SSL
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 504.5 | 249.1 | 275.1 | 289.7 | 275.7 | 201.9 | 190.4 | 203.6 | 181.5 | 172.4 | 172.9 | 185.3 | 202.7 | 181.3 | 169.4 | 142.4 | 122.3 |
|---|
| Cost of Revenues | | 322.5 | 143.1 | 153.4 | 167.4 | 141.1 | 103.0 | 112.7 | 108.6 | 93.0 | 87.6 | 87.7 | 93.7 | 102.7 | 89.6 | 111.0 | 90.5 | 79.2 |
|---|
| Gross Profit | | 182.0 | 106.0 | 121.7 | 122.3 | 134.7 | 98.9 | 77.7 | 95.0 | 88.4 | 84.8 | 85.3 | 91.5 | 99.9 | 91.7 | 58.4 | 52.0 | 43.1 |
| Revenue |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Revenues | | 116.6 | 127.0 | 122.1 | 138.8 | 69.4 | 136.3 | 68.1 | 137.9 | 70.0 | 149.8 |
|---|
| Cost of Revenues | | 87.1 | 89.7 | 71.6 | 74.2 | 37.1 | 79.2 | 39.6 | 76.6 | 39.3 | 88.8 |
|---|
| Gross Profit | | 29.5 | 37.3 | 50.5 | 64.6 | 32.3 | 57.1 | 28.6 | 61.4 | 30.7 | 61.0 |
| 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 | 0.0 | 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 | 44.1 | 47.3 | 47.7 | 45.8 | 45.4 | 37.4 | 30.8 | 23.9 | 28.1 | 39.9 | 34.7 | 18.4 | 19.9 | 17.0 |
|---|
| Depreciation & Amortization | | 26.0 | 14.0 | 13.2 | 14.1 | 14.1 | 17.6 | 22.6 | 18.0 | 16.4 | 16.2 | 16.4 | 13.6 | 13.5 | 12.0 | 9.7 | 7.4 | 6.7 |
|---|
| Total Operating Expenses | | 97.5 | 67.5 | 73.6 | 100.9 | 68.7 | 67.8 | 64.0 | 65.9 | 62.2 | 51.3 | 49.7 | 45.1 | 50.0 | 45.8 | 21.9 | 21.9 | 19.1 |
|---|
| Operating Income | | 84.5 | 38.5 | 48.1 | 54.5 | 80.0 | 9.4 | -96.7 | 11.6 | 30.1 | 31.7 | 24.2 | 46.5 | 41.7 | 40.6 | 36.8 | 30.0 | 23.9 |
| Operating Income |
|
TTM |
2-2026 | 4-2025 | 2-2025 | 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 | 11.4 | 0.0 | 11.5 | 22.5 | 11.4 | 21.2 |
|---|
| Depreciation & Amortization | | 6.2 | 6.9 | 7.4 | 5.5 | 2.8 | 7.7 | 3.9 | 9.0 | 3.3 | 8.3 |
|---|
| Total Operating Expenses | | 11.9 | 12.5 | 34.8 | 38.2 | 19.1 | 41.3 | 17.7 | 64.2 | 18.3 | 36.8 |
|---|
| Operating Income | | 17.6 | 24.8 | 15.7 | 26.4 | 13.2 | 19.4 | 10.8 | 25.8 | 12.4 | 29.4 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 2.5 | 2.9 | 3.2 | 6.9 | 1.0 | 0.9 | 0.9 | 0.7 | 1.7 | 1.6 | 1.8 | 1.3 | 1.2 | 0.7 | 0.8 | 1.0 | 1.3 |
|---|
| Interest Expense | | 15.5 | 9.3 | 10.3 | 0.0 | 6.9 | 6.6 | 7.2 | 0.5 | 3.8 | 3.3 | 2.3 | 2.2 | 1.9 | 2.0 | 2.0 | 1.8 | 2.1 |
|---|
| Other Expense | | -117.8 | -26.2 | -82.6 | 4.0 | -24.5 | 1.3 | -20.7 | -2.3 | -8.5 | -1.7 | -11.3 | 0.1 | -4.1 | -4.8 | 0.7 | 0.2 | 0.2 |
|---|
| IBT | | -33.3 | 12.3 | -34.5 | 14.5 | 55.5 | 10.7 | -117.4 | 9.2 | 15.7 | 30.0 | 23.7 | 45.6 | 45.1 | 39.8 | 36.0 | 29.4 | 23.4 |
