PVBC
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Total Revenues | | 91.6 | 94.2 | 64.1 | 81.2 | 66.6 | 58.0 | 47.5 | 41.3 | 42.0 | 30.5 | 27.1 | 24.9 | 24.2 |
|---|
| Cost of Revenues | | 30.7 | 40.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 60.9 | 54.3 | 64.1 | 81.2 | 66.6 | 58.0 | 47.5 | 41.3 | 42.0 | 30.5 | 27.1 | 24.9 | 24.2 |
| Revenue |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Revenues | | 22.6 | 23.2 | 21.6 | 24.2 | 23.7 | 23.2 | 23.1 | 25.2 | 15.4 | 16.3 |
|---|
| Cost of Revenues | | 7.7 | 7.4 | 7.7 | 7.9 | 11.7 | 16.4 | 4.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 14.9 | 15.8 | 13.9 | 16.3 | 12.0 | 6.8 | 19.2 | 25.2 | 15.4 | 16.3 |
| Operating Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 35.9 | 36.0 | 31.9 | 25.6 | 20.1 | 18.8 | 17.3 | 14.1 | 12.9 | 11.6 | 12.1 |
|---|
| Depreciation & Amortization | | 0.9 | 1.1 | 1.1 | 1.5 | 1.0 | 1.0 | 0.7 | 0.7 | 0.8 | 0.8 | 0.7 | 0.8 | 0.6 |
|---|
| Total Operating Expenses | | 43.8 | 44.9 | 64.1 | 5.1 | -44.5 | -41.4 | -32.9 | -23.5 | -23.0 | -18.4 | -19.7 | -16.6 | -15.9 |
|---|
| Operating Income | | 17.0 | 9.4 | 0.0 | -23.0 | 22.1 | 16.6 | 14.6 | 17.8 | 19.1 | 12.1 | 7.4 | 8.3 | 8.2 |
| 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 | 8.0 | 9.1 | 9.6 |
|---|
| Depreciation & Amortization | | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 | 0.3 | 0.3 |
|---|
| Total Operating Expenses | | 11.1 | 11.7 | 11.1 | 9.9 | 11.2 | 11.4 | 12.5 | 4.4 | -12.3 | -11.4 |
|---|
| Operating Income | | 3.7 | 4.0 | 2.8 | 6.4 | 0.8 | -4.6 | 6.7 | 5.0 | 3.1 | 4.9 |
| Net Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Interest Income | | 86.3 | 89.5 | 90.3 | 79.3 | 64.8 | 60.4 | 51.5 | 42.3 | 35.8 | 28.9 | 25.5 | 23.3 | 21.6 |
|---|
| Interest Expense | | 33.1 | 39.0 | 32.1 | 4.3 | 3.4 | 5.9 | 8.1 | 5.2 | 3.7 | 2.8 | 2.2 | 2.3 | 2.6 |
|---|
| Other Expense | | 0.0 | 0.0 | 14.8 | -4.3 | 0.0 | 0.0 | 0.0 | -5.2 | -3.7 | -2.8 | -2.2 | -2.3 | -2.6 |
|---|
| IBT | | 17.0 | 9.4 | 14.8 | -27.3 | 22.1 | 16.6 | 14.6 | 12.6 | 15.3 | 9.4 | 5.2 | 6.0 | 5.6 |
|---|
| Income Tax Expense | | 4.5 | 2.1 | 3.8 | -5.8 | 6.0 | 4.6 | 3.8 | 3.2 | 7.4 | 3.0 | 1.4 | 1.5 | 1.6 |
|---|
| Net Income | | 12.5 | 7.3 | 11.0 | -21.5 | 16.1 | 12.0 | 10.8 | 9.3 | 7.9 | 6.3 | 3.8 | 4.6 | 4.0 |
| 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 | | 21.3 | 21.3 | 20.6 | 23.1 | 22.4 | 21.9 | 22.0 | 23.6 | 23.2 | 22.9 |
|---|
| Interest Expense | | 8.1 | 7.8 | 7.7 | 9.5 | 10.0 | 9.9 | 9.5 | 0.1 | 9.3 | 8.0 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.6 | -1.8 | -1.7 |
|---|
| IBT | | 3.7 | 4.0 | 2.8 | 6.4 | 0.8 | -4.6 | 6.7 | 4.0 | 3.1 | 4.9 |
|---|
| Income Tax Expense | | 1.1 | 1.2 | 0.7 | 1.5 | 0.1 | -1.3 | 1.7 | 1.1 | 0.6 | 1.5 |
|---|
| Net Income | | 2.7 | 2.8 | 2.2 | 4.9 | 0.7 | -3.3 | 5.0 | 2.9 | 2.5 | 3.5 |
