ARW
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 | | 30.85 | 30.85 | 27.92 | 33.11 | 37.12 | 34.48 | 28.67 | 28.92 | 29.68 | 26.81 | 23.83 | 23.28 | 22.77 | 21.36 | 20.41 | 21.39 | 18.74 |
|---|
| Cost of Revenues | | 27.42 | 27.52 | 24.63 | 28.96 | 32.29 | 30.27 | 25.48 | 25.62 | 25.98 | 23.46 | 20.68 | 20.25 | 19.77 | 18.57 | 17.67 | 18.44 | 16.33 |
|---|
| Gross Profit | | 3.43 | 3.33 | 3.29 | 4.15 | 4.84 | 4.20 | 3.19 | 3.30 | 3.70 | 3.36 | 3.14 | 3.04 | 3.00 | 2.79 | 2.74 | 2.95 | 2.42 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 8.75 | 7.71 | 7.58 | 6.81 | 7.28 | 6.82 | 6.89 | 6.92 | 7.85 | 8.01 |
|---|
| Cost of Revenues | | 7.77 | 6.88 | 6.73 | 6.04 | 6.48 | 6.04 | 6.05 | 6.07 | 6.86 | 7.03 |
|---|
| Gross Profit | | 0.97 | 0.84 | 0.85 | 0.77 | 0.80 | 0.78 | 0.85 | 0.86 | 0.99 | 0.98 |
| 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 | | 0.00 | 0.00 | 0.00 | 2.42 | 2.57 | 2.44 | 2.09 | 2.22 | 2.31 | 2.16 | 2.05 | 1.99 | 1.96 | 1.87 | 1.85 | 1.89 | 1.56 |
|---|
| Depreciation & Amortization | | 0.14 | 0.14 | 0.16 | 0.18 | 0.21 | 0.21 | 0.21 | 0.19 | 0.19 | 0.15 | 0.16 | 0.16 | 0.16 | 0.13 | 0.12 | 0.10 | 0.08 |
|---|
| Total Operating Expenses | | 2.57 | 2.39 | 2.52 | 2.68 | 2.76 | 2.64 | 2.28 | 2.41 | 2.50 | 2.32 | 2.21 | 2.14 | 2.12 | 2.00 | 1.96 | 2.00 | 1.63 |
|---|
| Operating Income | | 0.86 | 0.94 | 0.77 | 1.47 | 2.07 | 1.56 | 0.89 | 0.89 | 1.15 | 0.93 | 0.86 | 0.82 | 0.76 | 0.69 | 0.80 | 0.91 | 0.75 |
| 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 | 0.00 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.59 | 0.56 |
|---|
| Depreciation & Amortization | | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 |
|---|
| Total Operating Expenses | | 0.64 | 0.66 | 0.66 | 0.62 | 0.61 | 0.61 | 0.63 | 0.67 | 0.63 | 0.61 |
|---|
| Operating Income | | 0.34 | 0.18 | 0.19 | 0.16 | 0.20 | 0.18 | 0.21 | 0.19 | 0.32 | 0.34 |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.22 | 0.22 | 0.27 | 0.33 | 0.19 | 0.13 | 0.14 | 0.20 | 0.21 | 0.16 | 0.15 | 0.14 | 0.12 | 0.11 | 0.10 | 0.11 | 0.08 |
|---|
| Other Expense | | -0.15 | -0.22 | -0.28 | -0.31 | -0.18 | -0.12 | -0.14 | -1.00 | -0.08 | -0.18 | -0.07 | -0.07 | -0.08 | -0.09 | 0.04 | -0.04 | -0.03 |
|---|
| IBT | | 0.72 | 0.72 | 0.49 | 1.16 | 1.88 | 1.44 | 0.76 | -0.11 | 0.91 | 0.69 | 0.72 | 0.69 | 0.68 | 0.58 | 0.71 | 0.81 | 0.68 |
|---|
| Income Tax Expense | | 0.15 | 0.15 | 0.10 | 0.25 | 0.45 | 0.33 | 0.17 | 0.09 | 0.19 | 0.29 | 0.19 | 0.19 | 0.18 | 0.18 | 0.20 | 0.21 | 0.20 |
|---|
| Net Income | | 0.57 | 0.57 | 0.39 | 0.90 | 1.43 | 1.11 | 0.58 | -0.20 | 0.72 | 0.40 | 0.52 | 0.50 | 0.50 | 0.40 | 0.51 | 0.60 | 0.48 |
| 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 | 0.02 | 0.00 |
|---|
