MVBF
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 | | 196.0 | 270.4 | 227.3 | 144.8 | 150.1 | 139.8 | 160.7 | 124.0 | 90.7 | 85.0 | 82.8 | 71.4 | 51.2 | 46.3 | 24.7 | 17.8 | 13.3 |
|---|
| Cost of Revenues | | 76.7 | 76.7 | 80.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.6 | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 119.4 | 193.8 | 147.1 | 144.8 | 150.1 | 139.8 | 160.7 | 124.0 | 87.1 | 81.8 | 82.8 | 71.4 | 51.2 | 46.3 | 24.7 | 17.8 | 13.3 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 56.4 | 42.4 | 48.0 | 49.3 | 63.0 | 52.5 | 52.8 | 59.0 | 56.6 | 36.4 |
|---|
| Cost of Revenues | | 19.3 | 22.1 | 18.6 | 16.7 | 18.5 | 21.0 | 18.8 | 21.9 | 2.4 | 0.0 |
|---|
| Gross Profit | | 37.1 | 20.3 | 29.4 | 32.6 | 44.5 | 31.5 | 34.0 | 37.2 | 54.2 | 36.4 |
| 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 | 102.7 | 72.2 | 60.2 | 61.6 | 56.2 | 56.5 | 55.4 | 55.5 | 49.2 | 36.1 | 30.7 | 11.0 | 9.5 | 5.7 |
|---|
| Depreciation & Amortization | | 2.2 | 0.0 | 3.9 | 5.0 | 5.3 | 4.3 | 3.4 | 3.3 | 2.9 | 2.7 | 3.4 | 2.9 | 1.2 | 0.9 | 1.8 | 1.4 | 1.0 |
|---|
| Total Operating Expenses | | 82.5 | 156.9 | 120.8 | 102.7 | -122.1 | -90.8 | -113.7 | -88.6 | -54.1 | -72.8 | -73.9 | -52.3 | -41.1 | -35.8 | -13.9 | -9.2 | -4.8 |
|---|
| Operating Income | | 36.9 | 36.9 | 26.3 | 42.1 | 28.0 | 49.0 | 46.9 | 35.4 | 33.1 | 9.0 | 9.0 | 19.1 | 10.1 | 10.6 | 10.8 | 8.6 | 8.5 |
| 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 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 15.9 | 16.0 |
|---|
| Depreciation & Amortization | | 0.0 | 0.6 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 | 1.1 | 1.1 | 1.2 |
|---|
| Total Operating Expenses | | 31.6 | -3.2 | 26.3 | 27.8 | 32.3 | 28.7 | 28.5 | 31.4 | 13.4 | -31.3 |
|---|
| Operating Income | | 5.5 | 23.4 | 3.2 | 4.8 | 12.2 | 2.8 | 5.5 | 5.8 | 0.0 | 5.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 175.3 | 175.3 | 185.8 | 189.8 | 126.0 | 83.4 | 80.5 | 82.4 | 69.8 | 56.6 | 54.1 | 44.1 | 36.4 | 26.5 | 22.3 | 19.0 | 16.3 |
|---|
| Interest Expense | | 67.9 | 67.9 | 76.6 | 66.5 | 14.2 | 6.3 | 11.6 | 23.0 | 17.7 | 12.3 | 11.1 | 9.2 | 8.1 | 5.5 | 4.9 | 4.9 | 5.5 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | -14.8 | -9.5 | -0.4 | 0.0 | -0.4 | -17.7 | 4.4 | 4.4 | -9.2 | -8.1 | -5.5 | -4.9 | -4.9 | -5.5 |
|---|
| IBT | | 36.9 | 36.9 | 26.3 | 27.3 | 18.5 | 48.6 | 46.9 | 35.0 | 15.4 | 12.3 | 13.4 | 9.8 | 2.0 | 5.0 | 5.8 | 3.7 | 3.0 |
|---|
| Income Tax Expense | | 9.9 | 9.9 | 6.1 | 5.1 | 4.1 | 9.9 | 9.5 | 8.5 | 3.4 | 4.8 | 4.4 | 3.0 | -0.1 | 1.0 | 1.7 | 1.0 | 0.8 |
|---|
| Net Income | | 26.9 | 26.9 | 20.1 | 31.2 | 15.0 | 39.1 | 37.4 | 27.0 | 12.0 | 7.6 | 12.9 | 6.8 | 2.1 | 4.0 | 4.2 | 2.7 | 2.2 |
| 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 | | 45.5 | 44.2 | 42.4 | 43.2 | 43.1 | 46.6 | 46.1 | 50.0 | 49.7 | 48.3 |
|---|
