VPG - Vishay Precision Group, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$71.00
DETAILS
HIGH:
$98.00
LOW:
$44.00
MEDIAN:
$71.00
CONSENSUS:
$71.00
DOWNSIDE:
37.59%
| 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 84.4 | 80.6 | 79.7 | 75.2 | 71.7 | 72.7 | 75.7 | 77.4 | 80.8 | 89.5 | 85.9 | 90.8 | 88.9 | 96.2 | 90.1 | 88.6 | 87.7 | 90.0 | 82.0 | 75.3 | 70.6 | 75.4 | 67.5 | 59.1 | 67.7 | 69.1 | 67.4 | 70.9 | 76.5 | 77.0 | 75.5 | 74.2 | 73.1 | 69.4 | 62.8 | 62.3 | 59.8 | 55.8 | 54.5 | 58.0 | 56.6 | 58.9 | 57.1 | 59.5 | 56.6 | 61.2 | 63.4 | 65.2 | 61.0 | 62.2 | 57.7 | 62.8 | 57.5 | 51.0 | 55.4 | 55.3 | 55.8 | 56.4 | 60.0 | 62.1 | 59.5 | 54.8 | 51.6 | 52.9 | 48.2 | 46.8 | 40.1 | 41.3 |
| Cost of Revenue | 51.5 | 50.9 | 47.6 | 44.6 | 44.7 | 44.9 | 45.5 | 45.0 | 45.7 | 51.0 | 49.9 | 52.1 | 51.7 | 56.5 | 52.7 | 51.3 | 52.4 | 55.1 | 50.1 | 45.5 | 42.0 | 46.7 | 40.2 | 36.0 | 42.6 | 45.0 | 41.6 | 42.3 | 43.5 | 46.2 | 44.9 | 42.9 | 44.6 | 42.7 | 38.5 | 37.6 | 37.3 | 34.5 | 34.2 | 36.5 | 36.9 | 38.1 | 35.7 | 38.5 | 35.8 | 39.6 | 39.6 | 40.5 | 39.0 | 39.2 | 38.5 | 41.3 | 36.3 | 33.4 | 36.7 | 35.5 | 37.0 | 37.6 | 38.8 | 40.0 | 38.5 | 33.9 | 32.5 | 32.9 | 31.1 | 31.9 | 27.4 | 30.4 |
| Gross Profit | 32.9 | 29.7 | 32.1 | 30.6 | 27.0 | 27.8 | 30.3 | 32.4 | 35.1 | 38.5 | 35.9 | 38.7 | 37.2 | 39.7 | 37.3 | 37.3 | 35.2 | 34.9 | 31.8 | 29.8 | 28.6 | 28.7 | 27.3 | 23.1 | 25.1 | 24.2 | 25.8 | 28.6 | 33.1 | 30.8 | 30.6 | 31.4 | 28.5 | 26.7 | 24.3 | 24.8 | 22.5 | 21.3 | 20.3 | 21.5 | 19.8 | 20.8 | 21.4 | 21.0 | 20.8 | 21.6 | 23.8 | 24.7 | 22.0 | 23.1 | 19.2 | 21.6 | 21.2 | 17.6 | 18.7 | 19.9 | 18.9 | 18.8 | 21.2 | 22.1 | 21.0 | 21.0 | 19.1 | 20.0 | 17.0 | 15.0 | 12.7 | 11.0 |
| 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 | 12.1 | 0 | 0 | 0 | 11.8 | 0 | 0 | 0 | 11.7 | 0 | 0 | 0 | 11.1 | 0 | 0 | 0 | 9.6 | 0 | 0 | 0 | 10.1 | 0 | 0 | 0 | 9.3 | 0 | 0 | 0 | 6.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 32.1 | 28.1 | 27.3 | 27.7 | 26.7 | 27.3 | 26.3 | 26.5 | 27.4 | 26.2 | 26.6 | 26.8 | 27.2 | 26.5 | 25.4 | 26.0 | 26.7 | 26.1 | 24.6 | 22.5 | 22.2 | 20.2 | 19.1 | 18.6 | 20.3 | 20.2 | 19.1 | 19.9 | 20.4 | 20.9 | 19.7 | 20.0 | 20.3 | 19.1 | 18.5 | 18.8 | 18.2 | 15.5 | 16.9 | 18.4 | 18.0 | 16.4 | 17.8 | 18.4 | 18.7 | 19.1 | 19.7 | 19.9 | 18.7 | 19.7 | 18.5 | 18.6 | 17.8 | 15.7 | 15.6 | 15.8 | 16.5 | 16.9 | 16.5 | 17.1 | 16.3 | 15.9 | 14.4 | 13.8 | 13.2 | 11.9 | 10.3 | 10.1 |
| Other Expenses | 0 | 0 | (5.3) | 0.2 | 0.4 | 0.3 | 0.1 | 0 | 0.8 | 0.3 | 1.1 | 0.1 | 0.0 | 0.2 | 0.1 | 0.8 | 0.3 | 0.1 | 0 | 2.4 | 0 | 2.6 | 0 | 0 | 0 | (0.3) | 0 | (0.0) | (0.2) | (0.4) | 0 | 0 | 0 | (0.3) | 0 | (0.1) | 0 | (0.0) | (0.0) | (0.1) | 0 | 0.0 | 0 | (0.2) | 0 | (0.1) | (0.0) | (0.1) | (0.0) | (0.5) | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | 32.1 | 28.1 | 22.0 | 27.9 | 27.1 | 27.6 | 26.4 | 26.5 | 28.2 | 26.5 | 27.7 | 26.9 | 27.3 | 26.6 | 25.4 | 26.8 | 26.9 | 26.1 | 24.6 | 24.9 | 22.2 | 22.8 | 19.1 | 18.6 | 20.3 | 20.2 | 19.1 | 19.9 | 20.4 | 20.9 | 19.7 | 20.0 | 20.3 | 19.1 | 18.5 | 18.8 | 18.2 | 15.5 | 16.9 | 18.4 | 18.0 | 16.4 | 17.8 | 18.4 | 18.7 | 19.1 | 19.7 | 19.9 | 18.7 | 19.7 | 18.5 | 18.6 | 17.8 | 15.7 | 15.6 | 15.8 | 16.5 | 16.9 | 16.5 | 17.1 | 16.3 | 15.9 | 14.4 | 13.8 | 13.2 | 11.9 | 10.3 | 10.1 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 0.8 | 1.6 | 10.2 | 2.7 | (0.1) | 0.2 | 3.8 | 5.9 | 6.9 | 12.0 | 8.2 | 11.8 | 9.9 | 13.0 | 11.9 | 10.6 | 8.3 | 8.7 | 7.3 | 4.9 | 6.4 | 5.9 | 8.2 | 4.5 | 4.8 | 1.8 | 6.2 | 8.1 | 12.6 | 7.1 | 10.6 | 11.3 | 8.2 | 6.9 | 5.3 | 5.6 | 3.7 | 5.4 | 2.6 | 1.7 | 1.0 | 0.6 | (1.7) | 2.3 | 2.0 | (1.0) | 4.0 | 4.8 | 3.0 | 3.3 | 0.6 | (2.8) | 2.5 | 1.5 | 3.1 | 4.1 | 2.4 | 1.9 | 4.7 | 5.0 | 4.7 | 5.1 | 4.8 | 6.2 | 3.8 | 3.1 | 2.2 | (0.5) |
