Turning Point Brands, Inc.
TPB
Výsledovka
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 | 463.1 | 463.1 | 360.7 | 405.4 | 415.0 | 445.5 | 405.1 | 362.0 | 332.7 | 285.8 | 206.2 | 197.3 | 200.3 | 193.3 | 186.7 | 188.5 | 174.5 | |
| Cost of Revenues | 198.7 | 198.7 | 159.1 | 202.2 | 209.5 | 227.6 | 215.5 | 225.2 | 190.1 | 160.9 | 105.9 | 101.0 | 107.2 | 103.0 | 100.9 | 100.7 | 96.2 | |
| Gross Profit | 264.3 | 264.3 | 201.6 | 203.2 | 205.5 | 217.8 | 189.6 | 136.7 | 142.6 | 124.9 | 100.4 | 96.3 | 93.2 | 90.3 | 85.8 | 87.8 | 78.3 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 121.0 | 119.0 | 116.6 | 106.4 | 93.7 | 90.7 | 93.2 | 83.1 | 97.1 | 101.7 | |
| Cost of Revenues | 53.4 | 48.6 | 50.0 | 46.8 | 41.2 | 40.3 | 42.8 | 34.7 | 46.6 | 50.1 | |
| Gross Profit | 67.7 | 70.4 | 66.6 | 59.6 | 52.4 | 50.4 | 50.4 | 48.4 | 50.5 | 51.6 |
| 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 | 0.6 | 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 | 123.9 | 130.0 | 127.5 | 125.6 | 109.9 | 94.1 | 75.4 | 56.8 | 51.8 | 45.1 | 46.8 | 41.4 | 42.8 | 39.6 | |
| Depreciation & Amortization | 7.9 | 7.4 | 5.7 | 6.4 | 5.3 | 5.0 | 4.0 | 9.1 | 3.1 | 2.3 | 1.3 | 1.1 | 0.9 | 0.9 | -86.1 | -70.4 | -52.9 | |
| Total Operating Expenses | 169.0 | 169.0 | 114.8 | 120.7 | 130.0 | 127.5 | 125.6 | 109.9 | 94.1 | 75.4 | 56.8 | 51.8 | 45.1 | 46.8 | 41.4 | 43.1 | 38.6 | |
| Operating Income | 95.3 | 95.3 | 86.7 | 82.6 | 75.5 | 90.3 | 64.1 | 26.9 | 48.5 | 49.5 | 43.6 | 44.5 | 48.1 | 43.4 | 44.5 | 44.7 | 39.7 |
| 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 | 0.0 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 30.7 | 31.4 | ||
| Depreciation & Amortization | 2.5 | 1.9 | 1.9 | 1.6 | 1.4 | 1.7 | 1.2 | 1.2 | 1.7 | 1.6 | ||
| Total Operating Expenses | 47.7 | 44.5 | 40.3 | 36.4 | 34.5 | 29.6 | 27.5 | 29.1 | 30.7 | 31.4 | ||
| Operating Income | 19.9 | 25.9 | 26.3 | 23.2 | 17.9 | 20.8 | 22.9 | 19.3 | 19.8 | 20.2 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Interest Expense | 20.9 | 17.5 | 14.0 | 14.6 | 19.5 | 20.5 | 20.2 | 17.3 | 15.1 | 16.9 | 26.6 | 34.3 | 34.3 | 44.1 | -43.0 | -35.2 | -26.4 | |
| Other Expense | -12.2 | -12.2 | -21.8 | -20.9 | -59.5 | -25.0 | -21.0 | -11.0 | -2.1 | -5.7 | -2.1 | -34.3 | -42.8 | -0.4 | -43.1 | -35.2 | -26.5 | |
| IBT | 83.1 | 83.1 | 65.0 | 61.7 | 16.0 | 65.3 | 43.1 | 15.8 | 31.6 | 26.9 | 14.9 | 10.2 | -29.0 | -1.1 | 1.4 | 9.5 | 13.2 | |
| Income Tax Expense | 15.0 | 15.0 | 16.9 | 23.9 | 4.8 | 14.0 | 10.0 | 2.0 | 6.3 | 7.3 | -12.0 | 1.1 | 0.4 | 0.5 | 1.0 | 1.1 | -3.1 | |
| Net Income | 58.2 | 58.2 | 39.8 | 38.5 | 11.6 | 52.1 | 33.0 | 13.8 | 25.3 | 20.2 | 26.9 | 16.7 | -29.4 | -1.6 | 0.4 | 8.4 | 16.3 |
| 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 | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | 0.1 | 0.1 | ||
