ALO.PA
Výsledovka
Rozvaha
Peněžní toky
V miliardách (EUR)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 36.72 | 18.49 | 17.62 | 17.62 | 16.51 | 15.47 | 8.79 | 8.20 | 8.07 | 7.95 | 7.31 | 6.88 | 6.16 | 20.27 | 20.27 | 19.93 | 20.92 |
|---|
| Cost of Revenues | | 32.09 | 16.19 | 15.41 | 15.41 | 14.54 | 13.75 | 7.40 | 6.74 | 6.64 | 6.69 | 6.17 | 5.84 | 5.24 | 16.21 | 16.32 | 16.14 | 16.94 |
|---|
| Gross Profit | | 4.64 | 2.30 | 2.21 | 2.21 | 1.97 | 1.73 | 1.39 | 1.46 | 1.43 | 1.27 | 1.14 | 1.04 | 0.93 | 4.06 | 3.95 | 3.79 | 3.99 |
| Revenue |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Total Revenues | | 9.06 | 9.71 | 8.78 | 9.18 | 8.44 | 9.18 | 8.44 | 4.22 | 4.23 | 4.23 |
|---|
| Cost of Revenues | | 7.93 | 8.48 | 7.70 | 7.97 | 7.43 | 7.97 | 7.43 | 3.72 | 3.69 | 3.69 |
|---|
| Gross Profit | | 1.13 | 1.23 | 1.07 | 1.20 | 1.01 | 1.20 | 1.01 | 0.51 | 0.54 | 0.54 |
| 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 | 0.61 | 0.58 | 0.60 | 0.32 | 0.30 | 0.29 | 0.19 | 0.18 | 0.14 | 0.11 | 0.73 | 0.74 | 0.68 | 0.70 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 1.11 | 1.10 | 1.00 | 0.63 | 0.59 | 0.57 | 0.56 | 0.54 | 0.54 | 0.50 | 1.90 | 1.75 | 1.70 | 1.71 |
|---|
| Depreciation & Amortization | | 1.70 | 0.87 | 0.84 | 0.84 | 0.89 | 0.88 | 0.39 | 0.29 | 0.20 | 0.16 | 0.16 | 0.66 | 0.31 | 0.57 | 0.54 | 0.62 | 0.67 |
|---|
| Total Operating Expenses | | 3.32 | 1.64 | 1.72 | 1.87 | 1.68 | 1.62 | 0.96 | 0.89 | 0.86 | 0.75 | 0.71 | 0.67 | 0.61 | 2.63 | 2.48 | 2.72 | 2.42 |
|---|
| Operating Income | | 1.32 | 0.66 | 0.50 | 0.50 | 0.26 | 0.10 | 0.30 | 0.56 | 0.56 | 0.38 | 0.36 | 0.37 | 0.32 | 1.42 | 1.46 | 1.07 | 1.57 |
| Operating Income |
|
TTM |
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.33 | 0.28 | 0.17 | 0.19 | 0.19 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.57 | 0.54 | 0.28 | 0.30 | 0.30 |
|---|
| Depreciation & Amortization | | 0.38 | 0.61 | 0.26 | 0.44 | 0.40 | 0.44 | 0.40 | 0.13 | 0.17 | 0.17 |
|---|
| Total Operating Expenses | | 0.78 | 0.77 | 0.87 | 0.90 | 0.82 | 0.90 | 0.82 | 0.46 | 0.57 | 0.57 |
|---|
| Operating Income | | 0.35 | 0.46 | 0.20 | 0.31 | 0.19 | 0.31 | 0.19 | 0.09 | 0.08 | 0.08 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.07 | 0.04 | 0.03 | 0.03 | 0.01 | 0.02 | 0.00 | 0.01 | 0.00 | 0.01 | 0.01 | 0.06 | 0.09 | 0.02 | 0.03 | 0.06 | 0.06 |
|---|
| Interest Expense | | 0.29 | 0.10 | 0.18 | 0.21 | 0.09 | 0.06 | 0.05 | 0.07 | 0.07 | 0.08 | 0.10 | 0.24 | 0.19 | 0.22 | 0.19 | 0.23 | 0.19 |
|---|
| Other Expense | | -1.00 | -0.41 | -0.75 | -0.75 | -0.33 | -0.63 | -0.10 | 0.01 | -0.05 | -0.22 | -0.19 | -0.87 | -1.08 | -0.72 | -0.50 | -0.17 | -0.81 |
