SEVN
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 | | 43.0 | 58.9 | 30.0 | 34.9 | 34.1 | 30.2 | -54.3 | 72.1 | -23.7 | 9.8 | 26.9 | -1.3 | 52.7 | 2.6 | 33.0 | 6.5 | 25.8 |
|---|
| Cost of Revenues | | 8.8 | 11.5 | 2.5 | 1.3 | 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 |
|---|
| Gross Profit | | 41.6 | 47.4 | 27.4 | 33.6 | 34.1 | 30.2 | -54.3 | 72.1 | -23.7 | 9.8 | 26.9 | -1.3 | 52.7 | 2.6 | 33.0 | 6.5 | 25.8 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 14.8 | 14.1 | 6.5 | 7.6 | 6.5 | 8.9 | 7.3 | 18.0 | 8.6 | 9.8 |
|---|
| Cost of Revenues | | 2.8 | 2.9 | 0.6 | 2.5 | 0.0 | 0.6 | 0.6 | 2.8 | 0.6 | 0.5 |
|---|
| Gross Profit | | 12.0 | 11.2 | 5.9 | 12.5 | 6.5 | 8.2 | 6.7 | 15.2 | 8.1 | 9.3 |
| 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 | 7.8 | 6.3 | 5.2 | 1.4 | 1.1 | 1.2 | 1.5 | 0.9 | 0.8 | 0.8 | 0.8 | 0.7 | 1.1 | 0.8 |
|---|
| Depreciation & Amortization | | 0.8 | 1.1 | 1.3 | 0.6 | -3.8 | -1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Operating Expenses | | 5.2 | 2.4 | 9.2 | 9.2 | 6.3 | 5.2 | 1.4 | 1.1 | 1.3 | 1.6 | 1.1 | 0.9 | 0.9 | 0.9 | 0.6 | 1.1 | 0.8 |
|---|
| Operating Income | | 38.0 | 44.9 | 49.6 | 24.4 | 56.1 | 25.6 | -65.3 | 69.5 | -26.7 | 2.6 | 20.0 | -11.6 | 46.8 | -5.2 | 36.7 | 4.4 | 28.6 |
| 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 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.2 | 0.9 |
|---|
| Depreciation & Amortization | | 0.3 | 0.3 | 0.0 | 0.3 | -1.0 | 0.3 | 0.0 | 0.4 | 0.3 | 0.3 |
|---|
| Total Operating Expenses | | -0.3 | 0.8 | 2.7 | 2.1 | 1.6 | 1.0 | 2.5 | 1.3 | 2.7 | 0.9 |
|---|
| Operating Income | | 12.3 | 10.4 | 3.2 | 12.0 | 4.9 | 7.2 | 4.2 | 13.9 | 1.5 | 8.3 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 56.3 | 56.3 | 62.4 | 66.3 | 45.3 | 16.8 | 0.6 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 29.5 | 29.5 | 31.8 | 33.5 | 17.6 | 2.3 | 1.2 | 2.9 | 2.9 | 1.4 | 1.0 | 0.7 | 0.7 | 0.7 | 0.6 | 0.4 | 0.2 |
|---|
| Other Expense | | -15.0 | -29.5 | -31.8 | 1.5 | -28.4 | -0.6 | 9.6 | 1.4 | 1.8 | 5.6 | 5.8 | 9.4 | 5.0 | 6.8 | -4.3 | 0.9 | -3.7 |
|---|
| IBT | | 10.1 | 15.4 | 17.9 | 25.9 | 27.8 | 25.0 | -55.7 | 70.9 | -24.9 | 8.2 | 25.8 | -2.2 | 51.8 | 1.6 | 32.3 | 5.4 | 24.9 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | -9.6 | -1.4 | -4.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | 15.4 | 15.4 | 17.6 | 25.7 | 27.6 | 24.7 | -46.1 | 70.9 | -20.2 | 8.2 | 25.8 | -2.2 | 51.8 | 1.6 | 32.3 | 5.4 | 24.9 |
| 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 | | 14.2 | 13.4 | 14.4 | 14.3 | 13.9 | 15.7 | 16.4 | 16.3 | 17.5 | 17.1 |
|---|
| Interest Expense | | 7.5 | 7.0 | 7.5 | 7.4 | 6.8 | 7.9 | 8.4 | 8.7 | 8.9 | 9.0 |
|---|
| Other Expense | | 0.0 | -7.0 | -0.6 | -7.4 | -0.6 | -3.7 | 0.1 | -8.7 | 4.4 | 0.4 |
|---|
| IBT | | 4.8 | 3.4 | -2.7 | 4.5 | 4.9 | 3.5 | 4.2 | 5.2 | 5.9 | 7.5 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 |
|---|
| Net Income | | 4.8 | 3.4 | 2.7 | 4.5 | 4.7 | 3.5 | 4.2 | 5.2 | 5.8 | 7.5 |
