WINA
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 | | 86.1 | 86.1 | 81.3 | 83.2 | 81.4 | 78.2 | 66.1 | 73.3 | 72.5 | 69.7 | 66.6 | 69.4 | 61.2 | 55.7 | 51.9 | 51.3 | 41.2 |
|---|
| Cost of Revenues | | 3.1 | 3.1 | 3.4 | 4.9 | 4.7 | 4.8 | 4.7 | 4.5 | 4.7 | 5.7 | 4.4 | 8.4 | 4.3 | 3.8 | 4.4 | 2.4 | 3.9 |
|---|
| Gross Profit | | 83.0 | 83.0 | 77.9 | 78.4 | 76.7 | 73.4 | 61.3 | 68.8 | 67.8 | 64.0 | 62.2 | 61.0 | 56.9 | 51.9 | 47.5 | 49.0 | 37.3 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 21.1 | 22.6 | 20.4 | 21.9 | 19.5 | 21.5 | 20.1 | 20.1 | 20.0 | 22.3 |
|---|
| Cost of Revenues | | 0.8 | 0.7 | 0.8 | 0.9 | 0.8 | 0.7 | 0.9 | 1.1 | 1.1 | 0.9 |
|---|
| Gross Profit | | 20.3 | 22.0 | 19.7 | 21.0 | 18.7 | 20.8 | 19.3 | 19.0 | 18.9 | 21.4 |
| 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 | 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 | 25.1 | 23.2 | 22.3 | 21.2 | 25.7 | 26.0 | 25.3 | 23.8 | 24.1 | 23.8 | 22.2 | 20.3 | 24.2 | 18.6 |
|---|
| Depreciation & Amortization | | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 0.7 | 0.0 | 0.1 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 |
|---|
| Total Operating Expenses | | 28.4 | 28.4 | 24.9 | 25.1 | 23.1 | 22.1 | 21.1 | 25.7 | 26.1 | 25.3 | 23.9 | 23.9 | 23.9 | 22.2 | 20.2 | 24.1 | 18.8 |
|---|
| Operating Income | | 54.6 | 54.6 | 52.9 | 53.3 | 53.6 | 51.3 | 40.2 | 43.1 | 41.8 | 38.8 | 38.3 | 37.1 | 33.1 | 29.8 | 27.3 | 24.8 | 18.5 |
| 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 | 6.4 | 6.2 |
|---|
| Depreciation & Amortization | | 0.4 | 0.3 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Total Operating Expenses | | 7.3 | 7.0 | 6.6 | 7.4 | 6.0 | 5.9 | 6.2 | 6.8 | 6.4 | 6.2 |
|---|
| Operating Income | | 13.0 | 14.9 | 13.1 | 13.6 | 12.8 | 14.9 | 13.0 | 12.2 | 12.5 | 15.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.4 | 0.0 | 1.2 | 1.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.3 |
|---|
| Interest Expense | | 2.4 | 2.4 | 2.9 | 3.1 | 2.9 | 1.5 | 1.7 | 1.7 | 2.5 | 2.4 | 2.4 | 1.9 | 0.5 | 0.2 | 0.3 | 0.1 | 1.0 |
|---|
| Other Expense | | -1.5 | -1.5 | -1.7 | -1.9 | -2.8 | -1.5 | -1.7 | -1.7 | 0.0 | -2.4 | -2.4 | -1.9 | -0.5 | -0.2 | -3.8 | -1.4 | -0.3 |
|---|
| IBT | | 53.1 | 53.1 | 51.2 | 51.4 | 50.8 | 49.9 | 38.5 | 41.5 | 39.3 | 36.4 | 35.9 | 35.2 | 32.6 | 29.6 | 23.2 | 23.4 | 17.6 |
|---|
| Income Tax Expense | | 11.5 | 11.5 | 11.3 | 11.2 | 11.4 | 9.9 | 8.7 | 9.3 | 9.2 | 11.9 | 13.7 | 13.4 | 12.5 | 11.4 | 10.2 | 9.3 | 7.2 |
|---|
| Net Income | | 41.7 | 41.7 | 40.0 | 40.2 | 39.4 | 39.9 | 29.8 | 32.1 | 30.1 | 24.6 | 22.2 | 21.8 | 20.1 | 18.2 | 12.9 | 14.1 | 10.3 |