|---|
| Income Tax Expense | | 11.6 | 4.6 | 9.7 | 5.2 | 13.9 | 0.2 | -26.1 | 3.2 | 5.6 | 8.5 | 8.7 | 14.4 | 14.7 | 12.6 | 11.7 | 9.2 | 7.0 |
|---|
| Net Income | | -46.9 | 6.8 | -44.3 | 8.8 | 39.0 | 9.0 | -91.3 | 6.1 | 8.7 | 20.4 | 13.2 | 29.7 | 29.6 | 26.3 | 23.6 | 19.8 | 15.9 |
| Net Income |
|
TTM |
2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Interest Income | | 1.2 | 1.3 | 0.0 | 0.0 | 0.0 | 3.4 | 0.0 | 3.4 | 0.0 | 3.4 |
|---|
| Interest Expense | | 4.2 | 4.7 | 3.1 | 3.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | -16.2 | -18.8 | -9.4 | -73.3 | -36.7 | -9.1 | -4.6 | -8.7 | -15.5 | -18.8 |
|---|
| IBT | | 1.3 | 5.9 | 6.4 | -46.9 | -23.5 | 12.4 | 6.2 | -6.3 | -3.1 | 20.8 |
|---|
| Income Tax Expense | | 0.5 | 3.0 | 1.6 | 6.5 | 3.3 | 3.2 | 1.6 | 0.9 | 0.4 | 6.1 |
|---|
| Net Income | | 0.2 | 2.2 | 4.6 | -53.9 | -26.9 | 9.6 | 4.8 | -5.8 | -2.9 | 14.6 |
| 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 | $14.00 | $62.84 | $14.57 | $-147.71 | $9.85 | $14.26 | $33.36 | $21.66 | $48.71 | $48.57 | $43.38 | $39.09 | $32.97 | $26.68 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $13.02 | $62.05 | $14.39 | $-146.67 | $9.79 | $14.17 | $33.27 | $21.66 | $48.70 | $48.27 | $43.30 | $38.90 | $32.85 | $26.54 |
|---|
| Shares Outstanding | | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
|---|
| Diluted Shares Outstanding | | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Per Share Data |
|
TTM |
2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $-42.40 | $0.00 | $6.79 | $-9.18 | $-4.59 | $23.23 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $-42.40 | $0.00 | $6.79 | $-9.18 | $-4.59 | $22.85 |
|---|
| Shares Outstanding | | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 |
|---|
| Diluted Shares Outstanding | | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 39.3 | 41.1 | 43.0 | 53.9 | 43.1 | 31.2 | 34.7 | 15.9 | 15.1 | 27.6 | 52.3 | 48.3 | 37.2 | 25.3 | 12.7 | 14.7 | 14.9 |
|---|
| Short Term Investments | | 0.0 | 5.6 | 3.5 | 0.0 | 0.3 | 1.5 | 0.6 | 0.6 | 1.5 | 2.7 | 0.0 | 0.1 | 0.4 | 1.5 | 0.4 | 0.1 | 0.1 |
|---|
| Total Cash & ST Investments | | 39.3 | 46.7 | 46.5 | 53.9 | 43.5 | 32.7 | 35.4 | 16.5 | 16.7 | 30.4 | 52.4 | 48.5 | 37.6 | 26.8 | 13.2 | 14.8 | 14.9 |
|---|
| Accounts Receivable | | 37.6 | 41.6 | 37.0 | 32.3 | 45.3 | 30.2 | 28.9 | 27.9 | 33.0 | 30.2 | 30.9 | 30.0 | 30.0 | 28.4 | 25.8 | 23.2 | 20.4 |
|---|
| Inventory | | 45.1 | 41.8 | 40.7 | 42.2 | 41.1 | 29.7 | 27.8 | 29.6 | 29.4 | 25.4 | 23.8 | 23.1 | 26.8 | 24.1 | 20.7 | 18.5 | 16.5 |
|---|
