4825.T
Výsledovka
Rozvaha
Peněžní toky
V miliardách (JPY)
| Revenue |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 24.03 | 23.51 | 22.24 | 21.11 | 19.65 | 18.84 | 17.95 | 17.05 | 15.87 | 14.54 | 14.51 | 14.06 | 13.31 | 13.01 | 12.91 | 12.20 |
|---|
| Cost of Revenues | | 12.93 | 12.63 | 12.83 | 12.15 | 11.47 | 11.41 | 11.31 | 10.95 | 9.83 | 8.55 | 8.33 | 7.84 | 7.44 | 7.71 | 7.06 | 6.18 |
|---|
| Gross Profit | | 11.10 | 10.87 | 9.41 | 8.96 | 8.18 | 7.43 | 6.64 | 6.10 | 6.05 | 5.99 | 6.18 | 6.22 | 5.87 | 5.30 | 5.85 | 6.02 |
| Revenue |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Revenues | | 6.13 | 6.01 | 6.08 | 5.82 | 5.77 | 5.84 | 5.58 | 5.51 | 5.57 | 5.58 |
|---|
| Cost of Revenues | | 3.23 | 3.23 | 3.35 | 3.12 | 3.07 | 3.09 | 3.29 | 3.27 | 3.23 | 3.04 |
|---|
| Gross Profit | | 2.90 | 2.77 | 2.73 | 2.70 | 2.70 | 2.75 | 2.29 | 2.24 | 2.34 | 2.54 |
| Operating Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.00 | 0.00 | 0.40 | 0.56 | 0.53 | 0.60 | 0.60 | 0.61 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 5.74 | 5.71 | 5.27 | 4.99 | 4.36 | 4.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Depreciation & Amortization | | 0.45 | 0.61 | 0.60 | 0.86 | 0.87 | 0.84 | 0.77 | 0.72 | 0.75 | 0.70 | 0.68 | 0.59 | 0.57 | 0.61 | 0.67 | 0.67 |
|---|
| Total Operating Expenses | | 5.99 | 6.36 | 6.14 | 5.71 | 5.27 | 4.99 | 4.36 | 4.06 | 3.56 | 3.16 | 2.80 | 2.92 | 2.60 | 2.60 | 2.95 | 3.37 |
|---|
| Operating Income | | 5.11 | 4.52 | 3.27 | 3.26 | 2.90 | 2.44 | 2.28 | 2.05 | 2.49 | 2.82 | 3.39 | 3.30 | 3.27 | 2.70 | 2.90 | 2.65 |
| Operating Income |
|
TTM |
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 | 0.11 | 0.11 | 0.11 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.31 | 1.10 | 1.38 | 2.12 |
|---|
| Depreciation & Amortization | | 0.00 | 0.15 | 0.16 | 0.14 | 0.15 | 0.15 | 0.18 | 0.14 | 0.14 | 0.14 |
|---|
| Total Operating Expenses | | 1.54 | 1.86 | 1.35 | 1.24 | 1.47 | 2.29 | 1.31 | 1.22 | 1.50 | 2.12 |
|---|
| Operating Income | | 1.36 | 0.91 | 1.38 | 1.46 | 1.22 | 0.46 | 0.98 | 1.02 | 0.85 | 0.42 |
| Net Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 |
|---|
| Other Expense | | 0.06 | -0.05 | 0.07 | 0.03 | 0.03 | 0.06 | -0.10 | -0.17 | -0.64 | 0.00 | -0.21 | 0.20 | -0.13 | 0.06 | -0.12 | -0.19 |
|---|
| IBT | | 5.17 | 4.47 | 3.34 | 3.29 | 2.93 | 2.50 | 2.18 | 1.88 | 1.85 | 2.82 | 3.18 | 3.51 | 3.14 | 2.76 | 2.79 | 2.46 |
|---|
| Income Tax Expense | | 1.54 | 1.35 | 0.90 | 0.89 | 0.77 | 0.64 | 0.55 | 0.51 | 0.71 | 0.86 | 0.98 | 1.25 | 1.27 | 1.04 | 1.07 | 0.86 |
|---|
| Net Income | | 3.62 | 3.12 | 2.44 | 2.40 | 2.16 | 1.86 | 1.63 | 1.37 | 1.14 | 1.97 | 2.20 | 2.25 | 1.87 | 1.72 | 1.72 | 1.60 |
| Net Income |
|
TTM |
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Interest Income | | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 |
|---|
| Other Expense | | 0.05 | 0.00 | -0.01 | 0.01 | 0.01 | -0.07 | 0.02 | 0.02 | -0.01 | 0.03 |
|---|
| IBT | | 1.41 | 0.91 | 1.37 | 1.47 | 1.23 | 0.39 | 1.00 | 1.05 | 0.84 | 0.44 |
|---|
| Income Tax Expense | | 0.44 | 0.24 | 0.41 | 0.45 | 0.38 | 0.11 | 0.32 | 0.32 | 0.25 | 0.02 |
|---|
| Net Income | | 0.97 | 0.67 | 0.96 | 1.02 | 0.85 | 0.28 | 0.69 | 0.73 | 0.59 | 0.43 |
