AA
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Total Revenues | | 12.74 | 12.74 | 12.18 | 10.55 | 12.45 | 12.15 | 9.29 | 10.43 | 13.40 | 11.65 | 9.32 | 11.20 | 13.15 | 12.57 |
|---|
| Cost of Revenues | | 11.01 | 11.01 | 10.69 | 10.47 | 10.21 | 9.15 | 7.97 | 8.54 | 10.08 | 9.07 | 7.90 | 9.04 | 10.55 | 11.04 |
|---|
| Gross Profit | | 1.73 | 1.73 | 1.50 | 0.09 | 2.24 | 3.00 | 1.32 | 1.90 | 3.32 | 2.58 | 1.42 | 2.16 | 2.60 | 1.53 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 3.45 | 3.00 | 3.02 | 3.27 | 3.98 | 2.83 | 2.83 | 2.65 | 2.60 | 2.65 |
|---|
| Cost of Revenues | | 2.85 | 2.86 | 2.81 | 2.49 | 2.87 | 2.48 | 2.62 | 2.57 | 2.59 | 2.63 |
|---|
| Gross Profit | | 0.60 | 0.14 | 0.21 | 0.78 | 1.10 | 0.35 | 0.21 | 0.09 | 0.01 | 0.02 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.07 | 0.10 | 0.09 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.23 | 0.20 | 0.23 | 0.21 | 0.28 | 0.25 | 0.28 | 0.36 | 0.35 | 0.38 | 0.41 |
|---|
| Depreciation & Amortization | | 0.62 | 0.62 | 0.64 | 0.63 | 0.62 | 0.66 | 0.65 | 0.71 | 0.73 | 0.75 | 0.72 | 0.78 | 0.95 | 1.03 |
|---|
| Total Operating Expenses | | 0.76 | 0.76 | 0.33 | 0.27 | 0.85 | 0.92 | 0.89 | 1.02 | 1.01 | 1.07 | 1.11 | 1.20 | 1.55 | 1.52 |
|---|
| Operating Income | | 0.97 | 0.97 | 1.17 | -0.23 | 1.53 | 2.52 | 0.42 | 0.71 | 2.20 | 1.50 | 0.19 | 0.96 | 1.05 | 0.02 |
| Operating Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 0.06 |
|---|
| Depreciation & Amortization | | 0.16 | 0.16 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
|---|
| Total Operating Expenses | | 0.49 | 0.09 | 0.09 | 0.08 | 0.10 | 0.08 | 0.08 | 0.07 | 0.08 | 0.07 |
|---|
| Operating Income | | 0.10 | 0.05 | 0.12 | 0.70 | 1.01 | 0.27 | 0.13 | 0.02 | -0.07 | -0.18 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Interest Income | | 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 |
|---|
| Interest Expense | | 0.16 | 0.16 | 0.16 | 0.11 | 0.11 | 0.20 | 0.15 | 0.12 | 0.12 | 0.10 | 0.24 | 0.27 | 0.31 | 0.31 |
|---|
| Other Expense | | 0.11 | 0.11 | -0.88 | -0.36 | -0.80 | -1.32 | -0.25 | -1.15 | -0.59 | -0.25 | -0.23 | -1.03 | -0.81 | -2.46 |
|---|
| IBT | | 1.08 | 1.08 | 0.29 | -0.58 | 0.72 | 1.20 | 0.17 | -0.44 | 1.60 | 1.16 | -0.16 | -0.34 | -0.06 | -2.75 |
|---|
| Income Tax Expense | | -0.05 | -0.05 | 0.27 | 0.19 | 0.66 | 0.63 | 0.19 | 0.42 | 0.73 | 0.60 | 0.18 | 0.40 | 0.28 | 0.12 |
|---|
| Net Income | | 1.15 | 1.15 | 0.06 | -0.65 | 0.06 | 0.43 | -0.01 | -0.85 | 0.23 | 0.22 | -0.40 | -0.86 | -0.26 | -2.91 |
| Net Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Interest Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 |
|---|
| Interest Expense | | 0.02 | 0.03 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 |
