POWW
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 | | -4.9 | 49.4 | 53.9 | 191.4 | 240.3 | 62.5 | 14.8 | 4.2 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | -51.9 | 6.5 | 7.7 | 136.0 | 151.5 | 51.1 | 18.5 | 4.4 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 46.9 | 42.9 | 46.3 | 55.4 | 88.8 | 11.4 | -3.7 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Revenue |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Total Revenues | | 13.4 | 12.0 | 11.9 | -42.2 | 29.2 | 31.4 | 12.3 | 40.4 | 36.0 | 34.4 |
|---|
| Cost of Revenues | | 5.4 | 1.5 | 1.5 | -60.3 | 21.4 | 24.2 | 1.7 | 31.0 | 25.1 | 26.1 |
|---|
| Gross Profit | | 8.0 | 10.4 | 10.3 | 18.1 | 7.8 | 7.2 | 10.5 | 9.4 | 10.9 | 8.3 |
| 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 | 45.4 | 37.9 | 14.1 | 8.6 | 8.7 | 4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 14.1 | 13.6 | 13.0 | 18.1 | 13.7 | 4.9 | 4.5 | 0.6 | 0.1 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Operating Expenses | | 60.5 | 102.6 | 52.7 | 58.7 | 51.6 | 15.8 | 10.2 | 8.8 | 4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Operating Income | | -13.5 | -59.7 | -6.4 | -3.2 | 37.1 | -3.8 | -13.8 | -9.0 | -4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 3.6 | 3.6 | 3.5 | 3.4 | 4.8 | 6.1 | 3.3 | 4.8 | 4.8 | 4.7 |
|---|
| Total Operating Expenses | | 5.5 | 9.7 | 16.3 | 28.9 | 33.9 | 19.7 | 16.8 | 15.6 | 13.5 | 17.3 |
|---|
| Operating Income | | 2.5 | 0.7 | -6.0 | -10.7 | -26.1 | -12.5 | -6.2 | -6.2 | -2.6 | -9.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 1.1 | 0.1 | 0.4 | 0.6 | 0.6 | 3.0 | 0.7 | 0.6 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 1.3 | 0.8 | 0.1 | -0.6 | -0.6 | -4.0 | -0.7 | 2.1 | -1.3 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| IBT | | -12.3 | -58.9 | -6.3 | -3.9 | 36.5 | -7.8 | -14.6 | -11.7 | -5.8 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Income Tax Expense | | 1.9 | 6.3 | -0.9 | 0.7 | 3.3 | 3.6 | 0.7 | 2.7 | 1.8 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | -80.3 | -130.8 | -16.6 | -4.6 | 33.2 | -11.4 | -15.3 | -11.7 | -5.8 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 0.2 | 0.9 | 0.3 | -0.5 | 0.2 | 0.2 | 0.0 | -0.2 | 0.2 | 0.2 |
|---|
| Other Expense | | -0.3 | 0.7 | 0.1 | 0.7 | 0.0 | 0.0 | 0.2 | -0.5 | -0.2 | -0.5 |
|---|
| IBT | | 2.2 | 1.4 | -5.9 | -10.0 | -26.1 | -12.4 | -6.0 | -6.7 | -2.8 | -9.5 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 1.9 | 0.0 | 0.0 | 6.0 | -1.4 | -0.4 | -1.9 |
|---|
| Net Income | | 2.2 | 1.4 | -6.5 | -77.5 | -26.1 | -12.4 | -14.8 | -5.3 | -2.4 | -7.7 |
| 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 | $-0.04 | $0.27 | $-0.21 | $-0.33 | $-0.35 | $-0.30 | $-0.58 | $-0.03 | $-0.04 | $-0.04 | $-0.05 | $-0.05 | $-0.06 | $-0.05 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.04 | $0.27 | $-0.21 | $-0.33 | $-0.35 | $-0.30 | $-0.58 | $-0.03 | $-0.04 | $-0.04 | $-0.05 | $-0.05 | $-0.06 | $-0.05 |
|---|
| Shares Outstanding | | 117.2 | 117.6 | 118.2 | 117.2 | 112.3 | 55.0 | 45.6 | 33.6 | 19.3 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
|---|
| Diluted Shares Outstanding | | 122.9 | 117.6 | 118.2 | 117.2 | 114.2 | 55.0 | 45.6 | 33.6 | 19.3 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| 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 | | 117.2 | 117.1 | 116.8 | 116.9 | 116.2 | 118.7 | 119.1 | 118.8 | 118.4 | 118.2 |
|---|
