SRF.NS
Výsledovka
Rozvaha
Peněžní toky
V miliardách (INR)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 154.8 | 146.9 | 131.4 | 129.1 | 145.9 | 123.1 | 83.0 | 70.6 | 75.4 | 55.1 | 48.2 | 45.3 | 44.9 | 39.9 | 37.7 | 39.8 | 33.9 |
|---|
| Cost of Revenues | | 91.0 | 80.5 | 70.4 | 96.6 | 73.9 | 61.5 | 40.9 | 37.5 | 44.2 | 30.9 | 24.6 | 23.7 | 25.8 | 24.4 | 22.0 | 26.6 | 18.2 |
|---|
| Gross Profit | | 63.8 | 66.4 | 61.0 | 32.5 | 72.0 | 61.6 | 42.1 | 33.1 | 31.2 | 24.2 | 23.6 | 21.6 | 19.2 | 15.5 | 15.7 | 13.2 | 15.8 |
| Revenue |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Total Revenues | | 37.1 | 36.4 | 38.2 | 43.1 | 34.9 | 34.2 | 34.6 | 35.7 | 30.5 | 31.8 |
|---|
| Cost of Revenues | | 26.6 | 26.0 | 22.7 | 15.7 | 21.4 | 21.8 | 21.7 | 11.5 | 18.7 | 19.6 |
|---|
| Gross Profit | | 10.5 | 10.4 | 15.5 | 27.4 | 13.5 | 12.5 | 13.0 | 24.2 | 11.8 | 12.1 |
| 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 | 1.1 | 1.2 | 1.1 | 1.0 | 1.0 | 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 | 14.9 | 7.6 | 6.7 | 4.0 | 3.2 | 3.3 | 2.8 | 2.1 | 1.7 | 1.7 | 1.3 | 1.3 | 2.3 | 7.3 |
|---|
| Depreciation & Amortization | | 8.0 | 7.4 | 6.4 | 6.7 | 5.8 | 5.2 | 4.5 | 3.9 | 3.7 | 3.2 | 2.8 | 2.9 | 2.5 | 2.3 | 2.6 | 2.4 | 1.8 |
|---|
| Total Operating Expenses | | 16.3 | 12.2 | 11.0 | 14.9 | 41.4 | 35.6 | 25.0 | 22.3 | 20.9 | 17.9 | 16.7 | 14.7 | 14.1 | 12.5 | 11.4 | 6.3 | 7.9 |
|---|
| Operating Income | | 47.5 | 54.2 | 50.0 | 20.0 | 29.6 | 26.0 | 16.9 | 10.8 | 10.3 | 6.3 | 6.9 | 6.9 | 5.0 | 3.0 | 4.3 | 6.9 | 7.8 |
| 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 | | 2.2 | 2.1 | 1.8 | 1.8 | 1.6 | 1.9 | 1.6 | 1.6 | 1.4 | 1.6 |
|---|
| Total Operating Expenses | | 4.5 | 4.5 | 2.8 | 4.6 | 2.6 | 2.5 | 2.5 | 4.2 | 2.4 | 2.3 |
|---|
| Operating Income | | 6.0 | 5.9 | 12.7 | 22.9 | 10.9 | 9.9 | 10.4 | 20.1 | 9.4 | 9.9 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.0 | 0.4 | 0.1 | 0.1 | 0.4 | 0.2 | 0.1 | 0.2 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 |
|---|
| Interest Expense | | 3.1 | 3.7 | 2.8 | 2.8 | 2.0 | 0.8 | 1.2 | 1.7 | 1.8 | 1.0 | 0.8 | 1.1 | 1.1 | 0.6 | 0.7 | 1.2 | -1.0 |
|---|
| Other Expense | | -25.0 | -37.1 | -33.0 | -3.0 | -1.3 | -0.1 | -0.8 | -1.6 | -2.0 | -0.5 | -0.3 | -1.2 | -1.1 | -0.9 | -0.8 | -1.3 | -1.0 |
|---|
| IBT | | 22.5 | 17.0 | 16.9 | 16.9 | 28.2 | 25.9 | 16.1 | 9.1 | 8.3 | 5.8 | 6.6 | 5.7 | 4.0 | 2.1 | 3.5 | 5.6 | 6.9 |
|---|
| Income Tax Expense | | 4.7 | 4.5 | 3.6 | 3.6 | 6.6 | 7.0 | 4.1 | 0.0 | 1.9 | 1.2 | 1.4 | 1.5 | 1.0 | 0.5 | 0.9 | 1.8 | 2.0 |
|---|
| Net Income | | 17.8 | 12.5 | 13.4 | 13.4 | 21.6 | 18.9 | 12.0 | 10.2 | 6.4 | 4.6 | 5.1 | 4.2 | 3.0 | 1.6 | 2.5 | 3.8 | 4.8 |