| Per Share Data |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | JPY44.72 | JPY70.39 | JPY55.21 | JPY54.42 | JPY49.07 | JPY42.44 | JPY74.51 | JPY62.82 | JPY52.25 | JPY90.20 | JPY100.79 | JPY103.60 | JPY86.28 | JPY79.58 | JPY79.51 | JPY72.87 |
|---|
| EPS Diluted | | JPY44.65 | JPY70.24 | JPY55.07 | JPY54.28 | JPY48.94 | JPY42.34 | JPY74.30 | JPY62.65 | JPY52.09 | JPY89.92 | JPY100.44 | JPY103.25 | JPY86.10 | JPY79.27 | JPY78.98 | JPY72.34 |
|---|
| Shares Outstanding | | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Diluted Shares Outstanding | | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Per Share Data |
|
TTM |
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| EPS | | $0.00 | $0.00 | $21.67 | $23.05 | $19.27 | $6.33 | $15.58 | $16.55 | $13.36 | $9.71 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $21.64 | $23.02 | $19.26 | $6.31 | $15.55 | $16.55 | $13.36 | $9.69 |
|---|
| Shares Outstanding | | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Diluted Shares Outstanding | | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 14.31 | 16.98 | 14.31 | 12.52 | 11.42 | 9.25 | 8.44 | 7.60 | 7.19 | 7.64 | 7.42 | 6.73 | 5.17 | 2.92 | 2.02 | 1.01 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | -0.51 | -0.44 | -0.51 | -0.62 | -0.60 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 14.31 | 16.98 | 14.31 | 12.52 | 11.42 | 9.25 | 8.44 | 7.60 | 7.19 | 7.64 | 7.42 | 6.73 | 5.17 | 2.92 | 2.02 | 1.01 |
|---|
| Accounts Receivable | | 4.14 | 4.51 | 4.14 | 3.58 | 2.60 | 3.39 | 3.20 | 2.95 | 3.05 | 2.73 | 2.69 | 2.92 | 2.95 | 2.77 | 2.46 | 2.43 |
|---|
| Inventory | | 0.24 | 0.29 | 0.24 | 0.28 | 0.18 | 0.26 | 0.40 | 0.54 | 0.48 | 0.33 | 0.14 | 0.14 | 0.12 | 0.17 | 0.19 | 0.23 |
|---|
| Other Current Assets | | 0.70 | 0.59 | 0.70 | 0.57 | 0.39 | 0.42 | 0.35 | 0.28 | 0.20 | 0.23 | 0.14 | 0.15 | 0.08 | 0.14 | 0.16 | 0.21 |
|---|
| Total Current Assets | | 19.39 | 22.37 | 19.39 | 17.38 | 15.31 | 13.35 | 12.41 | 11.39 | 10.92 | 10.93 | 10.39 | 9.95 | 8.32 | 6.00 | 4.83 | 3.89 |
| Current Assets |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Cash And Equivalents | | 16.98 | 14.55 | 14.84 | 14.59 | 14.31 | 12.22 | 12.55 | 12.23 | 12.52 | 11.17 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.52 | -0.51 | 0.00 |
|---|
| Total Cash & ST Investments | | 16.98 | 14.55 | 14.84 | 14.59 | 14.31 | 12.22 | 12.55 | 12.23 | 12.52 | 11.17 |
|---|
| Accounts Receivable | | 4.51 | 4.56 | 3.26 | 3.87 | 4.14 | 0.00 | 3.79 | 3.71 | 3.58 | 3.94 |
|---|
| Inventory | | 0.29 | 0.31 | 0.33 | 0.28 | 0.24 | 0.27 | 0.39 | 0.36 | 0.28 | 0.31 |
|---|
| Other Current Assets | | 0.59 | 0.66 | 1.48 | 0.70 | 0.70 | 4.83 | 0.72 | 0.70 | 0.57 | 0.52 |
|---|
| Total Current Assets | | 22.37 | 20.09 | 19.92 | 19.43 | 19.39 | 17.32 | 17.46 | 16.99 | 17.38 | 15.93 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1.86 | 1.82 | 1.86 | 1.68 | 1.74 | 1.75 | 1.90 | 2.05 | 2.06 | 1.96 | 2.10 | 2.15 | 1.94 | 2.34 | 2.52 | 2.62 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.43 | 0.23 | 0.43 | 0.56 | 0.79 | 1.17 | 1.18 | 1.02 | 1.04 | 1.05 | 0.77 | 0.73 | 0.82 | 0.68 | 0.52 | 0.42 |
|---|
| Long-Term Investments | | 0.20 | 0.19 | 0.20 | 0.69 | 0.62 | 0.73 | 0.83 | 1.03 | 0.31 | 0.20 | 0.21 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.41 | 0.32 | 0.41 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.62 | 0.61 | 0.58 | 0.63 | 0.61 | 0.69 | 0.73 | 0.67 |