| Interest Expense | 0.3 | 0.4 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.8 | 1.1 | 1.1 | 1.0 | 0.9 | 0.6 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.4 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 |
| Interest Income | 0 | 0.3 | 0.5 | 0.5 | 0.3 | 0.5 | 0.4 | 0.5 | 0.3 | 0.4 | 0.5 | 0.4 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.2 | 0.1 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 5.0 | 3.8 | 13.9 | 5.3 | 3.3 | 6.5 | 5.1 | 9.8 | 12.7 | 13.5 | 13.7 | 16.7 | 14.1 | 15.4 | 17.0 | 17.7 | 12.6 | 12.1 | 11.4 | 8.2 | 10.5 | 6.7 | 11.1 | 5.8 | 8.5 | 4.6 | 9.6 | 11.3 | 15.3 | 9.4 | 13.2 | 13.7 | 10.7 | 9.3 | 8.4 | 8.7 | 7.2 | 8.2 | 6.2 | 6.1 | 4.8 | 3.2 | (1.7) | 5.4 | 5.0 | (0.2) | 7.0 | 7.9 | 6.2 | 5.8 | 4.7 | 4.9 | 6.0 | 4.2 | 5.6 | 7.1 | 5.5 | 4.5 | 6.8 | 7.7 | 7.8 | 7.3 | 6.2 | 9.6 | 6.4 | 6.2 | 5.2 | 0.8 |
| EBIT | 0.8 | (0.3) | 9.9 | 1.4 | (0.7) | 2.5 | 1.2 | 5.9 | 8.8 | 9.5 | 9.9 | 12.8 | 10.2 | 11.6 | 13.1 | 13.9 | 8.8 | 8.1 | 7.4 | 4.6 | 7.0 | 3.6 | 8.1 | 2.7 | 5.3 | 1.4 | 6.6 | 8.6 | 12.4 | 6.7 | 10.6 | 11.1 | 8.0 | 6.7 | 5.8 | 6.0 | 4.5 | 5.4 | 3.4 | 1.7 | 1.4 | 0.2 | (2.1) | 1.9 | 1.2 | (3.2) | 4.0 | 4.8 | 2.5 | 2.8 | 0.8 | 1.9 | 0.9 | 1.2 | 2.8 | 4.2 | 2.6 | 1.6 | 3.9 | 4.9 | 5.0 | 4.5 | 4.4 | 6.2 | 3.8 | 3.2 | 2.4 | (0.3) |
| Income Before Tax | (0.2) | (0.7) | 9.9 | 0.9 | (1.3) | 1.9 | 0.5 | 7.0 | 8.2 | 8.7 | 8.8 | 11.7 | 9.2 | 10.7 | 12.5 | 13.5 | 8.4 | 7.8 | 7.1 | 4.3 | 6.7 | 3.2 | 7.8 | 2.4 | 4.9 | 1.0 | 6.4 | 7.6 | 11.4 | 6.3 | 10.0 | 10.6 | 7.1 | 6.2 | 6.6 | 4.8 | 3.0 | 5.0 | 2.2 | 1.3 | 1.1 | (0.0) | (2.3) | 1.7 | 0.8 | (1.3) | 3.7 | 4.4 | 2.3 | 2.6 | 0.5 | 1.6 | 2.0 | 1.2 | 2.7 | 4.1 | 2.5 | 1.6 | 3.9 | 4.8 | 4.9 | 4.5 | 4.3 | 6.1 | 3.6 | 3.1 | 2.0 | (0.7) |
| Income Tax Expense | 0.1 | 1.2 | 2.0 | 0.6 | (0.3) | 1.2 | 1.9 | 2.3 | 2.3 | 4.4 | 2.4 | 3.4 | 2.2 | 1.9 | 2.3 | 2.6 | 1.7 | 1.8 | 1.7 | 0.3 | 1.8 | 3.1 | 2.1 | 0.7 | 1.6 | (2.9) | 1.9 | 2.0 | 3.1 | 2.8 | 2.5 | 2.9 | 2.1 | 1.8 | 2.2 | 1.2 | 1.0 | 2.0 | 1.1 | (0.6) | 0.6 | 13.3 | (0.3) | 0.3 | 0.1 | 1.1 | 0.5 | 0.9 | 0.5 | 1.4 | (0.9) | 0.3 | 0.6 | (4.0) | 0.8 | 1.1 | 0.9 | 0.4 | 0.6 | 1.8 | 1.5 | 1.2 | 1.7 | 2.0 | 1.8 | 2.3 | 1.5 | (0.5) |
| Net Income | (0.3) | (1.9) | 7.9 | 0.2 | (0.9) | 0.8 | (1.4) | 4.6 | 5.9 | 4.2 | 6.3 | 8.2 | 7.0 | 8.8 | 10.1 | 10.8 | 6.4 | 6.0 | 5.4 | 3.9 | 5.0 | 0.1 | 5.6 | 1.8 | 3.3 | 3.9 | 4.5 | 5.6 | 8.2 | 3.4 | 7.5 | 7.7 | 5.0 | 4.5 | 4.3 | 3.6 | 2.0 | 3.0 | 1.1 | 1.9 | 0.5 | (13.4) | (1.9) | 1.5 | 0.7 | (2.5) | 3.1 | 3.5 | 1.7 | 1.1 | 1.5 | 1.3 | 1.3 | 5.2 | 1.9 | 3.0 | 1.6 | 1.2 | 3.3 | 3.0 | 3.3 | 3.3 | 2.6 | 4.0 | 1.8 | 0.7 | 0.5 | (0.1) |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | -0.02 | -0.14 | 0.59 | 0.02 | -0.07 | 0.06 | -0.10 | 0.34 | 0.44 | 0.31 | 0.46 | 0.61 | 0.51 | 0.65 | 0.74 | 0.79 | 0.47 | 0.44 | 0.39 | 0.29 | 0.36 | 0.01 | 0.41 | 0.13 | 0.24 | 0.29 | 0.33 | 0.41 | 0.61 | 0.25 | 0.56 | 0.57 | 0.37 | 0.34 | 0.32 | 0.27 | 0.15 | 0.23 | 0.08 | 0.14 | 0.04 | -1.02 | -0.15 | 0.11 | 0.06 | -0.18 | 0.24 | 0.25 | 0.12 | 0.08 | 0.11 | 0.10 | 0.10 | 0.39 | 0.15 | 0.22 | 0.12 | 0.09 | 0.25 | 0.22 | 0.25 | 0.25 | 0.20 | 0.30 | 0.13 | 0.05 | 0.04 | -0.01 |
