TLYS
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 | | 553.6 | 553.6 | 569.5 | 623.1 | 672.3 | 775.7 | 531.3 | 619.3 | 598.5 | 576.9 | 569.0 | 551.0 | 518.3 | 495.8 | 467.3 | 400.6 | 332.6 |
|---|
| Cost of Revenues | | 389.1 | 389.1 | 419.8 | 457.4 | 469.5 | 499.0 | 389.1 | 432.6 | 417.6 | 401.5 | 400.5 | 383.7 | 362.8 | 343.5 | 317.1 | 271.5 | 230.0 |
|---|
| Gross Profit | | 164.5 | 164.5 | 149.7 | 165.7 | 202.8 | 276.7 | 142.2 | 186.7 | 180.9 | 175.4 | 168.5 | 167.2 | 155.5 | 152.3 | 150.2 | 129.1 | 102.6 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 155.1 | 139.6 | 151.3 | 107.6 | 147.3 | 143.4 | 162.9 | 115.9 | 173.0 | 166.5 |
|---|
| Cost of Revenues | | 103.6 | 97.0 | 102.2 | 86.3 | 109.0 | 106.2 | 112.9 | 91.5 | 126.3 | 117.8 |
|---|
| Gross Profit | | 51.5 | 42.6 | 49.1 | 21.3 | 38.3 | 37.2 | 49.9 | 24.3 | 46.7 | 48.7 |
| 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 | 196.1 | 191.3 | 189.1 | 145.2 | 158.3 | 149.4 | 151.4 | 149.1 | 149.2 | 132.3 | 122.6 | 118.8 | 94.2 | 77.7 |
|---|
| Depreciation & Amortization | | 10.6 | 10.6 | 12.8 | 12.8 | 14.1 | 16.8 | 19.1 | 20.9 | 22.5 | 23.4 | 23.3 | 22.8 | 21.2 | 19.4 | 16.7 | 15.1 | 14.3 |
|---|
| Total Operating Expenses | | 183.5 | 183.5 | 199.0 | 196.1 | 191.3 | 189.1 | 145.2 | 158.3 | 149.4 | 151.4 | 149.1 | 149.2 | 132.3 | 122.6 | 118.8 | 94.2 | 77.7 |
|---|
| Operating Income | | -19.3 | -19.3 | -49.8 | -27.6 | 11.5 | 87.6 | -3.0 | 28.5 | 31.5 | 24.0 | 19.3 | 18.1 | 23.2 | 29.7 | 31.4 | 34.9 | 24.9 |
| 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 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 54.4 | 51.2 |
|---|
| Depreciation & Amortization | | -0.4 | 2.5 | 5.6 | 2.8 | 3.2 | 0.1 | 3.2 | 3.1 | 3.3 | 3.1 |
|---|
| Total Operating Expenses | | 48.8 | 44.4 | 46.4 | 44.0 | 52.3 | 51.3 | 50.6 | 43.4 | 54.4 | 51.2 |
|---|
| Operating Income | | 2.5 | -1.8 | 2.7 | -22.7 | -14.1 | -14.1 | -0.7 | -19.1 | -7.7 | -2.5 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 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 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | -2.0 | 0.6 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | -0.2 | 0.2 |
|---|
| Other Expense | | 1.8 | 1.8 | 3.8 | 1.8 | 2.0 | -0.6 | 0.6 | 2.9 | 2.3 | 1.2 | 0.4 | 0.1 | 0.0 | 0.0 | -0.1 | -0.2 | -0.2 |
|---|
| IBT | | -17.6 | -17.6 | -46.0 | -25.8 | 13.4 | 87.0 | -2.5 | 31.4 | 33.8 | 25.2 | 19.7 | 18.1 | 23.2 | 29.7 | 31.3 | 34.7 | 24.7 |
|---|
| Income Tax Expense | | -0.1 | -0.1 | 0.2 | 8.7 | 3.3 | 22.8 | -1.3 | 8.7 | 8.9 | 10.5 | 8.3 | 10.6 | 9.1 | 11.6 | 7.4 | 0.4 | 0.3 |
|---|
| Net Income | | -17.5 | -17.5 | -46.2 | -34.5 | 10.1 | 64.2 | -1.1 | 22.6 | 24.9 | 14.7 | 11.4 | 7.5 | 14.1 | 18.1 | 23.9 | 34.3 | 24.4 |