|---|
| Other Expense | | -0.02 | 0.12 | 0.04 | -0.03 | -0.67 | -0.09 | -0.04 | -0.34 | -0.08 | -0.23 |
|---|
| IBT | | 0.09 | 0.17 | 0.16 | 0.67 | 0.34 | 0.18 | 0.09 | -0.33 | -0.08 | -0.23 |
|---|
| Income Tax Expense | | -0.13 | -0.05 | 0.01 | 0.12 | 0.14 | 0.09 | 0.06 | -0.02 | 0.15 | -0.04 |
|---|
| Net Income | | 0.20 | 0.23 | 0.16 | 0.55 | 0.20 | 0.09 | 0.02 | -0.25 | -0.15 | -0.17 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| EPS | | $0.00 | $0.00 | $0.00 | $-3.66 | $0.33 | $2.30 | $-0.08 | $-4.60 | $1.22 | $1.18 | $-2.19 | $-4.73 | $-1.40 | $-16.01 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-3.66 | $0.33 | $2.26 | $-0.08 | $-4.60 | $1.20 | $1.16 | $-2.19 | $-4.73 | $-1.40 | $-16.01 |
|---|
| Shares Outstanding | | 0.26 | 0.26 | 0.21 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 |
|---|
| Diluted Shares Outstanding | | 0.26 | 0.26 | 0.21 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 |
| Per Share Data |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.84 | $-0.94 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.84 | $-0.94 |
|---|
| Shares Outstanding | | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.23 | 0.18 | 0.18 | 0.18 | 0.18 |
|---|
| Diluted Shares Outstanding | | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.23 | 0.18 | 0.18 | 0.18 | 0.18 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Cash And Equivalents | | 1.40 | 1.14 | 0.94 | 1.36 | 1.81 | 1.61 | 0.88 | 1.11 | 1.36 | 0.85 | 0.56 | 0.27 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 1.40 | 1.14 | 0.94 | 1.36 | 1.81 | 1.61 | 0.88 | 1.11 | 1.36 | 0.85 | 0.56 | 0.27 |
|---|
| Accounts Receivable | | 1.07 | 1.24 | 0.81 | 0.91 | 0.88 | 0.56 | 0.66 | 1.00 | 1.04 | 0.83 | 0.50 | 0.71 |
|---|
| Inventory | | 1.98 | 2.00 | 2.16 | 2.43 | 1.96 | 1.40 | 1.64 | 1.64 | 1.45 | 1.16 | 1.17 | 1.50 |
|---|
| Other Current Assets | | 0.42 | 0.54 | 0.50 | 0.42 | 0.36 | 0.29 | 0.29 | 0.30 | 0.27 | 0.33 | 0.33 | 0.44 |
|---|
| Total Current Assets | | 4.90 | 4.91 | 4.41 | 5.25 | 5.03 | 4.52 | 3.53 | 4.13 | 4.24 | 3.18 | 2.57 | 2.92 |
| Current Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Cash And Equivalents | | 1.49 | 1.51 | 1.20 | 1.14 | 1.31 | 1.40 | 1.36 | 0.94 | 0.93 | 0.99 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 1.49 | 1.51 | 1.20 | 1.14 | 1.31 | 1.40 | 1.36 | 0.94 | 0.93 | 0.99 |
|---|
| Accounts Receivable | | 1.19 | 1.20 | 1.35 | 1.24 | 1.01 | 1.07 | 1.00 | 0.81 | 0.80 | 0.81 |
|---|
| Inventory | | 2.19 | 2.22 | 2.18 | 2.00 | 2.10 | 1.98 | 2.05 | 2.16 | 2.19 | 2.40 |
|---|
| Other Current Assets | | 0.41 | 0.46 | 0.48 | 0.54 | 0.45 | 0.46 | 0.47 | 0.50 | 0.45 | 0.47 |