| Interest Expense | | 17.1 | 17.6 | 16.6 | 16.6 | 18.2 | 20.0 | 18.6 | 19.9 | 1.0 | 18.5 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.7 | -4.0 |
|---|
| IBT | | 5.5 | 23.4 | 3.2 | 4.8 | 12.2 | 2.8 | 5.5 | 5.8 | 9.3 | 5.1 |
|---|
| Income Tax Expense | | 1.2 | 6.3 | 1.2 | 1.2 | 2.8 | 0.6 | 1.4 | 1.3 | 1.4 | 1.2 |
|---|
| Net Income | | 4.2 | 17.1 | 2.0 | 3.6 | 9.4 | 2.1 | 4.1 | 4.5 | 7.9 | 3.9 |
| 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 | $2.46 | $1.25 | $3.32 | $3.13 | $2.26 | $1.09 | $0.69 | $1.44 | $0.78 | $0.22 | $0.51 | $0.70 | $0.61 | $0.70 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.40 | $1.16 | $3.10 | $3.06 | $2.20 | $0.94 | $0.68 | $1.31 | $0.77 | $0.22 | $0.51 | $0.70 | $0.61 | $0.69 |
|---|
| Shares Outstanding | | 12.6 | 12.8 | 12.9 | 12.7 | 12.3 | 11.8 | 11.8 | 11.7 | 11.0 | 10.3 | 8.2 | 8.0 | 7.9 | 7.7 | 5.8 | 4.4 | 3.2 |
|---|
| Diluted Shares Outstanding | | 13.1 | 13.1 | 13.1 | 13.0 | 12.9 | 12.6 | 12.1 | 12.0 | 12.7 | 10.4 | 10.1 | 8.1 | 8.1 | 7.7 | 5.8 | 4.4 | 3.3 |
| 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 | $0.62 | $0.30 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.61 | $0.29 |
|---|
| Shares Outstanding | | 12.6 | 12.6 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.8 | 12.7 | 12.7 |
|---|
| Diluted Shares Outstanding | | 13.1 | 13.0 | 13.1 | 13.2 | 13.2 | 13.2 | 13.0 | 13.1 | 13.0 | 13.1 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 455.5 | 317.9 | 398.2 | 40.3 | 310.2 | 275.7 | 40.6 | 37.0 | 35.1 | 31.9 | 42.3 | 42.0 | 49.3 | 34.8 | 20.0 | 31.5 |
|---|
| Short Term Investments | | 361.3 | 411.6 | 345.3 | 379.8 | 421.5 | 410.6 | 235.8 | 221.6 | 231.5 | 162.4 | 70.3 | 68.2 | 106.4 | 79.5 | 0.0 | 61.8 |
|---|
| Total Cash & ST Investments | | 455.5 | 729.6 | 398.2 | 420.1 | 731.6 | 686.3 | 276.4 | 258.6 | 266.6 | 194.2 | 112.5 | 110.2 | 155.7 | 114.3 | 20.0 | 31.5 |
|---|
| Accounts Receivable | | 2,184.7 | 0.0 | 0.0 | 89.3 | 63.2 | 69.9 | 49.7 | 33.7 | 26.4 | 23.4 | 24.4 | 19.2 | 17.4 | 9.7 | 6.8 | 12.5 |
|---|
| Inventory | | -2,640.2 | 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 Current Assets | | 471.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,181.9 | 964.0 | 994.5 | 1,078.9 | 815.1 | 616.2 | 458.9 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 471.3 | 729.6 | 398.2 | 509.4 | 794.8 | 756.2 | 326.0 | 1,474.2 | 1,257.0 | 1,212.1 | 1,215.8 | 944.5 | 789.3 | 582.9 | 0.2 | 65.5 |
| 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 | | 300.0 | 399.4 | 251.5 | 317.9 | 610.9 | 455.5 | 640.4 | 398.2 | 587.1 | 455.8 |
|---|
| Short Term Investments | | 324.7 | 396.6 | 419.6 | 411.6 | 374.8 | 361.3 | 349.7 | 345.3 | 311.5 | 329.1 |
|---|
| Total Cash & ST Investments | | 624.8 | 795.9 | 671.1 | 729.6 | 985.7 | 816.8 | 990.1 | -398.2 | 898.6 | 785.0 |
|---|
| 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 | -1,897.2 | -2,848.9 | -2,754.0 |
|---|