| 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 | | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 |
|---|
| Other Expense | | 0.5 | 0.4 | 0.4 | 0.4 | 0.7 | 1.2 | 0.7 | -0.5 | 0.8 | 1.3 |
|---|
| IBT | | 3.0 | -1.4 | 3.1 | -22.3 | -13.4 | -12.9 | -0.1 | -19.6 | -6.9 | -1.2 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | -0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 13.6 | -0.3 |
|---|
| Net Income | | 2.9 | -1.4 | 3.2 | -22.2 | -13.7 | -12.9 | -0.1 | -19.6 | -20.6 | -0.8 |
| 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 | $-1.16 | $0.32 | $2.10 | $-0.04 | $0.77 | $0.85 | $0.51 | $0.40 | $0.27 | $0.50 | $0.65 | $0.93 | $1.24 | $1.22 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-1.16 | $0.32 | $2.06 | $-0.04 | $0.76 | $0.84 | $0.51 | $0.40 | $0.27 | $0.50 | $0.65 | $0.92 | $1.24 | $1.19 |
|---|
| Shares Outstanding | | 30.1 | 30.1 | 30.0 | 29.8 | 30.1 | 30.6 | 29.7 | 29.5 | 29.3 | 28.8 | 28.5 | 28.3 | 28.0 | 27.8 | 25.7 | 27.6 | 20.0 |
|---|
| Diluted Shares Outstanding | | 30.3 | 30.3 | 30.0 | 29.8 | 30.3 | 31.1 | 29.7 | 29.8 | 29.8 | 29.1 | 28.5 | 28.4 | 28.1 | 28.1 | 26.1 | 27.6 | 20.5 |
| 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 | $-0.69 | $-0.03 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.69 | $-0.03 |
|---|
| Shares Outstanding | | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.0 | 30.0 | 29.9 | 29.9 |
|---|
| Diluted Shares Outstanding | | 30.3 | 30.1 | 30.3 | 30.1 | 30.1 | 30.1 | 30.0 | 30.0 | 29.9 | 29.9 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 36.7 | 21.1 | 47.0 | 73.5 | 42.2 | 76.2 | 70.1 | 68.2 | 53.2 | 79.0 | 51.0 | 49.8 | 25.4 | 17.3 | 25.1 | 29.3 |
|---|
| Short Term Investments | | 39.9 | 25.7 | 48.0 | 39.8 | 97.0 | 65.0 | 69.8 | 75.9 | 82.8 | 54.9 | 49.9 | 35.0 | 34.9 | 39.9 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 76.7 | 46.7 | 95.0 | 113.3 | 139.2 | 141.1 | 139.9 | 144.1 | 136.0 | 133.9 | 101.0 | 84.7 | 60.4 | 57.2 | 25.1 | 29.3 |
|---|
| Accounts Receivable | | 13.2 | 4.1 | 5.9 | 9.2 | 6.7 | 8.7 | 7.5 | 6.1 | 4.4 | 4.0 | 5.4 | 4.7 | 8.5 | 5.9 | 6.6 | 4.3 |
|---|
| Inventory | | 95.0 | 69.2 | 63.2 | 62.1 | 65.6 | 55.7 | 56.9 | 55.8 | 53.2 | 47.8 | 51.4 | 51.5 | 46.3 | 46.6 | 36.5 | 33.5 |
|---|
| Other Current Assets | | 9.5 | 11.0 | 11.9 | 18.1 | 0.8 | 6.6 | 4.6 | 11.2 | 9.5 | 9.5 | 13.0 | 12.3 | 11.8 | 11.4 | 10.6 | 4.3 |
|---|
| Total Current Assets | | 194.4 | 131.0 | 176.1 | 202.8 | 228.0 | 212.2 | 208.9 | 217.1 | 203.1 | 195.2 | 170.7 | 153.3 | 126.9 | 121.1 | 78.8 | 71.4 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 50.7 | 27.2 | 21.1 | 26.4 | 36.7 | 19.9 | 47.0 | 44.4 | 54.6 | 43.7 |
|---|
| Short Term Investments | | 0.0 | 10.0 | 25.7 | 25.3 | 39.9 | 48.1 | 48.0 | 49.5 | 49.7 | 49.7 |
|---|
