 | 10.3 | 10.1 | 9.2 | 9.4 |
|---|
| Other Current Assets | | 0.6 | 1.1 | 0.6 | 0.5 | 5.4 | 0.7 | 0.6 | 0.5 | 0.4 | 0.7 | 1.1 | 1.1 | 0.9 | 0.4 | 0.4 | 0.3 | 0.3 |
|---|
| Total Current Assets | | 48.0 | 55.4 | 48.0 | 44.3 | 46.2 | 45.4 | 42.2 | 38.5 | 37.1 | 36.9 | 38.4 | 36.7 | 32.6 | 23.2 | 23.6 | 22.4 | 21.5 |
| Current Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Cash And Equivalents | | 4.1 | 2.4 | 5.7 | 1.1 | 2.5 | 2.3 | 4.6 | 2.0 | 2.5 | 2.6 |
|---|
| 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 | | 4.1 | 2.4 | 5.7 | 1.1 | 2.5 | 2.3 | 4.6 | 2.0 | 2.5 | 2.6 |
|---|
| Accounts Receivable | | 28.3 | 28.2 | 25.6 | 25.8 | 25.3 | 23.7 | 21.6 | 23.1 | 22.5 | 21.9 |
|---|
| Inventory | | 26.1 | 25.1 | 23.0 | 23.8 | 24.2 | 25.6 | 21.1 | 22.0 | 21.9 | 20.5 |
|---|
| Other Current Assets | | 1.4 | 1.2 | 1.1 | 0.9 | 1.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 |
|---|
| Total Current Assets | | 59.9 | 56.8 | 55.4 | 51.7 | 53.3 | 52.3 | 48.0 | 47.6 | 47.5 | 45.5 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 4.0 | 4.3 | 4.0 | 3.8 | 3.6 | 4.7 | 4.3 | 2.5 | 2.5 | 2.3 | 2.3 | 2.0 | 2.2 | 1.3 | 1.0 | 1.0 | 0.9 |
|---|
| Goodwill | | 10.1 | 10.0 | 10.1 | 9.9 | 9.5 | 9.5 | 9.4 | 9.4 | 10.9 | 10.6 | 9.8 | 9.8 | 9.9 | 6.4 | 5.0 | 4.4 | 3.6 |
|---|
| Intangible Assets | | 2.1 | 1.5 | 2.1 | 2.3 | 2.1 | 2.9 | 3.2 | 3.7 | 4.1 | 3.7 | 3.0 | 3.4 | 5.0 | 2.3 | 1.8 | 1.6 | 0.8 |
|---|
| Long-Term Investments | | 0.3 | 0.0 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 3.5 | 3.7 | 4.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 2.3 | 4.0 | 2.8 | 2.0 | 1.9 | 2.6 | 2.3 | 2.1 | 2.0 | 3.4 | 3.0 | 1.9 | 2.0 | 1.6 | 1.7 | 1.6 | 1.5 |
|---|
| Total Long-Term Assets | | 19.5 | 19.7 | 19.5 | 18.0 | 17.1 | 19.6 | 19.0 | 21.2 | 23.2 | 24.0 | 18.1 | 17.2 | 19.2 | 11.6 | 9.5 | 8.5 | 6.7 |
|---|
| Total Assets | | 67.4 | 75.1 | 67.4 | 62.3 | 63.3 | 65.0 | 61.2 | 59.7 | 60.4 | 61.0 | 56.6 | 53.9 | 51.8 | 34.8 | 33.1 | 30.9 | 28.2 |
| Long-Term Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Property, Plant & Equipment | | 4.6 | 4.7 | 4.3 | 4.2 | 3.9 | 4.1 | 4.0 | 3.9 | 3.9 | 3.9 |
|---|
| Goodwill | | 11.3 | 11.4 | 10.0 | 10.0 | 10.1 | 10.1 | 10.1 | 10.0 | 9.9 | 10.0 |
|---|
| Intangible Assets | | 4.2 | 4.3 | 1.5 | 1.5 | 1.6 | 2.0 | 2.1 | 2.1 | 2.1 | 2.2 |
|---|