|---|
| IBT | | 0.33 | 0.25 | -0.25 | -0.25 | -0.18 | -0.18 | 0.23 | 0.47 | 0.32 | 0.29 | 0.23 | -0.50 | -0.76 | 0.70 | 0.96 | 0.90 | 0.63 |
|---|
| Income Tax Expense | | 0.25 | 0.18 | 0.01 | 0.01 | 0.03 | 0.03 | 0.06 | 0.12 | 0.07 | 0.07 | 0.08 | 0.60 | -0.01 | 0.16 | 0.19 | 0.18 | 0.14 |
|---|
| Net Income | | 0.06 | 0.15 | -0.31 | -0.31 | -0.13 | -0.58 | 0.25 | 0.47 | 0.68 | 0.48 | 0.29 | 3.00 | -0.72 | 0.56 | 0.80 | 0.73 | 0.46 |
| Net Income |
|
TTM |
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Interest Income | | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.03 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.04 | 0.08 | 0.06 | 0.11 | 0.07 | 0.11 | 0.07 | 0.00 | 0.02 | 0.02 |
|---|
| Other Expense | | -0.03 | -0.30 | -0.11 | -0.55 | -0.20 | -0.55 | -0.20 | -0.07 | -0.13 | -0.13 |
|---|
| IBT | | 0.32 | 0.16 | 0.09 | -0.25 | -0.01 | -0.25 | -0.01 | 0.02 | -0.05 | -0.05 |
|---|
| Income Tax Expense | | 0.09 | 0.10 | 0.08 | -0.02 | 0.03 | -0.02 | 0.03 | 0.01 | 0.00 | 0.00 |
|---|
| Net Income | | 0.22 | 0.10 | 0.05 | -0.31 | 0.00 | -0.31 | 0.00 | 0.00 | -0.06 | -0.06 |
| 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 | €-0.80 | €-0.34 | €-1.55 | €0.92 | €1.84 | €1.94 | €1.42 | €1.02 | €10.17 | €-2.66 | €1.80 | €2.55 | €2.49 | €1.57 |
|---|
| EPS Diluted | | €0.00 | €0.00 | €0.00 | €-0.80 | €-0.34 | €-1.55 | €0.91 | €1.83 | €1.92 | €1.40 | €1.00 | €10.09 | €-2.66 | €1.78 | €2.52 | €2.46 | €1.56 |
|---|
| Shares Outstanding | | 0.46 | 0.44 | 0.38 | 0.39 | 0.38 | 0.37 | 0.26 | 0.24 | 0.22 | 0.22 | 0.22 | 0.30 | 0.31 | 0.31 | 0.30 | 0.29 | 0.29 |
|---|
| Diluted Shares Outstanding | | 0.47 | 0.44 | 0.38 | 0.38 | 0.38 | 0.37 | 0.26 | 0.24 | 0.22 | 0.22 | 0.22 | 0.30 | 0.31 | 0.31 | 0.30 | 0.30 | 0.30 |
| Per Share Data |
|
TTM |
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.76 | $0.00 | $0.00 | $-0.28 | $-0.15 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.76 | $0.00 | $0.00 | $-0.28 | $-0.15 |
|---|
| Shares Outstanding | | 0.46 | 0.44 | 0.44 | 0.41 | 0.40 | 0.41 | 0.40 | 0.38 | 0.40 | 0.38 |
|---|
| Diluted Shares Outstanding | | 0.47 | 0.44 | 0.44 | 0.41 | 0.41 | 0.41 | 0.41 | 0.38 | 0.40 | 0.38 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.98 | 2.27 | 0.98 | 0.98 | 0.83 | 0.81 | 1.25 | 2.18 | 3.43 | 1.23 | 1.56 | 1.96 | 1.60 | 2.32 | 2.20 | 2.09 | 2.70 |
|---|
| Short Term Investments | | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.02 | 0.06 | 0.02 | 0.04 | 0.01 | 0.05 |
|---|
| Total Cash & ST Investments | | 1.02 | 2.27 | 0.98 | 0.98 | 0.83 | 0.81 | 1.25 | 2.18 | 3.43 | 1.23 | 1.56 | 1.98 | 1.66 | 2.34 | 2.23 | 2.10 | 2.75 |
