STAA
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 | | 239.4 | 239.4 | 313.9 | 322.4 | 284.4 | 230.5 | 163.5 | 150.2 | 124.0 | 90.6 | 82.4 | 77.1 | 75.0 | 72.2 | 63.8 | 62.8 | 55.0 |
|---|
| Cost of Revenues | | 58.4 | 62.5 | 74.3 | 69.8 | 61.0 | 51.8 | 45.1 | 38.2 | 32.4 | 26.3 | 24.1 | 24.4 | 26.2 | 21.9 | 19.5 | 20.4 | 19.9 |
|---|
| Gross Profit | | 181.1 | 176.9 | 239.6 | 252.7 | 223.4 | 178.6 | 118.4 | 112.0 | 91.5 | 64.3 | 58.4 | 52.7 | 48.8 | 50.3 | 44.3 | 42.4 | 35.1 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 57.8 | 94.7 | 44.3 | 42.6 | 49.0 | 88.6 | 99.0 | 77.4 | 76.3 | 80.3 |
|---|
| Cost of Revenues | | 15.4 | 16.9 | 11.5 | 14.6 | 17.3 | 20.1 | 20.6 | 16.3 | 15.5 | 16.7 |
|---|
| Gross Profit | | 42.4 | 77.9 | 32.8 | 28.0 | 31.6 | 68.5 | 78.4 | 61.0 | 60.7 | 63.6 |
| 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 | 44.4 | 36.0 | 33.9 | 31.9 | 25.3 | 22.0 | 19.1 | 20.3 | 14.8 | 12.4 | 6.7 | 6.4 | 5.9 | 5.7 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 180.3 | 143.6 | 111.4 | 79.7 | 74.8 | 62.9 | 48.8 | 50.7 | 43.3 | 44.4 | 42.7 | 39.1 | 33.7 | 31.3 |
|---|
| Depreciation & Amortization | | 8.4 | 8.7 | 6.9 | 5.1 | 6.2 | 6.6 | 2.2 | 4.2 | 2.5 | 3.4 | 2.9 | 2.4 | 2.5 | 2.2 | 2.0 | 2.3 | 2.4 |
|---|
| Total Operating Expenses | | 260.8 | 222.8 | 252.2 | 224.6 | 179.6 | 145.3 | 111.6 | 100.1 | 84.9 | 67.9 | 71.0 | 58.1 | 56.9 | 49.6 | 45.5 | 39.6 | 37.7 |
|---|
| Operating Income | | -79.8 | -45.9 | -12.6 | 28.1 | 43.8 | 33.3 | 6.8 | 11.9 | 6.6 | -3.6 | -12.7 | -5.3 | -8.0 | 0.7 | -1.2 | 2.8 | -2.6 |
| 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 | 10.9 | 11.5 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 39.5 | 45.9 |
|---|
| Depreciation & Amortization | | 2.1 | 2.0 | 2.0 | 2.3 | 2.4 | 1.8 | 1.5 | 1.2 | 1.4 | 1.4 |
|---|
| Total Operating Expenses | | 53.3 | 59.4 | 62.8 | 85.4 | 59.6 | 62.8 | 66.5 | 63.3 | 50.3 | 57.3 |
|---|
| Operating Income | | -10.9 | 18.5 | -30.0 | -57.4 | -27.9 | 5.7 | 11.9 | -2.3 | 10.4 | 6.3 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 4.6 | 4.6 | 5.9 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 2.4 | 0.0 | 0.0 | 0.0 | 0.2 | -0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.5 | 0.9 |
|---|
| Other Expense | | -2.5 | -36.4 | 3.6 | 5.6 | 2.0 | -2.0 | 1.5 | 1.2 | -0.1 | 1.4 | 0.3 | -0.2 | -0.5 | 0.5 | 0.9 | 0.4 | -0.2 |
|---|