|---|
| Total Long-Term Assets | | 3.67 | 3.39 | 3.67 | 3.60 | 3.81 | 4.34 | 4.49 | 4.36 | 4.18 | 4.38 | 3.81 | 3.64 | 3.57 | 3.89 | 3.97 | 4.01 |
|---|
| Total Assets | | 23.06 | 25.76 | 23.06 | 20.98 | 19.13 | 17.69 | 16.89 | 15.75 | 15.11 | 15.31 | 14.20 | 13.58 | 11.89 | 9.89 | 8.80 | 7.90 |
| Long-Term Assets |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Net Property, Plant & Equipment | | 1.82 | 1.87 | 1.88 | 1.78 | 1.86 | 1.67 | 1.69 | 1.69 | 1.68 | 1.71 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.23 | 0.29 | 0.33 | 0.38 | 0.43 | 0.45 | 0.49 | 0.52 | 0.56 | 0.61 |
|---|
| Long-Term Investments | | 0.19 | 0.19 | 0.51 | 0.19 | 0.20 | 0.19 | 0.19 | 0.71 | 0.69 | 0.19 |
|---|
| Other Long-Term Assets | | 0.32 | 0.30 | 0.75 | 0.36 | 0.41 | 0.45 | 0.50 | 0.00 | 0.00 | 0.49 |
|---|
| Total Long-Term Assets | | 3.39 | 3.41 | 3.47 | 3.46 | 3.67 | 3.46 | 3.59 | 3.64 | 3.60 | 3.57 |
|---|
| Total Assets | | 25.76 | 23.49 | 23.39 | 22.89 | 23.06 | 20.79 | 21.05 | 20.63 | 20.98 | 19.51 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.07 | 0.13 | 0.07 | 0.14 | 0.09 | 0.16 | 0.18 | 0.17 | 0.21 | 0.47 | 0.33 | 0.39 | 0.50 | 0.28 | 0.31 | 0.47 |
|---|
| Short-Term Debt | | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.01 | 0.01 | 0.07 | 0.22 | 0.38 |
|---|
| Other Current Liabilities | | 2.06 | 2.49 | 1.46 | 2.16 | 2.07 | 2.03 | 2.24 | 1.71 | 1.27 | 0.72 | 0.54 | 0.64 | 0.45 | 0.29 | 0.27 | 0.28 |
|---|
| Current Liabilities | | 2.72 | 3.57 | 2.72 | 2.30 | 2.16 | 2.19 | 2.42 | 1.88 | 1.49 | 1.73 | 1.31 | 1.71 | 1.79 | 1.17 | 1.37 | 1.68 |
| Current Liabilities |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Accounts Payable | | 0.13 | 0.10 | 0.09 | 0.09 | 0.07 | 0.09 | 0.07 | 0.09 | 0.14 | 0.08 |
|---|
| Short-Term Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | 2.49 | 1.93 | 2.34 | 2.33 | 1.46 | 1.09 | 1.25 | 1.81 | 2.16 | 1.55 |
|---|
| Current Liabilities | | 3.57 | 2.18 | 2.43 | 2.86 | 2.72 | 1.51 | 1.80 | 2.13 | 2.30 | 1.63 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.01 | 0.02 | 0.09 | 0.28 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.03 | 0.05 | 0.01 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 3.27 | 4.21 | 3.27 | 2.58 | 2.28 | 2.25 | 2.43 | 1.89 | 1.49 | 1.75 | 1.31 | 1.71 | 1.80 | 1.19 | 1.46 | 1.96 |
| Long-Term Liabilities |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Long-Term Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 4.21 | 2.84 | 3.09 | 3.41 | 3.27 | 1.75 | 2.06 | 2.39 | 2.58 | 1.73 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 |
|---|
| Retained Earnings | | 16.94 | 18.62 | 16.94 | 15.82 | 14.53 | 13.40 | 12.62 | 12.09 | 11.81 | 11.76 | 11.05 | 9.99 | 8.45 | 7.17 | 5.93 | 4.57 |
|---|
| Comprehensive Income | | 0.42 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 19.78 | 21.53 | 19.78 | 18.40 | 16.84 | 15.44 | 14.47 | 13.86 | 13.62 | 13.56 | 12.89 | 11.87 | 10.09 | 8.70 | 7.34 | 5.94 |
| Total Common Equity |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Common Stock | | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 |
|---|