| 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 | 0.0 | 0.3 | 0.1 | 0.3 | 0.4 | 0.3 | 0.2 | 0.4 | 0.4 |
|---|
| Interest Expense | | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 |
|---|
| Other Expense | | -0.3 | -0.3 | -0.4 | -0.5 | -0.4 | -0.3 | -0.4 | -0.5 | -0.4 | -0.4 |
|---|
| IBT | | 12.7 | 14.6 | 12.7 | 13.1 | 12.4 | 14.6 | 12.6 | 11.7 | 12.1 | 14.7 |
|---|
| Income Tax Expense | | 2.7 | 3.5 | 2.1 | 3.2 | 2.8 | 3.5 | 2.1 | 2.8 | 2.4 | 3.6 |
|---|
| Net Income | | 10.0 | 11.1 | 10.6 | 10.0 | 9.6 | 11.1 | 10.4 | 8.8 | 9.7 | 11.1 |
| 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 | $11.55 | $11.30 | $10.87 | $8.02 | $8.37 | $7.77 | $6.06 | $5.39 | $4.89 | $3.96 | $3.60 | $2.57 | $2.83 | $2.05 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $11.04 | $10.97 | $10.48 | $7.72 | $7.84 | $7.26 | $5.66 | $5.13 | $4.69 | $3.85 | $3.48 | $2.47 | $2.69 | $1.98 |
|---|
| Shares Outstanding | | 3.6 | 3.5 | 3.5 | 3.5 | 3.5 | 3.7 | 3.7 | 3.8 | 3.9 | 4.1 | 4.1 | 4.5 | 5.1 | 5.1 | 5.0 | 5.0 | 5.0 |
|---|
| Diluted Shares Outstanding | | 3.7 | 3.7 | 3.7 | 3.6 | 3.6 | 3.8 | 3.9 | 4.1 | 4.1 | 4.3 | 4.3 | 4.7 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 |
| 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 | $2.78 | $3.20 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.64 | $3.05 |
|---|
| Shares Outstanding | | 3.6 | 3.6 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 |
|---|
| Diluted Shares Outstanding | | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 29.4 | 12.2 | 13.4 | 13.6 | 11.4 | 6.7 | 25.1 | 2.5 | 1.1 | 1.3 | 1.0 | 2.1 | 10.6 | 2.2 | 9.0 | 2.3 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.1 | 0.3 | 2.9 | 8.7 | 12.8 | 18.5 | 15.3 | 17.2 | 18.0 | 20.3 | 18.0 | 13.5 | 12.8 | 14.0 |
|---|
| Total Cash & ST Investments | | 29.4 | 12.2 | 13.4 | 14.0 | 14.3 | 15.3 | 37.9 | 21.0 | 16.4 | 18.5 | 19.0 | 22.4 | 28.6 | 15.8 | 21.8 | 16.3 |
|---|
| Accounts Receivable | | 2.3 | 1.4 | 1.5 | 2.0 | 1.8 | 1.8 | 2.2 | 2.1 | 4.0 | 3.2 | 4.7 | 5.5 | 1.4 | 2.6 | 1.4 | 2.1 |
|---|
| Inventory | | 0.3 | 0.4 | 0.4 | 0.8 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Other Current Assets | | 1.0 | 1.3 | 1.6 | 1.9 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 1.1 | 0.7 | 0.5 | 0.6 | 0.4 | 0.4 | 0.4 |
|---|
| Total Current Assets | | 33.0 | 15.4 | 16.7 | 18.1 | 17.4 | 18.3 | 41.2 | 24.3 | 21.4 | 22.8 | 24.4 | 28.4 | 30.7 | 18.9 | 23.7 | 18.9 |
| 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 | | 39.7 | 28.8 | 21.8 | 12.2 | 37.2 | 29.4 | 22.9 | 13.4 | 40.6 | 32.3 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 |
|---|
| Total Cash & ST Investments | | 39.7 | 28.8 | 21.8 | 12.2 | 37.2 | 29.4 | 22.9 | 13.4 | 40.7 | 32.4 |