| Diluted Shares Outstanding | | 122.9 | 117.7 | 116.8 | 116.9 | 116.2 | 118.7 | 119.1 | 118.8 | 118.4 | 118.2 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 55.6 | 30.2 | 55.6 | 39.1 | 23.3 | 118.3 | 0.9 | 2.2 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | | 55.6 | 30.2 | 55.6 | 39.1 | 23.3 | 118.3 | 0.9 | 2.2 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Accounts Receivable | | 28.2 | 10.2 | 10.8 | 29.3 | 44.0 | 9.0 | 3.0 | 1.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 45.6 | 0.0 | 45.6 | 54.3 | 59.0 | 15.9 | 4.4 | 4.8 | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 2.2 | 31.7 | 19.6 | 5.6 | 3.4 | 2.4 | 0.8 | 0.4 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 131.5 | 72.1 | 131.5 | 128.5 | 129.7 | 145.6 | 9.2 | 8.6 | 3.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 65.7 | 63.4 | 30.2 | 31.9 | 33.5 | 50.8 | 55.6 | 54.7 | 49.6 | 47.5 |
|---|
| 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 | | 65.7 | 63.4 | 30.2 | 31.9 | 33.5 | 50.8 | 55.6 | 54.7 | 49.6 | 47.5 |
|---|
| Accounts Receivable | | 8.9 | 8.9 | 10.2 | 17.0 | 19.7 | 24.2 | 10.8 | 21.1 | 23.0 | 21.3 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 47.2 | 51.8 | 54.7 | 45.6 | 49.5 | 53.0 | 55.9 |
|---|
| Other Current Assets | | 3.8 | 2.2 | 31.7 | 2.7 | 3.5 | 4.2 | 19.6 | 3.7 | 3.9 | 5.8 |
|---|
| Total Current Assets | | 78.3 | 74.5 | 72.1 | 98.8 | 108.6 | 134.0 | 131.5 | 129.0 | 129.5 | 130.6 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 60.1 | 7.9 | 9.2 | 57.2 | 40.4 | 23.6 | 22.3 | 22.0 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Goodwill | | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 115.6 | 98.9 | 111.0 | 128.8 | 141.8 | 8.3 | 10.3 | 12.9 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 4.5 | 0.0 | 0.0 | -5.0 | -1.5 | 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 Long-Term Assets | | -4.2 | 27.5 | 58.7 | 9.8 | 11.4 | 1.8 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 268.4 | 225.2 | 274.2 | 283.9 | 284.5 | 33.8 | 32.8 | 35.0 | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Assets | | 399.9 | 297.3 | 403.0 | 412.3 | 414.2 | 179.4 | 41.1 | 43.6 | 4.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 8.2 | 8.2 | 7.9 | 59.0 | 59.6 | 59.8 | 9.2 | 59.4 | 56.8 | 57.1 |
|---|
| Goodwill | | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 |
|---|
| Intangible Assets | | 92.8 | 95.9 | 98.9 | 106.3 | 109.4 | 112.4 | 111.0 | 119.0 | 122.2 | 125.5 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.9 |
|---|
| Other Long-Term Assets | | 0.1 | 0.1 | 27.5 | 0.4 | 0.4 | 1.3 | 58.7 | 2.4 | 3.2 | 6.8 |
|---|
| Total Long-Term Assets | | 192.0 | 195.0 | 225.2 | 256.6 | 260.3 | 268.5 | 274.2 | 271.6 | 273.1 | 277.5 |
|---|
| Total Assets | | 270.3 | 269.5 | 297.3 | 355.4 | 368.9 | 402.4 | 403.0 | 400.6 | 402.7 | 408.1 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 23.2 | 18.1 | 15.6 | 18.1 | 26.8 | 4.4 | 5.2 | 1.9 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 0.8 | 0.5 | 0.8 | 3.0 | 2.8 | 4.3 | 5.4 | 1.7 | 1.7 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 |
|---|
| Other Current Liabilities | | 5.2 | 43.1 | 11.2 | 5.5 | 6.0 | 3.1 | 1.1 | 0.8 | 0.3 | 0.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 30.9 | 62.1 | 31.0 | 25.5 | 35.8 | 12.1 | 12.2 | 4.5 | 2.4 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
| Current Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Accounts Payable | | 15.3 | 16.2 | 18.1 | 21.5 | 18.9 | 22.7 | 15.6 | 19.1 | 19.6 | 16.4 |
