EVK - Ever-Glory International Group, Inc.
Price:
--
--
| Metric | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 129.2 | 118.6 | 75.7 | 97.9 | 128.5 | 139.9 | 85.7 | 106.0 | 124.0 | 106.7 | 59.1 | 78.3 | 109.9 | 69.3 | 47.2 | 53.2 | 66.0 | 53.7 | 42.9 | 53.2 | 53.0 | 31.9 | 23.1 | 26.1 | 23.3 | 24.9 | 21.1 | 20.5 | 21.8 | 31.9 | 24.1 | 19.7 | 20.3 | 19.5 | 9.6 | 11.4 | 4.8 | 6.1 | 6.2 | 5.2 | 3.9 | 4.1 | 0 | 0 | 0 | 1.7 | 2.1 | (0.2) | (0.1) | 0.0 |
| Cost of Revenue | 92.9 | 86.3 | 45.7 | 67.3 | 95.2 | 106.1 | 56.3 | 80.2 | 94.6 | 81.3 | 39.7 | 58.0 | 85.4 | 53.9 | 33.6 | 41.6 | 52.1 | 42.5 | 32.6 | 44.1 | 43.1 | 25.6 | 18.6 | 20.7 | 18.9 | 20.3 | 16.6 | 15.8 | 18.5 | 27.3 | 19.7 | 16.0 | 16.7 | 16.4 | 8.2 | 9.7 | 3.8 | 4.9 | 5.2 | 4.3 | 3.0 | 3.4 | 0 | 0 | 0 | 1.1 | 0 | 0.0 | 0.1 | 0.0 |
| Gross Profit | 36.3 | 32.3 | 30.0 | 30.6 | 33.3 | 33.8 | 29.3 | 25.8 | 29.4 | 25.4 | 19.5 | 20.3 | 24.5 | 15.3 | 13.6 | 11.6 | 13.9 | 11.2 | 10.4 | 9.1 | 9.9 | 6.4 | 4.5 | 5.4 | 4.4 | 4.6 | 4.5 | 4.7 | 3.2 | 4.6 | 4.4 | 3.7 | 3.6 | 3.1 | 1.4 | 1.7 | 1.0 | 1.2 | 1.0 | 0.9 | 0.9 | 0.6 | 0 | 0 | 0 | 0.7 | 2.1 | (0.2) | (0.2) | 0.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 31.6 | 28.5 | 25.2 | 27.2 | 28.5 | 27.5 | 21.9 | 22.5 | 23.8 | 20.9 | 15.4 | 16.3 | 17.2 | 12.8 | 11.2 | 8.8 | 11.1 | 7.7 | 7.9 | 5.8 | 7.3 | 4.8 | 3.8 | 3.6 | 3.6 | 2.7 | 3.2 | 2.8 | 2.5 | 2.2 | 2.1 | 1.5 | 1.1 | 0.9 | 0.7 | 0.8 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.2 | 0.0 | 0.0 | (0.4) | 0.1 | 2 | 0 | (0.0) | 0.0 |
| Other 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 | (69.6) | 0.1 | 0.1 | (1.5) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | (0.0) | 0.0 | 0 | 0 | 0 | 0 |
| Operating Expenses | 31.6 | 28.5 | 25.2 | 27.2 | 28.5 | 27.5 | 21.9 | 22.5 | 23.8 | 20.9 | 15.4 | 16.3 | 17.2 | 12.8 | 11.2 | 8.8 | 11.1 | 7.7 | 7.9 | 5.8 | 7.3 | 4.8 | 3.8 | 3.6 | 3.6 | 2.7 | 3.2 | 2.8 | 2.5 | 2.2 | 2.1 | 1.5 | (68.4) | 1.0 | 0.8 | (0.7) | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.2 | 0.0 | 0.0 | (0.4) | 0.1 | 2 | 0 | (0.0) | 0.0 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 4.7 | 3.8 | 4.9 | 3.4 | 4.8 | 6.3 | 7.4 | 3.3 | 5.6 | 4.5 | 4.1 | 4.0 | 7.3 | 2.6 | 2.4 | 2.8 | 2.8 | 3.5 | 2.5 | 3.3 | 2.5 | 1.6 | 0.7 | 1.8 | 0.9 | 2.0 | 1.4 | 1.9 | 0.7 | 2.4 | 2.2 | 2.2 | 3.4 | 2.1 | 0.6 | 0.9 | 0.4 | 0.7 | 0.5 | 0.5 | 0.5 | 0.4 | (0.0) | (0.0) | (0.7) | 0.5 | 0.1 | (0.2) | 0.0 | (0.0) |