|---|
| Accounts Receivable | | 9.07 | 9.27 | 7.92 | 7.92 | 0.00 | -0.17 | 0.00 | 0.00 | 0.01 | 5.32 | 3.07 | 2.73 | 3.43 | 7.98 | 8.61 | 5.69 | 6.05 |
|---|
| Inventory | | 4.15 | 4.15 | 3.82 | 3.82 | 3.73 | 3.27 | 2.96 | 1.74 | 1.53 | 1.15 | 0.92 | 0.83 | 0.82 | 2.98 | 3.14 | 3.14 | 3.36 |
|---|
| Other Current Assets | | 2.09 | 2.92 | 4.30 | 4.30 | 0.00 | 9.16 | 6.96 | 4.46 | 4.12 | 2.68 | 2.83 | 2.36 | 2.55 | 3.97 | 4.16 | 7.31 | 5.42 |
|---|
| Total Current Assets | | 16.32 | 18.61 | 17.01 | 17.01 | 14.55 | 13.07 | 11.17 | 8.38 | 9.10 | 10.37 | 8.38 | 7.90 | 8.46 | 17.26 | 18.15 | 18.24 | 17.59 |
| Current Assets |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 |
| Cash And Equivalents | | 2.27 | 1.79 | 0.98 | 0.83 | 0.98 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.06 | 0.00 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 2.27 | 1.79 | 0.98 | 0.89 | 0.98 | 0.89 | 0.83 | 0.83 | 0.83 | 0.83 |
|---|
| Accounts Receivable | | 9.27 | 8.52 | 7.92 | 8.73 | 7.92 | 8.34 | 8.34 | 0.00 | 0.00 | 2.57 |
|---|
| Inventory | | 4.15 | 4.20 | 3.82 | 4.44 | 3.82 | 4.44 | 4.22 | 3.73 | 3.73 | 3.60 |
|---|
| Other Current Assets | | 2.92 | 3.29 | 4.30 | 3.13 | 4.30 | 3.13 | 3.13 | 0.00 | 0.00 | 7.10 |
|---|
| Total Current Assets | | 18.61 | 17.80 | 17.01 | 16.52 | 17.01 | 16.52 | 16.52 | 14.55 | 14.55 | 14.11 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2.76 | 2.72 | 2.76 | 2.76 | 2.48 | 2.55 | 2.55 | 1.37 | 0.95 | 0.83 | 0.75 | 0.66 | 0.66 | 3.03 | 3.02 | 2.85 | 2.65 |
|---|
| Goodwill | | 9.09 | 9.12 | 9.09 | 9.09 | 9.38 | 9.37 | 9.20 | 1.57 | 1.57 | 1.42 | 1.51 | 1.37 | 0.69 | 5.28 | 5.54 | 5.48 | 5.40 |
|---|
| Intangible Assets | | 2.27 | 1.98 | 2.27 | 2.27 | 2.61 | 3.00 | 2.80 | 0.47 | 0.47 | 0.41 | 0.40 | 0.39 | 0.44 | 2.05 | 1.98 | 1.92 | 1.93 |
|---|
| Long-Term Investments | | 1.05 | 0.00 | 0.96 | 0.96 | 1.21 | 1.26 | 1.54 | 0.75 | 0.78 | 0.58 | 2.80 | 2.60 | 0.30 | 0.60 | 0.66 | 0.53 | 0.21 |
|---|
| Other Long-Term Assets | | 1.09 | 1.47 | 1.19 | 1.19 | 0.57 | 0.82 | 0.77 | 0.23 | 0.24 | 0.29 | 0.33 | 0.46 | 21.95 | 0.55 | 0.55 | 0.55 | 0.57 |
|---|
| Total Long-Term Assets | | 16.93 | 15.97 | 16.93 | 16.93 | 16.85 | 17.45 | 17.40 | 4.63 | 4.31 | 3.76 | 5.98 | 5.72 | 24.77 | 13.17 | 13.47 | 12.80 | 12.04 |
|---|
| Total Assets | | 33.25 | 34.59 | 33.25 | 33.25 | 31.40 | 30.52 | 28.57 | 13.01 | 13.41 | 14.12 | 14.36 | 13.62 | 33.23 | 30.43 | 31.61 | 31.05 | 29.63 |
| Long-Term Assets |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 |
