ALSN.SW
Výsledovka
Rozvaha
Peněžní toky
V miliardách (CHF)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 21.70 | 13.60 | 9.51 | 9.96 | 11.55 | 12.39 | 11.90 | 10.69 | 9.18 | 8.89 | 7.98 | 7.79 | 7.24 | 6.53 | 6.30 | 6.21 | 3.39 |
|---|
| Cost of Revenues | | 20.47 | 13.10 | 8.81 | 9.28 | 10.84 | 11.71 | 11.26 | 10.09 | 8.63 | 8.35 | 7.48 | 7.28 | 6.77 | 6.10 | 5.88 | 5.81 | 3.22 |
|---|
| Gross Profit | | 1.24 | 0.50 | 0.69 | 0.68 | 0.71 | 0.68 | 0.64 | 0.60 | 0.54 | 0.54 | 0.51 | 0.51 | 0.46 | 0.43 | 0.42 | 0.40 | 0.17 |
| Revenue |
|
4-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Revenues | | 7.59 | 5.93 | 2.96 | 5.23 | 2.61 | 4.28 | 2.14 | 2.57 | 2.57 | 2.41 |
|---|
| Cost of Revenues | | 7.33 | 5.51 | 2.76 | 4.87 | 2.44 | 3.96 | 1.98 | 2.39 | 2.39 | 2.25 |
|---|
| Gross Profit | | 0.26 | 0.41 | 0.21 | 0.35 | 0.18 | 0.32 | 0.16 | 0.17 | 0.17 | 0.17 |
| 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 | 0.00 | 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 |
|---|
| Selling General & Admin Expenses | | 0.09 | 0.00 | 0.00 | 0.18 | 0.19 | 0.17 | 0.17 | 0.18 | 0.15 | 0.15 | 0.14 | 0.14 | 0.12 | 0.12 | 0.12 | 0.00 | 0.00 |
|---|
| Depreciation & Amortization | | 0.10 | 0.07 | 0.04 | 0.04 | 0.02 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.01 |
|---|
| Total Operating Expenses | | 0.86 | 0.30 | 0.50 | 0.47 | 0.50 | 0.47 | 0.45 | 0.44 | 0.41 | 0.40 | 0.38 | 0.40 | 0.37 | 0.34 | 0.33 | 0.33 | 0.13 |
|---|
| Operating Income | | 0.38 | 0.20 | 0.19 | 0.20 | 0.24 | 0.22 | 0.19 | 0.16 | 0.14 | 0.28 | 0.26 | 0.22 | 0.19 | 0.17 | 0.17 | 0.07 | 0.04 |
| Operating Income |
|
TTM |
4-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.09 | 0.00 | 0.07 | 0.00 | 0.06 | 0.06 | 0.06 | 0.07 |
|---|
| Depreciation & Amortization | | 0.04 | 0.03 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 0.00 | 0.01 | 0.01 |
|---|
| Total Operating Expenses | | 0.14 | 0.32 | 0.16 | 0.24 | 0.12 | 0.25 | 0.12 | 0.12 | 0.12 | 0.12 |
|---|
| Operating Income | | 0.12 | 0.09 | 0.05 | 0.12 | 0.06 | 0.07 | 0.04 | 0.06 | 0.06 | 0.04 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.06 | 0.06 | 0.03 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.03 | 0.02 |
|---|
| Other Expense | | -0.08 | -0.04 | -0.02 | -0.03 | -0.03 | -0.02 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.03 | -0.02 |
|---|
| IBT | | 0.30 | 0.16 | 0.17 | 0.17 | 0.21 | 0.20 | 0.17 | 0.13 | 0.12 | 0.12 | 0.11 | 0.09 | 0.08 | 0.07 | 0.06 | 0.04 | 0.03 |
|---|
| Income Tax Expense | | 0.09 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.04 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
|---|
| Net Income | | 0.20 | 0.11 | 0.12 | 0.12 | 0.15 | 0.15 | 0.13 | 0.10 | 0.08 | 0.09 | 0.08 | 0.06 | 0.06 | 0.05 | 0.05 | 0.03 | 0.02 |
| Net Income |
|
TTM |
4-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Interest Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 |
|---|
| Interest Expense | | 0.03 | 0.03 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
|---|
| Other Expense | | -0.03 | -0.03 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 |
|---|
| IBT | | 0.09 | 0.07 | 0.03 | 0.11 | 0.05 | 0.06 | 0.03 | 0.05 | 0.05 | 0.04 |
|---|