| IBT | | -82.3 | -82.3 | -9.1 | 33.7 | 45.8 | 31.3 | 8.3 | 13.0 | 6.6 | -2.3 | -12.4 | -5.6 | -8.6 | 1.1 | -0.5 | 2.7 | -3.7 |
|---|
| Income Tax Expense | | -1.8 | -1.8 | 11.2 | 12.3 | 6.8 | 6.8 | 2.4 | -1.0 | 1.7 | -0.2 | -0.3 | 0.9 | -0.3 | 0.7 | 1.2 | 1.4 | 0.4 |
|---|
| Net Income | | -80.4 | -80.4 | -20.2 | 21.3 | 39.0 | 24.5 | 5.9 | 14.0 | 5.0 | -2.1 | -12.1 | -6.5 | -8.4 | 0.4 | -1.8 | 1.3 | 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 | | 1.1 | 0.8 | 1.4 | 1.4 | 1.6 | 1.4 | 1.4 | 1.5 | 1.7 | 1.7 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | -9.8 | 0.3 | 4.0 | 2.9 | -2.4 | 7.5 | -1.6 | 0.1 | 3.3 | 0.5 |
|---|
| IBT | | -20.7 | 18.8 | -25.9 | -54.5 | -30.3 | 13.2 | 10.3 | -2.2 | 13.7 | 6.7 |
|---|
| Income Tax Expense | | -2.3 | 9.9 | -9.1 | -0.3 | 3.9 | 3.2 | 3.0 | 1.1 | 6.0 | 1.9 |
|---|
| Net Income | | -18.3 | 8.9 | -16.8 | -54.2 | -34.2 | 10.0 | 7.4 | -3.3 | 7.8 | 4.8 |
| 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 | $0.44 | $0.81 | $0.52 | $0.13 | $0.32 | $0.12 | $-0.05 | $-0.30 | $-0.17 | $-0.22 | $0.01 | $-0.05 | $0.04 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.43 | $0.78 | $0.50 | $0.12 | $0.30 | $0.11 | $-0.05 | $-0.30 | $-0.17 | $-0.22 | $0.01 | $-0.05 | $0.04 | $0.00 |
|---|
| Shares Outstanding | | 49.6 | 49.6 | 49.1 | 48.5 | 48.0 | 47.2 | 45.6 | 44.5 | 42.6 | 41.0 | 40.3 | 39.3 | 38.1 | 36.7 | 36.3 | 35.4 | 34.8 |
|---|
| Diluted Shares Outstanding | | 49.6 | 49.6 | 49.1 | 49.4 | 49.4 | 49.5 | 48.0 | 46.9 | 45.3 | 41.0 | 40.3 | 39.3 | 38.1 | 38.6 | 36.3 | 36.9 | 34.8 |
| 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 | $0.16 | $0.10 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.16 | $0.10 |
|---|
| Shares Outstanding | | 49.6 | 49.5 | 49.5 | 49.3 | 49.3 | 49.2 | 49.1 | 48.9 | 48.8 | 48.6 |
|---|
| Diluted Shares Outstanding | | 49.6 | 49.5 | 49.5 | 49.3 | 49.3 | 49.7 | 49.8 | 48.9 | 49.2 | 49.4 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 192.8 | 144.2 | 183.0 | 86.5 | 199.7 | 152.5 | 120.0 | 103.9 | 18.5 | 14.0 | 13.4 | 13.0 | 23.0 | 21.7 | 16.6 | 9.4 |
|---|
| Short Term Investments | | 42.4 | 86.3 | 37.7 | 125.2 | 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 | | 235.2 | 230.5 | 220.7 | 211.6 | 199.7 | 152.5 | 120.0 | 103.9 | 18.5 | 14.0 | 13.4 | 13.0 | 23.0 | 21.7 | 16.6 | 9.4 |
|---|
| Accounts Receivable | | 95.7 | 79.3 | 98.0 | 62.4 | 43.5 | 35.2 | 31.0 | 25.9 | 17.9 | 16.3 | 15.7 | 11.1 | 10.7 | 8.5 | 9.1 | 8.2 |
|---|
