TRX
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 | | 97.8 | 79.1 | 41.2 | 38.3 | 15.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 51.7 | 46.3 | 23.2 | 20.1 | 5.7 | 0.0 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 | 0.4 | 0.0 | 0.0 |
|---|
| Gross Profit | | 46.1 | 32.9 | 17.9 | 18.2 | 9.4 | 0.0 | -0.2 | -0.3 | -0.3 | -0.3 | -0.4 | -0.3 | -0.2 | -0.3 | -0.4 | 0.0 | 0.0 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 35.0 | 32.3 | 17.5 | 13.0 | 17.2 | 13.6 | 10.1 | 7.9 | 9.4 | 9.2 |
|---|
| Cost of Revenues | | 15.3 | 15.0 | 11.4 | 10.0 | 10.6 | 7.0 | 5.8 | 4.7 | 5.7 | 5.1 |
|---|
| Gross Profit | | 19.7 | 17.3 | 6.1 | 3.0 | 6.6 | 6.6 | 4.3 | 3.2 | 3.7 | 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 | 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 | 7.5 | 8.7 | 8.6 | 7.7 | 3.4 | 3.5 | 3.7 | 1.7 | 2.7 | 4.1 | 4.5 | 5.1 | 4.4 | 2.8 |
|---|
| Depreciation & Amortization | | 5.8 | 5.3 | 2.3 | 1.4 | 0.1 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 | 0.4 | 0.5 | 0.2 |
|---|
| Total Operating Expenses | | 11.7 | 11.1 | 6.9 | 7.6 | 8.9 | 9.8 | 7.9 | 3.6 | 3.6 | 3.8 | 1.9 | 3.1 | 4.2 | 4.9 | 4.8 | 4.9 | 3.0 |
|---|
| Operating Income | | 34.4 | 21.8 | 11.0 | 10.6 | 0.0 | -11.4 | -9.0 | -4.6 | -3.9 | -5.1 | -2.9 | -4.0 | -4.7 | -5.0 | -5.4 | -4.9 | -3.0 |
| Operating Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| 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 | 0.0 | 2.1 |
|---|
| Depreciation & Amortization | | 1.6 | 2.1 | 1.2 | 0.9 | 1.3 | 0.8 | 0.5 | 0.5 | 0.5 | 0.4 |
|---|
| Total Operating Expenses | | 2.3 | 2.1 | 2.4 | 4.8 | 1.9 | 1.4 | 4.4 | 1.7 | 2.2 | 2.1 |
|---|
| Operating Income | | 17.4 | 15.2 | 3.7 | -1.8 | 4.6 | 5.1 | 3.0 | 1.5 | 1.5 | 2.0 |
| 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 | 0.1 | 0.1 | 0.3 | 0.0 | 0.0 |
|---|
| Interest Expense | | 2.4 | 0.5 | 2.0 | 1.7 | 0.0 | 0.0 | 2.6 | 0.5 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.0 |
|---|
| Other Expense | | -13.5 | -1.9 | -0.7 | 1.8 | -1.9 | 6.2 | -3.4 | -17.4 | -0.4 | -0.1 | -6.4 | -2.7 | 2.1 | 2.0 | -3.9 | -5.4 | -0.2 |
|---|
| IBT | | 20.9 | 19.9 | 10.3 | 12.4 | -1.9 | -5.3 | -12.4 | -21.9 | -5.3 | -5.1 | -9.8 | -6.8 | -2.2 | -3.1 | -9.0 | -10.4 | -3.2 |
|---|
| Income Tax Expense | | 15.6 | 10.8 | 6.8 | 5.3 | 0.4 | -2.2 | 2.0 | 0.4 | -0.2 | 0.0 | 0.0 | 0.0 | -0.3 | -0.1 | 3.6 | 10.4 | 3.2 |
|---|
| Net Income | | -6.4 | 0.9 | -0.5 | 2.3 | -2.3 | -3.1 | -14.4 | -22.3 | -5.2 | -4.7 | -9.6 | -6.7 | -1.8 | -2.9 | -9.0 | -10.4 | -3.2 |
