AGCO
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 10.08 | 10.08 | 11.66 | 14.41 | 12.65 | 11.14 | 9.15 | 9.04 | 9.35 | 8.31 | 7.41 | 7.47 | 9.72 | 10.79 | 9.96 | 8.77 | 6.90 |
|---|
| Cost of Revenues | | 7.58 | 7.59 | 8.82 | 10.64 | 9.65 | 8.57 | 7.09 | 7.06 | 7.36 | 6.54 | 5.90 | 5.91 | 7.66 | 8.40 | 7.84 | 7.00 | 5.64 |
|---|
| Gross Profit | | 2.51 | 2.50 | 2.84 | 3.78 | 3.00 | 2.57 | 2.06 | 1.98 | 2.00 | 1.77 | 1.52 | 1.56 | 2.07 | 2.39 | 2.12 | 1.78 | 1.26 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 2.92 | 2.48 | 2.64 | 2.05 | 2.89 | 2.60 | 3.25 | 2.93 | 3.80 | 3.46 |
|---|
| Cost of Revenues | | 2.18 | 1.86 | 1.99 | 1.55 | 2.20 | 2.00 | 2.44 | 2.17 | 2.82 | 2.52 |
|---|
| Gross Profit | | 0.74 | 0.62 | 0.64 | 0.50 | 0.69 | 0.60 | 0.81 | 0.76 | 0.98 | 0.93 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.55 | 0.44 | 0.41 | 0.34 | 0.34 | 0.36 | 0.32 | 0.30 | 0.28 | 0.34 | 0.35 | 0.32 | 0.28 | 0.22 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 1.45 | 1.19 | 1.09 | 1.00 | 1.04 | 1.07 | 0.97 | 0.87 | 0.85 | 1.00 | 1.09 | 1.04 | 0.87 | 0.69 |
|---|
| Depreciation & Amortization | | 0.33 | 0.33 | 0.33 | 0.29 | 0.17 | 0.25 | 0.30 | 0.27 | 0.29 | 0.28 | 0.27 | 0.26 | 0.28 | 0.26 | 0.23 | 0.17 | 0.15 |
|---|
| Total Operating Expenses | | 1.81 | 1.80 | 1.87 | 2.08 | 1.69 | 1.56 | 1.40 | 1.44 | 1.49 | 1.35 | 1.22 | 1.18 | 1.37 | 1.49 | 1.41 | 1.17 | 0.93 |
|---|
| Operating Income | | 0.69 | 0.70 | 0.98 | 1.70 | 1.27 | 1.00 | 0.60 | 0.47 | 0.49 | 0.40 | 0.29 | 0.36 | 0.65 | 0.90 | 0.69 | 0.61 | 0.32 |
| 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 | 0.15 | 0.14 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.42 | 0.35 |
|---|
| Depreciation & Amortization | | 0.09 | 0.09 | 0.08 | 0.08 | 0.09 | 0.07 | 0.10 | 0.08 | 0.08 | 0.07 |
|---|
| Total Operating Expenses | | 0.46 | 0.46 | 0.44 | 0.44 | 0.43 | 0.47 | 0.52 | 0.48 | 0.58 | 0.51 |
|---|
| Operating Income | | 0.28 | 0.16 | 0.20 | 0.06 | 0.26 | 0.13 | 0.29 | 0.28 | 0.40 | 0.42 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.00 | 0.00 | 0.07 | 0.06 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.02 | 0.02 | 0.03 | 0.03 |
|---|
| Interest Expense | | 0.07 | 0.07 | 0.16 | 0.07 | 0.01 | 0.01 | 0.02 | 0.02 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
|---|
| Other Expense | | -0.05 | -0.06 | -1.36 | -0.37 | -0.16 | -0.06 | -0.04 | -0.21 | -0.09 | -0.09 | -0.04 | -0.06 | -0.10 | -0.04 | -0.06 | -0.02 | -0.02 |
|---|
| IBT | | 0.64 | 0.64 | -0.39 | 1.33 | 1.11 | 0.94 | 0.56 | 0.26 | 0.36 | 0.28 | 0.20 | 0.28 | 0.54 | 0.80 | 0.60 | 0.56 | 0.27 |
|---|
| Income Tax Expense | | -0.08 | -0.08 | 0.10 | 0.23 | 0.30 | 0.11 | 0.19 | 0.18 | 0.11 | 0.13 | 0.09 | 0.07 | 0.19 | 0.26 | 0.14 | -0.02 | 0.10 |
|---|
| Net Income | | 0.73 | 0.73 | -0.42 | 1.17 | 0.89 | 0.90 | 0.43 | 0.08 | 0.29 | 0.19 | 0.16 | 0.27 | 0.41 | 0.60 | 0.52 | 0.58 | 0.22 |