| 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 | $1.76 | $1.89 | $2.18 | $-4.52 | $6.89 | $-1.98 | $0.91 | $3.33 | $-0.28 | $6.73 | $0.20 | $4.51 | $2.20 | $10.44 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.76 | $1.89 | $2.18 | $-4.52 | $6.89 | $-1.98 | $0.91 | $3.33 | $-0.28 | $6.73 | $0.20 | $4.51 | $2.20 | $10.44 |
|---|
| Shares Outstanding | | 15.2 | 15.2 | 14.7 | 14.6 | 14.5 | 11.3 | 10.2 | 10.2 | 10.2 | 8.6 | 7.7 | 7.7 | 7.7 | 7.3 | 7.1 | 2.4 | 2.4 |
|---|
| Diluted Shares Outstanding | | 15.2 | 15.2 | 14.7 | 14.6 | 14.5 | 11.3 | 10.2 | 10.2 | 10.2 | 8.6 | 7.7 | 7.7 | 7.7 | 7.3 | 7.1 | 2.4 | 2.4 |
| 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 | $0.40 | $0.51 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.39 | $0.51 |
|---|
| Shares Outstanding | | 15.2 | 14.8 | 14.8 | 14.8 | 14.7 | 14.7 | 14.7 | 14.7 | 14.6 | 14.6 |
|---|
| Diluted Shares Outstanding | | 15.2 | 14.8 | 14.8 | 14.8 | 14.7 | 14.7 | 14.7 | 14.7 | 14.6 | 14.6 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 69.6 | 70.8 | 87.9 | 71.1 | 26.2 | 103.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 669.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 69.6 | 70.8 | 87.9 | 741.0 | 26.2 | 103.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
|---|
| Accounts Receivable | | 3.2 | 601.8 | 3.6 | 669.9 | 572.2 | 92.0 | 2.6 | 2.6 | 2.6 | 2.0 | 1.7 | 1.8 | 2.6 | 1.8 | 0.9 | 0.9 |
|---|
| Inventory | | 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 Current Assets | | -72.8 | 4.9 | 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 | 0.0 |
|---|
| Total Current Assets | | 679.9 | 677.5 | 91.5 | 741.0 | 600.0 | 195.3 | 2.6 | 2.6 | 2.6 | 2.0 | 1.7 | 1.9 | 2.6 | 1.9 | 0.9 | 0.9 |
| 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 | | 77.5 | 46.0 | 41.6 | 70.8 | 82.2 | 69.6 | 93.3 | 87.9 | 60.4 | 81.8 |
|---|
| 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 | | 77.5 | 46.0 | 41.6 | 70.8 | 82.2 | 69.6 | 93.3 | 87.9 | 60.4 | 81.8 |
|---|
| Accounts Receivable | | 2.8 | 621.9 | 652.6 | 601.8 | 549.9 | 603.5 | 583.5 | 3.6 | 3.6 | 3.4 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -530.6 | -603.7 | 15.6 |
|---|
| Other Current Assets | | 0.0 | 5.4 | 5.9 | 4.9 | 5.7 | 6.8 | 5.9 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 80.3 | 673.3 | 700.1 | 677.5 | 637.9 | 679.9 | 682.6 | 91.5 | 64.0 | 85.2 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 3.7 | 0.0 | 4.1 | 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 |
|---|
| 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 |
|---|
| 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 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 91.9 | 358.0 | 301.0 | 340.9 | 270.8 | 255.4 | 267.8 | 226.5 | 224.8 | 113.3 | 111.6 |
|---|
| Other Long-Term Assets | | 11.2 | 15.3 | 0.0 | 0.0 | 0.0 | -91.9 | -358.0 | -301.0 | -340.9 | -270.8 | -255.4 | -267.8 | -226.5 | -224.8 | -113.3 | -111.6 |
|---|
