Performant Healthcare, Inc. logo PHLT - Performant Healthcare, Inc.

Inactive Ticker PHLT is not actively trading. Quotes and analytics may be stale.
Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 1
HOLD 1
SELL 0
STRONG
SELL 0
| PRICE TARGET: $7.75 DETAILS
HIGH: $7.75
LOW: $7.75
MEDIAN: $7.75
CONSENSUS: $7.75
UPSIDE: 0.00%
Annual Quarterly
Metric 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 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
Revenue
Revenue 37.8 33.3 34.8 31.5 29.4 27.3 32.6 30.0 25.5 25.7 29.2 27.2 25.7 27.1 31.6 28.6 32.8 31.4 40.0 36.2 33.8 45.9 43.8 35.9 35.8 34.9 39.7 27.6 31.3 57.0 33.3 29.7 35.9 33.1 33.8 31.2 38.1 38.3 41.1 38.5 41.3 38.6 39.7 39.6 57.4 58.6 60.0 76.8 69.2 49.4 56.0 53.4 54.8 45.9 42.6 42.0 43.2 35.1
Cost of Revenue 0 0 35.5 33.7 0 0 0 0 0 0 0 0 0 0 0 0 23.3 24.1 26.2 23.5 22.2 28.8 28.4 28.8 28.9 29.1 27.8 24.3 22.3 21.8 20.6 20.5 20.4 20.7 18.8 18.7 20.1 21.3 20.5 21.7 22.1 23.7 22.4 22.2 24.3 24.8 23.8 25.1 23.9 24.0 0 21.0 19.8 18.6 0 0 0 0
Gross Profit 37.8 33.3 (0.7) (2.1) 29.4 27.3 32.6 30.0 25.5 25.7 29.2 27.2 25.7 27.1 31.6 28.6 9.5 7.3 13.9 12.7 11.6 17.1 15.4 7.1 6.9 5.8 11.9 3.3 9.0 35.2 12.7 9.2 15.5 12.4 15.1 12.5 18.0 16.9 20.6 16.8 19.1 14.8 17.3 17.5 33.1 33.8 36.2 51.7 45.3 25.4 56.0 32.4 35.0 27.2 42.6 42.0 43.2 35.1
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 0 0 0 0 0 0 0 0
SG&A Expenses 26.8 25.4 26.7 26.0 24.5 23.2 23.3 23.0 21.7 22.4 22.2 21.8 20.9 20.4 20.4 19.7 23.3 24.1 26.2 23.5 22.2 28.8 28.4 28.8 28.9 29.1 27.8 24.3 22.3 21.8 20.6 20.5 20.4 20.7 18.8 18.7 20.1 21.3 20.5 21.7 22.1 23.7 22.4 22.2 24.3 24.8 23.8 25.1 23.9 24.0 23.6 21.0 19.8 18.6 16.6 16.5 17.3 16.7
Other Expenses 8.3 7.8 8.7 7.7 7.6 8.0 7.3 7.6 7.4 7.1 6.8 7.7 8.1 8.1 8.4 8.8 (12.5) (13.7) (16.0) (12.7) (5.1) 2.4 (10.6) (15.8) (17.7) (16.2) (12.4) (13.8) (9.9) 1.2 (6.6) (7.0) (4.4) (7.3) 11.3 (6.4) (6.3) (7.0) (4.7) (7.6) (6.6) (4.5) (4.3) (6.5) (3.9) (4.5) (3.5) (1.5) (1.0) (5.1) 18.3 (2.8) (1.1) (2.5) 27.4 13.6 11.5 10.1
Operating Expenses 35.2 33.1 35.5 33.7 32.1 31.3 30.7 30.6 29.1 29.5 29.0 29.5 29.0 28.6 28.7 28.5 10.8 10.4 10.2 10.8 17.0 31.2 17.8 12.9 11.2 13.0 15.4 10.5 12.4 23.0 13.9 13.5 16.1 13.4 30.0 12.3 13.7 14.4 15.8 14.1 15.5 19.2 18.1 15.7 20.4 20.3 20.4 23.6 22.9 18.9 41.8 18.2 18.7 16.1 44.1 30.1 28.8 26.8