| 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 | 0.01 | 0.01 |
|---|
| Interest Expense | | 0.01 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.00 | 0.00 | 0.01 |
|---|
| Other Expense | | -0.11 | 0.20 | -0.09 | -0.05 | -0.60 | -0.09 | -0.62 | -0.04 | -0.14 | -0.09 |
|---|
| IBT | | 0.17 | 0.35 | 0.11 | 0.01 | -0.34 | 0.04 | -0.33 | 0.24 | 0.25 | 0.33 |
|---|
| Income Tax Expense | | 0.08 | 0.05 | -0.21 | 0.00 | -0.02 | 0.01 | 0.04 | 0.07 | -0.08 | 0.08 |
|---|
| Net Income | | 0.10 | 0.31 | 0.31 | 0.01 | -0.26 | 0.03 | -0.37 | 0.17 | 0.34 | 0.28 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $0.00 | $15.66 | $11.92 | $11.93 | $5.69 | $1.05 | $3.62 | $2.34 | $1.97 | $3.06 | $4.39 | $6.14 | $5.38 | $6.10 | $2.38 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $15.64 | $11.87 | $11.85 | $5.65 | $1.04 | $3.58 | $2.32 | $1.96 | $3.06 | $4.36 | $6.01 | $5.30 | $5.95 | $2.29 |
|---|
| Shares Outstanding | | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.09 |
|---|
| Diluted Shares Outstanding | | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 |
| 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 | $4.54 | $3.75 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $4.53 | $3.74 |
|---|
| Shares Outstanding | | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
|---|
| Diluted Shares Outstanding | | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.66 | 0.61 | 0.60 | 0.79 | 0.89 | 1.12 | 0.43 | 0.33 | 0.37 | 0.43 | 0.43 | 0.36 | 1.05 | 0.78 | 0.72 | 0.72 |
|---|
| Short Term Investments | | 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 Cash & ST Investments | | 0.66 | 0.61 | 0.60 | 0.79 | 0.89 | 1.12 | 0.43 | 0.33 | 0.37 | 0.43 | 0.43 | 0.36 | 1.05 | 0.78 | 0.72 | 0.72 |
|---|
| Accounts Receivable | | 1.47 | 1.27 | 1.61 | 1.22 | 0.99 | 0.86 | 0.80 | 0.88 | 1.02 | 0.89 | 0.84 | 0.96 | 0.94 | 0.92 | 0.99 | 0.91 |
|---|
| Inventory | | 3.50 | 2.73 | 3.44 | 3.19 | 2.59 | 1.97 | 2.08 | 1.91 | 1.87 | 1.51 | 1.42 | 1.75 | 2.02 | 1.70 | 1.56 | 1.23 |
|---|
| Other Current Assets | | 1.02 | 0.53 | 0.70 | 0.54 | 0.54 | 0.42 | 0.42 | 0.42 | 0.37 | 0.33 | 0.21 | 0.23 | 0.27 | 0.30 | 0.24 | 0.21 |
|---|
| Total Current Assets | | 6.64 | 5.14 | 6.34 | 5.74 | 5.01 | 4.37 | 3.73 | 3.54 | 3.63 | 3.17 | 2.90 | 3.53 | 4.52 | 3.95 | 3.66 | 3.12 |
| 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 | | 0.88 | 0.78 | 0.56 | 0.61 | 0.62 | 0.66 | 2.46 | 0.60 | 0.68 | 0.46 |
|---|
| 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 | | 0.88 | 0.78 | 0.56 | 0.61 | 0.62 | 0.66 | 2.46 | 0.60 | 0.68 | 0.46 |
|---|
| Accounts Receivable | | 1.22 | 1.21 | 1.24 | 1.27 | 1.45 | 1.47 | 1.54 | 1.61 | 1.64 | 1.71 |
|---|
| Inventory | | 3.08 | 3.10 | 2.96 | 2.73 | 3.44 | 3.50 | 3.78 | 3.44 | 3.73 | 3.83 |
|---|