| 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 | 0.1 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.7 | 0.7 | 0.8 | 0.9 | 1.0 | 0.9 | 1.0 | 0.6 | 0.7 | 0.8 |
|---|
| Other Expense | | -1.5 | -0.8 | -6.9 | -15.8 | -7.3 | -7.1 | -7.0 | -15.6 | -5.9 | -5.7 |
|---|
| IBT | | 4.5 | 5.2 | 5.8 | 7.1 | 3.7 | 2.8 | 3.4 | 4.4 | 3.5 | 4.1 |
|---|
| Income Tax Expense | | 0.2 | 1.3 | 1.4 | 1.8 | 1.0 | 0.8 | 0.9 | 0.2 | 0.9 | 1.1 |
|---|
| Net Income | | 4.3 | 3.9 | 4.3 | 5.3 | 2.7 | 2.0 | 2.5 | 4.2 | 2.5 | 3.0 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | Rp0.00 | Rp0.00 | Rp0.00 | Rp45.06 | Rp72.95 | Rp63.75 | Rp40.57 | Rp35.46 | Rp22.33 | Rp16.08 | Rp17.94 | Rp14.97 | Rp10.55 | Rp5.66 | Rp8.81 | Rp12.82 | Rp16.01 |
|---|
| EPS Diluted | | Rp0.00 | Rp0.00 | Rp0.00 | Rp45.06 | Rp72.95 | Rp63.75 | Rp40.57 | Rp35.46 | Rp22.33 | Rp16.08 | Rp17.94 | Rp14.97 | Rp10.55 | Rp5.66 | Rp8.81 | Rp12.82 | Rp16.01 |
|---|
| Shares Outstanding | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Diluted Shares Outstanding | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| 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 | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Diluted Shares Outstanding | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 4.1 | 3.5 | 4.0 | 4.0 | 6.1 | 4.5 | 1.4 | 1.2 | 1.9 | 0.9 | 0.9 | 3.4 | 1.0 | 0.7 | 1.8 | 1.4 | 0.9 |
|---|
| Short Term Investments | | 4.1 | 7.0 | 4.1 | 4.1 | 7.3 | 3.4 | 5.6 | 2.0 | 1.0 | 1.6 | 2.1 | 2.0 | 0.9 | 0.3 | 1.4 | 1.3 | 1.7 |
|---|
| Total Cash & ST Investments | | 8.1 | 10.6 | 8.1 | 8.1 | 13.4 | 7.9 | 7.0 | 3.2 | 2.9 | 2.4 | 3.0 | 5.4 | 1.9 | 1.0 | 3.2 | 2.7 | 2.6 |
|---|
| Accounts Receivable | | 19.6 | 21.7 | 19.4 | 19.4 | 17.9 | 17.9 | 12.7 | 8.9 | 16.5 | 12.3 | 8.6 | 0.0 | 0.0 | 0.0 | 0.0 | 4.8 | 0.0 |
|---|
| Inventory | | 23.3 | 23.5 | 23.3 | 23.3 | 22.7 | 21.4 | 14.7 | 12.0 | 12.2 | 9.6 | 8.4 | 7.0 | 7.6 | 7.5 | 5.6 | 4.9 | 5.0 |
|---|
| Other Current Assets | | 5.5 | 5.5 | 5.7 | 5.6 | 3.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.6 | 7.7 | 7.6 | 8.7 | 6.2 | 0.9 | 4.9 |
|---|
| Total Current Assets | | 56.5 | 61.3 | 56.5 | 56.5 | 57.7 | 52.5 | 39.4 | 29.1 | 31.7 | 24.5 | 20.7 | 20.2 | 17.2 | 17.2 | 15.0 | 13.4 | 12.6 |
| 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 | | 2.2 | 0.0 | 3.5 | 0.0 | 1.5 | 8.2 | 4.1 | -9.5 | 3.9 | -11.0 |
|---|
| Short Term Investments | | 4.1 | 0.0 | 7.0 | 0.0 | 4.6 | 0.0 | 4.1 | 19.0 | 5.5 | 22.1 |
|---|
| Total Cash & ST Investments | | 6.3 | 11.2 | 10.6 | 6.1 | 6.1 | 8.2 | 8.1 | 9.5 | 9.5 | 11.0 |
|---|