Operating Income
Operating Income 2.6 0.1 (0.7) (2.1) (2.7) (3.9) 1.9 (0.7) (3.6) (3.8) 0.2 (2.3) (3.3) (1.5) 2.8 0.1 (1.2) (3.1) 3.7 1.9 (5.4) (14.1) (2.3) (5.8) (4.3) (7.2) (3.4) (7.2) (3.4) 12.2 (1.2) (4.2) (0.6) (1.0) (15.0) 0.2 4.3 2.6 4.8 2.7 3.6 (4.4) (0.9) 1.8 12.8 13.6 15.8 28.2 22.4 6.5 14.1 14.2 16.4 11.1 (1.4) 11.9 14.5 8.3
Interest Expense 0.3 0.3 0.3 0.3 0.3 0.2 0.8 0.4 0.4 0.4 0.4 0.3 0.2 0.2 5.4 2.4 2.1 1.3 1.4 1.6 2.0 2.2 2.3 2.2 2.0 1.1 1.2 1.1 1.1 1.3 1.3 2.5 1.6 1.6 1.8 1.9 1.8 2.4 2.1 2.1 2.3 2.4 2.4 2.5 2.6 2.7 2.8 2.9 2.9 3.0 3.1 3.2 3.0 3.2 3.3 3.4 3.4 3.4
Interest Income 0.1 0.1 0.1 0.1 0.1 0.1 0.2 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 0.0 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
Profitability
EBITDA 4.3 1.8 0.8 (0.0) (0.6) (2.3) 3.6 0.7 (2.1) (1.3) 1.7 0.2 (1.6) 0.1 4.5 1.9 3.2 (1.5) 4.8 3.8 (3.5) (12.0) 0.2 (3.1) (1.4) (4.2) (0.8) (4.7) (0.8) 14.8 1.3 (1.5) 2.3 1.7 3.8 3.5 7.7 6.0 8.1 5.9 6.9 (0.8) 2.5 4.9 15.8 16.5 18.6 30.9 25.0 9.0 16.6 16.6 18.7 9.7 14.1 13.9 16.4 10.2
EBIT 2.7 0.2 (0.6) (2.1) (2.7) (3.8) 2.1 (0.6) (3.6) (3.8) 0.2 (1.2) (2.9) (1.5) 2.8 0.7 0.6 (3.1) 3.7 1.9 (5.4) (14.1) (2.3) (5.8) (4.3) (7.2) (3.4) (7.2) (3.4) 12.2 (1.2) (4.2) (0.6) (1.0) (15.0) 0.2 4.3 2.6 4.8 2.7 3.6 (4.4) (0.9) 1.8 12.8 13.6 15.8 28.2 22.4 6.5 14.1 14.2 16.4 7.4 (1.4) 12.0 14.5 8.3
Income Before Tax 2.4 (0.0) (0.9) (2.4) (3.0) (4.0) 1.3 (1.0) (4.0) (4.2) (0.2) (1.5) (3.1) (1.6) (2.6) (1.7) (1.5) (4.4) 2.3 0.3 (7.4) (16.4) (4.7) (8.0) (6.3) (8.3) (4.6) (8.3) (4.5) 11.0 (2.5) (6.7) (2.2) (2.6) (16.7) (1.7) 2.4 0.2 2.7 0.5 1.3 (6.7) (3.3) (0.7) 10.2 10.9 13.0 25.3 19.4 3.5 11.1 11.0 13.4 4.3 (4.7) 8.6 11.1 4.9
Income Tax Expense 0.4 0.0 (0.4) 0.0 0.0 0.0 0.0 (0.4) 0.0 0.0 0.1 (0.0) 0.0 0.0 0.0 (0.0) 0.0 0.0 (1.4) (1.6) (0.2) (3.9) (0.8) 0.1 0.1 0.2 0.7 (0.7) (0.9) 2.5 (3.0) 1.1 0.2 0.3 (4.4) (1.0) 1.0 0.1 0.5 0.9 0.6 (2.3) (0.9) (0.2) 4.3 4.5 5.1 9.9 8.3 1.7 5.1 4.6 5.4 1.7 (2.3) 3.4 4.5 1.9
Net Income 2.1 (0.1) (0.5) (2.4) (3.0) (4.0) 1.3 (0.6) (4.0) (4.2) (0.2) (1.5) (3.2) (1.7) (2.6) (1.7) (1.5) (4.4) 3.7 2.0 (7.2) (12.5) (3.9) (8.1) (6.4) (8.5) (5.3) (7.6) (3.6) 8.5 0.5 (7.9) (2.4) (3.0) (12.3) (0.7) 1.5 0.1 2.2 (0.3) 0.7 (4.4) (2.4) (0.5) 5.9 6.3 7.9 15.5 11.2 1.8 6.0 6.4 8.1 2.5 (2.4) 5.2 6.7 2.9
Per Share Data
