QUIK
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 | | 13.8 | 13.8 | 20.1 | 21.2 | 16.2 | 12.7 | 8.6 | 10.3 | 12.6 | 12.1 | 11.4 | 19.0 | 27.8 | 26.1 | 14.9 | 21.0 | 26.2 |
|---|
| Cost of Revenues | | 10.7 | 10.7 | 8.2 | 6.7 | 7.4 | 5.3 | 4.4 | 4.4 | 6.3 | 6.6 | 7.6 | 11.4 | 16.8 | 17.3 | 7.9 | 8.5 | 9.6 |
|---|
| Gross Profit | | 3.0 | 3.0 | 11.9 | 14.5 | 8.8 | 7.4 | 4.2 | 5.9 | 6.3 | 5.5 | 3.8 | 7.5 | 11.0 | 8.8 | 7.1 | 12.5 | 16.6 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 3.7 | 2.0 | 3.7 | 4.3 | 5.7 | 4.3 | 4.1 | 5.7 | 7.5 | 6.7 |
|---|
| Cost of Revenues | | 3.1 | 2.5 | 2.7 | 2.4 | 2.3 | 1.9 | 1.9 | 1.9 | 1.7 | 1.5 |
|---|
| Gross Profit | | 0.7 | -0.5 | 1.0 | 1.9 | 3.4 | 2.4 | 2.2 | 3.8 | 5.8 | 5.1 |
| 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 | 6.4 | 5.0 | 6.9 | 7.5 | 12.4 | 9.9 | 9.6 | 12.3 | 14.1 | 12.2 | 8.4 | 8.7 | 9.8 | 7.5 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 8.0 | 7.5 | 8.0 | 6.8 | 8.9 | 10.0 | 9.9 | 10.3 | 10.6 | 11.7 | 12.0 | 10.5 | 10.0 | 10.1 |
|---|
| Depreciation & Amortization | | 5.5 | 0.0 | 2.8 | 2.1 | 0.7 | 0.6 | 0.1 | 0.2 | 1.3 | 1.4 | 1.3 | 1.4 | 1.5 | 1.3 | 1.2 | 1.2 | 1.2 |
|---|
| Total Operating Expenses | | 14.6 | 14.6 | 15.3 | 14.4 | 12.5 | 14.9 | 14.4 | 21.3 | 19.9 | 19.5 | 22.6 | 24.8 | 23.8 | 20.4 | 19.2 | 19.8 | 17.5 |
|---|
| Operating Income | | -11.5 | -11.5 | -3.4 | 0.1 | -3.7 | -7.5 | -10.1 | -15.4 | -13.6 | -14.0 | -18.8 | -17.5 | -12.8 | -11.8 | -12.2 | -7.3 | -0.9 |
| Operating Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 1.9 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.3 | 1.9 |
|---|
| Depreciation & Amortization | | 1.5 | 1.4 | 1.5 | 1.0 | 0.8 | 0.8 | 1.0 | 0.6 | 0.7 | 0.3 |
|---|
| Total Operating Expenses | | 3.8 | 3.5 | 3.5 | 3.9 | 3.6 | 4.2 | 3.4 | 3.7 | 3.7 | 3.8 |
|---|
| Operating Income | | -3.1 | -3.9 | -2.5 | -2.0 | -0.2 | -1.9 | -1.2 | 0.1 | 2.1 | 1.3 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.0 | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.2 | 0.3 | 0.4 | 0.1 | 0.1 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.1 |
|---|
| Other Expense | | -0.8 | -0.8 | -0.4 | -0.3 | -0.4 | 1.0 | -1.0 | -0.2 | 0.0 | -0.1 | -0.3 | -0.3 | -0.2 | -0.2 | -0.1 | -0.2 | 0.9 |
|---|
| IBT | | -12.3 | -12.3 | -3.8 | -0.3 | -4.2 | -6.5 | -11.1 | -15.5 | -13.6 | -14.0 | -19.1 | -17.7 | -13.0 | -11.8 | -12.3 | -7.5 | -0.1 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | -0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 0.0 | 0.1 | -0.2 |
|---|