| Other Current Assets | | 5.0 | 0.1 | 2.4 | 14.0 | 2.4 | 12.5 | 85.9 | 4.0 | 0.1 | 5.0 | 1.1 | 0.1 | 1.4 | 2.3 | 0.0 | 3.3 | 0.1 |
|---|
| Total Current Assets | | 126.9 | 130.2 | 126.6 | 134.5 | 132.3 | 105.2 | 178.0 | 78.0 | 81.3 | 88.0 | 108.1 | 106.7 | 97.4 | 89.6 | 65.5 | 59.8 | 53.7 |
| Current Assets |
|
4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 41.1 | 36.7 | 45.4 | 45.4 | 39.3 | 39.3 | 53.9 | 53.9 | 35.0 | 35.0 |
|---|
| Short Term Investments | | 5.6 | 3.6 | 3.5 | 2.2 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 46.7 | 40.3 | 48.9 | 47.6 | 39.3 | 39.3 | 53.9 | 55.2 | 35.0 | 35.0 |
|---|
| Accounts Receivable | | 41.6 | 35.7 | 37.0 | 27.4 | 38.9 | 37.6 | 32.3 | 26.5 | 33.5 | 41.3 |
|---|
| Inventory | | 41.8 | 44.0 | 40.7 | 40.7 | 45.1 | 45.1 | 42.2 | 42.2 | 45.8 | 45.8 |
|---|
| Other Current Assets | | 0.1 | 0.0 | 0.0 | 11.0 | 1.4 | 5.0 | 14.0 | 10.6 | 23.7 | 2.1 |
|---|
| Total Current Assets | | 130.2 | 120.0 | 126.6 | 126.7 | 126.9 | 126.9 | 134.5 | 134.5 | 124.2 | 124.2 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 237.1 | 169.9 | 175.9 | 237.2 | 233.9 | 210.9 | 246.1 | 361.3 | 332.8 | 289.5 | 259.1 | 197.8 | 162.8 | 149.3 | 129.5 | 109.0 | 92.2 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.6 | 0.6 | 0.9 | 0.8 | 0.7 | 0.7 |
|---|
| Intangible Assets | | 3.0 | 2.4 | 2.5 | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.4 | 2.2 | 1.7 | 1.9 | 1.5 | 1.2 | 1.3 | 1.2 |
|---|
| Long-Term Investments | | 15.5 | 16.7 | 20.8 | 17.0 | 15.3 | 12.8 | 13.7 | 11.1 | 11.0 | 11.8 | 13.1 | 11.9 | 11.0 | 3.5 | 3.5 | 3.1 | 4.2 |
|---|
| Other Long-Term Assets | | 44.7 | 4.6 | 2.0 | 42.0 | 3.8 | 4.8 | 6.9 | 7.6 | 7.4 | 4.2 | 4.3 | 3.2 | 3.4 | 2.4 | 1.8 | 3.0 | 3.4 |
|---|
| Total Long-Term Assets | | 300.2 | 229.4 | 238.4 | 299.3 | 287.3 | 255.6 | 301.2 | 392.0 | 358.0 | 311.0 | 282.6 | 216.9 | 182.9 | 159.9 | 138.3 | 118.2 | 102.8 |
|---|
| Total Assets | | 427.1 | 359.6 | 365.0 | 433.8 | 419.5 | 360.7 | 479.2 | 470.0 | 439.2 | 398.9 | 390.7 | 323.6 | 280.3 | 249.5 | 203.8 | 178.0 | 156.5 |
| Long-Term Assets |
|
4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 169.9 | 182.7 | 175.9 | 175.9 | 237.1 | 237.1 | 237.2 | 237.2 | 242.8 | 242.8 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 2.4 | 2.3 | 2.5 | 2.5 | 3.0 | 3.0 | 3.2 | 3.2 | 3.2 | 3.2 |
|---|
| Long-Term Investments | | 16.7 | 15.1 | 20.8 | 17.3 | 15.5 | 15.5 | 17.0 | 17.0 | 13.3 | 13.3 |
|---|
| Other Long-Term Assets | | 4.6 | 7.8 | 2.0 | 42.6 | 7.9 | 44.7 | 42.0 | 42.0 | 38.5 | 38.5 |
|---|