| Total Long-Term Assets | | 14.9 | 15.3 | 4.1 | 0.0 | 0.0 | 91.9 | 358.0 | 301.0 | 340.9 | 270.8 | 255.4 | 267.8 | 226.5 | 224.8 | 113.3 | 111.6 |
|---|
| Total Assets | | 694.9 | 692.8 | 731.5 | 746.8 | 600.0 | 196.1 | 360.7 | 303.7 | 343.6 | 272.8 | 257.1 | 269.7 | 229.1 | 226.7 | 114.3 | 112.7 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.1 | 0.0 | 0.0 |
|---|
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 0.0 | 14.0 | 14.3 | 15.3 | 14.7 | 14.9 | 15.1 | 635.9 | 674.2 | 626.9 |
|---|
| Total Long-Term Assets | | 0.0 | 14.0 | 14.3 | 15.3 | 14.7 | 14.9 | 15.1 | 640.0 | 674.2 | 626.9 |
|---|
| Total Assets | | 700.8 | 687.4 | 714.4 | 692.8 | 652.6 | 694.9 | 697.7 | 731.5 | 750.0 | 727.9 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 2.2 | 3.5 | 0.0 | 1.9 | 1.6 | 0.0 | 0.2 | 0.1 | 1.1 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
|---|
| Short-Term Debt | | 157.1 | 255.8 | 0.0 | 0.0 | 339.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 1.5 | 2.3 | 4.6 | -1.9 | 339.6 | 0.0 | -0.2 | -0.1 | -1.1 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 |
|---|
| Current Liabilities | | 334.1 | 261.5 | 4.6 | 1.9 | 342.3 | 0.0 | 0.2 | 0.1 | 1.1 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
| 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 | 2.2 | 2.6 | 3.5 | 2.7 | 2.2 | 2.4 | 0.0 | 2.3 | 0.5 |
|---|
| Short-Term Debt | | 0.0 | 236.3 | 244.0 | 255.8 | 213.3 | 330.3 | 333.6 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 0.0 | 1.9 | 1.2 | 2.3 | 2.4 | 1.5 | 1.2 | 0.0 | -2.3 | -0.5 |
|---|
| Current Liabilities | | 0.0 | 240.4 | 247.9 | 261.5 | 218.4 | 334.1 | 337.3 | 181.2 | 4.7 | 4.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 260.9 | 162.0 | 454.4 | 471.5 | 339.6 | 0.0 | 88.0 | 88.0 | 88.0 | 60.0 | 60.0 | 60.0 | 60.0 | 50.0 | 10.0 | 10.0 |
|---|
| Capital Leases | | 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 |
|---|
| 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 | | 423.8 | 423.5 | 460.3 | 475.3 | 342.3 | 0.0 | 88.7 | 88.5 | 89.5 | 60.7 | 60.4 | 60.4 | 61.2 | 50.3 | 27.3 | 27.0 |
| 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 | | 0.0 | 179.7 | 196.4 | 162.0 | 162.6 | 87.6 | 87.5 | 454.4 | 0.0 | 0.0 |
|---|
| Capital Leases | | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 434.4 | 420.4 | 445.5 | 423.5 | 383.1 | 423.8 | 426.2 | 454.4 | 479.7 | 460.1 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 30.9 | 28.8 | 31.8 | 33.1 | 20.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -53.1 | -54.4 |
|---|
| Comprehensive Income | | 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 Common Equity | | 271.1 | 269.3 | 271.2 | 271.6 | 257.7 | 192.9 | 272.0 | 215.2 | 254.1 | 212.1 | 196.7 | 209.3 | 167.8 | 176.4 | 87.0 | 85.8 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 0.0 | 25.6 | 28.2 | 28.8 | 29.2 | 30.9 | 31.8 | 31.8 | 30.9 | 28.6 |
|---|
