RDVT - Red Violet, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$62.00
DETAILS
HIGH:
$62.00
LOW:
$62.00
MEDIAN:
$62.00
CONSENSUS:
$62.00
UPSIDE:
22.43%
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Revenue | 25.8 | 23.4 | 23.1 | 21.8 | 22.0 | 19.6 | 19.1 | 19.1 | 17.5 | 15.1 | 15.8 | 14.7 | 14.6 | 13.1 | 15.0 | 12.5 | 12.7 | 11.3 | 11.7 | 10.9 | 10.2 | 9.0 | 9.3 | 7.1 | 9.3 | 9.1 | 8.3 | 7.2 | 5.7 | 4.7 | 4.4 | 3.9 | 3.3 | 2.7 | 2.3 | 2.0 | 1.6 | 1.3 | 1.2 | 1.0 | 1.0 |
| Cost of Revenue | 3.8 | 1.2 | 3.6 | 6.1 | 3.7 | 3.5 | 3.3 | 3.5 | 3.8 | 3.3 | 3.3 | 3.2 | 3.2 | 3.1 | 3.1 | 2.9 | 3.2 | 2.9 | 2.8 | 2.7 | 2.8 | 2.7 | 2.7 | 2.6 | 3.3 | 3.4 | 3.1 | 3.1 | 2.7 | 2.3 | 2.2 | 2.1 | 2.0 | 1.9 | 2.0 | 1.8 | 1.4 | 1.4 | 1.3 | 0.8 | 0.8 |
| Gross Profit | 22.0 | 22.1 | 19.5 | 15.6 | 18.3 | 16.1 | 15.7 | 15.6 | 13.8 | 11.7 | 12.5 | 11.4 | 11.4 | 10.0 | 12.0 | 9.6 | 9.6 | 8.3 | 8.9 | 8.2 | 7.5 | 6.3 | 6.6 | 4.5 | 6.0 | 5.6 | 5.1 | 4.2 | 3.1 | 2.4 | 2.1 | 1.8 | 1.3 | 0.8 | 0.4 | 0.1 | 0.2 | (0.0) | (0.1) | 0.2 | 0.2 |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||||
| R&D Expenses | 0 | 0 | 2.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0 | 0 | 0.2 | 0.2 | 0 | 0 |
| SG&A Expenses | 13.8 | 15.1 | 12.2 | 12.9 | 11.6 | 13.2 | 10.8 | 10.2 | 9.5 | 10.4 | 8.6 | 8.2 | 9.1 | 10.1 | 8.1 | 8.1 | 7.7 | 8.5 | 6.3 | 7.2 | 6.8 | 6.9 | 6.4 | 6.0 | 6.6 | 9.7 | 5.4 | 7.4 | 3.9 | 3.9 | 3.3 | 3.0 | 2.9 | 3.6 | 3.4 | 12.1 | 2.8 | 2.4 | 2.3 | 2.7 | 2.7 |
| Other Expenses | 2.8 | 5.4 | 0.0 | 0 | 2.5 | 2.5 | 2.4 | 2.4 | 2.3 | 2.2 | 2.2 | 2.1 | 1.9 | 1.8 | 1.7 | 1.6 | 1.5 | 1.5 | 1.3 | 1.3 | 1.3 | 1.2 | 1.1 | 1.0 | 0.9 | 0.8 | 0 | 0 | 0.6 | 0.0 | 0.4 | 0.1 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0 | 0 | 0 | 0 |
| Operating Expenses | 16.6 | 20.5 | 14.9 | 12.9 | 14.1 | 15.7 | 13.2 | 12.5 | 11.8 | 12.6 | 10.8 | 10.2 | 11.0 | 11.9 | 9.8 | 9.7 | 9.3 | 9.9 | 7.6 | 8.6 | 8.0 | 8.1 | 7.5 | 7.0 | 7.5 | 10.5 | 6.2 | 8.1 | 4.5 | 4.5 | 3.8 | 3.4 | 3.4 | 4.0 | 3.7 | 12.3 | 3.1 | 3.6 | 7.3 | 3.1 | 3.1 |
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Income | 5.4 | 1.6 | 4.6 | 2.8 | 4.2 | 0.4 | 2.5 | 3.1 | 2.0 | (0.9) | 1.8 | 1.2 | 0.4 | (1.9) | 2.2 | (0.2) | 0.3 | (1.6) | 1.3 | (0.4) | (0.6) | (1.9) | (0.9) | (2.5) | (1.5) | (4.9) | (1.0) | (3.9) | (1.4) | (2.1) | (1.7) | (1.6) | (2.1) | (3.1) | (3.3) | (12.1) | (2.9) | (2.6) | (2.6) | (2.6) | (2.6) |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 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 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||||||||||||||||||||||||||