| Total Long-Term Assets | | 229.4 | 247.7 | 238.4 | 238.3 | 300.2 | 300.2 | 299.3 | 299.3 | 297.8 | 297.8 |
|---|
| Total Assets | | 359.6 | 367.7 | 365.0 | 365.0 | 427.1 | 427.1 | 433.8 | 433.8 | 422.0 | 422.0 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 43.4 | 28.3 | 25.0 | 26.3 | 26.9 | 17.2 | 13.5 | 15.7 | 13.5 | 11.9 | 12.2 | 12.9 | 16.1 | 14.6 | 12.3 | 21.0 | 17.4 |
|---|
| Short-Term Debt | | 31.8 | 16.9 | 4.1 | 24.4 | 24.4 | 7.6 | 44.1 | 3.8 | 14.8 | 9.8 | 2.1 | 3.7 | 3.0 | 2.4 | 3.3 | 1.8 | 1.7 |
|---|
| Other Current Liabilities | | 7.3 | 22.8 | 24.0 | 40.4 | 39.8 | 32.2 | 34.9 | 29.3 | 31.4 | 30.1 | 27.1 | 24.4 | 19.8 | 17.9 | 14.5 | 3.6 | 3.6 |
|---|
| Current Liabilities | | 82.5 | 69.4 | 54.5 | 88.8 | 91.8 | 57.6 | 93.1 | 49.1 | 60.0 | 52.2 | 41.6 | 41.3 | 39.0 | 36.1 | 30.9 | 27.3 | 22.9 |
| Current Liabilities |
|
4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 28.3 | 40.0 | 44.2 | 25.0 | 43.4 | 43.4 | 26.3 | 26.3 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 16.9 | 17.8 | 4.1 | 4.1 | 31.8 | 31.8 | 24.4 | 43.9 | 6.6 | 6.6 |
|---|
| Other Current Liabilities | | 22.8 | 7.0 | 4.8 | 25.5 | 5.8 | 7.3 | 40.4 | 31.8 | 52.0 | 52.0 |
|---|
| Current Liabilities | | 69.4 | 65.4 | 54.5 | 54.5 | 82.5 | 82.5 | 88.8 | 102.0 | 58.6 | 58.6 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 108.8 | 103.7 | 131.1 | 111.0 | 96.8 | 111.0 | 163.3 | 134.8 | 96.7 | 74.3 | 78.0 | 39.3 | 23.4 | 22.4 | 12.8 | 14.4 | 14.1 |
|---|
| Capital Leases | | 14.4 | 17.4 | 17.4 | 16.3 | 36.6 | 15.7 | 17.7 | 7.4 | 7.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 3.5 | 5.2 | 0.0 | 10.5 | 7.8 | 20.5 | 27.6 | 25.9 | 25.9 | 23.7 | 22.6 | 18.2 | 16.2 | 13.8 | 12.3 | 10.4 |
|---|
| Total Liabilities | | 225.1 | 201.9 | 217.6 | 232.3 | 226.4 | 208.3 | 319.9 | 244.2 | 210.6 | 181.7 | 178.3 | 127.1 | 105.5 | 96.2 | 75.4 | 67.6 | 59.2 |
| Long-Term Liabilities |
|
4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 103.7 | 116.4 | 131.1 | 131.1 | 108.8 | 108.8 | 111.0 | 96.7 | 97.8 | 121.1 |
|---|
| Capital Leases | | 17.4 | 17.3 | 15.2 | 17.4 | 14.4 | 14.4 | 16.3 | 16.3 | 14.3 | 14.3 |
|---|
| Def. Tax Liability | | 3.5 | 5.3 | 5.2 | 0.0 | 5.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 201.9 | 215.2 | 217.6 | 217.6 | 225.1 | 225.1 | 232.3 | 232.3 | 219.9 | 219.9 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 15.8 | 29.3 | 29.3 | 29.2 | 29.1 | 28.7 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 139.5 | 92.0 | 84.5 | 135.7 | 139.3 | 99.5 | 90.9 | 181.7 | 184.4 | 176.7 | 164.9 | 161.1 | 144.1 | 128.0 | 112.5 | 98.6 | 85.5 |