| Net Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 |
|---|
| Interest Expense | | 0.3 | 0.5 | 0.3 | 1.3 | 0.3 | 0.8 | 0.3 | 0.4 | 0.5 | 0.3 |
|---|
| Other Expense | | -11.1 | -1.1 | -0.6 | -0.7 | 0.6 | 1.3 | -2.9 | 1.3 | -0.4 | 0.1 |
|---|
| IBT | | 6.3 | 14.0 | 3.1 | -2.6 | 5.3 | 6.3 | 0.1 | 2.8 | 1.2 | 3.3 |
|---|
| Income Tax Expense | | 7.0 | 6.8 | 1.6 | 0.2 | 2.3 | 3.0 | 1.7 | 0.9 | 1.2 | 0.9 |
|---|
| Net Income | | -5.8 | 3.4 | -0.3 | -3.6 | 1.3 | 2.1 | -2.6 | 1.1 | -1.0 | 1.4 |
| 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 | $0.01 | $-0.01 | $-0.01 | $-0.09 | $-0.16 | $-0.04 | $-0.04 | $-0.09 | $-0.06 | $-0.02 | $-0.03 | $-0.09 | $-0.11 | $-0.04 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.01 | $-0.01 | $-0.01 | $-0.09 | $-0.16 | $-0.04 | $-0.04 | $-0.09 | $-0.06 | $-0.02 | $-0.03 | $-0.09 | $-0.11 | $-0.04 |
|---|
| Shares Outstanding | | 294.9 | 293.2 | 290.8 | 282.4 | 267.0 | 232.2 | 166.5 | 136.1 | 122.9 | 117.7 | 108.2 | 103.2 | 101.1 | 100.7 | 100.2 | 93.8 | 90.9 |
|---|
| Diluted Shares Outstanding | | 294.9 | 295.3 | 290.8 | 288.5 | 267.0 | 232.2 | 166.5 | 136.1 | 122.9 | 117.7 | 108.2 | 103.2 | 101.1 | 100.7 | 100.2 | 93.8 | 90.9 |
| Per Share Data |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.01 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.01 |
|---|
| Shares Outstanding | | 294.9 | 284.9 | 293.9 | 293.5 | 291.7 | 290.8 | 290.8 | 288.8 | 285.3 | 277.6 |
|---|
| Diluted Shares Outstanding | | 294.9 | 284.9 | 293.9 | 293.5 | 293.5 | 290.8 | 290.8 | 291.0 | 285.3 | 277.6 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 7.7 | 8.3 | 7.6 | 8.5 | 13.4 | 4.0 | 2.5 | 0.3 | 0.8 | 0.1 | 0.6 | 1.7 | 10.1 | 20.2 | 33.1 | 1.3 |
|---|
| 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 | | 7.7 | 8.3 | 7.6 | 8.5 | 13.4 | 4.0 | 2.5 | 0.3 | 0.8 | 0.1 | 0.6 | 1.7 | 10.1 | 20.2 | 33.2 | 1.3 |
|---|
| Accounts Receivable | | 1.6 | 2.0 | 3.1 | 2.5 | 0.5 | 0.5 | 0.5 | 0.2 | 0.3 | 0.2 | 0.2 | 0.6 | 0.5 | 0.1 | 0.2 | 0.1 |
|---|
| Inventory | | 6.5 | 6.2 | 5.0 | 3.6 | 1.2 | 0.7 | 0.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.0 | 0.0 | 0.3 | 0.2 | 0.2 |
|---|
| Other Current Assets | | 0.3 | 1.2 | 1.5 | 0.2 | 0.3 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
|---|
| Total Current Assets | | 16.1 | 17.8 | 17.2 | 15.9 | 15.4 | 5.4 | 3.1 | 1.0 | 1.5 | 0.8 | 1.2 | 2.4 | 10.7 | 20.6 | 33.6 | 1.6 |
| 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 | | 6.5 | 7.0 | 6.8 | 8.3 | 7.7 | 7.9 | 8.3 | 7.6 | 7.2 | 9.5 |
|---|