| EBITDA | 8.3 | 4.4 | 5.1 | 5.7 | 6.8 | 2.9 | 4.9 | 5.4 | 4.3 | 1.3 | 3.9 | 3.3 | 2.3 | (0.1) | 3.9 | 1.5 | 1.8 | (0.1) | 2.6 | 0.9 | 0.7 | (0.7) | 0.2 | (1.5) | (0.6) | (4.0) | (0.3) | (3.2) | (0.8) | (1.5) | (1.2) | (1.1) | (1.6) | (2.7) | (3.0) | (11.9) | (2.7) | (2.5) | (2.6) | (2.5) | (2.5) |
| EBIT | 5.4 | 1.6 | 5.0 | 3.1 | 4.2 | 0.4 | 2.5 | 3.1 | 2.0 | (0.9) | 1.8 | 1.2 | 0.4 | (1.9) | 2.2 | (0.2) | 0.3 | (1.6) | 1.3 | (0.4) | (0.6) | (1.9) | (0.9) | (2.5) | (1.5) | (4.9) | (1.0) | (3.9) | (1.4) | (2.1) | (1.7) | (1.6) | (2.1) | (3.1) | (3.3) | (12.1) | (2.9) | (2.6) | (2.6) | (2.6) | (2.6) |
| Income Before Tax | 5.8 | 2.0 | 5.0 | 3.1 | 4.5 | 0.7 | 2.9 | 3.4 | 2.3 | (0.5) | 2.1 | 1.5 | 0.7 | (1.7) | 2.3 | (0.2) | 0.3 | (1.6) | 1.3 | 1.8 | (0.6) | (1.9) | (0.9) | (2.5) | (1.5) | (4.9) | (1.0) | (3.9) | (1.4) | (2.0) | (1.3) | (1.5) | (2.1) | (3.1) | (3.3) | (12.1) | (2.9) | (3.7) | (7.4) | (2.9) | (2.9) |
| Income Tax Expense | 1.4 | (0.8) | 0.7 | 0.4 | 1.1 | (0.1) | 1.1 | 0.7 | 0.6 | 0.6 | (10.4) | 0.2 | (0.0) | (0.1) | 0.0 | 0.0 | 0.2 | 0.2 | 0 | 0 | 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 Income | 4.4 | 2.8 | 4.2 | 2.7 | 3.4 | 0.9 | 1.7 | 2.6 | 1.8 | (1.1) | 12.5 | 1.4 | 0.7 | (1.5) | 2.3 | (0.2) | 0.1 | (1.8) | 1.3 | 1.8 | (0.6) | (1.9) | (0.9) | (2.5) | (1.5) | (4.9) | (1.0) | (3.9) | (1.4) | (2.0) | (1.3) | (1.5) | (2.1) | (3.1) | (3.3) | (12.1) | (2.9) | (3.7) | (7.4) | (2.9) | (2.9) |
| Per Share Data | |||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 0.31 | 0.20 | 0.30 | 0.19 | 0.25 | -0.44 | 0.12 | 0.19 | 0.13 | -0.08 | 0.90 | 0.10 | 0.05 | -0.11 | 0.16 | -0.01 | 0.01 | -0.14 | 0.10 | 0.14 | -0.05 | -0.16 | -0.08 | -0.22 | -0.13 | -0.42 | -0.09 | -0.37 | -0.13 | -0.20 | -0.12 | -0.15 | -0.20 | -0.31 | -0.32 | -1.18 | -0.28 | -0.35 | -0.71 | -0.28 | -0.28 |
| EPS (Diluted) | 0.30 | 0.20 | 0.29 | 0.18 | 0.24 | -0.43 | 0.12 | 0.19 | 0.13 | -0.08 | 0.87 | 0.10 | 0.05 | -0.11 | 0.16 | -0.01 | 0.01 | -0.13 | 0.09 | 0.13 | -0.05 | -0.16 | -0.08 | -0.22 | -0.13 | -0.42 | -0.09 | -0.37 | -0.13 | -0.20 | -0.12 | -0.15 | -0.20 | -0.30 | -0.32 | -1.17 | -0.28 | -0.35 | -0.71 | -0.28 | -0.28 |
| Shares Outstanding | 14.2 | 14.0 | 14.0 | 14.0 | 14.0 | 13.9 | 13.8 | 13.8 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 13.7 | 13.8 | 13.5 | 12.7 | 12.7 | 12.3 | 12.2 | 12.1 | 11.6 | 11.5 | 11.6 | 11.6 | 10.9 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 |