| Interest Expense | 4.4 | 7.0 | 5.1 | 4.4 | 3.7 | 3.8 | 3.0 | 5.3 | 2.6 | 4.0 | ||
| Other Expense | -6.0 | 4.3 | -5.1 | -5.4 | -3.4 | -3.6 | -5.5 | -3.4 | 0.2 | -5.6 | ||
| IBT | 13.9 | 30.2 | 21.2 | 17.8 | 14.5 | 17.2 | 17.4 | 15.9 | 24.2 | 14.6 | ||
| Income Tax Expense | 2.2 | 6.5 | 4.2 | 2.0 | 4.1 | 4.7 | 4.4 | 3.7 | 14.3 | 3.8 | ||
| Net Income | 8.2 | 21.1 | 14.5 | 14.4 | 2.4 | 12.4 | 13.0 | 12.0 | 10.1 | 10.8 |
| 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 | $2.34 | $0.65 | $2.75 | $1.70 | $0.70 | $1.31 | $1.06 | $1.63 | $0.59 | $-1.89 | $-0.10 | $0.02 | $0.46 | $0.89 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $2.01 | $0.64 | $2.52 | $1.67 | $0.69 | $1.28 | $1.04 | $1.49 | $0.55 | $-1.76 | $-0.10 | $0.02 | $0.46 | $0.89 | |
| Shares Outstanding | 19.1 | 18.3 | 17.7 | 17.6 | 17.9 | 18.9 | 19.4 | 19.6 | 19.4 | 19.0 | 16.5 | 15.5 | 15.5 | 15.5 | 18.3 | 18.3 | 18.3 | |
| Diluted Shares Outstanding | 19.5 | 18.7 | 19.4 | 20.5 | 18.1 | 22.4 | 19.7 | 20.0 | 19.8 | 19.5 | 18.0 | 16.7 | 16.7 | 16.7 | 18.3 | 18.3 | 18.3 |
| 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 | $0.57 | $0.62 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.51 | $0.58 | ||
| Shares Outstanding | 19.1 | 18.2 | 17.9 | 17.8 | 17.7 | 17.7 | 17.7 | 17.7 | 17.6 | 17.6 | ||
| Diluted Shares Outstanding | 19.5 | 18.7 | 18.3 | 18.2 | 18.3 | 18.4 | 20.2 | 20.2 | 20.2 | 20.1 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 142.2 | 46.2 | 117.9 | 106.4 | 128.3 | 41.8 | 95.3 | 3.3 | 2.6 | 2.9 | 4.8 | 8.5 | 35.4 | 22.4 | 14.6 | 3.7 | |
| Short 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 | |
| Total Cash & ST Investments | 142.2 | 46.2 | 117.9 | 106.4 | 128.3 | 41.8 | 95.3 | 3.3 | 2.6 | 2.9 | 4.8 | 8.5 | 35.4 | 22.4 | 14.6 | 3.7 | |
| Accounts Receivable | 27.7 | 24.8 | 29.2 | 8.4 | 6.5 | 9.3 | 6.9 | 2.6 | 3.2 | 2.2 | 3.9 | 2.5 | 3.2 | 0.0 | 0.0 | 0.0 | |
| Inventory | 108.4 | 96.3 | 104.7 | 119.9 | 87.6 | 79.8 | 71.0 | 91.2 | 63.3 | 62.2 | 44.3 | 46.4 | 62.4 | 0.0 | 0.0 | 0.0 | |
| Other Current Assets | 11.5 | 31.0 | 15.9 | 21.8 | 26.7 | 26.5 | 16.1 | 14.7 | 10.3 | 11.6 | 10.8 | 10.9 | 10.5 | 0.0 | 0.0 | 0.0 | |
| Total Current Assets | 289.7 | 198.2 | 267.6 | 256.5 | 249.2 | 157.3 | 189.3 | 111.9 | 79.5 | 78.9 | 64.0 | 68.3 | 111.5 | 22.4 | 14.6 | 3.7 |
| 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 | 201.2 | 109.9 | 99.6 | 46.2 | 33.6 | 142.2 | 130.9 | 117.9 | 96.1 | 100.5 | |
| 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 | 201.2 | 109.9 | 99.6 | 46.2 | 33.6 | 142.2 | 130.9 | 117.9 | 96.1 | 100.5 | |
| Accounts Receivable | 27.8 | 45.2 | 30.0 | 24.8 | 25.8 | 27.7 | 23.4 | 29.2 | 10.5 | 7.9 | |
