SKA-B.ST
Výsledovka
Rozvaha
Peněžní toky
V miliardách (SEK)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 176.7 | 176.7 | 176.5 | 167.2 | 163.2 | 143.9 | 160.3 | 172.8 | 171.7 | 157.9 | 145.4 | 153.0 | 143.3 | 136.5 | 129.4 | 118.7 | 122.2 |
|---|
| Cost of Revenues | | 161.9 | 161.9 | 162.0 | 153.7 | 146.5 | 128.2 | 143.5 | 156.5 | 157.5 | 145.1 | 131.1 | 139.2 | 130.2 | 124.0 | 117.8 | 107.4 | 109.8 |
|---|
| Gross Profit | | 14.8 | 14.5 | 14.5 | 13.4 | 16.7 | 15.7 | 16.9 | 16.3 | 14.3 | 12.8 | 14.2 | 13.9 | 13.1 | 12.5 | 11.6 | 11.3 | 12.5 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 44.5 | 42.3 | 46.2 | 43.8 | 50.4 | 44.3 | 45.1 | 36.7 | 46.2 | 42.2 |
|---|
| Cost of Revenues | | 40.1 | 39.3 | 42.1 | 40.4 | 45.4 | 40.9 | 41.4 | 34.3 | 42.9 | 39.3 |
|---|
| Gross Profit | | 4.4 | 3.0 | 4.0 | 3.3 | 5.0 | 3.5 | 3.6 | 2.4 | 3.2 | 3.0 |
| 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 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.0 | 7.6 | 7.0 | 7.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 8.8 | 9.0 | 7.9 | 8.3 | 9.5 | 9.5 | 9.9 | 0.0 | 8.9 | 8.4 | 7.7 | 8.5 | 7.9 | 7.5 |
|---|
| Depreciation & Amortization | | 4.9 | 2.8 | 2.7 | 2.7 | 3.1 | 3.0 | 3.4 | 3.9 | 1.0 | 0.1 | 2.0 | -0.1 | 0.0 | 0.1 | -1.0 | 0.3 | 0.3 |
|---|
| Total Operating Expenses | | 8.3 | 8.3 | 7.7 | 8.2 | 9.0 | 7.9 | 8.3 | 9.5 | 9.5 | 9.9 | 9.2 | 8.9 | 8.4 | 7.7 | 8.5 | 2.9 | 7.0 |
|---|
| Operating Income | | 6.5 | 6.2 | 6.7 | 5.3 | 10.0 | 8.3 | 12.6 | 7.4 | 5.6 | 4.6 | 7.2 | 6.3 | 5.4 | 5.6 | 4.0 | 8.4 | 5.5 |
| 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 | 0.1 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 2.3 |
|---|
| Depreciation & Amortization | | 2.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
|---|
| Total Operating Expenses | | 2.3 | 1.9 | 2.0 | 2.1 | 2.2 | 2.1 | 2.3 | 1.9 | 2.5 | 2.3 |
|---|
| Operating Income | | 2.1 | 1.1 | 2.0 | 1.3 | 2.8 | 1.4 | 2.1 | 0.4 | 0.7 | 0.8 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 1.0 | 1.0 | 1.1 | 0.7 | 0.4 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.3 | 0.3 |
|---|
| Interest Expense | | 0.4 | 0.4 | 0.5 | 0.1 | 0.0 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.0 | 0.3 | 0.4 |
|---|
| Other Expense | | 0.8 | 1.0 | 0.7 | 0.6 | 0.3 | -0.2 | -0.2 | -0.1 | 0.9 | 1.7 | 2.0 | 1.0 | 0.4 | 0.5 | 0.7 | 0.0 | 0.0 |
|---|
| IBT | | 7.3 | 7.3 | 7.4 | 5.9 | 10.3 | 8.1 | 12.4 | 7.3 | 5.7 | 4.6 | 7.1 | 6.0 | 5.1 | 5.3 | 3.8 | 8.4 | 5.4 |
|---|
| Income Tax Expense | | 1.5 | 1.5 | 1.8 | 0.9 | 2.0 | 1.2 | 2.5 | 1.3 | 1.1 | 0.5 | 1.4 | 1.2 | 1.3 | 1.6 | 0.9 | 0.8 | 1.4 |
|---|
| Net Income | | 5.7 | 5.7 | 5.6 | 5.0 | 8.3 | 6.9 | 9.9 | 6.0 | 4.6 | 4.1 | 5.7 | 4.8 | 3.8 | 3.8 | 2.9 | 7.6 | 4.0 |