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 43.5 | 43.6 | 45.4 | 38.8 | 34.6 | 36.5 | 35.7 | 30.9 | 32.1 | 32.0 | 34.2 | 31.4 | 30.8 | 31.8 | 31.3 | 32.3 | 34.8 | 34.3 | 13.4 | 13.9 | 12.9 | 13.0 | 12.4 | 13.8 | 11.5 | 11.8 | 13.3 | 5.9 | 7.3 | 9.9 | 12.6 | 15.8 | 19.8 | 0.1 | 0.3 | 0.2 | (0.2) | 0.2 |
| 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 | 0.5 | 0 |
| Net Receivables | 11.9 | 10.7 | 10.4 | 9.8 | 9.6 | 8.1 | 8.5 | 8.0 | 7.9 | 7.1 | 6.8 | 6.6 | 5.9 | 5.5 | 6.5 | 4.2 | 4.6 | 3.7 | 4.0 | 3.4 | 3.6 | 3.2 | 2.9 | 2.7 | 3.0 | 3.5 | 3.3 | 3.6 | 2.8 | 2.3 | 2.2 | 2.0 | 2.0 | 1.6 | 1.4 | 0.9 | 0 | 0.7 |
| 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 |
| Other Current Assets | 1.9 | 2.3 | 2.2 | 2.1 | 1.7 | 1.6 | 1.7 | 1.5 | 1.5 | 1.1 | 1.2 | 1.3 | 1.3 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 | 0.9 | 0.9 | 1.3 | 0.9 | 0.7 | 0.8 | 0.8 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 57.3 | 56.5 | 58.0 | 50.8 | 45.9 | 46.2 | 45.9 | 40.4 | 41.5 | 40.3 | 42.2 | 39.2 | 38.0 | 38.1 | 38.6 | 37.4 | 40.4 | 38.6 | 18.1 | 18.6 | 17.5 | 16.7 | 16.0 | 17.3 | 15.6 | 16.0 | 17.6 | 10.4 | 11.4 | 13.1 | 15.6 | 18.7 | 22.6 | 2.3 | 2.1 | 1.9 | 0.2 | 1.7 |
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 3.3 | 3.5 | 3.5 | 3.5 | 2.3 | 2.4 | 2.6 | 2.8 | 2.9 | 3.0 | 3.2 | 1.5 | 1.7 | 1.8 | 1.9 | 2.1 | 2.2 | 2.2 | 2.4 | 2.5 | 2.6 | 2.7 | 2.8 | 3.0 | 3.1 | 3.3 | 3.4 | 3.6 | 3.7 | 0.9 | 0.9 | 0.9 | 1.0 | 1.1 | 1.1 | 1.0 | 0 | 0.8 |
| Goodwill | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 0 | 5.2 |
| Intangible Assets | 40.2 | 39.3 | 38.7 | 37.7 | 37.5 | 36.0 | 35.7 | 35.5 | 35.0 | 34.4 | 34.0 | 33.2 | 32.5 | 31.6 | 30.8 | 29.8 | 28.8 | 28.2 | 28.0 | 27.8 | 27.6 | 27.2 | 27.0 | 26.4 | 25.3 | 24.0 | 23.1 | 22.0 | 21.0 | 20.0 | 18.9 | 17.6 | 16.5 | 15.4 | 14.4 | 12.8 | 0 | 9.5 |
| Long-Term Investments | 0 | 0.9 | 1.0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.0 | 0.1 | 0.1 | 0.1 | 1.6 | 1.2 | 1.0 | 1.1 | 0.4 | 0.5 | 0.6 | 0.8 | 0.9 | 0.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 1.0 | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 | (0.2) | 1.4 |
| Total Non-Current Assets | 55.3 | 55.5 | 54.1 | 54.0 | 53.2 | 52.3 | 52.0 | 53.1 | 52.5 | 52.7 | 53.1 | 40.6 | 40.3 | 39.3 | 38.1 | 37.2 | 36.3 | 35.8 | 35.7 | 35.7 | 35.5 | 35.3 | 35.1 | 34.7 | 33.9 | 32.8 | 32.1 | 31.3 | 30.5 | 26.7 | 26.0 | 24.9 | 23.9 | 22.9 | 22.0 | 20.4 | (0.2) | 17.0 |
