PKE
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 | | 66.1 | 62.0 | 56.0 | 54.1 | 53.6 | 46.3 | 60.0 | 51.1 | 111.2 | 114.6 | 145.9 | 162.1 | 165.8 | 176.4 | 193.3 | 211.7 | 175.7 |
|---|
| Cost of Revenues | | 45.4 | 44.4 | 39.5 | 37.6 | 35.7 | 33.1 | 41.3 | 34.9 | 84.7 | 84.6 | 103.1 | 113.1 | 117.7 | 125.9 | 138.5 | 141.8 | 124.1 |
|---|
| Gross Profit | | 20.7 | 17.6 | 16.5 | 16.5 | 17.9 | 13.2 | 18.7 | 16.2 | 26.5 | 30.0 | 42.8 | 49.0 | 48.1 | 50.6 | 54.7 | 69.9 | 51.6 |
| Revenue |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Total Revenues | | 17.3 | 16.4 | 15.4 | 16.9 | 14.4 | 16.7 | 14.0 | 16.3 | 11.6 | 12.5 |
|---|
| Cost of Revenues | | 11.4 | 11.3 | 10.7 | 12.0 | 10.6 | 12.0 | 9.9 | 11.9 | 8.5 | 8.4 |
|---|
| Gross Profit | | 5.9 | 5.1 | 4.7 | 5.0 | 3.8 | 4.8 | 4.1 | 4.5 | 3.2 | 4.1 |
| 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 | 6.5 | 6.2 | 6.1 | 7.9 | 9.0 | 19.4 | 19.7 | 21.2 | 24.4 | 25.2 | 26.6 | 28.2 | 29.2 | 24.5 |
|---|
| Depreciation & Amortization | | 1.4 | 1.9 | 1.4 | 1.1 | 0.5 | 1.2 | 1.5 | 1.8 | 3.0 | 3.1 | 3.4 | 3.6 | 3.8 | 4.3 | 5.9 | 6.7 | 7.1 |
|---|
| Total Operating Expenses | | 8.9 | 8.2 | 8.2 | 6.5 | 6.2 | 6.1 | 7.9 | 9.0 | 19.4 | 19.7 | 21.2 | 24.4 | 25.2 | 26.6 | 28.2 | 29.2 | 24.5 |
|---|
| Operating Income | | 11.8 | 9.4 | 8.4 | 10.0 | 11.4 | 7.5 | 10.7 | 7.2 | 2.1 | 10.0 | 21.0 | 23.4 | 22.4 | 20.3 | 25.2 | 40.7 | 27.1 |
| 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 | | 0.0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 |
|---|
| Total Operating Expenses | | 2.3 | 2.3 | 2.3 | 2.1 | 2.0 | 2.1 | 2.0 | 1.9 | 1.8 | 1.9 |
|---|
| Operating Income | | 3.6 | 2.8 | 2.4 | 2.9 | 1.8 | 2.6 | 2.1 | 2.6 | 1.4 | 2.2 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 1.5 | 1.2 | 1.1 | 1.1 | 0.4 | 1.8 | 3.3 | 2.4 | 2.7 | 1.7 | 1.1 | 0.8 | 0.5 | 0.6 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 2.3 | 1.4 | 1.7 | 1.4 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 1.4 | 0.1 | 1.1 | 1.1 | 0.4 | -0.2 | 3.3 | -1.5 | -6.4 | -0.3 | -0.5 | -1.2 | -0.5 | -3.1 | 1.2 | 0.6 | 1.1 |
|---|
| IBT | | 13.2 | 9.5 | 9.4 | 11.0 | 11.8 | 7.3 | 14.1 | 8.1 | 1.1 | 10.3 | 20.5 | 22.8 | 22.1 | 20.9 | 27.7 | 41.3 | 28.2 |
|---|
| Income Tax Expense | | 4.5 | 3.6 | 2.0 | 0.3 | 3.3 | 2.1 | 3.9 | 1.8 | -19.5 | 1.0 | 2.5 | 2.7 | 64.4 | 3.9 | 4.2 | 8.7 | 2.8 |
|---|
| Net Income | | 8.7 | 5.9 | 7.5 | 10.7 | 8.5 | 4.9 | 9.6 | 113.5 | 20.6 | 9.3 | 18.0 | 20.0 | -42.3 | 17.0 | 23.4 | 32.6 | 25.4 |
| 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 | | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | -0.7 | 0.3 | 0.3 | 0.1 |
|---|
| IBT | | 4.0 | 3.2 | 2.8 | 3.2 | 2.1 | 2.8 | 1.4 | 2.9 | 1.6 | 2.4 |