| Accounts Receivable | | 20.6 | 0.0 | 21.7 | 0.0 | 20.5 | 0.0 | 19.4 | 0.0 | 17.6 | 0.0 |
|---|
| Inventory | | 27.3 | 0.0 | 23.5 | 0.0 | 26.5 | 0.0 | 23.3 | 0.0 | 22.9 | 0.0 |
|---|
| Other Current Assets | | 7.2 | -11.2 | 5.5 | -6.1 | 6.3 | 0.0 | 5.7 | 0.0 | 5.2 | 0.0 |
|---|
| Total Current Assets | | 61.5 | 0.0 | 61.3 | 0.0 | 59.5 | 8.2 | 56.5 | 9.5 | 55.2 | 11.0 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 139.3 | 144.2 | 139.3 | 139.3 | 123.4 | 99.8 | 84.9 | 76.4 | 62.5 | 55.6 | 45.8 | 41.3 | 39.2 | 36.4 | 28.8 | 24.7 | 21.5 |
|---|
| 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 | 0.1 | 0.1 | 0.0 | 0.1 |
|---|
| Intangible Assets | | 1.2 | 1.1 | 1.2 | 1.2 | 1.1 | 1.2 | 1.1 | 1.2 | 1.1 | 1.1 | 0.8 | 0.9 | 1.0 | 0.2 | 0.2 | 0.3 | 0.2 |
|---|
| Long-Term Investments | | 3.7 | 1.2 | 3.7 | 3.7 | 0.0 | 0.3 | 0.0 | 0.0 | -1.0 | -1.6 | -1.9 | -1.9 | -0.9 | -0.2 | -1.3 | -1.3 | -0.6 |
|---|
| Other Long-Term Assets | | 3.9 | 7.7 | 3.9 | 3.9 | 5.0 | 3.8 | 3.7 | 1.9 | 4.5 | 0.0 | 4.1 | 4.2 | 2.3 | 1.1 | 3.0 | 2.6 | 1.7 |
|---|
| Total Long-Term Assets | | 148.3 | 154.3 | 148.3 | 148.3 | 129.8 | 105.2 | 89.9 | 79.7 | 67.2 | 59.1 | 51.1 | 45.3 | 42.4 | 38.0 | 30.9 | 26.4 | 23.1 |
|---|
| Total Assets | | 204.8 | 215.6 | 204.8 | 204.8 | 187.5 | 157.8 | 129.3 | 108.8 | 98.9 | 83.6 | 71.8 | 65.5 | 59.5 | 55.2 | 45.9 | 39.8 | 35.7 |
| 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 | | 150.6 | 0.0 | 144.2 | 0.0 | 141.9 | 0.0 | 139.3 | 0.0 | 134.2 | 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 | | 1.1 | 0.0 | 1.1 | 0.0 | 1.2 | 0.0 | 1.2 | 0.0 | 1.2 | 0.0 |
|---|
| Long-Term Investments | | 4.1 | 0.0 | 1.2 | 0.0 | 3.5 | 0.0 | 3.7 | 0.0 | -5.5 | 0.0 |
|---|
| Other Long-Term Assets | | 5.0 | 0.0 | 7.7 | 0.0 | 4.4 | -8.2 | 3.9 | -9.5 | 11.2 | -11.0 |
|---|
| Total Long-Term Assets | | 161.1 | 0.0 | 154.3 | 0.0 | 151.3 | -8.2 | 148.3 | -9.5 | 141.3 | -11.0 |
|---|
| Total Assets | | 222.6 | 0.0 | 215.6 | 0.0 | 210.8 | 0.0 | 204.8 | 0.0 | 196.5 | 0.0 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 22.0 | 23.3 | 22.0 | 22.0 | 22.3 | 21.0 | 15.9 | 11.1 | 13.8 | 10.4 | 8.1 | 0.0 | 5.8 | 7.9 | 5.2 | 5.3 | 3.9 |
|---|
| Short-Term Debt | | 27.0 | 26.9 | 27.0 | 27.0 | 20.7 | 18.1 | 14.4 | 17.5 | 15.7 | 12.3 | 9.6 | 5.8 | 6.5 | 4.6 | 6.1 | 3.7 | 0.0 |
|---|
| Other Current Liabilities | | 5.7 | 4.1 | 5.4 | 5.4 | 1.1 | 0.6 | 0.4 | 0.2 | 0.1 | 0.3 | 0.4 | 8.5 | 1.0 | 0.7 | 0.5 | 2.6 | 2.9 |
|---|
| Current Liabilities | | 54.8 | 54.3 | 54.8 | 54.8 | 49.2 | 44.4 | 35.7 | 33.1 | 32.0 | 25.3 | 20.0 | 14.3 | 13.9 | 14.0 | 12.4 | 11.8 | 6.8 |