| Long-Term Investments | | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.3 | 0.3 |
|---|
| Other Long-Term Assets | | 4.0 | 4.1 | 4.0 | 3.7 | 3.6 | 3.2 | 3.2 | 2.9 | 2.6 | 2.5 |
|---|
| Total Long-Term Assets | | 24.3 | 24.5 | 19.7 | 19.3 | 19.1 | 19.4 | 19.5 | 18.9 | 18.6 | 18.6 |
|---|
| Total Assets | | 84.2 | 81.3 | 75.1 | 71.1 | 72.4 | 71.7 | 67.4 | 66.5 | 66.1 | 64.1 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 47.1 | 55.3 | 47.1 | 42.5 | 38.1 | 39.0 | 37.2 | 33.9 | 32.2 | 31.0 | 28.6 | 25.2 | 21.4 | 16.1 | 16.1 | 14.1 | 13.3 |
|---|
| Short-Term Debt | | 0.3 | 1.4 | 0.3 | 1.6 | 1.1 | 1.1 | 1.4 | 0.3 | 1.1 | 1.2 | 1.6 | 1.7 | 1.8 | 0.4 | 0.9 | 0.4 | 0.0 |
|---|
| Other Current Liabilities | | 4.9 | 4.8 | 4.9 | 3.9 | 9.3 | 0.0 | 0.7 | 3.4 | 3.3 | 3.0 | 3.9 | 5.6 | 5.1 | 3.5 | 3.2 | 2.9 | 2.5 |
|---|
| Current Liabilities | | 52.4 | 61.6 | 52.4 | 48.0 | 48.5 | 44.1 | 42.6 | 37.6 | 36.7 | 35.6 | 35.1 | 33.5 | 29.5 | 21.4 | 21.7 | 18.7 | 17.0 |
| Current Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Accounts Payable | | 60.9 | 57.9 | 55.3 | 49.7 | 53.3 | 51.7 | 47.1 | 46.7 | 46.8 | 44.0 |
|---|
| Short-Term Debt | | 2.0 | 1.5 | 1.4 | 3.8 | 0.3 | 0.3 | 0.3 | 0.6 | 0.3 | 0.4 |
|---|
| Other Current Liabilities | | 5.1 | 4.9 | 4.8 | 5.0 | 5.2 | 4.4 | 4.9 | 4.4 | 4.0 | 4.1 |
|---|
| Current Liabilities | | 68.0 | 64.3 | 61.6 | 58.6 | 58.8 | 56.4 | 52.4 | 51.7 | 51.1 | 48.4 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 5.4 | 5.9 | 7.0 | 5.9 | 6.4 | 8.3 | 8.0 | 7.3 | 6.8 | 7.3 | 6.5 | 8.2 | 8.9 | 4.5 | 3.1 | 3.6 | 2.3 |
|---|
| Capital Leases | | 1.6 | 1.7 | 1.8 | 1.7 | 1.7 | 2.3 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.9 | 1.0 | 0.9 | 1.4 | 1.4 | 1.4 | 2.3 | 3.0 | 2.8 | 3.7 | 2.7 | 1.8 | 1.6 | 1.6 | 1.1 | 1.0 | 0.0 |
|---|
| Total Liabilities | | 69.0 | 76.8 | 69.0 | 63.8 | 65.1 | 63.6 | 54.5 | 50.0 | 48.9 | 48.4 | 46.1 | 44.4 | 41.4 | 27.7 | 26.3 | 23.7 | 20.7 |
| Long-Term Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Long-Term Debt | | 7.8 | 8.4 | 5.9 | 5.9 | 6.9 | 7.1 | 7.0 | 7.0 | 7.0 | 7.1 |
|---|
| Capital Leases | | 0.0 | 2.2 | 1.7 | 1.7 | 1.5 | 1.8 | 1.8 | 1.7 | 1.7 | 1.8 |
|---|
| Def. Tax Liability | | 1.1 | 1.0 | 1.0 | 1.1 | 1.0 | 0.9 | 0.9 | 1.0 | 1.1 | 1.1 |
|---|
| Total Liabilities | | 84.7 | 82.2 | 76.8 | 73.8 | 75.1 | 73.1 | 69.0 | 68.2 | 67.6 | 65.3 |
