NATH
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 157.8 | 148.2 | 138.6 | 130.8 | 114.9 | 75.8 | 103.3 | 101.8 | 104.2 | 96.7 | 100.9 | 99.1 | 82.6 | 71.1 | 65.6 | 56.4 |
|---|
| Cost of Revenues | | 111.4 | 96.2 | 89.4 | 81.1 | 70.8 | 37.1 | 60.1 | 58.8 | 62.3 | 55.4 | 61.6 | 65.7 | 56.2 | 47.6 | 42.1 | 34.6 |
|---|
| Gross Profit | | 46.4 | 52.0 | 49.3 | 49.6 | 44.1 | 38.7 | 43.2 | 43.0 | 41.9 | 41.2 | 39.3 | 33.4 | 26.4 | 23.5 | 23.5 | 21.9 |
| Revenue |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Revenues | | 34.3 | 45.7 | 47.0 | 30.8 | 31.5 | 41.1 | 44.8 | 29.0 | 28.9 | 38.7 |
|---|
| Cost of Revenues | | 24.8 | 34.5 | 30.3 | 21.8 | 20.6 | 27.4 | 26.4 | 18.1 | 18.8 | 26.1 |
|---|
| Gross Profit | | 9.5 | 11.2 | 16.7 | 8.9 | 11.0 | 13.7 | 18.4 | 10.9 | 10.1 | 12.6 |
| Operating Income |
|
TTM |
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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 15.6 | 14.1 | 13.1 | 12.0 | 14.8 | 13.9 | 13.5 | 13.7 | 13.1 | 12.2 | 11.5 | 10.4 | 12.7 | 13.2 |
|---|
| Depreciation & Amortization | | 0.9 | 1.0 | 1.1 | 1.6 | 1.2 | 1.6 | 2.7 | 1.2 | 1.4 | 1.3 | 1.3 | 1.3 | 1.2 | 0.9 | 1.0 | 0.9 |
|---|
| Total Operating Expenses | | 14.6 | 15.5 | 16.7 | 15.2 | 14.2 | 13.2 | 16.0 | 15.1 | 14.8 | 15.0 | 14.4 | 13.5 | 12.6 | 11.4 | 13.6 | 14.1 |
|---|
| Operating Income | | 31.8 | 36.5 | 32.5 | 34.4 | 29.9 | 25.5 | 27.2 | 28.0 | 27.1 | 26.3 | 25.0 | 20.0 | 14.1 | 12.6 | 9.9 | 7.7 |
| Operating Income |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| 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 | 4.1 | 4.7 | 3.2 |
|---|
| Depreciation & Amortization | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 |
|---|
| Total Operating Expenses | | 4.4 | 3.7 | 4.0 | 2.6 | 4.2 | 4.1 | 4.7 | 4.1 | 5.0 | 3.5 |
|---|
| Operating Income | | 5.1 | 7.5 | 12.8 | 6.4 | 6.8 | 9.6 | 13.7 | 6.8 | 5.1 | 9.1 |
| Net Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.8 | 0.7 | 0.4 | 0.4 | 0.1 | 0.4 | 1.4 | 0.8 | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | 0.5 | 0.6 | 0.8 |
|---|
| Interest Expense | | 3.0 | 4.1 | 5.4 | 7.7 | 10.1 | 10.6 | 10.6 | 10.8 | 13.6 | 14.7 | 14.6 | 0.8 | 0.1 | 0.5 | 0.5 | 0.1 |
|---|
| Other Expense | | -1.9 | -3.7 | -5.1 | -7.6 | -11.3 | -10.2 | -9.2 | 11.4 | -9.6 | 0.1 | 0.0 | 0.1 | -0.4 | -0.5 | 0.1 | -5.2 |
|---|
| IBT | | 29.8 | 32.8 | 27.5 | 26.8 | 18.5 | 15.3 | 18.0 | 29.4 | 4.1 | 11.8 | 10.4 | 19.4 | 13.6 | 12.1 | 10.0 | 3.3 |
|---|
| Income Tax Expense | | 8.4 | 8.7 | 7.8 | 7.2 | 4.9 | 4.3 | 4.6 | 7.9 | 1.5 | 4.3 | 4.3 | 7.7 | 5.2 | 4.7 | 3.8 | 1.1 |
|---|
| Net Income | | 21.4 | 24.0 | 19.6 | 19.6 | 13.6 | 11.1 | 13.4 | 21.5 | 2.6 | 7.5 | 6.1 | 11.7 | 8.3 | 7.5 | 6.2 | 2.2 |
