NVEC - NVE Corporation
Price:
--
--
| Metric | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||
| Revenue | 26.3 | 25.9 | 29.8 | 38.3 | 27.0 | 21.4 | 25.4 | 26.5 | 29.9 | 28.3 | 27.7 | 30.6 | 25.9 | 27.0 | 28.6 | 31.2 | 28.1 | 23.4 | 20.5 | 16.5 | 12.2 | 11.6 | 12.0 | 9.4 | 7.0 | 7.2 | 3.9 | 5.5 | 5.9 | 8.8 | 5.9 |
| Cost of Revenue | 5.6 | 4.2 | 6.8 | 8.1 | 6.3 | 4.1 | 4.9 | 5.2 | 6.3 | 6.1 | 6.6 | 6.0 | 5.7 | 7.0 | 9.3 | 9.8 | 8.3 | 6.7 | 6.8 | 5.8 | 6.2 | 7.0 | 7.4 | 5.9 | 5.8 | 0.4 | 0.2 | 0.3 | 3.5 | 4.6 | 3.0 |
| Gross Profit | 20.7 | 21.6 | 23.0 | 30.2 | 20.7 | 17.2 | 20.5 | 21.3 | 23.6 | 22.2 | 21.1 | 24.6 | 20.2 | 20.0 | 19.3 | 21.4 | 19.8 | 16.6 | 13.7 | 10.7 | 6.0 | 4.6 | 4.6 | 3.5 | 1.2 | 6.8 | 3.7 | 5.2 | 2.5 | 4.1 | 2.9 |
| Operating Expenses | |||||||||||||||||||||||||||||||
| R&D Expenses | 1.1 | 3.6 | 2.7 | 2.6 | 2.9 | 3.2 | 3.7 | 4.1 | 3.7 | 3.3 | 3.1 | 3.0 | 3.6 | 2.6 | 2.6 | 1.3 | 1.1 | 1.2 | 1.5 | 2.2 | 1.7 | 1.4 | 1.1 | 1.3 | 1.6 | 5.0 | 0 | 1.9 | 1.8 | 7.2 | 0.3 |
| SG&A Expenses | 1.7 | 2.0 | 1.8 | 2.0 | 1.5 | 1.3 | 1.3 | 1.2 | 1.4 | 1.5 | 1.8 | 2.3 | 2.2 | 2.2 | 2.4 | 2.5 | 2.4 | 2.2 | 2.2 | 2.0 | 1.8 | 1.9 | 1.8 | 1.8 | 1.8 | 1.4 | 0.4 | 2.1 | 3.1 | 2.8 | 1.2 |
| Other Expenses | 2.1 | 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 | 0.3 | 0 | 0 | 0 |
| Operating Expenses | 4.8 | 5.6 | 4.5 | 4.5 | 4.4 | 4.5 | 5.0 | 5.3 | 5.1 | 4.8 | 4.8 | 5.3 | 5.8 | 4.8 | 5.0 | 3.7 | 3.5 | 3.4 | 3.6 | 4.1 | 3.5 | 3.3 | 2.9 | 3.1 | 3.4 | 6.4 | 0.4 | 4.3 | 4.9 | 10.0 | 1.5 |
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Income | 15.9 | 16.0 | 18.5 | 25.6 | 16.3 | 12.7 | 15.5 | 15.9 | 18.5 | 17.4 | 16.3 | 19.3 | 14.4 | 15.2 | 14.3 | 17.7 | 16.3 | 13.3 | 10.0 | 6.5 | 2.5 | 1.3 | 1.6 | 0.4 | (2.2) | 0.1 | 3.2 | 0.9 | (2.4) | (5.9) | 1.4 |
| Interest Expense | 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 Income | 1.9 | 1.9 | 1.9 | 1.4 | 1.2 | 1.5 | 1.8 | 1.8 | 1.6 | 1.7 | 1.9 | 2.2 | 2.1 | 2.4 | 2.4 | 2.0 | 1.6 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||||||||||||||||
| EBITDA | 16.4 | 16.3 | 18.8 | 25.8 | 16.8 | 13.3 | 16.1 | 16.6 | 19.4 | 18.6 | 17.1 | 20.2 | 15.2 | 15.8 | 14.8 | 18.1 | 16.7 | 13.7 | 10.6 | 7.1 | 3.0 | 1.9 | 2.2 | 0.9 | (1.9) | 0.6 | 3.2 | 1.2 | (2.1) | (5.7) | 1.5 |