| Inventory | | 39.3 | 43.3 | 35.1 | 24.2 | 17.3 | 18.1 | 17.1 | 16.7 | 13.3 | 14.8 | 15.9 | 15.7 | 12.5 | 11.7 | 10.9 | 10.5 |
|---|
| Other Current Assets | | 13.6 | 14.9 | 11.4 | 13.7 | 10.9 | 0.7 | 0.3 | 0.3 | 0.2 | 0.5 | 0.7 | 0.4 | 0.4 | 2.2 | 2.1 | 1.8 |
|---|
| Total Current Assets | | 383.8 | 367.9 | 365.3 | 312.0 | 271.4 | 216.4 | 174.7 | 151.6 | 53.9 | 49.9 | 49.1 | 44.9 | 50.1 | 44.1 | 38.7 | 30.0 |
| Current Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Cash And Equivalents | | 176.2 | 176.2 | 167.1 | 173.1 | 144.2 | 164.0 | 192.8 | 224.0 | 183.0 | 127.4 |
|---|
| Short Term Investments | | 16.5 | 16.5 | 22.8 | 49.6 | 86.3 | 72.0 | 42.4 | 21.1 | 37.7 | 60.7 |
|---|
| Total Cash & ST Investments | | 192.7 | 192.7 | 189.9 | 222.8 | 230.5 | 236.0 | 235.2 | 245.1 | 220.7 | 188.1 |
|---|
| Accounts Receivable | | 60.1 | 63.6 | 37.1 | 42.7 | 79.3 | 108.0 | 95.7 | 67.7 | 98.0 | 112.4 |
|---|
| Inventory | | 53.3 | 53.3 | 53.1 | 48.1 | 43.3 | 40.4 | 39.3 | 38.6 | 35.1 | 31.1 |
|---|
| Other Current Assets | | 15.1 | 11.7 | 12.7 | 12.9 | 14.9 | 12.8 | 13.6 | 14.3 | 11.4 | 15.5 |
|---|
| Total Current Assets | | 321.2 | 321.2 | 292.8 | 326.5 | 367.9 | 397.1 | 383.8 | 365.7 | 365.3 | 347.1 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 112.6 | 121.8 | 101.4 | 81.5 | 67.7 | 33.4 | 25.6 | 11.5 | 9.8 | 11.8 | 10.1 | 10.1 | 7.4 | 5.4 | 4.2 | 3.7 |
|---|
| Goodwill | | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.5 | 0.7 | 0.9 | 1.4 | 2.1 | 3.0 | 3.7 |
|---|
| Long-Term Investments | | 0.3 | 0.0 | 11.7 | 13.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 9.2 | 17.2 | 3.3 | 1.0 | 0.8 | 0.6 | 0.8 | 1.0 | 1.0 | 0.8 | 0.6 | 0.6 | 0.7 | 1.1 | 1.2 | 1.2 |
|---|
| Total Long-Term Assets | | 128.9 | 141.6 | 123.4 | 103.2 | 74.4 | 41.0 | 32.2 | 15.8 | 14.0 | 15.5 | 13.9 | 14.0 | 11.9 | 10.7 | 10.4 | 10.6 |
|---|
| Total Assets | | 512.7 | 509.5 | 488.7 | 415.1 | 345.8 | 257.4 | 206.9 | 167.3 | 67.9 | 65.4 | 63.0 | 58.9 | 61.9 | 54.8 | 49.0 | 40.6 |
| Long-Term Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Property, Plant & Equipment | | 72.6 | 103.9 | 107.4 | 106.0 | 121.8 | 119.6 | 112.6 | 107.1 | 101.4 | 98.1 |
|---|
| Goodwill | | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.8 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 7.0 | 11.7 | 13.6 |
|---|
| Other Long-Term Assets | | -76.4 | 27.4 | 23.9 | 19.1 | 17.2 | 13.8 | 9.2 | 5.9 | 3.3 | 2.4 |
|---|