| Interest Expense | | 0.03 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.08 |
|---|
| Other Expense | | -0.08 | -0.05 | 0.04 | -0.06 | -0.07 | -0.06 | -0.07 | -0.08 | -0.07 | -0.09 |
|---|
| IBT | | 0.25 | 0.13 | 0.23 | 0.10 | 0.13 | 0.12 | 0.14 | 0.11 | 0.25 | 0.25 |
|---|
| Income Tax Expense | | 0.06 | 0.02 | 0.05 | 0.02 | 0.03 | 0.02 | 0.03 | 0.02 | 0.05 | 0.05 |
|---|
| Net Income | | 0.19 | 0.11 | 0.19 | 0.08 | 0.10 | 0.10 | 0.11 | 0.08 | 0.19 | 0.20 |
| 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 | $16.03 | $22.01 | $15.29 | $7.49 | $-2.40 | $8.19 | $4.53 | $5.75 | $5.26 | $5.05 | $3.89 | $4.64 | $5.25 | $4.06 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $15.84 | $21.80 | $15.10 | $7.43 | $-2.40 | $8.10 | $4.48 | $5.68 | $5.20 | $4.98 | $3.85 | $4.56 | $5.17 | $4.01 |
|---|
| Shares Outstanding | | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.11 | 0.11 | 0.12 |
|---|
| Diluted Shares Outstanding | | 0.05 | 0.05 | 0.05 | 0.06 | 0.07 | 0.07 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.11 | 0.12 | 0.12 |
| 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 | $3.58 | $3.57 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $3.54 | $3.53 |
|---|
| Shares Outstanding | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 |
|---|
| Diluted Shares Outstanding | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.21 | 0.19 | 0.22 | 0.18 | 0.22 | 0.37 | 0.30 | 0.51 | 0.73 | 0.53 | 0.27 | 0.40 | 0.39 | 0.41 | 0.40 | 0.93 |
|---|
| 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 | | 0.21 | 0.19 | 0.22 | 0.18 | 0.22 | 0.37 | 0.30 | 0.51 | 0.73 | 0.53 | 0.27 | 0.40 | 0.39 | 0.41 | 0.40 | 0.93 |
|---|
| Accounts Receivable | | 10.89 | 13.03 | 12.24 | 12.32 | 11.12 | 9.21 | 8.48 | 8.95 | 8.17 | 6.75 | 6.16 | 6.04 | 5.77 | 4.92 | 4.48 | 4.10 |
|---|
| Inventory | | 4.65 | 4.71 | 5.19 | 5.32 | 4.20 | 3.29 | 3.48 | 3.88 | 3.30 | 2.86 | 2.47 | 2.34 | 2.17 | 2.05 | 1.96 | 1.91 |
|---|
| Other Current Assets | | 1.01 | 0.47 | 0.68 | 0.52 | 0.35 | 0.29 | 0.27 | 0.27 | 0.21 | 0.18 | 0.29 | 0.25 | 0.26 | 0.33 | 0.18 | 0.15 |
|---|
| Total Current Assets | | 16.77 | 18.40 | 18.33 | 18.34 | 15.89 | 13.15 | 12.53 | 13.61 | 12.42 | 10.32 | 9.19 | 9.03 | 8.59 | 7.72 | 7.02 | 7.09 |
| 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 | | 0.21 | 0.22 | 0.23 | 0.19 | 0.25 | 0.21 | 0.24 | 0.22 | 0.33 | 0.24 |
|---|
| 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 | | 0.21 | 0.22 | 0.23 | 0.19 | 0.25 | 0.21 | 0.24 | 0.22 | 0.33 | 0.24 |
|---|
| Accounts Receivable | | 15.66 | 15.27 | 12.42 | 13.03 | 11.73 | 10.89 | 11.06 | 12.24 | 10.66 | 11.04 |
|---|
| Inventory | | 4.73 | 4.75 | 4.80 | 4.71 | 4.53 | 4.65 | 4.80 | 5.19 | 5.81 | 5.45 |
|---|