| EBIT | 15.9 | 16.0 | 18.5 | 25.6 | 16.3 | 12.7 | 15.5 | 15.9 | 18.5 | 17.4 | 16.3 | 19.3 | 14.4 | 15.2 | 14.3 | 17.7 | 16.3 | 13.3 | 10.0 | 6.5 | 2.5 | 1.3 | 1.6 | 0.4 | (2.2) | 0.4 | 3.2 | 0.9 | (2.4) | (5.9) | 1.4 |
| Income Before Tax | 17.8 | 18.0 | 20.5 | 27.1 | 17.5 | 14.2 | 17.3 | 17.7 | 20.0 | 19.1 | 18.2 | 21.4 | 16.5 | 17.6 | 16.6 | 19.7 | 17.9 | 14.4 | 11.1 | 7.2 | 2.8 | 1.6 | 1.9 | 0.6 | (2.1) | 0.1 | 4.9 | (0.2) | (2.3) | (5.8) | 1.4 |
| Income Tax Expense | 2.6 | 3.0 | 3.3 | 4.4 | 3.0 | 2.5 | 2.8 | 3.2 | 6.1 | 6.1 | 5.9 | 7.1 | 5.4 | 5.7 | 5.2 | 6.3 | 5.9 | 4.6 | 3.9 | 2.4 | 1.0 | (0.1) | (0.2) | (0.6) | 2.1 | 0 | 0.2 | (0.5) | 0.1 | 0.3 | 0.5 |
| Net Income | 15.2 | 15.1 | 17.1 | 22.7 | 14.5 | 11.7 | 14.5 | 14.5 | 13.9 | 12.9 | 12.3 | 14.4 | 11.1 | 11.8 | 11.4 | 13.4 | 12.0 | 9.8 | 7.2 | 4.8 | 1.8 | 1.8 | 2.1 | 0.6 | (2.1) | 0.1 | 4.7 | 0.3 | (2.4) | (6.2) | 0.8 |
| Per Share Data | |||||||||||||||||||||||||||||||
| EPS (Basic) | 3.14 | 3.12 | 3.54 | 4.70 | 3.00 | 2.42 | 3.00 | 3.00 | 2.87 | 2.68 | 2.53 | 2.96 | 2.30 | 2.44 | 2.37 | 2.83 | 2.56 | 2.10 | 1.55 | 1.03 | 0.39 | 0.39 | 0.49 | 0.16 | -0.61 | 0.05 | 23.00 | 1.50 | -12.86 | -41.73 | 7.00 |
| EPS (Diluted) | 3.14 | 3.11 | 3.54 | 4.70 | 3.00 | 2.42 | 3.00 | 2.99 | 2.87 | 2.68 | 2.53 | 2.95 | 2.29 | 2.43 | 2.34 | 2.76 | 2.47 | 2.04 | 1.51 | 1.00 | 0.39 | 0.37 | 0.45 | 0.15 | -0.61 | 0.04 | 23.00 | 1.50 | -12.86 | -41.73 | 7.00 |
| Shares Outstanding | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.9 | 4.9 | 4.9 | 4.8 | 4.8 | 4.7 | 4.7 | 4.7 | 4.6 | 4.6 | 4.6 | 4.5 | 4.3 | 4.1 | 3.4 | 3.4 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 |
| Metric | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2009 | 2008 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents | 1.7 | 8.0 | 10.3 | 1.7 | 10.4 | 10.4 | 8.1 | 6.9 | 4.8 | 8.2 | 7.5 | 1.9 | 1.9 | 1.1 | 0.6 | 0.5 | 1.5 | 1.0 | 2.8 | 1.4 | 2.4 | 0.7 |
| Short-Term Investments | 18.1 | 13.7 | 11.9 | 15.5 | 20.8 | 7.7 | 19.1 | 12.5 | 20.8 | 19.6 | 19.7 | 0 | 0.8 | 6.5 | 5.9 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.3 |
| Net Receivables | 3.9 | 3.6 | 3.1 | 6.5 | 4.7 | 2.0 | 2.7 | 3.0 | 2.9 | 3.4 | 2.2 | 3.4 | 3.2 | 1.7 | 1.0 | 1.3 | 1.3 | 0.0 | 0.1 | 0.7 | 2.2 | 1.2 |
| Inventory | 7.1 | 7.4 | 7.2 | 6.4 | 5.1 | 3.9 | 3.9 | 4.3 | 3.7 | 3.4 | 3.2 | 2.2 | 2.5 | 1.1 | 0.8 | 0.5 | 1.1 | 0 | 0 | 0.0 | 0.4 | 0.3 |