| Total Long-Term Assets | | 0.0 | 135.2 | 145.0 | 130.9 | 141.6 | 140.5 | 128.9 | 126.8 | 123.4 | 124.5 |
|---|
| Total Assets | | 456.4 | 456.4 | 437.8 | 457.4 | 509.5 | 537.6 | 512.7 | 492.5 | 488.7 | 471.5 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 19.1 | 16.7 | 13.6 | 11.6 | 8.7 | 7.9 | 8.1 | 6.5 | 6.0 | 8.3 | 6.7 | 6.6 | 6.3 | 5.1 | 4.3 | 3.7 |
|---|
| Short-Term Debt | | 4.8 | 3.9 | 8.7 | 3.7 | 3.4 | 4.2 | 5.1 | 4.9 | 5.7 | 5.5 | 4.5 | 4.5 | 5.0 | 6.7 | 3.2 | 2.9 |
|---|
| Other Current Liabilities | | 37.1 | 43.1 | 31.9 | 36.4 | 31.9 | 24.6 | 17.7 | 14.2 | 7.3 | 7.3 | 6.3 | 5.0 | 6.3 | 5.8 | 6.1 | 6.5 |
|---|
| Current Liabilities | | 66.2 | 70.3 | 65.0 | 51.7 | 48.8 | 41.2 | 34.5 | 27.7 | 19.1 | 21.1 | 17.9 | 16.4 | 18.4 | 17.9 | 14.0 | 13.4 |
| Current Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Accounts Payable | | 9.2 | 9.2 | 12.3 | 11.5 | 16.7 | 14.7 | 19.1 | 16.6 | 13.6 | 8.8 |
|---|
| Short-Term Debt | | 0.0 | 5.3 | 5.1 | 3.6 | 3.9 | 4.6 | 4.8 | 4.6 | 8.7 | 8.3 |
|---|
| Other Current Liabilities | | 52.5 | 46.1 | 40.7 | 47.7 | 43.1 | 39.7 | 37.1 | 31.8 | 31.9 | 31.1 |
|---|
| Current Liabilities | | 61.6 | 61.6 | 59.2 | 68.4 | 70.3 | 66.3 | 66.2 | 62.7 | 65.0 | 56.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 31.5 | 34.8 | 31.5 | 27.3 | 28.7 | 6.6 | 4.5 | 0.5 | 0.5 | 1.3 | 0.2 | 0.5 | 0.1 | 0.5 | 1.1 | 1.4 |
|---|
| Capital Leases | | 31.5 | 38.7 | 35.8 | 31.0 | 32.1 | 9.4 | 7.7 | 1.6 | 1.8 | 2.5 | 0.6 | 0.9 | 0.4 | 1.3 | 1.7 | 1.8 |
|---|
| Def. Tax Liability | | 1.1 | 0.3 | 1.1 | 1.5 | 0.8 | 0.2 | 0.0 | 1.0 | 0.4 | 0.9 | 1.9 | 1.7 | 1.7 | 0.9 | 0.7 | 0.5 |
|---|
| Total Liabilities | | 103.6 | 112.2 | 102.7 | 82.7 | 87.2 | 60.2 | 47.0 | 34.9 | 25.0 | 27.5 | 24.1 | 21.8 | 23.1 | 23.0 | 19.5 | 18.2 |
| Long-Term Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Long-Term Debt | | 0.0 | 33.8 | 35.4 | 33.1 | 34.8 | 35.4 | 31.5 | 31.1 | 31.5 | 31.7 |
|---|
| Capital Leases | | 0.0 | 39.1 | 40.5 | 36.7 | 38.7 | 40.0 | 36.3 | 35.7 | 31.5 | 35.9 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 1.1 | 1.1 | 1.1 | 1.1 | 1.3 |
|---|
| Total Liabilities | | 102.6 | 102.6 | 101.2 | 107.4 | 112.2 | 109.5 | 103.6 | 99.7 | 102.7 | 92.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|---|
| Retained Earnings | | -43.3 | -67.6 | -47.4 | -72.4 | -111.4 | -135.9 | -141.8 | -156.3 | -161.2 | -159.1 | -147.0 | -140.4 | -132.1 | -132.5 | -130.7 | -132.0 |
|---|