| Per Share Data |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| EPS | | $0.00 | $0.00 | $0.66 | $-1.30 | $0.96 | $0.66 | $0.60 | $0.50 | $0.86 | $0.69 | $0.38 | $0.46 | $0.40 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.66 | $-1.30 | $0.93 | $0.66 | $0.60 | $0.50 | $0.86 | $0.69 | $0.38 | $0.46 | $0.40 |
|---|
| Shares Outstanding | | 16.9 | 16.7 | 16.6 | 16.5 | 16.8 | 18.1 | 18.0 | 18.7 | 9.2 | 9.2 | 9.5 | 9.5 | 9.5 |
|---|
| Diluted Shares Outstanding | | 17.0 | 16.8 | 16.6 | 16.5 | 17.3 | 18.1 | 18.1 | 18.8 | 9.2 | 9.2 | 9.5 | 9.5 | 9.5 |
| 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 | $0.18 | $0.15 | $0.21 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.18 | $0.15 | $0.21 |
|---|
| Shares Outstanding | | 16.9 | 16.9 | 16.8 | 16.8 | 16.7 | 16.7 | 16.7 | 16.6 | 16.6 | 16.6 |
|---|
| Diluted Shares Outstanding | | 17.0 | 17.0 | 16.9 | 16.9 | 16.8 | 16.7 | 16.7 | 16.7 | 16.6 | 16.6 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Cash And Equivalents | | 171.6 | 169.1 | 220.3 | 80.6 | 153.1 | 83.8 | 59.7 | 28.6 | 47.7 | 10.7 | 20.5 | 9.6 | 15.4 |
|---|
| Short Term Investments | | 27.3 | 0.0 | 28.6 | 28.6 | 36.8 | 32.2 | 41.8 | 51.4 | 61.4 | 117.9 | 81.0 | 76.1 | 87.6 |
|---|
| Total Cash & ST Investments | | 171.6 | 169.1 | 220.3 | 109.2 | 190.0 | 116.0 | 101.4 | 80.0 | 109.1 | 128.6 | 101.4 | 85.7 | 103.0 |
|---|
| Accounts Receivable | | 6.4 | 5.3 | 6.1 | 6.6 | 5.7 | 6.4 | 2.9 | 2.6 | 2.3 | 2.3 | 2.3 | 2.1 | 2.0 |
|---|
| Inventory | | -178.0 | 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 | | 178.0 | 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 Current Assets | | 178.0 | 174.4 | 226.4 | 1,531.9 | 195.7 | 122.4 | 104.3 | 82.7 | 111.5 | 130.9 | 103.7 | 87.7 | 105.0 |
| 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 | | 128.9 | 128.9 | 125.0 | 169.1 | 138.7 | 171.6 | 190.9 | 220.3 | 366.4 | 297.9 |
|---|
| Short Term Investments | | 18.6 | 18.5 | 0.0 | 0.0 | 27.4 | 27.3 | 27.9 | 28.6 | 26.2 | 27.7 |
|---|
| Total Cash & ST Investments | | 147.5 | 147.4 | 125.0 | 169.1 | 166.1 | 198.9 | 218.8 | -22.2 | 392.5 | 325.5 |
|---|
| Accounts Receivable | | 4.2 | 4.9 | 5.0 | 5.3 | 5.2 | 6.4 | 5.9 | 6.1 | 5.6 | 5.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.1 | -372.0 | -302.9 |
|---|
| 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 | | 151.7 | 152.3 | 130.0 | 174.4 | 171.3 | 205.3 | 224.7 | 226.4 | 398.1 | 330.5 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Property, Plant & Equipment | | 16.4 | 13.6 | 16.8 | 17.5 | 18.4 | 19.0 | 18.4 | 16.1 | 11.0 | 11.6 | 11.6 | 10.5 | 10.7 |
|---|
| 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 |
|---|
| Intangible Assets | | 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 |
|---|
| Long-Term Investments | | 163.2 | 1,331.2 | 28.6 | 28.6 | 36.8 | 32.2 | 41.8 | 51.4 | 61.4 | 117.9 | 125.6 | 121.6 | 134.4 |
|---|
| Other Long-Term Assets | | 50.4 | 60.0 | -14.1 | -28.6 | -55.2 | -51.2 | -60.2 | -67.5 | -72.4 | -129.5 | -137.2 | -132.1 | -145.1 |
|---|
| Total Long-Term Assets | | 1,468.8 | 1,418.7 | 31.2 | 34.3 | 55.2 | 51.2 | 60.2 | 67.5 | 72.4 | 129.5 | 137.2 | 132.1 | 145.1 |