| Other Current Assets | 1.4 | 0.4 | 0.7 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0.5 | 0.2 | 0 | 0 | 0 | 0.0 | 0.3 | 0.2 | 0.5 | 0.0 |
| Total Current Assets | 32.2 | 33.2 | 33.2 | 30.8 | 41.5 | 24.4 | 34.4 | 27.4 | 32.7 | 35.2 | 33.4 | 8.8 | 9.3 | 11.0 | 8.5 | 2.4 | 4.0 | 1.1 | 3.3 | 2.5 | 6.0 | 2.5 |
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment | 4.5 | 2.9 | 1.3 | 1.8 | 1.2 | 1.0 | 1.4 | 0.9 | 1.3 | 1.4 | 1.7 | 1.3 | 1.4 | 1.4 | 1.2 | 1.2 | 0.7 | 0 | 0 | 1.3 | 1.4 | 0.1 |
| Goodwill | 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 |
| Long-Term Investments | 23.7 | 26.3 | 30.8 | 36.1 | 24.3 | 47.0 | 43.6 | 54.9 | 52.8 | 56.8 | 65.7 | 32.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.7 | 0.2 |
| Total Non-Current Assets | 28.7 | 31.1 | 33.6 | 38.5 | 26.0 | 48.1 | 45.1 | 56.2 | 54.7 | 58.6 | 67.4 | 33.7 | 23.4 | 1.4 | 1.2 | 1.2 | 0.7 | 0 | (0.2) | 1.8 | 2.1 | 0.3 |
| Total Assets | 60.9 | 64.3 | 66.8 | 69.3 | 67.5 | 72.5 | 79.5 | 83.6 | 87.4 | 93.8 | 100.9 | 42.6 | 32.8 | 12.4 | 9.7 | 3.6 | 4.7 | 1.1 | 3.1 | 4.3 | 8.1 | 2.8 |
| Current Liabilities | ||||||||||||||||||||||
| Account Payables | 0.3 | 0.2 | 0.1 | 0.3 | 0.9 | 0.3 | 0.2 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.0 | 0 | 0.2 | 0.6 | 0.1 |
| Short-Term Debt | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.4 | 0.3 | 0 | 0 | 0.0 | 0.4 | 0.1 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.7 | 0.1 | 0.2 | 0.4 | 0.9 | 1.6 | 1.3 | 0 | 0 | 0.4 | 0.7 | 0.7 |
| Other Current Liabilities | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0.2 | 0 | 0 | 0.0 | 0.9 | 0.9 | 0.8 | 0.2 |
| Total Current Liabilities | 1.1 | 1.2 | 1.0 | 1.8 | 2.5 | 1.0 | 0.8 | 0.8 | 1.0 | 1.1 | 1.6 | 1.0 | 1.3 | 1.6 | 2.0 | 2.7 | 2.2 | 0.0 | 0.9 | 1.6 | 2.5 | 1.2 |
| Non-Current Liabilities | ||||||||||||||||||||||
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.1 |
| Deferred Tax Liabilities | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.2) | 0 | 0.2 | 0.0 |
| Total Non-Current Liabilities | 1.5 | 0.8 | 0.2 | 0.3 | 0.4 | 0.6 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.4 | 0 | 0 | (0.2) | 0.9 | 1.2 | 0.1 |