| Comprehensive Income | | -5.5 | -7.0 | -4.1 | 0.2 | -4.0 | -5.5 | -3.0 | -1.3 | -1.2 | -1.1 | -1.6 | -1.1 | 0.3 | 1.6 | 2.4 | 2.1 |
|---|
| Total Common Equity | | 409.1 | 397.3 | 386.0 | 332.4 | 258.6 | 197.2 | 159.9 | 132.4 | 42.9 | 37.9 | 38.8 | 37.1 | 38.9 | 31.7 | 29.5 | 22.4 |
| Total Common Equity |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Common Stock | | 497.0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
|---|
| Retained Earnings | | -129.7 | -129.7 | -138.6 | -121.8 | -67.6 | -33.3 | -43.3 | -50.7 | -47.4 | -55.1 |
|---|
| Comprehensive Income | | -6.5 | -6.5 | -5.6 | -5.6 | -7.0 | -5.6 | -5.5 | -4.7 | -4.1 | -2.9 |
|---|
| Total Common Equity | | 353.8 | 353.8 | 336.6 | 350.0 | 397.3 | 428.1 | 409.1 | 392.8 | 386.0 | 378.6 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 36.3 | 38.7 | 35.8 | 31.0 | 32.1 | 10.8 | 9.5 | 5.3 | 6.2 | 6.8 | 4.7 | 5.0 | 5.2 | 7.2 | 4.3 | 4.3 |
|---|
| Book Value | | 409.1 | 397.3 | 386.0 | 332.4 | 258.6 | 197.2 | 159.9 | 132.4 | 42.9 | 37.9 | 38.8 | 37.1 | 38.9 | 31.7 | 29.5 | 22.4 |
| Other |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 353.8 | 353.8 | 336.6 | 350.0 | 397.3 | 428.1 | 409.1 | 392.8 | 386.0 | 378.6 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 16.6 | -80.4 | -20.2 | 21.3 | 39.0 | 24.5 | 5.9 | 14.0 | 5.0 | -2.1 | -12.1 | -6.5 | -8.4 | 0.4 | -1.8 | 1.3 | -4.1 |
|---|
| Depreciation & Amortization | | 5.5 | 8.3 | 6.9 | 5.1 | 4.5 | 3.6 | 3.1 | 3.7 | 2.5 | 3.4 | 2.9 | 2.4 | 2.5 | 2.2 | 2.0 | 2.3 | 2.4 |
|---|
| Stock-Based Compensation | | 24.4 | 30.6 | 27.2 | 23.5 | 20.4 | 14.6 | 12.1 | 10.5 | 6.8 | 3.2 | 8.6 | 3.3 | 4.7 | 4.5 | 3.2 | 1.9 | 1.2 |
|---|
| Change Working Capital | | -14.1 | -16.3 | -5.4 | -40.8 | -29.1 | -2.4 | -2.8 | -1.2 | -4.5 | -4.0 | 2.2 | -2.3 | -6.2 | -4.4 | -0.4 | -0.6 | -4.6 |
|---|
| Change In Accounts Receivable | | 0.0 | 27.8 | 0.0 | 0.0 | -19.6 | -8.9 | -4.0 | -4.5 | -6.0 | -1.9 | -0.8 | -4.9 | -0.9 | -2.9 | 0.2 | -0.4 | -0.2 |
|---|
| Change In Accounts Payable | | 4.4 | -5.5 | 0.0 | -0.7 | 1.8 | 0.1 | -0.8 | 1.1 | 0.2 | -2.5 | 1.0 | 0.0 | 1.0 | 0.4 | 1.0 | 0.5 | -1.2 |
|---|
| Change In Inventories | | -14.9 | -17.0 | 0.0 | 0.0 | -7.9 | 0.1 | -1.4 | -1.0 | -4.2 | 0.3 | 1.8 | 0.3 | -3.9 | -1.6 | -1.0 | -0.1 | 1.5 |
|---|
| Other Non-cash Items | | 23.4 | 26.6 | 3.6 | 2.2 | 2.3 | 2.1 | 3.4 | 2.2 | 2.6 | 3.0 | 0.9 | 0.5 | 0.4 | 0.6 | 0.1 | 0.1 | 0.4 |
|---|