| 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 | | 6.5 | 7.0 | 6.8 | 8.3 | 7.7 | 7.9 | 8.3 | 7.6 | 7.2 | 9.5 |
|---|
| Accounts Receivable | | 2.7 | 2.5 | 2.3 | 2.0 | 1.6 | 1.2 | 2.1 | 3.1 | 3.0 | 2.3 |
|---|
| Inventory | | 11.8 | 9.1 | 6.5 | 6.2 | 6.5 | 5.9 | 5.4 | 5.0 | 4.5 | 4.3 |
|---|
| Other Current Assets | | 0.7 | 0.5 | 1.2 | 1.2 | 1.0 | 1.1 | 1.4 | 1.5 | 1.3 | 1.3 |
|---|
| Total Current Assets | | 21.7 | 19.1 | 16.8 | 17.8 | 16.8 | 15.4 | 17.2 | 17.2 | 16.0 | 17.4 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 72.5 | 77.8 | 64.1 | 51.6 | 41.1 | 32.7 | 25.0 | 40.0 | 39.2 | 37.3 | 38.9 | 46.1 | 44.5 | 43.1 | 35.9 | 29.3 |
|---|
| 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 | | 4.0 | 3.3 | 2.9 | 4.4 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 76.5 | 81.1 | 67.0 | 56.0 | 41.1 | 32.7 | 25.4 | 40.0 | 39.2 | 37.3 | 38.9 | 46.1 | 44.5 | 43.1 | 35.9 | 29.3 |
|---|
| Total Assets | | 92.6 | 98.9 | 84.2 | 71.8 | 56.5 | 38.1 | 28.5 | 41.0 | 40.7 | 38.1 | 40.1 | 48.6 | 55.2 | 63.7 | 69.6 | 30.9 |
| 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 | | 85.6 | 84.3 | 82.4 | 77.8 | 72.5 | 68.6 | 66.6 | 64.1 | 63.5 | 58.2 |
|---|
| 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 | | 4.9 | 3.4 | 3.4 | 3.3 | 4.0 | 4.0 | 3.2 | -4.3 | 4.7 | 3.7 |
|---|
| Total Long-Term Assets | | 90.6 | 87.7 | 85.8 | 81.1 | 76.5 | 72.6 | 69.9 | 67.0 | 68.1 | 62.0 |
|---|
| Total Assets | | 112.3 | 106.7 | 102.6 | 98.9 | 92.6 | 88.1 | 87.1 | 84.2 | 84.2 | 79.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 14.5 | 15.5 | 11.6 | 5.6 | 5.3 | 4.9 | 4.7 | 4.4 | 4.1 | 3.7 | 2.8 | 1.2 | 1.2 | 2.3 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 0.0 | 0.4 | 0.1 | 0.0 | 0.0 | 5.1 | 5.2 | 5.8 | 2.6 | 2.0 | 1.3 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 4.8 | 2.3 | 3.5 | 9.8 | 2.1 | 0.6 | 0.0 | 0.0 | 0.0 | 3.9 | 0.6 | 0.0 | 3.3 | 0.0 | 2.5 | 0.6 |
|---|
| Current Liabilities | | 21.8 | 21.3 | 17.8 | 17.3 | 7.4 | 10.6 | 9.9 | 10.3 | 6.7 | 9.8 | 4.7 | 1.2 | 5.6 | 2.3 | 2.5 | 0.6 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 20.1 | 18.6 | 15.9 | 15.5 | 14.5 | 12.8 | 13.0 | 11.6 | 11.6 | 8.8 |
|---|
| Short-Term Debt | | 4.1 | 2.1 | 1.8 | 0.8 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Other Current Liabilities | | 0.8 | 0.6 | 0.6 | 1.9 | 4.2 | 8.0 | 3.3 | 3.5 | 5.2 | 4.4 |
|---|
| Current Liabilities | | 28.1 | 24.8 | 20.4 | 21.3 | 21.8 | 17.4 | 19.1 | 17.8 | 19.4 | 16.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.7 | 0.0 | 0.0 | 0.0 | 2.1 | 3.0 | 1.7 |
|---|
