STXS
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 | | 32.4 | 32.4 | 26.9 | 26.8 | 28.1 | 35.0 | 26.6 | 28.9 | 29.3 | 31.1 | 32.2 | 37.7 | 35.0 | 38.0 | 46.6 | 42.0 | 54.1 |
|---|
| Cost of Revenues | | 15.3 | 15.3 | 12.3 | 11.9 | 9.7 | 11.8 | 7.7 | 6.1 | 5.7 | 10.8 | 7.5 | 10.4 | 8.2 | 11.0 | 14.8 | 12.5 | 15.6 |
|---|
| Gross Profit | | 17.1 | 17.1 | 14.6 | 14.9 | 18.5 | 23.2 | 19.0 | 22.8 | 23.6 | 20.4 | 24.6 | 27.2 | 26.8 | 27.0 | 31.8 | 29.5 | 38.5 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 8.6 | 7.5 | 8.8 | 7.5 | 6.3 | 9.2 | 4.5 | 6.9 | 4.6 | 7.8 |
|---|
| Cost of Revenues | | 4.3 | 3.4 | 4.2 | 3.4 | 3.1 | 5.1 | 1.2 | 2.9 | 1.8 | 3.7 |
|---|
| Gross Profit | | 4.3 | 4.1 | 4.6 | 4.1 | 3.2 | 4.1 | 3.3 | 4.0 | 2.7 | 4.1 |
| 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 | 10.3 | 10.6 | 10.2 | 8.1 | 9.0 | 8.2 | 4.8 | 5.5 | 6.3 | 5.2 | 5.7 | 8.4 | 12.9 | 12.2 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 26.4 | 26.7 | 25.9 | 17.5 | 18.6 | 17.9 | 21.5 | 25.6 | 26.4 | 27.0 | 30.2 | 34.0 | 48.5 | 45.2 |
|---|
| Depreciation & Amortization | | 1.6 | 1.6 | 1.0 | 0.6 | 0.4 | -2.2 | 0.1 | 0.1 | 0.6 | 0.8 | 0.6 | 0.6 | 0.7 | 1.2 | 1.6 | 1.8 | 1.9 |
|---|
| Total Operating Expenses | | 39.2 | 39.2 | 39.3 | 36.7 | 37.2 | 36.1 | 25.7 | 27.6 | 26.1 | 26.3 | 31.1 | 32.6 | 32.2 | 35.9 | 42.4 | 61.4 | 57.4 |
|---|
| Operating Income | | -22.1 | -22.1 | -24.7 | -21.8 | -18.8 | -12.9 | -6.7 | -4.8 | -2.5 | -5.9 | -6.4 | -5.4 | -5.4 | -8.8 | -10.6 | -31.9 | -19.0 |
| 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 | 2.2 | 2.7 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.8 | 7.0 |
|---|
| Depreciation & Amortization | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 |
|---|
| Total Operating Expenses | | 10.0 | 10.7 | 8.6 | 10.0 | 10.8 | 10.4 | 9.3 | 8.7 | 8.0 | 9.7 |
|---|
| Operating Income | | -5.6 | -6.6 | -4.0 | -5.9 | -7.6 | -6.3 | -6.0 | -4.7 | -5.3 | -5.6 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.5 | 0.5 | 0.7 | 1.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | -10.1 | 0.0 | 235.6 | -16.6 | -179.8 | -2,483.8 | -3,284.2 | -3,335.3 | -12,573.5 | -6,885.0 | 3.5 | 3.0 |
|---|
| Other Expense | | 0.5 | 0.5 | 0.7 | 1.1 | 0.5 | 2.2 | 0.1 | 0.2 | 2.6 | 0.2 | 3.6 | 1.3 | 3.5 | -47.3 | 8.3 | 3.4 | 2.1 |
|---|
| IBT | | -21.6 | -21.6 | -24.0 | -20.7 | -18.3 | -10.7 | -6.6 | -4.6 | 0.1 | -5.9 | -5.3 | -7.4 | -5.2 | -68.8 | -9.2 | -32.0 | -19.9 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | -2.3 | -0.2 | -0.4 | 2.6 | -0.6 | -3.1 | 2.7 | 2.6 | 11.3 | 5.3 | 32.0 | 19.9 |