| Net Income |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Interest Income | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.1 | 0.2 |
|---|
| Interest Expense | | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 1.4 | 1.1 | 1.4 | 1.3 | 1.3 |
|---|
| Other Expense | | -0.4 | -0.5 | -0.5 | -0.5 | -0.7 | -1.5 | -1.0 | -1.1 | -1.4 | -1.2 |
|---|
| IBT | | 4.7 | 7.0 | 12.3 | 5.8 | 6.1 | 8.1 | 12.8 | 5.7 | 3.7 | 7.9 |
|---|
| Income Tax Expense | | 1.7 | 1.8 | 3.3 | 1.6 | 1.6 | 2.1 | 3.5 | 1.8 | 1.1 | 2.2 |
|---|
| Net Income | | 3.1 | 5.2 | 8.9 | 4.2 | 4.5 | 6.0 | 9.3 | 3.9 | 2.6 | 5.7 |
| Per Share Data |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $4.81 | $4.80 | $3.30 | $2.69 | $3.19 | $5.13 | $0.63 | $1.79 | $1.38 | $2.61 | $1.87 | $1.70 | $1.26 | $0.41 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $4.80 | $4.80 | $3.30 | $2.69 | $3.19 | $5.09 | $0.62 | $1.78 | $1.37 | $2.55 | $1.81 | $1.63 | $1.22 | $0.40 |
|---|
| Shares Outstanding | | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.2 | 4.2 | 4.2 | 4.2 | 4.4 | 4.5 | 4.5 | 4.4 | 4.9 | 5.4 |
|---|
| Diluted Shares Outstanding | | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.2 | 4.2 | 4.2 | 4.2 | 4.5 | 4.6 | 4.6 | 4.6 | 5.0 | 5.5 |
| Per Share Data |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.96 | $0.64 | $1.40 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.96 | $0.64 | $1.40 |
|---|
| Shares Outstanding | | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 |
|---|
| Diluted Shares Outstanding | | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 26.0 | 27.8 | 21.0 | 29.9 | 50.1 | 81.1 | 77.1 | 75.4 | 57.3 | 56.9 | 50.2 | 51.4 | 22.1 | 13.4 | 6.0 | 8.9 |
|---|
| 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 | 7.1 | 11.2 | 12.3 | 14.7 | 18.9 |
|---|
| Total Cash & ST Investments | | 26.0 | 27.8 | 21.0 | 29.9 | 50.1 | 81.1 | 77.1 | 75.4 | 57.3 | 56.9 | 50.2 | 58.5 | 33.3 | 25.7 | 20.7 | 27.8 |
|---|
| Accounts Receivable | | 20.5 | 14.6 | 14.7 | 15.3 | 13.4 | 12.0 | 11.2 | 10.3 | 12.1 | 8.9 | 8.9 | 13.0 | 7.8 | 6.9 | 6.5 | 7.0 |
|---|
| Inventory | | 0.9 | 1.2 | 0.8 | 0.5 | 0.5 | 0.6 | 0.4 | 0.5 | 0.4 | 0.6 | 0.7 | 0.8 | 0.9 | 1.0 | 1.1 | 1.1 |
|---|
| Other Current Assets | | 1.3 | 1.5 | 2.2 | 1.7 | 0.4 | 0.4 | 0.5 | 0.7 | 1.0 | 0.8 | 0.6 | 0.5 | 3.1 | 1.1 | 7.2 | 8.4 |
|---|
| Total Current Assets | | 48.7 | 45.1 | 38.8 | 47.4 | 65.4 | 94.7 | 89.8 | 87.2 | 71.7 | 67.5 | 61.0 | 73.6 | 45.2 | 41.0 | 35.6 | 44.4 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 32.2 | 26.9 | 27.8 | 23.7 | 31.2 | 26.0 | 21.0 | 16.7 | 37.0 | 31.9 |