| Income Tax Expense | | 0.03 | 0.02 | 0.01 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Net Income | | 0.07 | 0.04 | 0.02 | 0.07 | 0.04 | 0.04 | 0.02 | 0.04 | 0.04 | 0.03 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | CHF1.69 | CHF0.00 | CHF0.00 | CHF10.07 | CHF11.86 | CHF12.01 | CHF10.14 | CHF7.80 | CHF6.33 | CHF7.22 | CHF6.50 | CHF4.93 | CHF4.79 | CHF3.93 | CHF3.56 | CHF2.21 | CHF3.48 |
|---|
| EPS Diluted | | CHF1.69 | CHF0.00 | CHF0.00 | CHF10.07 | CHF11.86 | CHF12.01 | CHF10.14 | CHF7.80 | CHF6.33 | CHF7.22 | CHF6.50 | CHF4.92 | CHF4.79 | CHF3.93 | CHF3.56 | CHF2.21 | CHF3.48 |
|---|
| Shares Outstanding | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Diluted Shares Outstanding | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Per Share Data |
|
TTM |
4-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| EPS | | $0.00 | $0.00 | $1.69 | $0.00 | $3.00 | $0.00 | $1.70 | $2.92 | $2.92 | $2.12 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $1.69 | $0.00 | $3.00 | $0.00 | $1.70 | $2.92 | $2.92 | $2.12 |
|---|
| Shares Outstanding | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Diluted Shares Outstanding | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.64 | 0.73 | 0.67 | 0.48 | 0.62 | 0.48 | 0.35 | 0.24 | 0.24 | 0.06 | 0.04 | 0.02 | 0.04 | 0.01 | 0.00 | 0.02 |
|---|
| 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 | | 0.64 | 0.73 | 0.67 | 0.48 | 0.62 | 0.48 | 0.35 | 0.24 | 0.24 | 0.06 | 0.04 | 0.02 | 0.04 | 0.01 | 0.00 | 0.02 |
|---|
| Accounts Receivable | | 0.57 | 1.38 | 1.21 | 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 |
|---|
| Inventory | | 0.82 | 0.86 | 0.76 | 0.97 | 0.89 | 0.72 | 0.91 | 0.91 | 0.83 | 0.73 | 0.71 | 0.63 | 0.50 | 0.45 | 0.44 | 0.22 |
|---|
| Other Current Assets | | 0.59 | 0.02 | 0.11 | 1.25 | 0.00 | 0.00 | 0.00 | 0.96 | 0.83 | 0.84 | 0.75 | 0.80 | 0.71 | 0.62 | 0.56 | 0.23 |
|---|
| Total Current Assets | | 2.62 | 2.99 | 2.77 | 2.71 | 2.69 | 2.48 | 2.41 | 2.12 | 1.90 | 1.64 | 1.50 | 1.45 | 1.25 | 1.08 | 1.00 | 0.46 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 0.14 | 0.14 | 0.73 | 0.73 | 0.64 | 0.64 | 0.67 | 0.67 | 0.61 | 0.61 |
|---|
| 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 | | 0.14 | 0.14 | 0.73 | 0.73 | 0.64 | 0.64 | 0.67 | 0.67 | 0.61 | 0.61 |
|---|
| Accounts Receivable | | 1.23 | 1.23 | 1.38 | 1.23 | 0.57 | 0.57 | 1.21 | 1.21 | 0.59 | 0.59 |
|---|
| Inventory | | 1.40 | 1.40 | 0.86 | 0.86 | 0.82 | 0.82 | 0.76 | 0.77 | 0.91 | 0.91 |
|---|
| Other Current Assets | | 0.75 | 0.75 | 0.02 | 0.17 | 0.59 | 0.59 | 0.12 | 0.12 | 0.51 | 0.51 |
|---|
| Total Current Assets | | 3.51 | 3.51 | 2.99 | 2.99 | 2.62 | 2.62 | 2.77 | 2.77 | 2.62 | 2.62 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 0.00 | 0.16 | 0.15 | 0.14 | 0.14 | 0.17 | 0.19 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.07 | 0.07 | 0.07 | 0.05 |
|---|
| Goodwill | | 0.00 | 0.22 | 0.21 | 0.20 | 0.19 | 0.18 | 0.18 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.13 | 0.13 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.00 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.02 | 0.03 | 0.04 | 0.05 | 0.18 | 0.08 |
|---|