|---|
| Accounts Receivable | | 1.7 | 2.2 | 2.6 | 1.4 | 1.6 | 2.3 | 1.7 | 1.6 | 1.8 | 1.6 |
|---|
| Inventory | | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 |
|---|
| Other Current Assets | | 1.4 | 0.9 | 1.0 | 1.3 | 1.3 | 1.0 | 1.3 | 1.6 | 1.1 | 1.4 |
|---|
| Total Current Assets | | 43.1 | 32.2 | 25.8 | 15.4 | 40.5 | 33.0 | 26.3 | 16.7 | 43.8 | 35.8 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 3.9 | 3.5 | 4.1 | 4.4 | 5.0 | 5.6 | 6.4 | 0.9 | 0.5 | 0.8 | 1.1 | 1.4 | 1.4 | 1.2 | 1.5 | 1.8 |
|---|
| Goodwill | | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 2.8 | 2.6 | 3.0 | 3.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 4.6 | 12.5 | 20.5 | 25.9 | 24.4 | 21.2 | 24.2 | 20.3 | 22.7 | 21.9 | 20.8 |
|---|
| Other Long-Term Assets | | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | -1,147.8 | -1,956.5 | -3,331.9 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
|---|
| Total Long-Term Assets | | 11.7 | 11.5 | 12.2 | 12.4 | 9.5 | 13.1 | 20.6 | 22.4 | 27.0 | 25.8 | 23.0 | 26.3 | 22.4 | 24.6 | 24.1 | 23.2 |
|---|
| Total Assets | | 44.7 | 26.8 | 29.0 | 30.5 | 26.9 | 31.3 | 61.8 | 46.7 | 48.4 | 48.6 | 47.4 | 54.7 | 53.0 | 43.5 | 47.7 | 42.1 |
| 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 | | 3.2 | 3.3 | 3.4 | 3.5 | 3.7 | 3.9 | 4.0 | 4.1 | 4.2 | 4.2 |
|---|
| Goodwill | | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
|---|
| Intangible Assets | | 2.4 | 2.5 | 2.6 | 2.6 | 2.7 | 2.8 | 2.9 | 3.0 | 3.1 | 3.2 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | -2.5 | 0.5 | 0.5 |
|---|
| Total Long-Term Assets | | 10.7 | 11.0 | 11.3 | 11.5 | 11.4 | 11.7 | 12.1 | 12.2 | 11.7 | 11.8 |
|---|
| Total Assets | | 53.7 | 43.2 | 37.1 | 26.8 | 52.0 | 44.7 | 38.3 | 29.0 | 55.5 | 47.7 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.5 | 1.6 | 1.7 | 2.1 | 2.1 | 1.8 | 1.0 | 1.4 | 2.1 | 1.7 | 1.6 | 2.0 | 2.4 | 2.2 | 1.5 | 1.3 |
|---|
| Short-Term Debt | | 4.8 | 0.0 | 4.2 | 4.2 | 4.2 | 5.3 | 6.4 | 6.3 | 3.8 | 2.0 | 2.0 | 18.7 | 0.4 | 11.7 | 4.3 | 0.0 |
|---|
| Other Current Liabilities | | 3.5 | 1.9 | 4.5 | 2.6 | 2.0 | 2.6 | 2.8 | 3.1 | 1.8 | 1.8 | 1.9 | 6.2 | 5.4 | 4.8 | 0.8 | 14.0 |
|---|
| Current Liabilities | | 11.5 | 5.1 | 10.5 | 10.6 | 10.0 | 11.4 | 11.9 | 12.5 | 9.5 | 7.4 | 7.5 | 29.0 | 10.5 | 20.5 | 7.8 | 15.3 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.4 | 1.2 | 1.5 | 1.6 | 1.6 | 1.5 | 1.3 | 1.7 | 1.7 | 1.6 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 3.5 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 |
|---|
| Other Current Liabilities | | 4.2 | 4.1 | 3.6 | 1.9 | 3.8 | 4.1 | 4.7 | 4.5 | 4.0 | 4.3 |
|---|