|---|
| Total Current Assets | | 5.28 | 5.40 | 5.21 | 4.91 | 4.87 | 4.90 | 4.88 | 4.41 | 4.37 | 4.67 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Net Property, Plant & Equipment | | 6.50 | 6.39 | 6.79 | 6.49 | 6.62 | 7.19 | 7.92 | 8.33 | 9.14 | 9.33 | 9.39 | 11.33 |
|---|
| Goodwill | | 0.14 | 0.14 | 0.15 | 0.15 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.15 | 0.16 |
|---|
| Intangible Assets | | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.05 | 0.05 | 0.06 | 0.06 | 0.14 | 0.05 | 0.07 |
|---|
| Long-Term Investments | | 0.99 | 0.98 | 0.98 | 1.14 | 1.20 | 1.05 | 1.11 | 1.36 | 1.41 | 1.36 | 1.47 | 1.78 |
|---|
| Other Long-Term Assets | | 1.42 | 1.32 | 1.47 | 1.42 | 1.47 | 1.25 | 1.23 | 1.35 | 1.63 | 1.84 | 2.19 | 1.37 |
|---|
| Total Long-Term Assets | | 9.40 | 9.15 | 9.75 | 9.53 | 9.98 | 10.34 | 11.11 | 11.81 | 13.21 | 13.55 | 13.85 | 15.76 |
|---|
| Total Assets | | 14.31 | 14.06 | 14.16 | 14.78 | 15.00 | 14.86 | 14.64 | 15.95 | 17.45 | 16.73 | 16.41 | 18.68 |
| Long-Term Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Property, Plant & Equipment | | 6.63 | 6.67 | 6.50 | 6.39 | 6.72 | 6.50 | 6.58 | 6.79 | 6.53 | 6.45 |
|---|
| Goodwill | | 0.00 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 |
|---|
| Intangible Assets | | 0.00 | 0.03 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
|---|
| Long-Term Investments | | 1.99 | 1.02 | 1.01 | 0.98 | 0.98 | 0.99 | 0.97 | 0.98 | 1.00 | 1.03 |
|---|
| Other Long-Term Assets | | 1.54 | 1.41 | 1.38 | 1.32 | 1.47 | 1.42 | 1.42 | 1.47 | 1.44 | 1.47 |
|---|
| Total Long-Term Assets | | 10.69 | 9.59 | 9.37 | 9.15 | 9.68 | 9.40 | 9.45 | 9.75 | 9.55 | 9.46 |
|---|
| Total Assets | | 15.97 | 14.99 | 14.57 | 14.06 | 14.54 | 14.31 | 14.33 | 14.16 | 13.92 | 14.13 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Accounts Payable | | 1.62 | 1.81 | 1.71 | 1.76 | 1.67 | 1.40 | 1.48 | 1.66 | 1.90 | 1.47 | 1.38 | 1.74 |
|---|
| Short-Term Debt | | 0.08 | 0.13 | 0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | 0.03 |
|---|
| Other Current Liabilities | | 1.35 | 1.36 | 1.15 | 1.25 | 0.79 | 0.87 | 0.56 | 0.83 | 0.60 | 0.75 | 0.56 | 0.45 |
|---|
| Current Liabilities | | 3.17 | 3.40 | 3.03 | 3.00 | 3.22 | 2.76 | 2.56 | 2.92 | 3.25 | 2.84 | 2.40 | 2.74 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.62 | 1.63 | 1.63 | 1.81 | 1.54 | 1.62 | 1.59 | 1.71 | 1.47 | 1.49 |
|---|
| Short-Term Debt | | 2.58 | 0.08 | 0.08 | 0.13 | 0.46 | 0.08 | 0.08 | 0.08 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | -1.15 | 1.32 | 1.24 | 1.47 | 1.34 | 1.35 | 1.28 | 1.15 | 1.04 | 1.04 |
|---|
