Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Napco Security Technologies, Inc.

NSSC

Valuace

Růst

Zdraví

Cena

$ 39.97

-0.92 (-2.33%)

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	192.0	181.6	188.8	170.0	143.6	114.0	101.4	102.9	91.7	87.4	82.5	77.8	74.4	71.4	70.9	71.4	67.8
Cost of Revenues	84.0	80.6	87.1	96.8	84.4	63.9	57.8	59.0	53.8	57.8	54.9	51.7	50.7	49.7	49.8	51.3	53.2
Gross Profit	108.0	101.0	101.8	73.2	59.2	50.2	43.6	43.9	38.0	29.6	27.6	26.0	23.7	21.7	21.2	20.1	14.5

Revenue	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Revenues	48.2	49.2	50.7	44.0	42.9	44.0	50.3	44.0	47.5	41.7
Cost of Revenues	19.9	21.3	23.9	18.8	18.4	19.4	22.5	19.4	22.5	19.3
Gross Profit	28.2	27.8	26.8	25.1	24.5	24.6	27.8	24.6	25.0	22.4

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	9.3	8.0	7.6	7.3	7.2	6.6	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	33.6	32.9	25.2	23.7	23.2	23.0	23.2	21.3	20.8	19.4	17.9	17.3	17.2	18.8
Depreciation & Amortization	1.7	2.3	2.2	1.9	1.8	1.7	3.3	1.4	1.4	1.4	1.4	1.6	1.7	2.0	2.3	2.3	2.7
Total Operating Expenses	56.4	54.8	47.9	42.9	40.9	32.8	30.9	30.4	29.6	23.2	21.3	20.8	19.4	17.9	17.3	17.2	18.8
Operating Income	51.6	46.3	53.8	30.3	18.2	17.3	10.8	13.5	8.4	6.4	6.3	5.3	4.3	3.8	3.8	2.5	-5.2

Operating Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
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	0.0	0.6	0.6	0.6	0.6	0.5	0.5	0.5	0.6	0.5
Total Operating Expenses	13.5	14.2	14.7	14.0	13.3	12.8	13.9	12.8	11.2	10.9
Operating Income	14.8	13.6	12.1	11.1	11.2	11.9	14.0	11.9	13.8	11.6

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	1.7	3.8	2.5	0.9	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	0.0	0.0	0.0	0.9	0.3	0.0	0.0	0.0	0.1	0.1	0.2	0.2	0.3	0.6	1.4	1.7	2.4
Other Expense	3.7	3.8	2.6	0.9	3.6	0.0	0.0	0.0	-0.1	-0.1	-0.2	0.0	0.0	0.0	-0.1	-0.4	-0.9
IBT	55.4	50.1	56.4	31.2	21.8	17.3	10.8	13.4	8.3	6.3	6.1	5.1	4.0	3.2	2.6	0.8	-7.6
Income Tax Expense	7.9	6.7	6.6	4.1	2.2	2.4	2.3	1.2	0.7	0.7	0.4	0.2	0.5	0.2	0.3	-0.3	-1.1
Net Income	47.4	43.4	49.8	27.1	19.6	14.9	8.5	12.2	7.6	5.6	5.8	4.8	3.5	3.0	2.3	1.1	-6.5

Net Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Interest Income	0.0	0.9	0.8	0.0	0.0	0.0	0.8	0.0	0.6	0.5
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	1.0	1.0	0.9	0.9	0.9	1.1	0.8	1.1	0.7	0.4
IBT	15.7	14.6	13.0	12.0	12.1	13.0	14.7	13.0	14.5	12.0
Income Tax Expense	2.2	2.5	1.3	1.9	1.6	1.8	1.2	1.8	1.9	1.5
Net Income	13.5	12.2	11.6	10.1	10.5	11.2	13.5	11.2	12.6	10.5

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	$0.74	$0.53	$0.41	$0.23	$0.33	$0.20	$0.15	$0.16	$0.13	$0.09	$0.08	$0.06	$0.03	$-0.17
EPS Diluted	$0.00	$0.00	$0.00	$0.73	$0.53	$0.41	$0.23	$0.33	$0.20	$0.15	$0.16	$0.13	$0.09	$0.08	$0.06	$0.03	$-0.17
Shares Outstanding	35.7	36.3	36.8	36.7	36.7	36.7	36.9	37.1	37.6	37.6	37.7	38.3	38.8	38.4	38.2	38.2	38.2
Diluted Shares Outstanding	35.9	36.5	37.1	37.0	36.9	36.8	37.0	37.2	37.7	37.7	37.8	38.3	38.9	38.7	38.6	38.4	38.2