| Inventory | 139.6 | 105.0 | 104.4 | 96.3 | 106.4 | 102.3 | 105.5 | 104.7 | 116.9 | 125.1 | |
| Other Current Assets | 27.8 | 25.0 | 24.9 | 31.0 | 19.0 | 17.5 | 19.3 | 15.9 | 23.3 | 18.2 | |
| Total Current Assets | 396.4 | 285.2 | 259.0 | 198.2 | 184.8 | 289.7 | 279.0 | 267.6 | 246.8 | 251.7 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 36.7 | 37.9 | 36.8 | 35.3 | 33.7 | 33.4 | 25.9 | 10.6 | 8.9 | 7.6 | 5.6 | 5.1 | 4.7 | 0.0 | 0.0 | 0.0 | |
| Goodwill | 136.3 | 135.9 | 136.3 | 136.3 | 162.3 | 159.6 | 154.3 | 145.9 | 134.6 | 134.4 | 128.7 | 128.7 | 128.7 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 85.3 | 65.3 | 86.9 | 83.6 | 87.5 | 79.4 | 33.5 | 35.3 | 26.4 | 27.1 | 8.6 | 8.6 | 8.6 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 40.1 | 13.0 | 9.2 | 21.2 | 33.6 | 24.0 | -1.6 | -1.4 | 1.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Long-Term Assets | 2.2 | 42.0 | 31.2 | 29.7 | 33.9 | 58.9 | 43.6 | 34.8 | 31.4 | 30.6 | 41.9 | 39.6 | 40.2 | 0.0 | 0.0 | 0.0 | |
| Total Long-Term Assets | 301.8 | 295.1 | 301.7 | 315.6 | 352.4 | 332.0 | 257.3 | 227.5 | 202.8 | 206.2 | 184.8 | 181.9 | 182.1 | 0.0 | 0.0 | 0.0 | |
| Total Assets | 591.6 | 493.4 | 569.4 | 572.1 | 601.6 | 489.3 | 446.6 | 339.4 | 282.3 | 285.0 | 248.7 | 250.2 | 293.6 | 265.4 | 260.2 | 233.8 |
| 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 | 46.8 | 41.6 | 38.4 | 37.9 | 36.9 | 36.7 | 35.7 | 36.8 | 36.7 | 35.1 | |
| Goodwill | 136.1 | 136.1 | 135.8 | 135.9 | 136.4 | 136.3 | 136.4 | 136.3 | 136.3 | 136.2 | |
| Intangible Assets | 74.6 | 75.1 | 73.3 | 72.7 | 85.0 | 85.3 | 86.3 | 86.9 | 81.7 | 82.0 | |
| Long-Term Investments | 37.2 | 26.3 | 26.7 | 13.0 | 12.5 | 11.7 | 16.8 | 37.8 | 0.2 | 12.1 | |
| Other Long-Term Assets | 51.7 | 31.5 | 31.4 | 34.6 | 31.6 | 30.6 | 30.8 | 2.5 | 44.1 | 34.6 | |
| Total Long-Term Assets | 346.4 | 310.6 | 305.5 | 295.1 | 303.3 | 301.8 | 307.3 | 301.7 | 307.1 | 308.0 | |
| Total Assets | 742.8 | 595.8 | 564.6 | 493.4 | 488.0 | 591.6 | 586.3 | 569.4 | 553.9 | 559.7 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 11.9 | 11.7 | 8.4 | 8.4 | 7.4 | 9.2 | 14.1 | 6.8 | 3.7 | 9.2 | 4.1 | 2.3 | 12.4 | 0.0 | 0.0 | 0.0 | |
| Short-Term Debt | 121.1 | 3.1 | 61.0 | 3.1 | 3.0 | 12.0 | 15.2 | 34.0 | 15.9 | 16.7 | 1.7 | 9.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 26.8 | 29.7 | 27.1 | 21.5 | 0.0 | 0.2 | 26.5 | 22.9 | 18.7 | 15.7 | 15.8 | 14.5 | 30.8 | 47.4 | 52.8 | 37.1 | |
| Current Liabilities | 160.8 | 44.8 | 100.3 | 41.4 | 40.3 | 56.6 | 55.9 | 63.8 | 38.2 | 41.6 | 21.5 | 25.9 | 43.3 | 47.4 | 52.8 | 37.1 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 24.6 | 26.2 | 27.0 | 11.7 | 13.4 | 11.9 | 18.9 | 8.4 | 11.2 | 10.8 | |
| Short-Term Debt | 4.0 | 3.2 | 3.2 | 3.1 | 2.8 | 121.1 | 62.0 | 61.0 | 51.1 | 2.6 | |