|---|
| Net Income | | -21.6 | -21.6 | -24.0 | -20.7 | -19.2 | -8.4 | -6.5 | -4.2 | 0.1 | -5.9 | -5.3 | -7.4 | -5.2 | -68.8 | -9.2 | -32.0 | -19.9 |
| 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 | | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 |
|---|
| Other Expense | | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 |
|---|
| IBT | | -5.5 | -6.5 | -3.8 | -5.8 | -7.5 | -6.2 | -5.8 | -4.5 | -5.0 | -5.7 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | -0.1 |
|---|
| Net Income | | -5.5 | -6.5 | -3.8 | -5.8 | -7.5 | -6.2 | -5.8 | -4.5 | -5.0 | -5.7 |
| 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 | $-0.27 | $-0.25 | $-0.11 | $-0.09 | $-0.07 | $0.00 | $-0.26 | $-0.24 | $-0.35 | $-0.26 | $-5.95 | $-1.25 | $-5.48 | $-3.70 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.27 | $-0.25 | $-0.11 | $-0.09 | $-0.07 | $0.00 | $-0.26 | $-0.24 | $-0.35 | $-0.26 | $-5.95 | $-1.25 | $-5.48 | $-3.70 |
|---|
| Shares Outstanding | | 96.0 | 91.0 | 85.2 | 80.7 | 76.1 | 75.6 | 72.7 | 63.1 | 52.1 | 22.6 | 21.8 | 21.1 | 19.9 | 11.6 | 7.4 | 5.8 | 5.4 |
|---|
| Diluted Shares Outstanding | | 96.0 | 91.0 | 85.2 | 80.7 | 76.1 | 75.6 | 72.7 | 63.1 | 52.1 | 22.6 | 21.8 | 21.1 | 19.9 | 11.6 | 7.4 | 5.8 | 5.4 |
| 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 | $-0.06 | $-0.07 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.06 | $-0.07 |
|---|
| Shares Outstanding | | 96.0 | 92.0 | 87.9 | 87.8 | 86.8 | 85.8 | 84.6 | 83.5 | 82.7 | 82.5 |
|---|
| Diluted Shares Outstanding | | 96.0 | 92.0 | 87.9 | 87.8 | 86.8 | 85.8 | 84.6 | 83.5 | 82.7 | 82.5 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 15.2 | 12.2 | 19.8 | 8.6 | 38.7 | 43.9 | 30.2 | 10.8 | 3.7 | 8.5 | 5.6 | 7.3 | 13.8 | 7.8 | 14.0 | 35.2 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 19.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 15.2 | 12.2 | 19.8 | 28.4 | 38.7 | 43.9 | 30.2 | 10.8 | 3.7 | 8.5 | 5.6 | 7.3 | 13.8 | 7.8 | 14.0 | 35.2 |
|---|
| Accounts Receivable | | 2.8 | 3.8 | 3.8 | 5.1 | 5.4 | 3.5 | 5.3 | 5.0 | 4.3 | 4.7 | 6.4 | 6.5 | 7.6 | 11.6 | 11.2 | 13.9 |
|---|
| Inventory | | 9.3 | 8.3 | 8.4 | 7.9 | 4.4 | 3.3 | 1.8 | 1.2 | 1.1 | 5.4 | 4.5 | 6.4 | 4.9 | 5.1 | 6.0 | 5.4 |
|---|
| Other Current Assets | | 0.7 | 2.1 | 1.2 | 1.3 | 2.4 | 4.2 | 1.5 | 1.0 | 0.8 | 0.9 | 0.8 | 1.1 | 1.9 | 3.5 | 3.1 | 4.6 |
|---|
| Total Current Assets | | 28.0 | 26.4 | 33.3 | 43.2 | 51.4 | 55.0 | 38.8 | 18.0 | 9.9 | 19.4 | 17.3 | 21.2 | 28.2 | 27.9 | 34.2 | 59.2 |