|---|
| Income Tax Expense | | 1.0 | 0.8 | 0.7 | 1.9 | 0.6 | 0.8 | 0.4 | 0.2 | 0.4 | 0.6 |
|---|
| Net Income | | 3.0 | 2.4 | 2.1 | 1.2 | 1.6 | 2.1 | 1.0 | 2.7 | 1.2 | 1.7 |
| 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 | $0.52 | $0.41 | $0.24 | $0.47 | $5.60 | $1.02 | $0.46 | $0.89 | $0.96 | $-2.03 | $0.82 | $1.13 | $1.58 | $1.24 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.52 | $0.41 | $0.24 | $0.46 | $5.57 | $1.02 | $0.46 | $0.89 | $0.96 | $-2.03 | $0.81 | $1.13 | $1.58 | $1.23 |
|---|
| Shares Outstanding | | 19.9 | 20.1 | 20.3 | 20.5 | 20.4 | 20.4 | 20.5 | 20.3 | 20.2 | 20.2 | 20.3 | 20.9 | 20.8 | 20.8 | 20.7 | 20.6 | 20.5 |
|---|
| Diluted Shares Outstanding | | 20.1 | 20.2 | 20.4 | 20.5 | 20.6 | 20.5 | 20.6 | 20.4 | 20.3 | 20.2 | 20.4 | 21.0 | 20.8 | 20.8 | 20.8 | 20.7 | 20.5 |
| 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 | | 19.9 | 19.9 | 19.9 | 20.1 | 20.0 | 20.2 | 20.3 | 20.3 | 20.3 | 20.3 |
|---|
| Diluted Shares Outstanding | | 20.1 | 20.0 | 20.0 | 20.2 | 20.1 | 20.3 | 20.4 | 20.4 | 20.4 | 20.3 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 6.6 | 21.6 | 6.6 | 105.4 | 110.4 | 116.5 | 122.4 | 151.6 | 18.3 | 238.6 | 237.4 | 272.1 | 133.2 | 275.2 | 129.5 | 112.2 | 134.0 |
|---|
| Short Term Investments | | 70.6 | 47.2 | 70.6 | 101.2 | 97.6 | 74.9 | 116.9 | 80.6 | 90.0 | 136.2 | 139.7 | 130.6 | 137.2 | 89.1 | 139.3 | 138.2 | 103.8 |
|---|
| Total Cash & ST Investments | | 77.2 | 68.8 | 77.2 | 105.4 | 110.4 | 116.5 | 122.4 | 151.6 | 108.2 | 238.6 | 237.4 | 272.1 | 270.4 | 275.2 | 268.8 | 250.4 | 237.8 |
|---|
| Accounts Receivable | | 12.4 | 12.9 | 12.4 | 10.0 | 8.3 | 7.6 | 10.9 | 9.4 | 19.8 | 17.2 | 22.6 | 21.4 | 22.9 | 25.9 | 23.5 | 29.8 | 31.7 |
|---|
| Inventory | | 6.4 | 7.2 | 6.4 | 6.8 | 4.7 | 4.8 | 6.4 | 5.3 | 11.2 | 11.1 | 10.2 | 14.4 | 13.9 | 12.9 | 15.8 | 12.9 | 12.0 |
|---|
| Other Current Assets | | 2.8 | 1.3 | 2.8 | 2.8 | 3.1 | 3.4 | 5.5 | 1.7 | 2.1 | 2.2 | 2.0 | 5.3 | 4.1 | 6.7 | 272.2 | 3.8 | 1.2 |
|---|
| Total Current Assets | | 98.8 | 90.3 | 98.8 | 125.0 | 126.4 | 132.3 | 145.2 | 167.9 | 141.3 | 269.1 | 272.2 | 313.3 | 311.2 | 320.7 | 311.6 | 297.0 | 282.7 |
| 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 | | 29.5 | 20.6 | 21.6 | 12.8 | 8.2 | 4.1 | 6.6 | 4.2 | 7.4 | 81.1 |
|---|
| Short Term Investments | | 32.0 | 44.9 | 47.2 | 57.3 | 63.8 | 70.3 | 70.6 | 69.8 | 66.9 | 0.0 |
|---|
| Total Cash & ST Investments | | 61.6 | 65.6 | 68.8 | 70.0 | 72.0 | 74.4 | 77.2 | 74.0 | 74.2 | 81.1 |
|---|
| Accounts Receivable | | 12.6 | 13.0 | 12.9 | 9.7 | 10.9 | 11.4 | 12.4 | 9.9 | 9.4 | 11.6 |
|---|
| Inventory | | 8.1 | 6.8 | 7.2 | 10.6 | 7.6 | 8.3 | 6.4 | 7.4 | 8.5 | 7.9 |