| Current Liabilities | | 3.39 | 3.27 | 3.04 | 3.40 | 3.46 | 3.17 | 3.04 | 3.03 | 2.62 | 2.60 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Long-Term Debt | | 2.47 | 2.69 | 1.84 | 1.81 | 1.73 | 2.46 | 1.80 | 1.80 | 1.39 | 1.42 | 0.21 | 0.31 |
|---|
| Capital Leases | | 0.00 | 0.26 | 0.10 | 0.06 | 0.06 | 0.08 | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.00 | 3.17 | 4.09 | 4.00 | 3.55 | 5.67 | 4.10 | 1.97 | 2.16 |
|---|
| Total Liabilities | | 8.89 | 8.91 | 8.31 | 8.21 | 8.75 | 9.87 | 8.78 | 8.55 | 10.65 | 9.04 | 4.90 | 5.61 |
| Long-Term Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Long-Term Debt | | 2.58 | 2.57 | 2.57 | 2.69 | 2.47 | 2.47 | 2.47 | 1.84 | 1.81 | 1.81 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 | 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 | | 9.54 | 8.76 | 8.76 | 8.91 | 9.29 | 8.89 | 8.79 | 8.31 | 7.83 | 7.67 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 11.04 | 11.92 |
|---|
| Retained Earnings | | -1.56 | -1.32 | -1.29 | -0.55 | -0.32 | -0.73 | -0.56 | 0.34 | 0.11 | -0.10 | 0.00 | 0.00 |
|---|
| Comprehensive Income | | -3.74 | -5.11 | -3.65 | -3.58 | -4.63 | -5.65 | -5.00 | -4.57 | -5.19 | -3.76 | -1.60 | -1.32 |
|---|
| Total Common Equity | | 3.90 | 5.16 | 4.25 | 5.06 | 4.64 | 3.29 | 4.08 | 5.39 | 4.52 | 5.65 | 9.44 | 10.60 |
| Total Common Equity |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | -0.46 | -0.66 | -0.80 | -1.32 | -1.50 | -1.56 | -1.56 | -1.29 | -1.13 | -0.94 |
|---|
| Comprehensive Income | | -4.77 | -4.76 | -4.94 | -5.11 | -4.74 | -3.74 | -3.63 | -3.65 | -3.55 | -3.39 |
|---|
| Total Common Equity | | 6.35 | 6.14 | 5.82 | 5.16 | 5.25 | 3.90 | 3.99 | 4.25 | 4.51 | 4.84 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Total Debt | | 2.55 | 2.82 | 1.92 | 1.81 | 1.73 | 2.47 | 1.80 | 1.80 | 1.40 | 1.45 | 0.23 | 0.34 |
|---|
| Book Value | | 5.42 | 5.16 | 5.85 | 6.57 | 6.25 | 4.99 | 5.86 | 7.39 | 6.80 | 7.69 | 11.51 | 13.07 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.09 | 0.10 | 0.00 | 0.00 | 0.00 | 1.52 | 1.54 | 1.59 | 1.58 | 1.62 |
|---|
| Book Value | | 6.35 | 6.14 | 5.82 | 5.16 | 5.25 | 3.90 | 3.99 | 4.25 | 4.51 | 4.84 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Income | | -0.58 | 1.13 | 0.02 | -0.65 | 0.06 | 0.57 | -0.01 | -0.85 | 0.87 | 0.56 | -0.35 | -0.74 | -0.35 | -2.87 |
|---|
| Depreciation & Amortization | | 0.72 | 0.62 | 0.64 | 0.63 | 0.62 | 0.26 | 0.64 | 0.87 | 0.73 | 0.75 | 0.72 | 0.78 | 0.95 | 1.03 |
|---|
| Stock-Based Compensation | | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.04 | 0.02 | 0.03 | 0.04 | 0.04 | 0.03 |
|---|
| Change Working Capital | | 0.07 | 0.07 | -0.50 | -0.07 | -0.89 | -0.67 | -0.02 | -0.27 | -0.79 | -0.53 | -0.84 | -0.44 | -0.62 | -0.20 |
|---|