| Other Current Liabilities | 42.8 | 35.6 | 27.5 | 29.7 | 25.6 | 26.8 | 21.4 | 27.1 | 23.2 | 26.3 | |
| Current Liabilities | 71.3 | 67.5 | 58.6 | 44.8 | 43.9 | 160.8 | 109.3 | 100.3 | 86.7 | 41.7 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 248.0 | 258.2 | 317.0 | 417.4 | 427.5 | 294.1 | 280.0 | 186.7 | 186.2 | 201.5 | 297.0 | 303.6 | 300.6 | 0.0 | 0.0 | 0.0 | |
| Capital Leases | 8.8 | 12.7 | 12.6 | 10.6 | 13.3 | 16.1 | 11.1 | 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 | 4.1 | 1.6 | 2.3 | 0.0 | 0.0 | 6.6 | 6.6 | 6.6 | 0.0 | 0.0 | 0.0 | |
| Total Liabilities | 417.6 | 303.0 | 417.4 | 458.7 | 467.8 | 358.5 | 340.0 | 256.8 | 229.0 | 251.0 | 330.3 | 341.8 | 357.0 | 330.9 | 331.8 | 310.3 |
| 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 | 303.2 | 301.5 | 301.6 | 258.2 | 257.3 | 256.8 | 315.9 | 317.0 | 327.0 | 388.7 | |
| Capital Leases | 13.8 | 11.5 | 11.8 | 12.7 | 11.9 | 11.4 | 12.0 | 10.0 | 10.4 | 12.1 | |
| Def. Tax Liability | 0.0 | 2.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Liabilities | 384.7 | 371.0 | 361.1 | 303.0 | 301.3 | 417.6 | 425.2 | 417.4 | 413.7 | 430.4 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Retained Earnings | 134.9 | 147.2 | 112.4 | 78.7 | 71.5 | 12.1 | -15.3 | -25.5 | -47.5 | -67.0 | -90.8 | -99.9 | -69.9 | 0.0 | 0.0 | 0.0 | |
| Comprehensive Income | -3.1 | -2.9 | -2.6 | -2.4 | -0.2 | -2.6 | -3.8 | -2.5 | -3.0 | -4.0 | -3.5 | -4.1 | -1.8 | 0.0 | 0.0 | 0.0 | |
| Total Common Equity | 172.9 | 188.0 | 151.0 | 111.6 | 131.4 | 126.8 | 106.6 | 82.6 | 53.3 | 34.1 | -81.6 | -91.6 | -63.4 | -65.5 | -71.6 | -76.5 |
| 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 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |
| Retained Earnings | 192.9 | 173.3 | 160.2 | 147.2 | 146.0 | 134.9 | 123.2 | 112.4 | 103.5 | 93.9 | |
| Comprehensive Income | -1.9 | -2.0 | -2.4 | -2.9 | -2.1 | -3.1 | -3.0 | -2.6 | -3.9 | -3.2 | |
| Total Common Equity | 344.0 | 218.6 | 199.7 | 188.0 | 185.7 | 172.9 | 160.0 | 151.0 | 138.9 | 128.1 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 377.9 | 261.3 | 378.0 | 417.4 | 427.5 | 306.1 | 295.3 | 220.7 | 202.0 | 218.2 | 298.7 | 312.6 | 300.6 | 0.0 | 0.0 | 0.0 | |
| Book Value | 173.9 | 190.4 | 152.0 | 113.4 | 133.7 | 130.8 | 106.6 | 82.6 | 53.3 | 34.1 | -81.6 | -91.6 | -63.4 | -65.5 | -71.6 | -76.5 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 14.2 | 6.2 | 3.7 | 2.4 | 1.1 | 1.1 | 1.2 | 1.0 | 1.3 | 1.2 | |
| Book Value | 344.0 | 218.6 | 199.7 | 188.0 | 185.7 | 172.9 | 160.0 | 151.0 | 138.9 | 128.1 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 46.0 | 58.2 | 48.0 | 38.5 | 11.2 | 51.3 | 33.0 | 13.8 | 25.3 | 19.7 | 26.9 | 9.1 | -29.4 | -1.6 | |
