SWKH
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 | | 40.8 | 40.8 | 45.0 | 37.8 | 41.5 | 56.2 | 36.7 | 30.7 | 26.0 | 37.5 | 22.4 | 23.5 | 17.4 | 6.4 | 0.6 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 1.9 | 1.9 | 2.2 | 3.4 | 7.0 | 7.3 | 4.3 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 38.8 | 38.8 | 42.8 | 34.3 | 34.5 | 48.8 | 32.4 | 29.6 | 26.0 | 37.5 | 22.4 | 23.5 | 17.4 | 6.4 | 0.6 | 0.0 | 0.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 8.0 | 10.9 | 10.1 | 11.8 | 12.4 | 10.4 | 10.8 | 11.4 | 9.9 | 9.0 |
|---|
| Cost of Revenues | | 0.4 | 0.1 | 0.6 | 0.8 | 0.6 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 |
|---|
| Gross Profit | | 7.6 | 10.7 | 9.4 | 11.1 | 11.8 | 9.8 | 10.3 | 10.8 | 9.3 | 8.4 |
| 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 | 7.0 | 7.3 | 4.3 | 1.2 | 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 | 11.2 | 13.0 | 13.6 | 10.5 | 7.4 | 4.9 | 4.1 | 2.8 | 3.4 | 3.3 | 1.7 | 2.2 | 1.5 | 1.8 |
|---|
| Depreciation & Amortization | | 0.0 | 0.2 | 1.8 | 2.9 | 2.8 | 4.1 | 12.1 | 5.0 | -8.5 | 9.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 |
|---|
| Total Operating Expenses | | 14.8 | 14.8 | 31.2 | 19.7 | 19.1 | 17.7 | 22.6 | 14.6 | 11.1 | 4.1 | 4.5 | 14.2 | 3.3 | 1.7 | 2.2 | 1.5 | 1.8 |
|---|
| Operating Income | | 24.0 | 24.0 | 11.6 | 14.7 | 15.5 | 31.1 | 9.8 | 15.0 | 14.9 | 33.4 | 17.9 | 2.6 | 14.1 | 4.7 | -1.6 | -1.5 | -1.8 |
| 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 | 0.6 | 0.6 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 3.0 |
|---|
| Depreciation & Amortization | | -0.1 | 0.0 | 0.1 | 0.1 | 0.3 | 0.3 | 0.6 | 0.6 | 0.7 | 0.7 |
|---|
| Total Operating Expenses | | 3.0 | 4.1 | 4.8 | 3.0 | 6.3 | 5.8 | 9.4 | 9.8 | 5.7 | 3.9 |
|---|
| Operating Income | | 4.6 | 6.7 | 4.6 | 8.1 | 5.5 | 4.1 | 0.9 | 1.1 | 0.3 | 4.3 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 8.4 | 38.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 15.8 | 17.5 | 0.0 | -0.1 | 0.2 | 0.3 | 0.3 |
|---|
| Interest Expense | | 4.8 | 4.8 | 4.7 | 1.8 | 0.3 | 0.4 | 0.5 | 0.3 | 0.2 | 0.0 | 0.0 | 0.4 | 0.6 | 0.0 | 0.2 | 0.3 | 0.3 |
|---|
| Other Expense | | -3.9 | -3.9 | 6.8 | 0.0 | -6.0 | 1.9 | -6.1 | 1.9 | -8.5 | -9.4 | -7.5 | -9.9 | -0.2 | -0.2 | 0.2 | 0.2 | 0.8 |
|---|
| IBT | | 20.1 | 20.1 | 18.4 | 14.6 | 9.5 | 33.0 | 3.7 | 16.8 | 6.2 | 24.0 | 10.4 | -1.1 | 13.3 | 4.5 | -1.4 | -1.1 | -0.7 |
|---|
| Income Tax Expense | | 22.6 | 22.6 | 4.9 | -1.3 | -4.0 | 7.1 | -1.5 | -7.0 | 0.0 | 15.8 | -21.6 | 3.3 | -10.3 | -9.8 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | -2.5 | -2.5 | 13.5 | 15.9 | 13.5 | 25.9 | 5.2 | 23.8 | 6.2 | 3.0 | 28.9 | -7.4 | 20.8 | 12.9 | -1.4 | -1.1 | -0.7 |
| 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 | | 8.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 1.3 | 1.2 | 1.2 | 1.1 | 1.2 | 1.1 | 1.1 | 1.3 | 1.1 | 0.2 |
|---|
| Other Expense | | -5.6 | 4.0 | -0.1 | -2.3 | 3.1 | 0.3 | 3.8 | -0.4 | 0.3 | -0.2 |
|---|
| IBT | | -1.0 | 10.7 | 4.6 | 5.8 | 8.6 | 4.4 | 4.7 | 0.7 | 0.6 | 4.1 |
|---|