| Total Cash & ST Investments | | 50.7 | 37.2 | 46.7 | 51.7 | 76.7 | 68.0 | 95.0 | 93.9 | 104.3 | 93.4 |
|---|
| Accounts Receivable | | 10.4 | 4.9 | 4.1 | 6.1 | 13.2 | 7.1 | 5.9 | 7.1 | 10.9 | 13.0 |
|---|
| Inventory | | 81.2 | 75.6 | 69.2 | 92.5 | 95.0 | 78.5 | 63.2 | 82.8 | 91.3 | 77.2 |
|---|
| Other Current Assets | | 8.3 | 9.3 | 11.0 | 11.8 | 9.5 | 9.7 | 11.9 | 11.8 | 9.2 | 9.3 |
|---|
| Total Current Assets | | 150.6 | 127.0 | 131.0 | 162.1 | 194.4 | 163.4 | 176.1 | 195.6 | 215.7 | 192.9 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 233.3 | 209.9 | 251.9 | 263.5 | 264.0 | 280.5 | 329.8 | 73.8 | 83.3 | 89.2 | 99.0 | 101.3 | 100.9 | 80.9 | 64.1 | 58.2 |
|---|
| 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 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 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 |
|---|
| 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 | | 1.5 | 1.6 | 1.6 | 1.4 | 1.4 | 12.8 | 8.0 | 2.2 | 3.7 | 6.1 | 1.1 | 2.9 | 4.5 | 3.4 | 2.8 | 1.4 |
|---|
| Total Long-Term Assets | | 234.8 | 211.5 | 253.5 | 273.1 | 276.8 | 293.3 | 337.8 | 76.0 | 87.1 | 95.3 | 100.1 | 104.3 | 105.5 | 84.3 | 66.8 | 59.6 |
|---|
| Total Assets | | 429.2 | 342.5 | 429.5 | 475.9 | 504.8 | 505.5 | 546.6 | 293.2 | 290.1 | 290.5 | 270.8 | 257.6 | 232.4 | 205.4 | 145.7 | 131.0 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 193.2 | 205.2 | 209.9 | 223.7 | 233.3 | 245.1 | 251.9 | 265.4 | 272.9 | 265.8 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 1.8 | 1.9 | 1.6 | 1.4 | 1.5 | 1.5 | 1.6 | 1.7 | 1.8 | 1.8 |
|---|
| Total Long-Term Assets | | 195.0 | 207.2 | 211.5 | 225.1 | 234.8 | 246.6 | 312.7 | 280.3 | 287.6 | 280.3 |
|---|
| Total Assets | | 345.5 | 334.2 | 342.5 | 387.3 | 429.2 | 410.0 | 488.7 | 476.0 | 503.3 | 473.2 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 43.0 | 11.1 | 14.5 | 16.0 | 28.1 | 25.0 | 20.6 | 24.2 | 21.6 | 17.6 | 16.0 | 23.1 | 19.6 | 18.3 | 16.8 | 14.7 |
|---|
| Short-Term Debt | | 54.7 | 51.8 | 103.6 | 51.7 | 54.0 | 54.5 | 55.3 | 3.4 | 2.5 | 0.8 | 0.9 | 0.8 | 0.8 | 0.7 | 84.7 | 0.6 |
|---|
| Other Current Liabilities | | 31.8 | 22.3 | -30.2 | 24.3 | 36.9 | 40.6 | 57.6 | 59.3 | 60.6 | 36.8 | 30.8 | 24.3 | 19.6 | 22.8 | 20.5 | 15.3 |
|---|
| Current Liabilities | | 143.0 | 99.4 | 104.6 | 108.0 | 136.2 | 133.6 | 145.3 | 97.3 | 95.6 | 65.4 | 55.8 | 55.3 | 46.2 | 47.2 | 130.2 | 37.5 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 41.7 | 31.8 | 11.1 | 32.6 | 43.0 | 22.0 | 14.5 | 27.0 | 44.8 | 24.7 |
|---|
| Short-Term Debt | | 48.4 | 51.4 | 51.8 | 53.3 | 54.7 | 111.7 | 103.6 | 106.2 | 108.4 | 105.0 |
|---|
| Other Current Liabilities | | 29.6 | 20.0 | 22.3 | 21.1 | -22.9 | -34.4 | -30.2 | -27.5 | -26.5 | -28.7 |
|---|