| Current Liabilities | | 7.2 | 7.0 | 9.7 | 5.1 | 10.5 | 11.5 | 14.4 | 10.5 | 11.6 | 11.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 62.7 | 63.0 | 68.6 | 73.4 | 48.2 | 23.5 | 28.6 | 28.3 | 65.4 | 43.3 | 64.3 | 0.0 | 0.3 | 0.2 | 0.0 | 0.0 |
|---|
| Capital Leases | | 3.4 | 3.1 | 3.7 | 4.3 | 4.8 | 7.0 | 9.4 | 5.7 | 1.7 | 0.0 | 0.0 | 0.3 | 0.7 | 1.1 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 3.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 2.0 | 3.3 | 3.6 | 1.3 | 1.4 | 2.6 | 2.4 | 0.7 |
|---|
| Total Liabilities | | 86.9 | 77.9 | 88.1 | 92.1 | 66.0 | 42.7 | 49.4 | 51.5 | 79.1 | 56.4 | 78.1 | 33.1 | 14.9 | 25.6 | 12.6 | 19.1 |
| 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 | | 62.6 | 62.7 | 62.9 | 63.0 | 65.7 | 66.2 | 67.4 | 68.6 | 69.8 | 71.0 |
|---|
| Capital Leases | | 2.6 | 2.8 | 2.9 | 3.1 | 3.3 | 3.4 | 3.6 | 3.7 | 3.9 | 4.0 |
|---|
| 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 | | 80.1 | 80.0 | 83.0 | 77.9 | 85.7 | 86.9 | 90.9 | 88.1 | 90.1 | 91.3 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 11.4 | 14.8 | 7.8 | 1.8 | 0.0 | 9.3 | 11.9 | 4.4 | 1.5 | 3.0 | 0.4 | 0.4 | 2.9 | 0.0 | 629.8 | 0.0 |
|---|
| Retained Earnings | | -53.6 | -65.8 | -66.9 | -63.4 | -39.1 | -20.7 | 0.5 | -9.2 | -32.2 | -10.8 | -31.0 | 21.2 | 35.2 | 17.9 | 34.5 | 22.5 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | -42.2 | -51.0 | -59.2 | -61.6 | -39.1 | -11.4 | 12.4 | -4.8 | -30.7 | -7.9 | -30.7 | 21.6 | 38.1 | 17.9 | 35.1 | 23.0 |
| 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 | | 17.8 | 15.0 | 13.1 | 14.8 | 11.9 | 11.4 | 8.3 | 7.8 | 6.4 | 5.7 |
|---|
| Retained Earnings | | -44.1 | -51.9 | -59.1 | -65.8 | -45.7 | -53.6 | -60.9 | -66.9 | -41.0 | -49.3 |
|---|
| 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 | | -26.3 | -36.8 | -45.9 | -51.0 | -33.7 | -42.2 | -52.6 | -59.2 | -34.6 | -43.6 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 71.0 | 63.0 | 72.8 | 77.6 | 52.4 | 28.8 | 35.0 | 34.6 | 69.2 | 45.3 | 66.3 | 18.8 | 0.7 | 11.9 | 0.0 | 0.0 |
|---|
| Book Value | | -42.2 | -51.0 | -59.2 | -61.6 | -39.1 | -11.4 | 12.4 | -4.8 | -30.7 | -7.9 | -30.7 | 21.6 | 38.1 | 17.9 | 35.1 | 23.0 |
| 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 | | -26.3 | -36.8 | -45.9 | -51.0 | -33.7 | -42.2 | -52.6 | -59.2 | -34.6 | -43.6 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 40.1 | 41.7 | 40.0 | 40.2 | 39.4 | 39.9 | 29.8 | 32.1 | 30.1 | 24.6 | 22.2 | 21.8 | 20.1 | 18.2 | 12.9 | 14.1 | 10.3 |
|---|
| Depreciation & Amortization | | 1.1 | 0.7 | 0.8 | 1.1 | 0.9 | 0.7 | 0.9 | 0.7 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 |
|---|
| Stock-Based Compensation | | 2.0 | 2.3 | 2.0 | 2.0 | 1.7 | 1.4 | 1.3 | 1.7 | 2.0 | 2.0 | 1.8 | 1.7 | 1.4 | 1.2 | 0.9 | 0.8 | 0.7 |