| 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 | | 624.8 | 795.9 | 671.1 | 729.6 | 985.7 | 816.8 | 990.1 | 414.3 | 898.6 | 785.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 31.5 | 39.4 | 33.8 | 23.7 | 25.1 | 26.2 | 22.0 | 26.5 | 26.7 | 25.1 | 26.3 | 25.5 | 16.9 | 11.4 | 7.8 | 7.6 |
|---|
| Goodwill | | 0.0 | 0.0 | 2.8 | 4.0 | 4.0 | 2.4 | 19.6 | 18.5 | 18.5 | 18.5 | 18.5 | 17.8 | 17.8 | 17.6 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 1.4 | 0.0 | 1.6 | 2.3 | 2.4 | 3.5 | 0.6 | 0.6 | 0.7 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 527.4 | 2,203.6 | 462.1 | 418.6 | 453.9 | 438.2 | 254.3 | 231.2 | 231.5 | 162.4 | 123.1 | 122.8 | 163.1 | 114.9 | 112.9 | 69.3 |
|---|
| Other Long-Term Assets | | 2,257.7 | 130.8 | 2,413.0 | -446.2 | -482.9 | -466.8 | -295.9 | 0.6 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -120.7 | -69.3 |
|---|
| Total Long-Term Assets | | 2,816.7 | 2,399.2 | 2,911.8 | 446.2 | 482.9 | 466.8 | 295.9 | 276.8 | 277.3 | 206.7 | 168.7 | 166.0 | 197.8 | 143.8 | 120.7 | 7.6 |
|---|
| Total Assets | | 3,288.0 | 3,128.7 | 3,313.9 | 3,055.9 | 2,789.3 | 2,331.5 | 1,944.1 | 1,751.0 | 1,534.3 | 1,418.8 | 1,384.5 | 1,110.5 | 987.1 | 726.8 | 533.5 | 414.3 |
| 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 | | 10.4 | 10.9 | 11.5 | 39.4 | 18.8 | 19.5 | 20.0 | 33.8 | 21.5 | 22.4 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.8 | 2.8 | 2.8 | 2.8 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | 1.8 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 2,364.2 | 2,257.9 | 2,167.5 | 2,203.6 | 2,268.7 | 2,301.8 | 2,361.7 | 468.0 | 352.4 | 370.2 |
|---|
| Other Long-Term Assets | | 233.7 | 159.3 | 169.7 | 130.8 | 145.5 | 149.9 | 172.7 | 2,385.1 | -376.7 | -395.5 |
|---|
| Total Long-Term Assets | | 2,608.2 | 2,428.1 | 2,348.6 | 2,399.2 | 2,433.0 | 2,471.2 | 2,557.3 | 2,911.8 | 376.7 | 395.5 |
|---|
| Total Assets | | 3,233.0 | 3,224.0 | 3,019.7 | 3,128.7 | 3,418.8 | 3,288.0 | 3,547.4 | 3,326.1 | 3,437.6 | 3,351.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 41.6 | 55.1 | 55.9 | 41.7 | 17.7 | 16.4 | 16.6 | 13.3 | 10.3 | 6.9 | 6.7 | 3.5 | 0.0 |
|---|
| Short-Term Debt | | 4.1 | 2.8 | 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 Current Liabilities | | 1,883.7 | 2,693.6 | 0.0 | -41.6 | -55.1 | -55.9 | -41.7 | -17.7 | -16.4 | -16.6 | -13.3 | -10.3 | -6.9 | -6.7 | -3.5 | 0.0 |
|---|
| Current Liabilities | | 1,887.8 | 2,696.4 | 0.0 | 41.6 | 55.1 | 55.9 | 41.7 | 17.7 | 16.4 | 16.6 | 13.3 | 10.3 | 6.9 | 6.7 | 3.5 | 0.0 |
| 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 | 0.0 | 40.9 | 31.6 |
|---|
| Short-Term Debt | | 3.0 | 3.0 | 4.0 | 2.8 | 4.8 | 2.4 | 3.8 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 2,776.1 | 2,804.4 | 2,583.8 | 2,693.6 | 3,001.6 | 2,882.9 | 3,145.3 | 0.0 | -76.8 | -57.5 |
|---|