| Total Liabilities | 2.6 | 2.0 | 1.2 | 2.2 | 2.9 | 1.6 | 1.5 | 0.8 | 1.0 | 1.1 | 1.6 | 1.0 | 1.3 | 1.7 | 2.2 | 3.1 | 2.2 | 0.0 | 0.7 | 2.5 | 3.7 | 1.3 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Retained Earnings | 38.3 | 42.5 | 46.7 | 48.9 | 45.6 | 50.4 | 58.0 | 62.9 | 67.7 | 73.2 | 79.6 | 22.6 | 12.8 | (2.7) | (4.8) | (5.5) | (3.4) | (2.9) | (7.5) | (7.8) | (5.4) | 0.8 |
| Accumulated Other Comprehensive Income | (0.0) | (0.1) | (0.8) | (1.2) | (0.3) | 1.1 | 0.5 | (0.1) | (0.9) | (0.0) | 0.5 | (0.3) | 0.1 | 0.1 | 0.1 | (1.5) | (1.4) | 0 | 0.3 | 0.0 | (0.0) | (0.2) |
| Total Stockholders' Equity | 58.2 | 62.3 | 65.6 | 67.1 | 64.6 | 70.9 | 78.0 | 82.8 | 86.4 | 92.7 | 99.3 | 41.6 | 31.5 | 10.7 | 7.5 | 0.5 | 2.5 | 1.1 | 2.4 | 1.9 | 4.3 | 1.5 |
| Total Liabilities & Equity | 60.9 | 64.3 | 66.8 | 69.3 | 67.5 | 72.5 | 79.5 | 83.6 | 87.4 | 93.8 | 100.9 | 42.6 | 32.8 | 12.4 | 9.7 | 3.6 | 4.7 | 1.1 | 3.1 | 4.3 | 8.1 | 2.8 |
| Debt Metrics | ||||||||||||||||||||||
| Total Debt | 0.9 | 0.9 | 0.4 | 0.5 | 0.6 | 0.7 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.7 | 0.3 | 0.3 | 0 | 1.0 | 1.5 | 0.2 |
| Net Debt | (0.8) | (7.1) | (9.9) | (1.2) | (9.8) | (9.7) | (7.2) | (6.9) | (4.8) | (8.2) | (7.5) | (1.9) | (1.9) | (0.8) | (0.4) | 0.2 | (1.2) | (0.7) | (2.8) | (0.4) | (1.0) | (0.5) |
| Metric | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||
| Net Income | 15.2 | 15.1 | 17.1 | 22.7 | 14.5 | 11.7 | 14.5 | 14.5 | 13.9 | 12.9 | 12.3 | 1.8 | 2.1 | 0.6 | (2.1) | 0.1 | 4.7 | 0.3 | (2.4) | (6.2) | 0.8 |
| Depreciation & Amortization | 0.5 | 0.3 | 0.3 | 0.2 | 0.4 | 0.5 | 0.5 | 0.7 | 1.0 | 1.1 | 0.9 | 0.6 | 0.5 | 0.5 | 0.3 | 0.3 | 0 | 0.3 | 0.3 | 0.2 | 0.1 |
| Stock-Based Compensation | 0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (1.0) | (0.2) | 1.8 | (4.1) | (2.5) | 1.2 | 0.7 | (1.1) | 0.1 | (1.7) | 1.2 | (1.2) | (1.5) | (0.8) | 1.1 | 0.1 | (0.6) | (0.1) | 1.4 | (0.9) | (0.2) |
| Other Non-Cash Items | (0.1) | (0.4) | (0.1) | 0.1 | 0 | 0 | 0 | 2.4 | 1.7 | (0.0) | (0.4) | 0 | 0 | 0 | 0 | 0 | (1.4) | 0.9 | 0.2 | 6.1 | 0 |
| Operating Cash Flow | 16.7 | 14.3 | 18.2 | 19.1 | 12.5 | 13.4 | 15.9 | 14.2 | 15.2 | 12.4 | 14.3 | 1.0 | 0.9 | 0.4 | (0.7) | 0.5 | 2.7 | 1.4 | (0.4) | (0.9) | 0.7 |
| Investing Activities | |||||||||||||||||||||