| Retained Earnings | | 18.62 | 17.66 | 17.41 | 16.55 | 16.94 | 16.25 | 16.18 | 15.59 | 15.82 | 15.23 |
|---|
| Comprehensive Income | | 0.35 | 0.42 | 0.34 | 0.49 | 0.42 | 0.36 | 0.40 | 0.37 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 21.53 | 20.65 | 20.29 | 19.47 | 19.78 | 19.03 | 18.99 | 18.24 | 18.40 | 17.78 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 0.02 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.00 | 0.01 | 0.02 | 0.09 | 0.31 | 0.66 |
|---|
| Book Value | | 19.79 | 21.55 | 19.79 | 18.40 | 16.84 | 15.44 | 14.47 | 13.86 | 13.62 | 13.56 | 12.89 | 11.87 | 10.09 | 8.70 | 7.34 | 5.94 |
| Other |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Total Debt | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 21.53 | 20.65 | 20.29 | 19.47 | 19.78 | 19.03 | 18.99 | 18.24 | 18.40 | 17.78 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 2.70 | 4.47 | 2.44 | 3.29 | 2.93 | 2.50 | 2.18 | 1.88 | 1.85 | 2.82 | 3.18 | 3.51 | 3.14 | 2.76 | 2.79 | 2.46 |
|---|
| Depreciation & Amortization | | 0.60 | 0.61 | 0.60 | 0.86 | 0.87 | 0.84 | 0.77 | 0.72 | 0.75 | 0.70 | 0.68 | 0.59 | 0.57 | 0.61 | 0.67 | 0.67 |
|---|
| Stock-Based Compensation | | 0.10 | 0.15 | 0.10 | 0.14 | 0.15 | 0.14 | 0.15 | 0.05 | 0.00 | 0.00 | 0.03 | 0.09 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | 0.30 | 0.08 | 0.24 | -0.65 | 0.26 | -0.18 | -0.17 | -0.04 | -0.48 | -0.15 | 0.20 | -0.03 | -0.04 | -0.27 | -0.08 | -0.11 |
|---|
| Change In Accounts Receivable | | -0.12 | -0.37 | 0.20 | -0.98 | 0.75 | -0.19 | -0.25 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | -0.07 | 0.06 | -0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Inventories | | 0.04 | -0.06 | 0.04 | -0.10 | 0.06 | 0.14 | 0.14 | -0.06 | -0.15 | -0.19 | 0.00 | -0.02 | 0.05 | 0.02 | 0.04 | -0.13 |
|---|
| Other Non-cash Items | | 1.38 | -0.88 | 0.01 | -0.44 | 0.04 | -0.14 | 0.18 | 0.35 | -0.25 | -0.65 | -0.06 | 0.04 | -0.59 | -1.02 | -0.96 | -0.99 |
|---|
| Cash from Operations | | 3.39 | 0.00 | 3.39 | 2.38 | 3.57 | 2.48 | 2.67 | 2.53 | 1.87 | 2.72 | 2.84 | 2.85 | 3.09 | 2.09 | 2.42 | 2.03 |
| Cash Flow From Operating Activities |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Net Income | | 0.67 | 0.96 | 1.02 | 0.85 | 0.28 | 0.69 | 0.73 | 0.84 | 0.44 | 0.71 |
|---|
| Depreciation & Amortization | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.18 | 0.14 | 0.14 | 0.14 | 0.35 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 | 0.02 | 0.02 | 0.05 |
|---|
| Change Working Capital | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.90 | -0.32 | -0.64 | 0.36 | 0.42 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.62 | -0.06 | 0.09 | 0.47 | -0.63 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | 0.02 | -0.01 | -0.05 | 0.00 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.12 | -0.04 | -0.08 | 0.03 |
|---|
| Other Non-cash Items | | -0.67 | -0.96 | -1.02 | -0.85 | -0.28 | 1.30 | 0.14 | 0.12 | -0.18 | -0.08 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.09 | 0.49 | 0.47 | 0.33 | 1.40 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.38 | -0.22 | -0.38 | -0.42 | -0.47 | -0.61 | -0.81 | -0.83 | -1.05 | -0.67 | -0.73 | -0.74 | -0.54 | -0.59 | -0.70 | -1.06 |
|---|