| Cash from Operations | | 37.3 | 0.0 | 0.0 | 14.6 | 35.7 | 44.0 | 21.0 | 25.8 | 12.8 | 2.9 | 1.0 | -2.2 | -8.0 | 3.4 | 3.2 | 5.3 | -4.4 |
| 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 | | 0.0 | 8.9 | -16.8 | -54.2 | -34.2 | 10.0 | 7.4 | -3.3 | 7.8 | 4.8 |
|---|
| Depreciation & Amortization | | 0.0 | 2.0 | 2.0 | 2.3 | 2.4 | 1.8 | 1.5 | 1.2 | 1.4 | 1.3 |
|---|
| Stock-Based Compensation | | 0.0 | 8.2 | 7.8 | 6.0 | 4.7 | 7.2 | 9.0 | 6.3 | 0.2 | 8.8 |
|---|
| Change Working Capital | | 0.9 | -30.8 | -15.9 | 29.4 | 25.6 | 12.7 | -31.1 | 16.8 | 20.5 | -21.9 |
|---|
| Change In Accounts Receivable | | 9.8 | -25.9 | 5.7 | 38.2 | 26.2 | -10.1 | -29.4 | 29.8 | 17.7 | -18.1 |
|---|
| Change In Accounts Payable | | 2.4 | -2.5 | 0.5 | -6.0 | 2.1 | -5.6 | 2.1 | 1.5 | 2.6 | -1.8 |
|---|
| Change In Inventories | | -4.5 | -1.2 | -4.9 | -6.3 | -4.0 | -1.1 | -0.9 | -4.0 | -4.4 | -5.6 |
|---|
| Other Non-cash Items | | -0.9 | 4.5 | 5.2 | 11.8 | -1.3 | -27.8 | 2.8 | 0.6 | -1.0 | 0.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 32.0 | -6.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -23.7 | -5.8 | -23.4 | -18.2 | -18.1 | -13.6 | -8.4 | -10.2 | -2.2 | -1.0 | -3.2 | -2.0 | -4.1 | -3.4 | -2.3 | -1.0 | -0.3 |
|---|
| Acquisitions | | 11.3 | 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 | 0.0 | 0.0 | 11.8 |
|---|
| Investments | | -30.0 | -75.4 | -80.2 | -52.3 | -155.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 |
|---|
| Sales of Investment | | 103.4 | 127.3 | 44.4 | 144.8 | 17.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Other Investing Activities | | -30.8 | 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 | 7.4 |
|---|
| Cash from Investing | | 49.8 | 0.0 | 0.0 | 74.3 | -156.4 | -13.6 | -8.4 | -10.2 | -2.2 | -1.0 | -3.2 | -2.0 | -4.1 | -3.4 | -2.2 | -0.9 | 18.8 |
| 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 | | -1.7 | -0.9 | -1.8 | -1.5 | -5.7 | 11.4 | -6.2 | -5.2 | -3.1 | -9.2 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 52.3 | -41.0 |
|---|
| Investments | | 0.0 | -11.8 | 0.0 | -14.7 | -19.0 | -40.9 | -20.2 | 0.0 | 0.0 | -9.7 |
|---|
| Sales of Investment | | 0.0 | 17.9 | 26.9 | 51.5 | 5.3 | 11.9 | 5.8 | 21.4 | 25.5 | 50.7 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -52.3 | 41.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.4 | 31.8 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.2 | 0.0 | 0.0 | -0.2 | -0.1 | -1.6 | -1.1 | -3.3 | -2.7 | -1.3 | -0.4 | -0.4 | -0.5 | -0.8 | -0.7 | -0.6 | -5.8 |