| Capital Expenditure | (2.2) | (1.3) | (0.0) | (0.9) | (0.5) | (0.1) | (0.1) | (0.1) | (0.6) | (0.5) | (0.3) | (0.8) | (0.8) | (0.4) | (0.2) | (0.4) | 0 | (0.1) | (0.2) | (0.2) | (0.1) |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | (8.5) | (5.3) | (7.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (15.2) | (11.3) | (6.1) | (28.4) | 0 | (10.5) | (7.2) | (13.7) | (18.2) | (11.5) | (14.6) | (0.2) | (0.6) | (5.8) | 0 | 0 | (0.1) | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 13.8 | 15.2 | 15.7 | 20.8 | 7.5 | 19 | 12.5 | 20.8 | 19.5 | 19.4 | 19.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 0 | 0 | 0 | 0.1 | 0 | 8.5 | 5.3 | 7.1 | 1.3 | 7.9 | 5.2 | 0 | 0 | 0 | 0 | 0 | 1.0 | 0 | 0 | (6.1) | (0.3) |
| Investing Cash Flow | (3.6) | 2.7 | 9.6 | (8.5) | 7.0 | 8.4 | 5.3 | 7.1 | 0.7 | 7.4 | 4.9 | (1.1) | (1.4) | (6.3) | (0.2) | (0.4) | 1.0 | (0.1) | (0.2) | (6.3) | (0.4) |
| Financing Activities | |||||||||||||||||||||
| Net Debt Issuance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | (0.2) | (0.4) | (0.2) | (0.0) | 0 | (0.2) | (0.5) | 0.1 | (0.1) |
| Stock Repurchased | 0 | 0 | 0 | (0.0) | (0.2) | (0.1) | (0.7) | 0 | 0 | 0 | (2.3) | 0 | 0 | 0 | 0 | (0.0) | (0.0) | 0 | (0.1) | 0 | 0 |
| Dividends Paid | (19.3) | (19.3) | (19.3) | (19.3) | (19.3) | (19.3) | (19.4) | (19.4) | (19.4) | (19.3) | (19.4) | 0 | 0 | 0 | 0 | 0 | (5.9) | 0 | 0 | 0 | 0 |
| Other Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0 | 0.0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) |
| Financing Cash Flow | (19.3) | (19.2) | (19.2) | (19.3) | (19.5) | (19.4) | (20.0) | (19.2) | (19.3) | (19.1) | (21.1) | 0.3 | 1.0 | 5.9 | (0.1) | 1.0 | (5.7) | (0.2) | (0.5) | 8.9 | (0.1) |
| Cash Position | |||||||||||||||||||||
| Net Change in Cash | (6.3) | (2.2) | 8.6 | (8.8) | 0.0 | 2.4 | 1.2 | 2.1 | (3.4) | 0.7 | (1.9) | 0.2 | 0.5 | 0.1 | (1.0) | 1.1 | (1.8) | 1.4 | (1.1) | 1.8 | 0.2 |
| Cash at Beginning | 8.0 | 10.3 | 1.7 | 10.4 | 10.4 | 8.1 | 6.9 | 4.8 | 8.2 | 7.5 | 9.4 | 1.1 | 0.6 | 0.5 | 1.5 | 0.4 | 2.8 | 1.4 | 2.4 | 0.7 | 0.4 |
| Cash at End | 1.7 | 8.0 | 10.3 | 1.7 | 10.4 | 10.4 | 8.1 | 6.9 | 4.8 | 8.2 | 7.5 | 1.2 | 1.1 | 0.6 | 0.5 | 1.5 | 1.0 | 2.8 | 1.4 | 2.4 | 0.7 |
| Free Cash Flow | 14.5 | 13.1 | 18.2 | 18.2 | 12.0 | 13.3 | 15.8 | 14.2 | 14.5 | 11.9 | 14.0 | 0.1 | 0.1 | (0.0) | (0.9) | 0.1 | 2.7 | 1.3 | (0.5) | (1.1) | 0.6 |
| Key Metrics | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||||||||
| Revenue | 26.3 | 25.9 | 29.8 | 38.3 | 27.0 | 21.4 | 25.4 | 26.5 | 29.9 | 28.3 | 27.7 | 30.6 | 25.9 | 27.0 | 28.6 | 31.2 | 28.1 | 23.4 | 20.5 | 16.5 | 12.2 | 11.6 | 12.0 | 9.4 | 7.0 | 7.2 | 3.9 | 5.5 | 5.9 | 8.8 | 5.9 |