| Net Property, Plant & Equipment | | 2.72 | 2.66 | 2.76 | 2.52 | 2.76 | 2.52 | 2.52 | 2.48 | 2.48 | 2.54 |
|---|
| Goodwill | | 9.12 | 9.09 | 9.09 | 9.40 | 9.09 | 9.40 | 9.40 | 9.38 | 9.38 | 9.45 |
|---|
| Intangible Assets | | 1.98 | 1.60 | 2.27 | 11.87 | 2.27 | 11.87 | 2.02 | 2.61 | 2.18 | 2.87 |
|---|
| Long-Term Investments | | 0.00 | 0.94 | 0.96 | 1.25 | 0.96 | 1.25 | 1.14 | 1.21 | 1.21 | 1.26 |
|---|
| Other Long-Term Assets | | 1.47 | 1.76 | 1.19 | -8.97 | 1.19 | -8.97 | -15.08 | 0.57 | -15.25 | 0.67 |
|---|
| Total Long-Term Assets | | 15.97 | 16.14 | 16.93 | 16.70 | 16.93 | 16.70 | 15.08 | 16.85 | 15.25 | 17.25 |
|---|
| Total Assets | | 34.59 | 33.94 | 33.25 | 33.21 | 33.25 | 33.21 | 33.21 | 31.40 | 31.40 | 31.36 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 3.44 | 3.97 | 1.53 | 1.53 | 3.94 | 3.65 | 3.62 | 1.65 | 1.75 | 1.35 | 1.03 | 1.13 | 0.92 | 3.87 | 4.04 | 4.08 | 4.07 |
|---|
| Short-Term Debt | | 1.49 | 0.27 | 1.49 | 1.49 | 0.54 | 0.46 | 0.69 | 0.40 | 1.03 | 0.54 | 0.44 | 0.69 | 2.00 | 1.31 | 0.33 | 0.68 | 0.63 |
|---|
| Other Current Liabilities | | 6.67 | 14.05 | 8.37 | 8.37 | 13.70 | 12.85 | 11.83 | 0.57 | 0.52 | 4.15 | 4.49 | 3.66 | 3.46 | 8.46 | 9.91 | 13.70 | 13.23 |
|---|
| Current Liabilities | | 19.61 | 19.25 | 19.61 | 19.61 | 17.64 | 16.21 | 14.83 | 7.78 | 8.07 | 7.91 | 7.88 | 7.17 | 9.89 | 18.50 | 19.27 | 19.88 | 19.32 |
| Current Liabilities |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 |
| Accounts Payable | | 3.97 | 3.47 | 1.53 | 4.48 | 1.53 | 4.48 | 4.51 | 3.94 | 3.94 | 3.88 |
|---|
| Short-Term Debt | | 0.27 | 0.23 | 1.49 | 1.81 | 1.49 | 1.81 | 0.00 | 0.54 | 0.00 | 0.73 |
|---|
| Other Current Liabilities | | 14.05 | 5.37 | 8.37 | 5.96 | 8.37 | 5.96 | 10.45 | 13.70 | 13.70 | 13.30 |
|---|
| Current Liabilities | | 19.25 | 18.49 | 19.61 | 19.47 | 19.61 | 19.47 | 19.47 | 17.64 | 17.64 | 17.19 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 2.69 | 3.25 | 3.17 | 3.17 | 3.16 | 3.23 | 2.24 | 1.24 | 0.29 | 1.16 | 1.60 | 1.82 | 3.19 | 4.41 | 4.63 | 4.34 | 3.84 |
|---|
| Capital Leases | | 0.47 | 0.80 | 0.65 | 0.65 | 0.65 | 0.71 | 0.75 | 0.60 | 0.22 | 0.23 | 0.26 | 0.33 | 0.39 | 0.45 | 0.48 | 0.00 | 0.54 |
|---|
| Def. Tax Liability | | 0.09 | 0.08 | 0.09 | 0.09 | 0.13 | 0.13 | 0.11 | 0.02 | 0.02 | 0.02 | 0.02 | 0.05 | 0.01 | 0.18 | 0.28 | 0.18 | 0.00 |
|---|
| Total Liabilities | | 24.48 | 24.01 | 24.48 | 24.48 | 22.29 | 21.49 | 19.45 | 9.68 | 9.25 | 10.10 | 10.65 | 10.29 | 29.01 | 25.32 | 26.51 | 26.61 | 25.48 |
| Long-Term Liabilities |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 |
| Long-Term Debt | | 3.25 | 3.33 | 3.17 | 3.20 | 3.17 | 3.20 | 2.68 | 3.16 | 2.66 | 3.21 |