| Net Income | | -14.8 | -14.8 | -3.8 | -0.3 | -4.3 | -6.6 | -11.2 | -15.4 | -13.8 | -14.1 | -19.1 | -17.8 | -13.1 | -12.3 | -12.3 | -7.6 | 0.1 |
| Net Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 |
|---|
| Other Expense | | -0.5 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 | 0.0 | -0.1 | -0.1 | -0.1 |
|---|
| IBT | | -3.6 | -4.0 | -2.7 | -2.1 | -0.3 | -2.1 | -1.2 | 0.1 | 2.0 | 1.2 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | -6.0 | -4.0 | -2.7 | -2.2 | -0.3 | -2.1 | -1.6 | 0.1 | 2.0 | 1.2 |
| 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 | $-0.02 | $-0.34 | $-0.57 | $-1.14 | $-2.02 | $-2.16 | $-2.56 | $-0.29 | $-0.32 | $-0.24 | $-0.27 | $-0.29 | $-0.21 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.02 | $-0.34 | $-0.57 | $-1.14 | $-2.02 | $-2.16 | $-2.56 | $-0.29 | $-0.32 | $-0.24 | $-0.27 | $-0.29 | $-0.21 | $0.00 |
|---|
| Shares Outstanding | | 16.2 | 16.2 | 14.5 | 13.5 | 12.6 | 11.5 | 9.8 | 7.7 | 6.4 | 5.5 | 65.4 | 56.5 | 55.4 | 45.8 | 41.8 | 36.8 | 35.7 |
|---|
| Diluted Shares Outstanding | | 16.2 | 16.2 | 14.5 | 13.5 | 12.6 | 11.5 | 9.8 | 7.7 | 6.4 | 5.5 | 65.4 | 56.5 | 55.4 | 45.8 | 41.8 | 36.8 | 39.0 |
| Per Share Data |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.15 | $0.09 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.14 | $0.08 |
|---|
| Shares Outstanding | | 16.2 | 16.5 | 15.7 | 15.3 | 14.9 | 14.6 | 14.4 | 14.2 | 14.0 | 13.9 |
|---|
| Diluted Shares Outstanding | | 16.2 | 16.5 | 15.7 | 15.3 | 14.9 | 14.6 | 14.4 | 14.5 | 14.3 | 14.1 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 23.3 | 21.9 | 24.6 | 19.2 | 19.6 | 22.7 | 21.4 | 26.4 | 16.5 | 14.9 | 19.1 | 30.1 | 37.4 | 22.6 | 20.2 | 22.0 |
|---|
| 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 | 0.3 | 0.4 | 0.9 |
|---|
| Total Cash & ST Investments | | 23.3 | 21.9 | 24.6 | 19.2 | 19.6 | 22.7 | 21.4 | 26.4 | 16.5 | 14.9 | 19.1 | 30.1 | 37.4 | 22.9 | 20.6 | 22.9 |
|---|
| Accounts Receivable | | 3.2 | 5.1 | 6.4 | 4.7 | 1.3 | 1.7 | 2.0 | 2.2 | 0.9 | 0.8 | 1.6 | 1.6 | 3.3 | 1.2 | 1.6 | 4.1 |
|---|
| Inventory | | 1.8 | 0.9 | 2.0 | 2.5 | 2.1 | 2.7 | 3.3 | 3.8 | 3.6 | 2.0 | 2.9 | 5.0 | 4.1 | 3.0 | 3.8 | 3.3 |
|---|
| Other Current Assets | | 1.2 | 1.7 | 1.6 | 1.6 | 1.2 | 1.1 | 1.6 | 1.8 | 1.0 | 1.1 | 1.3 | 0.1 | 1.3 | 1.0 | 0.0 | 0.8 |
|---|
| Total Current Assets | | 29.4 | 29.6 | 34.6 | 27.9 | 24.2 | 28.2 | 28.4 | 34.3 | 22.0 | 18.8 | 24.9 | 37.7 | 46.1 | 28.2 | 26.6 | 31.1 |
| 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 | | 17.3 | 19.2 | 17.5 | 21.9 | 22.4 | 23.3 | 27.4 | 24.6 | 18.6 | 20.6 |