| Other Current Assets | | 0.54 | 0.54 | 0.53 | 0.53 | 1.02 | 1.02 | 0.59 | 0.70 | 0.62 | 0.75 |
|---|
| Total Current Assets | | 5.72 | 5.63 | 5.29 | 5.14 | 6.54 | 6.64 | 8.37 | 6.34 | 6.68 | 6.75 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1.97 | 1.99 | 2.10 | 1.76 | 1.62 | 1.67 | 1.60 | 1.37 | 1.49 | 1.36 | 1.35 | 1.53 | 1.60 | 1.41 | 1.22 | 0.92 |
|---|
| Goodwill | | 2.41 | 1.82 | 1.33 | 1.31 | 1.28 | 1.31 | 1.30 | 1.50 | 1.54 | 1.38 | 1.11 | 1.19 | 1.18 | 1.19 | 1.19 | 0.63 |
|---|
| Intangible Assets | | 0.69 | 0.73 | 0.31 | 0.36 | 0.39 | 0.46 | 0.50 | 0.57 | 0.65 | 0.61 | 0.51 | 0.55 | 0.57 | 0.61 | 0.67 | 0.17 |
|---|
| Long-Term Investments | | 0.55 | 0.52 | 0.51 | 0.44 | 0.41 | 0.44 | 0.38 | 0.40 | 0.41 | 0.41 | 0.39 | 0.42 | 0.42 | 0.39 | 0.35 | 0.40 |
|---|
| Other Long-Term Assets | | 0.86 | 0.44 | 0.35 | 0.27 | 0.29 | 0.18 | 0.15 | 0.14 | 0.15 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 |
|---|
| Total Long-Term Assets | | 6.98 | 6.05 | 5.08 | 4.36 | 4.17 | 4.14 | 4.03 | 4.09 | 4.34 | 4.00 | 3.60 | 3.87 | 3.92 | 3.77 | 3.59 | 2.32 |
|---|
| Total Assets | | 13.61 | 11.19 | 11.42 | 10.10 | 9.18 | 8.50 | 7.76 | 7.63 | 7.97 | 7.17 | 6.50 | 7.40 | 8.44 | 7.72 | 7.26 | 5.44 |
| 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 | | 2.15 | 2.15 | 2.05 | 1.99 | 2.05 | 1.97 | 2.06 | 2.10 | 1.92 | 1.91 |
|---|
| Goodwill | | 1.90 | 1.90 | 1.84 | 1.82 | 2.36 | 2.41 | 1.33 | 1.33 | 1.31 | 1.33 |
|---|
| Intangible Assets | | 0.69 | 0.71 | 0.72 | 0.73 | 0.59 | 0.69 | 0.29 | 0.31 | 0.32 | 0.34 |
|---|
| Long-Term Investments | | 0.60 | 0.59 | 0.55 | 0.52 | 0.55 | 0.52 | 0.52 | 0.53 | 0.51 | 0.51 |
|---|
| Other Long-Term Assets | | 0.51 | 0.50 | 0.45 | 0.44 | 0.91 | 0.89 | 0.40 | 0.33 | 0.32 | 0.30 |
|---|
| Total Long-Term Assets | | 6.75 | 6.68 | 6.19 | 6.05 | 6.97 | 6.98 | 5.08 | 5.08 | 4.68 | 4.65 |
|---|
| Total Assets | | 12.47 | 12.31 | 11.48 | 11.19 | 13.51 | 13.61 | 13.46 | 11.42 | 11.35 | 11.39 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.08 | 0.81 | 1.21 | 1.39 | 1.08 | 0.86 | 0.91 | 0.87 | 0.92 | 0.72 | 0.63 | 0.67 | 0.96 | 0.89 | 0.94 | 0.68 |
|---|
| Short-Term Debt | | 0.32 | 0.42 | 0.02 | 0.20 | 0.09 | 0.36 | 0.15 | 0.18 | 0.10 | 0.09 | 0.31 | 0.09 | 0.31 | 0.06 | 0.06 | 0.28 |
|---|
| Other Current Liabilities | | 2.97 | 2.36 | 2.72 | 2.51 | 0.22 | 0.23 | 0.16 | 1.58 | 0.23 | 0.18 | 0.15 | 0.21 | 0.15 | 0.10 | 0.13 | 0.07 |
|---|
| Current Liabilities | | 4.36 | 3.83 | 4.34 | 4.09 | 3.45 | 3.36 | 2.88 | 2.77 | 2.65 | 2.14 | 2.19 | 2.22 | 2.81 | 2.27 | 2.21 | 1.91 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.99 | 1.06 | 1.01 | 0.81 | 0.96 | 1.08 | 1.24 | 1.21 | 1.31 | 1.39 |
|---|
| Short-Term Debt | | 0.11 | 0.21 | 0.18 | 0.42 | 0.41 | 0.32 | 0.30 | 0.06 | 0.15 | 0.29 |
|---|
| Other Current Liabilities | | 2.53 | 2.54 | 2.27 | 2.36 | 2.91 | 2.97 | 2.67 | 2.67 | 2.66 | 2.62 |
|---|