|---|
| Debt Issued | | 3.9 | 38.7 | 2.9 | 5.0 | -0.9 | 22.9 | 2.3 | 7.5 | 1.7 | 0.7 | 2.5 | 0.1 | 0.3 | -1.1 | 3.6 | 0.6 | 10.1 |
|---|
| Issuance of Common Stock | | 13.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 72.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -3.6 | -6.5 | -1.5 | -2.1 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.2 | -0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.8 |
|---|
| Dividends Paid | | -8.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.2 | -4.0 | -4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 16.7 | 0.0 | 0.0 | 9.7 | 8.4 | 19.4 | 20.6 | 3.5 | 10.4 | 7.9 | 8.0 | 5.0 | 3.0 | 3.3 | 5.0 | 3.3 | 1.1 |
|---|
| Cash from Financing | | 11.7 | 0.0 | 0.0 | 7.4 | 8.3 | 17.8 | 19.6 | 0.1 | 74.6 | 2.4 | 3.0 | 4.6 | 2.5 | 2.4 | 4.3 | 2.8 | -11.5 |
| 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 | | -39.1 | -1.4 | 3.8 | -2.1 | -1.3 | 3.7 | 0.6 | -0.1 | 0.0 | 3.4 |
|---|
| Issuance of Common Stock | | 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 | -2.0 | -4.5 | -1.3 | -0.1 | 0.0 | -0.2 | -1.2 | -2.1 | -0.1 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.7 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.1 | 7.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 7.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 98.1 | 9.0 | -38.9 | 96.6 | -113.2 | 47.3 | 32.5 | 16.0 | 85.4 | 4.5 | 0.6 | 0.4 | -9.9 | 1.3 | 5.1 | 7.2 | 3.0 |
|---|
| Closing Cash Balance | | 192.8 | 153.2 | 144.2 | 183.0 | 86.5 | 199.7 | 152.5 | 120.0 | 104.0 | 18.6 | 14.0 | 13.4 | 13.0 | 23.0 | 21.7 | 16.6 | 9.4 |
| 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 | | 0.0 | 9.0 | -6.0 | 29.0 | -19.8 | -28.8 | -31.2 | 41.0 | 55.6 | 32.7 |
|---|
| Closing Cash Balance | | 0.2 | 176.2 | 167.1 | 173.1 | 144.2 | 164.0 | 192.8 | 224.0 | 183.0 | 127.4 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 13.6 | -40.1 | -7.7 | -3.6 | 17.6 | 30.3 | 12.5 | 15.6 | 10.5 | 1.8 | -2.2 | -4.2 | -12.0 | -0.1 | 0.9 | 4.4 | -4.7 |
|---|
| Real Free Cash Flow | | -10.9 | -70.6 | -34.9 | -27.1 | -2.8 | 15.7 | 0.4 | 5.1 | 3.8 | -1.4 | -10.7 | -7.5 | -16.7 | -4.6 | -2.3 | 2.5 | -6.0 |
| 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 | | -5.6 | 1.8 | -29.0 | -7.2 | -5.1 | 15.3 | -16.6 | 16.5 | 28.9 | -15.2 |
|---|
| Real Free Cash Flow | | -5.6 | -6.4 | -36.8 | -13.2 | -9.8 | 8.1 | -25.7 | 10.1 | 28.7 | -24.0 |