| Change In Accounts Receivable | | 0.36 | 0.07 | -0.49 | 0.10 | 0.00 | -0.69 | -0.29 | 0.08 | -0.59 | -0.78 | -0.74 | -0.46 | -0.54 | -0.55 |
|---|
| Change In Accounts Payable | | 0.15 | 0.06 | 0.19 | -0.07 | 0.19 | 0.35 | 0.03 | -0.15 | -0.17 | 0.38 | 0.01 | -0.16 | 0.11 | 0.22 |
|---|
| Change In Inventories | | 0.38 | -0.06 | 0.05 | 0.24 | -0.55 | -0.64 | 0.12 | 0.14 | -0.28 | -0.24 | 0.04 | 0.21 | -0.13 | 0.04 |
|---|
| Other Non-cash Items | | 1.03 | -0.41 | 0.40 | 0.20 | 0.74 | 0.57 | -0.21 | 0.89 | -0.36 | 0.24 | 0.18 | 1.15 | 0.86 | 2.48 |
|---|
| Cash from Operations | | 0.33 | 0.00 | 0.00 | 0.09 | 0.82 | 0.92 | 0.39 | 0.69 | 0.45 | 1.22 | -0.31 | 0.88 | 0.84 | 0.45 |
| Cash Flow From Operating Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Income | | 0.20 | 0.23 | 0.15 | 0.55 | 0.20 | 0.10 | 0.03 | -0.31 | -0.15 | -0.19 |
|---|
| Depreciation & Amortization | | 0.16 | 0.16 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.23 |
|---|
| Stock-Based Compensation | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Change Working Capital | | 0.50 | 0.08 | 0.19 | -0.70 | -0.07 | -0.27 | 0.11 | -0.28 | 0.12 | 0.13 |
|---|
| Change In Accounts Receivable | | -0.03 | -0.05 | 0.23 | -0.09 | -0.29 | 0.08 | -0.07 | -0.21 | -0.06 | 0.70 |
|---|
| Change In Accounts Payable | | 0.32 | -0.03 | -0.03 | -0.21 | 0.34 | -0.09 | 0.04 | -0.10 | 0.20 | 0.00 |
|---|
| Change In Inventories | | 0.00 | 0.05 | 0.04 | -0.16 | -0.03 | -0.08 | 0.09 | 0.07 | 0.08 | 0.14 |
|---|
| Other Non-cash Items | | -0.44 | 0.05 | -0.04 | 0.02 | 0.08 | 0.08 | -0.02 | 0.26 | -0.04 | 0.02 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.20 | 0.07 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Capital Expenditure | | -0.60 | -0.62 | -0.58 | -0.53 | -0.48 | -0.39 | -0.35 | -0.38 | -0.40 | -0.41 | -0.40 | -0.39 | -0.44 | -0.57 |
|---|
| Acquisitions | | 0.14 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.40 | 0.00 | 0.44 | 0.00 |
|---|
| Investments | | -0.05 | 0.00 | -0.04 | -0.07 | -0.03 | -0.01 | -0.01 | -0.11 | -0.01 | -0.07 | 0.00 | -0.06 | -0.15 | -0.24 |
|---|
| Sales of Investment | | -0.15 | 0.16 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.15 | 0.00 | 0.03 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.02 | 0.01 | 0.97 | 0.20 | 0.02 | 0.00 | 0.25 | 0.93 | 0.07 | -0.22 | 0.01 |
|---|
| Cash from Investing | | -0.56 | 0.00 | 0.00 | -0.59 | -0.50 | 0.57 | -0.17 | -0.47 | -0.41 | -0.23 | 1.08 | -0.38 | -0.34 | -0.80 |
| Cash Flow From Investing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Capital Expenditure | | -0.24 | -0.15 | -0.13 | -0.09 | -0.17 | -0.15 | -0.16 | -0.10 | -0.19 | -0.15 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.04 |
|---|