| Current Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Accounts Payable | | 24.8 | 0.0 | 23.3 | 0.0 | 23.3 | 0.0 | 22.0 | 0.0 | 20.8 | 0.0 |
|---|
| Short-Term Debt | | 26.4 | 0.0 | 26.9 | 0.0 | 31.8 | 0.0 | 27.0 | 0.0 | 25.0 | 0.0 |
|---|
| Other Current Liabilities | | 4.1 | 0.0 | 4.1 | 0.0 | 2.3 | 0.0 | 5.5 | 0.0 | 1.1 | 0.0 |
|---|
| Current Liabilities | | 55.3 | 0.0 | 54.3 | 0.0 | 57.5 | 0.0 | 54.8 | 0.0 | 51.9 | 0.0 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 22.5 | 20.4 | 23.3 | 23.3 | 24.1 | 18.5 | 20.3 | 23.9 | 21.6 | 18.9 | 14.3 | 19.1 | 17.9 | 17.1 | 11.0 | 7.2 | 9.7 |
|---|
| Capital Leases | | 0.8 | 0.8 | 1.1 | 1.1 | 1.2 | 1.2 | 0.8 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 9.4 | 10.6 | 9.4 | 9.4 | 8.1 | 6.8 | 3.9 | 1.8 | 3.4 | 2.9 | 5.1 | 4.8 | 4.1 | 3.2 | 2.6 | 2.3 | 2.2 |
|---|
| Total Liabilities | | 90.0 | 89.3 | 90.0 | 90.0 | 84.3 | 72.1 | 60.7 | 59.4 | 57.6 | 48.0 | 40.0 | 38.8 | 36.6 | 34.5 | 26.2 | 21.3 | 18.7 |
| 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 | | 19.6 | 0.0 | 20.4 | 0.0 | 20.7 | 0.0 | 23.3 | 0.0 | 24.8 | 0.0 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.8 | 0.0 | 1.0 | 0.0 | 0.8 | 0.0 | 1.2 | 0.0 |
|---|
| Def. Tax Liability | | 10.4 | 0.0 | 10.6 | 0.0 | 9.9 | 0.0 | 9.4 | 0.0 | 8.8 | 0.0 |
|---|
| Total Liabilities | | 90.0 | -126.3 | 89.3 | -120.0 | 90.8 | -114.8 | 90.0 | -108.5 | 88.0 | 0.0 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
|---|
| Retained Earnings | | 98.4 | 108.8 | 98.4 | 98.4 | 87.3 | 67.9 | 51.1 | 41.2 | 32.0 | 26.4 | 23.4 | 17.6 | 14.5 | 12.0 | 11.2 | 15.5 | 14.1 |
|---|
| Comprehensive Income | | 111.8 | 9.4 | 8.3 | 8.3 | 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 |
|---|
| Total Common Equity | | 114.8 | 126.3 | 114.8 | 114.8 | 103.3 | 85.7 | 68.6 | 49.3 | 41.3 | 35.6 | 31.8 | 26.7 | 23.0 | 20.7 | 19.7 | 18.5 | 17.0 |
| 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 | | 3.0 | 0.0 | 3.0 | 0.0 | 3.0 | 0.0 | 3.0 | 0.0 | 3.0 | 0.0 |
|---|
| Retained Earnings | | 0.0 | 0.0 | 108.8 | 0.0 | 0.0 | 0.0 | 98.4 | 0.0 | 0.0 | 0.0 |
|---|
| Comprehensive Income | | 0.0 | 126.3 | 9.4 | 120.0 | 117.0 | 114.8 | 8.3 | 108.5 | 105.6 | 103.3 |
|---|
| Total Common Equity | | 132.6 | 126.3 | 126.3 | 120.0 | 120.0 | 114.8 | 114.8 | 108.5 | 108.5 | 103.3 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 50.3 | 47.3 | 50.3 | 50.3 | 44.8 | 36.6 | 34.7 | 41.3 | 37.3 | 31.3 | 24.0 | 24.9 | 24.3 | 21.8 | 17.0 | 10.9 | 9.7 |
|---|
| Book Value | | 114.8 | 126.3 | 114.8 | 114.8 | 103.3 | 85.7 | 68.6 | 49.3 | 41.3 | 35.6 | 31.8 | 26.7 | 23.0 | 20.7 | 19.7 | 18.5 | 17.0 |