| Gross Profit | 20.7 | 21.6 | 23.0 | 30.2 | 20.7 | 17.2 | 20.5 | 21.3 | 23.6 | 22.2 | 21.1 | 24.6 | 20.2 | 20.0 | 19.3 | 21.4 | 19.8 | 16.6 | 13.7 | 10.7 | 6.0 | 4.6 | 4.6 | 3.5 | 1.2 | 6.8 | 3.7 | 5.2 | 2.5 | 4.1 | 2.9 |
| Operating Income | 15.9 | 16.0 | 18.5 | 25.6 | 16.3 | 12.7 | 15.5 | 15.9 | 18.5 | 17.4 | 16.3 | 19.3 | 14.4 | 15.2 | 14.3 | 17.7 | 16.3 | 13.3 | 10.0 | 6.5 | 2.5 | 1.3 | 1.6 | 0.4 | (2.2) | 0.1 | 3.2 | 0.9 | (2.4) | (5.9) | 1.4 |
| Net Income | 15.2 | 15.1 | 17.1 | 22.7 | 14.5 | 11.7 | 14.5 | 14.5 | 13.9 | 12.9 | 12.3 | 14.4 | 11.1 | 11.8 | 11.4 | 13.4 | 12.0 | 9.8 | 7.2 | 4.8 | 1.8 | 1.8 | 2.1 | 0.6 | (2.1) | 0.1 | 4.7 | 0.3 | (2.4) | (6.2) | 0.8 |
| EPS (Diluted) | 3.14 | 3.11 | 3.54 | 4.70 | 3.00 | 2.42 | 3.00 | 2.99 | 2.87 | 2.68 | 2.53 | 2.95 | 2.29 | 2.43 | 2.34 | 2.76 | 2.47 | 2.04 | 1.51 | 1.00 | 0.39 | 0.37 | 0.45 | 0.15 | -0.61 | 0.04 | 23.00 | 1.50 | -12.86 | -41.73 | 7.00 |
| Balance Sheet | |||||||||||||||||||||||||||||||
| Cash & Equivalents | 1.7 | 8.0 | 10.3 | 1.7 | 10.4 | 10.4 | 8.1 | 6.9 | 4.8 | 8.2 | 7.5 | 1.9 | 1.9 | 1.1 | 0.6 | 0.5 | 1.5 | 1.0 | 2.8 | 1.4 | 2.4 | 0.7 | |||||||||
| Total Assets | 60.9 | 64.3 | 66.8 | 69.3 | 67.5 | 72.5 | 79.5 | 83.6 | 87.4 | 93.8 | 100.9 | 42.6 | 32.8 | 12.4 | 9.7 | 3.6 | 4.7 | 1.1 | 3.1 | 4.3 | 8.1 | 2.8 | |||||||||
| Total Debt | 0.9 | 0.9 | 0.4 | 0.5 | 0.6 | 0.7 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.7 | 0.3 | 0.3 | 0 | 1.0 | 1.5 | 0.2 | |||||||||
| Stockholders' Equity | 58.2 | 62.3 | 65.6 | 67.1 | 64.6 | 70.9 | 78.0 | 82.8 | 86.4 | 92.7 | 99.3 | 41.6 | 31.5 | 10.7 | 7.5 | 0.5 | 2.5 | 1.1 | 2.4 | 1.9 | 4.3 | 1.5 | |||||||||
| Cash Flow | |||||||||||||||||||||||||||||||
| Operating Cash Flow | 16.7 | 14.3 | 18.2 | 19.1 | 12.5 | 13.4 | 15.9 | 14.2 | 15.2 | 12.4 | 14.3 | 1.0 | 0.9 | 0.4 | (0.7) | 0.5 | 2.7 | 1.4 | (0.4) | (0.9) | 0.7 | ||||||||||
| Capital Expenditure | (2.2) | (1.3) | (0.0) | (0.9) | (0.5) | (0.1) | (0.1) | (0.1) | (0.6) | (0.5) | (0.3) | (0.8) | (0.8) | (0.4) | (0.2) | (0.4) | 0 | (0.1) | (0.2) | (0.2) | (0.1) | ||||||||||
| Free Cash Flow | 14.5 | 13.1 | 18.2 | 18.2 | 12.0 | 13.3 | 15.8 | 14.2 | 14.5 | 11.9 | 14.0 | 0.1 | 0.1 | (0.0) | (0.9) | 0.1 | 2.7 | 1.3 | (0.5) | (1.1) | 0.6 | ||||||||||