Per Share Data	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
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	35.7	35.8	36.2	36.1	36.5	36.9	36.9	36.9	36.8	36.8
Diluted Shares Outstanding	35.9	35.9	36.4	36.3	36.8	37.2	37.2	37.2	37.0	37.1

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	65.3	83.1	83.1	36.0	41.7	34.8	18.2	8.0	5.3	3.5	3.8	2.3	2.5	3.2	3.0	3.1	5.5
Short Term Investments	32.4	16.1	16.1	30.8	5.1	5.4	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	97.7	99.2	99.2	66.8	46.8	40.2	18.2	8.0	5.3	3.5	3.8	2.3	2.5	3.2	3.0	3.1	5.5
Accounts Receivable	32.0	30.1	30.1	26.1	29.2	28.1	22.9	26.0	22.7	20.3	19.0	18.0	17.0	18.3	16.4	17.6	18.5
Inventory	34.8	30.0	30.0	35.1	40.8	25.3	35.2	29.6	24.5	26.2	21.4	22.8	21.4	18.5	19.4	20.0	17.4
Other Current Assets	4.3	3.2	3.2	3.4	2.8	2.4	2.0	1.9	1.1	1.3	0.9	1.0	1.0	1.2	1.6	1.5	1.4
Total Current Assets	168.8	162.4	162.4	131.4	119.6	96.0	78.5	65.5	53.7	51.3	45.9	45.0	42.7	41.8	40.4	42.2	42.8

Current Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Cash And Equivalents	73.4	83.1	73.4	86.0	85.6	83.1	73.4	86.0	85.6	36.0
Short Term Investments	15.9	16.1	15.9	13.2	16.6	16.1	15.9	13.2	16.6	30.8
Total Cash & ST Investments	89.3	99.2	89.3	99.2	102.2	99.2	89.3	99.2	102.2	66.8
Accounts Receivable	25.2	30.1	25.2	24.7	28.4	30.1	25.2	24.7	28.4	26.1
Inventory	34.5	30.0	34.5	37.6	36.4	30.0	34.5	37.6	36.4	35.1
Other Current Assets	3.4	3.2	3.4	3.3	4.5	3.2	3.4	3.3	4.5	3.4
Total Current Assets	152.4	162.4	152.4	164.7	171.4	162.4	152.4	164.7	171.4	131.4

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	14.6	14.4	14.4	15.1	15.3	15.2	15.5	7.7	6.8	6.5	6.0	6.2	6.4	6.6	7.2	7.7	8.1
Goodwill	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
Intangible Assets	3.6	3.3	3.3	3.9	4.3	4.7	5.1	7.2	7.5	7.9	8.4	8.9	9.6	10.3	11.3	12.3	13.9
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	-0.3	-0.1	-0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	15.4	11.5	11.5	13.6	9.2	7.4	6.8	5.5	4.7	4.5	4.0	4.3	3.7	3.6	4.0	4.5	7.0
Total Long-Term Assets	39.0	35.7	35.7	35.3	28.9	27.3	27.4	20.5	19.6	19.6	18.9	20.0	20.7	22.1	24.3	26.6	30.9
Total Assets	207.8	198.1	198.1	166.7	148.6	123.3	105.8	85.9	73.3	70.9	64.8	65.0	63.4	63.9	64.8	68.8	73.7

Long-Term Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Property, Plant & Equipment	14.7	14.4	14.7	15.3	14.7	14.4	14.7	15.3	14.7	15.1
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	3.4	3.3	3.4	3.4	3.5	3.3	3.4	3.4	3.5	3.9
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-25.7
Other Long-Term Assets	12.6	11.5	12.6	12.2	14.1	11.5	12.6	12.2	14.1	39.3
Total Long-Term Assets	38.5	35.7	38.5	38.0	38.5	35.7	38.5	38.0	38.5	35.3
Total Assets	190.9	198.1	190.9	202.7	209.9	198.1	190.9	202.7	209.9	166.7

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	8.0	5.7	5.7	8.1	11.1	6.1	6.5	5.1	4.8	5.7	4.3	4.0	4.1	3.3	3.2	4.6	5.3
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	2.4	1.8	0.0	0.0	0.0	0.3	1.6	1.6	1.6	1.6	3.6	29.8
Other Current Liabilities	14.3	18.1	18.1	10.5	15.4	11.7	7.3	9.2	4.6	4.8	4.4	3.9	3.6	3.7	3.5	0.4	4.1
Current Liabilities	22.2	24.1	24.1	19.7	26.5	20.2	15.6	14.4	9.4	10.5	9.0	9.4	9.2	8.6	8.2	13.0	39.3