| Capital Leases | | 0.0 | 1.3 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.3 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 7.3 | 9.5 | 4.3 | 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 |
|---|
| Total Liabilities | | 30.1 | 32.8 | 23.1 | 20.7 | 10.1 | 13.2 | 13.8 | 14.6 | 12.0 | 11.3 | 5.3 | 1.2 | 5.6 | 12.6 | 5.5 | 2.3 |
| 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 | | 1.9 | 2.1 | 2.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Capital Leases | | 3.1 | 3.1 | 2.9 | 1.3 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Def. Tax Liability | | 12.1 | 11.2 | 10.8 | 9.5 | 7.3 | 6.0 | 5.2 | 4.3 | 3.6 | 2.1 |
|---|
| Total Liabilities | | 43.3 | 39.2 | 34.3 | 32.8 | 30.1 | 24.2 | 25.5 | 23.1 | 26.0 | 21.4 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 165.6 | 165.7 | 164.8 | 163.9 | 158.1 | 136.4 | 106.4 | 97.8 | 99.2 | 93.5 | 91.0 | 107.7 | 109.7 | 114.3 | 0.0 | 68.7 |
|---|
| Retained Earnings | | -123.9 | -121.9 | -121.5 | -123.7 | -117.5 | -113.9 | -99.1 | -79.5 | -76.5 | -69.2 | -58.9 | -63.5 | -63.7 | -64.7 | -55.3 | -41.4 |
|---|
| Comprehensive Income | | 10.9 | 10.8 | 10.5 | 0.0 | 0.0 | -0.8 | -0.1 | -0.6 | -1.7 | 2.0 | 1.0 | 0.9 | 0.9 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 52.6 | 54.9 | 53.9 | 48.8 | 48.0 | 25.1 | 14.3 | 25.9 | 28.0 | 25.8 | 33.6 | 45.9 | 47.7 | 51.1 | 64.0 | 28.6 |
| 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 | | 167.1 | 166.7 | 166.3 | 165.9 | 165.6 | 165.3 | 165.5 | 164.8 | 164.7 | 164.4 |
|---|
| Retained Earnings | | -123.7 | -123.4 | -120.9 | -121.9 | -123.9 | -121.1 | -122.4 | -121.4 | -122.8 | -121.6 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.8 | 10.4 | 10.5 | 10.2 | 9.7 |
|---|
| Total Common Equity | | 54.8 | 54.7 | 56.1 | 54.9 | 52.6 | 54.9 | 53.5 | 53.9 | 52.0 | 52.6 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 0.1 | 1.3 | 0.1 | 0.0 | 0.0 | 5.1 | 5.2 | 5.8 | 3.4 | 2.8 | 1.3 | 0.0 | 1.0 | 2.1 | 3.0 | 1.7 |
|---|
| Book Value | | 62.5 | 66.0 | 61.1 | 51.2 | 46.4 | 24.8 | 14.7 | 26.4 | 28.7 | 26.9 | 34.8 | 47.4 | 49.6 | 51.1 | 64.0 | 28.6 |
| 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 | 12.9 | 12.3 | 11.1 | 9.9 | 8.9 | 8.1 | 7.2 | 6.2 | 5.4 |
|---|
| Book Value | | 54.8 | 54.7 | 56.1 | 54.9 | 52.6 | 54.9 | 53.5 | 53.9 | 52.0 | 52.6 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.7 | 7.2 | 3.5 | 7.0 | -2.3 | -5.3 | -12.4 | -21.9 | -5.3 | -5.1 | -9.8 | -6.8 | -2.2 | -3.1 | -9.0 | -10.4 | -3.2 |
|---|
| Depreciation & Amortization | | 2.0 | 5.3 | 2.3 | 1.4 | 0.1 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 | 0.4 | 0.5 | 0.2 |