|---|
| 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 | | 32.2 | 26.9 | 27.8 | 23.7 | 31.2 | 26.0 | 21.0 | 16.7 | 37.0 | 31.9 |
|---|
| Accounts Receivable | | 20.3 | 26.4 | 14.1 | 14.7 | 15.8 | 20.6 | 14.7 | 13.6 | 15.8 | 21.0 |
|---|
| Inventory | | 0.9 | 0.9 | 1.2 | 0.6 | 1.0 | 0.9 | 0.8 | 0.6 | 0.9 | 0.8 |
|---|
| Other Current Assets | | 1.9 | 1.3 | 2.0 | 1.1 | 0.7 | 1.4 | 2.2 | 1.6 | 0.8 | 1.4 |
|---|
| Total Current Assets | | 55.4 | 55.5 | 45.1 | 40.2 | 48.7 | 49.0 | 38.8 | 32.5 | 54.5 | 55.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 8.4 | 7.1 | 8.9 | 9.7 | 11.2 | 12.4 | 13.8 | 4.9 | 6.6 | 8.8 | 9.0 | 9.3 | 9.0 | 5.8 | 6.2 | 5.8 |
|---|
| Goodwill | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Intangible Assets | | 0.7 | 0.5 | 0.7 | 0.9 | 1.0 | 1.2 | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
|---|
| Long-Term Investments | | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | -0.8 | -0.7 | -0.3 | 0.1 | 0.5 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | -0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 | 0.3 | 0.3 | 0.1 | 0.3 | 0.4 | 0.5 | 0.5 | 0.4 |
|---|
| Total Long-Term Assets | | 9.8 | 8.3 | 10.1 | 11.2 | 13.1 | 14.1 | 15.5 | 7.1 | 8.4 | 10.6 | 10.6 | 11.1 | 10.9 | 8.7 | 9.0 | 8.5 |
|---|
| Total Assets | | 58.5 | 53.5 | 48.9 | 58.6 | 78.5 | 108.8 | 105.3 | 94.3 | 80.1 | 78.1 | 71.5 | 84.7 | 56.1 | 49.7 | 44.5 | 53.0 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 6.3 | 6.7 | 7.1 | 7.5 | 7.9 | 8.4 | 8.9 | 9.2 | 9.6 | 9.2 |
|---|
| Goodwill | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Intangible Assets | | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 0.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | -0.6 | 0.1 | 0.2 | 0.2 |
|---|
| Total Long-Term Assets | | 7.5 | 7.9 | 8.3 | 8.6 | 9.0 | 9.5 | 12.2 | 10.4 | 11.1 | 10.8 |
|---|
| Total Assets | | 62.9 | 63.4 | 53.5 | 48.7 | 57.7 | 58.5 | 51.0 | 42.9 | 65.6 | 65.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 7.0 | 6.2 | 5.7 | 6.5 | 6.4 | 4.0 | 3.5 | 5.2 | 6.6 | 4.8 | 4.9 | 5.3 | 4.8 | 3.0 | 3.4 | 3.6 |
|---|
| Short-Term Debt | | 1.9 | 4.3 | 3.8 | 1.8 | 1.8 | 1.8 | 1.6 | 0.0 | 10.3 | 5.1 | 5.5 | 5.9 | 4.0 | 9.6 | 0.2 | 0.0 |
|---|
| Other Current Liabilities | | 8.2 | 4.9 | 6.0 | 7.1 | 7.3 | 7.9 | 8.7 | 8.9 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 9.3 | 9.4 |
|---|
| Current Liabilities | | 18.2 | 16.8 | 15.6 | 16.7 | 16.4 | 14.6 | 14.6 | 14.9 | 18.0 | 10.8 | 11.2 | 12.0 | 9.8 | 13.5 | 13.6 | 13.0 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 8.1 | 7.4 | 6.2 | 4.7 | 6.4 | 7.0 | 5.7 | 4.7 | 5.6 | 7.8 |
|---|