|---|
| Capital Leases | | 0.80 | 0.77 | 0.65 | 0.52 | 0.65 | 0.52 | 0.00 | 0.65 | 0.00 | 0.68 |
|---|
| Def. Tax Liability | | 0.08 | 0.16 | 0.09 | 0.12 | 0.09 | 0.12 | 0.00 | 0.13 | 0.00 | 0.15 |
|---|
| Total Liabilities | | 24.01 | 23.44 | 24.48 | 24.09 | 24.48 | 24.09 | 24.09 | 22.29 | 22.29 | 21.97 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 2.69 | 3.23 | 2.69 | 2.69 | 2.66 | 2.61 | 2.60 | 1.58 | 1.57 | 1.56 | 1.54 | 1.53 | 2.17 | 2.16 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 0.74 | 0.87 | 0.74 | 0.74 | 1.13 | 1.24 | 1.91 | 1.61 | 2.37 | 2.34 | 1.91 | 1.61 | 3.26 | 3.96 | 0.00 | 0.00 | 0.00 |
|---|
| Comprehensive Income | | -0.25 | 0.00 | -0.25 | -0.25 | 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 | | 8.67 | 10.46 | 8.67 | 8.67 | 9.00 | 8.91 | 9.04 | 3.27 | 4.09 | 3.97 | 3.66 | 3.28 | 4.13 | 5.04 | 5.01 | 4.33 | 4.15 |
| Total Common Equity |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 |
| Common Stock | | 3.23 | 3.23 | 2.69 | 2.69 | 2.69 | 2.69 | 2.69 | 2.66 | 2.66 | 2.63 |
|---|
| Retained Earnings | | 0.87 | 0.80 | 0.74 | 1.07 | 0.74 | 1.07 | 1.07 | 1.13 | 1.13 | 1.18 |
|---|
| Comprehensive Income | | 0.00 | 0.48 | -0.25 | -0.23 | -0.25 | -0.23 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 10.46 | 10.39 | 8.67 | 9.02 | 8.67 | 9.02 | 9.02 | 9.00 | 3.80 | 9.28 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 4.66 | 3.52 | 4.66 | 4.66 | 3.70 | 3.69 | 2.93 | 1.64 | 1.32 | 1.71 | 2.04 | 2.50 | 5.19 | 5.72 | 4.96 | 5.02 | 4.47 |
|---|
| Book Value | | 8.78 | 10.58 | 8.78 | 8.78 | 9.10 | 9.02 | 9.12 | 3.33 | 4.16 | 4.03 | 3.71 | 3.33 | 4.22 | 5.11 | 5.10 | 4.43 | 4.15 |
| Other |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 |
| Total Debt | | 0.11 | 0.11 | 0.11 | 0.10 | 0.11 | 0.10 | 0.10 | 0.11 | 0.00 | 0.11 |
|---|
| Book Value | | 10.46 | 10.39 | 8.67 | 9.02 | 8.67 | 9.02 | 9.02 | 9.00 | 3.80 | 9.28 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -0.36 | 0.18 | -0.28 | -0.28 | -0.11 | -0.56 | 0.26 | 0.47 | 0.69 | 0.49 | 0.30 | 3.01 | -0.70 | 0.57 | 0.82 | 0.74 | 0.49 |
|---|
| Depreciation & Amortization | | 1.20 | 0.87 | 0.84 | 0.84 | 0.89 | 0.88 | 0.39 | 0.29 | 0.20 | 0.16 | 0.16 | 0.66 | 0.31 | 0.57 | 0.54 | 0.62 | 0.67 |
|---|
| Stock-Based Compensation | | 0.04 | 0.02 | 0.02 | 0.02 | 0.07 | 0.04 | 0.01 | 0.03 | 0.02 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | -0.84 | -0.09 | -0.84 | -0.84 | -0.17 | -1.35 | -0.99 | -0.33 | -0.29 | -0.03 | 0.10 | -1.80 | 0.73 | -0.30 | -0.15 | -0.97 | -0.74 |
|---|
| Change In Accounts Receivable | | 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 | 0.00 |