| Total Assets | 112.6 | 112.0 | 112.1 | 104.8 | 99.1 | 98.5 | 98.0 | 93.5 | 94.0 | 93.0 | 95.3 | 79.9 | 78.3 | 77.4 | 76.7 | 74.6 | 76.7 | 74.4 | 53.8 | 54.2 | 53.0 | 52.0 | 51.1 | 52.1 | 49.5 | 48.9 | 49.6 | 41.7 | 41.9 | 39.8 | 41.6 | 43.6 | 46.5 | 25.1 | 24.1 | 22.4 | 0 | 18.7 |
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Account Payables | 2.0 | 2.0 | 2.8 | 1.8 | 2.0 | 2.1 | 2.8 | 2.0 | 2.4 | 1.6 | 2.0 | 1.7 | 2.3 | 2.2 | 1.6 | 1.4 | 2.2 | 1.6 | 1.4 | 1.4 | 2.0 | 2.1 | 2.2 | 2.7 | 2.2 | 2.1 | 2.5 | 2.3 | 2.1 | 2.2 | 1.5 | 1.4 | 1.1 | 2.6 | 1.0 | 1.0 | 0 | 0.9 |
| Short-Term Debt | 0.4 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.4 | 1.1 | 0.7 | 0 | 0 | 0.5 | 0.5 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.6 | 0.7 | 0.7 | 0.5 | 0.6 | 0.8 | 0.7 | 0.5 | 0.6 | 0.7 | 0.8 | 0.4 | 0.4 | 0.5 | 0.5 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 1.8 | 4.5 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.5) | (0.5) | (0.4) | 1.0 | 0 | 0 | 0 | 0.7 | 5.1 | 0.1 | 0 | 0.2 |
| Total Current Liabilities | 5.1 | 7.9 | 6.9 | 5.6 | 5.1 | 10.3 | 4.6 | 3.7 | 8.3 | 4.9 | 3.4 | 3.5 | 4.2 | 5.4 | 3.4 | 3.4 | 4.0 | 3.5 | 3.1 | 3.2 | 4.7 | 5.0 | 4.7 | 4.7 | 3.8 | 4.3 | 5.0 | 3.7 | 3.7 | 3.5 | 3.7 | 4.6 | 6.3 | 7.4 | 8.3 | 10.3 | 0 | 3.5 |
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 1.7 | 1.1 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.3 | 0.3 | 0.4 | 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 |
| Other Non-Current Liabilities | 0.7 | 0.8 | 1.0 | 0.5 | 0.6 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 3.0 | 3.2 | 3.4 | 3.1 | 2.1 | 1.6 | 1.7 | 1.8 | 1.8 | 2.0 | 2.1 | 0.6 | 0.7 | 0.9 | 1.2 | 1.3 | 1.5 | 1.5 | 1.5 | 1.6 | 3.1 | 3.6 | 3.1 | 3.6 | 2.3 | 2.5 | 2.6 | 2.7 | 2.8 | 1.3 | 2.2 | 0.2 | 5.2 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 8.1 | 11.1 | 10.3 | 8.6 | 7.2 | 11.9 | 6.3 | 5.5 | 10.2 | 6.9 | 5.6 | 4.1 | 4.9 | 6.3 | 4.6 | 4.7 | 5.5 | 4.9 | 4.6 | 4.8 | 7.8 | 8.6 | 7.9 | 8.4 | 6.1 | 6.8 | 7.6 | 6.5 | 6.6 | 3.5 | 3.7 | 4.8 | 6.3 | 7.4 | 8.3 | 10.3 | 0 | 3.5 |
| 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 | 17.7 | 15.8 | 11.5 | 0 | 15.2 |
| Retained Earnings | 16.7 | 12.3 | 9.5 | 5.3 | 2.6 | (0.9) | (1.7) | (3.5) | (6.1) | (7.9) | (6.8) | (19.3) | (20.7) | (21.4) | (19.9) | (22.1) | (21.9) | (22.0) | (20.2) | (21.5) | (23.3) | (22.7) | (20.8) | (19.9) | (17.3) | (15.9) | (11.0) | (10.0) | (6.2) | (4.8) | (2.7) | (1.5) | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | (0.7) | 0 | 0 | 0 | (0.6) | 0 | 0 | 15.2 | 0 |