EPS (Basic) 0.03 -0.00 -0.01 -0.03 -0.04 -0.05 0.02 -0.01 -0.05 -0.06 -0.00 -0.02 -0.04 -0.02 -0.04 -0.03 -0.03 -0.08 0.07 0.04 -0.13 -0.23 -0.07 -0.15 -0.12 -0.16 -0.10 -0.15 -0.07 0.16 0.01 -0.15 -0.05 -0.06 -0.24 -0.01 0.03 0.00 0.04 -0.01 0.01 -0.09 -0.05 -0.01 0.12 0.13 0.16 0.32 0.24 0.04 0.13 0.14 0.17 0.02 -0.05 0.08 0.15 0.03
EPS (Diluted) 0.03 -0.00 -0.01 -0.03 -0.04 -0.05 0.02 -0.01 -0.05 -0.06 -0.00 -0.02 -0.04 -0.02 -0.04 -0.03 -0.03 -0.08 0.07 0.04 -0.13 -0.23 -0.07 -0.15 -0.12 -0.16 -0.10 -0.15 -0.07 0.16 0.01 -0.15 -0.05 -0.06 -0.24 -0.01 0.03 0.00 0.04 -0.01 0.01 -0.09 -0.05 -0.01 0.12 0.13 0.16 0.31 0.23 0.04 0.12 0.13 0.17 0.02 -0.05 0.08 0.15 0.03
Shares Outstanding 78.6 78.3 77.7 77.7 77.0 76.9 76.9 76.5 75.8 75.5 74.3 74.0 73.5 69.9 69.2 62.1 55.5 54.8 54.8 54.7 54.3 53.9 53.8 53.7 53.4 53.1 53.0 52.3 51.6 51.3 51.0 50.9 50.6 50.3 50.2 50.2 50.1 49.6 49.5 49.4 49.4 49.4 49.3 49.0 48.5 48.4 48.2 48.0 47.6 46.1 45.1 44.3 45.1 45.1 45.1 45.1 45.1 45.1
Metric 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3
Current Assets
Cash & Cash Equivalents 9.1 10.0 9.3 7.8 10.4 3.8 7.3 17.3 15.0 12.3 23.4 25.6 16.0 17.4 17.3 51.3 9.9 19.2 16.0 15.7 15.2 8.6 3.4 6.9 4.3 4.4 5.5 5.7 8.0 8.7 21.7 23.2 21.3 27.0 33.0 48.3 53.2 48.1 71.2 78.3
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 0 0 0 0 0 0 0 0
Net Receivables 34.9 27.8 25.1 27.6 24.1 26.2 28.8 21.5 22.9 27.7 30.4 28.8 32.3 31.8 32.1 26.6 30.5 30.0 32.4 29.0 23.6 32.5 28.7 21.7 18.7 17.9 21.1 21.0 21.2 22.9 19.3 13.9 13.9 14.8 13.5 11.0 11.6 13.6 18.0 14.3
Inventory 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
Other Current Assets 3.6 4.2 0.6 2.9 3.6 4.1 3.7 0.1 3.1 3.7 3.7 0.1 2.2 2.2 2.2 2.2 2.2 2.2 2.3 1.6 1.6 1.6 1.6 1.7 1.7 1.7 1.8 1.8 1.8 1.8 1.8 0 6 7.5 12.8 15.2 14.7 14.7 7.2 8.7
Total Current Assets 47.5 42.0 38.4 38.3 38.1 34.1 39.8 42.0 41.0 43.8 57.5 56.9 53.8 55.4 54.7 82.7 46.1 55.1 54.5 49.1 43.6 46.4 37.0 33.8 28.7 27.7 31.8 31.8 34.2 37.2 55.5 51.3 55.7 64.3 72.0 87.4 92.2 89.1 109.2 113.4
Non-Current Assets
Property, Plant & Equipment 14.9 14.9 14.8 14.9 15.6 16.5 10.3 10.4 11.3 11.3 13.0 13.1 17.7 18.1 18.9 19.9 20.0 21.3 22.5 22.6 23.6 24.6 25.6 28.2 29.9 31.2 22.3 23.1 20.7 21.1 20.9 21.4 22.8 24.1 23.7 23.7 24.2 24.9 25.5 25.6
Goodwill 47.4 47.4 47.4 47.4 47.4 47.4 47.4 47.4 47.4 47.4 47.4 47.4 47.4 47.4 47.4 47.4 47.4 47.4 47.4 47.4 47.4 55.4 74.4 81.6 81.6 81.6 81.6 81.6 81.6 81.6 81.6 81.6 81.6 82.5 82.5 82.5 82.5 82.5 82.5 82.5