| EPS (Diluted) | -0.02 | -0.14 | 0.59 | 0.02 | -0.07 | 0.06 | -0.10 | 0.34 | 0.44 | 0.31 | 0.46 | 0.60 | 0.51 | 0.65 | 0.74 | 0.79 | 0.46 | 0.44 | 0.39 | 0.29 | 0.36 | 0.01 | 0.41 | 0.13 | 0.24 | 0.28 | 0.33 | 0.41 | 0.61 | 0.25 | 0.56 | 0.57 | 0.37 | 0.33 | 0.32 | 0.27 | 0.15 | 0.22 | 0.08 | 0.14 | 0.04 | -1.00 | -0.15 | 0.11 | 0.06 | -0.18 | 0.23 | 0.25 | 0.12 | 0.08 | 0.11 | 0.09 | 0.09 | 0.37 | 0.14 | 0.21 | 0.12 | 0.09 | 0.24 | 0.22 | 0.24 | 0.24 | 0.19 | 0.30 | 0.13 | 0.05 | 0.04 | -0.01 |
| Shares Outstanding | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 13.2 | 13.3 | 13.3 | 13.4 | 13.5 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.3 | 13.3 | 13.3 | 13.3 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.0 | 13.6 | 13.7 | 13.8 | 13.8 | 13.8 | 13.8 | 13.7 | 13.7 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 |
| 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 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2010 Q2 | 2010 Q1 | 2009 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 82.5 | 87.4 | 86.3 | 90.4 | 83.9 | 79.3 | 81.1 | 84.1 | 83.0 | 84.0 | 94.6 | 98.5 | 93.3 | 88.6 | 79.9 | 79.4 | 78.2 | 84.3 | 75.5 | 73.5 | 96.2 | 98.4 | 89.8 | 87.2 | 82.7 | 86.9 | 101.3 | 98.7 | 93.1 | 90.2 | 78.6 | 74.7 | 73.7 | 74.3 | 69.9 | 63.2 | 59.3 | 58.5 | 56.1 | 52.2 | 61.4 | 71.0 | 80.4 | 63.2 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| Net Receivables | 61.4 | 56.3 | 59.6 | 52.0 | 50.2 | 51.2 | 52.8 | 49.9 | 52.2 | 56.4 | 57.2 | 60.5 | 59.3 | 60.1 | 55.2 | 58.7 | 59.1 | 58.3 | 53.7 | 51.8 | 43.9 | 45.3 | 45.0 | 40.7 | 47.0 | 43.2 | 44.4 | 46.3 | 52.5 | 53.2 | 54.0 | 52.1 | 53.1 | 46.8 | 43.0 | 42.4 | 38.1 | 34.3 | 34.9 | 36.0 | 35.2 | 32.0 | 25.2 | 23.3 |
| Inventory | 82.9 | 0 | 86.0 | 86.3 | 83.9 | 84.2 | 88.3 | 90.1 | 89.7 | 88.1 | 90.4 | 89.4 | 87.4 | 84.7 | 85.3 | 84.3 | 79.4 | 76.4 | 78.5 | 77.5 | 64.3 | 62.3 | 66.5 | 66.7 | 64.0 | 66.9 | 64.1 | 64.3 | 63.4 | 62.2 | 64.7 | 65.4 | 61.6 | 59.9 | 59.3 | 56.9 | 56.0 | 56.3 | 58.3 | 57.8 | 57.1 | 44.1 | 45 | 43.8 |
| Other Current Assets | 19.3 | 103.2 | 20.5 | 24.2 | 23.4 | 22.3 | 20.1 | 17.0 | 16.1 | 14.5 | 16.5 | 15.9 | 17.4 | 18.5 | 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 | 0 | 5.0 | 10.4 | 5.0 |
| Total Current Assets | 246.1 | 247.0 | 252.3 | 252.9 | 241.4 | 236.9 | 242.3 | 241.2 | 241.0 | 243.1 | 259.7 | 264.4 | 257.4 | 251.8 | 236.5 | 237.7 | 234.9 | 234.9 | 227.2 | 218.4 | 219.6 | 221.9 | 216.8 | 210.7 | 210.3 | 212.6 | 224.9 | 222.0 | 221.8 | 214.9 | 209.8 | 203.9 | 201.1 | 191.3 | 182.1 | 170.7 | 162.4 | 155.9 | 161.1 | 156.8 | 162.3 | 157.5 | 161 | 139.8 |
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 98.3 | 0 | 99.3 | 100.5 | 101.7 | 103.8 | 112.0 | 113.3 | 115.5 | 117.6 | 114.2 | 110.8 | 111.2 | 111.5 | 107.2 | 107.7 | 106.8 | 109.0 | 103.7 | 102.0 | 96.7 | 96.8 | 90.6 | 88.4 | 61.2 | 70.0 | 68.1 | 68.2 | 59.0 | 59.4 | 55.9 | 54.5 | 55.7 | 55.7 | 53.6 | 54.4 | 55.3 | 55.3 | 54.4 | 55.0 | 57.2 | 45.2 | 44.2 | 44.6 |
| Goodwill | 47.2 | 47.4 | 47.3 | 47.4 | 46.9 | 46.8 | 45.6 | 45.5 | 45.6 | 45.7 | 45.6 | 45.7 | 45.6 | 45.5 | 45.5 | 45.9 | 46.0 | 45.8 | 45.6 | 45.7 | 31.2 | 31.1 | 34.7 | 34.6 | 34.5 | 35.0 | 16.3 | 16.4 | 16.2 | 16.1 | 18.9 | 18.8 | 19.0 | 19.2 | 19.2 | 18.9 | 18.8 | 18.7 | 19.3 | 19.4 | 12.9 | 0 | 0 | 0 |
| Intangible Assets | 37.2 | 38.2 | 39.2 | 40.2 | 40.9 | 41.8 | 41.8 | 42.6 | 43.6 | 44.6 | 45.5 | 46.5 | 47.3 | 48.2 | 49.1 | 50.4 | 51.6 | 52.4 | 53.3 | 54.5 | 31.5 | 32.0 | 32.2 | 32.6 | 32.9 | 34.2 | 16.7 | 17.2 | 17.4 | 17.7 | 18.8 | 19.0 | 19.7 | 20.5 | 21.0 | 21.0 | 21.3 | 21.6 | 22.4 | 23.0 | 18.0 | 15.4 | 16.2 | 23.3 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (2.2) | (2.2) | (2.2) | 0 | (2.3) | (2.3) | (2.3) | 0 | (0.8) | 0 | (0.8) | (0.7) | (0.6) | (0.7) | (0.3) | (5.0) | 0 | 0 |