| Total Common Equity |
|
TTM |
2025 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 15.0 | 17.9 | 15.0 | 12.3 | 9.0 | 8.2 | 13.0 | 12.4 | 13.0 | 13.2 | 8.4 | 12.7 | 11.5 | 10.4 | 9.5 | 8.3 | 7.2 |
|---|
| Comprehensive Income | | -0.9 | -0.9 | -0.9 | -0.9 | -1.5 | -1.5 | -1.7 | -1.8 | -1.7 | -2.1 | -1.6 | -1.7 | 0.0 | -0.1 | 0.0 | 0.1 | 0.0 |
|---|
| Total Common Equity | | -2.0 | -2.1 | -2.0 | -1.9 | -2.3 | 0.0 | 5.1 | 8.1 | 9.8 | 11.1 | 8.9 | 8.0 | 8.5 | 7.1 | 6.8 | 7.2 | 7.5 |
| Total Common Equity |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 19.6 | 18.6 | 17.9 | 16.8 | 16.0 | 15.8 | 15.0 | 14.3 | 13.8 | 13.2 |
|---|
| Comprehensive Income | | -0.9 | -0.9 | -0.9 | -1.0 | -0.9 | -0.9 | -0.9 | -0.8 | -0.9 | -0.8 |
|---|
| Total Common Equity | | -1.7 | -2.0 | -2.1 | -3.1 | -3.0 | -1.8 | -2.0 | -2.1 | -1.8 | -1.6 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 7.4 | 7.4 | 7.4 | 7.3 | 7.5 | 9.4 | 9.4 | 7.6 | 7.9 | 8.5 | 8.2 | 9.8 | 10.7 | 4.9 | 4.0 | 4.0 | 2.3 |
|---|
| Book Value | | -1.6 | -1.7 | -1.6 | -1.5 | -1.8 | 1.4 | 6.7 | 9.7 | 11.5 | 12.6 | 10.4 | 9.5 | 10.3 | 7.1 | 6.8 | 7.2 | 7.5 |
| Other |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Debt | | 1.2 | 1.1 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|---|
| Book Value | | -1.7 | -2.0 | -2.1 | -3.1 | -3.0 | -1.8 | -2.0 | -2.1 | -1.8 | -1.6 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 3.1 | 3.5 | 3.2 | 3.7 | 1.3 | -4.3 | 1.1 | 0.3 | 0.3 | 5.2 | 2.3 | 1.5 | 1.3 | 1.3 | 1.4 | 1.1 | 1.3 |
|---|
| Depreciation & Amortization | | 0.6 | 0.6 | 0.6 | 0.6 | 0.8 | 0.9 | 0.9 | 0.9 | 1.0 | 0.9 | 0.9 | 1.0 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 |
|---|
| Stock-Based Compensation | | 0.3 | 0.0 | 0.0 | 0.2 | 0.0 | 0.2 | 1.2 | 2.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 |
|---|
| Change Working Capital | | -0.1 | 1.2 | -0.1 | 0.4 | 0.1 | 8.2 | 0.7 | 0.5 | 1.5 | 1.7 | -0.1 | -0.5 | 0.6 | 0.1 | 0.4 | 0.3 | 0.5 |
|---|
| Change In Accounts Receivable | | -3.0 | -3.9 | -3.0 | -1.1 | -1.8 | 1.1 | -2.5 | -1.0 | 1.2 | -0.8 | -2.0 | -2.8 | -0.9 | 0.3 | -0.8 | -0.7 | -0.1 |
|---|
| Change In Accounts Payable | | 4.6 | 0.0 | 0.0 | 3.8 | 2.8 | 1.3 | 4.0 | 2.0 | 0.3 | 2.1 | 3.3 | 4.7 | 2.4 | -0.1 | 2.0 | 0.5 | 1.3 |
|---|
| Change In Inventories | | -1.3 | -2.3 | -1.3 | -1.3 | -1.2 | -2.3 | -0.4 | -0.4 | -0.5 | 0.3 | -1.3 | -2.1 | -1.2 | -0.1 | -0.9 | 0.4 | -0.8 |