|---|
| Total Assets | | 1,646.8 | 1,593.2 | 1,670.3 | 1,636.4 | 1,729.3 | 1,505.8 | 1,121.9 | 974.1 | 902.3 | 795.5 | 743.4 | 658.6 | 624.7 |
| 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 | | 15.5 | 15.6 | 13.4 | 13.6 | 13.8 | 16.4 | 16.6 | 16.8 | 17.0 | 17.3 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 1,251.0 | 1,293.5 | 1,336.4 | 1,331.2 | 1,386.7 | 1,349.4 | 1,340.6 | 202.2 | 26.2 | 27.7 |
|---|
| Other Long-Term Assets | | 61.5 | 66.8 | 60.8 | 60.0 | 61.6 | 61.2 | 63.9 | 58.9 | -43.2 | -44.9 |
|---|
| Total Long-Term Assets | | 1,339.9 | 1,388.6 | 1,424.0 | 1,418.7 | 1,476.9 | 1,441.5 | 1,434.1 | 1,444.0 | 43.2 | 44.9 |
|---|
| Total Assets | | 1,491.6 | 1,540.9 | 1,554.0 | 1,593.2 | 1,648.2 | 1,646.8 | 1,658.8 | 1,670.4 | 1,808.4 | 1,761.6 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 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 |
|---|
| Short-Term Debt | | 138.1 | 35.0 | 95.4 | 108.5 | 0.0 | 0.0 | 3.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 848.8 | 1,309.0 | 1,092.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 986.9 | 1,344.0 | 1,187.7 | 108.5 | 0.0 | 0.0 | 3.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 3.0 | 25.0 | 118.0 | 35.0 | 115.0 | 138.1 | 80.3 | 95.4 | 80.0 | 70.0 |
|---|
| Other Current Liabilities | | 1,232.4 | 1,258.0 | 1,184.5 | 1,309.0 | 1,288.5 | 1,264.5 | 1,331.8 | -95.4 | -80.0 | -70.0 |
|---|
| Current Liabilities | | 1,235.4 | 1,283.0 | 1,302.5 | 1,344.0 | 1,403.5 | 1,402.7 | 1,412.1 | 1,187.7 | 80.0 | 70.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Long-Term Debt | | 9.6 | 13.4 | 13.7 | 22.6 | 17.9 | 18.0 | 28.9 | 68.0 | 26.8 | 49.9 | 57.4 | 39.2 | 41.0 |
|---|
| Capital Leases | | 4.0 | 3.9 | 4.2 | 4.3 | 4.4 | 4.5 | 3.9 | 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 |
|---|
| Total Liabilities | | 1,422.5 | 1,362.1 | 1,448.4 | 1,428.8 | 17.9 | 18.0 | 28.9 | 848.5 | 786.5 | 686.4 | 642.0 | 582.8 | 554.8 |
| 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 | | 10.4 | 15.4 | 13.4 | 13.4 | 13.5 | 13.7 | 13.8 | 13.5 | 13.9 | 14.0 |
|---|
| Capital Leases | | 5.9 | 5.9 | 3.8 | 3.9 | 3.9 | 4.1 | 4.1 | 3.9 | 4.2 | 4.2 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 1,250.6 | 1,303.5 | 1,319.9 | 1,362.1 | 1,422.0 | 1,422.5 | 1,431.5 | 1,448.5 | 1,590.9 | 1,546.5 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Common Stock | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 108.0 | 113.6 | 106.3 | 94.6 | 118.1 | 104.5 | 94.2 | 83.4 | 74.1 | 66.2 | 59.9 | 56.0 | 51.6 |
|---|
| Comprehensive Income | | -1.6 | -1.6 | -8.7 | -2.2 | 0.6 | 1.1 | 0.5 | -0.3 | 0.5 | 2.6 | 1.7 | 2.4 | 0.8 |
|---|
| Total Common Equity | | 224.3 | 231.1 | 221.9 | 207.5 | 233.8 | 235.9 | 230.9 | 125.6 | 115.8 | 109.1 | 101.4 | 75.8 | 69.8 |
| 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 | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | 121.2 | 118.6 | 115.7 | 113.6 | 108.7 | 108.0 | 111.3 | 106.3 | 103.4 | 100.9 |