| Other Non-Current Assets | 25.0 | 123.3 | 24.2 | 24.7 | 22.9 | 21.5 | 20.7 | 20.2 | (23.0) | 20.5 | 19.3 | 19.6 | 19.3 | 15.5 | 15.9 | 16.7 | 18.6 | 19.7 | 20.1 | 19.6 | 19.6 | 20.1 | 18.4 | 18.3 | 25.9 | 18.7 | 18.7 | 18.7 | 28.3 | 18.3 | 18.4 | 18.7 | 19.8 | 19.9 | 19.8 | 19.9 | 19.6 | 19.0 | 14.8 | 14.6 | 14.8 | 8.4 | 2.5 | 8.1 |
| Total Non-Current Assets | 207.7 | 208.9 | 210.0 | 212.7 | 212.4 | 214.0 | 220.2 | 221.6 | 225.2 | 228.5 | 224.6 | 222.6 | 223.4 | 224.9 | 217.7 | 220.7 | 223.0 | 226.9 | 222.7 | 221.8 | 179.0 | 180.0 | 175.9 | 173.9 | 154.5 | 157.9 | 119.8 | 120.5 | 121.0 | 111.5 | 112.0 | 111.0 | 114.3 | 115.2 | 113.6 | 114.4 | 115.0 | 114.6 | 110.9 | 112.0 | 102.9 | 68.9 | 68.9 | 70.0 |
| Total Assets | 453.8 | 455.9 | 462.3 | 465.6 | 453.8 | 450.9 | 462.5 | 462.8 | 466.2 | 471.6 | 484.3 | 487.0 | 480.8 | 476.7 | 454.2 | 458.4 | 457.8 | 461.9 | 449.9 | 440.3 | 398.6 | 401.9 | 392.7 | 384.6 | 364.8 | 370.4 | 344.8 | 342.5 | 342.8 | 326.4 | 321.7 | 314.9 | 315.4 | 306.6 | 295.7 | 285.1 | 277.4 | 270.5 | 272.0 | 268.8 | 265.2 | 226.5 | 229.9 | 209.8 |
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 11.7 | 10.5 | 10.8 | 10.3 | 9.8 | 9.9 | 10.0 | 11.3 | 10.8 | 11.7 | 11.9 | 12.4 | 11.2 | 13.8 | 10.2 | 13.2 | 12.2 | 14.9 | 13.1 | 11.1 | 9.3 | 10.5 | 9.1 | 9.3 | 7.9 | 8.9 | 8.8 | 10.1 | 10.7 | 11.5 | 9.8 | 11.0 | 13.0 | 13.7 | 9.7 | 9.4 | 9.8 | 8.3 | 8.7 | 8.3 | 8.9 | 7.0 | 40.4 | 5.8 |
| Short-Term Debt | 4.4 | 4.3 | 4.2 | 0 | 0 | 0 | 0 | 31.9 | 31.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.1 | 0.1 | 0.1 | 44.5 | 5.0 | 4.9 | 4.8 | 4.7 | 4.4 | 4.1 | 3.9 | 3.9 | 3.0 | 2.9 | 2.7 | 2.6 | 2.3 | 2.2 | 2.2 | 19.9 | 0 | 0.2 |
| Deferred Revenue | 0 | 0 | 8.9 | 8.7 | 7.5 | 7.0 | 0 | 8.3 | 8.0 | 8.7 | 8.8 | 8.6 | 8.6 | 8.0 | 0 | 0 | 0 | 4.8 | 0 | 0 | 0 | 2.9 | 0 | 0 | 0 | 4.6 | 2.8 | 3.0 | 2.3 | 5.3 | 2.9 | 2.9 | 2.1 | 3.2 | 3.2 | 2.3 | 1.0 | 2.5 | 1.4 | 1.3 | 0.8 | 11.5 | 0 | 1.6 |
| Other Current Liabilities | 20.0 | 20.8 | 14.7 | 4.3 | 4.4 | 0.7 | 22.0 | 4.6 | 3.8 | 4.6 | 4.5 | 4.1 | 3.9 | 11.8 | 0 | 0 | 0 | 3.3 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 2.1 | 16.5 | 15.0 | 18.8 | 11.7 | 18.0 | 16.8 | 16.4 | 12.7 | 15.6 | 14.3 | 13.3 | 10.8 | 15.6 | 1.2 | 1.9 | 8.2 | 14.6 | 6.6 |
| Total Current Liabilities | 55.0 | 55.3 | 61.5 | 58.1 | 53.5 | 53.0 | 55.0 | 90.2 | 91.5 | 61.6 | 59.7 | 61.2 | 60.4 | 64.3 | 57.7 | 59.4 | 58.6 | 64.6 | 55.4 | 51.4 | 44.4 | 47.5 | 46.9 | 47.2 | 47.5 | 88.9 | 51.5 | 50.6 | 55.0 | 54.8 | 51.3 | 49.7 | 52.6 | 51.9 | 46.4 | 42.2 | 40.5 | 36.9 | 40.8 | 37.7 | 40.1 | 46.6 | 55 | 37.3 |
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 20.6 | 40.1 | 20.6 | 31.5 | 31.5 | 31.4 | 31.4 | 0 | 0 | 31.9 | 53.8 | 60.8 | 60.8 | 60.8 | 60.8 | 60.8 | 60.7 | 60.7 | 60.7 | 60.7 | 40.6 | 40.6 | 40.6 | 40.6 | 40.6 | 0.0 | 18.7 | 19.9 | 21.2 | 22.4 | 23.6 | 26.7 | 27.7 | 28.5 | 30.0 | 30.8 | 32.8 | 33.5 | 34.5 | 35.0 | 30.5 | 1.6 | 1.5 | 1.6 |
| Deferred Tax Liabilities | 4.3 | 3.8 | 2.6 | 3.9 | 3.8 | 3.8 | 3.6 | 3.5 | 3.5 | 3.5 | 4.1 | 4.1 | 3.9 | 4.2 | 4.6 | 6.1 | 5.8 | 5.8 | 8.5 | 8.3 | 3.2 | 3.4 | 3.5 | 3.5 | 3.5 | 3.5 | 2.2 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 | 0.8 | 0.8 | 0.8 | 0.7 | 0.6 | 0.7 | 0.3 | 6.0 | 0 | 6.0 |