|---|
| Other Current Assets | | 1.0 | 2.0 | 1.3 | 2.2 | 2.5 | 3.2 | 2.8 | 2.5 | 2.6 | 2.7 |
|---|
| Total Current Assets | | 83.3 | 87.3 | 90.3 | 92.6 | 93.0 | 97.3 | 98.8 | 93.8 | 94.6 | 103.3 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 23.6 | 22.0 | 23.6 | 24.4 | 24.5 | 21.2 | 16.5 | 10.8 | 16.5 | 18.6 | 21.5 | 26.5 | 29.7 | 32.2 | 38.7 | 41.3 | 44.9 |
|---|
| Goodwill | | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 7.6 | 0.0 | 5.4 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 |
|---|
| Long-Term Investments | | -3.2 | 0.0 | 0.0 | 0.0 | -1.7 | -0.8 | -0.8 | 0.0 | -0.6 | -51.9 | -53.8 | -13.8 | -58.1 | -10.7 | -8.7 | 0.0 | -1.4 |
|---|
| Other Long-Term Assets | | 0.1 | 0.1 | 0.1 | -1.9 | 0.1 | 0.1 | 0.3 | 0.3 | 1.4 | 20.8 | 21.1 | 10.9 | 26.3 | 16.8 | 15.7 | 14.1 | 10.0 |
|---|
| Total Long-Term Assets | | 33.5 | 31.8 | 33.5 | 34.3 | 34.4 | 31.2 | 26.6 | 20.9 | 27.8 | 39.4 | 42.6 | 37.4 | 65.9 | 49.0 | 54.4 | 56.8 | 60.4 |
|---|
| Total Assets | | 132.3 | 122.1 | 132.3 | 159.3 | 160.9 | 163.5 | 171.8 | 188.9 | 169.0 | 308.6 | 314.8 | 350.7 | 377.1 | 369.7 | 366.0 | 353.8 | 343.1 |
| 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 | | 21.7 | 22.0 | 22.0 | 21.8 | 22.2 | 22.3 | 23.6 | 23.9 | 24.1 | 24.2 |
|---|
| Goodwill | | 0.3 | 0.0 | 9.8 | 0.0 | 0.0 | 0.0 | 9.8 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 11.4 | 9.8 | 0.0 | 9.8 | 9.8 | 9.8 | 0.0 | 9.8 | 9.8 | 9.8 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.8 |
|---|
| Other Long-Term Assets | | -0.3 | 1.6 | 0.1 | 0.1 | -3.0 | -3.2 | -3.1 | -1.8 | 0.1 | 9.9 |
|---|
| Total Long-Term Assets | | 33.1 | 33.4 | 31.8 | 31.7 | 32.1 | 32.1 | 33.5 | 33.7 | 34.0 | 34.1 |
|---|
| Total Assets | | 116.4 | 120.7 | 122.1 | 124.2 | 125.1 | 129.4 | 132.3 | 127.5 | 128.6 | 137.4 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 3.5 | 2.5 | 3.5 | 4.5 | 2.5 | 3.3 | 4.7 | 3.2 | 4.0 | 4.2 | 6.2 | 6.9 | 6.1 | 6.5 | 8.4 | 9.9 | 10.2 |
|---|
| Short-Term Debt | | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.2 | 0.0 | 0.0 | 3.0 | 3.0 | 10.0 | 10.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 2.0 | 1.2 | 1.9 | 21.8 | 3.7 | 4.7 | 3.8 | 8.0 | 8.2 | 3.4 | 4.6 | 8.7 | 5.1 | 10.2 | 13.0 | 15.3 | 11.4 |
|---|
| Current Liabilities | | 9.7 | 9.3 | 9.7 | 28.6 | 6.3 | 8.0 | 8.7 | 11.2 | 12.2 | 13.6 | 16.7 | 29.7 | 24.2 | 16.7 | 21.4 | 25.3 | 21.6 |
| Current Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Accounts Payable | | 3.3 | 1.7 | 2.5 | 5.5 | 3.7 | 2.2 | 3.5 | 1.1 | 1.5 | 3.9 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Other Current Liabilities | | 1.4 | 1.6 | 1.2 | 1.4 | 1.3 | 1.5 | 1.9 | 1.5 | 5.1 | 1.9 |