Intangible Assets 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.1 0.6 0.7 0.7 0.8 0.9 0.9 1.0 1.0 1.1 1.2 4.3 4.5 4.7 4.9 5.1 5.3 5.6 5.9 22.3 23.2 24.1 25.1 26.0
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 0 0 0 0 0 0 0 0
Other Non-Current Assets 1.2 1.1 1.2 1.3 1.3 1.3 1.6 0.9 1.0 1.2 1 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.1 1.2 1.2 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.1 0.9 0.9 0.9 0.9 0.2 0.2 0.2 0.2 1.5
Total Non-Current Assets 63.5 63.4 63.4 63.5 64.3 65.2 59.2 58.7 59.6 59.9 61.3 61.4 66.0 66.4 67.3 68.3 68.5 70.3 71.7 71.9 72.9 81.8 101.9 111.8 113.6 114.9 106.0 110.6 108.5 109.1 108.9 112.5 114.1 116.9 113.1 128.7 130.1 131.7 133.3 135.6
Total Assets 111.0 105.4 101.8 101.8 102.4 99.2 99.0 100.7 100.6 103.6 118.8 118.3 119.9 121.8 122.0 150.9 114.5 125.4 126.2 121.0 116.5 128.3 138.9 145.7 142.3 142.6 137.8 142.4 142.7 146.3 164.4 163.8 169.8 181.2 185.1 216.1 222.3 220.8 242.5 249.0
Current Liabilities
Account Payables 1.1 1.3 0.5 0.7 0.9 2.2 0.7 0.9 1.2 1.0 1.3 0.8 1.0 1.2 1.1 0.8 0.8 0.9 0.4 1.4 1.4 3.0 2.5 1.9 2.0 2.0 1.4 2.2 1.6 1.4 1.5 1.1 0.7 1.0 0.6 1.1 1.1 0.5 0.9 2.5
Short-Term Debt 0 0.2 0.4 0.4 0.5 0.3 0.2 1.7 1.4 1.2 1.0 0.9 0.7 0.6 0.5 47.9 8.1 59.5 60.0 60.4 3.4 3.3 3.3 3.2 2.7 2.8 2.2 2.6 2.1 2.0 2.0 1.5 1.1 13.7 9.7 12.4 14.7 16.6 8.0 9.1
Deferred Revenue 0.4 0.6 0.8 1.9 0.8 0.5 0.5 0.5 0.1 0 0.4 0.5 0.4 0.8 0.6 0 0 0.5 0.9 1.1 1.1 0 0.1 1.6 1.1 0.7 1.1 1.4 1.4 1.4 0 0 0 0 0 0 0 0 0 0
Other Current Liabilities 3.9 3.4 3.5 3.3 3.3 3.1 2.7 3.1 2.7 2.9 3.4 3.5 3.2 3.2 4.9 5.5 8.0 8.5 4.9 5.2 3.6 5.0 4.6 3.6 3.4 4.6 3.6 4.1 4.9 4.4 22.2 23.0 23.4 24.3 23.7 22.5 25.0 24.7 24.7 24.5
Total Current Liabilities 18.0 16.4 14.0 14.4 14.4 12.4 12.4 12.1 12.1 11.5 14.2 13.5 14.1 13.3 17.5 61.5 26.9 81.2 77.2 75.5 16.5 21.6 19.4 20.5 17.7 20.7 14.1 17.6 14.7 15.3 43.1 43.9 42.8 57.8 51.5 58.0 63.8 64.1 53.7 58.4
Non-Current Liabilities
Long-Term Debt 8 8 8 8 8 5 5 9.1 9.6 10.0 18.2 18.4 18.6 18.9 19.1 0 39.2 0 0 0 57.6 58.1 58.6 59.1 50.2 40.8 41.1 37.9 38.1 38.3 38.6 38.8 41.9 36.9 43.9 51.0 51.1 51.1 84.1 87.5
Deferred Tax Liabilities 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 0.1 0.1 0.0 0.2 0.4 0.6 0 0 0 0 1.1 8.0 8.4 8.6 8.8 10.4