| Other Non-Current Liabilities | 20.1 | 0.9 | 20.8 | 21.6 | 20.9 | 20.9 | 21.2 | 20.8 | 21.0 | 22.0 | 19.9 | 20.2 | 21.0 | 20.8 | 24.2 | 25.0 | 26.9 | 28.5 | 31.2 | 31.6 | 31.9 | 33.0 | 30.8 | 30.1 | 34.2 | 30.4 | 29.5 | 29.2 | 36.6 | 28.5 | 30.0 | 29.9 | 30.9 | 30.6 | 29.0 | 28.8 | 28.2 | 27.8 | 19.2 | 19.9 | 19.4 | 6.1 | 22.9 | 6.1 |
| Total Non-Current Liabilities | 64.4 | 64.4 | 63.0 | 76.2 | 75.3 | 76.0 | 76.9 | 45.6 | 46.9 | 80.0 | 100.4 | 104.1 | 105.5 | 105.9 | 110.0 | 113.6 | 117.4 | 120.2 | 124.9 | 122.9 | 93.6 | 96.5 | 93.2 | 93.2 | 78.2 | 39.8 | 56.6 | 57.6 | 59.9 | 53.1 | 55.9 | 58.9 | 60.9 | 61.3 | 59.8 | 60.4 | 61.9 | 62.0 | 54.3 | 54.9 | 49.9 | 24.1 | 24.4 | 24.2 |
| Total Liabilities | 119.4 | 119.7 | 124.5 | 134.3 | 128.8 | 129.1 | 131.9 | 135.8 | 138.3 | 141.6 | 160.1 | 165.3 | 165.9 | 170.2 | 167.7 | 173.0 | 176.0 | 184.8 | 180.3 | 174.4 | 138.0 | 144.0 | 140.2 | 140.4 | 125.7 | 128.7 | 108.1 | 108.2 | 114.9 | 107.9 | 107.2 | 108.6 | 113.5 | 113.2 | 106.2 | 102.6 | 102.3 | 99.0 | 95.1 | 92.6 | 90.0 | 70.8 | 79.4 | 61.6 |
| Stockholders' Equity | ||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 0 | 0 | 0 |
| Retained Earnings | 197.0 | 197.3 | 199.1 | 191.3 | 191.0 | 192.0 | 191.2 | 192.6 | 188.0 | 182.1 | 177.8 | 171.6 | 163.3 | 156.4 | 147.5 | 137.4 | 126.7 | 120.3 | 114.3 | 109.0 | 105.0 | 100.1 | 100.0 | 94.4 | 92.6 | 89.3 | 85.4 | 80.9 | 75.3 | 66.6 | 63.2 | 55.6 | 47.9 | 43.1 | 38.6 | 34.3 | 30.7 | 28.7 | 25.7 | 24.7 | 22.8 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | (43.2) | (41.4) | (41.5) | (39.7) | (45.2) | (48.9) | (39.6) | (46.4) | (43.8) | (38.9) | (44.7) | (41.1) | (39.4) | (40.9) | (53.0) | (44.6) | (36.7) | (35.0) | (35.5) | (33.5) | (34.3) | (32.7) | (37.7) | (40.1) | (43.2) | (37.7) | (38.9) | (36.3) | (36.8) | (37.5) | (37.3) | (37.6) | (33.9) | (35.5) | (34.3) | (36.5) | (38.8) | (40.3) | (32.5) | (32.1) | (31.1) | (14.0) | 301 | (9.2) |
| Total Stockholders' Equity | 334.7 | 336.4 | 337.8 | 331.2 | 325.0 | 322.0 | 330.6 | 327.0 | 327.9 | 329.8 | 324.1 | 321.6 | 314.9 | 306.5 | 286.4 | 285.2 | 281.8 | 277.1 | 269.7 | 265.9 | 260.7 | 257.8 | 252.4 | 244.1 | 238.8 | 241.4 | 236.5 | 234.1 | 227.8 | 218.4 | 214.5 | 206.3 | 201.9 | 193.2 | 189.3 | 182.3 | 174.9 | 171.4 | 176.7 | 176.1 | 175.0 | 155.5 | 150.5 | 148.1 |
| Total Liabilities & Equity | 453.8 | 456.0 | 462.3 | 465.6 | 453.8 | 450.9 | 462.5 | 462.8 | 466.2 | 471.6 | 484.3 | 487.0 | 480.8 | 476.7 | 454.2 | 458.4 | 457.8 | 461.9 | 449.9 | 440.3 | 398.6 | 401.9 | 392.7 | 384.6 | 364.8 | 370.4 | 344.8 | 342.5 | 342.8 | 326.4 | 321.7 | 314.9 | 315.4 | 306.6 | 295.7 | 285.1 | 277.4 | 270.5 | 272.0 | 268.8 | 265.2 | 226.5 | 229.9 | 209.8 |
| Debt Metrics | ||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 44.4 | 64.0 | 43.8 | 55.1 | 54.7 | 55.4 | 56.1 | 57.3 | 58.3 | 58.5 | 80.2 | 83.9 | 84.7 | 85.0 | 85.3 | 86.8 | 89.2 | 90.5 | 89.6 | 87.5 | 62.3 | 64.2 | 63.2 | 63.6 | 40.7 | 53.2 | 32.6 | 33.7 | 25.9 | 27.1 | 27.9 | 30.8 | 31.6 | 32.4 | 33.0 | 33.6 | 35.5 | 36.2 | 36.7 | 37.2 | 32.7 | 21.5 | 1.6 | 1.7 |
| Net Debt | (38.1) | (23.3) | (42.4) | (35.3) | (29.2) | (23.9) | (25.0) | (26.8) | (24.7) | (25.5) | (14.4) | (14.7) | (8.6) | (3.5) | 5.4 | 7.4 | 11.1 | 6.1 | 14.0 | 14.0 | (33.8) | (34.3) | (26.6) | (23.6) | (42.0) | (33.7) | (68.7) | (65.0) | (67.2) | (63.1) | (50.7) | (43.9) | (42.1) | (41.9) | (36.9) | (29.5) | (23.7) | (22.3) | (19.4) | (15.0) | (28.7) | (49.5) | (78.8) | (61.5) |