|---|
| Change Working Capital | | -1.0 | -1.6 | -2.0 | 0.2 | -2.3 | -4.5 | -3.3 | -3.1 | 1.6 | -1.3 | 2.2 | 0.5 | -3.9 | 2.7 | 0.8 | 0.7 | 0.1 |
|---|
| Change In Accounts Receivable | | -0.5 | -0.1 | 0.1 | 0.5 | -0.3 | 0.5 | 0.1 | -0.1 | 0.2 | -0.3 | -0.1 | -0.1 | -0.1 | 0.0 | 0.1 | 317.6 | -0.4 |
|---|
| Change In Accounts Payable | | -0.2 | 0.1 | -0.2 | -0.4 | 0.0 | 0.3 | 0.8 | -0.3 | -0.7 | 0.4 | 0.0 | -0.3 | -0.5 | 0.2 | 0.7 | 0.2 | -0.1 |
|---|
| Change In Inventories | | 0.2 | 0.0 | 0.0 | 0.4 | -0.4 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 2.6 | 2.0 | 1.6 | 1.1 | 4.4 | 12.2 | 15.7 | 21.0 | 0.1 | 0.9 | -0.6 | 0.0 | -0.1 | -0.4 | 3.6 | 1.5 | -0.2 |
|---|
| Cash from Operations | | 42.4 | 0.0 | 0.0 | 44.0 | 43.8 | 48.3 | 43.2 | 50.6 | 34.9 | 25.2 | 25.7 | 22.3 | 18.0 | 21.6 | 18.2 | 20.6 | 12.4 |
| 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 | | 10.0 | 11.1 | 10.6 | 10.0 | 9.6 | 11.1 | 10.4 | 8.8 | 9.7 | 11.1 |
|---|
| Depreciation & Amortization | | 0.0 | 0.3 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Stock-Based Compensation | | 0.0 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
|---|
| Change Working Capital | | -2.5 | 0.0 | -3.4 | 4.3 | -1.9 | 0.2 | -4.0 | 3.8 | -0.9 | 0.2 |
|---|
| Change In Accounts Receivable | | 0.2 | 0.1 | 0.9 | -1.3 | 0.4 | 0.0 | 0.2 | -0.2 | 0.3 | -0.8 |
|---|
| Change In Accounts Payable | | 0.3 | 0.2 | -0.4 | 0.0 | 0.0 | 0.1 | 0.2 | -0.4 | 0.0 | 0.1 |
|---|
| Change In Inventories | | -0.1 | 0.1 | 0.0 | 0.1 | 0.0 | -0.2 | 0.2 | 0.0 | -0.1 | 0.2 |
|---|
| Other Non-cash Items | | 1.4 | 0.1 | 1.1 | 0.0 | 159,400.8 | 0.0 | 0.9 | 0.0 | 1.1 | 0.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.8 | 12.1 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.5 | -0.2 | -0.2 | -0.4 | -3.7 | -0.3 | -4.2 | -9.2 | -23.8 | -25.5 | -26.3 | -22.3 | -28.0 | -21.1 | -24.0 | -20.5 | -15.7 |
|---|
| 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 | 6,884.9 | 230.0 | 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 | -0.1 | -0.6 | -1.4 | -0.6 | -3.0 | -0.6 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 215.8 | 0.2 | 0.1 | 0.3 | 0.9 | 0.8 | 18.4 | 21.3 | 1.6 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -191.5 | 25.3 | 23.0 | 26.6 | 20.7 | 17.8 | -6,884.9 | -230.0 | 20.0 |
|---|
| Cash from Investing | | -0.5 | 0.0 | 0.0 | -0.4 | -3.7 | -0.3 | -4.2 | -9.2 | 0.5 | 0.1 | -3.2 | 4.5 | -7.1 | -4.0 | -6.1 | -2.3 | 5.4 |
| 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 | | 0.0 | -0.1 | -0.1 | -0.1 | 0.0 | 0.0 | -0.1 | -0.1 | -0.1 | -0.2 |
|---|