| Current Liabilities | | 3.63 | 3.80 | 3.46 | 3.83 | 4.28 | 4.36 | 4.21 | 4.34 | 4.12 | 4.30 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 3.60 | 2.36 | 1.52 | 1.39 | 1.53 | 1.38 | 1.34 | 1.28 | 1.62 | 1.61 | 0.93 | 1.00 | 0.94 | 1.23 | 1.41 | 0.44 |
|---|
| Capital Leases | | 0.13 | 0.13 | 0.14 | 0.13 | 0.12 | 0.13 | 0.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.11 | 0.13 | 0.12 | 0.11 | 0.12 | 0.11 | 0.11 | 0.12 | 0.13 | 0.11 | 0.09 | 0.24 | 0.25 | 0.24 | 0.19 | 0.10 |
|---|
| Total Liabilities | | 9.06 | 7.15 | 6.76 | 6.22 | 5.74 | 5.49 | 4.85 | 4.63 | 4.88 | 4.33 | 3.62 | 3.90 | 4.39 | 4.23 | 4.23 | 2.78 |
| 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 | | 2.86 | 2.89 | 2.89 | 2.36 | 3.74 | 3.72 | 3.56 | 1.52 | 2.05 | 2.15 |
|---|
| Capital Leases | | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.13 | 0.13 |
|---|
| Def. Tax Liability | | 0.14 | 0.14 | 0.13 | 0.13 | 0.12 | 0.11 | 0.12 | 0.12 | 0.11 | 0.12 |
|---|
| Total Liabilities | | 7.67 | 7.84 | 7.37 | 7.15 | 9.02 | 9.06 | 8.70 | 6.76 | 7.00 | 7.26 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| 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 | 0.00 |
|---|
| Retained Earnings | | 5.93 | 5.65 | 6.36 | 5.65 | 5.18 | 4.76 | 4.44 | 4.48 | 4.25 | 4.11 | 4.00 | 3.77 | 3.40 | 2.84 | 2.32 | 1.74 |
|---|
| Comprehensive Income | | -1.89 | -1.90 | -1.71 | -1.80 | -1.77 | -1.81 | -1.60 | -1.56 | -1.36 | -1.44 | -1.46 | -0.91 | -0.51 | -0.48 | -0.40 | -0.13 |
|---|
| Total Common Equity | | 4.05 | 3.74 | 4.66 | 3.88 | 3.42 | 2.98 | 2.85 | 2.93 | 3.03 | 2.78 | 2.84 | 3.45 | 4.01 | 3.46 | 3.00 | 2.66 |
| 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 | | 6.21 | 5.92 | 5.63 | 5.65 | 5.94 | 5.93 | 6.51 | 6.36 | 6.05 | 5.79 |
|---|
| Comprehensive Income | | -1.73 | -1.76 | -1.82 | -1.90 | -1.80 | -1.89 | -1.75 | -1.71 | -1.74 | -1.68 |
|---|
| Total Common Equity | | 4.49 | 4.17 | 3.81 | 3.74 | 4.15 | 4.05 | 4.76 | 4.66 | 4.36 | 4.14 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 4.04 | 2.78 | 1.53 | 1.59 | 1.62 | 1.74 | 1.49 | 1.46 | 1.71 | 1.70 | 1.24 | 1.09 | 1.25 | 1.29 | 1.47 | 0.72 |
|---|
| Book Value | | 4.56 | 4.04 | 4.66 | 3.88 | 3.44 | 3.02 | 2.91 | 2.99 | 3.10 | 2.84 | 2.88 | 3.50 | 4.04 | 3.49 | 3.03 | 2.66 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.30 | 0.30 | 0.30 | 0.30 | 0.34 | 0.50 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 4.49 | 4.17 | 3.81 | 3.74 | 4.15 | 4.05 | 4.76 | 4.66 | 4.36 | 4.14 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.42 | 0.73 | -0.49 | 1.17 | 0.87 | 0.90 | 0.42 | 0.12 | 0.28 | 0.19 | 0.16 | 0.26 | 0.40 | 0.59 | 0.52 | 0.59 | 0.22 |
|---|
| Depreciation & Amortization | | 0.32 | 0.33 | 0.33 | 0.29 | 0.27 | 0.28 | 0.27 | 0.27 | 0.29 | 0.28 | 0.27 | 0.26 | 0.28 | 0.26 | 0.23 | 0.17 | 0.15 |
|---|