|---|
| Other Non-cash Items | | -2.3 | 0.9 | 1.2 | 0.3 | 2.3 | 0.5 | 0.8 | -0.2 | 2.4 | -4.0 | 0.4 | 0.7 | 0.4 | -0.3 | 0.3 | 0.1 | -0.2 |
|---|
| Cash from Operations | | 4.3 | 0.0 | 0.0 | 5.2 | 4.4 | 4.5 | 4.4 | 4.0 | 4.3 | 4.7 | 3.7 | 3.1 | 3.1 | 2.5 | 3.0 | 2.3 | 2.3 |
| Cash Flow From Operating Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Net Income | | 1.3 | 1.2 | 0.8 | 1.3 | 0.9 | 0.3 | 1.0 | 0.8 | 0.6 | 0.7 |
|---|
| Depreciation & Amortization | | 0.1 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -0.2 | 1.1 | -2.2 | 6.7 | -4.2 | 1.3 | -2.6 | 3.3 | -1.0 | -0.3 |
|---|
| Change In Accounts Receivable | | 0.2 | -0.2 | -2.1 | 0.1 | -0.6 | -1.4 | -2.1 | 1.3 | -1.1 | -0.8 |
|---|
| Change In Accounts Payable | | -0.3 | 3.2 | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 2.8 |
|---|
| Change In Inventories | | -0.9 | -1.2 | -2.0 | 0.9 | 0.2 | 1.1 | -4.4 | 1.1 | 0.0 | -1.5 |
|---|
| Other Non-cash Items | | 0.1 | 0.1 | 0.4 | -0.1 | 0.7 | 0.3 | 0.1 | -0.1 | 0.7 | 0.3 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | -0.5 | -0.4 | -0.6 | -0.5 | -0.6 | -0.5 | -0.6 | -0.6 | -0.6 | -0.7 | -0.5 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 |
|---|
| Acquisitions | | -0.2 | 0.2 | -0.2 | 0.2 | 0.6 | 0.4 | -0.1 | -0.8 | -2.4 | -2.8 | 0.2 | -0.2 | -4.5 | -1.9 | -1.2 | -0.2 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -0.4 | -0.1 | -0.1 | 0.0 | 0.0 | -0.4 | -0.2 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.9 | 0.4 | 0.4 | 0.1 | 0.0 | -0.2 | 0.0 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -0.1 | 0.0 | 0.0 | -1.1 | -0.1 | -0.1 | 0.1 | 0.1 | 1.6 | -0.4 | -0.9 | 0.2 | 0.0 | 0.1 | 0.1 | -0.1 | 0.1 |
|---|
| Cash from Investing | | -1.1 | 0.0 | 0.0 | -0.5 | -0.1 | -0.4 | -0.6 | -1.4 | -1.5 | -3.8 | -1.6 | -0.7 | -5.0 | -2.2 | -1.5 | -0.6 | -0.3 |
| Cash Flow From Investing Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Capital Expenditure | | 0.0 | 0.2 | -0.2 | -0.2 | -0.1 | -0.1 | -0.1 | -0.2 | -0.2 | -0.1 |
|---|
| Acquisitions | | 0.0 | 0.0 | -3.4 | 0.1 | 0.0 | 0.0 | 0.1 | -0.3 | 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 |
|---|
| 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 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -6.5 | 0.0 | 0.0 | -0.3 | -12.8 | -7.4 | -21.7 | -38.4 | -23.0 | -9.7 | -3.3 | -3.5 | -6.5 | -3.8 | -0.4 | -2.7 | -0.2 |