| Income Tax Expense | | 18.4 | 1.9 | 1.0 | 1.3 | 2.7 | 0.9 | 1.0 | 0.2 | -2.2 | -0.4 |
|---|
| Net Income | | -19.4 | 8.8 | 3.5 | 4.5 | 5.9 | 3.5 | 3.7 | 0.5 | 2.8 | 4.5 |
| 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 | $1.26 | $1.05 | $2.03 | $0.40 | $1.85 | $0.47 | $0.23 | $2.22 | $-0.57 | $3.20 | $3.10 | $-0.34 | $-0.26 | $-0.17 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.25 | $1.05 | $2.02 | $0.40 | $1.85 | $0.47 | $0.23 | $2.22 | $-0.57 | $3.20 | $3.10 | $-0.34 | $-0.26 | $-0.17 |
|---|
| Shares Outstanding | | 12.2 | 12.2 | 12.4 | 12.7 | 12.8 | 12.8 | 12.9 | 12.9 | 13.1 | 13.0 | 13.0 | 12.9 | 6.5 | 4.1 | 4.1 | 4.1 | 4.1 |
|---|
| Diluted Shares Outstanding | | 12.2 | 12.2 | 12.5 | 12.7 | 12.9 | 12.8 | 12.9 | 12.9 | 13.1 | 13.0 | 13.0 | 13.0 | 6.5 | 4.1 | 4.1 | 4.1 | 4.1 |
| 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 | $0.23 | $0.36 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.23 | $0.36 |
|---|
| Shares Outstanding | | 12.2 | 12.1 | 12.2 | 12.2 | 12.4 | 12.3 | 12.5 | 12.5 | 12.5 | 12.5 |
|---|
| Diluted Shares Outstanding | | 12.2 | 12.1 | 12.2 | 12.2 | 12.5 | 12.4 | 12.5 | 12.5 | 12.5 | 12.6 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 5.5 | 5.9 | 4.5 | 6.2 | 42.9 | 3.0 | 11.2 | 20.2 | 30.6 | 32.2 | 47.3 | 58.7 | 7.7 | 24.6 | 38.2 | 39.3 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 1.2 | 1.8 | 0.5 | 1.9 | 2.6 | 5.3 | 4.8 | 3.1 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 5.5 | 5.9 | 4.5 | 6.2 | 43.9 | 4.2 | 13.0 | 20.2 | 30.6 | 32.2 | 47.3 | 58.7 | 7.7 | 24.6 | 38.2 | 39.3 |
|---|
| Accounts Receivable | | 272.9 | 5.8 | 4.7 | 3.1 | 1.8 | 1.9 | 2.6 | 168.8 | 153.6 | 127.4 | 100.5 | 11.6 | 1.2 | 0.4 | 0.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 1.9 | 2.6 | 5.3 | 4.8 | 3.1 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | -278.4 | 8.5 | 2.6 | 1.1 | 1.7 | 0.5 | 1.1 | -0.5 | -1.9 | -2.6 | -5.3 | -3.7 | -2.4 | 1.0 | 0.1 | 0.1 |
|---|
| Total Current Assets | | 14.8 | 20.3 | 11.9 | 10.4 | 47.4 | 6.7 | 16.6 | 189.0 | 184.2 | 159.6 | 147.8 | 71.4 | 9.6 | 26.0 | 38.3 | 39.3 |
| 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 | | 10.2 | 8.0 | 29.8 | 5.9 | 17.2 | 5.5 | 5.5 | 4.5 | 31.0 | 6.8 |
|---|
| 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 | | 10.2 | 8.0 | 29.8 | 5.9 | 17.2 | 5.5 | 5.5 | 4.5 | 31.0 | 6.8 |
|---|
| Accounts Receivable | | 5.6 | 5.6 | 38.7 | 5.8 | 6.4 | 7.4 | 6.4 | 4.7 | 4.4 | 227.3 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 0.5 | 7.6 | 7.5 | 8.5 | 1.6 | 1.9 | 2.1 | 2.6 | 1.8 | 1.9 |
|---|
| Total Current Assets | | 16.3 | 21.2 | 75.9 | 20.3 | 25.2 | 14.8 | 13.9 | 11.9 | 37.2 | 236.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 5.0 | 0.0 | 5.4 | 5.8 | 5.8 | 5.2 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 8.4 | 8.4 | 8.4 | 8.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.2 | 0.0 | 6.5 | 8.2 | 10.0 | 13.6 | 25.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.7 | 0.6 | 0.0 | 0.1 | 3.6 | 3.7 | 0.5 | 0.5 | 1.9 | 9.6 | 13.3 | 13.9 | 13.5 | 13.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 273.6 | 287.9 | 282.1 | 242.3 | 186.9 | 208.8 | 176.7 | 3.4 | 1.1 | 1.3 | 2.6 | 83.5 | 0.2 | 6.3 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 306.6 | 312.0 | 322.4 | 289.3 | 235.2 | 267.2 | 237.8 | 26.6 | 25.7 | 49.3 | 32.7 | 116.8 | 52.0 | 19.3 | 0.0 | 0.0 |