| Total Stockholders' Equity | 104.5 | 100.9 | 101.7 | 96.2 | 91.8 | 86.6 | 91.7 | 88.0 | 83.8 | 86.1 | 89.7 | 75.8 | 73.4 | 71.1 | 72.2 | 69.9 | 71.2 | 69.4 | 49.2 | 49.4 | 45.2 | 43.3 | 43.2 | 43.7 | 43.4 | 42.1 | 42.1 | 35.3 | 35.3 | 36.3 | 37.9 | 38.8 | 40.3 | 17.7 | 15.8 | 11.5 | 15.2 | 15.2 |
| Total Liabilities & Equity | 112.6 | 112.0 | 112.1 | 104.8 | 99.1 | 98.5 | 98.0 | 93.5 | 94.0 | 93.0 | 95.3 | 79.9 | 78.3 | 77.4 | 76.7 | 74.6 | 76.7 | 74.4 | 53.8 | 54.2 | 53.0 | 52.0 | 51.1 | 52.1 | 49.5 | 48.9 | 49.6 | 41.7 | 41.9 | 39.8 | 41.6 | 43.6 | 46.5 | 25.1 | 24.1 | 21.9 | 15.2 | 18.7 |
| Debt Metrics | ||||||||||||||||||||||||||||||||||||||
| Total Debt | 2.7 | 2.8 | 2.9 | 2.9 | 1.8 | 2.0 | 2.1 | 2.3 | 2.4 | 2.6 | 2.7 | 1.0 | 1.1 | 1.3 | 1.5 | 1.6 | 1.8 | 1.9 | 2.1 | 2.2 | 4.5 | 4.6 | 4.7 | 4.9 | 2.8 | 3.0 | 3.1 | 3.2 | 3.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | (40.7) | (40.8) | (42.5) | (35.9) | (32.8) | (34.5) | (33.6) | (28.6) | (29.7) | (29.5) | (31.5) | (30.4) | (29.7) | (30.5) | (29.8) | (30.7) | (33.0) | (32.4) | (11.3) | (11.7) | (8.4) | (8.3) | (7.7) | (8.9) | (8.6) | (8.8) | (10.3) | (2.7) | (4.0) | (9.9) | (12.6) | (15.8) | (19.8) | (0.1) | (0.3) | (0.2) | 0.2 | (0.2) |
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||
| Net Income | 4.4 | 2.8 | 4.2 | 2.7 | 3.4 | 0.9 | 1.7 | 2.6 | 1.8 | (1.1) | 12.5 | 1.4 | 0.7 | (1.5) | 2.3 | (0.2) | 0.1 | (1.8) | 1.3 | 1.8 | (0.6) | (1.9) | (0.9) | (2.5) | (1.5) | (4.9) | (1.0) | (3.9) | (1.4) | (2.0) | (1.3) | (1.5) | (2.1) | (3.1) | (3.3) | (12.1) | (2.9) | (3.7) | (7.4) | (2.9) | (2.9) |
| Depreciation & Amortization | 2.8 | 2.8 | 2.7 | 2.6 | 2.5 | 2.5 | 2.4 | 2.4 | 2.3 | 2.2 | 2.2 | 2.1 | 1.9 | 1.8 | 1.7 | 1.6 | 1.5 | 1.6 | 1.3 | 1.3 | 1.3 | 1.2 | 1.1 | 1.1 | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
| Stock-Based Compensation | 0 | 1.4 | 1.7 | 1.8 | 1.6 | 1.5 | 1.7 | 1.4 | 1.4 | 1.3 | 1.4 | 1.3 | 1.4 | 1.4 | 1.3 | 1.4 | 1.4 | 0 | 1.0 | 2.2 | 2.0 | 1.6 | 1.9 | 0 | 2.2 | 4.6 | 1.4 | 3.6 | 0.3 | 0.3 | 0.2 | 0.0 | 0.2 | 0.6 | 0.6 | 1.2 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 |
| Change in Working Capital | (4.0) | 0.4 | 0.5 | (0.3) | (3.7) | 1.7 | 3.4 | (1.6) | (1.8) | 0.9 | (0.1) | (1.6) | (3.3) | 2.4 | (2.3) | (0.5) | (0.9) | 0.5 | (0.2) | (0.9) | (1.7) | 0.4 | (0.0) | 0.7 | (0.7) | 0.6 | 0.2 | (0.6) | (1.0) | (0.1) | (1.1) | (1.7) | (1.7) | (1.3) | (2.6) | 7.3 | (0.2) | 1.0 | 0.4 | 0.1 | 0.1 |
| Other Non-Cash Items | 2.3 | 0.5 | 0.3 | 0.3 | 0.2 | 0.2 | (3.0) | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.8 | 0.4 | 0.2 | 0.2 | 0.2 | 1.5 | 0.1 | (2.0) | 0.2 | 0.4 | (0.3) | 2.5 | 0.3 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.2 | 0.3 | 0.8 | 1.0 | 1.0 | 0.8 | 0.2 | 4.7 | 0.8 | 0.8 |