|---|
| Comprehensive Income | | 48.5 | 49.3 | 47.5 | 51.3 | 38.2 | 36.2 | 51.8 | 27.9 | 26.9 | 20.9 | 29.0 | 16.3 | 13.3 | 8.7 | 2.1 | -1.9 | 0.1 |
|---|
| Total Common Equity | | 197.9 | 152.4 | 143.0 | 196.9 | 188.6 | 146.5 | 154.3 | 219.9 | 223.0 | 211.7 | 207.0 | 191.6 | 171.0 | 149.6 | 125.2 | 107.6 | 94.7 |
| Total Common Equity |
|
4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 |
|---|
| Retained Earnings | | 92.0 | 89.8 | 84.5 | 84.5 | 139.5 | 139.5 | 135.7 | 135.7 | 145.9 | 145.9 |
|---|
| Comprehensive Income | | 49.3 | 48.5 | 48.6 | 48.6 | 48.5 | 48.5 | 51.3 | 51.3 | 42.1 | 42.1 |
|---|
| Total Common Equity | | 152.4 | 148.1 | 143.0 | 143.0 | 197.9 | 197.9 | 196.9 | 196.9 | 197.9 | 197.9 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 140.6 | 120.7 | 135.2 | 138.7 | 121.1 | 118.6 | 207.4 | 138.6 | 111.5 | 84.2 | 80.2 | 42.9 | 26.4 | 24.8 | 16.1 | 16.2 | 15.8 |
|---|
| Book Value | | 202.0 | 157.6 | 147.4 | 201.5 | 193.2 | 152.5 | 159.2 | 225.8 | 228.6 | 217.2 | 212.4 | 196.5 | 174.8 | 153.3 | 128.3 | 110.3 | 97.2 |
| Other |
|
4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 5.2 | 4.4 | 4.4 | 4.4 | 4.1 | 4.1 | 4.6 | 4.6 | 4.3 | 4.3 |
|---|
| Book Value | | 152.4 | 148.1 | 143.0 | 143.0 | 197.9 | 197.9 | 196.9 | 196.9 | 197.9 | 197.9 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 17.0 | 18.8 | -44.3 | 8.8 | 61.4 | 16.6 | -111.0 | 9.7 | 17.7 | 31.7 | 24.2 | 44.5 | 41.7 | 40.6 | 23.6 | 19.8 | 15.9 |
|---|
| Depreciation & Amortization | | 13.1 | 14.0 | 15.6 | 17.4 | 14.1 | 17.6 | 22.6 | 18.0 | 16.4 | 16.2 | 16.4 | 13.6 | 13.5 | 12.0 | 9.7 | 7.4 | 6.7 |
|---|
| Stock-Based Compensation | | 0.5 | 0.9 | 1.0 | 1.0 | 1.2 | 1.9 | 1.9 | 1.7 | 3.8 | 0.5 | 0.1 | 0.5 | 0.3 | 0.4 | 0.5 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -10.8 | 1.3 | -3.1 | 10.9 | -11.5 | -7.2 | 5.8 | 2.4 | -1.6 | -5.2 | 2.3 | 5.4 | -2.3 | -1.5 | -2.3 | -2.4 | -3.4 |
|---|
| Change In Accounts Receivable | | -3.5 | -1.1 | -3.1 | 9.0 | -9.4 | -7.2 | 6.4 | 0.0 | -2.8 | -0.3 | 3.1 | 1.6 | 0.9 | -3.2 | -0.5 | -3.5 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 2.8 | 0.0 | 0.0 | 10.2 | 4.9 | -4.0 | 3.2 | 2.4 | 1.4 | -1.9 | -0.6 | 0.8 | 2.6 | 0.4 | 3.6 | 0.0 |
|---|
| Change In Inventories | | -4.1 | -0.5 | -0.1 | 1.9 | -12.3 | -4.9 | 3.4 | -0.8 | -3.4 | -3.2 | 1.1 | 3.8 | -3.8 | -2.2 | -1.5 | -2.5 | -2.5 |
|---|
| Other Non-cash Items | | -6.2 | 3.3 | 68.2 | 11.0 | -24.9 | 18.5 | 118.4 | 20.6 | 42.9 | -4.7 | 52.4 | 56.3 | 5.0 | -2.0 | 40.1 | 1.0 | -3.7 |