| 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 | | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 |
|---|
| Interest Expense | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 |
|---|
| Other Expense | | 0.2 | 0.2 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | -0.6 | 0.2 |
|---|
| IBT | | 2.3 | 1.3 | 2.1 | 1.5 | 3.0 | 1.5 | 2.2 | 0.7 | 1.1 | 1.0 |
|---|
| Income Tax Expense | | 0.5 | 0.2 | 0.5 | 0.4 | 0.7 | 0.4 | 0.5 | 0.2 | 0.2 | 0.2 |
|---|
| Net Income | | 1.8 | 1.1 | 1.7 | 1.1 | 2.3 | 1.1 | 1.7 | 0.5 | 1.7 | 0.8 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | kr0.00 | kr0.00 | kr0.00 | kr12.17 | kr20.04 | kr16.64 | kr23.97 | kr14.68 | kr11.17 | kr10.00 | kr13.96 | kr11.63 | kr9.35 | kr9.14 | kr6.92 | kr18.43 | kr9.76 |
|---|
| EPS Diluted | | kr0.00 | kr0.00 | kr0.00 | kr12.07 | kr19.90 | kr16.52 | kr23.84 | kr14.62 | kr11.11 | kr9.94 | kr13.88 | kr11.53 | kr9.25 | kr9.11 | kr6.90 | kr18.31 | kr9.66 |
|---|
| Shares Outstanding | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|---|
| Diluted Shares Outstanding | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| 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 | $4.04 | $1.97 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $4.01 | $1.95 |
|---|
| Shares Outstanding | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|---|
| Diluted Shares Outstanding | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 11.5 | 18.4 | 17.9 | 10.0 | 10.9 | 19.5 | 8.7 | 10.7 | 7.0 | 5.4 | 11.8 | 9.1 | 7.3 | 5.8 | 5.3 | 6.7 |
|---|
| Short Term Investments | | 9.0 | 13.8 | 8.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 1.2 | 10.1 | 7.5 | 5.8 | 6.0 | 5.8 | 6.4 | 6.3 |
|---|
| Total Cash & ST Investments | | 11.5 | 32.2 | 17.9 | 10.0 | 10.9 | 19.5 | 8.7 | 10.7 | 8.2 | 15.5 | 19.3 | 14.9 | 13.2 | 11.6 | 11.7 | 13.0 |
|---|
| Accounts Receivable | | 42.5 | 48.6 | 22.3 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | 2.4 | 2.6 | 5.2 | 6.6 | 4.4 | 3.2 | 23.1 | 22.9 |
|---|
| Inventory | | 64.3 | 61.7 | 59.9 | 63.5 | 54.1 | 49.0 | 51.5 | 43.6 | 40.1 | 34.7 | 28.0 | 27.1 | 26.1 | 28.0 | 1.0 | 0.9 |
|---|
| Other Current Assets | | 9.1 | -5.3 | 25.0 | 0.0 | 0.0 | 0.0 | 0.0 | 42.4 | 39.0 | 33.7 | 27.0 | 26.1 | 25.1 | 26.9 | 28.5 | 25.3 |
|---|
| Total Current Assets | | 127.4 | 137.2 | 125.1 | 124.6 | 115.8 | 105.0 | 100.9 | 95.8 | 89.7 | 86.5 | 79.6 | 74.8 | 68.8 | 69.7 | 64.3 | 62.2 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 11.6 | 16.7 | 18.4 | 15.0 | 11.5 | 12.1 | 14.5 | 7.2 | 6.6 | 9.8 |
|---|
| Short Term Investments | | 14.8 | 13.1 | 13.8 | 11.1 | 0.0 | 0.0 | 8.5 | 8.4 | 9.5 | 10.8 |
|---|
| Total Cash & ST Investments | | 26.3 | 29.8 | 32.2 | 26.1 | 11.5 | 12.1 | 23.0 | 15.6 | 16.1 | 20.7 |