| 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 | | 132.6 | 126.3 | 126.3 | 120.0 | 120.0 | 114.8 | 114.8 | 108.5 | 108.5 | 103.3 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 13.4 | 12.5 | 13.4 | 13.4 | 28.2 | 25.9 | 16.1 | 10.7 | 8.3 | 5.8 | 6.6 | 5.7 | 4.0 | 2.1 | 3.5 | 5.6 | 6.9 |
|---|
| Depreciation & Amortization | | 4.9 | 7.7 | 6.7 | 6.7 | 5.8 | 5.2 | 4.5 | 3.9 | 3.7 | 3.2 | 2.8 | 2.9 | 2.5 | 2.3 | 2.6 | 2.4 | 1.8 |
|---|
| Stock-Based Compensation | | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 0.0 | -0.2 | -1.1 | -1.1 | -0.6 | -6.6 | -1.2 | -0.2 | -3.2 | -1.7 | -2.6 | 2.2 | -1.0 | -1.2 | -1.4 | -0.1 | -1.3 |
|---|
| Change In Accounts Receivable | | 0.0 | -2.1 | -1.7 | -1.7 | 0.0 | -5.1 | -4.0 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 1.1 | -0.1 | -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 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.1 | -0.7 | -0.7 | -1.3 | -6.7 | -2.6 | 0.1 | -2.7 | -1.2 | -1.7 | 0.6 | -0.2 | -1.8 | -0.7 | 0.2 | -2.0 |
|---|
| Other Non-cash Items | | -13.4 | 4.7 | 1.9 | 1.9 | 1.6 | 0.9 | 1.2 | 1.8 | 2.0 | -0.3 | -0.4 | 0.1 | 0.0 | 0.3 | -0.4 | -1.3 | -1.3 |
|---|
| Cash from Operations | | 9.7 | 0.0 | 0.0 | 20.9 | 29.0 | 21.1 | 17.7 | 13.0 | 9.0 | 7.0 | 6.5 | 10.9 | 5.4 | 3.5 | 4.2 | 6.6 | 6.2 |
| Cash Flow From Operating Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Income | | 8.2 | 4.3 | 5.3 | 2.7 | 2.0 | 2.5 | 4.2 | 2.5 | 3.0 | 3.6 |
|---|
| Depreciation & Amortization | | 4.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 1.6 | 1.6 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -4.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Receivable | | 1.9 | 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 | | -3.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 2.3 | -4.3 | -5.3 | -2.7 | -2.0 | -2.5 | -4.3 | -0.8 | -1.4 | -3.6 |
|---|
| 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 | | 0.0 | -12.3 | -22.2 | -22.2 | -28.7 | -18.3 | -12.1 | -13.9 | -10.6 | -13.0 | -6.7 | -5.9 | -5.1 | -8.0 | -7.0 | -5.7 | -2.2 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 3.2 | 10.6 | 13.0 | 6.7 | 5.9 | 0.3 | 8.0 | 7.0 | 0.2 | 0.1 |
|---|
| Investments | | 0.0 | 0.0 | -1.4 | -1.4 | -1.6 | -0.6 | -1.9 | -0.9 | -7.9 | -5.3 | -6.5 | -5.1 | -6.9 | -8.4 | -8.6 | -10.5 | -8.8 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 1.1 | 1.1 | 0.0 | 2.1 | 0.0 | 0.3 | 8.2 | 6.1 | 6.3 | 4.5 | 6.3 | 9.6 | 8.5 | 10.3 | 7.7 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.1 | 0.7 | 1.0 | -1.0 | -0.5 | -10.5 | -12.8 | -5.9 | -6.1 | 0.4 | -7.7 | -6.7 | 0.2 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | -22.3 | -29.6 | -15.9 | -15.0 | -11.8 | -10.1 | -12.0 | -6.1 | -6.7 | -5.0 | -6.6 | -6.7 | -5.6 | -3.2 |