| Short-Term Debt | | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 1.9 | 3.8 | 3.8 | 3.8 | 1.7 |
|---|
| Other Current Liabilities | | 5.3 | 5.3 | 6.3 | 4.6 | 4.4 | 6.0 | 6.0 | 2.9 | 4.4 | 5.4 |
|---|
| Current Liabilities | | 17.7 | 20.6 | 16.8 | 13.7 | 16.1 | 18.2 | 15.6 | 11.4 | 14.5 | 18.9 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 59.6 | 51.6 | 64.5 | 84.5 | 114.7 | 154.4 | 154.7 | 145.4 | 144.8 | 131.5 | 130.3 | 129.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 4.5 | 5.5 | 6.8 | 7.2 | 8.3 | 9.4 | 10.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.5 | 0.0 | 0.0 | 0.0 | 0.7 | 0.7 | 0.6 | 0.5 | 0.8 | 1.2 | 1.1 | 1.6 | 1.4 | 0.6 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 84.0 | 70.0 | 81.8 | 103.2 | 133.5 | 171.3 | 171.7 | 164.5 | 164.7 | 144.6 | 143.9 | 144.6 | 12.2 | 15.5 | 15.7 | 14.9 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 49.5 | 50.6 | 51.6 | 52.5 | 61.3 | 64.1 | 64.5 | 69.8 | 90.0 | 84.2 |
|---|
| Capital Leases | | 4.6 | 5.0 | 5.5 | 5.7 | 6.0 | 6.4 | 4.9 | 7.0 | 7.3 | 6.8 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | -1.0 | 0.5 | -1.2 |
|---|
| Total Liabilities | | 68.8 | 72.8 | 70.0 | 67.7 | 79.0 | 84.0 | 83.9 | 77.9 | 101.0 | 105.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -2.1 | 6.6 | -9.3 | -20.6 | -32.6 | -40.0 | -45.4 | -52.9 | -68.2 | -49.9 | -57.3 | -63.4 | 41.0 | 32.6 | 25.2 | 19.0 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.6 | -8.3 | -7.5 | 0.0 | 0.0 | 0.1 | 0.3 | 0.5 | 0.5 |
|---|
| Total Common Equity | | -25.5 | -16.5 | -32.9 | -44.6 | -55.0 | -62.5 | -66.4 | -70.1 | -84.6 | -66.5 | -72.3 | -59.9 | 43.9 | 34.1 | 28.8 | 38.1 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | 16.6 | 13.4 | 6.6 | 4.4 | 1.9 | -2.1 | -9.3 | -11.2 | -11.7 | -15.4 |
|---|
| 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 | | -5.9 | -9.3 | -16.5 | -19.0 | -21.3 | -25.5 | -32.9 | -35.0 | -35.4 | -39.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 66.0 | 55.9 | 66.4 | 86.2 | 116.5 | 156.2 | 156.3 | 145.4 | 144.8 | 131.5 | 130.3 | 129.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | -25.5 | -16.5 | -32.9 | -44.6 | -55.0 | -62.5 | -66.4 | -70.1 | -84.6 | -66.5 | -72.3 | -59.9 | 43.9 | 34.1 | 28.8 | 38.1 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | -5.9 | -9.3 | -16.5 | -19.0 | -21.3 | -25.5 | -32.9 | -35.0 | -35.4 | -39.2 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 21.5 | 24.0 | 19.6 | 19.6 | 13.6 | 11.1 | 13.4 | 21.5 | 2.6 | 7.5 | 6.1 | 11.7 | 8.3 | 7.5 | 0.3 | 2.2 |
|---|
| Depreciation & Amortization | | 1.1 | 1.0 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.4 | 1.3 | 1.3 | 1.3 | 1.2 | 0.9 | 1.0 | 0.9 |
|---|