| Depreciation & Amortization | 6.8 | 7.4 | 5.7 | 6.4 | 5.3 | 5.0 | 5.0 | 4.1 | 3.1 | 2.3 | 1.3 | 1.1 | 0.9 | 0.9 | |
| Stock-Based Compensation | 7.7 | 7.0 | 7.2 | 6.6 | 5.3 | 7.6 | 2.6 | 3.6 | 1.4 | 0.7 | 0.2 | 0.2 | 0.6 | 0.2 | |
| Change Working Capital | 15.5 | -36.0 | -5.1 | 11.4 | -26.5 | -1.1 | -10.5 | 21.1 | -22.6 | -5.5 | -5.8 | 2.4 | -12.5 | -4.1 | |
| Change In Accounts Receivable | -4.6 | -16.1 | 0.2 | -1.6 | -2.1 | 3.3 | -2.1 | -3.5 | 0.8 | -1.1 | 2.1 | -1.4 | 0.7 | 0.1 | |
| Change In Accounts Payable | 1.1 | 8.6 | 3.7 | 0.0 | 1.2 | -2.4 | -5.1 | 6.6 | 2.5 | -5.7 | 3.6 | 1.8 | -10.1 | 11.5 | |
| Change In Inventories | 22.9 | -11.6 | -4.8 | 21.0 | -32.7 | 0.0 | -7.7 | 21.0 | -20.7 | 0.5 | -12.5 | 2.0 | 16.0 | -13.0 | |
| Other Non-cash Items | 5.8 | 11.9 | 10.7 | -2.9 | 42.7 | 7.0 | 10.8 | -0.6 | 3.3 | 7.3 | -0.7 | 11.6 | 52.9 | 7.5 | |
| Cash from Operations | 75.3 | 0.0 | 0.0 | 66.9 | 30.3 | 68.2 | 43.7 | 37.8 | 13.1 | 29.7 | 9.1 | 24.4 | 12.6 | 3.0 |
| 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 | 10.2 | 23.8 | 17.0 | 14.4 | 10.6 | 12.4 | 13.0 | 12.2 | 10.1 | 10.9 | |
| Depreciation & Amortization | 2.5 | 1.9 | 1.9 | 2.1 | -0.1 | 2.3 | 1.2 | 1.2 | 1.7 | 1.6 | |
| Stock-Based Compensation | 1.8 | 1.9 | 1.6 | 1.7 | 1.5 | 1.8 | 1.9 | 2.1 | 1.9 | 1.8 | |
| Change Working Capital | 1.8 | -23.2 | -9.9 | -4.7 | -0.8 | 0.9 | -7.8 | 3.0 | 20.4 | -4.1 | |
| Change In Accounts Receivable | 2.1 | 2.3 | -15.0 | -5.5 | 0.6 | 2.1 | -4.4 | 1.8 | 0.5 | -2.6 | |
| Change In Accounts Payable | -4.1 | -1.5 | -1.2 | 15.4 | -1.3 | 1.5 | -7.6 | 10.8 | -2.9 | 0.4 | |
| Change In Inventories | 4.8 | -7.8 | -0.3 | -8.3 | 2.5 | -4.1 | 2.3 | -7.5 | 17.9 | 8.2 | |
| Other Non-cash Items | 7.1 | -3.1 | 0.3 | 2.3 | 6.3 | -4.1 | 4.9 | 4.1 | -13.5 | 2.2 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 26.9 | 12.5 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -5.6 | -13.5 | -4.6 | -5.7 | -7.7 | -6.2 | -6.1 | -4.8 | -2.3 | -2.0 | -3.2 | -1.6 | -1.3 | -0.7 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -16.4 | -39.4 | -7.7 | -19.2 | 0.3 | -23.6 | 0.0 | 0.0 | 0.0 | |
| Investments | -8.6 | -16.5 | -11.4 | -0.2 | -1.0 | -16.7 | -19.3 | -1.4 | -2.0 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | 0.0 | 6.4 | 5.4 | 0.0 | 0.0 | 6.2 | 6.1 | 4.8 | 2.3 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Investing Activities | -0.2 | 0.0 | 0.0 | 0.0 | -10.1 | -25.8 | -6.1 | 25.0 | -3.5 | -1.6 | 0.0 | -0.4 | 0.0 | 0.0 | |
| Cash from Investing | -10.9 | 0.0 | 0.0 | -5.9 | -18.8 | -58.8 | -64.8 | 15.9 | -24.7 | -1.9 | -26.8 | -2.0 | -1.3 | -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 | -3.3 | -4.0 | -4.0 | -2.2 | -1.1 | -0.7 | -2.5 | -0.4 | -1.5 | -1.2 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Investments | -3.7 | -16.8 | -3.4 | -0.7 | -1.2 | -1.7 | -0.8 | -7.6 | 0.0 | -0.2 | |