Other Non-Current Liabilities 2.2 2.1 2.8 3.8 3.7 3.7 0.6 0.9 0.9 0.9 0.9 1.1 1.2 1.2 1.2 3.1 3.1 3.2 3.6 4.3 3.4 2.3 2.2 2.8 3.1 4.0 5.3 4.8 3.1 2.9 2.5 2.1 2.3 2.3 2.4 1.8 1.9 2.0 2.0 2.6
Total Non-Current Liabilities 10.7 10.8 11.3 12.2 12.2 9.2 5.9 10.3 10.6 11.1 20.1 20.9 21.4 21.6 22.1 5.1 44.7 6.1 7.0 7.9 65.0 64.9 65.8 68.5 60.6 52.8 46.4 42.9 41.6 41.8 41.0 40.9 44.2 39.2 47.4 60.8 61.4 61.6 95.0 100.4
Total Liabilities 28.7 27.2 25.3 26.6 26.6 21.6 18.3 22.4 22.7 22.6 34.3 34.4 35.4 34.9 39.6 66.6 71.7 87.2 84.2 83.3 81.5 86.5 85.2 88.9 78.3 73.5 60.5 60.4 56.3 57.0 84.1 84.8 86.9 97.1 98.8 118.7 125.1 125.7 148.7 158.9
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 0.0 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
Retained Earnings (73.2) (75.3) (75.2) (74.7) (72.3) (69.3) (65.3) (66.6) (66.0) (62.0) (57.8) (57.5) (56.1) (52.9) (51.2) (48.6) (46.9) (45.4) (41.0) (44.7) (46.7) (39.5) (27.0) (23.1) (15.0) (8.6) (0.1) 5.1 12.7 16.3 7.9 7.3 15.2 17.6 20.6 32.9 33.6 32.1 32.0 29.8
Accumulated Other Comprehensive 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Stockholders' Equity 82.2 78.1 76.5 75.2 75.9 77.6 80.7 78.3 77.9 81.1 84.5 83.9 84.4 86.9 82.4 84.4 42.9 38.2 42.0 37.7 35.0 41.7 53.6 56.7 63.9 69.1 77.2 81.9 86.4 89.2 80.3 79.0 82.8 84.1 86.2 97.3 97.2 95.0 93.9 90.2
Total Liabilities & Equity 111.0 105.4 101.8 101.8 102.4 99.2 99.0 100.7 100.6 103.6 118.8 118.3 119.9 121.8 122.0 150.9 114.5 125.4 126.2 121.0 116.5 128.3 138.9 145.7 142.3 142.6 137.8 142.4 142.7 146.3 164.4 163.8 169.8 181.2 185.1 216.1 222.3 220.8 242.5 249.0
Debt Metrics
Total Debt 9.1 8.9 8.8 8.9 9.0 5.8 5.5 11.4 11.6 12.0 21.5 21.9 22.3 22.6 23.2 52.1 52.0 64.6 65.7 66.3 67.6 68.5 69.6 71.7 63.1 54.5 43.3 40.4 40.1 40.4 40.6 40.3 42.9 50.6 53.6 63.4 65.7 67.7 92.1 96.5
Net Debt 0.0 (1.1) (0.4) 1.1 (1.5) 2.0 (1.7) (5.9) (3.4) (0.3) (1.9) (3.7) 6.4 5.2 5.9 0.7 42.0 45.4 49.7 50.6 52.3 59.9 66.3 64.9 58.8 50.1 37.9 34.8 32.2 31.7 18.9 17.1 21.7 23.7 20.6 15.1 12.5 19.6 21.0 18.2
Metric 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3
Operating Activities
Net Income 2.1 (0.1) (0.5) (2.4) (3.0) (4.0) 1.3 (0.6) (4.0) (4.2) (0.2) (1.5) (3.2) (1.7) (2.6) (1.7) (1.5) (4.4) 3.7 2.0 (7.2) (12.5) (3.9) (8.1) (6.4) (8.5) (5.3) (7.6) (3.6) 8.5 0.5 (7.9) (2.4) (3.0) (12.3) (0.7) 1.5 0.1 2.2 (0.3)