| Operating Cash Flow | 6.6 | 6.7 | 10.2 | 7.5 | 5.0 | 6.7 | 7.2 | 5.7 | 4.3 | 4.2 | 5.8 | 3.5 | 1.5 | 4.4 | 3.1 | 2.5 | 2.4 | 2.0 | 3.5 | 2.3 | 1.2 | 1.8 | 1.7 | 1.8 | 1.2 | 1.2 | 1.5 | 0.1 | (1.2) | (1.2) | (1.6) | (2.4) | (2.8) | (2.5) | (4.1) | (2.3) | (1.6) | (2.0) | (1.7) | (1.5) | (1.5) |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (0.1) | (0.1) | (2.9) | (0.2) | (0.1) | (2.3) | (2.4) | (2.5) | (2.4) | (2.1) | (2.5) | (2.2) | (2.3) | (2.4) | (2.3) | (2.2) | (1.9) | (0.1) | (0.1) | (1.3) | (1.3) | (1.3) | (0.0) | (0.0) | (1.6) | (0.0) | (1.5) | (1.5) | (1.4) | (1.5) | (1.6) | (1.5) | (1.4) | (1.2) | (1.7) | (1.6) | (1.9) | (0.0) | (0.1) | (0.1) | (0.1) |
| 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 | 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 | 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 | 0 |
| Other Investing Activities | 0 | (2.9) | (2.7) | (2.5) | (2.5) | (2.3) | (7.1) | (2.4) | (2.3) | (2.1) | (2.4) | (2.2) | (2.3) | (2.3) | (2.2) | (2.1) | (1.8) | 0 | (1.1) | (1.2) | (1.2) | (1.2) | (1.2) | 0 | (1.5) | (1.5) | (1.5) | (1.5) | (1.4) | (1.4) | (1.6) | (1.5) | (1.4) | (1.1) | (1.5) | (1.6) | (1.7) | (1.9) | (1.7) | (2.7) | (2.7) |
| Investing Cash Flow | (3.5) | (3.0) | (2.9) | (2.7) | (2.5) | (2.3) | (2.4) | (2.5) | (2.4) | (2.1) | (2.5) | (2.2) | (2.3) | (2.4) | (2.3) | (2.2) | (1.9) | (1.5) | (1.2) | (1.3) | (1.3) | (1.3) | (1.3) | (1.6) | (1.6) | (1.5) | (1.5) | (1.5) | (1.4) | (1.5) | (1.6) | (1.5) | (1.4) | (1.2) | (1.7) | (1.6) | (1.9) | (1.9) | (1.8) | (2.8) | (2.8) |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | (2.7) | (0.3) | (0.7) | (0.5) | 0 | 0 | 0 | (4.4) | (1.4) | (2.5) | (0.3) | (0.7) | (0.2) | (0.5) | (0.4) | 0 | 0 | 0 | (2.8) | 0 | 0 | 0 | (1.8) | 0 | 0 | (1.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | (4.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | (0.5) | (5.2) | (0.1) | 0 | (0.2) | (3.6) | (0.0) | (0.0) | (0.4) | (1.8) | (0.1) | (0.0) | (0.0) | (0.9) | (1.5) | (2.8) | (0.0) | (0.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.4 | 0 | 0 | 0 | 0 | 0 | 23.9 | 3.5 | 5.9 | 4.1 | 3.3 | 4.1 | 3.4 | 4.4 | 4.4 |
| Financing Cash Flow | (3.2) | (5.4) | (0.8) | (0.5) | (4.4) | (3.6) | (0.0) | (4.5) | (1.8) | (4.3) | (0.5) | (0.8) | (0.2) | (1.4) | (1.9) | (2.8) | (0.0) | 20.4 | (2.8) | 0 | 0 | 0 | (1.8) | 2.2 | 0 | (1.3) | 7.4 | 0 | 0 | 0 | 0 | 0 | 23.9 | 3.5 | 5.9 | 4.1 | 3.3 | 4.1 | 3.4 | 4.4 | 4.4 |