| 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 | | 266.5 | 267.0 | 268.9 | 269.3 | 269.5 | 271.1 | 271.6 | 271.2 | 270.3 | 267.8 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 417.9 | 417.8 | 454.4 | 471.5 | 339.6 | 0.0 | 88.0 | 88.0 | 88.0 | 60.0 | 60.0 | 60.0 | 60.0 | 50.0 | 10.0 | 10.0 |
|---|
| Book Value | | 271.1 | 269.3 | 271.2 | 271.6 | 257.7 | 196.1 | 272.0 | 215.2 | 254.1 | 212.1 | 196.7 | 209.3 | 167.8 | 176.4 | 87.0 | 85.8 |
| 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 | | 266.5 | 267.0 | 268.9 | 269.3 | 269.5 | 271.1 | 271.6 | 271.2 | 270.3 | 267.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Income | | 22.9 | 15.4 | 17.8 | 26.0 | 27.6 | 24.7 | -55.7 | 70.9 | -24.9 | 8.2 | 25.8 | -2.2 | 51.8 | 1.6 | 32.3 | 5.4 |
|---|
| Depreciation & Amortization | | 1.3 | -2.1 | -2.7 | 0.6 | -3.8 | -1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 1.3 | 1.7 | 1.4 | 1.1 | 1.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -2.8 | -1.8 | 0.6 | 0.1 | -2.5 | -4.1 | 4.6 | 0.1 | -0.9 | 0.1 | 0.1 | 0.1 | -0.1 | 0.2 | -1.1 | 0.4 |
|---|
| Change In Accounts Receivable | | 0.2 | -0.2 | 0.7 | 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 Accounts Payable | | -0.2 | -0.2 | 0.1 | -0.3 | 0.3 | -2.3 | 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 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | -3.5 | 1.7 | 3.0 | -7.5 | -9.7 | -19.8 | 261.4 | -56.9 | 39.9 | -70.1 | -15.4 | 12.4 | -41.3 | -1.7 | -62.7 | -1.7 |
|---|
| Cash from Operations | | 17.6 | 0.0 | 0.0 | 20.3 | 12.8 | 0.8 | 210.3 | 14.1 | 14.0 | -61.8 | 10.4 | 10.4 | 10.4 | 0.1 | -31.5 | 4.1 |
| 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 | | 4.8 | 3.4 | 2.7 | 4.5 | 5.0 | 3.5 | 4.2 | 5.2 | 6.0 | 7.5 |
|---|
| Depreciation & Amortization | | -1.2 | 0.3 | -0.6 | -0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 |
|---|
| Stock-Based Compensation | | 0.7 | 0.0 | 0.7 | 0.4 | 0.0 | 0.0 | 0.0 | 0.3 | 0.2 | 0.3 |
|---|
| Change Working Capital | | -0.2 | -1.0 | 0.6 | -1.2 | -0.8 | 2.6 | -0.9 | -0.2 | -0.2 | -1.5 |
|---|
| Change In Accounts Receivable | | -0.3 | 0.0 | 0.5 | -0.4 | 0.1 | 0.2 | 0.2 | 0.2 | 0.0 | -0.2 |
|---|
| Change In Accounts Payable | | -0.6 | 0.8 | 0.1 | -0.4 | -0.2 | 0.6 | 0.0 | 0.0 | -0.1 | 0.2 |
|---|
| 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 | | -0.8 | 0.4 | 1.6 | 0.5 | -0.6 | 0.9 | 0.6 | -1.0 | -1.9 | -2.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.3 | 3.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Capital Expenditure | | 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 |
|---|
| 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 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -133.6 | 0.0 | 0.0 | 0.0 | -217.6 | -347.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 160.5 | 0.0 | 0.0 | 0.0 | 133.6 | 59.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 39.7 | 0.0 | 0.0 | 35.8 | 0.0 | 4.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 27.1 | 0.0 | 0.0 | 35.8 | -84.1 | -283.9 | 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 |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Capital Expenditure | | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 34.0 | -34.0 | 0.0 | 0.0 | -89.4 | 37.3 | -36.4 | -0.9 | -54.3 | -41.9 |