| Long-Term Investments | | 0.00 | 0.04 | 0.02 | 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 Long-Term Assets | | 0.46 | 0.02 | 0.06 | 0.06 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Long-Term Assets | | 0.46 | 0.49 | 0.46 | 0.45 | 0.39 | 0.41 | 0.42 | 0.27 | 0.26 | 0.26 | 0.25 | 0.26 | 0.24 | 0.25 | 0.26 | 0.13 |
|---|
| Total Assets | | 3.08 | 3.48 | 3.23 | 3.15 | 3.08 | 2.88 | 2.82 | 2.38 | 2.16 | 1.90 | 1.76 | 1.71 | 1.49 | 1.34 | 1.26 | 0.59 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 0.00 | 0.00 | 0.16 | 0.16 | 0.00 | 0.00 | 0.15 | 0.15 | 0.00 | 0.00 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.22 | 0.22 | 0.00 | 0.00 | 0.21 | 0.21 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.04 | 0.04 | 0.00 | 0.00 | 0.03 | 0.03 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.04 | 0.04 | 0.00 | 0.00 | 0.04 | 0.04 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.96 | 0.98 | 0.02 | 0.03 | 0.46 | 0.46 | 0.01 | 0.03 | 0.44 | 0.46 |
|---|
| Total Long-Term Assets | | 0.98 | 0.98 | 0.49 | 0.49 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
|---|
| Total Assets | | 4.49 | 4.49 | 3.48 | 3.48 | 3.08 | 3.08 | 3.23 | 3.23 | 3.08 | 3.08 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.32 | 1.70 | 1.47 | 1.41 | 1.42 | 1.31 | 1.27 | 1.02 | 0.85 | 0.86 | 0.77 | 0.84 | 0.77 | 0.65 | 0.64 | 0.19 |
|---|
| Short-Term Debt | | 0.13 | 0.04 | 0.15 | 0.04 | 0.12 | 0.09 | 0.06 | 0.06 | 0.04 | 0.02 | 0.03 | 0.01 | 0.01 | 0.07 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | 0.44 | 0.36 | 0.20 | 0.38 | 0.05 | 0.04 | 0.06 | 0.07 | 0.08 | 0.06 | 0.06 | 0.04 | 0.02 | 0.02 | 0.16 | 0.18 |
|---|
| Current Liabilities | | 1.90 | 2.23 | 2.02 | 1.83 | 1.85 | 1.69 | 1.64 | 1.40 | 1.18 | 1.10 | 1.03 | 1.03 | 0.93 | 0.87 | 0.80 | 0.37 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 2.21 | 2.21 | 1.70 | 1.70 | 1.32 | 1.32 | 1.47 | 1.47 | 1.34 | 1.34 |
|---|
| Short-Term Debt | | 0.22 | 0.22 | 0.04 | 0.13 | 0.13 | 0.13 | 0.15 | 0.22 | 0.00 | 0.07 |
|---|
| Other Current Liabilities | | 0.61 | 0.61 | 0.36 | 0.40 | 0.44 | 0.44 | -0.09 | 0.34 | 0.48 | 0.41 |
|---|
| Current Liabilities | | 3.04 | 3.04 | 2.23 | 2.23 | 1.90 | 1.90 | 2.02 | 2.02 | 1.82 | 1.82 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 0.11 | 0.11 | 0.11 | 0.24 | 0.24 | 0.33 | 0.40 | 0.28 | 0.32 | 0.19 | 0.19 | 0.19 | 0.11 | 0.05 | 0.00 | 0.00 |
|---|
| Capital Leases | | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.11 | 0.12 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.00 | 0.01 | 0.00 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 |
|---|
| Total Liabilities | | 2.05 | 2.40 | 2.18 | 2.11 | 2.14 | 2.06 | 2.09 | 1.71 | 1.54 | 1.33 | 1.27 | 1.26 | 1.07 | 0.94 | 0.91 | 0.44 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 0.16 | 0.16 | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.12 | 0.22 | 0.22 |
|---|
| Capital Leases | | 0.14 | 0.14 | 0.09 | 0.09 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 3.29 | 3.29 | 2.40 | 2.40 | 2.05 | 2.05 | 2.18 | 2.18 | 2.10 | 2.10 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
|---|
| Retained Earnings | | 1.09 | 1.16 | 1.11 | 1.04 | 0.94 | 0.80 | 0.67 | 0.58 | 0.49 | 0.40 | 0.32 | 0.26 | 0.20 | 0.15 | 0.10 | 0.15 |
|---|