| Interest Expense | 0.6 | 0.6 | 0.7 | 0.8 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 0.8 | 0.7 | 0.8 | 0.6 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 1.5 | 0.6 | 0.6 | (0.5) | 0.7 | 0.1 | 0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | (0.1) | 0 | 0.0 | 0.0 | 0.2 | 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 |
| Profitability | ||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 8.8 | 6.6 | 7.9 | 6.5 | 7.5 | 9.5 | 9.8 | 5.9 | 7.6 | 6.7 | 6.3 | 6.2 | 9.0 | 4.2 | 4.3 | 4.4 | 4.2 | 4.8 | 3.6 | 4.3 | 3.7 | 2.8 | 1.6 | 2.5 | 0.1 | 2.7 | 2.1 | 2.5 | 1.1 | 1.7 | 3.0 | 2.7 | 2.9 | 2.5 | 0.8 | 0.9 | 0.5 | 0.8 | 0.6 | 0.5 | 0.6 | 0.5 | (0.0) | (0.0) | (0.6) | 0.5 | 0.1 | (0.2) | (0.5) | (0.0) |
| EBIT | 7.1 | 4.4 | 5.6 | 4.0 | 5.3 | 7.7 | 8.2 | 4.0 | 6.0 | 5.6 | 4.2 | 4.6 | 7.6 | 2.9 | 3.1 | 3.2 | 3.1 | 3.8 | 2.7 | 3.6 | 3.1 | 2.2 | 1.1 | 2.0 | (0.1) | 2.2 | 1.6 | 2.0 | 0.8 | 2.4 | 2.3 | 2.1 | 3.4 | 2.1 | 0.6 | 0 | 0.4 | 0.8 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | (0.7) | 0.5 | 0 | 0 | 0 | 0 |
| Income Before Tax | 6.5 | 3.8 | 4.9 | 3.2 | 4.4 | 6.7 | 7.4 | 3.3 | 5.3 | 4.8 | 3.5 | 3.8 | 7.0 | 2.4 | 2.7 | 2.6 | 2.6 | 3.3 | 2.5 | 3.3 | 2.9 | 2.1 | 1.0 | 1.9 | (0.2) | 2.1 | 1.4 | 1.9 | 0.6 | 0.9 | 1.6 | 1.5 | 3.3 | 1.4 | 0.5 | 0.7 | 0.2 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | (0.0) | (0.0) | 0 | 0.5 | 0.1 | 0 | 0.0 | (0.1) |
| Income Tax Expense | 1.8 | 1.1 | 1.4 | 0.8 | 1.1 | 1.6 | 1.9 | 0.9 | 4.2 | 0.9 | 0.8 | 0.7 | 0.9 | 0.2 | 0.3 | 0.5 | 0.5 | 0.6 | 0.2 | 0.7 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | (0.1) | 0.1 | 0 | 0 | (0.1) | 0.0 | 0 | 0 | 0.0 | 0 |
| Net Income | 4.8 | 2.8 | 3.6 | 2.4 | 3.3 | 5.1 | 5.5 | 2.4 | 1.0 | 3.9 | 2.7 | 3.1 | 6.1 | 2.3 | 2.4 | 2.1 | 2.1 | 2.7 | 2.3 | 2.6 | 2.4 | 1.8 | 0.8 | 1.6 | (0.5) | 1.9 | 1.2 | 1.6 | 0.4 | 0.6 | 1.3 | 1.2 | 3.2 | 1.3 | 0.5 | 0.7 | 0.1 | 0.6 | 0.4 | 0.4 | 0.5 | 0.3 | (0.0) | (0.0) | (0.6) | 0.5 | 0.1 | 0 | (0.5) | (0.1) |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 0.32 | 0.19 | 0.24 | 0.16 | 0.22 | 0.35 | 0.37 | 0.16 | 0.07 | 0.26 | 0.18 | 0.21 | 0.41 | 0.15 | 0.16 | 0.14 | 0.14 | 0.18 | 0.15 | 0.18 | 0.17 | 0.12 | 0.05 | 0.11 | -0.03 | 0.14 | 0.09 | 0.12 | 0.02 | 0.05 | 0.12 | 0.10 | 0.32 | 0.25 | 0.12 | 0.16 | 0.07 | 0.29 | 0.19 | 0.20 | 0.05 | 0.05 | -0.02 | -0.00 | -0.10 | 6.61 | 0.10 | – | -0.00 | – |