|---|
| Accounts Receivable | | 43.9 | 40.5 | 41.8 | 39.8 | 40.9 | 39.4 | 38.2 | 42.3 | 40.1 | 35.4 |
|---|
| Inventory | | 55.9 | 57.8 | 61.7 | 61.3 | 64.3 | 66.4 | 63.5 | 69.9 | 70.7 | 66.7 |
|---|
| Other Current Assets | | 1.7 | 1.7 | 1.5 | 1.7 | 10.6 | 11.4 | 25.0 | 8.7 | 9.7 | 10.9 |
|---|
| Total Current Assets | | 127.8 | 129.8 | 137.2 | 128.9 | 127.4 | 129.4 | 125.1 | 128.1 | 127.1 | 122.8 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 11.7 | 12.0 | 11.1 | 11.1 | 10.6 | 10.7 | 12.4 | 7.6 | 6.9 | 6.8 | 6.5 | 7.1 | 7.4 | 7.9 | 7.0 | 5.9 |
|---|
| Goodwill | | 4.1 | 4.1 | 3.9 | 4.2 | 3.9 | 3.7 | 4.1 | 4.3 | 4.6 | 5.3 | 5.3 | 5.3 | 4.8 | 4.9 | 5.0 | 3.9 |
|---|
| Intangible Assets | | 0.3 | 0.3 | 0.3 | 0.5 | 0.7 | 0.8 | 0.9 | 1.0 | 1.0 | 1.0 | 0.8 | 0.5 | 0.3 | 0.2 | 0.2 | 0.4 |
|---|
| Long-Term Investments | | 15.5 | 11.6 | 9.1 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 2.1 | -4.9 | -3.3 | -1.9 | -1.0 | -1.6 | -1.7 | -2.4 |
|---|
| Other Long-Term Assets | | 0.0 | 3.7 | 3.1 | 10.3 | 6.1 | 3.6 | 6.0 | 2.4 | 3.5 | 10.1 | 7.5 | 5.8 | 6.0 | 5.8 | 6.4 | 6.3 |
|---|
| Total Long-Term Assets | | 34.2 | 34.0 | 30.1 | 27.0 | 23.2 | 20.7 | 25.1 | 20.5 | 19.7 | 20.0 | 18.1 | 18.0 | 18.7 | 18.5 | 18.5 | 15.5 |
|---|
| Total Assets | | 161.5 | 171.2 | 155.2 | 151.6 | 139.0 | 125.6 | 126.0 | 116.3 | 109.4 | 106.5 | 97.7 | 92.8 | 87.5 | 88.2 | 82.8 | 77.7 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 11.6 | 11.8 | 12.0 | 11.3 | 11.7 | 11.5 | 11.1 | 11.3 | 11.7 | 11.1 |
|---|
| Goodwill | | 3.9 | 3.9 | 4.1 | 4.0 | 4.1 | 4.1 | 3.9 | 4.1 | 4.3 | 4.2 |
|---|
| Intangible Assets | | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 |
|---|
| Long-Term Investments | | 16.2 | 15.7 | 11.6 | 3.8 | 2.1 | -2.2 | 9.1 | 0.1 | -1.1 | -3.3 |
|---|
| Other Long-Term Assets | | 0.0 | 0.0 | 3.7 | 11.1 | 13.4 | 14.7 | 3.1 | 12.2 | 13.3 | 14.6 |
|---|
| Total Long-Term Assets | | 34.0 | 33.8 | 34.0 | 33.1 | 34.2 | 31.0 | 32.9 | 29.7 | 29.9 | 28.2 |
|---|
| Total Assets | | 161.7 | 163.7 | 171.2 | 162.0 | 161.5 | 160.3 | 158.0 | 157.7 | 157.0 | 151.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 44.0 | 15.1 | 13.1 | 14.0 | 12.4 | 9.6 | 15.9 | 16.3 | 15.6 | 15.5 | 15.1 | 16.4 | 13.0 | 12.5 | 28.6 | 27.2 |
|---|
| Short-Term Debt | | 4.1 | 5.3 | 4.4 | 5.1 | 5.6 | 5.6 | 4.5 | 6.2 | 6.0 | 4.9 | 4.1 | 3.4 | 3.0 | 5.6 | 5.4 | 2.6 |
|---|
| Other Current Liabilities | | 10.7 | 40.8 | 38.5 | 63.4 | 0.0 | 53.9 | 54.3 | 53.5 | 49.6 | 48.0 | 35.0 | 38.3 | 38.6 | 41.0 | 16.8 | 16.9 |
|---|
| Current Liabilities | | 82.1 | 88.7 | 80.0 | 82.5 | 76.7 | 69.2 | 74.7 | 76.7 | 71.6 | 69.0 | 64.3 | 58.6 | 55.3 | 59.4 | 57.2 | 52.9 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 44.1 | 43.1 | 45.9 | 43.4 | 44.0 | 41.8 | 13.1 | 44.5 | 41.4 | 39.3 |