| Current Liabilities | | 132.7 | 116.5 | 99.4 | 120.3 | 143.0 | 113.4 | 104.6 | 119.3 | 140.8 | 115.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 159.2 | 142.1 | 359.6 | 190.3 | 193.0 | 211.3 | 240.8 | 0.0 | 0.0 | 0.0 | 0.8 | 1.7 | 2.5 | 3.3 | 4.0 | 4.6 |
|---|
| Capital Leases | | 159.2 | 193.9 | 231.6 | 242.0 | 247.0 | 265.8 | 296.1 | 0.0 | 0.0 | 0.8 | 1.7 | 2.5 | 3.3 | 4.0 | 4.6 | 5.3 |
|---|
| 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 | 0.9 | 0.0 |
|---|
| Total Liabilities | | 302.4 | 241.6 | 284.7 | 298.7 | 330.1 | 344.9 | 386.7 | 129.8 | 129.7 | 101.3 | 97.5 | 98.9 | 91.5 | 88.1 | 165.3 | 68.9 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 130.2 | 138.4 | 142.1 | 152.5 | 159.2 | 340.6 | 359.6 | 382.9 | 394.4 | 382.8 |
|---|
| Capital Leases | | 178.6 | 189.8 | 193.9 | 205.7 | 213.8 | 170.3 | 179.8 | 244.6 | 251.4 | 243.9 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 59.2 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 263.0 | 255.0 | 241.6 | 273.0 | 302.4 | 284.0 | 343.9 | 311.1 | 338.4 | 307.7 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -47.7 | -74.2 | -28.0 | 6.9 | 7.8 | 5.1 | 6.3 | 13.3 | 16.4 | 51.0 | 39.6 | 32.1 | 18.0 | -0.1 | -19.8 | 61.9 |
|---|
| Comprehensive Income | | 0.5 | 0.2 | 0.3 | 0.2 | 0.0 | 0.0 | 0.2 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -74.7 | -62.1 |
|---|
| Total Common Equity | | 126.8 | 100.9 | 144.9 | 177.2 | 174.7 | 160.6 | 159.9 | 163.3 | 160.4 | 189.2 | 173.2 | 158.7 | 140.9 | 117.3 | -19.7 | 62.1 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -93.2 | -96.3 | -74.2 | -60.5 | -47.7 | -47.6 | -28.0 | -7.4 | -6.6 | -5.4 |
|---|
| Comprehensive Income | | 0.0 | 0.2 | 0.2 | 0.3 | 0.5 | 0.4 | 0.3 | 0.5 | 0.3 | 0.3 |
|---|
| Total Common Equity | | 82.5 | 79.1 | 100.9 | 114.3 | 126.8 | 126.0 | 144.9 | 164.9 | 164.9 | 165.5 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 213.8 | 193.9 | 231.6 | 242.0 | 247.0 | 265.8 | 296.1 | 0.0 | 0.0 | 0.8 | 1.7 | 2.5 | 3.3 | 4.0 | 88.6 | 5.3 |
|---|
| Book Value | | 126.8 | 100.9 | 144.9 | 177.2 | 174.7 | 160.6 | 159.9 | 163.3 | 160.4 | 189.2 | 173.2 | 158.7 | 140.9 | 117.3 | -19.7 | 62.1 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 82.5 | 79.1 | 100.9 | 114.3 | 126.8 | 126.0 | 144.9 | 164.9 | 164.9 | 165.5 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -41.1 | -17.5 | -46.2 | -34.5 | 10.1 | 64.2 | -1.1 | 22.6 | 24.9 | 14.7 | 11.4 | 7.5 | 14.1 | 18.1 | 23.9 | 34.3 | 24.4 |
|---|
| Depreciation & Amortization | | 12.7 | 10.6 | 12.8 | 12.8 | 14.1 | 16.8 | 19.1 | 20.9 | 22.5 | 23.4 | 23.3 | 22.8 | 21.2 | 19.4 | 16.7 | 15.1 | 14.3 |
|---|
| Stock-Based Compensation | | 2.3 | 0.0 | 2.1 | 2.2 | 2.3 | 1.9 | 2.0 | 2.1 | 2.2 | 2.4 | 2.6 | 3.9 | 3.5 | 3.1 | 9.6 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -7.9 | 8.2 | -13.1 | 2.7 | -30.8 | -20.3 | 23.6 | -3.1 | -3.1 | -11.0 | 10.3 | -1.7 | 9.6 | 1.2 | -15.1 | 2.3 | 0.8 |