|---|
| Short-Term Debt | | 0.7 | 0.8 | 0.5 | 1.0 | 1.8 | 2.4 | 0.8 | 0.9 | 1.8 | 2.9 |
|---|
| Other Current Liabilities | | 6.3 | 5.3 | 43.1 | 19.2 | 7.9 | 17.1 | 11.2 | 6.6 | 6.3 | 4.6 |
|---|
| Current Liabilities | | 22.7 | 22.7 | 62.1 | 42.4 | 29.8 | 42.3 | 31.0 | 26.6 | 27.6 | 23.9 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 10.7 | 1.0 | 12.3 | 11.8 | 2.3 | 6.3 | 8.9 | 8.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 1.6 | 1.6 | 2.1 | 1.4 | 2.9 | 2.1 | 3.5 | 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 | 2.3 | 1.5 | 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 | | 43.3 | 75.3 | 45.0 | 39.7 | 39.9 | 19.0 | 21.8 | 14.1 | 2.4 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
| 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 | | 10.5 | 22.6 | 1.0 | 11.8 | 12.0 | 12.1 | 12.3 | 12.5 | 11.6 | 11.7 |
|---|
| Capital Leases | | 1.3 | 1.4 | 1.6 | 1.7 | 1.8 | 1.9 | 2.1 | 2.2 | 1.1 | 1.2 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.2 |
|---|
| Total Liabilities | | 34.9 | 47.0 | 75.3 | 55.8 | 43.4 | 54.4 | 45.0 | 39.2 | 39.7 | 37.9 |
| Total Common Equity |
|
TTM |
2025 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 6.9 | 6.9 | 6.9 | 6.9 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -37.6 | -203.9 | -69.9 | -18.9 | -11.2 | -41.8 | -34.0 | -19.5 | -5.9 | -7.8 | -7.5 | -7.4 | -7.4 | -7.4 | -7.4 | -7.3 | 0.0 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.3 |
|---|
| Total Common Equity | | 356.6 | 222.0 | 358.0 | 372.6 | 374.3 | 160.3 | 19.3 | 29.5 | 2.5 | -0.6 | -0.3 | -0.3 | -0.3 | -0.3 | -0.2 | -0.2 | -0.2 |
| 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 | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -210.4 | -211.1 | -203.9 | -125.6 | -98.7 | -45.5 | -69.9 | -31.5 | -29.1 | -20.8 |
|---|
| 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 | | 235.4 | 222.5 | 222.0 | 299.6 | 325.6 | 348.0 | 358.0 | 361.4 | 363.0 | 370.1 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 13.1 | 1.6 | 13.1 | 14.9 | 5.1 | 10.6 | 14.3 | 10.4 | 1.7 | 2.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 |
|---|
| Book Value | | 356.6 | 222.0 | 358.0 | 372.6 | 374.3 | 160.3 | 19.3 | 29.5 | 2.5 | -0.6 | -0.3 | -0.3 | -0.3 | -0.3 | -0.2 | -0.2 | -0.2 |
| 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 | | 235.4 | 222.5 | 222.0 | 299.6 | 325.6 | 348.0 | 358.0 | 361.4 | 363.0 | 370.1 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -15.6 | -65.2 | -5.4 | -4.6 | 33.2 | -7.8 | -14.6 | -11.7 | -5.8 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 22.3 | 14.1 | 13.5 | 17.5 | 17.3 | 4.9 | 4.5 | 0.6 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 4.7 | 0.0 | 0.0 | 6.0 | 5.8 | 1.5 | 0.9 | 1.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 27.3 | 36.5 | 6.8 | 14.8 | -59.1 | -17.3 | 2.7 | -0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Receivable | | 0.7 | 0.0 | 1.0 | 14.4 | -20.7 | -6.1 | -1.7 | -0.1 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 5.1 | 2.5 | 1.1 | -8.7 | 9.9 | 1.8 | 3.3 | 1.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 8.8 | 0.0 | 8.8 | 4.7 | -43.1 | -11.5 | 0.4 | -2.4 | -0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 19.6 | -35.9 | 21.5 | 1.2 | 4.1 | 4.0 | 1.2 | 3.4 | 0.9 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Operations | | 32.6 | 0.0 | 0.0 | 35.6 | 2.9 | -14.4 | -5.4 | -7.3 | -3.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 1.6 | 1.4 | -5.9 | -11.9 | -26.1 | -5.9 | -7.1 | -5.3 | -2.4 | -7.7 |