|---|
| Short-Term Debt | | 1.0 | 1.1 | 4.2 | 3.7 | 4.1 | 4.9 | 4.4 | 5.7 | 6.6 | 0.9 |
|---|
| Other Current Liabilities | | 38.0 | 38.0 | 11.0 | 10.6 | 10.4 | -1.6 | 38.5 | -16.8 | -49.4 | 43.2 |
|---|
| Current Liabilities | | 83.7 | 82.5 | 88.7 | 83.2 | 82.1 | 83.8 | 80.0 | 86.9 | 85.8 | 83.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 9.5 | 14.9 | 13.4 | 9.0 | 8.9 | 8.9 | 9.7 | 2.4 | 2.3 | 0.6 | 1.2 | 2.5 | 2.3 | 1.8 | 1.3 | 1.1 |
|---|
| Capital Leases | | 6.4 | 7.1 | 7.0 | 7.3 | 7.0 | 7.2 | 8.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 2.4 | 2.4 | 2.2 | 1.9 | 1.2 | 0.9 | 1.0 | 0.7 | 1.2 | 1.5 | 1.3 | 1.0 | 1.0 | 0.6 | 0.9 | 1.6 |
|---|
| Total Liabilities | | 103.3 | 108.6 | 98.8 | 96.3 | 93.2 | 86.9 | 93.0 | 86.9 | 82.3 | 79.0 | 73.5 | 71.4 | 66.2 | 68.9 | 63.2 | 56.9 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 13.3 | 14.1 | 14.9 | 15.2 | 15.8 | 6.2 | 13.4 | 6.4 | 6.8 | 6.5 |
|---|
| Capital Leases | | 6.8 | 6.9 | 7.1 | 6.9 | 6.4 | 7.3 | 6.1 | 7.4 | 7.7 | 7.4 |
|---|
| Def. Tax Liability | | 2.9 | 2.9 | 2.4 | 2.3 | 2.4 | 2.7 | 5.0 | 2.3 | 2.4 | 2.4 |
|---|
| Total Liabilities | | 102.7 | 101.9 | 108.6 | 103.8 | 103.3 | 103.7 | 101.7 | 100.1 | 99.9 | 97.7 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 58.1 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 |
|---|
| Retained Earnings | | 0.0 | 49.8 | 45.8 | 44.2 | 37.8 | 33.1 | 25.5 | 22.7 | 22.1 | 22.2 | 21.3 | 19.1 | 20.0 | 18.4 | 18.5 | 18.4 |
|---|
| Comprehensive Income | | 0.0 | 6.4 | 4.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 58.1 | 62.5 | 56.2 | 55.1 | 45.7 | 38.6 | 32.9 | 29.3 | 27.1 | 27.4 | 24.1 | 21.3 | 21.2 | 19.2 | 19.4 | 20.7 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 0.0 | 0.0 | 1.3 | 58.0 | 58.1 | 56.5 | 1.3 | 57.5 | 56.9 | 53.1 |
|---|
| Retained Earnings | | 0.0 | 0.0 | 49.8 | 0.0 | 0.0 | 0.0 | 45.8 | 0.0 | 0.0 | 0.0 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 6.4 | 0.0 | 0.0 | 0.0 | 4.5 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 58.8 | 61.6 | 62.5 | 58.0 | 58.1 | 56.5 | 56.2 | 57.5 | 56.9 | 53.1 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 20.0 | 20.2 | 17.8 | 14.1 | 14.4 | 14.5 | 14.2 | 8.6 | 8.2 | 5.6 | 5.3 | 5.9 | 5.4 | 7.4 | 6.8 | 3.7 |
|---|
| Book Value | | 58.3 | 62.6 | 56.3 | 55.3 | 45.8 | 38.7 | 33.0 | 29.3 | 27.2 | 27.5 | 24.2 | 21.4 | 21.3 | 19.4 | 19.6 | 20.8 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 |
|---|
| Book Value | | 58.8 | 61.6 | 62.5 | 58.0 | 58.1 | 56.5 | 56.2 | 57.5 | 56.9 | 53.1 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 3.7 | 0.0 | 5.6 | 5.0 | 10.0 | 8.3 | 12.6 | 7.4 | 5.6 | 4.6 | 7.2 | 6.3 | 5.4 | 5.6 | 4.0 | 8.4 | 4.0 |