Depreciation & Amortization 1.6 1.6 1.4 2.0 2.0 1.5 1.5 1.2 1.5 2.5 1.5 1.3 1.3 1.6 1.7 1.2 2.5 1.5 1.0 1.9 1.9 2.1 2.5 2.7 2.9 3.0 2.6 2.5 2.5 2.6 2.5 2.7 2.9 2.8 18.7 3.3 3.4 3.4 3.3 3.2
Stock-Based Compensation 2.1 1.7 1.8 1.9 1.3 1.0 1.1 1.1 0.9 0.8 0.8 0.9 0.7 0.6 0.7 0.5 0.8 0.6 0.6 0.7 0.6 0.7 0.6 0.5 0.7 0.5 0.3 0.8 0.9 0.6 0.7 0.7 1.2 1.1 1.2 1.2 1.1 1.2 1.6 1.2
Change in Working Capital (5.4) (0.5) 0.1 (2.9) 4.2 1.6 (6.2) 1.3 6.0 (1.3) (2.8) 3.5 0.7 (5.1) (4.6) (1.1) (4.1) 6.1 (2.7) (2.7) 4.9 (2.5) (8.6) (1.1) (4.4) 4.8 (3.4) 2.4 2.0 (3.3) (5.0) 0.7 (1.0) (1.3) (6.2) (3.1) 3.7 6.4 (8.6) 3.7
Other Non-Cash Items 0.1 0.1 0.1 0.1 0.1 0.1 0.5 0.4 0.1 0.1 0.0 (1.0) (0.4) 0.0 4.5 0.8 (1.0) 1.0 0.1 0.4 8.2 19.4 7.4 0.2 (0.9) 0.5 3.0 (0.3) 0.4 (18.5) 0.3 1.5 1.6 0.4 0.4 0.3 0.3 0.8 0.3 (0.3)
Operating Cash Flow 0.4 2.9 2.8 (1.3) 4.6 0.1 (1.9) 3.5 4.4 (2.1) (0.7) 3.3 (0.8) (4.7) (0.4) (0.2) (3.4) 4.8 2.8 2.2 8.5 7.2 (2.0) (5.7) (8.0) 0.4 (2.3) (2.1) 2.1 (9.8) 2.2 (2.2) 2.5 0.4 (2.7) (0.2) 9.4 11.3 (2.8) 6.9
Investing Activities
Capital Expenditure (1.3) (1.4) (1.3) (1.2) (0.9) (3.7) (1.2) (0.6) (1.4) (0.9) (1.4) (0.6) (0.9) (0.7) (0.7) (1.1) (0.8) (0.8) (0.9) (0.9) (0.9) (1.1) (0.8) (1.0) (1.6) (1.5) (1.3) (1.8) (2.0) (2.5) (1.9) (1.2) (1.4) (2.8) (2.3) (1.9) (1.8) (1.8) (2.3) (1.9)
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 0.6 0 0 0 0 0 0 0 0 0 0 0 0 0
Purchases of 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 0 0 0 0 0 0
Sales/Maturities of 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 0 0 0 0 0 0
Other Investing Activities 0 0 0 0 0 0 0 0 0 0.0 0 4.9 0.4 0 (0.0) 0.8 2.4 0 0 0 0 0 0 0 0 0 0 1.7 0 0 0 0 0 0 0 0 0 0 (0.0) 1.3
Investing Cash Flow (1.3) (1.4) (1.3) (1.2) (0.9) (3.7) (1.2) (0.6) (1.4) (0.9) (1.4) 4.3 (0.5) (0.7) (0.7) (0.3) 1.6 (0.8) (0.9) (0.9) (0.9) (1.1) (0.8) (1.0) (1.6) (1.5) (0.7) (0.2) (2.0) (2.5) (1.9) (1.2) (1.4) (2.8) (2.3) (1.9) (1.8) (1.8) (2.3) (0.7)
Financing Activities
Net Debt Issuance 0 0 0 0 3 0 (6.2) (0.2) (0.2) (7.8) (0.1) (0.1) (0.1) (0.1) (32.4) (0.8) (6.8) (0.9) (0.9) (0.9) (0.9) (0.9) (0.7) 9.4 9.8 0 2.9 0 (0.6) (0.6) (7.5) (0.2) (7.9) (3.3) (9.8) (2.3) (2.3) (32.3) (2.3) (3.5)
Stock Repurchased 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
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 0 0 0 0 0 0