| Comprehensive Income | | 0.03 | 0.01 | 0.03 | 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 | | 1.03 | 1.08 | 1.04 | 1.04 | 0.95 | 0.82 | 0.73 | 0.68 | 0.62 | 0.57 | 0.49 | 0.45 | 0.42 | 0.39 | 0.35 | 0.16 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Retained Earnings | | 1.19 | 1.19 | 1.16 | 1.16 | 1.09 | 1.09 | 1.11 | 1.11 | 1.03 | 1.03 |
|---|
| Comprehensive Income | | 0.02 | 0.02 | 0.01 | 0.01 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 |
|---|
| Total Common Equity | | 1.20 | 1.20 | 1.08 | 1.08 | 1.03 | 1.03 | 1.04 | 1.04 | 0.98 | 0.98 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 0.24 | 0.15 | 0.26 | 0.28 | 0.36 | 0.43 | 0.46 | 0.34 | 0.36 | 0.21 | 0.22 | 0.20 | 0.12 | 0.12 | 0.00 | 0.00 |
|---|
| Book Value | | 1.03 | 1.08 | 1.05 | 1.04 | 0.95 | 0.82 | 0.73 | 0.68 | 0.62 | 0.57 | 0.49 | 0.45 | 0.42 | 0.39 | 0.35 | 0.16 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 1.20 | 1.20 | 1.08 | 1.08 | 1.03 | 1.03 | 1.04 | 1.04 | 0.98 | 0.98 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.11 | 0.11 | 0.12 | 0.12 | 0.15 | 0.15 | 0.13 | 0.10 | 0.08 | 0.09 | 0.08 | 0.06 | 0.06 | 0.05 | 0.05 | 0.03 | 0.00 |
|---|
| Depreciation & Amortization | | 0.04 | 0.07 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.01 |
|---|
| Stock-Based Compensation | | 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 Working Capital | | 0.03 | 0.00 | 0.19 | 0.23 | -0.09 | 0.09 | 0.08 | 0.17 | -0.02 | 0.00 | -0.01 | -0.06 | -0.03 | -0.01 | -0.03 | 0.00 | 0.03 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.01 | 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 | 0.00 |
|---|
| Change In Accounts Payable | | 0.00 | 0.02 | 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 | | 0.23 | 0.00 | -0.03 | 0.23 | -0.05 | -0.18 | 0.17 | 0.11 | -0.07 | -0.08 | -0.02 | -0.05 | -0.06 | -0.05 | -0.01 | 0.06 | -0.06 |
|---|
| Other Non-cash Items | | 0.03 | 0.01 | -0.03 | -0.02 | -0.02 | 0.00 | -0.01 | 0.00 | 0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.02 |
|---|
| Cash from Operations | | 0.22 | 0.00 | 0.00 | 0.38 | 0.09 | 0.29 | 0.25 | 0.31 | 0.09 | 0.09 | 0.09 | 0.04 | 0.06 | 0.06 | 0.03 | 0.05 | 0.05 |
| Cash Flow From Operating Activities |
|
4-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Income | | 0.07 | 0.04 | 0.02 | 0.07 | 0.04 | 0.04 | 0.02 | 0.04 | 0.04 | 0.03 |
|---|
| Depreciation & Amortization | | 0.04 | 0.03 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | 0.32 | -0.32 | -0.16 | -0.05 | -0.03 | 0.05 | 0.03 | -0.01 | -0.01 | 0.12 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.07 | 0.04 | 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 | -0.03 | -0.02 | 0.00 | 0.00 | 0.12 | 0.12 | 0.00 |
|---|
| Other Non-cash Items | | 0.00 | 0.01 | 0.01 | 0.16 | 0.08 | 0.00 | 0.00 | 0.01 | 0.01 | -0.01 |
|---|
| Cash from Operations | | 0.00 | 0.00 | -0.12 | 0.00 | 0.10 | 0.00 | 0.06 | 0.05 | 0.05 | 0.14 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.01 | -0.03 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.04 |
|---|
| Acquisitions | | -0.02 | -0.36 | -0.04 | -0.01 | -0.03 | -0.03 | -0.01 | -0.06 | -0.02 | -0.01 | -0.01 | -0.01 | -0.06 | 0.00 | -0.01 | 0.04 | 0.00 |
|---|
| 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 | 0.03 | 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 Investing | | -0.05 | 0.00 | 0.00 | -0.04 | -0.01 | -0.05 | -0.02 | -0.07 | -0.03 | -0.03 | -0.02 | -0.02 | -0.07 | -0.01 | -0.01 | 0.04 | -0.04 |