|---|
| 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 | | 17.3 | 19.2 | 17.5 | 21.9 | 22.4 | 23.3 | 27.4 | 24.6 | 18.6 | 20.6 |
|---|
| Accounts Receivable | | 3.4 | 6.0 | 5.7 | 5.1 | 3.0 | 3.2 | 3.9 | 6.4 | 5.7 | 3.1 |
|---|
| Inventory | | 0.9 | 0.9 | 0.9 | 0.9 | 1.8 | 1.8 | 1.9 | 2.0 | 2.0 | 2.5 |
|---|
| Other Current Assets | | 2.7 | 1.3 | 1.2 | 1.7 | 2.9 | 1.7 | 2.1 | 1.6 | 1.7 | 1.9 |
|---|
| Total Current Assets | | 24.3 | 27.4 | 25.3 | 29.6 | 30.1 | 29.9 | 35.3 | 34.3 | 28.1 | 28.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 12.9 | 16.5 | 9.9 | 1.9 | 2.0 | 2.4 | 3.2 | 1.4 | 2.4 | 2.8 | 3.3 | 3.2 | 2.8 | 2.7 | 2.2 | 2.3 |
|---|
| Goodwill | | 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 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 2.8 | 3.3 | 2.6 | 2.2 | 2.0 | 1.8 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 1.5 | 0.3 | 0.3 | 0.3 | 0.3 | 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 | | -2.2 | 2.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Total Long-Term Assets | | 18.0 | 22.3 | 13.2 | 4.6 | 4.8 | 4.7 | 5.0 | 1.8 | 2.6 | 3.0 | 3.5 | 3.4 | 3.1 | 2.8 | 2.4 | 2.5 |
|---|
| Total Assets | | 47.5 | 51.9 | 47.8 | 32.6 | 29.0 | 32.9 | 33.4 | 36.1 | 24.6 | 21.8 | 28.5 | 41.1 | 49.1 | 31.0 | 29.0 | 33.6 |
| 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 | | 17.2 | 18.4 | 17.7 | 16.8 | 15.0 | 12.9 | 13.3 | 9.9 | 5.6 | 3.5 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Intangible Assets | | 0.3 | 1.3 | 1.2 | 3.3 | 2.8 | 2.8 | 2.7 | 2.6 | 2.2 | 2.2 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Other Long-Term Assets | | 4.3 | 3.1 | 4.5 | 2.1 | 4.1 | 2.6 | 0.1 | -2.0 | 0.1 | 0.1 |
|---|
| Total Long-Term Assets | | 21.8 | 22.8 | 23.7 | 22.3 | 19.7 | 17.6 | 16.6 | 13.5 | 8.5 | 6.4 |
|---|
| Total Assets | | 46.1 | 50.2 | 49.1 | 51.9 | 49.7 | 47.5 | 51.9 | 47.8 | 36.5 | 34.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.4 | 3.1 | 4.7 | 2.4 | 0.9 | 0.9 | 1.0 | 1.5 | 1.4 | 2.0 | 4.0 | 2.5 | 3.6 | 2.0 | 2.5 | 2.2 |
|---|
| Short-Term Debt | | 21.2 | 20.2 | 21.6 | 15.9 | 15.8 | 15.7 | 15.7 | 15.3 | 6.3 | 6.2 | 0.3 | 0.2 | 1.2 | 0.2 | 0.1 | 0.4 |
|---|
| Other Current Liabilities | | 1.3 | 1.6 | 2.2 | 1.5 | 1.7 | 1.3 | 1.1 | 1.9 | 1.7 | 1.6 | 1.5 | 1.6 | 3.5 | 1.2 | 1.1 | 1.3 |
|---|
| Current Liabilities | | 24.6 | 25.4 | 29.6 | 20.0 | 18.9 | 18.0 | 18.0 | 18.7 | 9.4 | 9.8 | 5.8 | 4.3 | 8.3 | 3.3 | 3.7 | 4.2 |
| 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 | 3.4 | 2.6 | 3.1 | 2.9 | 1.4 | 4.9 | 4.7 | 3.9 | 3.4 |