| Stock-Based Compensation | | 0.04 | 0.03 | 0.02 | 0.05 | 0.03 | 0.03 | 0.04 | 0.04 | 0.05 | 0.04 | 0.02 | 0.01 | -0.01 | 0.03 | 0.04 | 0.02 | 0.01 |
|---|
| Change Working Capital | | 0.34 | 0.50 | 0.03 | -0.11 | -0.29 | -0.45 | 0.19 | 0.06 | -0.03 | 0.04 | -0.09 | 0.04 | -0.22 | -0.11 | -0.09 | 0.08 | 0.04 |
|---|
| Change In Accounts Receivable | | -0.07 | 0.23 | 0.06 | -0.44 | 0.00 | 0.00 | 0.00 | 0.00 | -0.57 | -0.86 | -1.14 | -0.83 | -1.42 | -1.51 | -1.36 | 0.15 | -1.17 |
|---|
| Change In Accounts Payable | | -0.13 | 0.04 | -0.22 | -0.19 | 0.32 | 0.29 | -0.06 | 0.04 | -0.02 | 0.12 | 0.06 | 0.04 | -0.22 | 0.05 | -0.06 | 0.16 | 0.07 |
|---|
| Change In Inventories | | 0.02 | 0.24 | 0.31 | -0.16 | -0.67 | -0.76 | 0.12 | -0.22 | -0.21 | -0.20 | -0.03 | 0.12 | 0.11 | -0.36 | -0.16 | -0.22 | -0.06 |
|---|
| Other Non-cash Items | | 1.29 | -0.22 | 0.90 | -0.03 | 0.01 | 0.04 | -0.03 | 0.18 | 0.02 | 0.04 | 0.01 | -0.02 | -0.02 | -0.01 | 0.01 | -0.01 | 0.00 |
|---|
| Cash from Operations | | 1.33 | 0.00 | 0.00 | 1.10 | 0.84 | 0.68 | 0.90 | 0.70 | 0.60 | 0.58 | 0.37 | 0.52 | 0.44 | 0.80 | 0.67 | 0.73 | 0.44 |
| 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 | | 0.10 | 0.30 | 0.31 | 0.01 | -0.31 | 0.03 | -0.37 | 0.17 | 0.34 | 0.28 |
|---|
| Depreciation & Amortization | | 0.00 | 0.09 | 0.08 | 0.08 | 0.09 | 0.07 | 0.10 | 0.08 | 0.08 | 0.07 |
|---|
| Stock-Based Compensation | | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Change Working Capital | | 0.58 | -0.03 | 0.22 | -0.27 | 0.69 | -0.07 | 0.03 | -0.62 | 0.68 | 0.25 |
|---|
| Change In Accounts Receivable | | 0.15 | -0.03 | 0.06 | 0.04 | 0.16 | 0.02 | -0.15 | 0.02 | 0.04 | 0.01 |
|---|
| Change In Accounts Payable | | -0.06 | -0.08 | 0.00 | 0.18 | -0.15 | -0.14 | -0.01 | 0.07 | -0.14 | -0.06 |
|---|
| Change In Inventories | | 0.35 | 0.03 | 0.00 | -0.15 | 0.53 | 0.15 | 0.05 | -0.42 | 0.38 | 0.01 |
|---|
| Other Non-cash Items | | 0.11 | -0.25 | 0.02 | -0.01 | 0.41 | 0.00 | 0.49 | 0.00 | 0.01 | -0.02 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.90 | 0.57 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.47 | -0.25 | -0.39 | -0.52 | -0.39 | -0.27 | -0.27 | -0.27 | -0.20 | -0.20 | -0.20 | -0.21 | -0.30 | -0.39 | -0.34 | -0.30 | -0.17 |
|---|
| Acquisitions | | -1.89 | 0.00 | -1.26 | -0.01 | -0.11 | -0.03 | 0.03 | 0.00 | -0.01 | -0.29 | -0.40 | -0.03 | -0.13 | -0.02 | -0.04 | -1.02 | -0.03 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | -0.04 | 0.00 |
|---|
| Sales of Investment | | -0.05 | -0.02 | -0.01 | -0.02 | 0.01 | 0.01 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.08 |
|---|
| Cash from Investing | | -2.36 | 0.00 | 0.00 | -0.55 | -0.50 | -0.31 | -0.24 | -0.27 | -0.21 | -0.49 | -0.60 | -0.24 | -0.43 | -0.41 | -0.37 | -1.36 | -0.27 |
| 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 | | -0.09 | -0.07 | -0.04 | -0.05 | -0.11 | -0.09 | -0.10 | -0.10 | -0.16 | -0.12 |