|---|
| Total Assets | | 321.4 | 332.2 | 334.3 | 299.6 | 282.7 | 273.9 | 254.4 | 215.7 | 209.9 | 208.9 | 180.5 | 188.2 | 61.6 | 45.3 | 38.3 | 39.3 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 4.8 | 5.0 | 5.2 | 5.4 | 5.5 | 5.6 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.4 | 8.4 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 6.2 | 6.5 | 6.9 | 7.3 |
|---|
| Long-Term Investments | | 0.3 | 0.6 | 0.5 | 0.6 | 0.8 | 0.7 | 0.4 | 0.0 | 0.1 | 0.1 |
|---|
| Other Long-Term Assets | | 253.4 | 242.7 | 232.6 | 287.9 | 264.1 | 273.6 | 268.5 | 282.1 | 231.7 | 7.3 |
|---|
| Total Long-Term Assets | | 273.0 | 264.5 | 255.3 | 312.0 | 296.1 | 306.6 | 308.4 | 322.4 | 278.6 | 54.4 |
|---|
| Total Assets | | 289.4 | 285.7 | 331.3 | 332.2 | 321.3 | 321.4 | 322.4 | 334.3 | 315.8 | 290.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 5.1 | 0.0 | 3.1 | 2.6 | 0.0 | 0.0 | 0.2 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 2.4 | 0.0 | 11.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 3.3 | 4.1 | 3.9 | 3.9 | 5.1 | 3.7 | 14.5 | 0.0 | 1.8 | 0.7 | 0.5 | 0.8 | 0.1 | 0.0 | 0.2 | 0.2 |
|---|
| Current Liabilities | | 5.5 | 5.6 | 3.9 | 6.3 | 5.1 | 15.4 | 17.6 | 2.6 | 1.8 | 0.7 | 0.8 | 0.9 | 0.4 | 0.1 | 0.2 | 0.2 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.8 | 0.0 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.0 | 0.0 |
|---|
| Other Current Liabilities | | 2.9 | 3.4 | 3.4 | 4.1 | 2.9 | 3.3 | -1.5 | 3.9 | 0.0 | 3.0 |
|---|
| Current Liabilities | | 2.9 | 6.7 | 6.7 | 5.6 | 5.0 | 5.5 | 4.4 | 3.9 | 24.8 | 3.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 31.1 | 37.6 | 43.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 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 |
|---|
| Def. Tax Liability | | -5.5 | 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 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 38.2 | 43.5 | 53.9 | 19.7 | 15.4 | 33.4 | 17.8 | 2.6 | 1.9 | 0.9 | 1.0 | 1.3 | 5.7 | 1.1 | 0.3 | 0.3 |
| 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 | | 31.9 | 32.0 | 31.6 | 37.6 | 31.2 | 31.1 | 30.9 | 43.1 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.0 | 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 | 0.1 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 35.2 | 39.2 | 38.6 | 43.5 | 37.8 | 38.2 | 42.1 | 53.9 | 38.3 | 16.6 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -4,140.3 | -4,131.3 | -4,144.8 | -4,151.0 | -4,164.5 | -4,190.4 | -4,195.6 | -4,219.5 | -4,225.9 | -4,228.9 | -4,257.8 | -4,250.4 | -4,271.2 | -4,284.1 | -4,282.6 | -4,281.6 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 283.2 | 288.7 | 280.3 | 279.9 | 267.2 | 240.5 | 236.5 | 213.1 | 208.0 | 204.3 | 175.1 | 182.1 | 50.3 | 37.2 | 38.0 | 39.0 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -4,163.5 | -4,172.3 | -4,126.8 | -4,131.3 | -4,137.2 | -4,140.3 | -4,143.9 | -4,144.8 | -4,147.6 | -4,152.1 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 254.2 | 246.5 | 292.7 | 288.7 | 283.4 | 283.2 | 280.3 | 280.3 | 277.6 | 273.9 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 31.1 | 37.6 | 43.1 | 2.4 | 0.0 | 11.