| 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 | (0.3) | (1.9) | 7.9 | 0.3 | (1.0) | 0.7 | (1.4) | 4.6 | 5.9 | 4.2 | 6.4 | 8.4 | 7.0 | 8.8 | 10.1 | 10.9 | 6.7 | 6.0 | 5.4 | 4.1 | 4.9 | 0.1 | 5.7 | 1.7 | 3.3 | 3.9 | 4.5 | 5.6 | 8.3 | 3.4 | 7.6 | 7.7 | 5.0 | 4.5 | 4.3 | 3.6 | 2.0 | 3.0 | 1.1 | 1.8 | 0.5 |
| Depreciation & Amortization | 4.2 | 4.0 | 4.0 | 3.9 | 4.0 | 4.0 | 3.9 | 3.9 | 3.9 | 4.0 | 3.8 | 3.9 | 3.9 | 3.8 | 3.9 | 3.8 | 3.8 | 4.0 | 3.9 | 3.6 | 3.5 | 3.2 | 3.0 | 3.1 | 3.2 | 3.2 | 3.0 | 2.8 | 2.9 | 2.7 | 2.6 | 2.6 | 2.7 | 2.6 | 2.7 | 2.6 | 2.7 | 2.7 | 2.8 | 2.9 | 2.7 |
| Stock-Based Compensation | 0 | 0.2 | 0 | 0.5 | 0.5 | (0.1) | 0.1 | 0.3 | 0.7 | 0.4 | 0.7 | 0.5 | 0.7 | 0.9 | 0.6 | 0.5 | 0.5 | 0.9 | 0.4 | 0.6 | 0.4 | 0.2 | 0.4 | 0.4 | 0.4 | (0.3) | 0.5 | 0.6 | 0.5 | 0.6 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.2 | 0.2 | (0.4) | (0.1) | 0.2 | 0.4 |
| Change in Working Capital | (5.4) | 0.6 | (7.3) | 0.9 | 0.8 | 4.0 | (6.5) | (1.1) | (2.3) | 6.9 | (1.5) | (3.2) | (1.2) | 0.3 | (1.4) | (5.7) | (11.1) | 6.3 | (4.0) | (2.1) | (2.0) | 3.5 | (4.1) | 3.4 | 0.1 | 1.6 | (3.1) | (0.5) | (2.0) | 7.9 | (1.0) | (7.7) | (6.3) | (3.5) | (0.5) | (2.6) | (1.8) | (0.5) | 2.0 | (4.4) | (2.5) |
| Other Non-Cash Items | 1.4 | 1.4 | (4.4) | 0.8 | 1.3 | (1.4) | 2.4 | (0.7) | (1.9) | 4.1 | (0.7) | 0.1 | (1.9) | 0.7 | (0.2) | (1.6) | (0.2) | 0.1 | 0.2 | 1.6 | (1.0) | 4.5 | 0.9 | 1.7 | (0.5) | 1.3 | 2.4 | 0.5 | (1.9) | 3.4 | 0.5 | 1.7 | (0.2) | 2.2 | 0.2 | 0.6 | (0.2) | (1.7) | 0.5 | 0.0 | (0.8) |
| Operating Cash Flow | (0.6) | 4.4 | (1.3) | 6.0 | 5.2 | 6.8 | (1.4) | 7.5 | 6.4 | 18.8 | 8.9 | 9.8 | 8.4 | 12.5 | 11.8 | 9.0 | (0.3) | 15.5 | 5.7 | 6.8 | 5.6 | 12.5 | 6.1 | 10.4 | 6.3 | 6.3 | 7.6 | 8.9 | 8.1 | 17.4 | 10.6 | 5.6 | 1.8 | 7.9 | 7.5 | 4.5 | 2.9 | 4.9 | 6.3 | (0.5) | 0.7 |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (3.1) | (3.1) | (2.2) | (1.3) | (1.5) | (2.2) | (1.8) | (2.6) | (2.6) | (5.3) | (3.0) | (3.4) | (3.5) | (5.7) | (6.7) | (4.5) | (4.3) | (5.9) | (2.9) | (2.6) | (5.7) | (7.1) | (4.8) | (7.7) | (3.3) | (2.6) | (2.9) | (2.4) | (3.3) | (4.6) | (3.8) | (1.8) | (4.3) | (2.6) | (1.2) | (1.2) | (2.0) | (4.2) | (1.8) | (2.2) | (2.2) |
| Acquisitions | 0 | 0.0 | 10.9 | 0 | 0 | 0 | 0 | 0.0 | 0.3 | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0 | (40.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | (10.7) | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| Other Investing Activities | (0.1) | 0 | 0 | 0.0 | 0 | (4.4) | 0.3 | 0 | 0 | 1.0 | (1.0) | 0.0 | 0 | 0.1 | 0.0 | 0.4 | 0.0 | 0.1 | 0.2 | (47.2) | 0.0 | 0.6 | 0.0 | 0 | 0.0 | (40.1) | 0.1 | 0.2 | 0.0 | (0.0) | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 3.9 | 0.1 | (10.5) | 0.0 |
| Investing Cash Flow | (3.2) | (3.1) | 8.7 | (1.2) | (1.5) | (6.6) | (1.5) | (2.6) | (2.2) | (4.3) | (3.9) | (3.4) | (3.5) | (5.7) | (6.7) | (4.1) | (4.3) | (5.8) | (2.7) | (49.8) | (5.7) | (6.6) | (4.8) | (7.3) | (3.3) | (42.7) | (2.8) | (2.2) | (3.3) | (4.6) | (3.8) | (1.8) | (4.2) | (2.5) | (1.1) | (1.0) | (1.8) | (0.2) | (1.8) | (12.7) | (2.2) |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | 0 | 0 | (11) | 0 | 0 | 0 | 0 | 0 | 0 | (22) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | (0.0) | (0.0) | (0.0) | (0.0) | (3.4) | 20.8 | (1.1) | (1.2) | (1.2) | (0.9) | (2.9) | (0.9) | 2.0 | (0.7) | (0.7) | (0.7) | (0.7) | (0.5) | (0.5) | 4.5 | (0.5) |
| Stock Repurchased | 0 | (0.1) | 0 | 0 | (0.3) | 0 | (1.9) | (3.1) | (2.8) | (4.7) | (0.8) | (0.4) | (0.8) | (1.7) | (1.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | (0.8) | 0 | 0 | (0.0) | (0.8) | 0 | 0 | 0 | (0.3) | 0 | 0 | 0 | (0.1) |