| Other Current Assets | | 0.54 | 0.60 | 0.58 | 0.47 | 1.02 | 1.01 | 0.80 | 0.68 | 0.50 | 0.40 |
|---|
| Total Current Assets | | 21.14 | 20.85 | 18.03 | 18.40 | 17.53 | 16.77 | 16.90 | 18.33 | 17.31 | 17.13 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 0.50 | 0.47 | 0.53 | 0.60 | 0.68 | 0.80 | 0.80 | 0.82 | 0.84 | 0.76 | 0.70 | 0.64 | 0.63 | 0.60 | 0.56 | 0.51 |
|---|
| Goodwill | | 2.05 | 2.06 | 2.05 | 2.03 | 2.08 | 2.12 | 2.06 | 2.62 | 2.47 | 2.39 | 0.00 | 0.00 | 0.00 | 0.00 | 1.47 | 1.34 |
|---|
| Intangible Assets | | 0.11 | 0.10 | 0.13 | 0.16 | 0.20 | 0.23 | 0.27 | 0.37 | 0.29 | 0.34 | 0.39 | 0.34 | 0.43 | 0.41 | 0.39 | 0.00 |
|---|
| Long-Term Investments | | 0.11 | 0.06 | 0.06 | 0.07 | 0.06 | 0.08 | 0.09 | 0.08 | 0.09 | 0.09 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 |
|---|
| Other Long-Term Assets | | 0.57 | 0.68 | 0.63 | 0.57 | 0.62 | 0.68 | 0.65 | 0.27 | 0.36 | 0.32 | 0.30 | 0.30 | 0.31 | 0.28 | 0.32 | 0.61 |
|---|
| Total Long-Term Assets | | 3.34 | 3.36 | 3.40 | 3.42 | 3.64 | 3.90 | 3.87 | 4.18 | 4.05 | 3.89 | 3.84 | 3.41 | 3.48 | 3.07 | 2.80 | 2.51 |
|---|
| Total Assets | | 20.11 | 21.76 | 21.73 | 21.76 | 19.54 | 17.05 | 16.40 | 17.78 | 16.46 | 14.21 | 13.02 | 12.44 | 12.06 | 10.79 | 9.83 | 9.60 |
| 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 | | 0.48 | 0.47 | 0.47 | 0.47 | 0.49 | 0.50 | 0.52 | 0.53 | 0.54 | 0.56 |
|---|
| Goodwill | | 2.12 | 2.12 | 2.08 | 2.06 | 2.08 | 2.05 | 2.05 | 2.05 | 2.02 | 2.04 |
|---|
| Intangible Assets | | 0.08 | 0.09 | 0.09 | 0.10 | 0.11 | 0.11 | 0.12 | 0.13 | 0.13 | 0.14 |
|---|
| Long-Term Investments | | 0.06 | 0.10 | 0.06 | 0.06 | 0.06 | 0.11 | 0.17 | 0.06 | 0.06 | 0.06 |
|---|
| Other Long-Term Assets | | 0.66 | 0.62 | 0.67 | 0.68 | 0.66 | 0.57 | 0.51 | 0.63 | 0.58 | 0.60 |
|---|
| Total Long-Term Assets | | 3.39 | 3.41 | 3.37 | 3.36 | 3.41 | 3.34 | 3.36 | 3.40 | 3.33 | 3.40 |
|---|
| Total Assets | | 24.53 | 24.25 | 21.40 | 21.76 | 20.93 | 20.11 | 20.26 | 21.73 | 20.64 | 20.54 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 8.77 | 11.05 | 10.07 | 10.46 | 9.62 | 7.94 | 7.05 | 7.63 | 6.76 | 5.77 | 5.19 | 5.03 | 4.50 | 3.77 | 3.26 | 3.64 |
|---|
| Short-Term Debt | | 0.86 | 0.42 | 1.65 | 0.59 | 0.38 | 0.16 | 0.33 | 0.25 | 0.36 | 0.09 | 0.04 | 0.01 | 0.02 | 0.36 | 0.03 | 0.06 |
|---|
| Other Current Liabilities | | 1.69 | 1.17 | 1.46 | 1.34 | 1.33 | 1.03 | 0.88 | 0.91 | 0.84 | 0.82 | 0.82 | 0.80 | 0.77 | 0.78 | 0.66 | 0.64 |
|---|
| Current Liabilities | | 11.32 | 12.64 | 13.19 | 12.39 | 11.33 | 9.13 | 8.26 | 8.79 | 7.96 | 6.69 | 6.06 | 5.84 | 5.30 | 4.91 | 3.96 | 4.34 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 13.13 | 13.21 | 10.87 | 11.05 | 9.39 | 8.77 | 8.94 | 10.07 | 9.09 | 8.98 |
|---|