| Stock-Based Compensation | | 0.7 | 1.0 | 0.7 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.6 | 0.7 | 0.9 | 0.7 | 0.6 | 0.3 | 0.4 |
|---|
| Change Working Capital | | -1.2 | -1.3 | -2.2 | -2.6 | 0.1 | -1.4 | -4.0 | -1.7 | 4.1 | -1.0 | 3.1 | -0.9 | -6.8 | -0.3 | -0.1 | 5.1 |
|---|
| Change In Accounts Receivable | | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.6 | -0.3 | 0.7 | -2.4 | -0.9 | -0.4 | -0.5 | -1.0 |
|---|
| Change In Accounts Payable | | -0.8 | -1.2 | -1.2 | 0.4 | 1.7 | 0.0 | 0.0 | 0.0 | 7.1 | -0.7 | -0.3 | 1.8 | 2.3 | -0.8 | 0.2 | 6.2 |
|---|
| Change In Inventories | | -0.2 | -0.4 | 0.0 | 0.0 | 0.1 | -0.2 | 0.2 | -0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | -0.1 |
|---|
| Other Non-cash Items | | 4.5 | 0.8 | 0.5 | 1.3 | 2.1 | 0.9 | 1.0 | -10.4 | 10.8 | 1.3 | 1.3 | 0.3 | -2.2 | 0.3 | 6.4 | 1.2 |
|---|
| Cash from Operations | | 22.8 | 0.0 | 20.0 | 19.8 | 16.5 | 11.8 | 12.3 | 11.2 | 18.9 | 10.4 | 12.5 | 13.3 | 2.9 | 9.5 | 9.6 | 7.2 |
| Cash Flow From Operating Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Income | | 3.1 | 5.2 | 8.9 | 4.2 | 4.5 | 6.0 | 9.3 | 3.9 | 2.6 | 5.7 |
|---|
| Depreciation & Amortization | | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 |
|---|
| Stock-Based Compensation | | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Change Working Capital | | 2.2 | 4.5 | -9.6 | 2.0 | -1.5 | 3.0 | -4.8 | 2.0 | -1.3 | 3.0 |
|---|
| Change In Accounts Receivable | | 3.9 | 4.7 | -12.3 | 0.5 | 0.9 | 4.8 | -5.8 | -1.2 | 2.2 | 5.2 |
|---|
| Change In Accounts Payable | | -1.6 | -0.7 | 1.7 | 3.1 | -2.4 | -2.5 | 0.6 | 4.2 | -3.1 | -2.5 |
|---|
| Change In Inventories | | 0.3 | 0.0 | 0.3 | -0.6 | 0.4 | -0.1 | -0.1 | -0.3 | 0.4 | -0.2 |
|---|
| Other Non-cash Items | | 0.5 | 0.0 | 0.0 | 0.2 | 0.2 | 0.3 | 0.1 | -1.9 | 0.3 | 0.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.4 | 2.2 | 9.2 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.3 | -0.2 | -0.3 | -0.6 | -0.6 | -0.6 | -0.9 | -0.4 | -0.6 | -1.1 | -1.1 | -1.5 | -4.3 | -1.0 | -1.4 | -1.2 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 0.4 | 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 | -3.9 | -4.3 | -2.2 | -0.5 | 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 | 10.9 | 8.0 | 2.9 | 2.0 | 5.0 | 4.9 |
|---|
| Other Investing Activities | | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.8 | 0.0 | 0.0 | 0.1 | 0.0 | 8.6 | 0.0 | -0.4 | -4.9 |
|---|
| Cash from Investing | | -0.3 | 0.0 | -0.3 | -0.6 | -0.6 | -0.6 | -0.9 | 12.3 | -0.6 | -1.1 | 6.0 | 2.2 | 4.9 | 0.5 | 3.2 | -1.2 |