| EPS (Diluted) | 0.32 | 0.19 | 0.24 | 0.16 | 0.22 | 0.35 | 0.37 | 0.16 | 0.07 | 0.26 | 0.18 | 0.21 | 0.41 | 0.15 | 0.16 | 0.14 | 0.14 | 0.18 | 0.15 | 0.18 | 0.17 | 0.12 | 0.05 | 0.11 | -0.03 | 0.14 | 0.09 | 0.12 | 0.02 | 0.05 | 0.11 | 0.10 | 0.32 | 0.11 | 0.05 | 0.07 | 0.01 | 0.07 | 0.05 | 0.05 | 0.05 | 0.05 | -0.02 | -0.00 | -0.10 | 6.61 | 0.10 | – | -0.00 | – |
| Shares Outstanding | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.7 | 14.7 | 17 | 13.6 | 13.5 | 13.5 | 16.9 | 11.9 | 11.7 | 11.4 | 9.8 | 5.4 | 4.1 | 4.1 | 2.0 | 2.0 | 2.0 | 2.0 | 11.5 | 6.7 | 0.1 | 0.1 | 5.8 | 0.1 | 1 | 0.3 | 2,778 | 2,778 |
| Metric | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q2 | 2009 Q1 | 2007 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q2 | 2003 Q1 | 2002 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||
| Cash & Cash Equivalents | 4.8 | 8.1 | 3.6 | 1.0 | 3.8 | 2.1 | 0 | 0 | (0.1) | 0.0 | 0.0 | 1.1 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 |
| Net Receivables | 23.6 | 26.0 | 26.8 | 25.6 | 23.8 | 9.5 | 0 | 0 | 0 | 0.1 | 0.1 | 49.7 |
| Inventory | 13.1 | 8.3 | 12.4 | 2.9 | 2.9 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 3.5 | 1.5 | 1.0 | 0.7 | 0.6 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 223.4 |
| Total Current Assets | 44.9 | 43.9 | 43.9 | 30.2 | 31.1 | 12.9 | 0 | 0 | (0.1) | 0.3 | 0.3 | 276.7 |
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment | 12.2 | 12.3 | 12.5 | 12.6 | 12.8 | 11.7 | 0 | 0 | 0.0 | 0.3 | 0.3 | 319.5 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.6 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 1.5 | 1.5 | 1.5 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 4.3 | 4.3 | 4.3 | 0.2 | 0 | 0 | 0 | 0.2 | 0.2 | 0 |
| Total Non-Current Assets | 15.0 | 16.5 | 16.8 | 16.9 | 17.1 | 14.5 | 0 | 0 | 0.0 | 0.5 | 0.5 | 319.5 |
| Total Assets | 59.9 | 60.4 | 60.7 | 47.1 | 48.2 | 27.4 | 0 | 0 | (0.1) | 0.8 | 0.8 | 596.2 |
| Current Liabilities | ||||||||||||
| Account Payables | 15.1 | 11.9 | 14.0 | 7.1 | 5.3 | 1.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 109.6 |
| Short-Term Debt | 4.4 | 9.5 | 9.9 | 3.2 | 6.6 | 3.4 | 0 | 0 | 0 | 0.1 | 0.1 | 0.0 |
| Deferred Revenue | 1.0 | 1.2 | 0.2 | 0.9 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 18.7 |
| Other Current Liabilities | 3.8 | 2.4 | 2.7 | 2.2 | 2.9 | 1.6 | 0 | 0 | 0 | 0.1 | 0.1 | (128.0) |
| Total Current Liabilities | 24.3 | 25.0 | 26.8 | 13.3 | 15.6 | 6.7 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 229.6 |