|---|
| Cash from Operations | | 11.3 | 0.0 | 0.0 | 49.2 | 40.3 | 34.0 | 29.7 | 31.9 | 26.4 | 28.5 | 33.9 | 40.9 | 44.0 | 38.4 | 28.0 | 25.8 | 15.5 |
| Cash Flow From Operating Activities |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Income | | 0.2 | 2.2 | 4.6 | -53.9 | -26.9 | 9.6 | 4.8 | -5.8 | -2.9 | 14.6 |
|---|
| Depreciation & Amortization | | 6.2 | 6.9 | 7.4 | 8.0 | 4.0 | 7.7 | 3.9 | 9.0 | 4.5 | 8.3 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.5 | 0.5 | 0.3 | 0.5 | 0.2 | 0.5 | 0.2 | 0.6 |
|---|
| Change Working Capital | | -3.6 | 4.4 | -1.1 | 4.0 | 2.0 | -7.2 | -3.6 | 10.0 | 5.0 | 1.0 |
|---|
| Change In Accounts Receivable | | 1.8 | -3.3 | 2.1 | 0.2 | 0.1 | -3.3 | -1.7 | 4.0 | 2.0 | 5.0 |
|---|
| Change In Accounts Payable | | -4.5 | 4.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | -0.9 | 2.8 | -3.2 | 3.8 | 1.9 | -3.9 | -1.9 | 5.9 | 3.0 | -4.0 |
|---|
| Other Non-cash Items | | 6.1 | 11.0 | 2.5 | 69.7 | 34.9 | -1.6 | -0.8 | 22.0 | 11.0 | -11.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 14.2 | 0.0 | 4.5 | 35.7 | 17.9 | 13.5 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -21.3 | -25.3 | -30.1 | -30.7 | -22.7 | -15.9 | -35.2 | -55.8 | -53.4 | -60.3 | -70.4 | -45.1 | -38.8 | -32.3 | -29.2 | -20.7 | -16.1 |
|---|
| Acquisitions | | 0.1 | 0.3 | 0.0 | 0.0 | 8.4 | 43.2 | 3.5 | 0.6 | 2.1 | 0.3 | 0.0 | 0.2 | 1.3 | -0.1 | 0.7 | 0.0 | -0.1 |
|---|
| Investments | | 0.0 | -1.1 | 0.0 | 0.0 | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | -0.1 | -0.2 | -0.2 | -0.3 | -0.3 | -0.1 | -0.1 | -1.3 |
|---|
| Sales of Investment | | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.2 | 0.5 | 0.1 | 0.1 | 0.0 | 0.2 | 0.3 | 0.2 | 0.3 | 0.0 | 0.1 | 0.0 |
|---|
| Other Investing Activities | | 1.9 | 0.0 | 0.0 | 2.5 | -0.7 | -2.2 | -7.2 | -1.2 | -2.7 | 3.4 | -0.6 | 2.8 | -0.3 | 0.4 | 1.0 | -3.8 | 0.7 |
|---|
| Cash from Investing | | -19.3 | 0.0 | 0.0 | -28.2 | -15.1 | 25.1 | -38.6 | -56.4 | -54.0 | -56.7 | -71.0 | -42.1 | -37.8 | -32.0 | -27.6 | -24.5 | -16.7 |
| Cash Flow From Investing Activities |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Capital Expenditure | | -8.2 | -10.6 | -15.0 | -14.2 | -7.1 | -15.9 | -7.9 | -14.4 | -7.3 | -16.2 |
|---|
| Acquisitions | | 0.1 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -0.1 | -1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.9 | 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 | 0.1 | 0.0 | -0.4 | 0.2 | 0.2 | 2.1 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | -7.0 | 0.0 | -8.3 | -14.2 | -7.1 | -14.1 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -19.2 | 0.0 | 0.0 | -15.0 | -15.1 | -84.3 | -31.4 | -71.7 | -11.8 | -3.8 | -6.5 | -3.9 | -4.7 | -5.2 | -2.2 | -0.3 | -4.8 |