| Short-Term Debt | | 0.01 | 0.46 | 0.53 | 0.42 | 0.91 | 0.86 | 0.95 | 1.65 | 1.59 | 0.49 |
|---|
| Other Current Liabilities | | 1.30 | 1.31 | 1.20 | 1.17 | 1.67 | 1.69 | 1.47 | 1.46 | 1.26 | 1.20 |
|---|
| Current Liabilities | | 14.44 | 14.98 | 12.60 | 12.64 | 11.97 | 11.32 | 11.36 | 13.19 | 11.94 | 10.67 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 2.48 | 2.97 | 2.36 | 3.18 | 2.24 | 2.10 | 2.64 | 3.24 | 2.93 | 2.70 | 2.38 | 2.08 | 2.23 | 1.59 | 1.93 | 1.76 |
|---|
| Capital Leases | | 0.00 | 0.27 | 0.21 | 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 |
|---|
| 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 | | 14.29 | 15.93 | 15.85 | 16.15 | 14.19 | 11.90 | 11.53 | 12.41 | 11.46 | 9.74 | 8.83 | 8.28 | 7.88 | 6.80 | 6.15 | 6.35 |
| 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 | | 3.12 | 2.37 | 2.31 | 2.97 | 2.36 | 2.48 | 2.63 | 2.36 | 2.62 | 3.67 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.27 | 0.00 | 0.00 | 0.00 | 0.21 | 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 | | 18.05 | 17.84 | 15.40 | 15.93 | 14.90 | 14.29 | 14.49 | 15.85 | 15.08 | 14.88 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.06 | 0.06 | 0.06 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
|---|
| Retained Earnings | | 5.98 | 5.98 | 5.79 | 9.21 | 7.79 | 6.68 | 6.13 | 6.34 | 5.60 | 5.20 | 4.67 | 4.18 | 3.68 | 3.28 | 2.77 | 2.17 |
|---|
| Comprehensive Income | | -0.42 | -0.51 | -0.30 | -0.37 | -0.19 | -0.10 | -0.26 | -0.30 | -0.13 | -0.38 | -0.28 | -0.06 | 0.23 | 0.18 | 0.16 | 0.21 |
|---|
| Total Common Equity | | 5.74 | 5.76 | 5.81 | 5.55 | 5.28 | 5.09 | 4.81 | 5.32 | 4.95 | 4.41 | 4.14 | 4.15 | 4.18 | 3.98 | 3.67 | 3.25 |
| 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 | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.13 | 0.13 |
|---|
| Retained Earnings | | 6.36 | 6.25 | 6.06 | 5.98 | 6.08 | 5.98 | 5.87 | 5.79 | 9.92 | 9.73 |
|---|
| Comprehensive Income | | -0.16 | -0.13 | -0.39 | -0.51 | -0.25 | -0.42 | -0.39 | -0.30 | -0.46 | -0.36 |
|---|
| Total Common Equity | | 6.40 | 6.33 | 5.93 | 5.76 | 5.96 | 5.74 | 5.70 | 5.81 | 5.49 | 5.59 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 3.34 | 3.39 | 3.81 | 3.77 | 2.63 | 2.26 | 2.97 | 3.49 | 3.29 | 2.79 | 2.42 | 2.09 | 2.25 | 1.95 | 1.96 | 1.82 |
|---|
| Book Value | | 5.81 | 5.83 | 5.88 | 5.61 | 5.34 | 5.15 | 4.87 | 5.38 | 5.00 | 4.47 | 4.19 | 4.16 | 4.18 | 3.99 | 3.68 | 3.25 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.07 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
|---|
| Book Value | | 6.40 | 6.33 | 5.93 | 5.76 | 5.96 | 5.74 | 5.70 | 5.81 | 5.49 | 5.59 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.59 | 0.57 | 0.39 | 0.91 | 1.44 | 1.11 | 0.59 | -0.20 | 0.72 | 0.41 | 0.52 | 0.50 | 0.50 | 0.40 | 0.51 | 0.60 | 0.48 |