| 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 | | 10.5 | 7.0 | 10.6 | 12.2 | 10.7 | 14.7 | 17.6 | 20.3 | 22.1 | 22.9 |
|---|
| 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 | | 10.5 | 7.0 | 10.6 | 12.2 | 10.7 | 14.7 | 17.6 | 20.3 | 22.1 | 22.9 |
|---|
| Accounts Receivable | | 5.3 | 4.4 | 4.3 | 3.8 | 7.9 | 2.8 | 4.0 | 3.8 | 5.2 | 6.6 |
|---|
| Inventory | | 10.1 | 9.6 | 9.8 | 8.3 | 9.0 | 9.3 | 8.3 | 8.4 | 6.8 | 7.7 |
|---|
| Other Current Assets | | 0.7 | 0.9 | 1.2 | 2.1 | 1.2 | 1.3 | 1.4 | 1.2 | 1.4 | 1.7 |
|---|
| Total Current Assets | | 26.7 | 21.9 | 25.9 | 26.4 | 28.8 | 28.1 | 31.2 | 33.2 | 35.5 | 38.9 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 7.8 | 9.1 | 8.3 | 9.2 | 8.4 | 0.2 | 4.5 | 0.3 | 0.6 | 1.1 | 1.1 | 0.9 | 1.2 | 2.1 | 3.3 | 3.8 |
|---|
| Goodwill | | 0.0 | 3.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,977.3 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 7.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.6 | 1.4 | 1.7 | 1,979.3 | 2.3 | 2.6 |
|---|
| Long-Term Investments | | 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 Long-Term Assets | | 0.2 | 0.1 | 0.4 | 1.0 | 1.2 | 0.3 | 0.2 | 0.2 | 0.0 | 0.0 | 0.3 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Total Long-Term Assets | | 8.0 | 20.3 | 8.6 | 10.2 | 9.6 | 0.5 | 4.8 | 0.5 | 0.8 | 1.6 | 2.0 | 2.7 | 2.9 | 4.2 | 5.7 | 6.6 |
|---|
| Total Assets | | 36.0 | 46.7 | 41.9 | 53.4 | 61.0 | 55.5 | 43.6 | 18.5 | 10.7 | 21.0 | 19.2 | 23.9 | 31.1 | 32.2 | 39.9 | 65.8 |
| 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 | | 8.2 | 8.5 | 8.8 | 9.1 | 9.4 | 7.8 | 8.0 | 8.3 | 8.5 | 8.8 |
|---|
| Goodwill | | 3.8 | 3.8 | 3.8 | 3.8 | 4.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 6.7 | 6.9 | 7.1 | 7.4 | 8.2 | 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 | 0.2 | 0.4 | 0.5 |
|---|
| Other Long-Term Assets | | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 |
|---|
| Total Long-Term Assets | | 18.9 | 19.3 | 19.8 | 20.3 | 22.1 | 7.9 | 8.2 | 8.7 | 9.0 | 9.4 |
|---|
| Total Assets | | 45.6 | 41.2 | 45.7 | 46.7 | 50.9 | 36.0 | 39.5 | 41.9 | 44.5 | 48.3 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 4.1 | 5.7 | 3.2 | 3.3 | 4.2 | 1.6 | 2.1 | 1.7 | 1.7 | 2.6 | 1.8 | 2.4 | 3.5 | 3.6 | 5.6 | 8.8 |
|---|
| Short-Term Debt | | 0.5 | 0.6 | 0.9 | 0.4 | 0.3 | 3.5 | 2.2 | 0.0 | 3.2 | 4.5 | 6.1 | 5.5 | 0.0 | 12.3 | 21.2 | 20.9 |
|---|
| Other Current Liabilities | | 2.7 | 7.5 | 3.2 | 3.3 | 2.5 | 3.2 | 2.7 | 2.6 | 19.6 | 19.8 | 0.8 | 2.1 | 12.7 | 8.3 | 5.8 | 10.5 |
|---|