|---|
| Debt Issued | | 317.5 | -14.5 | -3.5 | 32.5 | 17.6 | -4.5 | 100.2 | 98.9 | 39.1 | 7.8 | 43.7 | 20.4 | 6.3 | 13.9 | 2.1 | 0.7 | 20.6 |
|---|
| Issuance 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 | 0.4 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 |
|---|
| Dividends Paid | | -6.9 | 0.0 | 0.0 | -13.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -0.3 |
|---|
| Other Financing Activities | | 0.4 | 0.0 | 0.0 | 0.0 | 0.1 | 26.1 | 56.5 | 94.9 | 26.2 | 12.3 | 35.7 | 17.0 | 5.6 | 13.9 | 1.1 | 0.0 | 2.5 |
|---|
| Cash from Financing | | -25.6 | 0.0 | 0.0 | -12.6 | -15.0 | -58.3 | 25.1 | 23.1 | 14.4 | 8.5 | 29.2 | 13.1 | 0.9 | 8.7 | -1.0 | 0.3 | -2.7 |
| Cash Flow From Financing Activities |
|
2-2026 | 4-2025 | 2-2025 | 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 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.0 | 120.7 | 134.2 | 135.2 | -5.4 | 140.6 | 1.9 | -1.9 | 12.9 | 127.7 |
|---|
| 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 | -0.6 | 0.0 | -3.2 | -4.5 | -2.2 | -9.3 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | -3.5 | 0.0 | 0.0 | 1.0 | -0.1 | 1.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | -4.1 | 0.0 | -3.2 | -4.6 | -2.3 | -8.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -34.2 | -4.2 | -8.5 | 10.8 | 12.0 | -3.1 | 18.3 | -1.2 | -12.3 | -22.9 | -0.9 | 15.0 | 7.5 | 14.1 | 0.0 | 1.2 | -4.0 |
|---|
| Closing Cash Balance | | 2.1 | 41.0 | 45.3 | 53.8 | 43.0 | 31.0 | 34.1 | 15.8 | 17.0 | 29.3 | 52.2 | 53.0 | 38.0 | 32.0 | 17.8 | 17.8 | 16.6 |
| Cash position |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Change in Cash | | -4.9 | 4.3 | 36.5 | 0.0 | 0.0 | -14.7 | 0.0 | 18.9 | -34.8 | -8.1 |
|---|
| Closing Cash Balance | | 33.4 | 41.1 | 36.5 | 0.0 | 0.0 | 39.3 | 0.0 | 53.9 | 0.0 | 35.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -9.9 | 12.9 | 7.3 | 18.5 | 17.5 | 18.1 | -5.4 | -23.9 | -27.0 | -31.9 | -36.5 | -4.2 | 5.2 | 6.2 | -1.1 | 5.2 | -0.6 |
|---|
| Real Free Cash Flow | | -10.4 | 12.0 | 6.3 | 17.4 | 16.4 | 16.2 | -7.4 | -25.5 | -30.8 | -32.3 | -36.6 | -4.7 | 4.9 | 5.8 | -1.6 | 5.2 | -0.6 |
| Free Cash Flow |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Free Cash Flow | | 0.8 | 13.9 | -1.1 | 14.2 | 7.1 | -6.9 | -3.5 | 21.3 | 10.6 | -2.7 |
|---|
| Real Free Cash Flow | | 0.8 | 13.9 | -1.6 | 13.7 | 6.9 | -7.4 | -3.7 | 20.8 | 10.4 | -3.3 |