| Non-Current Liabilities | ||||||||||||
| Long-Term Debt | 0 | 0 | 0 | 2.7 | 2.7 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 33.1 |
| Deferred Tax Liabilities | 0 | 0 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1.6 | 1.5 | 1.4 | (0.2) | (0.2) | 4.4 | 0 | 0 | 0 | 0.1 | 0.1 | (33.1) |
| Total Non-Current Liabilities | 1.6 | 1.5 | 1.6 | 2.7 | 2.7 | 4.4 | 0 | 0 | 0 | 0.1 | 0.1 | 33.1 |
| Total Liabilities | 25.9 | 26.5 | 28.4 | 16.1 | 18.3 | 11.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 69.2 |
| Stockholders' Equity | ||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 |
| Retained Earnings | 26.4 | 25.6 | 24.0 | 22.0 | 17.4 | 12.9 | (0.6) | (0.6) | (0.6) | (4.8) | (4.8) | (4.8) |
| Accumulated Other Comprehensive Income | 4.1 | 4.0 | 3.9 | 3.9 | 3.9 | 1.4 | 0 | 0 | 0 | (0.4) | (0.4) | (365.1) |
| Total Stockholders' Equity | 34.0 | 33.2 | 31.6 | 30.5 | 29.9 | 16.3 | (0.1) | (0.1) | (0.1) | 0.5 | 0.5 | 498.6 |
| Total Liabilities & Equity | 59.9 | 59.7 | 60.0 | 47.1 | 48.2 | 27.4 | 0 | 0 | (0.1) | 0.8 | 0.8 | 596.2 |
| Debt Metrics | ||||||||||||
| Total Debt | 4.4 | 9.5 | 9.9 | 5.9 | 9.3 | 3.4 | 0 | 0 | 0 | 0.1 | 0.1 | 70.3 |
| Net Debt | (0.3) | 1.4 | 6.3 | 4.9 | 5.4 | 1.3 | 0 | 0 | 0.1 | 0.1 | 0.1 | 69.2 |
| Metric | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q2 | 2003 Q4 | 2003 Q1 |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Net Income | 0.5 | (0.0) | (0.0) | 0.1 | (0.5) | (0.0) |
| Depreciation & Amortization | 0.0 | 0 | 0 | 0 | (0.0) | 0.0 |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (0.8) | 0 | 0.0 | 0 | (0.0) | 0.0 |
| Other Non-Cash Items | 0.2 | 0.0 | 0 | (0.1) | 0.6 | 0 |
| Operating Cash Flow | (0.1) | 0 | 0 | 0.1 | 0.0 | (0.0) |
| Investing Activities | ||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | (0.7) | 0 | 0 | 0 | 0 | 0 |
| Investing Cash Flow | (0.7) | 0 | 0 | 0 | 0 | 0 |
| Financing Activities | ||||||
| Net Debt Issuance | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 0.6 | 0 | 0 | 0 | (0.0) | 0.0 |
| Financing Cash Flow | 0.6 | 0 | 0 | 0 | (0.0) | 0.0 |
| Cash Position | ||||||
| Net Change in Cash | 0.6 | 0 | 0 | 0.1 | (0.0) | 0.0 |
| Cash at Beginning | (0.6) | 0 | 0 | 0 | 0.0 | 0.0 |
| Cash at End | 0.0 | 0 | 0 | 0.1 | 0 | 0.0 |
| Free Cash Flow | (0.1) | 0 | 0 | 0.1 | 0.0 | (0.0) |