Current Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Accounts Payable	5.4	5.7	5.4	4.6	5.9	5.7	5.4	4.6	5.9	8.1
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	17.2	18.1	17.2	17.3	18.8	18.1	17.2	17.3	18.8	10.5
Current Liabilities	22.6	24.1	22.6	21.8	24.7	24.1	22.6	21.8	24.7	19.7

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	5.5	5.3	5.3	5.7	7.1	8.6	11.0	0.0	0.0	3.5	4.5	9.1	10.2	14.8	18.7	20.2	26.3
Capital Leases	5.5	5.3	5.3	5.7	7.1	7.1	7.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	2.3	0.0	0.0	2.3	0.2	0.3	0.1	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	28.9	29.5	29.5	26.5	34.8	30.1	27.9	14.7	9.8	14.0	13.5	18.5	19.6	23.6	27.0	33.4	39.4

Long-Term Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Long-Term Debt	5.4	5.3	5.4	5.4	5.5	5.3	5.4	5.4	5.5	5.7
Capital Leases	5.4	5.3	5.4	5.4	5.5	5.3	5.4	5.4	5.5	5.7
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.3
Total Liabilities	29.3	29.5	29.3	28.5	31.3	29.5	29.3	28.5	31.3	26.5

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.4	0.4	0.4	0.4	0.4	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Retained Earnings	174.3	199.1	199.1	137.7	112.9	94.3	79.4	70.9	59.4	51.8	46.2	40.4	35.6	32.1	29.1	26.8	25.7
Comprehensive Income	0.0	0.2	0.2	0.0	0.0	0.0	0.0	0.0	-36.6	-35.6	-34.7	-33.8	-33.0	-32.2	-31.1	-30.0	-29.1
Total Common Equity	178.9	168.6	168.6	140.2	113.8	93.2	77.9	71.2	63.5	56.9	51.3	46.5	43.8	40.3	37.7	35.4	34.2

Total Common Equity	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Common Stock	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Retained Earnings	192.4	199.1	192.4	186.8	180.9	199.1	192.4	186.8	180.9	137.7
Comprehensive Income	0.1	0.2	0.1	0.0	0.0	0.2	0.1	0.0	0.0	0.0
Total Common Equity	161.5	168.6	161.5	174.2	178.6	168.6	161.5	174.2	178.6	140.2

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		5.5	5.3	5.3	5.7	7.1	11.0	11.0	0.0	0.0	3.5	4.8	10.7	11.8	16.4	20.3	23.8	56.1
Book Value		178.9	168.6	168.6	140.2	113.8	93.2	77.9	71.2	63.5	56.9	51.3	46.5	43.8	40.3	37.7	35.4	34.2

Other		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		161.5	168.6	161.5	174.2	178.6	168.6	161.5	174.2	178.6	140.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	49.8	43.4	49.8	27.1	19.6	14.9	8.5	12.2	7.6	5.6	5.8	4.8	3.5	3.0	2.3	1.1	-6.5
Depreciation & Amortization	2.2	2.3	2.2	1.9	1.8	1.7	1.5	1.4	1.4	1.4	1.4	1.6	1.7	2.0	2.3	2.3	2.7
Stock-Based Compensation	1.7	1.5	1.7	1.5	1.6	0.4	0.6	0.2	0.1	0.1	0.1	0.1	0.1	0.0	0.0	0.1	0.2
Change Working Capital	-7.1	7.0	-7.1	-2.0	-12.2	5.3	-2.3	-5.6	-2.2	-4.5	2.0	-2.5	-0.1	-0.7	-1.2	0.1	7.7
Change In Accounts Receivable	-5.4	1.8	-5.7	3.3	-1.2	-5.0	2.8	-1.4	-2.5	-1.3	-1.0	-1.2	1.3	-1.8	1.2	0.1	2.2
Change In Accounts Payable	6.9	0.0	2.7	-4.4	0.0	0.0	0.0	1.8	-0.5	1.4	0.0	0.1	0.8	0.1	-2.8	0.0	1.9
Change In Inventories	-3.3	8.0	-3.3	1.9	-19.3	8.8	-6.8	-6.0	0.9	-4.8	2.0	-1.4	-2.3	1.0	0.4	-0.8	4.4
Other Non-cash Items	6.0	0.4	1.6	-1.0	-2.3	0.4	2.0	-0.3	0.8	-0.4	-0.5	-0.4	-0.9	0.4	0.5	1.1	1.4
Cash from Operations	45.4	0.0	0.0	24.7	8.3	23.0	10.3	8.7	7.9	2.4	9.2	3.9	4.7	4.9	4.1	4.4	5.3