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 283.2 | 288.7 | 280.3 | 279.9 | 267.2 | 240.5 | 236.5 | 213.1 | 208.0 | 208.1 | 179.4 | 186.9 | 55.9 | 44.2 | 38.0 | 39.0 |
| 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 | | 254.2 | 246.5 | 292.7 | 288.7 | 283.4 | 283.2 | 280.3 | 280.3 | 277.6 | 273.9 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 12.6 | -2.5 | 13.5 | 15.9 | 13.5 | 25.9 | 5.2 | 23.8 | 6.2 | 8.3 | 32.0 | -4.4 | 23.6 | 14.3 | -1.4 | -1.1 | -0.7 |
|---|
| Depreciation & Amortization | | 2.7 | 0.1 | 1.8 | 2.9 | 2.8 | 4.1 | 12.1 | 5.0 | 0.5 | -1.9 | -3.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 0.7 | 1.2 | 0.9 | 0.5 | 0.5 | 1.2 | 0.7 | 0.5 | 0.3 | 0.3 | 0.4 | 0.6 | 0.8 | 0.3 | 0.6 | 0.1 | 0.0 |
|---|
| Change Working Capital | | 0.0 | 7.0 | 0.5 | -1.0 | -3.5 | 0.5 | 1.2 | -2.2 | -1.7 | 0.5 | -1.0 | -0.8 | 0.0 | -0.1 | -0.3 | 0.0 | 0.2 |
|---|
| Change In Accounts Receivable | | -3.0 | 1.9 | -1.1 | -1.6 | -1.3 | 0.1 | 0.6 | -0.2 | -0.6 | -0.6 | -0.5 | -0.1 | -0.5 | -0.3 | -0.2 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | -0.1 | 1.6 | -1.3 | 0.4 | -1.6 | 2.2 | 1.5 | -1.7 | -1.3 | 1.2 | -0.1 | -0.1 | 0.5 | 0.2 | -0.1 | 0.0 | 0.2 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | -0.8 | 0.0 | -0.1 | -0.6 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | 1.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | -0.2 | 21.5 | 1.5 | -2.2 | -1.2 | -4.3 | 1.7 | -1.5 | 14.3 | -3.4 | 2.9 | 12.4 | -9.0 | -3.4 | 0.0 | -0.1 | -0.8 |
|---|
| Cash from Operations | | 7.0 | 0.0 | 0.0 | 14.9 | 8.2 | 34.3 | 19.3 | 18.5 | 19.6 | 19.5 | 9.6 | 11.2 | 5.1 | 1.3 | -1.1 | -1.2 | -1.3 |
| 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 | | -10.1 | 8.8 | 3.5 | 4.5 | 5.9 | 3.1 | 4.1 | 0.5 | 2.8 | 4.5 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | 0.3 | 0.6 | 0.6 | 0.7 | 0.7 |
|---|
| Stock-Based Compensation | | 0.9 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 |
|---|
| Change Working Capital | | 3.8 | -5.1 | 4.5 | 1.2 | 1.5 | 0.5 | 1.0 | -2.5 | 1.7 | -0.3 |
|---|
| Change In Accounts Receivable | | 1.7 | 0.0 | 1.4 | -1.2 | 0.6 | 1.0 | -1.0 | -1.6 | -0.3 | 0.0 |
|---|
| Change In Accounts Payable | | 2.0 | 0.5 | 0.0 | -0.9 | 0.1 | -0.5 | 0.3 | -1.2 | 1.0 | -0.3 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 |
|---|
| Other Non-cash Items | | 15.7 | -5.0 | -1.5 | 0.9 | -3.7 | 1.2 | -1.5 | 5.5 | 2.5 | -0.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.7 | 3.8 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.3 | 0.0 | -0.1 | -0.5 | -0.3 | -1.1 | -3.9 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 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 | -19.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | -1.7 | -3.0 | -19.5 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.6 | 0.0 | 0.6 | 13.9 | 4.2 | 2.0 | 0.1 | 0.3 | 0.3 | 0.4 | 1.4 | 0.1 | 0.0 | 0.0 | 19.5 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -48.1 | 0.0 | 0.0 | -62.4 | -47.4 | 24.8 | -31.3 | -7.1 | -28.4 | -12.6 | -22.5 | -18.9 | -53.9 | -17.1 | -6.5 | 0.2 | 1.9 |