|---|
| Depreciation & Amortization | | 3.6 | 3.6 | 3.7 | -0.7 | 4.8 | 3.4 | 4.7 | 4.8 | 4.8 | 4.7 |
|---|
| Stock-Based Compensation | | 0.5 | 0.0 | 0.0 | 0.8 | 1.0 | 0.0 | 0.7 | 1.2 | 1.8 | 1.7 |
|---|
| Change Working Capital | | -1.2 | -1.5 | -5.6 | 15.2 | 21.1 | 1.2 | 3.4 | 5.4 | 6.2 | 8.1 |
|---|
| Change In Accounts Receivable | | -0.7 | -0.3 | 1.0 | -10.7 | 2.5 | -0.4 | 3.9 | -6.4 | 1.8 | -1.8 |
|---|
| Change In Accounts Payable | | 0.0 | -0.8 | -1.9 | 4.1 | 2.6 | 2.7 | -0.5 | 4.0 | -0.5 | 3.2 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 4.6 | 2.9 | -9.2 | 3.9 | 3.5 | 2.9 |
|---|
| Other Non-cash Items | | 1.1 | -0.3 | -0.3 | -53.3 | 7.4 | -4.7 | 0.3 | -0.3 | 0.2 | 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 | | -8.0 | -3.4 | -2.7 | -12.5 | -19.2 | -7.4 | -0.5 | -2.5 | -0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | -50.5 | 0.0 | 0.0 | -7.0 | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -1.3 | 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 |
|---|
| Cash from Investing | | -8.0 | 0.0 | 0.0 | -12.5 | -69.7 | -7.4 | -0.5 | -9.5 | -0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | -0.6 | -0.7 | -0.9 | 0.7 | -1.2 | -1.2 | -1.4 | -2.5 | -2.9 | -1.3 |
|---|
| 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 | | 0.2 | 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 | | -3.6 | 0.0 | 0.0 | -2.0 | -179.9 | -49.8 | -10.1 | -0.7 | -1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 1.9 | -11.5 | -1.8 | 11.7 | 174.5 | 46.1 | 14.0 | 9.4 | 0.7 | 2.3 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Issuance of Common Stock | | 1.3 | 0.0 | 0.0 | 0.0 | 0.9 | 138.6 | 2.5 | 10.9 | 6.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -6.6 | -2.2 | -0.5 | -0.9 | -1.5 | 0.0 | -0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -3.0 | 0.0 | 0.0 | -3.0 | -2.5 | -65.9 | 0.0 | -6.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 8.9 | 0.0 | 0.0 | -1.2 | 154.2 | 117.8 | 12.2 | 10.8 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Financing | | -8.7 | 0.0 | 0.0 | -6.7 | -28.2 | 139.3 | 4.5 | 14.6 | 4.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 11.2 | -12.3 | 21.9 | -11.2 | -0.9 | -0.9 | 1.5 | -0.3 | 0.1 | -1.2 |
|---|
| 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 | | -0.1 | 0.0 | -0.2 | -0.1 | -0.1 | -4.9 | -1.5 | 0.0 | -0.3 | -0.4 |
|---|
| 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 | | 16.0 | -25.4 | 16.0 | 16.4 | -95.1 | 117.5 | -1.3 | -2.2 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Closing Cash Balance | | 55.6 | 30.2 | 55.6 | 39.6 | 23.3 | 118.3 | 0.9 | 2.2 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 4.2 | 2.3 | 31.4 | -1.7 | -1.6 | -17.2 | -4.8 | 0.9 | 5.1 | 1.6 |
|---|
| Closing Cash Balance | | 69.9 | 65.7 | 63.4 | 30.2 | 31.9 | 33.5 | 50.8 | 55.6 | 54.7 | 49.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 24.6 | -13.5 | 30.0 | 23.0 | -16.4 | -21.9 | -5.8 | -9.8 | -3.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Real Free Cash Flow | | 19.9 | -13.5 | 30.0 | 17.0 | -22.1 | -23.3 | -6.7 | -11.0 | -3.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 5.0 | 2.5 | -9.0 | 4.2 | 0.1 | -10.6 | -2.0 | 1.8 | 7.2 | 3.9 |
|---|
| Real Free Cash Flow | | 4.6 | 2.5 | -9.0 | 3.4 | -1.0 | -10.6 | -2.7 | 0.6 | 5.5 | 2.2 |