|---|
| Depreciation & Amortization | | 0.17 | 0.14 | 0.16 | 0.18 | 0.19 | 0.20 | 0.19 | 0.19 | 0.19 | 0.15 | 0.16 | 0.16 | 0.16 | 0.13 | 0.12 | 0.10 | 0.08 |
|---|
| Stock-Based Compensation | | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 | 0.03 | 0.04 | 0.03 |
|---|
| Change Working Capital | | 0.58 | -0.52 | 0.63 | -0.34 | -1.68 | -0.94 | 0.51 | 0.14 | -0.71 | -0.62 | -0.39 | -0.10 | -0.07 | -0.17 | 0.01 | -0.63 | -0.40 |
|---|
| Change In Accounts Receivable | | 0.08 | -6.34 | -1.01 | 0.19 | -1.43 | -2.11 | -0.54 | 0.34 | -1.01 | -1.12 | -0.64 | -0.07 | -0.52 | -0.57 | -0.32 | -0.19 | -0.81 |
|---|
| Change In Accounts Payable | | -0.18 | 6.11 | 1.09 | -0.46 | 0.95 | 1.77 | 0.76 | -0.52 | 0.94 | 0.82 | 0.58 | 0.03 | 0.63 | 0.45 | 0.41 | -0.47 | 0.80 |
|---|
| Change In Inventories | | 0.77 | -0.29 | 0.42 | 0.14 | -1.17 | -0.96 | 0.24 | 0.38 | -0.62 | -0.38 | -0.40 | -0.04 | -0.21 | -0.02 | -0.06 | 0.11 | -0.50 |
|---|
| Other Non-cash Items | | -0.26 | -0.11 | 0.01 | 0.00 | 0.00 | -0.01 | 0.01 | 0.74 | 0.03 | 0.10 | -0.01 | 0.05 | 0.08 | 0.05 | 0.01 | 0.02 | 0.01 |
|---|
| Cash from Operations | | 1.33 | 0.00 | 0.00 | 0.71 | -0.03 | 0.42 | 1.36 | 0.86 | 0.27 | 0.12 | 0.36 | 0.66 | 0.67 | 0.45 | 0.68 | 0.12 | 0.22 |
| 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 | | 0.19 | 0.11 | 0.19 | 0.08 | 0.10 | 0.10 | 0.11 | 0.08 | 0.20 | 0.20 |
|---|
| Depreciation & Amortization | | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 |
|---|
| Stock-Based Compensation | | 0.01 | -0.01 | 0.01 | 0.02 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Change Working Capital | | 0.01 | -0.41 | -0.35 | 0.23 | 0.26 | -0.05 | 0.16 | 0.27 | 0.07 | 0.08 |
|---|
| Change In Accounts Receivable | | -4.05 | -0.40 | -2.63 | 0.73 | -1.53 | -0.70 | 0.16 | 1.06 | -1.40 | 0.26 |
|---|
| Change In Accounts Payable | | 4.24 | -0.08 | 2.20 | -0.25 | 1.78 | 0.55 | -0.16 | -1.08 | 0.90 | 0.16 |
|---|
| Change In Inventories | | -0.35 | 0.02 | 0.11 | -0.06 | -0.24 | 0.17 | 0.13 | 0.36 | 0.66 | -0.38 |
|---|
| Other Non-cash Items | | 0.00 | -0.01 | -0.10 | 0.00 | 0.01 | -0.01 | 0.01 | 0.00 | 0.01 | 0.01 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.29 | 0.32 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.10 | 0.00 | -0.09 | -0.08 | -0.08 | -0.08 | -0.12 | -0.15 | -0.16 | -0.20 | -0.16 | -0.15 | -0.12 | -0.12 | -0.11 | -0.11 | -0.11 |
|---|
| Acquisitions | | 0.00 | 0.00 | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.30 | 0.00 | -0.06 | -0.51 | -0.16 | -0.37 | -0.28 | -0.53 | -0.59 |
|---|
| 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 | 0.27 | 0.00 | -0.02 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 0.01 | 0.12 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.48 | 0.39 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | -0.01 | -0.01 | -0.01 | 0.02 | -0.01 | 0.00 | -0.27 | -0.48 | -0.39 | 0.00 | 0.02 |