|---|
| Sales of Investment | | -54.1 | 54.1 | 0.0 | 0.0 | 37.2 | 71.0 | 17.3 | 40.4 | 100.6 | 2.2 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | -0.1 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 46.5 | -39.9 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Debt Repaid | | -140.8 | 0.0 | 0.0 | -17.8 | -152.1 | -37.9 | -88.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -10.0 | 0.0 |
|---|
| Debt Issued | | 106.0 | 417.8 | -36.6 | 0.7 | 284.0 | 377.5 | 0.0 | 88.0 | 88.0 | 28.0 | 60.0 | 60.0 | 60.0 | 10.0 | 50.0 | 10.0 |
|---|
| Issuance of Common Stock | | -28.1 | 0.0 | 0.0 | 0.0 | 0.0 | 249.8 | 0.0 | 0.0 | 0.0 | 45.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -0.2 | -0.4 | -0.4 | -0.2 | -0.1 | -0.1 | -16.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -20.7 | 0.0 | 0.0 | -20.6 | -14.6 | -4.6 | -6.8 | -14.1 | -14.0 | -11.4 | -10.4 | -10.4 | -10.3 | -10.2 | -8.4 | -4.1 |
|---|
| Other Financing Activities | | 132.7 | 0.0 | 0.0 | -0.7 | 283.0 | -1.5 | 0.0 | 0.0 | 0.0 | 28.0 | 0.0 | 0.0 | 0.0 | 10.0 | 50.0 | 0.0 |
|---|
| Cash from Financing | | -57.2 | 0.0 | 0.0 | -39.3 | 116.1 | 205.8 | -111.4 | -14.1 | -14.0 | 61.8 | -10.4 | -10.4 | -10.3 | -0.2 | 31.6 | -4.1 |
| 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 | -19.1 | 20.4 |
|---|
| Debt Issued | | 0.0 | -416.0 | -24.5 | 22.7 | 41.9 | -42.0 | -3.2 | -33.3 | 0.1 | 41.0 |
|---|
| 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 | -0.3 | -0.1 | 0.0 | -0.1 | -0.2 | 0.0 | -0.1 | 0.0 | -0.1 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.2 | -5.2 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | -0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -24.5 | 15.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Change in Cash | | -12.4 | 52.7 | -17.1 | 16.8 | 44.8 | -77.3 | 98.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.1 | 0.0 |
|---|
| Closing Cash Balance | | 69.6 | 123.5 | 70.8 | 87.9 | 71.1 | 26.3 | 103.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
| 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 | | 46.0 | 31.5 | 4.3 | -29.1 | -11.4 | 12.6 | -23.7 | 5.4 | 27.3 | -21.5 |
|---|
| Closing Cash Balance | | 123.5 | 77.5 | 46.0 | 41.6 | 70.8 | 82.2 | 69.6 | 93.3 | 87.9 | 60.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Free Cash Flow | | 17.6 | 15.0 | 20.1 | 20.3 | 12.8 | 0.8 | 210.3 | 14.1 | 14.0 | -61.8 | 10.4 | 10.4 | 10.4 | 0.1 | -31.5 | 4.1 |
|---|
| Real Free Cash Flow | | 16.4 | 13.3 | 18.8 | 19.1 | 11.7 | 0.2 | 210.3 | 14.1 | 14.0 | -61.8 | 10.4 | 10.4 | 10.4 | 0.1 | -31.5 | 4.1 |
| 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 | | 3.2 | 3.2 | 5.0 | 3.7 | 3.8 | 7.3 | 4.2 | 4.7 | 5.3 | 3.3 |
|---|
| Real Free Cash Flow | | 2.5 | 3.2 | 4.3 | 3.3 | 3.8 | 7.3 | 4.2 | 4.4 | 5.2 | 3.1 |