| Cash Position | |||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | (0.1) | (1.8) | 6.5 | 4.2 | (1.9) | 0.8 | 4.8 | (1.2) | 0.1 | (2.2) | 2.8 | 0.6 | (1.0) | 0.5 | (1.1) | (2.4) | 0.5 | 20.9 | (0.5) | 1.0 | (0.1) | 0.5 | (1.3) | 2.3 | (0.3) | (1.6) | 7.4 | (1.4) | (2.6) | (2.7) | (3.2) | (4.0) | 19.7 | (0.2) | 0.1 | 0.2 | (0.2) | 0.2 | (0.1) | 0.0 | 0.0 |
| Cash at Beginning | 43.6 | 45.4 | 38.8 | 34.6 | 36.5 | 35.7 | 30.9 | 32.1 | 32.0 | 34.2 | 31.4 | 30.8 | 31.8 | 31.3 | 32.3 | 34.8 | 34.3 | 13.4 | 13.9 | 12.9 | 13.0 | 12.4 | 13.8 | 11.5 | 11.8 | 13.3 | 5.9 | 7.3 | 9.9 | 12.6 | 15.8 | 19.8 | 0.1 | 0.3 | 0.2 | 0 | 0.2 | 0 | 0.1 | 0.0 | 0 |
| Cash at End | 43.5 | 43.6 | 45.4 | 38.8 | 34.6 | 36.5 | 35.7 | 30.9 | 32.1 | 32.0 | 34.2 | 31.4 | 30.8 | 31.8 | 31.3 | 32.3 | 34.8 | 34.3 | 13.4 | 13.9 | 12.9 | 13.0 | 12.4 | 13.8 | 11.5 | 11.8 | 13.3 | 5.9 | 7.3 | 9.9 | 12.6 | 15.8 | 19.8 | 0.1 | 0.3 | 0.2 | 0 | 0.2 | 0 | 0.1 | 0.0 |
| Free Cash Flow | 6.5 | 6.6 | 7.3 | 7.3 | 5.0 | 4.4 | 4.8 | 3.3 | 1.9 | 2.1 | 3.3 | 1.3 | (0.8) | 1.9 | 0.8 | 0.3 | 0.5 | 1.9 | 3.4 | 1.0 | (0.1) | 0.5 | 1.7 | 1.7 | (0.3) | 1.2 | (0.0) | (1.4) | (2.6) | (2.7) | (3.2) | (4.0) | (4.2) | (3.7) | (5.8) | (3.9) | (3.5) | (2) | (1.7) | (1.6) | (1.6) |
| Key Metrics | 2026 Q1 | 2025 Q4 | 2025 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||||||||||||||||||
| Revenue | 25.8 | 23.4 | 23.1 | 21.8 | 22.0 | 19.6 | 19.1 | 19.1 | 17.5 | 15.1 | 15.8 | 14.7 | 14.6 | 13.1 | 15.0 | 12.5 | 12.7 | 11.3 | 11.7 | 10.9 | 10.2 | 9.0 | 9.3 | 7.1 | 9.3 | 9.1 | 8.3 | 7.2 | 5.7 | 4.7 | 4.4 | 3.9 | 3.3 | 2.7 | 2.3 | 2.0 | 1.6 | 1.3 | 1.2 | 1.0 | 1.0 |
| Gross Profit | 22.0 | 22.1 | 19.5 | 15.6 | 18.3 | 16.1 | 15.7 | 15.6 | 13.8 | 11.7 | 12.5 | 11.4 | 11.4 | 10.0 | 12.0 | 9.6 | 9.6 | 8.3 | 8.9 | 8.2 | 7.5 | 6.3 | 6.6 | 4.5 | 6.0 | 5.6 | 5.1 | 4.2 | 3.1 | 2.4 | 2.1 | 1.8 | 1.3 | 0.8 | 0.4 | 0.1 | 0.2 | (0.0) | (0.1) | 0.2 | 0.2 |
| Operating Income | 5.4 | 1.6 | 4.6 | 2.8 | 4.2 | 0.4 | 2.5 | 3.1 | 2.0 | (0.9) | 1.8 | 1.2 | 0.4 | (1.9) | 2.2 | (0.2) | 0.3 | (1.6) | 1.3 | (0.4) | (0.6) | (1.9) | (0.9) | (2.5) | (1.5) | (4.9) | (1.0) | (3.9) | (1.4) | (2.1) | (1.7) | (1.6) | (2.1) | (3.1) | (3.3) | (12.1) | (2.9) | (2.6) | (2.6) | (2.6) | (2.6) |
| Net Income | 4.4 | 2.8 | 4.2 | 2.7 | 3.4 | 0.9 | 1.7 | 2.6 | 1.8 | (1.1) | 12.5 | 1.4 | 0.7 | (1.5) | 2.3 | (0.2) | 0.1 | (1.8) | 1.3 | 1.8 | (0.6) | (1.9) | (0.9) | (2.5) | (1.5) | (4.9) | (1.0) | (3.9) | (1.4) | (2.0) | (1.3) | (1.5) | (2.1) | (3.1) | (3.3) | (12.1) | (2.9) | (3.7) | (7.4) | (2.9) | (2.9) |