| Investments | | 0.04 | -0.01 | -0.01 | -0.02 | -0.01 | -0.01 | 0.00 | -0.02 | -0.02 | -0.02 |
|---|
| Sales of Investment | | 0.01 | 0.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | -0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.17 | -0.17 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Debt Repaid | | -0.80 | 0.00 | 0.00 | 0.06 | 0.00 | -1.29 | 0.00 | -0.01 | -0.14 | -0.06 | -0.03 | -0.02 | -0.04 | -0.04 |
|---|
| Debt Issued | | 4.09 | 2.82 | 0.90 | 0.16 | 0.08 | 0.56 | 0.67 | 0.01 | 0.53 | 0.02 | 1.25 | -0.09 | 0.38 | 0.04 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.52 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.02 | 0.00 | -0.02 | -0.03 | -0.50 | -0.15 | 0.00 | 0.00 | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.07 | 0.00 | 0.00 | -0.07 | -0.07 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | 0.02 | 0.00 | 0.00 | 0.07 | -0.22 | -0.22 | 0.52 | -0.44 | -0.10 | -0.45 | -0.45 | -0.14 | -0.41 | 0.47 |
|---|
| Cash from Financing | | 0.63 | 0.00 | 0.00 | 0.06 | -0.77 | -1.16 | 0.51 | -0.44 | -0.29 | -0.51 | -0.48 | -0.16 | -0.44 | 0.43 |
| Cash Flow From Financing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.03 |
|---|
| Debt Issued | | 5.16 | 2.51 | 0.00 | -0.17 | -0.12 | 0.39 | 2.55 | 0.63 | 0.12 | 0.03 |
|---|
| 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 | | 0.08 | -0.08 | 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 | 0.00 | 0.00 | -0.02 | -0.02 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.02 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.04 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Change in Cash | | 0.27 | 0.46 | 0.19 | -0.43 | -0.45 | 0.31 | 0.73 | -0.23 | -0.25 | 0.51 | 0.30 | 0.29 | 0.05 | 0.07 |
|---|
| Closing Cash Balance | | 1.44 | 1.69 | 1.23 | 1.05 | 1.47 | 1.92 | 1.61 | 0.88 | 1.12 | 1.36 | 0.85 | 0.56 | 0.27 | 0.21 |
| Cash position |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Change in Cash | | 0.16 | -0.49 | 0.31 | 0.06 | -0.18 | -0.08 | 0.04 | 0.41 | -0.05 | -0.07 |
|---|
| Closing Cash Balance | | 0.91 | 0.75 | 1.60 | 1.29 | 1.23 | 1.41 | 1.49 | 1.46 | 0.98 | 1.03 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Free Cash Flow | | -0.27 | 0.57 | 0.04 | -0.44 | 0.34 | 0.53 | 0.04 | 0.31 | 0.05 | 0.82 | -0.72 | 0.48 | 0.40 | -0.12 |
|---|
| Real Free Cash Flow | | -0.30 | 0.53 | 0.01 | -0.48 | 0.30 | 0.49 | 0.02 | 0.28 | 0.01 | 0.80 | -0.74 | 0.45 | 0.36 | -0.15 |
| Free Cash Flow |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Free Cash Flow | | 0.16 | 0.07 | 0.36 | -0.02 | 0.25 | 0.00 | 0.12 | -0.32 | 0.01 | -0.08 |
|---|
| Real Free Cash Flow | | 0.15 | 0.06 | 0.35 | -0.03 | 0.24 | -0.01 | 0.11 | -0.33 | 0.00 | -0.08 |