Other Financing Activities (0.0) (0.8) 0 (0.1) (0.1) (0.0) (0.7) (0.3) (0.1) (0.2) 0 0 0 5.6 (0.4) 42.7 (0.7) (0.0) (0.0) (0.0) (0.2) (0.1) (0.0) (0.1) (0.3) (0.1) (0.0) (0.1) (0.2) (0.2) (0.0) (0.5) (0.4) (0.3) (0.5) (0.6) (0.1) (0.3) 0.2 (0.5)
Financing Cash Flow (0.0) (0.8) 0 (0.1) 2.9 (0.0) (7.0) (0.5) (0.3) (8.0) (0.1) (0.1) (0.1) 5.4 (32.9) 41.9 (7.5) (0.9) (0.9) (0.9) (1.0) (0.9) (0.8) 9.3 9.5 (0.1) 2.9 (0.1) (0.8) (0.7) (7.5) (0.8) (8.3) (3.6) (10.3) (2.8) (2.4) (32.6) (2.0) (4.0)
Cash Position
Net Change in Cash (0.9) 0.7 1.5 (2.6) 6.6 (3.5) (10.1) 2.3 2.6 (11.0) (2.2) 7.5 (1.5) 0.1 (34.0) 41.4 (9.3) 3.1 1.0 0.4 6.6 5.2 (3.6) 2.6 (0.1) (1.3) (0.2) (2.3) (0.7) (13.1) 0.3 (4.1) (7.2) (6.0) (15.3) (4.9) 5.1 (23.1) (7.1) 2.2
Cash at Beginning 10.0 9.3 7.8 10.4 3.8 7.3 17.4 15.1 12.4 23.5 25.7 18.2 19.6 19.6 53.5 12.2 21.4 18.3 17.3 16.8 10.2 5.0 8.5 6.0 6.0 7.3 7.4 9.8 10.5 23.5 23.2 27.3 34.5 40.5 48.3 53.2 48.1 71.2 78.3 76.1
Cash at End 9.1 10.0 9.3 7.8 10.4 3.8 7.3 17.4 15.1 12.4 23.5 25.7 18.2 19.6 19.6 53.5 12.2 21.4 18.3 17.3 16.8 10.2 5.0 8.5 6.0 6.0 7.3 7.4 9.8 10.5 23.5 23.2 27.3 34.5 33.0 48.3 53.2 48.1 71.2 78.3
Free Cash Flow (0.9) 1.5 1.5 (2.5) 3.7 (3.5) (3.1) 2.9 3.0 (3.1) (2.1) 2.7 (1.7) (5.4) (1.1) (1.3) (4.1) 4.0 1.9 1.3 7.7 6.1 (2.8) (6.8) (9.6) (1.1) (3.6) (3.9) 0.1 (12.3) 0.4 (3.3) 1.1 (2.4) (5.0) (2.0) 7.5 9.5 (5.1) 5.0
Key Metrics 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 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
Income Statement
Revenue 37.8 33.3 34.8 31.5 29.4 27.3 32.6 30.0 25.5 25.7 29.2 27.2 25.7 27.1 31.6 28.6 32.8 31.4 40.0 36.2 33.8 45.9 43.8 35.9 35.8 34.9 39.7 27.6 31.3 57.0 33.3 29.7 35.9 33.1 33.8 31.2 38.1 38.3 41.1 38.5 41.3 38.6 39.7 39.6 57.4 58.6 60.0 76.8 69.2 49.4 56.0 53.4 54.8 45.9 42.6 42.0 43.2 35.1
Gross Profit 37.8 33.3 (0.7) (2.1) 29.4 27.3 32.6 30.0 25.5 25.7 29.2 27.2 25.7 27.1 31.6 28.6 9.5 7.3 13.9 12.7 11.6 17.1 15.4 7.1 6.9 5.8 11.9 3.3 9.0 35.2 12.7 9.2 15.5 12.4 15.1 12.5 18.0 16.9 20.6 16.8 19.1 14.8 17.3 17.5 33.1 33.8 36.2 51.7 45.3 25.4 56.0 32.4 35.0 27.2 42.6 42.0 43.2 35.1
Operating Income 2.6 0.1 (0.7) (2.1) (2.7) (3.9) 1.9 (0.7) (3.6) (3.8) 0.2 (2.3) (3.3) (1.5) 2.8 0.1 (1.2) (3.1) 3.7 1.9 (5.4) (14.1) (2.3) (5.8) (4.3) (7.2) (3.4) (7.2) (3.4) 12.2 (1.2) (4.2) (0.6) (1.0) (15.0) 0.2 4.3 2.6 4.8 2.7 3.6 (4.4) (0.9) 1.8 12.8 13.6 15.8 28.2 22.4 6.5 14.1 14.2 16.4 11.1 (1.4) 11.9 14.5 8.3