|---|
| Short-Term Debt | | 15.3 | 17.0 | 17.0 | 20.2 | 22.1 | 21.2 | 21.3 | 21.6 | 15.8 | 16.8 |
|---|
| Other Current Liabilities | | 4.9 | 0.7 | 1.1 | 1.5 | 1.3 | 1.2 | 1.3 | 2.2 | 2.0 | 1.0 |
|---|
| Current Liabilities | | 20.6 | 21.5 | 21.5 | 25.4 | 26.9 | 24.6 | 28.5 | 29.6 | 22.1 | 21.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 0.3 | 1.6 | 1.1 | 0.5 | 0.9 | 2.4 | 1.6 | 0.1 | 0.4 | 0.0 | 2.2 | 1.2 | 0.1 | 0.3 | 0.1 | 0.0 |
|---|
| Capital Leases | | 0.6 | 0.7 | 1.0 | 1.4 | 1.7 | 1.9 | 2.3 | 0.4 | 0.7 | 0.2 | 0.5 | 0.4 | 0.3 | 0.4 | 0.1 | 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 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 25.6 | 27.0 | 30.9 | 20.7 | 19.8 | 20.4 | 19.6 | 18.8 | 9.8 | 9.9 | 8.1 | 5.6 | 8.5 | 3.7 | 4.0 | 4.3 |
| 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 | | 0.7 | 1.0 | 1.3 | 1.6 | 1.8 | 0.9 | 1.1 | 1.1 | 0.3 | 0.4 |
|---|
| Capital Leases | | 0.5 | 0.6 | 0.7 | 0.7 | 0.8 | 0.9 | 0.9 | 0.7 | 1.1 | 1.4 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 21.4 | 22.6 | 22.8 | 27.0 | 28.8 | 25.6 | 29.7 | 30.9 | 22.5 | 22.2 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -307.0 | -309.4 | -305.6 | -305.3 | -301.0 | -294.4 | -283.3 | -267.8 | -254.0 | -239.9 | -220.8 | -202.9 | -188.7 | -177.6 | -165.2 | -157.6 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.7 | -12.5 | -12.1 | -15.2 | -15.5 | 0.0 | 0.0 | 0.1 | 0.6 |
|---|
| Total Common Equity | | 21.8 | 24.9 | 16.9 | 11.9 | 9.2 | 12.5 | 13.8 | 17.3 | 14.9 | 12.0 | 20.3 | 35.6 | 40.6 | 27.3 | 24.9 | 29.3 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -318.3 | -314.3 | -311.6 | -309.4 | -309.1 | -307.0 | -305.4 | -305.6 | -307.6 | -308.8 |
|---|
| 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 | | 24.7 | 27.7 | 26.3 | 24.9 | 20.9 | 21.8 | 22.2 | 16.9 | 14.0 | 12.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 22.0 | 21.9 | 22.4 | 16.4 | 16.7 | 18.1 | 17.3 | 15.4 | 6.7 | 6.2 | 2.5 | 1.4 | 1.3 | 0.4 | 0.3 | 0.4 |
|---|
| Book Value | | 21.8 | 24.9 | 16.9 | 11.9 | 9.2 | 12.5 | 13.8 | 17.3 | 14.9 | 12.0 | 20.3 | 35.6 | 40.6 | 27.3 | 24.9 | 29.3 |
| 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 | | 24.7 | 27.7 | 26.3 | 24.9 | 20.9 | 21.8 | 22.2 | 16.9 | 14.0 | 12.2 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.8 | 0.0 | -3.8 | -0.3 | -4.3 | -6.6 | -11.2 | -15.4 | -13.8 | -14.1 | -19.1 | -17.8 | -13.1 | -12.3 | -12.3 | -7.6 | 0.1 |
|---|
| Depreciation & Amortization | | 3.5 | -2.3 | 3.9 | 2.2 | 0.7 | 0.6 | 0.8 | 1.2 | 1.3 | 1.4 | 1.3 | 1.4 | 1.5 | 1.3 | 1.2 | 1.2 | 1.2 |