| 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 | 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 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -4.3 | 0.0 | 0.0 | -4.3 | -8.0 | -4.3 | -50.4 | -22.1 | -46.0 | -42.2 | -39.8 | -39.4 | -15.4 | -12.8 | -14.3 | -11.8 | -41.2 |
|---|
| Debt Issued | | 0.0 | 63.0 | -9.7 | -0.5 | 33.1 | 27.8 | 44.2 | 22.4 | 11.4 | 66.1 | 18.8 | 87.0 | 33.5 | 1.6 | 26.2 | 11.8 | 41.2 |
|---|
| Issuance of Common Stock | | 3.7 | 0.0 | 0.0 | 4.0 | 4,751,700.0 | 0.0 | 0.0 | 0.0 | 10.1 | 0.0 | 20.1 | 87.6 | 34.3 | 6.0 | 0.0 | 0.0 | 20.4 |
|---|
| Repurchase of Common Stock | | 0.0 | -2.4 | 0.0 | -49,119,800.0 | -49.1 | -44.2 | -49.0 | -24.0 | -1.8 | -49.9 | -1.6 | -74.9 | -11.6 | -1.9 | -7.2 | -3.5 | -4.0 |
|---|
| Dividends Paid | | -44.4 | 0.0 | 0.0 | -43.7 | -19.3 | -33.2 | -14.2 | -3.4 | -2.2 | -1.8 | -1.5 | -1.2 | -26.9 | -1.0 | -26.1 | -0.5 | -0.3 |
|---|
| Other Financing Activities | | 3.7 | 0.0 | 0.0 | 4.0 | -4,751,661.5 | 38.3 | 56.0 | 30.7 | 5.9 | 68.5 | 0.6 | 0.0 | 0.1 | 0.4 | 28.8 | 4.3 | 0.1 |
|---|
| Cash from Financing | | -44.9 | 0.0 | 0.0 | -43.9 | -37.9 | -43.3 | -57.6 | -18.9 | -34.0 | -25.4 | -22.2 | -27.9 | -19.5 | -9.2 | -18.8 | -11.6 | -25.0 |
| 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 | -1.1 | -1.1 |
|---|
| Debt Issued | | 62.6 | -0.2 | -0.2 | -0.2 | -6.1 | -1.2 | -1.2 | -1.8 | 0.5 | -0.1 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.2 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | -0.2 | -2.2 | 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 | -35.7 | -2.8 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -35.9 | -3.7 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -3.0 | -1.9 | -1.1 | -0.3 | 2.2 | 4.8 | -18.5 | 22.6 | 1.4 | -0.2 | 0.2 | -1.1 | -8.6 | 8.4 | -6.8 | 6.8 | -7.2 |
|---|
| Closing Cash Balance | | 29.4 | 10.5 | 12.3 | 13.4 | 13.7 | 11.4 | 6.7 | 25.2 | 2.6 | 1.1 | 1.3 | 1.0 | 2.1 | 10.6 | 2.2 | 9.0 | 2.3 |
| 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 | | -29.4 | 10.9 | 7.0 | 9.6 | -25.0 | 7.9 | 6.5 | 9.5 | -27.2 | 8.2 |
|---|
| Closing Cash Balance | | 10.5 | 39.9 | 28.9 | 22.0 | 12.3 | 37.3 | 29.4 | 22.9 | 13.4 | 40.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 42.0 | 44.7 | 42.0 | 43.6 | 40.1 | 48.1 | 39.1 | 41.5 | 11.1 | -0.3 | -0.6 | 0.0 | -10.0 | 0.5 | -5.8 | 0.0 | -3.3 |
|---|
| Real Free Cash Flow | | 40.0 | 42.4 | 40.0 | 41.7 | 38.5 | 46.6 | 37.7 | 39.8 | 9.2 | -2.3 | -2.4 | -1.7 | -11.4 | -0.6 | -6.7 | -0.7 | -4.0 |
| 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 | | 8.5 | 12.2 | 9.0 | 15.0 | 8.3 | 12.1 | 8.1 | 13.3 | 8.7 | 11.9 |
|---|
| Real Free Cash Flow | | 8.5 | 11.6 | 8.5 | 14.5 | 7.7 | 11.6 | 7.7 | 12.8 | 8.2 | 11.4 |