| Cash Flow From Investing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Capital Expenditure | | -8.8 | 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 | | 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 | 0.0 | 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 | | 0.0 | 0.0 | 0.0 | 5.4 | -7.6 | -4.7 | -19.9 | -9.6 | -9.1 | -4.3 | -4.6 | -6.7 | -3.6 | -4.8 | -2.2 | -4.3 | -3.0 |
|---|
| Debt Issued | | 5.5 | -3.0 | 50.3 | 10.9 | 15.8 | 6.6 | 13.2 | 13.6 | 15.2 | 11.6 | 3.6 | 7.2 | 6.2 | 9.5 | 8.3 | 5.5 | 12.7 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.5 | 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 | 4.7 | 11.3 | 0.0 | 12.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.9 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | -2.1 | -2.1 | -2.1 | -1.4 | -0.8 | -0.7 | -0.7 | -0.7 | -0.6 | -0.6 | -0.6 | -0.6 | -0.8 | -1.3 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | -4.0 | 11.9 | 0.0 | 0.0 | 8.4 | -0.1 | 10.0 | 2.4 | 5.4 | 4.0 | 7.4 | 5.7 | 5.5 | 1.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | -0.7 | 2.2 | -2.1 | -2.5 | -2.0 | 2.5 | 5.0 | -2.8 | -1.8 | -0.2 | 2.0 | 3.0 | -0.5 | -3.0 |
| Cash Flow From Financing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 46.0 | -47.3 | 47.3 | -52.5 | 52.5 | -50.3 | 50.3 | -49.8 | 49.8 | -50.3 |
|---|
| 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 | 0.0 | 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 | 0.0 |
|---|
| 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 | | 9.7 | -0.7 | -2.1 | -2.1 | 1.6 | 3.1 | 0.2 | -0.7 | 1.0 | 0.0 | -2.5 | 2.4 | 0.2 | -1.1 | 0.5 | 0.5 | 0.0 |
|---|
| Closing Cash Balance | | 0.0 | 3.3 | 4.0 | 4.0 | 6.1 | 4.5 | 1.4 | 1.2 | 1.9 | 0.9 | 0.9 | 3.4 | 1.0 | 0.7 | 1.8 | 1.3 | 0.9 |
| Cash position |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Change in Cash | | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.4 | 3.2 | 3.1 |
|---|
| Closing Cash Balance | | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 7.3 | 4.0 | 9.3 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 9.7 | 12.6 | -1.2 | -1.2 | 0.4 | 2.7 | 5.6 | -0.8 | -1.6 | -6.0 | -0.3 | 5.0 | 0.3 | -4.5 | -2.8 | 0.9 | 4.0 |
|---|
| Real Free Cash Flow | | 9.7 | 12.5 | -1.3 | -1.3 | 0.3 | 2.6 | 5.6 | -0.9 | -1.6 | -6.0 | -0.3 | 5.0 | 0.3 | -4.5 | -2.8 | 0.9 | 4.0 |
| Free Cash Flow |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Free Cash Flow | | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.4 | 3.2 | 3.1 |
|---|
| Real Free Cash Flow | | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 3.4 | 3.2 | 3.1 |