|---|
| Stock-Based Compensation | | 2.3 | 2.5 | 2.0 | 2.7 | 3.1 | 2.9 | 3.3 | 0.2 | 1.2 | 1.4 | 0.0 | 0.4 | 1.0 | 1.0 | 0.8 | 0.4 | 0.3 |
|---|
| Change Working Capital | | 0.8 | -6.7 | 2.7 | 5.3 | -3.5 | -0.9 | 0.8 | 0.0 | 0.5 | -0.9 | 0.4 | 1.8 | -0.5 | -0.4 | -1.2 | 1.8 | 0.1 |
|---|
| Change In Accounts Receivable | | -0.4 | -1.9 | 0.2 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | -0.1 | 0.0 |
|---|
| Change In Accounts Payable | | 1.0 | 4.5 | 2.8 | 5.3 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.2 | 0.0 | 0.0 |
|---|
| Change In Inventories | | -1.5 | -7.7 | -0.9 | -0.9 | -2.2 | -0.5 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Other Non-cash Items | | 6.9 | 1.9 | -0.4 | -3.3 | 5.5 | 1.7 | 1.1 | 1.2 | 1.4 | 1.1 | 1.2 | 0.7 | 0.4 | 0.3 | 0.2 | 4.6 | 0.3 |
|---|
| Cash from Operations | | 12.0 | 0.0 | 0.0 | 17.3 | 3.0 | -7.5 | -6.5 | -3.6 | -1.8 | -3.4 | -1.5 | -0.7 | -3.2 | -3.9 | -4.7 | -3.2 | -2.4 |
| Cash Flow From Operating Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Income | | -0.7 | 3.4 | 1.1 | -1.9 | 2.1 | 3.3 | -1.7 | 1.1 | 0.0 | 2.3 |
|---|
| Depreciation & Amortization | | 1.6 | 2.1 | 0.8 | 0.6 | 0.9 | 0.8 | 0.6 | 0.5 | 0.5 | 0.4 |
|---|
| Stock-Based Compensation | | 0.4 | 0.6 | 0.5 | 1.3 | 0.2 | 0.3 | 0.4 | 0.5 | 0.9 | 0.6 |
|---|
| Change Working Capital | | -10.3 | -5.2 | 0.3 | -0.1 | -1.3 | 1.6 | -0.5 | -0.7 | 2.2 | -0.3 |
|---|
| Change In Accounts Receivable | | -5.2 | -0.9 | -0.4 | -0.1 | -0.2 | -1.1 | -0.5 | 0.7 | 1.0 | -1.7 |
|---|
| Change In Accounts Payable | | -3.4 | -3.2 | 3.2 | 2.5 | -0.1 | 1.8 | 0.6 | -1.4 | 1.9 | 0.0 |
|---|
| Change In Inventories | | -5.4 | -0.4 | -2.4 | -2.4 | -0.4 | 0.3 | -0.5 | -0.4 | -0.3 | -0.3 |
|---|
| Other Non-cash Items | | 10.4 | 5.9 | -0.3 | 1.8 | -0.9 | -2.1 | 3.0 | 1.3 | 0.7 | -1.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -11.6 | -19.0 | -13.7 | -17.8 | -12.7 | -9.1 | -7.3 | -2.3 | -1.0 | -1.2 | -0.6 | -2.4 | -3.9 | -5.0 | -8.8 | -8.8 | -3.7 |
|---|
| Acquisitions | | 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 |
|---|
| 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.0 |
|---|
| Other Investing Activities | | 0.6 | 0.0 | 0.0 | -0.1 | -1.2 | 2.5 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 |
|---|
| Cash from Investing | | -10.8 | 0.0 | 0.0 | -17.9 | -13.9 | -6.6 | -7.0 | -2.3 | -1.0 | -1.2 | -0.6 | -2.4 | -3.9 | -5.0 | -8.7 | -8.5 | -3.4 |