| Current Liabilities | | 12.3 | 21.6 | 13.2 | 14.3 | 13.3 | 13.6 | 12.2 | 10.2 | 30.1 | 35.7 | 16.1 | 16.7 | 23.8 | 33.7 | 40.8 | 46.8 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 4.7 | 6.7 | 6.5 | 5.7 | 6.4 | 4.1 | 3.3 | 3.2 | 3.2 | 2.8 |
|---|
| Short-Term Debt | | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.4 | 0.9 | 0.8 | 0.4 |
|---|
| Other Current Liabilities | | 15.1 | 7.6 | 17.1 | 7.5 | 7.6 | 7.6 | 9.1 | 2.5 | 2.7 | 2.9 |
|---|
| Current Liabilities | | 20.4 | 20.7 | 24.2 | 21.6 | 20.7 | 12.3 | 12.9 | 13.2 | 13.0 | 14.4 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 4.8 | 5.4 | 5.1 | 5.5 | 5.8 | 1.0 | 2.1 | 0.0 | 0.0 | 0.0 | 18.4 | 18.4 | 18.5 | 16.8 | 17.3 | 8.0 |
|---|
| Capital Leases | | 4.8 | 6.0 | 5.5 | 5.9 | 6.1 | 2.3 | 4.3 | 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 | | 19.3 | 35.3 | 20.0 | 21.5 | 21.6 | 15.2 | 15.1 | 11.2 | 31.3 | 36.5 | 36.9 | 36.4 | 42.8 | 51.0 | 58.8 | 55.3 |
| 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 | | 5.0 | 5.1 | 5.3 | 5.4 | 5.6 | 4.8 | 4.9 | 5.1 | 5.2 | 5.3 |
|---|
| Capital Leases | | 5.6 | 5.7 | 5.9 | 6.0 | 6.1 | 5.3 | 5.4 | 5.1 | 5.6 | 5.7 |
|---|
| 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 | | 34.1 | 34.4 | 37.5 | 35.3 | 34.7 | 19.3 | 19.4 | 20.0 | 20.2 | 21.3 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -548.0 | -561.7 | -537.7 | -517.0 | -498.7 | -488.0 | -481.3 | -476.7 | -477.1 | -471.2 | -466.0 | -458.6 | -453.4 | -384.6 | -375.4 | -343.4 |
|---|
| Comprehensive Income | | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.0 | -6.0 | -6.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 16.8 | 11.4 | 21.9 | 31.9 | 39.4 | 40.2 | 28.5 | 7.3 | -20.6 | -15.5 | -17.6 | -12.5 | -11.7 | -18.8 | -18.8 | 10.5 |
| 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 | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -577.8 | -571.4 | -567.5 | -561.7 | -554.2 | -548.0 | -542.2 | -537.7 | -532.6 | -527.3 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 533.6 | 526.6 |
|---|
| Total Common Equity | | 11.5 | 6.8 | 8.2 | 11.4 | 16.2 | 16.8 | 20.0 | 21.9 | 24.3 | 27.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 5.3 | 6.0 | 5.5 | 5.9 | 6.1 | 4.4 | 4.3 | 0.0 | 0.0 | 0.0 | 18.4 | 18.4 | 18.5 | 29.1 | 38.5 | 28.9 |
|---|
| Book Value | | 16.8 | 11.4 | 21.9 | 31.9 | 39.4 | 40.2 | 28.5 | 7.3 | -20.6 | -15.5 | -17.6 | -12.5 | -11.7 | -18.8 | -18.8 | 10.5 |