| Acquisitions | | 0.01 | 0.00 | 0.00 | 0.02 | -0.18 | 0.00 | 0.07 | -0.16 | 0.54 | -0.43 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 |
|---|
| Investments | | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | -0.39 | -0.18 | -0.93 | -0.17 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.13 | 0.00 | 0.00 | 0.03 | 0.00 | 0.78 | 0.47 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | -0.02 | 0.00 | -0.02 | 0.03 | 0.26 | -0.01 | 0.00 | 0.39 | -0.54 | -0.30 | 0.18 | -0.21 | 0.19 | -0.02 | 0.00 | -0.04 |
|---|
| Cash from Investing | | -0.40 | 0.00 | -0.41 | -0.25 | -0.40 | -0.62 | -0.71 | -0.98 | -0.45 | -1.87 | -0.72 | -0.95 | -0.34 | -0.61 | -0.71 | -1.10 |
| Cash Flow From Investing Activities |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Capital Expenditure | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | -0.13 | -0.10 | -0.11 | -0.08 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | 0.02 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | -0.12 | -0.10 | -0.12 | -0.07 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | 0.00 | 0.00 | 0.00 | -0.06 | -0.21 | -0.38 | -1.18 |
|---|
| Debt Issued | | 0.02 | -0.02 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | -0.01 | -0.01 | -0.01 | -0.01 | 0.03 | 1.84 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.01 | 0.03 | 0.03 | 0.05 |
|---|
| Repurchase of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.71 |
|---|
| Dividends Paid | | -1.32 | 0.00 | -1.32 | -1.10 | -1.10 | -1.09 | -1.09 | -1.09 | -1.09 | -1.25 | -1.14 | -0.71 | -0.59 | -0.49 | -0.35 | -0.33 |
|---|
| Other Financing Activities | | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Financing | | -1.32 | 0.00 | -1.31 | -1.10 | -1.10 | -1.09 | -1.09 | -1.09 | -1.13 | -1.26 | -1.14 | -0.69 | -0.65 | -0.66 | -0.70 | -2.17 |
| Cash Flow From Financing Activities |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Debt Issued | | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.66 | -0.08 | -0.59 | 0.00 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.66 | -0.08 | -0.59 | 0.00 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 1.79 | 2.66 | 1.79 | 1.10 | 2.17 | 0.82 | 0.84 | 0.41 | 0.29 | -0.52 | 0.89 | 1.36 | 2.26 | 0.89 | 1.01 | -1.35 |
|---|
| Closing Cash Balance | | 14.31 | 16.97 | 14.31 | 12.52 | 11.42 | 9.25 | 8.43 | 7.60 | 7.19 | 6.90 | 7.42 | 6.53 | 5.17 | 2.91 | 2.02 | 1.01 |
| Cash position |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Net Change in Cash | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.09 | -0.33 | 0.32 | -0.29 | 1.35 |
|---|
| Closing Cash Balance | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 14.31 | 12.22 | 12.55 | 12.22 | 12.52 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 3.01 | 4.17 | 3.01 | 1.96 | 3.11 | 1.87 | 1.86 | 1.69 | 0.82 | 2.04 | 2.10 | 2.11 | 2.55 | 1.50 | 1.72 | 0.97 |
|---|
| Real Free Cash Flow | | 2.91 | 4.02 | 2.91 | 1.83 | 2.96 | 1.74 | 1.71 | 1.64 | 0.82 | 2.04 | 2.07 | 2.02 | 2.55 | 1.50 | 1.72 | 0.97 |
| Free Cash Flow |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Free Cash Flow | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.05 | 0.37 | 0.37 | 0.22 | 1.32 |
|---|
| Real Free Cash Flow | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.02 | 0.34 | 0.35 | 0.20 | 1.27 |