| Cash Flow From Investing Activities |
|
4-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Capital Expenditure | | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Acquisitions | | 0.00 | -0.36 | -0.18 | -0.04 | -0.02 | -0.01 | 0.00 | 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 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | -0.19 | 0.00 | -0.03 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.09 | -0.01 | -0.13 | -0.04 | -0.02 | -0.04 | -0.01 | -0.07 | -0.05 | -0.01 | -0.10 | -0.14 |
|---|
| Debt Issued | | 0.19 | 0.15 | -0.11 | -0.01 | -0.08 | 0.02 | -0.02 | 0.24 | 0.02 | 0.17 | 0.03 | 0.04 | 0.15 | 0.05 | 0.13 | 0.10 | 0.14 |
|---|
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | 0.00 | 0.00 | 0.00 | -0.05 | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.06 | 0.00 | 0.00 | -0.06 | -0.05 | -0.04 | -0.04 | -0.03 | -0.03 | -0.03 | -0.02 | -0.02 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | -0.08 | 0.00 | 0.00 | -0.05 | -0.12 | 0.01 | -0.04 | 0.03 | 0.01 | 0.16 | 0.00 | 0.03 | 0.08 | 0.05 | 0.00 | 0.02 | 0.10 |
|---|
| Cash from Financing | | -0.14 | 0.00 | 0.00 | -0.17 | -0.23 | -0.12 | -0.09 | -0.13 | -0.05 | 0.11 | -0.06 | -0.01 | 0.00 | -0.02 | -0.02 | -0.09 | -0.05 |
| Cash Flow From Financing Activities |
|
4-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| 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 | 0.38 | 0.23 | -0.09 | 0.00 | 0.24 | -0.02 | -0.05 | 0.02 | 0.29 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 |
|---|
| Repurchase of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 |
|---|
| Dividends Paid | | 0.00 | 0.00 | -0.03 | 0.00 | 0.00 | 0.00 | -0.03 | 0.00 | 0.00 | -0.03 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.04 | 0.00 | -0.03 | 0.00 | -0.03 | -0.01 | -0.01 | -0.02 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.01 | 0.00 | -0.03 | 0.00 | -0.06 | -0.01 | -0.01 | -0.07 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.58 | 0.09 | 0.07 | 0.19 | -0.14 | 0.13 | 0.13 | 0.11 | 0.00 | 0.18 | 0.02 | 0.02 | -0.02 | 0.04 | 0.00 | 0.00 | -0.04 |
|---|
| Closing Cash Balance | | -0.01 | 0.83 | 0.73 | 0.67 | 0.48 | 0.62 | 0.48 | 0.35 | 0.24 | 0.24 | 0.06 | 0.04 | 0.02 | 0.04 | 0.01 | 0.00 | 0.02 |
| Cash position |
|
4-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Change in Cash | | 0.69 | 0.00 | 0.00 | -0.64 | -0.64 | -0.01 | -0.01 | 0.03 | -0.59 | 0.14 |
|---|
| Closing Cash Balance | | 0.83 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | 0.03 | 0.03 | 0.61 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.21 | 0.19 | 0.29 | 0.36 | 0.07 | 0.28 | 0.23 | 0.30 | 0.07 | 0.08 | 0.08 | 0.03 | 0.04 | 0.05 | 0.02 | 0.05 | 0.01 |
|---|
| Real Free Cash Flow | | 0.21 | 0.19 | 0.29 | 0.36 | 0.07 | 0.28 | 0.23 | 0.30 | 0.07 | 0.08 | 0.08 | 0.03 | 0.04 | 0.05 | 0.02 | 0.05 | 0.01 |
| Free Cash Flow |
|
4-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Free Cash Flow | | 0.42 | -0.24 | -0.12 | 0.20 | 0.10 | 0.11 | 0.06 | 0.05 | 0.05 | 0.14 |
|---|
| Real Free Cash Flow | | 0.42 | -0.24 | -0.12 | 0.20 | 0.10 | 0.11 | 0.06 | 0.05 | 0.05 | 0.14 |