|---|
| Comprehensive Income | | -1.2 | -1.6 | -1.5 | -1.6 | -1.1 | -1.6 | -1.6 | -1.5 | -2.4 | -1.9 |
|---|
| Total Common Equity | | 241.0 | 237.4 | 234.0 | 231.1 | 226.2 | 224.3 | 227.2 | 221.9 | 217.6 | 215.1 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Total Debt | | 151.7 | 48.4 | 108.9 | 131.1 | 17.9 | 18.0 | 28.9 | 68.0 | 26.8 | 49.9 | 57.4 | 39.2 | 41.0 |
|---|
| Book Value | | 224.3 | 231.1 | 221.9 | 207.5 | 1,711.4 | 1,487.8 | 1,093.0 | 125.6 | 115.8 | 109.1 | 101.4 | 75.8 | 69.8 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 241.0 | 237.4 | 234.0 | 231.1 | 226.2 | 224.3 | 227.2 | 221.9 | 217.6 | 215.1 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Income | | 7.1 | 7.3 | 11.0 | -21.5 | 16.1 | 12.0 | 10.8 | 9.3 | 7.9 | 6.3 | 3.8 | 4.6 | 4.0 |
|---|
| Depreciation & Amortization | | 0.9 | 1.1 | 0.0 | 1.1 | 1.0 | 1.1 | 1.4 | 0.7 | 0.8 | 0.8 | 0.7 | 0.8 | 0.6 |
|---|
| Stock-Based Compensation | | 2.0 | 2.1 | 2.1 | 3.1 | 4.0 | 1.9 | 2.1 | 1.5 | 1.4 | 0.5 | 0.3 | 0.0 | 0.3 |
|---|
| Change Working Capital | | -3.5 | 1.0 | -8.6 | -10.1 | 1.0 | 0.4 | -0.9 | 2.8 | 0.2 | 0.4 | -0.3 | 1.3 | -3.1 |
|---|
| Change In Accounts Receivable | | -1.4 | 0.8 | 0.5 | -0.9 | 0.7 | -3.3 | -0.2 | -0.3 | 0.0 | -0.1 | -0.2 | -0.1 | -0.2 |
|---|
| 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 |
|---|
| 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 |
|---|
| Other Non-cash Items | | -0.2 | -0.3 | -0.8 | 55.2 | 2.8 | 5.0 | 5.2 | 3.6 | -2.2 | 0.9 | 3.2 | 1.9 | 0.0 |
|---|
| Cash from Operations | | 5.5 | 0.0 | 5.6 | 21.9 | 24.3 | 18.2 | 17.5 | 16.8 | 9.5 | 8.6 | 6.8 | 7.6 | 2.5 |
| 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 | | 2.7 | 2.8 | 2.2 | 4.9 | 0.7 | -3.3 | 5.0 | 2.9 | 2.5 | 3.5 |
|---|
| Depreciation & Amortization | | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 | 0.3 | 0.3 |
|---|
| Stock-Based Compensation | | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
|---|
| Change Working Capital | | 2.3 | 0.7 | -0.9 | 0.0 | 0.7 | 4.2 | -3.9 | 2.4 | -6.7 | 3.9 |
|---|
| Change In Accounts Receivable | | 0.7 | 0.1 | 0.3 | 0.0 | 1.1 | -0.5 | 0.2 | -0.5 | -0.6 | 0.8 |
|---|
| 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 | | -1.5 | -0.7 | -0.3 | -1.9 | 1.4 | 6.1 | -5.9 | -1.3 | -0.7 | -1.3 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.6 | -3.9 | 6.9 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Capital Expenditure | | -0.3 | -0.4 | -0.3 | -0.3 | -0.4 | -0.9 | -6.2 | -2.4 | -3.4 | -0.9 | -1.8 | -0.6 | -0.5 |
|---|
| Acquisitions | | -6.3 | 0.0 | 0.0 | 0.0 | -144.8 | 0.0 | -124.3 | 0.0 | -121.1 | -70.2 | -61.5 | -55.9 | -63.8 |
|---|
| Investments | | -1.8 | 0.0 | -1.8 | 0.0 | -13.6 | 0.0 | -13.7 | 0.0 | -13.1 | -9.8 | -17.8 | -13.5 | -25.2 |
|---|
| Sales of Investment | | 2.3 | 2.6 | 2.6 | 4.3 | 8.3 | 10.1 | 24.2 | 8.6 | 71.3 | 18.9 | 12.1 | 28.3 | 38.1 |
|---|
| Other Investing Activities | | 18.5 | 0.0 | 104.3 | -26.4 | -5.2 | -369.7 | 3.4 | -101.1 | -4.6 | 0.5 | -5.9 | 1.7 | -7.5 |