|---|
| Change In Accounts Receivable | | -8.6 | -1.6 | 2.9 | 5.6 | 1.7 | 4.0 | 12.9 | 2.6 | -1.7 | -0.4 | 1.4 | -0.7 | 3.9 | -2.6 | 0.0 | -5.0 | 2.8 |
|---|
| Change In Accounts Payable | | -1.8 | 10.6 | -3.4 | -1.5 | -12.2 | 3.2 | 5.0 | -4.2 | 3.2 | 3.6 | 1.6 | -7.0 | 3.7 | 1.6 | 1.4 | 2.1 | 4.1 |
|---|
| Change In Inventories | | -3.9 | 7.5 | -6.0 | -1.0 | 3.5 | -10.1 | 1.2 | -1.1 | -2.8 | -5.4 | 3.6 | 0.2 | -5.2 | 0.3 | -9.9 | -3.0 | -9.6 |
|---|
| Other Non-cash Items | | 27.3 | 2.8 | 2.5 | 1.5 | -0.3 | 0.2 | 0.3 | -0.5 | -0.7 | 0.3 | 2.1 | 2.7 | 1.0 | 1.6 | 0.0 | 0.8 | 2.2 |
|---|
| Cash from Operations | | -17.9 | 0.0 | 0.0 | -6.7 | -1.4 | 63.4 | 38.9 | 36.4 | 46.7 | 32.7 | 48.5 | 36.9 | 48.3 | 43.8 | 41.7 | 52.6 | 41.7 |
| 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 | | 2.9 | -1.4 | 3.2 | -22.2 | -13.7 | -12.9 | -0.1 | -19.6 | -20.6 | -0.8 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 5.6 | 2.8 | 3.2 | 3.3 | 3.2 | 3.1 | 3.3 | 3.1 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.4 | 0.3 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 |
|---|
| Change Working Capital | | 2.6 | -12.0 | 7.7 | 9.9 | 5.9 | -14.6 | 6.2 | -10.7 | 7.2 | -10.6 |
|---|
| Change In Accounts Receivable | | -1.3 | 5.7 | -5.3 | -0.7 | 2.2 | 7.5 | -6.0 | -0.8 | 1.4 | -3.1 |
|---|
| Change In Accounts Payable | | -15.5 | -4.5 | 9.9 | 20.7 | -21.5 | -10.4 | 21.0 | 7.5 | -12.5 | -17.7 |
|---|
| Change In Inventories | | 19.0 | 0.6 | -5.7 | -6.4 | 23.3 | 2.7 | -16.6 | -15.4 | 19.6 | 8.5 |
|---|
| Other Non-cash Items | | 3.1 | 3.1 | 1.4 | 0.8 | 0.4 | 0.6 | 0.5 | 16.4 | 0.2 | 1.5 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.9 | -6.6 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -12.3 | -4.7 | -8.2 | -14.0 | -15.1 | -13.4 | -8.5 | -14.3 | -14.9 | -13.8 | -17.0 | -23.1 | -23.6 | -42.7 | -33.3 | -20.2 | -15.7 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | -1.7 | 0.0 | -126.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -106.4 | 0.0 | -74.5 | -121.0 | -89.3 | -162.3 | -80.9 | -126.5 | -136.2 | -152.4 | -99.7 | -74.9 | -59.9 | -44.9 | -75.4 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 118.4 | 25.8 | 98.5 | 115.0 | 147.3 | 130.4 | 86.2 | 134.3 | 144.9 | 125.3 | 95.0 | 60.0 | 60.0 | 50.0 | 35.5 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 33.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.7 | 1.7 | 0.0 | 126.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.8 | 0.0 | 0.4 |
|---|
| Cash from Investing | | -0.2 | 0.0 | 0.0 | -20.0 | 42.8 | -45.3 | -3.2 | -6.5 | -6.3 | -40.9 | -21.7 | -38.0 | -23.5 | -37.5 | -72.3 | -20.2 | -15.3 |