| Cash Flow From Investing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Capital Expenditure | | -5.0 | -6.1 | -3.8 | -1.9 | -3.6 | -5.3 | -3.3 | -1.3 | -3.8 | -3.1 |
|---|
| 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 | 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 | 0.0 | 1.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.1 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 | -0.1 | -0.7 | -1.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.0 | 1.3 | 1.2 | 0.1 | 0.0 | -5.1 | 0.1 | -0.6 | 2.4 | 0.7 | 1.5 | 2.0 | 0.0 | -1.1 | -0.9 | 1.3 | 1.8 |
|---|
| Issuance of Common Stock | | -0.2 | 0.0 | 0.0 | 0.1 | 7.1 | 24.4 | 3.5 | 6.7 | 0.0 | 4.4 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 14.0 | 3.3 |
|---|
| Repurchase of Common Stock | | 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 | 0.0 | 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 | | -0.6 | 0.0 | 0.0 | -0.4 | -1.2 | -0.8 | 11.6 | 1.4 | 2.4 | 1.0 | 1.6 | 3.0 | 0.0 | 0.0 | 0.0 | 29.4 | 2.7 |
|---|
| Cash from Financing | | -0.7 | 0.0 | 0.0 | -0.3 | 5.9 | 23.5 | 15.0 | 8.1 | 2.4 | 5.4 | 1.5 | 2.3 | -1.0 | 0.0 | 1.0 | 43.5 | 6.0 |
| Cash Flow From Financing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| 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 | 6.1 | 1.9 | 1.3 | 1.5 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 |
|---|
| Repurchase of Common Stock | | 0.0 | -1.0 | 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 | -0.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.5 | -0.6 | 0.7 | -0.8 | -5.0 | 9.4 | 1.5 | 2.2 | -0.5 | 0.7 | -0.5 | -0.8 | -8.1 | -8.9 | -12.5 | 31.8 | 0.2 |
|---|
| Closing Cash Balance | | 7.7 | 10.7 | 8.3 | 7.6 | 8.5 | 13.4 | 4.0 | 2.5 | 0.3 | 0.8 | 0.1 | 0.6 | 1.7 | 10.1 | 20.2 | 33.1 | 1.3 |
| Cash position |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Change in Cash | | 1.4 | 5.8 | -2.4 | -0.8 | -1.5 | 0.7 | -0.3 | -0.4 | 0.7 | 0.4 |
|---|
| Closing Cash Balance | | 9.1 | 10.7 | 3.6 | 6.0 | 6.8 | 8.3 | 7.7 | 7.9 | 8.3 | 7.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.4 | 2.6 | 1.6 | -0.5 | -9.7 | -16.7 | -13.9 | -5.9 | -2.8 | -4.6 | -2.1 | -3.1 | -7.1 | -8.9 | -13.5 | -12.0 | -6.1 |
|---|
| Real Free Cash Flow | | -1.9 | 0.1 | -0.4 | -3.2 | -12.9 | -19.6 | -17.2 | -6.1 | -4.1 | -6.0 | -2.0 | -3.5 | -8.2 | -9.9 | -14.3 | -12.4 | -6.3 |
| Free Cash Flow |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Free Cash Flow | | 0.6 | 5.5 | -0.4 | 0.1 | -1.2 | 0.7 | -0.2 | -0.4 | 1.4 | -0.4 |
|---|
| Real Free Cash Flow | | 0.2 | 4.9 | -0.9 | -1.2 | -1.4 | 0.4 | -0.6 | -0.8 | 0.5 | -1.0 |