| 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 | | 11.5 | 6.8 | 8.2 | 11.4 | 16.2 | 16.8 | 20.0 | 21.9 | 24.3 | 27.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -20.7 | -21.6 | -24.0 | -20.7 | -18.3 | -10.7 | -6.6 | -4.6 | 0.1 | -5.9 | -5.3 | -7.4 | -5.2 | -68.8 | -9.2 | -32.0 | -19.9 |
|---|
| Depreciation & Amortization | | 0.6 | 1.6 | 1.0 | 0.6 | 0.4 | 0.1 | 0.1 | 0.1 | 0.6 | 0.8 | 0.6 | 0.6 | 0.7 | 1.2 | 1.6 | 1.8 | 1.9 |
|---|
| Stock-Based Compensation | | 10.4 | 9.9 | 10.3 | 10.6 | 10.6 | 9.4 | 3.2 | 1.3 | 0.6 | 0.8 | 1.4 | 1.3 | 1.5 | 1.1 | 2.3 | 2.5 | 2.0 |
|---|
| Change Working Capital | | 0.9 | -5.6 | 2.5 | 0.6 | -1.1 | -2.2 | -2.5 | -3.8 | -1.7 | -4.2 | -0.3 | 3.6 | -2.8 | 4.4 | -1.7 | 0.6 | -0.6 |
|---|
| Change In Accounts Receivable | | 3.9 | -2.0 | 0.7 | 1.3 | 0.3 | -1.9 | 1.8 | -0.3 | -0.7 | 0.4 | 1.7 | 0.1 | 1.1 | 4.0 | -0.4 | 2.8 | -2.8 |
|---|
| Change In Accounts Payable | | 1.3 | -0.9 | 0.8 | 0.2 | -0.2 | 1.4 | -0.5 | 0.4 | 0.1 | -1.0 | 0.8 | -0.5 | -1.2 | 0.0 | -2.1 | -3.2 | 4.9 |
|---|
| Change In Inventories | | -1.6 | -1.2 | 0.7 | -0.6 | -2.9 | -1.1 | -1.4 | -0.7 | -0.4 | 0.3 | -0.9 | 1.5 | -1.5 | 0.2 | 0.9 | -0.6 | -1.1 |
|---|
| Other Non-cash Items | | 7.8 | 2.2 | 1.8 | -0.3 | 0.0 | 2.7 | 2.3 | 2.3 | 0.0 | 0.1 | 0.7 | 0.2 | 0.2 | 8.3 | 3.1 | -37.8 | -4.0 |
|---|
| Cash from Operations | | -8.8 | 0.0 | 0.0 | -9.1 | -8.4 | -2.9 | -3.5 | -4.6 | -2.5 | -4.7 | -6.6 | -2.5 | -9.1 | -6.3 | -12.1 | -31.6 | -18.9 |
| 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 | | -5.5 | -6.5 | -3.8 | -5.8 | -7.5 | -6.2 | -5.8 | -4.5 | -5.0 | -5.4 |
|---|
| Depreciation & Amortization | | 0.4 | 0.0 | 0.4 | 0.4 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Stock-Based Compensation | | 2.4 | 0.0 | 2.4 | 2.5 | 2.6 | 2.6 | 2.5 | 2.6 | 2.6 | 2.7 |
|---|
| Change Working Capital | | -1.6 | -2.0 | -2.6 | 0.6 | 4.7 | -1.7 | 0.1 | -0.6 | -0.2 | 1.6 |
|---|
| Change In Accounts Receivable | | -0.5 | -0.9 | -0.1 | -0.5 | 4.1 | -4.4 | 1.2 | -0.1 | 1.4 | 1.4 |
|---|
| Change In Accounts Payable | | 0.1 | -2.1 | 0.2 | 0.9 | -0.7 | 0.5 | 0.8 | 0.1 | -0.1 | 0.4 |
|---|
| Change In Inventories | | 0.6 | -0.5 | 0.2 | -1.5 | 0.1 | 1.5 | -1.0 | 0.2 | -1.6 | 0.9 |
|---|
| Other Non-cash Items | | 0.4 | 4.2 | 0.0 | 0.5 | 1.1 | 0.7 | 0.0 | 0.0 | 3.2 | 0.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.4 | -1.0 |
| 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 | -0.1 | 0.0 | -0.4 | -2.4 | -1.4 | -0.1 | 0.0 | -0.3 | -0.1 | -0.4 | -0.2 | -0.1 | 0.0 | -0.1 | -1.0 | -0.7 |
|---|