|---|
| Cash from Investing | | -16.1 | 0.0 | 104.7 | -22.3 | -155.7 | -360.5 | -116.6 | -94.8 | -71.0 | -61.5 | -75.0 | -39.9 | -59.0 |
| 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 | -0.3 | 0.0 | 0.0 | -0.1 | -0.1 | -0.1 | 0.0 | 0.0 | -0.2 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.3 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.8 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.5 | 0.5 | 0.7 | 1.0 | 0.6 | 0.5 | 0.5 | 0.5 | 0.8 | 0.6 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | 20.0 | -9.3 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.0 | 20.8 | -8.8 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Debt Repaid | | -73.1 | 0.0 | -22.1 | 0.0 | 0.0 | -11.5 | -5.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.4 | -11.8 |
|---|
| Debt Issued | | 140.8 | -60.4 | -0.1 | 113.2 | -0.1 | 0.6 | -34.1 | 41.2 | -23.0 | -7.6 | 18.2 | 1.6 | 52.8 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 387.7 | 91.6 | 0.0 | 0.0 | 0.0 | 41.2 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -0.1 | -0.1 | -0.1 | -3.0 | -19.0 | -8.0 | -0.2 | -0.2 | -0.6 | 0.0 | -17.1 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | -2.0 | -2.6 | -1.6 | -44.0 | 0.0 | 0.0 | 0.0 | -0.2 | -0.2 | -0.2 |
|---|
| Other Financing Activities | | -91.9 | 0.0 | 51.6 | -67.0 | 222.2 | -0.1 | 87.8 | 59.2 | 99.1 | 43.2 | 55.2 | 30.0 | 60.5 |
|---|
| Cash from Financing | | -115.7 | 0.0 | 29.4 | -72.1 | 200.7 | 366.4 | 130.2 | 59.0 | 98.5 | 43.2 | 79.1 | 26.5 | 48.5 |
| 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 | 15.0 | 10.0 | 11.5 |
|---|
| Debt Issued | | -27.1 | -90.9 | 82.9 | -80.1 | -23.3 | 57.9 | -15.1 | 29.9 | 19.9 | 22.9 |
|---|
| 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 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | -158.5 | 41.6 | 44.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -143.6 | 51.6 | 55.6 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Change in Cash | | -126.2 | -51.2 | 139.7 | -72.5 | 69.3 | 24.2 | 31.0 | -19.1 | 37.0 | -9.8 | 10.9 | -5.8 | -8.0 |
|---|
| Closing Cash Balance | | 171.6 | 169.1 | 220.3 | 80.6 | 153.1 | 83.8 | 59.7 | 28.6 | 47.7 | 10.7 | 20.5 | 9.6 | 15.4 |
| 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 | | 0.0 | 3.9 | -44.2 | 30.5 | -33.0 | -19.2 | -29.5 | -146.0 | 68.5 | 53.7 |
|---|
| Closing Cash Balance | | 128.9 | 128.9 | 125.0 | 169.1 | 138.7 | 171.6 | 190.9 | 220.3 | 366.4 | 297.9 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Free Cash Flow | | 5.2 | 11.5 | 5.2 | 21.6 | 23.9 | 17.3 | 11.3 | 14.4 | 6.1 | 7.7 | 5.0 | 7.1 | 2.0 |
|---|
| Real Free Cash Flow | | 3.2 | 9.4 | 3.1 | 18.5 | 19.9 | 15.3 | 9.2 | 12.8 | 4.6 | 7.3 | 4.7 | 7.1 | 1.7 |
| 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 | | 4.8 | 4.2 | 2.1 | 4.9 | 3.0 | 6.2 | -2.6 | 5.5 | -3.9 | 6.7 |
|---|
| Real Free Cash Flow | | 4.2 | 3.6 | 1.5 | 4.3 | 2.5 | 5.7 | -3.1 | 5.0 | -4.4 | 6.2 |