| Key Metrics | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 129.2 | 118.6 | 75.7 | 97.9 | 128.5 | 139.9 | 85.7 | 106.0 | 124.0 | 106.7 | 59.1 | 78.3 | 109.9 | 69.3 | 47.2 | 53.2 | 66.0 | 53.7 | 42.9 | 53.2 | 53.0 | 31.9 | 23.1 | 26.1 | 23.3 | 24.9 | 21.1 | 20.5 | 21.8 | 31.9 | 24.1 | 19.7 | 20.3 | 19.5 | 9.6 | 11.4 | 4.8 | 6.1 | 6.2 | 5.2 | 3.9 | 4.1 | 0 | 0 | 0 | 1.7 | 2.1 | (0.2) | (0.1) | 0.0 |
| Gross Profit | 36.3 | 32.3 | 30.0 | 30.6 | 33.3 | 33.8 | 29.3 | 25.8 | 29.4 | 25.4 | 19.5 | 20.3 | 24.5 | 15.3 | 13.6 | 11.6 | 13.9 | 11.2 | 10.4 | 9.1 | 9.9 | 6.4 | 4.5 | 5.4 | 4.4 | 4.6 | 4.5 | 4.7 | 3.2 | 4.6 | 4.4 | 3.7 | 3.6 | 3.1 | 1.4 | 1.7 | 1.0 | 1.2 | 1.0 | 0.9 | 0.9 | 0.6 | 0 | 0 | 0 | 0.7 | 2.1 | (0.2) | (0.2) | 0.0 |
| Operating Income | 4.7 | 3.8 | 4.9 | 3.4 | 4.8 | 6.3 | 7.4 | 3.3 | 5.6 | 4.5 | 4.1 | 4.0 | 7.3 | 2.6 | 2.4 | 2.8 | 2.8 | 3.5 | 2.5 | 3.3 | 2.5 | 1.6 | 0.7 | 1.8 | 0.9 | 2.0 | 1.4 | 1.9 | 0.7 | 2.4 | 2.2 | 2.2 | 3.4 | 2.1 | 0.6 | 0.9 | 0.4 | 0.7 | 0.5 | 0.5 | 0.5 | 0.4 | (0.0) | (0.0) | (0.7) | 0.5 | 0.1 | (0.2) | 0.0 | (0.0) |
| Net Income | 4.8 | 2.8 | 3.6 | 2.4 | 3.3 | 5.1 | 5.5 | 2.4 | 1.0 | 3.9 | 2.7 | 3.1 | 6.1 | 2.3 | 2.4 | 2.1 | 2.1 | 2.7 | 2.3 | 2.6 | 2.4 | 1.8 | 0.8 | 1.6 | (0.5) | 1.9 | 1.2 | 1.6 | 0.4 | 0.6 | 1.3 | 1.2 | 3.2 | 1.3 | 0.5 | 0.7 | 0.1 | 0.6 | 0.4 | 0.4 | 0.5 | 0.3 | (0.0) | (0.0) | (0.6) | 0.5 | 0.1 | 0 | (0.5) | (0.1) |
| EPS (Diluted) | 0.32 | 0.19 | 0.24 | 0.16 | 0.22 | 0.35 | 0.37 | 0.16 | 0.07 | 0.26 | 0.18 | 0.21 | 0.41 | 0.15 | 0.16 | 0.14 | 0.14 | 0.18 | 0.15 | 0.18 | 0.17 | 0.12 | 0.05 | 0.11 | -0.03 | 0.14 | 0.09 | 0.12 | 0.02 | 0.05 | 0.11 | 0.10 | 0.32 | 0.11 | 0.05 | 0.07 | 0.01 | 0.07 | 0.05 | 0.05 | 0.05 | 0.05 | -0.02 | -0.00 | -0.10 | 6.61 | 0.10 | – | -0.00 | – |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 4.8 | 8.1 | 3.6 | 1.0 | 3.8 | 2.1 | 0 | 0 | (0.1) | 0.0 | 0.0 | 1.1 | ||||||||||||||||||||||||||||||||||||||
| Total Assets | 59.9 | 60.4 | 60.7 | 47.1 | 48.2 | 27.4 | 0 | 0 | (0.1) | 0.8 | 0.8 | 596.2 | ||||||||||||||||||||||||||||||||||||||
| Total Debt | 4.4 | 9.5 | 9.9 | 5.9 | 9.3 | 3.4 | 0 | 0 | 0 | 0.1 | 0.1 | 70.3 | ||||||||||||||||||||||||||||||||||||||
| Stockholders' Equity | 34.0 | 33.2 | 31.6 | 30.5 | 29.9 | 16.3 | (0.1) | (0.1) | (0.1) | 0.5 | 0.5 | 498.6 | ||||||||||||||||||||||||||||||||||||||
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | (0.1) | 0 | 0 | 0.1 | 0.0 | (0.0) | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (0.1) | 0 | 0 | 0.1 | 0.0 | (0.0) | ||||||||||||||||||||||||||||||||||||||||||||