|---|
| Depreciation & Amortization | | 2.8 | 0.0 | 2.7 | 2.7 | 2.8 | 3.0 | 3.3 | 3.8 | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 0.5 | 0.0 | 0.4 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -0.7 | 0.6 | 4.8 | -0.7 | -3.8 | 6.0 | 8.6 | 2.6 | 9.5 | 2.6 | -2.0 | 6.4 | 1.7 | 3.3 | -2.1 | -1.3 | 3.4 |
|---|
| Change In Accounts Receivable | | 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 |
|---|
| Change In Accounts Payable | | 0.0 | 0.9 | 5.6 | -0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | -0.2 | 2.3 | 4.3 | -0.5 | -2.7 | -2.3 | 2.4 | 2.0 | 2.4 | 0.4 | -4.1 | -0.3 | -0.8 | -0.7 | -2.6 | -1.4 | 0.4 |
|---|
| Other Non-cash Items | | -1.0 | 6.6 | -4.3 | -4.3 | -9.0 | 0.0 | -13.6 | 0.1 | -5.7 | -4.4 | -8.1 | -4.1 | -2.3 | -2.6 | -2.0 | -6.8 | -1.1 |
|---|
| Cash from Operations | | 3.0 | 0.0 | 0.0 | 3.2 | 0.5 | 7.4 | 11.3 | 6.0 | 9.5 | 2.8 | -0.9 | 8.6 | 4.8 | 6.3 | -0.1 | 0.2 | 6.2 |
| 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 | | 1.8 | 2.0 | 0.0 | 0.9 | 0.0 | 0.0 | 1.7 | 0.5 | 1.7 | 0.8 |
|---|
| Depreciation & Amortization | | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.7 | 0.7 | 0.7 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 |
|---|
| Change Working Capital | | 1.5 | -1.0 | 0.5 | -0.4 | 3.9 | 5.5 | 0.2 | -4.8 | 4.0 | 0.0 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 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 | -0.2 | 0.0 |
|---|
| Other Non-cash Items | | -2.4 | 0.0 | 1.5 | 0.0 | 2.2 | 1.3 | -1.1 | -1.6 | -0.3 | -0.7 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.0 | 0.8 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -1.6 | 0.0 | -2.7 | -2.6 | -2.3 | -1.9 | -1.6 | -2.7 | -2.6 | -2.1 | -2.0 | -1.9 | -1.6 | -1.7 | -2.8 | -2.3 | -1.4 |
|---|
| Acquisitions | | 0.3 | 0.0 | 0.3 | 0.0 | 0.2 | 0.7 | 0.2 | 1.0 | -0.1 | -0.4 | -0.5 | 0.2 | -0.2 | -0.3 | -0.4 | -1.4 | 0.0 |
|---|
| Investments | | -4.6 | -3.1 | -8.5 | -4.1 | -0.7 | -0.7 | 0.0 | -0.1 | 0.0 | -0.2 | -0.3 | -0.1 | -0.3 | -0.1 | 0.0 | -0.4 | -0.8 |
|---|
| Sales of Investment | | 10.2 | 0.0 | 3.7 | 10.7 | 0.2 | 0.0 | 5.5 | 0.3 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 |
|---|
| Other Investing Activities | | -5.5 | 0.0 | 0.0 | 2.0 | 6.5 | -9.5 | -2.4 | 0.3 | 0.3 | 3.9 | 1.2 | 0.4 | 2.3 | 0.6 | 2.0 | 5.0 | -2.0 |
|---|
| Cash from Investing | | 0.5 | 0.0 | 0.0 | 6.0 | 3.9 | -11.4 | 1.6 | -1.2 | -2.4 | 1.6 | -1.6 | -1.4 | 0.2 | -1.4 | -1.2 | 0.9 | -3.9 |
| 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 | -0.5 | 0.0 | -0.5 | -0.7 | -0.3 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 |
|---|