|---|
| Change In Accounts Payable | | 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 | 0.00 |
|---|
| Change In Inventories | | 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 | 0.00 |
|---|
| Other Non-cash Items | | 1.45 | -0.01 | 0.18 | 0.18 | 0.03 | 0.01 | -0.03 | -0.03 | -0.01 | 0.01 | 0.00 | -4.03 | -0.03 | -0.20 | -0.12 | -0.18 | -0.19 |
|---|
| Cash from Operations | | -0.31 | 0.00 | 0.00 | -0.08 | 0.61 | -0.58 | -0.46 | 0.48 | 0.43 | 0.41 | 0.40 | -2.16 | 0.31 | 0.64 | 1.09 | 0.22 | 0.23 |
| Cash Flow From Operating Activities |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Net Income | | 0.22 | 0.12 | 0.06 | -0.31 | 0.00 | -0.31 | 0.00 | 0.00 | -0.06 | -0.06 |
|---|
| Depreciation & Amortization | | 0.38 | 0.46 | 0.42 | 0.44 | 0.40 | 0.44 | 0.40 | 0.16 | 0.20 | 0.20 |
|---|
| Stock-Based Compensation | | 0.00 | 0.01 | 0.01 | 0.00 | 0.02 | 0.00 | 0.02 | 0.00 | 0.02 | 0.02 |
|---|
| Change Working Capital | | -1.15 | 0.36 | -0.45 | 0.55 | -1.39 | 0.00 | -1.39 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Non-cash Items | | 0.05 | -0.09 | 0.07 | 0.81 | 0.86 | 0.81 | 0.86 | -0.65 | 0.09 | 0.09 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.89 | -0.97 | -0.48 | 0.26 | 0.26 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.70 | -0.48 | -0.49 | -0.49 | -0.43 | -0.43 | -0.27 | -0.27 | -0.28 | -0.28 | -0.22 | -0.51 | -0.76 | -0.84 | -0.74 | -0.81 | -2.82 |
|---|
| Acquisitions | | 0.05 | 0.59 | 0.04 | 0.04 | -0.10 | -0.07 | -1.71 | -0.09 | 2.46 | -0.08 | -0.17 | 8.86 | 0.57 | -0.09 | -0.47 | -0.14 | -0.24 |
|---|
| 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 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.02 | 0.00 | 0.00 | 0.01 | 0.05 | 0.05 | 0.03 | 0.00 | 0.01 | 0.02 | 0.04 | 0.08 | -0.03 | 0.03 | 0.09 | 0.04 | -0.02 |
|---|
| Cash from Investing | | -0.63 | 0.00 | 0.00 | -0.43 | -0.48 | -0.44 | -1.94 | -0.37 | 2.20 | -0.34 | -0.35 | 8.43 | -0.21 | -0.91 | -1.12 | -0.91 | -3.08 |
| Cash Flow From Investing Activities |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Capital Expenditure | | -0.23 | -0.27 | -0.21 | -0.33 | -0.16 | -0.33 | -0.16 | -0.08 | -0.14 | -0.14 |
|---|
| Acquisitions | | -0.01 | 0.60 | -0.01 | 0.00 | -0.01 | 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 | 0.00 | 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 | 0.05 | 0.01 | 0.00 | 0.01 | 0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.28 | -0.15 | -0.08 | -0.13 | -0.13 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1.52 | 0.00 | 0.00 | 0.88 | 0.00 | -0.42 | 0.00 | -0.88 | -0.38 | -0.27 | -0.45 | -2.56 | -0.78 | -0.03 | -0.17 | 0.00 | 0.00 |