Net Income 2.1 (0.1) (0.5) (2.4) (3.0) (4.0) 1.3 (0.6) (4.0) (4.2) (0.2) (1.5) (3.2) (1.7) (2.6) (1.7) (1.5) (4.4) 3.7 2.0 (7.2) (12.5) (3.9) (8.1) (6.4) (8.5) (5.3) (7.6) (3.6) 8.5 0.5 (7.9) (2.4) (3.0) (12.3) (0.7) 1.5 0.1 2.2 (0.3) 0.7 (4.4) (2.4) (0.5) 5.9 6.3 7.9 15.5 11.2 1.8 6.0 6.4 8.1 2.5 (2.4) 5.2 6.7 2.9
EPS (Diluted) 0.03 -0.00 -0.01 -0.03 -0.04 -0.05 0.02 -0.01 -0.05 -0.06 -0.00 -0.02 -0.04 -0.02 -0.04 -0.03 -0.03 -0.08 0.07 0.04 -0.13 -0.23 -0.07 -0.15 -0.12 -0.16 -0.10 -0.15 -0.07 0.16 0.01 -0.15 -0.05 -0.06 -0.24 -0.01 0.03 0.00 0.04 -0.01 0.01 -0.09 -0.05 -0.01 0.12 0.13 0.16 0.31 0.23 0.04 0.12 0.13 0.17 0.02 -0.05 0.08 0.15 0.03
Balance Sheet
Cash & Equivalents 9.1 10.0 9.3 7.8 10.4 3.8 7.3 17.3 15.0 12.3 23.4 25.6 16.0 17.4 17.3 51.3 9.9 19.2 16.0 15.7 15.2 8.6 3.4 6.9 4.3 4.4 5.5 5.7 8.0 8.7 21.7 23.2 21.3 27.0 33.0 48.3 53.2 48.1 71.2 78.3
Total Assets 111.0 105.4 101.8 101.8 102.4 99.2 99.0 100.7 100.6 103.6 118.8 118.3 119.9 121.8 122.0 150.9 114.5 125.4 126.2 121.0 116.5 128.3 138.9 145.7 142.3 142.6 137.8 142.4 142.7 146.3 164.4 163.8 169.8 181.2 185.1 216.1 222.3 220.8 242.5 249.0
Total Debt 9.1 8.9 8.8 8.9 9.0 5.8 5.5 11.4 11.6 12.0 21.5 21.9 22.3 22.6 23.2 52.1 52.0 64.6 65.7 66.3 67.6 68.5 69.6 71.7 63.1 54.5 43.3 40.4 40.1 40.4 40.6 40.3 42.9 50.6 53.6 63.4 65.7 67.7 92.1 96.5
Stockholders' Equity 82.2 78.1 76.5 75.2 75.9 77.6 80.7 78.3 77.9 81.1 84.5 83.9 84.4 86.9 82.4 84.4 42.9 38.2 42.0 37.7 35.0 41.7 53.6 56.7 63.9 69.1 77.2 81.9 86.4 89.2 80.3 79.0 82.8 84.1 86.2 97.3 97.2 95.0 93.9 90.2
Cash Flow
Operating Cash Flow 0.4 2.9 2.8 (1.3) 4.6 0.1 (1.9) 3.5 4.4 (2.1) (0.7) 3.3 (0.8) (4.7) (0.4) (0.2) (3.4) 4.8 2.8 2.2 8.5 7.2 (2.0) (5.7) (8.0) 0.4 (2.3) (2.1) 2.1 (9.8) 2.2 (2.2) 2.5 0.4 (2.7) (0.2) 9.4 11.3 (2.8) 6.9
Capital Expenditure (1.3) (1.4) (1.3) (1.2) (0.9) (3.7) (1.2) (0.6) (1.4) (0.9) (1.4) (0.6) (0.9) (0.7) (0.7) (1.1) (0.8) (0.8) (0.9) (0.9) (0.9) (1.1) (0.8) (1.0) (1.6) (1.5) (1.3) (1.8) (2.0) (2.5) (1.9) (1.2) (1.4) (2.8) (2.3) (1.9) (1.8) (1.8) (2.3) (1.9)
Free Cash Flow (0.9) 1.5 1.5 (2.5) 3.7 (3.5) (3.1) 2.9 3.0 (3.1) (2.1) 2.7 (1.7) (5.4) (1.1) (1.3) (4.1) 4.0 1.9 1.3 7.7 6.1 (2.8) (6.8) (9.6) (1.1) (3.6) (3.9) 0.1 (12.3) 0.4 (3.3) 1.1 (2.4) (5.0) (2.0) 7.5 9.5 (5.1) 5.0