| Investments | | 0.0 | -0.8 | -0.6 | -0.6 | -0.8 | 0.0 | -0.6 | -0.5 | -3.8 | -0.2 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 10.1 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.5 | 0.9 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.6 |
| 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 | 3.5 | -4.1 | -3.5 | -7.6 | -6.2 | -1.6 | -1.8 | -1.4 | -2.6 | -1.1 | -1.9 | -1.0 | -0.7 | -2.4 |
|---|
| Debt Issued | | 12.2 | 20.2 | 2.3 | 7.2 | 3.8 | 3.5 | 7.8 | 11.8 | 2.0 | 4.4 | 1.7 | 1.9 | 1.6 | -0.2 | 1.7 | 3.8 | 6.1 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 7.5 | 0.0 | 1.4 | 2.6 | 1.3 | 1.6 | 0.3 | 1.4 | 5.8 | 3.4 | 0.0 |
|---|
| Repurchase of Common Stock | | -0.4 | -0.1 | -0.2 | -0.5 | -0.5 | -0.2 | -0.1 | 0.0 | -0.1 | -0.4 | -0.8 | -0.4 | -0.4 | -0.3 | -0.3 | -0.2 | 0.0 |
|---|
| Dividends Paid | | -3.0 | 0.0 | 0.0 | -3.1 | -4.1 | -3.9 | -1.3 | -2.5 | -3.4 | -3.4 | -3.1 | -2.8 | -2.6 | -2.5 | -2.5 | -4.9 | -2.6 |
|---|
| Other Financing Activities | | 5.8 | 0.0 | 0.0 | -1.1 | 3.2 | 0.2 | 0.4 | 1.8 | 0.1 | 0.2 | -0.1 | -0.4 | 0.1 | 0.0 | -0.1 | 0.0 | 0.1 |
|---|
| Cash from Financing | | 1.6 | 0.0 | 0.0 | -1.3 | -5.6 | -5.1 | -1.2 | -6.9 | -3.5 | -2.8 | -4.1 | -4.5 | -3.6 | -3.2 | 1.9 | -2.4 | -4.9 |
| 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 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.0 | 14.4 | -0.9 | -3.8 | 0.2 | -1.1 | 12.6 | -10.5 | 10.4 | -0.3 |
|---|
| 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 | 0.0 | 0.0 | -0.1 | 0.0 | -0.1 | -0.1 | -0.2 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -0.2 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | -0.5 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.6 | -0.8 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 1.6 | -12.5 | 0.5 | 7.9 | -0.9 | -8.6 | 10.8 | -2.0 | 3.7 | 1.6 | -6.4 | 2.7 | 1.8 | 1.5 | 0.5 | -1.3 | -2.8 |
|---|
| Closing Cash Balance | | 11.5 | 10.5 | 18.4 | 17.9 | 10.0 | 10.9 | 19.5 | 8.7 | 10.7 | 7.0 | 5.4 | 11.8 | 9.1 | 7.3 | 5.8 | 5.3 | 6.7 |
| 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 | | -0.8 | -0.3 | -5.1 | -1.8 | 3.5 | 3.4 | -0.6 | -5.8 | 7.4 | 0.6 |
|---|
| Closing Cash Balance | | 10.5 | 11.2 | 11.6 | 16.7 | 18.4 | 15.0 | 11.5 | 12.1 | 14.5 | 7.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.4 | 4.1 | 6.4 | 0.6 | -1.8 | 5.5 | 9.7 | 3.4 | 6.9 | 0.7 | -2.9 | 6.7 | 3.2 | 4.6 | -2.8 | -2.0 | 4.8 |
|---|
| Real Free Cash Flow | | 0.9 | 4.1 | 6.1 | 0.1 | -2.3 | 5.1 | 9.4 | 3.1 | 6.9 | 0.7 | -2.9 | 6.7 | 3.2 | 4.6 | -2.8 | -2.0 | 4.8 |
| 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 | | 0.0 | 1.0 | 2.0 | 0.4 | 6.2 | 6.3 | 1.4 | -5.8 | 5.3 | 0.5 |
|---|
| Real Free Cash Flow | | 0.0 | 1.0 | 2.0 | 0.4 | 6.2 | 6.3 | 1.4 | -5.8 | 4.8 | 0.5 |