| EPS (Diluted) | 0.30 | 0.20 | 0.29 | 0.18 | 0.24 | -0.43 | 0.12 | 0.19 | 0.13 | -0.08 | 0.87 | 0.10 | 0.05 | -0.11 | 0.16 | -0.01 | 0.01 | -0.13 | 0.09 | 0.13 | -0.05 | -0.16 | -0.08 | -0.22 | -0.13 | -0.42 | -0.09 | -0.37 | -0.13 | -0.20 | -0.12 | -0.15 | -0.20 | -0.30 | -0.32 | -1.17 | -0.28 | -0.35 | -0.71 | -0.28 | -0.28 |
| Balance Sheet | |||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 43.5 | 43.6 | 45.4 | 38.8 | 34.6 | 36.5 | 35.7 | 30.9 | 32.1 | 32.0 | 34.2 | 31.4 | 30.8 | 31.8 | 31.3 | 32.3 | 34.8 | 34.3 | 13.4 | 13.9 | 12.9 | 13.0 | 12.4 | 13.8 | 11.5 | 11.8 | 13.3 | 5.9 | 7.3 | 9.9 | 12.6 | 15.8 | 19.8 | 0.1 | 0.3 | 0.2 | (0.2) | 0.2 | |||
| Total Assets | 112.6 | 112.0 | 112.1 | 104.8 | 99.1 | 98.5 | 98.0 | 93.5 | 94.0 | 93.0 | 95.3 | 79.9 | 78.3 | 77.4 | 76.7 | 74.6 | 76.7 | 74.4 | 53.8 | 54.2 | 53.0 | 52.0 | 51.1 | 52.1 | 49.5 | 48.9 | 49.6 | 41.7 | 41.9 | 39.8 | 41.6 | 43.6 | 46.5 | 25.1 | 24.1 | 22.4 | 0 | 18.7 | |||
| Total Debt | 2.7 | 2.8 | 2.9 | 2.9 | 1.8 | 2.0 | 2.1 | 2.3 | 2.4 | 2.6 | 2.7 | 1.0 | 1.1 | 1.3 | 1.5 | 1.6 | 1.8 | 1.9 | 2.1 | 2.2 | 4.5 | 4.6 | 4.7 | 4.9 | 2.8 | 3.0 | 3.1 | 3.2 | 3.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Stockholders' Equity | 104.5 | 100.9 | 101.7 | 96.2 | 91.8 | 86.6 | 91.7 | 88.0 | 83.8 | 86.1 | 89.7 | 75.8 | 73.4 | 71.1 | 72.2 | 69.9 | 71.2 | 69.4 | 49.2 | 49.4 | 45.2 | 43.3 | 43.2 | 43.7 | 43.4 | 42.1 | 42.1 | 35.3 | 35.3 | 36.3 | 37.9 | 38.8 | 40.3 | 17.7 | 15.8 | 11.5 | 15.2 | 15.2 | |||
| Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 6.6 | 6.7 | 10.2 | 7.5 | 5.0 | 6.7 | 7.2 | 5.7 | 4.3 | 4.2 | 5.8 | 3.5 | 1.5 | 4.4 | 3.1 | 2.5 | 2.4 | 2.0 | 3.5 | 2.3 | 1.2 | 1.8 | 1.7 | 1.8 | 1.2 | 1.2 | 1.5 | 0.1 | (1.2) | (1.2) | (1.6) | (2.4) | (2.8) | (2.5) | (4.1) | (2.3) | (1.6) | (2.0) | (1.7) | (1.5) | (1.5) |
| Capital Expenditure | (0.1) | (0.1) | (2.9) | (0.2) | (0.1) | (2.3) | (2.4) | (2.5) | (2.4) | (2.1) | (2.5) | (2.2) | (2.3) | (2.4) | (2.3) | (2.2) | (1.9) | (0.1) | (0.1) | (1.3) | (1.3) | (1.3) | (0.0) | (0.0) | (1.6) | (0.0) | (1.5) | (1.5) | (1.4) | (1.5) | (1.6) | (1.5) | (1.4) | (1.2) | (1.7) | (1.6) | (1.9) | (0.0) | (0.1) | (0.1) | (0.1) |
| Free Cash Flow | 6.5 | 6.6 | 7.3 | 7.3 | 5.0 | 4.4 | 4.8 | 3.3 | 1.9 | 2.1 | 3.3 | 1.3 | (0.8) | 1.9 | 0.8 | 0.3 | 0.5 | 1.9 | 3.4 | 1.0 | (0.1) | 0.5 | 1.7 | 1.7 | (0.3) | 1.2 | (0.0) | (1.4) | (2.6) | (2.7) | (3.2) | (4.0) | (4.2) | (3.7) | (5.8) | (3.9) | (3.5) | (2) | (1.7) | (1.6) | (1.6) |