| 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 | | -1.3 | -1.3 | -0.5 | -1.5 | -1.5 | -2.1 | -2.5 | -2.1 | -3.4 | -4.2 |
|---|
| 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 | -20.3 | -9.8 | -29.5 | -32.9 | -34.2 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 10.0 | 15.8 | 0.0 | 35.0 | 18.5 | 30.0 | 35.0 | 34.9 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.1 | 0.7 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.3 | -3.5 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -11.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -23.7 | 0.0 | 0.0 | -0.8 | -0.9 | -0.8 | -0.8 | -0.7 | -0.7 | -0.6 | -0.6 |
|---|
| Debt Issued | | -25.9 | 193.9 | -37.7 | -10.4 | -5.0 | -18.8 | -6.6 | 296.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -84.0 | 84.0 | 5.9 |
|---|
| Issuance of Common Stock | | 0.6 | 0.0 | 0.0 | 0.4 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 106.8 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | -10.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -61.6 | -29.7 | -29.5 | -29.1 | -20.1 | 0.0 | 0.0 | 0.0 | 0.0 | -84.3 | -36.0 | -22.2 |
|---|
| Other Financing Activities | | -0.2 | 0.0 | 0.0 | 0.2 | 0.7 | 9.6 | 23.7 | 1.5 | 3.5 | 3.3 | 2.0 | 3.2 | 0.3 | 2.5 | 0.1 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 0.3 | 0.0 | 0.0 | 0.2 | -10.1 | -52.1 | -29.7 | -27.9 | -25.5 | -17.6 | 1.1 | 2.3 | -0.4 | 1.8 | 22.8 | -36.6 | -22.8 |
| 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 | | 0.0 | 178.6 | -11.2 | -4.0 | -11.9 | -8.1 | -12.3 | -5.4 | -13.0 | -6.8 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 |
|---|
| 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 | 0.2 | 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 | | -17.8 | 25.3 | -26.0 | -26.5 | 31.3 | -34.0 | 6.0 | 2.0 | 15.0 | -25.8 | 28.0 | 1.2 | 24.4 | 8.1 | -7.8 | -4.2 | 3.6 |
|---|
| Closing Cash Balance | | 36.7 | 46.3 | 21.1 | 47.0 | 73.5 | 42.2 | 76.2 | 70.1 | 68.2 | 53.2 | 79.0 | 51.0 | 49.8 | 25.4 | 17.3 | 25.1 | 29.3 |
| 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 | | 7.3 | -11.6 | 23.4 | 6.2 | -5.4 | -10.3 | 16.9 | -27.1 | 2.6 | -10.2 |
|---|
| Closing Cash Balance | | 46.3 | 39.0 | 50.7 | 27.2 | 21.1 | 26.4 | 36.7 | 19.9 | 47.0 | 44.4 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -30.1 | -0.6 | -50.2 | -20.7 | -16.5 | 50.0 | 30.4 | 22.1 | 31.8 | 19.0 | 31.5 | 13.8 | 24.7 | 1.1 | 8.4 | 32.4 | 26.0 |
|---|
| Real Free Cash Flow | | -32.4 | -0.6 | -52.3 | -22.9 | -18.8 | 48.1 | 28.4 | 20.0 | 29.6 | 16.5 | 28.9 | 9.8 | 21.2 | -2.0 | -1.1 | 32.4 | 26.0 |
| 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 | | 7.3 | -11.7 | 17.3 | -9.6 | -5.4 | -25.1 | 8.0 | -27.8 | 0.5 | -10.8 |
|---|
| Real Free Cash Flow | | 7.3 | -11.7 | 17.3 | -10.1 | -5.7 | -25.6 | 7.4 | -28.4 | -0.1 | -11.4 |