|---|
| Debt Issued | | 11.18 | -1.13 | 4.66 | 1.83 | 0.01 | 1.18 | 1.29 | 1.20 | -0.01 | -0.06 | -0.01 | -0.12 | 0.25 | 0.79 | 0.11 | 0.56 | 4.47 |
|---|
| 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 | 0.00 | 0.02 | 0.04 | 0.00 | 0.00 | 0.01 |
|---|
| 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 | 0.43 | 0.81 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.04 | 0.00 | 0.00 | 0.00 | -0.04 | -0.05 | -0.01 | -1.24 | -0.08 | -0.06 | -0.01 | -0.01 | -0.01 | -0.27 | -0.24 | -0.21 | -0.38 |
|---|
| Other Financing Activities | | 0.50 | 0.00 | 0.00 | -0.18 | -0.02 | 1.02 | 1.46 | 0.76 | 0.01 | 0.03 | -0.01 | -3.25 | 0.01 | 0.01 | 0.60 | 0.29 | 1.55 |
|---|
| Cash from Financing | | 1.15 | 0.00 | 0.00 | 0.70 | -0.06 | 0.56 | 1.46 | -1.36 | -0.46 | -0.31 | -0.47 | -5.83 | -0.34 | 0.56 | 0.18 | 0.09 | 1.18 |
| Cash Flow From Financing Activities |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.32 | 1.13 | 0.00 | 0.00 | 0.00 |
|---|
| Debt Issued | | 0.00 | 3.52 | 3.56 | 4.66 | 5.01 | 4.98 | 6.13 | -3.70 | 3.70 | -3.94 |
|---|
| 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 | -0.04 | 0.00 | -0.01 | 0.00 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.09 | 0.03 | 0.58 | -0.10 | -0.10 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.41 | 1.11 | 0.55 | -0.10 | -0.10 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.15 | 1.30 | 0.15 | 0.15 | 0.02 | -0.44 | -0.93 | -1.26 | 2.20 | -0.33 | -0.40 | 0.36 | -0.68 | 0.13 | 0.10 | -0.61 | -1.65 |
|---|
| Closing Cash Balance | | 0.98 | 2.27 | 0.98 | 0.98 | 0.83 | 0.81 | 1.25 | 2.18 | 3.43 | 1.23 | 1.56 | 1.96 | 1.60 | 2.32 | 2.20 | 2.09 | 2.70 |
| Cash position |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Net Change in Cash | | -0.59 | 0.49 | 1.79 | 0.15 | 0.00 | 0.15 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Closing Cash Balance | | 1.69 | 2.27 | 1.79 | 0.98 | 0.83 | 0.98 | 0.83 | 0.00 | 0.00 | 0.00 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -1.01 | 0.49 | -0.57 | -0.57 | 0.18 | -1.01 | -0.72 | 0.20 | 0.15 | 0.13 | 0.18 | -2.67 | -0.45 | -0.21 | 0.35 | -0.60 | -2.58 |
|---|
| Real Free Cash Flow | | -1.05 | 0.47 | -0.59 | -0.59 | 0.11 | -1.05 | -0.73 | 0.18 | 0.13 | 0.11 | 0.17 | -2.67 | -0.45 | -0.21 | 0.35 | -0.60 | -2.58 |
| Free Cash Flow |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Free Cash Flow | | -0.74 | 0.63 | -0.14 | 0.56 | -1.12 | 0.56 | -1.12 | -0.56 | 0.12 | 0.12 |
|---|
| Real Free Cash Flow | | -0.74 | 0.63 | -0.16 | 0.56 | -1.14 | 0.56 | -1.14 | -0.56 | 0.10 | 0.10 |