|---|
| Stock-Based Compensation | | 3.7 | 0.0 | 4.6 | 2.5 | 2.0 | 2.5 | 1.7 | 3.1 | 1.9 | 1.4 | 1.6 | 1.9 | 2.2 | 2.0 | 2.0 | 1.7 | 2.4 |
|---|
| Change Working Capital | | -4.5 | -0.7 | -4.7 | -0.2 | -2.7 | 1.5 | 1.6 | -0.4 | -2.4 | -1.9 | 0.3 | 2.3 | -1.6 | -0.8 | 0.0 | 1.4 | -2.8 |
|---|
| Change In Accounts Receivable | | 1.8 | 2.1 | 0.1 | 1.0 | -1.7 | 0.3 | 0.3 | 0.2 | -1.3 | -0.1 | 0.8 | 0.0 | 1.7 | -2.0 | 0.3 | 2.6 | -1.7 |
|---|
| Change In Accounts Payable | | -3.3 | -1.8 | -3.6 | 0.1 | 1.9 | 0.4 | 0.3 | -0.5 | 0.2 | -0.1 | -1.3 | 0.3 | -2.0 | 1.4 | -0.7 | 0.3 | -0.4 |
|---|
| Change In Inventories | | 0.3 | -0.1 | 0.3 | 0.6 | -0.6 | 0.4 | 0.4 | 0.5 | -0.7 | -1.8 | 0.6 | 1.8 | -0.9 | -1.7 | 0.3 | -1.1 | -1.3 |
|---|
| Other Non-cash Items | | 7.8 | -0.2 | 0.1 | 0.6 | 0.2 | -0.9 | 0.2 | 0.1 | 0.3 | 0.2 | 0.7 | 0.1 | 0.1 | 0.5 | 0.5 | -6.8 | 0.1 |
|---|
| Cash from Operations | | 5.0 | 0.0 | 0.0 | 4.8 | -4.1 | -2.9 | -6.7 | -11.6 | -12.6 | -12.9 | -15.3 | -11.8 | -10.8 | -9.1 | -8.7 | -2.5 | -0.1 |
| Cash Flow From Operating Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Income | | 8.9 | -4.0 | -2.7 | -2.2 | -0.3 | -2.1 | -1.6 | 0.1 | 2.0 | 1.2 |
|---|
| Depreciation & Amortization | | -6.5 | 1.4 | 1.6 | 1.1 | 1.1 | 1.0 | 1.0 | 0.8 | 0.7 | 1.0 |
|---|
| Stock-Based Compensation | | -2.5 | 0.8 | 0.8 | 0.9 | 0.9 | 1.2 | 0.9 | 1.6 | 0.6 | 0.6 |
|---|
| Change Working Capital | | -1.0 | 1.9 | 0.4 | -1.9 | -1.6 | -0.1 | -0.6 | -2.4 | 1.6 | -3.1 |
|---|
| Change In Accounts Receivable | | 0.4 | 1.2 | 1.1 | -0.6 | -2.1 | 0.2 | -0.5 | 2.6 | -0.8 | 0.5 |
|---|
| Change In Accounts Payable | | -1.5 | 0.7 | 0.4 | -1.5 | -0.4 | 0.5 | -0.3 | -3.3 | 0.9 | -0.6 |
|---|
| Change In Inventories | | 0.0 | 0.0 | -0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | -0.7 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | -1.5 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 0.1 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -10.3 | -3.7 | -6.5 | -6.3 | -0.8 | -0.7 | -1.1 | -0.9 | -0.4 | -0.6 | -2.0 | -0.3 | -1.0 | -1.3 | -1.2 | -0.9 | -0.8 |
|---|
| 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 | 0.0 | 0.3 | 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 | | -1.2 | 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 | 1.1 |
|---|
| Cash from Investing | | -10.3 | 0.0 | 0.0 | -6.3 | -0.8 | -0.7 | -1.1 | -0.9 | -0.3 | -0.6 | -2.0 | -0.3 | -1.0 | -1.0 | -1.2 | -0.9 | 0.3 |