| Sales of Investment | 0.9 | 1.0 | 4.0 | 0.5 | 0.9 | 4.5 | 3.3 | 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 | 0.0 | -0.2 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.5 | -1.4 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -14.4 | 0.0 | 0.0 | -41.8 | -9.0 | -139.6 | -20.2 | -74.0 | -211.8 | -228.7 | -48.5 | -24.0 | -338.3 | 0.0 | |
| Debt Issued | 1.0 | 261.3 | -116.7 | 2.4 | -1.2 | 261.1 | 31.1 | 148.5 | 230.5 | 212.5 | -32.0 | 10.1 | 350.3 | 300.6 | |
| Issuance of Common Stock | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 250.0 | 6.8 | 0.0 | 0.0 | 0.0 | 55.7 | 0.0 | 0.0 | 0.0 | |
| Repurchase of Common Stock | -3.2 | 0.0 | -6.3 | -1.0 | -29.2 | -38.7 | -10.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.4 | 0.0 | |
| Dividends Paid | -4.7 | 0.0 | 0.0 | -4.5 | -4.3 | -4.1 | -3.8 | -3.5 | -2.3 | -0.8 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Financing Activities | -3.6 | 0.0 | 0.0 | -2.2 | -0.8 | -10.5 | -1.9 | 145.5 | 224.0 | 201.5 | 8.5 | -2.0 | 301.6 | 10.6 | |
| Cash from Financing | -25.7 | 0.0 | 0.0 | -49.5 | -43.3 | 57.1 | -29.3 | 68.0 | 9.9 | -28.0 | 15.7 | -26.0 | -38.2 | 10.6 |
| 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 | -14.4 | |
| Debt Issued | 307.2 | 2.5 | -0.2 | 43.6 | 1.1 | -117.7 | 0.0 | -0.1 | 2.7 | -1.6 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.1 | |
| Repurchase of Common Stock | 2.3 | -0.4 | -0.1 | -1.9 | -2.1 | -1.1 | -1.0 | -2.1 | 0.6 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 | -1.1 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.4 | 0.1 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.5 | -15.5 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 41.7 | 173.8 | -71.9 | 11.5 | -32.1 | 66.6 | -50.5 | 121.7 | -1.6 | -0.3 | -2.0 | -3.6 | -26.9 | 12.9 | |
| Closing Cash Balance | 142.2 | 224.7 | 50.9 | 117.9 | 111.3 | 143.5 | 76.8 | 127.3 | 5.7 | 2.6 | 2.9 | 4.8 | 8.5 | 35.4 |
| 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 | 21.6 | 91.3 | 10.3 | 50.7 | 15.4 | -108.6 | 11.3 | 10.0 | 21.8 | -4.4 | |
| Closing Cash Balance | 224.7 | 203.1 | 111.8 | 101.6 | 50.9 | 35.5 | 144.1 | 132.8 | 117.9 | 101.0 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 69.7 | 43.8 | 62.4 | 61.2 | 22.6 | 62.1 | 37.5 | 33.0 | 10.8 | 27.7 | 5.9 | 22.8 | 11.2 | 2.3 | |
| Real Free Cash Flow | 62.0 | 36.9 | 55.2 | 54.6 | 17.3 | 54.5 | 35.0 | 29.4 | 9.4 | 26.9 | 5.7 | 22.6 | 10.7 | 2.1 |
| 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 | 24.3 | -0.7 | 7.8 | 15.2 | 16.6 | 12.6 | 10.9 | 22.3 | 25.4 | 11.3 | |
| Real Free Cash Flow | 22.5 | -2.6 | 6.2 | 13.6 | 15.1 | 10.8 | 9.1 | 20.2 | 23.5 | 9.4 |