|---|
| Cash from Investing | | -47.8 | 0.0 | 0.0 | -48.9 | -43.5 | 25.8 | -35.2 | -26.7 | -28.1 | -12.1 | -21.1 | -18.9 | -55.6 | -20.1 | -19.5 | 0.2 | 1.9 |
| 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 | | 0.1 | -0.3 | -0.1 | -0.1 | -0.1 | 0.0 | 0.0 | 0.0 | -0.2 | -0.1 |
|---|
| 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 | -31.7 | 33.2 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -52.3 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -52.5 | -0.1 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -58.8 | 0.0 | 0.0 | 42.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 89.9 | 37.6 | -5.5 | 83.6 | 2.5 | -11.8 | 11.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 110.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -3.1 | -3.1 | -6.0 | -6.3 | -1.1 | 0.0 | -2.0 | -0.9 | -1.4 | 0.0 | 0.0 | -0.2 | 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 | | 76.9 | 0.0 | 0.0 | -3.4 | -0.2 | -20.2 | 9.7 | 0.0 | -0.5 | -9.0 | -3.7 | -3.6 | -3.6 | 1.8 | 7.0 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 39.6 | 0.0 | 0.0 | 33.1 | -1.4 | -20.2 | 7.7 | -0.9 | -1.8 | -9.0 | -3.7 | -3.8 | 101.6 | 1.8 | 7.0 | 0.0 | 0.0 |
| 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 | 22.0 |
|---|
| Debt Issued | | 31.9 | -0.1 | 0.5 | -6.1 | 6.4 | 0.2 | 0.2 | -12.2 | 21.1 | 44.0 |
|---|
| 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 | | 0.9 | -1.3 | -0.9 | -0.9 | -0.8 | -3.2 | -1.0 | -1.0 | -0.2 | -1.0 |
|---|
| 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 | 21.3 | -0.5 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21.0 | 20.6 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -1.3 | 36.8 | 0.7 | -0.9 | -36.7 | 39.9 | -8.2 | -9.1 | -10.3 | -1.6 | -15.1 | -11.4 | 51.1 | -16.9 | -13.6 | -1.1 | 0.7 |
|---|
| Closing Cash Balance | | 5.5 | 42.8 | 5.9 | 5.2 | 6.2 | 42.9 | 3.0 | 11.2 | 20.2 | 30.6 | 32.2 | 47.3 | 58.7 | 7.7 | 24.6 | 38.2 | 39.3 |
| 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 | | 32.6 | 2.2 | -21.8 | 23.9 | -11.3 | 11.6 | 0.1 | 0.3 | -25.8 | 24.2 |
|---|
| Closing Cash Balance | | 42.8 | 10.2 | 8.0 | 29.8 | 5.9 | 17.2 | 5.5 | 5.5 | 5.2 | 31.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 6.7 | 26.8 | 22.9 | 14.4 | 7.9 | 33.2 | 15.3 | 18.5 | 19.6 | 19.5 | 9.6 | 11.2 | 5.1 | 1.3 | -1.1 | -1.2 | -1.3 |
|---|
| Real Free Cash Flow | | 6.0 | 25.6 | 22.0 | 13.9 | 7.4 | 32.1 | 14.6 | 18.0 | 19.4 | 19.2 | 9.3 | 10.5 | 4.3 | 1.1 | -1.7 | -1.3 | -1.3 |
| 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 | | 19.1 | 0.6 | 7.7 | 8.2 | 6.8 | 6.3 | 5.4 | 4.4 | 5.5 | 3.7 |
|---|
| Real Free Cash Flow | | 18.2 | 0.3 | 7.4 | 7.9 | 6.6 | 5.9 | 5.1 | 4.3 | 5.4 | 3.5 |