|---|
| Acquisitions | | 0.01 | 0.00 | 0.00 | 0.00 | 0.63 | 0.00 | -1.89 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Sales of Investment | | -0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.17 | -0.11 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -3.48 | 0.00 | 0.00 | -0.13 | -0.38 | 0.00 | -1.05 | -0.11 | -0.18 | -0.13 | -2.62 | -1.77 | -0.20 | -0.06 | -0.22 | -0.69 | -0.04 |
|---|
| Debt Issued | | 5.13 | 2.78 | 1.24 | 0.08 | 0.34 | -0.12 | 1.29 | 0.14 | -0.08 | 0.14 | 3.08 | 1.91 | 0.04 | 0.02 | 0.04 | 1.44 | 0.76 |
|---|
| Issuance of Common Stock | | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.20 | 0.00 | 0.00 | 0.00 | 3.12 | 1.95 | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.06 | -0.25 | -0.02 | -0.05 | -0.14 | -0.14 | -0.06 | -0.13 | -0.18 | 0.00 | -0.21 | -0.29 | -0.50 | 0.00 | -0.02 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.27 | 0.00 | 0.00 | -0.46 | -0.40 | -0.36 | -0.05 | -0.05 | -0.05 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | -0.01 | 0.00 | 0.00 | -0.03 | 0.51 | -0.04 | -0.02 | -0.03 | -0.01 | -0.01 | 0.00 | -0.01 | -0.02 | -0.01 | 0.00 | 1.36 | -0.07 |
|---|
| Cash from Financing | | 1.32 | 0.00 | 0.00 | -0.67 | -0.41 | -0.54 | 0.02 | -0.31 | -0.41 | -0.18 | 0.24 | -0.15 | -0.66 | -0.11 | -0.24 | 0.67 | -0.11 |
| 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 | -0.71 | -0.20 |
|---|
| Debt Issued | | 2.97 | -0.13 | 0.02 | 0.30 | -1.38 | 0.11 | 0.18 | 2.33 | 0.08 | -0.04 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.25 | 0.00 | 0.00 | -0.01 | -0.02 | 0.00 | 0.00 | -0.01 | -0.05 | 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 | -0.06 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.78 | -0.22 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.19 | 0.25 | 0.02 | -0.19 | -0.10 | -0.23 | 0.69 | 0.11 | -0.04 | -0.06 | 0.00 | 0.06 | -0.68 | 0.27 | 0.06 | 0.00 | 0.07 |
|---|
| Closing Cash Balance | | 0.66 | 0.86 | 0.61 | 0.60 | 0.79 | 0.89 | 1.12 | 0.43 | 0.33 | 0.37 | 0.43 | 0.43 | 0.36 | 1.05 | 0.78 | 0.72 | 0.72 |
| 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 | | -0.02 | 0.10 | 0.22 | -0.05 | -0.03 | -0.03 | -1.78 | 1.86 | -0.09 | 0.22 |
|---|
| Closing Cash Balance | | 0.86 | 0.88 | 0.78 | 0.56 | 0.61 | 0.64 | 0.68 | 2.46 | 0.60 | 0.68 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.86 | 0.74 | 0.30 | 0.59 | 0.45 | 0.41 | 0.63 | 0.42 | 0.39 | 0.37 | 0.17 | 0.31 | 0.14 | 0.41 | 0.33 | 0.43 | 0.27 |
|---|
| Real Free Cash Flow | | 0.82 | 0.71 | 0.28 | 0.54 | 0.42 | 0.39 | 0.59 | 0.38 | 0.35 | 0.34 | 0.15 | 0.30 | 0.15 | 0.37 | 0.29 | 0.40 | 0.26 |
| 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 | | 0.68 | 0.00 | 0.32 | -0.26 | 0.68 | -0.06 | 0.14 | -0.47 | 0.74 | 0.45 |
|---|
| Real Free Cash Flow | | 0.68 | -0.01 | 0.31 | -0.27 | 0.69 | -0.07 | 0.13 | -0.47 | 0.73 | 0.44 |