| Cash Flow From Investing Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Capital Expenditure | | -0.1 | -0.2 | -0.1 | -0.1 | 0.0 | -0.1 | 0.0 | -0.1 | -0.1 | -0.1 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | -0.3 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | -0.1 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -40.0 | 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 |
|---|
| Debt Issued | | 20.1 | -10.5 | -19.9 | -30.3 | -39.7 | 0.0 | 10.8 | 0.7 | 13.3 | 1.2 | 1.1 | 129.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of 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 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | -1.9 | 0.0 | -1.5 | -5.0 | -1.0 | 0.0 | -1.3 | -19.2 | -1.9 | -1.5 | -3.1 | -15.9 | -9.3 |
|---|
| Dividends Paid | | -8.2 | 0.0 | -8.2 | -7.6 | -6.2 | -5.8 | -5.9 | -4.3 | -21.1 | -0.4 | -0.4 | -115.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 23.4 | 0.0 | -20.4 | -30.0 | -40.7 | 0.0 | 1.1 | 0.0 | 3.2 | -1.0 | 0.0 | 130.8 | 2.4 | 0.5 | 0.2 | 0.6 |
|---|
| Cash from Financing | | -28.5 | 0.0 | -28.5 | -39.5 | -46.8 | -7.3 | -9.8 | -5.4 | -17.9 | -2.6 | -19.6 | 13.8 | 0.9 | -2.6 | -15.7 | -8.7 |
| Cash Flow From Financing Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -20.0 | 0.0 |
|---|
| Debt Issued | | 53.9 | -1.0 | -1.0 | -0.9 | -8.8 | -0.5 | -0.3 | -0.2 | 0.0 | 0.6 |
|---|
| 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 | | -0.5 | 0.0 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 | 0.4 | -0.4 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.0 | -2.0 | -4.1 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.0 | -22.4 | -4.1 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -6.0 | 6.8 | -8.8 | -20.2 | -31.0 | 3.9 | 1.7 | 18.1 | 0.4 | 6.7 | -1.2 | 29.3 | 8.7 | 7.4 | -2.9 | -2.7 |
|---|
| Closing Cash Balance | | 26.0 | 27.8 | 21.0 | 29.9 | 50.1 | 81.1 | 77.1 | 75.4 | 57.3 | 56.9 | 50.2 | 51.4 | 22.1 | 13.4 | 6.0 | 8.9 |
| Cash position |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Change in Cash | | -32.2 | 5.3 | -0.9 | 4.1 | -7.5 | 5.2 | 5.0 | 4.3 | -20.2 | 5.0 |
|---|
| Closing Cash Balance | | 0.0 | 32.2 | 26.9 | 27.8 | 23.7 | 31.2 | 26.0 | 21.0 | 16.7 | 37.0 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 22.6 | 25.0 | 19.7 | 19.2 | 15.8 | 11.2 | 11.5 | 10.7 | 18.3 | 9.3 | 11.4 | 11.7 | -1.5 | 8.5 | 8.3 | 6.0 |
|---|
| Real Free Cash Flow | | 21.8 | 24.0 | 19.0 | 19.0 | 15.8 | 11.1 | 11.4 | 10.5 | 17.9 | 8.7 | 10.6 | 10.9 | -2.2 | 7.9 | 8.0 | 5.6 |
| Free Cash Flow |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Free Cash Flow | | 5.7 | 10.0 | -0.3 | 6.7 | 3.6 | 9.7 | 5.0 | 6.3 | 2.2 | 9.1 |
|---|
| Real Free Cash Flow | | 5.7 | 9.7 | -0.6 | 6.4 | 3.3 | 9.5 | 4.8 | 6.1 | 2.0 | 8.9 |