|---|
| Current Liabilities | | 4.7 | 10.1 | 9.3 | 12.3 | 10.2 | 7.9 | 9.7 | 6.4 | 6.8 | 9.8 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 0.1 | 0.3 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.0 | 0.0 | 69.0 | 72.0 | 84.0 | 94.0 | 52.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.1 | 0.4 | 0.1 | 0.2 | 0.2 | 0.1 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 4.4 | 5.3 | 4.4 | 2.0 | 1.7 | 0.8 | 0.8 | 0.0 | 0.6 | 42.1 | 43.9 | 54.2 | 58.1 | 0.8 | 1.1 | 1.5 | 1.4 |
|---|
| Total Liabilities | | 19.4 | 15.0 | 19.4 | 43.4 | 25.3 | 27.6 | 30.1 | 29.8 | 33.8 | 125.8 | 133.9 | 169.1 | 176.6 | 69.7 | 22.8 | 28.5 | 27.0 |
| 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 | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Capital Leases | | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
|---|
| Def. Tax Liability | | 5.5 | 5.3 | 5.3 | 3.0 | 3.1 | 3.2 | 4.4 | 1.9 | 1.9 | 2.0 |
|---|
| Total Liabilities | | 10.7 | 15.8 | 15.0 | 16.9 | 14.9 | 17.7 | 19.4 | 15.5 | 15.9 | 22.9 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 |
|---|
| Retained Earnings | | -45.4 | -49.6 | -45.4 | -42.7 | -24.8 | -25.1 | -21.8 | -2.6 | -21.1 | 27.1 | 25.9 | 16.0 | 35.7 | 138.5 | 181.9 | 166.8 | 163.1 |
|---|
| Comprehensive Income | | -2.3 | -0.7 | -2.3 | -4.2 | -2.0 | -0.3 | 0.7 | 0.0 | 0.1 | 1.0 | 1.5 | 1.5 | 1.2 | 0.6 | 2.1 | 2.0 | 1.6 |
|---|
| Total Common Equity | | 112.9 | 107.2 | 112.9 | 115.9 | 135.6 | 135.9 | 141.7 | 159.0 | 135.3 | 182.8 | 180.9 | 181.6 | 200.5 | 299.9 | 343.2 | 325.3 | 316.1 |
| 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 | | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 |
|---|
| Retained Earnings | | -50.0 | -50.0 | -49.6 | -48.3 | -47.4 | -46.9 | -45.4 | -45.5 | -44.2 | -43.4 |
|---|
| Comprehensive Income | | -0.2 | -0.5 | -0.7 | -1.0 | -1.3 | -2.0 | -2.3 | -2.9 | -3.4 | -3.5 |
|---|
| Total Common Equity | | 105.8 | 105.0 | 107.2 | 107.4 | 110.3 | 111.7 | 112.9 | 112.0 | 112.7 | 114.5 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 0.1 | 0.4 | 0.1 | 0.2 | 0.2 | 0.1 | 0.4 | 0.0 | 0.0 | 72.0 | 75.0 | 94.0 | 104.0 | 52.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 112.9 | 107.2 | 112.9 | 115.9 | 135.6 | 135.9 | 141.7 | 159.0 | 135.3 | 182.8 | 180.9 | 181.6 | 200.5 | 299.9 | 343.2 | 325.3 | 316.1 |
| Other |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 105.8 | 105.0 | 107.2 | 107.4 | 110.3 | 111.7 | 112.9 | 112.0 | 112.7 | 114.5 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 7.5 | 5.9 | 7.5 | 10.7 | 8.5 | 4.9 | 10.2 | 6.3 | 20.6 | 9.3 | 18.0 | 20.0 | -42.3 | 17.0 | 23.4 | 32.6 | 25.4 |
|---|