| 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 | 0 |
| Other Financing Activities | (0.4) | (0.1) | (0.1) | (0.0) | 0.1 | (0.1) | (0.0) | (0.0) | (0.9) | (0.1) | (7.1) | (0.0) | (0.0) | (0.1) | (0.1) | (0.0) | (0.7) | (0.1) | (0.1) | (0.1) | (1.0) | (0.1) | (0.1) | 0.0 | (1.2) | (0.0) | (0.0) | (0.0) | (0.8) | (0.0) | 0.0 | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0 | (0.1) |
| Financing Cash Flow | (0.4) | (0.1) | (11.1) | (0.0) | (0.1) | (0.1) | (1.9) | (3.1) | (3.6) | (26.8) | (7.9) | (0.4) | (0.8) | (1.8) | (1.1) | (0.0) | (0.7) | (0.1) | (0.1) | 19.9 | (1.0) | (0.1) | (0.1) | (0.0) | (4.6) | 20.8 | (1.2) | (1.2) | (2.0) | (0.9) | (2.9) | (0.9) | 1.1 | (0.7) | (0.7) | (0.7) | (1.0) | (0.5) | (0.5) | 4.5 | (0.5) |
| Cash Position | |||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | (4.9) | 1.1 | (4.1) | 6.5 | 4.6 | (1.8) | (3.1) | 1.1 | (0.9) | (10.7) | (3.9) | 5.2 | 4.7 | 8.7 | 0.5 | 1.2 | (6.2) | 8.8 | 2.1 | (22.7) | (2.3) | 8.6 | 2.6 | 4.5 | (4.2) | (14.4) | 2.6 | 5.6 | 3.0 | 11.5 | 3.9 | 1.0 | (0.6) | 4.4 | 6.7 | 3.9 | 0.8 | 2.3 | 3.9 | (9.2) | (1.3) |
| Cash at Beginning | 87.4 | 86.3 | 90.4 | 83.9 | 79.3 | 81.1 | 84.1 | 83.0 | 84.0 | 94.6 | 98.5 | 93.3 | 88.6 | 79.9 | 79.4 | 78.2 | 84.3 | 75.5 | 73.5 | 96.2 | 98.4 | 89.8 | 87.2 | 82.7 | 86.9 | 101.3 | 98.7 | 93.1 | 90.2 | 78.6 | 74.7 | 73.7 | 74.3 | 69.9 | 63.2 | 59.3 | 58.5 | 56.1 | 52.2 | 61.4 | 62.6 |
| Cash at End | 82.5 | 87.4 | 86.3 | 90.4 | 83.9 | 79.3 | 81.1 | 84.1 | 83.0 | 84.0 | 94.6 | 98.5 | 93.3 | 88.6 | 79.9 | 79.4 | 78.2 | 84.3 | 75.5 | 73.5 | 96.2 | 98.4 | 89.8 | 87.2 | 82.7 | 86.9 | 101.3 | 98.7 | 93.1 | 90.2 | 78.6 | 74.7 | 73.7 | 74.3 | 69.9 | 63.2 | 59.3 | 58.5 | 56.1 | 52.2 | 61.4 |
| Free Cash Flow | (3.7) | 1.4 | (3.5) | 4.7 | 3.7 | 4.6 | (3.2) | 4.9 | 3.8 | 13.5 | 5.9 | 6.4 | 4.9 | 6.8 | 5.0 | 4.5 | (4.6) | 9.6 | 2.8 | 4.2 | (0.1) | 5.3 | 1.3 | 2.7 | 3.0 | 3.7 | 4.7 | 6.5 | 4.8 | 12.9 | 6.8 | 3.7 | (2.5) | 5.3 | 6.2 | 3.3 | 0.9 | 0.8 | 4.5 | (2.7) | (1.5) |
| 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 84.4 | 80.6 | 79.7 | 75.2 | 71.7 | 72.7 | 75.7 | 77.4 | 80.8 | 89.5 | 85.9 | 90.8 | 88.9 | 96.2 | 90.1 | 88.6 | 87.7 | 90.0 | 82.0 | 75.3 | 70.6 | 75.4 | 67.5 | 59.1 | 67.7 | 69.1 | 67.4 | 70.9 | 76.5 | 77.0 | 75.5 | 74.2 | 73.1 | 69.4 | 62.8 | 62.3 | 59.8 | 55.8 | 54.5 | 58.0 | 56.6 | 58.9 | 57.1 | 59.5 | 56.6 | 61.2 | 63.4 | 65.2 | 61.0 | 62.2 | 57.7 | 62.8 | 57.5 | 51.0 | 55.4 | 55.3 | 55.8 | 56.4 | 60.0 | 62.1 | 59.5 | 54.8 | 51.6 | 52.9 | 48.2 | 46.8 | 40.1 | 41.3 |
| Gross Profit | 32.9 | 29.7 | 32.1 | 30.6 | 27.0 | 27.8 | 30.3 | 32.4 | 35.1 | 38.5 | 35.9 | 38.7 | 37.2 | 39.7 | 37.3 | 37.3 | 35.2 | 34.9 | 31.8 | 29.8 | 28.6 | 28.7 | 27.3 | 23.1 | 25.1 | 24.2 | 25.8 | 28.6 | 33.1 | 30.8 | 30.6 | 31.4 | 28.5 | 26.7 | 24.3 | 24.8 | 22.5 | 21.3 | 20.3 | 21.5 | 19.8 | 20.8 | 21.4 | 21.0 | 20.8 | 21.6 | 23.8 | 24.7 | 22.0 | 23.1 | 19.2 | 21.6 | 21.2 | 17.6 | 18.7 | 19.9 | 18.9 | 18.8 | 21.2 | 22.1 | 21.0 | 21.0 | 19.1 | 20.0 | 17.0 | 15.0 | 12.7 | 11.0 |
| Operating Income | 0.8 | 1.6 | 10.2 | 2.7 | (0.1) | 0.2 | 3.8 | 5.9 | 6.9 | 12.0 | 8.2 | 11.8 | 9.9 | 13.0 | 11.9 | 10.6 | 8.3 | 8.7 | 7.3 | 4.9 | 6.4 | 5.9 | 8.2 | 4.5 | 4.8 | 1.8 | 6.2 | 8.1 | 12.6 | 7.1 | 10.6 | 11.3 | 8.2 | 6.9 | 5.3 | 5.6 | 3.7 | 5.4 | 2.6 | 1.7 | 1.0 | 0.6 | (1.7) | 2.3 | 2.0 | (1.0) | 4.0 | 4.8 | 3.0 | 3.3 | 0.6 | (2.8) | 2.5 | 1.5 | 3.1 | 4.1 | 2.4 | 1.9 | 4.7 | 5.0 | 4.7 | 5.1 | 4.8 | 6.2 | 3.8 | 3.1 | 2.2 | (0.5) |