| Cash Flow From Investing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Capital Expenditure | | -4.5 | -1.5 | -1.5 | -1.5 | -1.5 | -0.5 | -3.8 | -0.7 | -3.9 | -1.9 |
|---|
| 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 | 0.0 | -0.5 | -0.1 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.9 | -1.9 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -20.5 | 0.0 | 0.0 | 4.4 | -60.5 | -60.4 | -57.3 | -46.4 | -27.4 | -18.3 | -0.3 | -0.3 | -0.3 | -0.2 | -0.5 | -0.4 | -8.4 |
|---|
| Debt Issued | | 26.2 | 21.9 | -0.5 | 10.4 | 60.1 | 59.0 | 58.1 | 48.2 | 36.2 | 18.8 | 4.0 | 1.4 | 0.4 | 1.1 | 0.6 | 0.3 | 8.8 |
|---|
| Issuance of Common Stock | | 3.8 | 0.0 | 0.0 | 2.5 | 4.9 | 1.3 | 9.3 | 9.4 | 16.2 | 17.6 | 11.1 | 0.6 | 4.7 | 26.3 | 12.7 | 2.0 | 6.0 |
|---|
| Repurchase 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 | 0.0 |
|---|
| Dividends Paid | | 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 Financing Activities | | 80.2 | 0.0 | 0.0 | 0.0 | 60.0 | 59.5 | 57.0 | 44.5 | 34.1 | 16.0 | 2.1 | 1.0 | 0.0 | -1.2 | 0.0 | 0.0 | 6.0 |
|---|
| Cash from Financing | | 8.0 | 0.0 | 0.0 | 6.9 | 4.5 | 0.4 | 9.0 | 7.6 | 22.9 | 15.2 | 12.9 | 1.3 | 4.4 | 24.9 | 12.3 | 1.6 | 3.6 |
| Cash Flow From Financing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.8 | -0.2 |
|---|
| Debt Issued | | 16.1 | -2.0 | -0.2 | -3.6 | -2.1 | 1.9 | -0.3 | 0.0 | 11.1 | 0.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.9 | -0.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 2.7 | -3.0 | -2.7 | 5.4 | -0.4 | -3.1 | 1.2 | -4.9 | 9.9 | 1.7 | -4.3 | -10.9 | -7.4 | 14.8 | 2.4 | -1.8 | 3.8 |
|---|
| Closing Cash Balance | | 23.3 | 18.8 | 21.9 | 24.6 | 19.2 | 19.6 | 22.7 | 21.5 | 26.5 | 16.5 | 14.9 | 19.1 | 30.1 | 37.4 | 22.6 | 20.2 | 22.0 |
| Cash position |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Change in Cash | | 1.5 | -1.9 | 1.6 | -4.3 | -0.5 | -0.9 | -4.1 | 2.8 | 6.0 | -1.9 |
|---|
| Closing Cash Balance | | 18.8 | 17.3 | 19.2 | 17.6 | 21.9 | 22.4 | 23.3 | 27.4 | 24.6 | 18.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -5.3 | -6.4 | -6.4 | -1.5 | -4.9 | -3.6 | -7.8 | -12.5 | -13.0 | -13.6 | -17.2 | -12.2 | -11.8 | -10.3 | -9.9 | -3.4 | -1.0 |
|---|
| Real Free Cash Flow | | -9.0 | -6.4 | -11.0 | -4.0 | -6.9 | -6.1 | -9.5 | -15.7 | -14.9 | -15.0 | -18.8 | -14.1 | -14.0 | -12.3 | -11.9 | -5.1 | -3.4 |
| Free Cash Flow |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Free Cash Flow | | -2.8 | -1.4 | -0.9 | -3.6 | -1.4 | -0.5 | -4.0 | -0.5 | 1.1 | -1.8 |
|---|
| Real Free Cash Flow | | -0.3 | -2.2 | -1.7 | -4.5 | -2.3 | -1.7 | -4.9 | -2.1 | 0.5 | -2.4 |