| Current Liabilities | | 2,779.1 | 2,807.5 | 2,587.8 | 2,696.4 | 3,006.4 | 2,885.2 | 3,149.1 | 2,170.7 | 40.9 | 31.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 73.7 | 73.8 | 80.3 | 185.4 | 73.0 | 43.4 | 222.9 | 214.9 | 152.2 | 124.4 | 216.7 | 134.8 | 108.8 | 95.7 | 13.9 | 4.1 |
|---|
| Capital Leases | | 11.5 | 0.0 | 12.2 | 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 |
|---|
| 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 | | 2,991.3 | 2,822.9 | 3,024.5 | 2,794.2 | 2,513.0 | 2,092.0 | 1,732.2 | 1,574.2 | 1,384.1 | 1,273.2 | 1,269.8 | 1,001.0 | 893.0 | 659.2 | 485.7 | 383.5 |
| 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 | | 74.0 | 73.9 | 73.9 | 73.8 | 73.7 | 73.7 | 80.2 | 92.6 | 82.0 | 82.2 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.5 | 12.3 | 12.2 | 13.8 | 13.6 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.3 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 2,905.2 | 2,921.7 | 2,709.6 | 2,822.9 | 3,115.6 | 2,991.3 | 3,255.6 | 3,036.8 | 82.0 | 82.2 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 13.8 | 13.8 | 13.6 | 13.5 | 12.9 | 12.4 | 12.0 | 11.7 | 10.5 | 10.0 | 8.1 | 8.0 | 7.7 | 2.9 | 2.2 | 3.5 |
|---|
| Retained Earnings | | 165.1 | 172.2 | 160.9 | 144.9 | 138.2 | 105.2 | 72.5 | 48.3 | 37.2 | 31.2 | 20.1 | 14.5 | 13.3 | 9.9 | 6.2 | 4.6 |
|---|
| Comprehensive Income | | -28.4 | -28.2 | -28.8 | -37.7 | -3.6 | 2.2 | -1.3 | -6.8 | -3.0 | -4.3 | -2.9 | -2.6 | -3.0 | -1.5 | -0.7 | -0.3 |
|---|
| Total Common Equity | | 296.6 | 305.7 | 289.4 | 261.4 | 275.3 | 239.5 | 211.9 | 176.8 | 150.2 | 145.6 | 114.7 | 109.4 | 94.0 | 67.5 | 47.7 | 30.8 |
| 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 | | 13.9 | 13.9 | 13.8 | 13.8 | 13.8 | 13.8 | 13.7 | 13.6 | 13.6 | 13.6 |
|---|
| Retained Earnings | | 188.4 | 173.4 | 173.6 | 172.2 | 165.0 | 165.1 | 163.2 | 160.9 | 155.1 | 153.4 |
|---|
| Comprehensive Income | | -15.2 | -27.9 | -26.1 | -28.2 | -22.5 | -28.4 | -30.8 | -28.8 | -40.3 | -34.5 |
|---|
| Total Common Equity | | 327.8 | 302.3 | 310.1 | 305.7 | 303.1 | 296.6 | 291.9 | 289.4 | 271.4 | 274.3 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 89.3 | 76.5 | 80.3 | 185.4 | 73.0 | 43.4 | 222.9 | 214.9 | 152.2 | 124.4 | 216.7 | 134.8 | 108.8 | 95.7 | 13.9 | 4.1 |
|---|
| Book Value | | 296.7 | 305.8 | 289.3 | 261.7 | 276.3 | 239.5 | 211.9 | 176.8 | 150.2 | 145.6 | 114.7 | 109.4 | 94.0 | 67.5 | 47.7 | 30.8 |
| 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 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 |
|---|
| Book Value | | 327.8 | 302.3 | 310.1 | 305.7 | 303.1 | 296.6 | 291.9 | 289.4 | 271.4 | 274.3 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 20.4 | 26.9 | 20.2 | 31.0 | 14.4 | 38.7 | 37.4 | 27.0 | 12.0 | 7.6 | 12.9 | 6.8 | 2.1 | 4.0 | 4.2 | 2.7 | 2.2 |
|---|
| Depreciation & Amortization | | 4.5 | 0.0 | 3.9 | 5.0 | 5.3 | 4.3 | 3.4 | 3.3 | 2.9 | 2.7 | 3.4 | 2.9 | 1.2 | 0.9 | 1.8 | 1.4 | 1.0 |
|---|