| Net Income | (0.3) | (1.9) | 7.9 | 0.2 | (0.9) | 0.8 | (1.4) | 4.6 | 5.9 | 4.2 | 6.3 | 8.2 | 7.0 | 8.8 | 10.1 | 10.8 | 6.4 | 6.0 | 5.4 | 3.9 | 5.0 | 0.1 | 5.6 | 1.8 | 3.3 | 3.9 | 4.5 | 5.6 | 8.2 | 3.4 | 7.5 | 7.7 | 5.0 | 4.5 | 4.3 | 3.6 | 2.0 | 3.0 | 1.1 | 1.9 | 0.5 | (13.4) | (1.9) | 1.5 | 0.7 | (2.5) | 3.1 | 3.5 | 1.7 | 1.1 | 1.5 | 1.3 | 1.3 | 5.2 | 1.9 | 3.0 | 1.6 | 1.2 | 3.3 | 3.0 | 3.3 | 3.3 | 2.6 | 4.0 | 1.8 | 0.7 | 0.5 | (0.1) |
| EPS (Diluted) | -0.02 | -0.14 | 0.59 | 0.02 | -0.07 | 0.06 | -0.10 | 0.34 | 0.44 | 0.31 | 0.46 | 0.60 | 0.51 | 0.65 | 0.74 | 0.79 | 0.46 | 0.44 | 0.39 | 0.29 | 0.36 | 0.01 | 0.41 | 0.13 | 0.24 | 0.28 | 0.33 | 0.41 | 0.61 | 0.25 | 0.56 | 0.57 | 0.37 | 0.33 | 0.32 | 0.27 | 0.15 | 0.22 | 0.08 | 0.14 | 0.04 | -1.00 | -0.15 | 0.11 | 0.06 | -0.18 | 0.23 | 0.25 | 0.12 | 0.08 | 0.11 | 0.09 | 0.09 | 0.37 | 0.14 | 0.21 | 0.12 | 0.09 | 0.24 | 0.22 | 0.24 | 0.24 | 0.19 | 0.30 | 0.13 | 0.05 | 0.04 | -0.01 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 82.5 | 87.4 | 86.3 | 90.4 | 83.9 | 79.3 | 81.1 | 84.1 | 83.0 | 84.0 | 94.6 | 98.5 | 93.3 | 88.6 | 79.9 | 79.4 | 78.2 | 84.3 | 75.5 | 73.5 | 96.2 | 98.4 | 89.8 | 87.2 | 82.7 | 86.9 | 101.3 | 98.7 | 93.1 | 90.2 | 78.6 | 74.7 | 73.7 | 74.3 | 69.9 | 63.2 | 59.3 | 58.5 | 56.1 | 52.2 | 61.4 | 71.0 | 80.4 | 63.2 | ||||||||||||||||||||||||
| Total Assets | 453.8 | 455.9 | 462.3 | 465.6 | 453.8 | 450.9 | 462.5 | 462.8 | 466.2 | 471.6 | 484.3 | 487.0 | 480.8 | 476.7 | 454.2 | 458.4 | 457.8 | 461.9 | 449.9 | 440.3 | 398.6 | 401.9 | 392.7 | 384.6 | 364.8 | 370.4 | 344.8 | 342.5 | 342.8 | 326.4 | 321.7 | 314.9 | 315.4 | 306.6 | 295.7 | 285.1 | 277.4 | 270.5 | 272.0 | 268.8 | 265.2 | 226.5 | 229.9 | 209.8 | ||||||||||||||||||||||||
| Total Debt | 44.4 | 64.0 | 43.8 | 55.1 | 54.7 | 55.4 | 56.1 | 57.3 | 58.3 | 58.5 | 80.2 | 83.9 | 84.7 | 85.0 | 85.3 | 86.8 | 89.2 | 90.5 | 89.6 | 87.5 | 62.3 | 64.2 | 63.2 | 63.6 | 40.7 | 53.2 | 32.6 | 33.7 | 25.9 | 27.1 | 27.9 | 30.8 | 31.6 | 32.4 | 33.0 | 33.6 | 35.5 | 36.2 | 36.7 | 37.2 | 32.7 | 21.5 | 1.6 | 1.7 | ||||||||||||||||||||||||
| Stockholders' Equity | 334.7 | 336.4 | 337.8 | 331.2 | 325.0 | 322.0 | 330.6 | 327.0 | 327.9 | 329.8 | 324.1 | 321.6 | 314.9 | 306.5 | 286.4 | 285.2 | 281.8 | 277.1 | 269.7 | 265.9 | 260.7 | 257.8 | 252.4 | 244.1 | 238.8 | 241.4 | 236.5 | 234.1 | 227.8 | 218.4 | 214.5 | 206.3 | 201.9 | 193.2 | 189.3 | 182.3 | 174.9 | 171.4 | 176.7 | 176.1 | 175.0 | 155.5 | 150.5 | 148.1 | ||||||||||||||||||||||||
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | (0.6) | 4.4 | (1.3) | 6.0 | 5.2 | 6.8 | (1.4) | 7.5 | 6.4 | 18.8 | 8.9 | 9.8 | 8.4 | 12.5 | 11.8 | 9.0 | (0.3) | 15.5 | 5.7 | 6.8 | 5.6 | 12.5 | 6.1 | 10.4 | 6.3 | 6.3 | 7.6 | 8.9 | 8.1 | 17.4 | 10.6 | 5.6 | 1.8 | 7.9 | 7.5 | 4.5 | 2.9 | 4.9 | 6.3 | (0.5) | 0.7 | |||||||||||||||||||||||||||
| Capital Expenditure | (3.1) | (3.1) | (2.2) | (1.3) | (1.5) | (2.2) | (1.8) | (2.6) | (2.6) | (5.3) | (3.0) | (3.4) | (3.5) | (5.7) | (6.7) | (4.5) | (4.3) | (5.9) | (2.9) | (2.6) | (5.7) | (7.1) | (4.8) | (7.7) | (3.3) | (2.6) | (2.9) | (2.4) | (3.3) | (4.6) | (3.8) | (1.8) | (4.3) | (2.6) | (1.2) | (1.2) | (2.0) | (4.2) | (1.8) | (2.2) | (2.2) | |||||||||||||||||||||||||||
| Free Cash Flow | (3.7) | 1.4 | (3.5) | 4.7 | 3.7 | 4.6 | (3.2) | 4.9 | 3.8 | 13.5 | 5.9 | 6.4 | 4.9 | 6.8 | 5.0 | 4.5 | (4.6) | 9.6 | 2.8 | 4.2 | (0.1) | 5.3 | 1.3 | 2.7 | 3.0 | 3.7 | 4.7 | 6.5 | 4.8 | 12.9 | 6.8 | 3.7 | (2.5) | 5.3 | 6.2 | 3.3 | 0.9 | 0.8 | 4.5 | (2.7) | (1.5) | |||||||||||||||||||||||||||