Cash Flow From Operating Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Income	15.5	10.1	11.6	10.1	10.5	11.2	11.6	13.2	12.6	10.5
Depreciation & Amortization	0.6	0.6	0.6	0.6	0.6	0.5	0.6	0.5	0.6	0.5
Stock-Based Compensation	0.1	0.4	0.4	0.4	0.4	0.4	0.4	0.3	0.3	0.3
Change Working Capital	-0.6	2.8	0.1	-4.0	2.8	1.3	0.1	-0.8	-4.3	-1.0
Change In Accounts Receivable	3.2	-0.6	-4.9	0.3	3.7	3.7	-4.9	-2.4	-4.6	3.0
Change In Accounts Payable	-1.8	0.0	0.0	4.8	-2.7	-2.1	0.0	-1.2	-0.7	2.3
Change In Inventories	-1.5	2.6	5.0	-0.1	0.5	-0.2	5.0	2.6	1.6	-6.6
Other Non-cash Items	-6.2	0.2	0.7	7.1	0.1	-0.6	0.7	0.1	-0.3	0.9
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	-1.6	-2.1	-1.6	-3.0	-1.5	-1.0	-1.6	-2.0	-1.3	-1.4	-0.7	-0.7	-0.8	-0.4	-0.6	-0.7	-0.3
Acquisitions	0.0	0.0	0.0	-10.1	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
Investments	-1.6	-12.8	-1.6	-35.4	-0.1	-5.4	0.0	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	29.5	0.0	10.1	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
Other Investing Activities	-1.3	0.0	0.0	10.1	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
Cash from Investing	-3.2	0.0	0.0	-28.3	-1.6	-6.4	-1.6	-2.0	-1.3	-1.4	-0.7	-0.7	-0.8	-0.4	-0.6	-0.7	-0.3

Cash Flow From Investing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Capital Expenditure	-0.7	-0.1	-0.2	-0.1	-1.1	-0.7	-0.2	-0.4	-0.4	-0.3
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-2.6	-2.6	-2.5	-2.6	-7.6	-0.2	-2.5	-0.5	-0.4	-0.4
Sales of Investment	10.9	8.4	2.3	0.0	-16.3	16.3	2.3	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	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.5	-2.8	-5.9	-1.6	-4.6	-3.9	-3.5	-6.1	-3.6
Debt Issued	-0.2	5.3	-0.4	-1.4	-3.9	11.0	0.0	0.0	1.5	0.0	0.5	0.0	0.0	0.0	-26.3	59.7
Issuance of Common Stock	0.0	0.0	0.0	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
Repurchase of Common Stock	0.0	-36.8	0.0	0.0	0.0	-2.5	-4.0	-1.3	0.0	-1.1	-2.2	-0.3	-0.4	0.0	0.0	0.0
Dividends Paid	-13.3	0.0	0.0	-2.3	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 Financing Activities	0.9	0.0	0.0	0.1	0.2	4.0	0.1	0.1	1.4	0.0	0.5	0.1	0.0	-0.1	0.0	0.0
Cash from Financing	-12.8	0.0	0.0	-2.2	0.2	1.5	-3.9	-4.7	-1.4	-7.0	-3.3	-4.7	-4.3	-3.6	-6.1	-3.6

Cash Flow From Financing Activities	2-2026	1-2026	3-2025	2-2025	1-2025	1-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	5.4	0.0	0.0	0.0	0.1	-0.2
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	18.8	-18.8	-18.8	-10.7	-7.3	0.0
Dividends Paid	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
Cash from Financing	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		29.4	17.7	29.4	-5.8	6.9	16.6	10.2	2.7	1.9	-0.4	1.5	-0.1	-0.7	0.3	-0.1	-2.4	1.4
Closing Cash Balance		65.3	83.1	65.3	36.0	41.7	34.8	18.2	8.0	5.3	3.5	3.8	2.3	2.5	3.2	3.0	3.1	5.5

Cash position		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Change in Cash		34.4	-12.6	9.7	-12.6	0.4	20.3	9.7	8.2	3.7	7.6
Closing Cash Balance		107.9	73.4	83.1	73.4	86.0	85.6	83.1	55.5	47.3	43.6

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		43.8	51.4	43.8	21.7	6.9	22.0	8.7	6.7	6.6	1.0	8.5	3.2	4.0	4.5	3.5	3.6	5.0
Real Free Cash Flow		42.0	49.9	42.0	20.3	5.2	21.5	8.1	6.5	6.4	0.9	8.4	3.1	3.9	4.5	3.5	3.6	4.8

Free Cash Flow		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Free Cash Flow		12.6	13.3	14.4	13.3	12.4	11.3	14.4	12.0	7.1	11.0
Real Free Cash Flow		12.5	12.9	14.0	12.9	12.0	11.0	14.0	11.7	6.8	10.6