| Stock-Based Compensation | | 3.4 | 0.0 | 3.3 | 3.4 | 3.2 | 3.2 | 2.4 | 1.8 | 1.3 | 0.8 | 0.6 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.0 |
|---|
| Change Working Capital | | -9.2 | 1.0 | -21.8 | -5.3 | -14.9 | 1.2 | -8.6 | -11.5 | 2.3 | 2.1 | -4.4 | 3.3 | -15.3 | -19.2 | -0.5 | -0.7 | 0.2 |
|---|
| Change In Accounts Receivable | | 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 | -1.9 | -1.5 | 0.0 |
|---|
| Change In Accounts Payable | | 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 | 1.4 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 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 Non-cash Items | | 11.0 | -23.9 | -8.2 | -4.9 | 60.7 | -18.7 | 81.1 | -24.6 | -11.9 | 18.6 | 12.0 | -34.6 | 37.6 | 14.7 | -16.0 | -4.0 | 1.7 |
|---|
| Cash from Operations | | 23.5 | 0.0 | 0.0 | 29.3 | 65.2 | 34.8 | 112.2 | -8.1 | 6.7 | 33.1 | 25.3 | -21.5 | 24.9 | 1.2 | -10.6 | -0.4 | 5.0 |
| 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 | | 4.2 | 17.1 | 2.0 | 3.6 | 9.4 | 2.2 | 4.1 | 4.5 | 7.9 | 3.9 |
|---|
| Depreciation & Amortization | | 0.0 | 0.6 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 | 1.1 | 1.1 | 1.2 |
|---|
| Stock-Based Compensation | | 0.0 | 1.1 | 1.0 | 0.8 | 0.9 | 0.7 | 0.9 | 0.9 | 0.5 | 1.1 |
|---|
| Change Working Capital | | 22.6 | 3.4 | 3.7 | 9.4 | -11.4 | 3.5 | 21.0 | -34.8 | 1.3 | 3.4 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | | -41.8 | -24.9 | 0.0 | -0.5 | -12.9 | 1.3 | 0.3 | 3.1 | 2.1 | -0.7 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.0 | 8.9 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -1.9 | 0.0 | -1.6 | -1.9 | -3.0 | -4.9 | -6.6 | -2.0 | -2.7 | -4.5 | -1.7 | -2.2 | -9.8 | -6.5 | -3.9 | -0.7 | -0.3 |
|---|
| Acquisitions | | -4.8 | 0.0 | 0.0 | 0.3 | 0.0 | -96.3 | -78.7 | -2.7 | -199.3 | -53.9 | 7.0 | 48.3 | -179.9 | 0.7 | -15.6 | 0.0 | -30.4 |
|---|
| Investments | | -83.6 | 0.0 | -114.1 | -92.6 | -132.5 | -220.1 | -279.7 | -72.4 | -33.1 | -139.1 | -114.6 | -40.3 | -29.8 | -78.6 | -83.3 | -259.2 | -71.0 |
|---|
| Sales of Investment | | 51.1 | 0.0 | 41.8 | 131.7 | 83.0 | 195.8 | 123.1 | 70.8 | 28.5 | 72.2 | 73.4 | 39.3 | 71.5 | 26.5 | 80.4 | 213.5 | 45.6 |
|---|
| Other Investing Activities | | 47.0 | 0.0 | 0.0 | 79.5 | -576.4 | -446.5 | -52.2 | -113.7 | -3.4 | -10.8 | -20.1 | -220.1 | -3.9 | -186.2 | -79.2 | -63.3 | -6.2 |
|---|
| Cash from Investing | | 69.5 | 0.0 | 0.0 | 117.1 | -629.0 | -572.0 | -294.1 | -120.1 | -210.0 | -136.1 | -56.0 | -174.9 | -151.9 | -244.0 | -101.6 | -109.7 | -62.2 |
| 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 | -1.0 | -0.2 | -0.3 | -0.1 | -0.3 | -0.3 | -0.9 | -0.5 | -0.2 |
|---|
| Acquisitions | | 0.0 | 42.3 | 0.0 | 3.5 | 0.0 | 0.0 | 0.0 | 0.1 | -40.3 | 35.5 |
|---|
| Investments | | 0.0 | -29.1 | -41.6 | -34.9 | -54.0 | -10.0 | -13.6 | -36.4 | -22.0 | -9.9 |
|---|