| Depreciation & Amortization | | 1.4 | 2.0 | 1.4 | 1.1 | 1.1 | 1.2 | 1.5 | 1.8 | 3.0 | 3.1 | 3.4 | 3.6 | 3.8 | 4.3 | 5.9 | 6.7 | 7.1 |
|---|
| Stock-Based Compensation | | 0.5 | 0.4 | 0.5 | 0.4 | 0.3 | 0.2 | 0.7 | 1.2 | 1.4 | 1.2 | 1.5 | 1.4 | 1.7 | 0.9 | 0.8 | 1.0 | 1.1 |
|---|
| Change Working Capital | | -6.7 | -6.6 | -6.7 | -6.1 | -3.6 | 5.0 | -7.5 | -1.6 | 16.5 | 0.7 | 1.6 | 6.0 | 1.8 | -7.5 | -1.4 | 1.8 | -8.7 |
|---|
| Change In Accounts Receivable | | -2.4 | -0.5 | -2.4 | -1.7 | -0.7 | 3.3 | -1.6 | -2.4 | -2.4 | 5.3 | -1.2 | 1.1 | 3.1 | -2.3 | 6.3 | 1.9 | -9.1 |
|---|
| Change In Accounts Payable | | 0.0 | -5.0 | -1.0 | 2.0 | -0.8 | -1.4 | 1.6 | 1.3 | -0.2 | -2.0 | -0.7 | 0.3 | -0.2 | -1.9 | -1.5 | -0.3 | 1.7 |
|---|
| Change In Inventories | | 0.4 | -0.8 | 0.4 | -2.1 | 0.1 | 1.6 | -1.1 | -1.3 | 0.0 | -0.9 | 4.2 | -0.7 | -0.9 | 2.9 | -2.9 | -0.9 | -1.3 |
|---|
| Other Non-cash Items | | 1.5 | 0.9 | 0.5 | 0.1 | 1.0 | 1.9 | -0.6 | 0.9 | 3.9 | 0.4 | 0.9 | 0.8 | 1.7 | 3.5 | 2.7 | 0.0 | 0.2 |
|---|
| Cash from Operations | | 4.4 | 0.0 | 0.0 | 6.5 | 8.2 | 13.0 | 5.2 | 7.5 | 3.3 | 13.2 | 13.9 | 29.0 | 30.4 | 19.3 | 31.4 | 42.7 | 22.9 |
| 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 | | 3.0 | 2.4 | 2.1 | 1.2 | 1.6 | 2.1 | 1.0 | 2.7 | 1.2 | 1.7 |
|---|
| Depreciation & Amortization | | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 |
|---|
| Stock-Based Compensation | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Change Working Capital | | 1.3 | 1.0 | -1.0 | -3.1 | 0.6 | -1.2 | -2.9 | 0.7 | 0.3 | -5.2 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | -0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | -5.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | -0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 0.0 | -6.4 | 0.0 | -0.1 | 0.0 | 0.1 | 0.9 | 0.1 | -0.1 | 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 | | -0.6 | -0.9 | -0.6 | -1.0 | -4.4 | -7.5 | -6.8 | -2.8 | -0.9 | -0.2 | -0.4 | -0.4 | -1.1 | -1.4 | -4.0 | -3.7 | -3.4 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 42.5 | 0.0 | 1.3 | -2.5 | 0.0 | -5.5 | 0.0 | -2.2 | -1.1 | -1.1 | -1.0 |
|---|
| Investments | | -7.7 | -7.8 | -7.7 | -63.3 | -59.4 | -83.9 | -104.6 | -113.9 | -164.1 | -72.8 | -106.0 | -100.1 | -210.7 | -142.1 | -172.7 | -259.3 | -153.2 |
|---|
| Sales of Investment | | 39.7 | 32.7 | 39.7 | 57.3 | 34.2 | 124.4 | 68.9 | 125.5 | 207.0 | 75.5 | 96.3 | 106.0 | 161.0 | 190.7 | 170.2 | 223.4 | 233.9 |
|---|
| Other Investing Activities | | 57.7 | 0.0 | 0.0 | -6.0 | 0.0 | 0.0 | -42.5 | 145.0 | -1.3 | 2.5 | 2.1 | 5.5 | 0.1 | 0.0 | 0.0 | 0.9 | 0.1 |
|---|
| Cash from Investing | | 31.4 | 0.0 | 0.0 | -7.0 | -29.6 | 33.0 | -42.5 | 153.8 | 42.0 | 2.5 | -8.0 | 5.5 | -50.7 | 44.9 | -7.6 | -39.8 | 76.4 |