|---|
| Debt Issued | | 6.6 | 7.4 | 0.1 | 0.0 | 11.0 | 7.4 | 23.5 | 38.1 | 22.3 | 10.1 | 1.6 | 2.6 | 12.3 | 4.7 | 0.4 | 4.4 | 2.5 |
|---|
| Issuance of Common Stock | | 0.1 | 0.0 | 0.0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 |
|---|
| Repurchase of Common Stock | | -3.0 | -3.1 | -3.0 | -3.6 | -3.5 | -0.8 | -2.0 | -1.6 | -1.7 | -2.3 | -1.6 | -0.5 | -0.1 | -1.2 | -1.9 | 2.7 | -0.3 |
|---|
| Dividends Paid | | -0.3 | 0.0 | 0.0 | -0.3 | -0.3 | -0.3 | -0.3 | -0.3 | -0.3 | -0.3 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 |
|---|
| Other Financing Activities | | 5.6 | 0.0 | 0.0 | -0.2 | 10.1 | 6.6 | 21.1 | 38.0 | 21.8 | 10.1 | 1.6 | 3.1 | 10.3 | 4.1 | 0.4 | -2.0 | 0.0 |
|---|
| Cash from Financing | | -3.3 | 0.0 | 0.0 | -4.4 | -6.3 | -1.7 | -2.7 | -2.2 | -3.1 | -2.1 | -3.5 | -1.0 | 3.6 | -1.0 | -1.9 | -1.8 | -0.4 |
| Cash Flow From Financing Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 9.8 | -0.1 | 2.5 | -2.4 | 2.5 | -0.2 | 0.0 | -0.2 | 0.3 | -0.1 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -0.7 | 0.6 | -0.6 | -0.3 | -0.8 | -1.5 | -0.5 | -0.7 | -0.8 | -0.8 |
|---|
| 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 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.1 | 1.4 | -0.1 | 0.7 | -2.5 | 2.4 | 1.0 | 0.3 | -0.1 | -1.3 | -1.3 | 1.1 | 1.7 | -0.7 | -0.5 | -0.1 | 1.6 |
|---|
| Closing Cash Balance | | 4.6 | 6.0 | 4.6 | 4.7 | 3.9 | 6.4 | 4.0 | 3.0 | 2.7 | 2.8 | 4.0 | 5.3 | 4.2 | 2.5 | 3.1 | 3.6 | 3.7 |
| Cash position |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Net Change in Cash | | -1.1 | 1.4 | -3.3 | 4.7 | -1.2 | 0.2 | -2.3 | 2.6 | -0.5 | -0.1 |
|---|
| Closing Cash Balance | | 3.1 | 4.1 | 2.7 | 6.0 | 1.3 | 2.5 | 2.3 | 4.6 | 2.0 | 2.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 3.6 | 5.2 | 3.6 | 4.6 | 3.9 | 3.9 | 3.9 | 3.5 | 3.8 | 4.2 | 3.0 | 2.6 | 2.7 | 2.1 | 2.5 | 2.0 | 1.9 |
|---|
| Real Free Cash Flow | | 3.4 | 5.2 | 3.6 | 4.4 | 3.9 | 3.7 | 2.6 | 1.2 | 3.7 | 4.1 | 2.9 | 2.4 | 2.6 | 1.9 | 2.4 | 1.8 | 1.8 |
| Free Cash Flow |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Free Cash Flow | | 1.1 | 2.5 | -1.0 | 7.5 | -2.6 | 1.9 | -1.5 | 3.9 | 0.1 | 0.8 |
|---|
| Real Free Cash Flow | | 1.1 | 2.5 | -1.0 | 7.5 | -2.6 | 1.9 | -1.5 | 3.9 | 0.1 | 0.8 |