| Acquisitions | | 0.0 | 0.0 | 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 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | -19.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 20.1 | 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 |
|---|
| Other Investing Activities | | -20.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -130.7 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 19.8 | -22.1 | -1.4 | -0.1 | 0.0 | -0.3 | -0.1 | -0.4 | -0.2 | -0.1 | -130.7 | -0.1 | -1.0 | -0.7 |
| 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 | | -0.1 | 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 | -20.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -20.7 | -40.4 | -0.1 | -48.8 | -68.1 | -80.4 | -2.1 |
|---|
| Debt Issued | | -0.4 | 6.0 | 0.5 | -0.4 | -0.2 | 1.7 | 0.1 | 4.3 | 0.0 | 0.0 | 2.2 | 40.5 | 0.0 | 38.2 | 58.7 | 89.9 | 31.0 |
|---|
| Issuance of Common Stock | | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.5 | 15.2 | 24.0 | 0.1 | 0.0 | 23.0 | 1.0 | 2.9 | 21.3 | 9.1 | 0.2 | 16.2 |
|---|
| 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 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.2 | 0.0 | 9.9 | -0.1 | 7.6 | 40.5 | 0.0 | 39.8 | 65.0 | 91.4 | 10.2 |
|---|
| Cash from Financing | | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.5 | 17.3 | 24.0 | 9.9 | -0.1 | 9.9 | 1.0 | 2.7 | 12.3 | 6.1 | 11.3 | 24.3 |
| 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 | | 5.6 | -0.1 | -0.1 | -0.1 | -0.1 | 0.9 | -0.1 | -0.1 | -0.1 | -0.1 |
|---|
| 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 | | -8.4 | 1.0 | -8.1 | 10.7 | -30.3 | -3.8 | 13.8 | 19.4 | 7.1 | -4.8 | 2.9 | -1.7 | -6.5 | 6.0 | -6.2 | -21.3 | 4.7 |
|---|
| Closing Cash Balance | | 15.2 | 13.4 | 12.4 | 20.6 | 9.9 | 40.1 | 43.9 | 30.2 | 10.8 | 3.7 | 8.5 | 5.6 | 7.3 | 13.8 | 7.8 | 14.0 | 35.2 |
| 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 | | 2.9 | 3.5 | -3.7 | -1.7 | 1.4 | -4.2 | -3.1 | -2.3 | -2.3 | -1.0 |
|---|
| Closing Cash Balance | | 13.4 | 10.5 | 7.0 | 10.7 | 12.4 | 11.0 | 15.2 | 18.2 | 20.3 | 23.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -8.9 | -13.8 | -8.5 | -9.5 | -10.8 | -4.3 | -3.6 | -4.6 | -2.8 | -4.8 | -7.0 | -2.7 | -9.2 | -6.3 | -12.2 | -32.6 | -19.6 |
|---|
| Real Free Cash Flow | | -19.3 | -23.6 | -18.8 | -20.1 | -21.4 | -13.7 | -6.8 | -6.0 | -3.4 | -5.5 | -8.3 | -4.0 | -10.7 | -7.4 | -14.5 | -35.1 | -21.7 |
| 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 | | -4.0 | -4.2 | -3.8 | -1.8 | 1.3 | -4.3 | -3.1 | -2.3 | -2.4 | -1.0 |
|---|
| Real Free Cash Flow | | -6.5 | -4.2 | -6.1 | -4.3 | -1.3 | -6.9 | -5.6 | -4.9 | -5.1 | -3.7 |