| 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 | | -0.8 | -0.2 | -0.5 | -0.6 | -0.1 | -0.2 | 0.0 | -0.2 | -0.1 | -0.2 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.9 | 2.3 | -8.2 |
|---|
| Investments | | 0.0 | 0.0 | -2.4 | 0.0 | 0.0 | -4.8 | -2.9 | -1.0 | -3.4 | -3.3 |
|---|
| Sales of Investment | | 19.1 | 13.2 | 4.9 | 10.4 | 6.8 | 12.0 | 3.4 | 0.8 | 1.1 | 11.6 |
|---|
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -72.0 | -3.0 | -94.0 | -10.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.0 | 0.2 | 0.0 | 0.0 | 0.1 | -0.3 | 0.4 | 0.0 | 0.0 | 0.0 | 75.0 | 0.0 | 52.0 | 52.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 75.0 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -4.3 | -2.9 | 0.0 | 0.0 | -1.6 | 0.0 | 0.0 | 0.0 | 0.0 | -12.2 | -2.7 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -30.6 | 0.0 | 0.0 | -8.2 | -8.2 | -8.2 | -28.7 | -95.1 | -68.8 | -8.1 | -8.2 | -39.6 | -60.5 | -60.4 | -8.3 | -28.9 | -7.4 |
|---|
| Other Financing Activities | | 19.9 | 0.0 | 0.0 | 0.1 | 0.7 | 0.0 | 0.4 | -10.5 | 10.1 | 0.0 | -10.2 | 24.7 | 28.0 | 52.7 | 1.9 | 4.2 | 1.3 |
|---|
| Cash from Financing | | -33.5 | 0.0 | 0.0 | -8.0 | -7.4 | -9.8 | -28.3 | -105.5 | -130.7 | -11.1 | -49.5 | -25.9 | -32.5 | -7.8 | -6.4 | -24.7 | -6.1 |
| 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 | | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 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 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | -2.2 | 0.0 | -2.4 | -1.9 | 0.0 | 0.0 | 0.0 | -1.2 |
|---|
| 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 | | 2.3 | 15.1 | 2.3 | -8.6 | -28.8 | 36.2 | -65.6 | 52.8 | -84.2 | 4.7 | -43.8 | 8.4 | -53.0 | 56.6 | 17.3 | -21.8 | 93.2 |
|---|
| Closing Cash Balance | | 6.6 | 21.6 | 6.6 | 4.2 | 12.8 | 41.6 | 5.4 | 71.0 | 18.3 | 102.4 | 97.8 | 141.5 | 133.2 | 186.1 | 129.5 | 112.2 | 134.0 |
| 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 | | 21.0 | 8.9 | -1.0 | 8.9 | 4.6 | 4.1 | -2.5 | 2.4 | -3.2 | 1.5 |
|---|
| Closing Cash Balance | | 50.5 | 29.5 | 20.6 | 21.6 | 12.8 | 8.2 | 4.1 | 6.6 | 4.2 | 7.4 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 3.8 | 3.8 | 3.8 | 5.4 | 3.8 | 5.5 | -1.6 | 4.8 | 2.5 | 12.9 | 13.6 | 28.6 | 29.3 | 17.9 | 27.4 | 39.0 | 19.4 |
|---|
| Real Free Cash Flow | | 3.2 | 3.4 | 3.2 | 5.1 | 3.5 | 5.3 | -2.4 | 3.5 | 1.0 | 11.7 | 12.0 | 27.2 | 27.5 | 17.0 | 26.7 | 38.0 | 18.3 |
| 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 | | 4.3 | -2.3 | 1.1 | 0.3 | 2.7 | 1.3 | -0.4 | 5.1 | 1.7 | -3.0 |
|---|
| Real Free Cash Flow | | 4.2 | -2.4 | 1.0 | 0.2 | 2.6 | 1.2 | -0.5 | 5.0 | 1.5 | -3.1 |