| Sales of Investment | | 0.0 | 44.7 | 61.2 | 27.8 | 7.1 | 4.9 | 16.0 | 13.8 | 1.6 | 19.7 |
|---|
| 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 | -61.2 | 45.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -11.1 | 0.0 | 0.0 | -110.6 | -0.2 | -594.1 | -180.3 | -14.1 | -62.3 | -15.1 | -0.1 | -2.2 | -1.2 | -2.9 | -138.5 | -99.0 | -196.3 |
|---|
| Debt Issued | | 18.1 | 76.5 | -3.8 | 5.5 | 112.6 | 623.8 | 0.8 | 22.1 | 125.0 | 42.8 | -92.2 | 84.1 | 27.2 | 15.9 | 220.3 | 108.7 | 200.4 |
|---|
| Issuance of Common Stock | | 1.8 | 0.0 | 0.0 | 0.0 | 9.6 | 0.5 | 619.2 | 0.0 | 0.0 | 4.9 | 20.5 | 0.0 | 5.6 | 23.1 | 13.7 | 6.5 | 0.0 |
|---|
| Repurchase of Common Stock | | -0.7 | -10.2 | -0.4 | 0.0 | 0.0 | -7.3 | -15.7 | -0.5 | 0.0 | -8.5 | 0.0 | 0.0 | 113.6 | 236.9 | 248.4 | -0.1 | -0.5 |
|---|
| Dividends Paid | | -8.7 | 0.0 | 0.0 | -8.6 | -8.4 | -6.1 | -4.7 | -2.8 | -1.7 | -1.5 | -1.8 | -1.2 | -1.0 | -0.6 | -0.4 | -0.3 | -0.2 |
|---|
| Other Financing Activities | | 186.4 | 0.0 | 0.0 | 331.0 | 295.6 | 1,187.7 | -0.7 | 151.2 | 269.2 | 126.1 | 0.3 | 198.8 | 0.2 | 0.9 | 1.0 | 208.9 | 255.5 |
|---|
| Cash from Financing | | -95.0 | 0.0 | 0.0 | 211.6 | 296.6 | 580.7 | 417.8 | 133.9 | 205.2 | 105.9 | 18.9 | 195.4 | 117.2 | 257.4 | 124.1 | 116.1 | 58.6 |
| 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 | -1.4 | 0.0 |
|---|
| Debt Issued | | 77.0 | 0.0 | -1.0 | 1.4 | -1.9 | 2.5 | -7.9 | -15.2 | 18.6 | -0.3 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.1 |
|---|
| Repurchase of Common Stock | | -0.1 | -3.6 | -6.4 | 0.0 | 0.0 | 0.0 | -0.5 | 0.0 | -0.2 | -0.1 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.2 | -2.2 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -137.2 | 79.4 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -140.7 | 77.2 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.3 | -73.8 | -80.3 | 357.9 | -267.2 | 43.5 | 235.9 | 5.8 | 1.9 | 3.0 | -11.8 | -0.9 | -9.8 | 14.5 | 11.9 | 6.1 | 1.4 |
|---|
| Closing Cash Balance | | 455.5 | 244.1 | 317.9 | 398.2 | 40.3 | 307.4 | 263.9 | 28.0 | 22.2 | 20.3 | 17.3 | 29.1 | 30.1 | 39.8 | 21.6 | 9.8 | 3.7 |
| 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 | | -55.9 | -99.3 | 147.9 | -66.5 | -293.0 | 155.4 | -184.9 | 242.2 | -188.9 | 131.3 |
|---|
| Closing Cash Balance | | 244.1 | 300.0 | 399.4 | 251.5 | 317.9 | 610.9 | 455.5 | 640.4 | 398.2 | 587.1 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 21.6 | 2.1 | -1.9 | 27.4 | 62.1 | 30.0 | 105.6 | -10.1 | 4.0 | 28.6 | 23.6 | -23.6 | 15.1 | -5.3 | -14.5 | -1.0 | 4.7 |
|---|
| Real Free Cash Flow | | 18.2 | 2.1 | -5.2 | 24.0 | 58.9 | 26.7 | 103.3 | -11.9 | 2.7 | 27.8 | 23.0 | -24.1 | 14.8 | -5.5 | -14.6 | -1.2 | 4.7 |
| 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 | | -15.7 | -3.5 | 7.2 | 13.9 | -10.7 | 8.3 | 26.6 | -26.2 | 12.5 | 8.6 |
|---|
| Real Free Cash Flow | | -15.7 | -4.6 | 6.2 | 13.1 | -11.6 | 7.7 | 25.7 | -27.1 | 12.0 | 7.6 |