|---|
| Cash from Investing | | -0.09 | 0.00 | 0.00 | -0.07 | -0.06 | -0.06 | -0.14 | -0.17 | -0.46 | -0.19 | -0.24 | -0.66 | -0.24 | -0.49 | -0.41 | -0.65 | -0.68 |
| 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 | | -0.03 | 0.04 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.03 | -0.03 | -0.02 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | 0.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | -0.02 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1.50 | 0.00 | 0.00 | 0.03 | -0.35 | -0.13 | -0.62 | -0.41 | -0.30 | -0.56 | -0.31 | -0.38 | -0.15 | -0.34 | -0.01 | -0.23 | -0.07 |
|---|
| Debt Issued | | 0.68 | 3.39 | -0.42 | 0.07 | 1.50 | 0.50 | -0.09 | -0.11 | 0.50 | 1.06 | 0.68 | 0.72 | -0.02 | 0.64 | 0.00 | 0.36 | 1.89 |
|---|
| Issuance of Common Stock | | 0.01 | 0.00 | 0.00 | 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 |
|---|
| Repurchase of Common Stock | | -0.42 | -0.16 | -0.27 | -0.77 | -1.05 | -0.91 | -0.48 | -0.40 | -0.24 | -0.17 | -0.22 | -0.36 | -0.30 | -0.36 | -0.26 | -0.20 | -0.17 |
|---|
| Dividends Paid | | 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 Financing Activities | | 1.43 | 0.00 | 0.00 | 0.07 | 1.49 | 0.58 | -0.12 | -0.10 | 0.51 | 0.99 | 0.70 | 0.65 | 0.01 | 0.67 | 0.01 | 0.41 | 0.51 |
|---|
| Cash from Financing | | -1.24 | 0.00 | 0.00 | -0.67 | 0.11 | -0.46 | -1.23 | -0.91 | -0.04 | 0.26 | 0.17 | -0.08 | -0.43 | -0.03 | -0.26 | -0.01 | 0.27 |
| 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 | -0.40 | -0.45 |
|---|
| Debt Issued | | 3.13 | 0.31 | -0.02 | -0.55 | 0.12 | -0.07 | -0.24 | -0.23 | 0.01 | 0.49 |
|---|
| 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 | | -0.05 | 0.00 | -0.05 | -0.06 | -0.05 | -0.05 | -0.08 | -0.09 | -0.05 | -0.20 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.50 | 0.50 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.45 | -0.16 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.03 | 0.12 | -0.03 | 0.04 | -0.05 | -0.15 | 0.07 | -0.21 | -0.22 | 0.20 | 0.26 | -0.13 | 0.01 | -0.02 | 0.01 | -0.53 | -0.21 |
|---|
| Closing Cash Balance | | 0.21 | 0.31 | 0.19 | 0.22 | 0.18 | 0.22 | 0.37 | 0.30 | 0.51 | 0.73 | 0.53 | 0.27 | 0.40 | 0.39 | 0.41 | 0.40 | 0.93 |
| 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 | | 0.09 | -0.01 | -0.01 | 0.04 | -0.06 | 0.03 | -0.03 | 0.02 | -0.12 | 0.09 |
|---|
| Closing Cash Balance | | 0.31 | 0.21 | 0.22 | 0.23 | 0.19 | 0.25 | 0.21 | 0.24 | 0.22 | 0.33 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.23 | -0.04 | 1.04 | 0.62 | -0.11 | 0.34 | 1.24 | 0.71 | 0.12 | -0.08 | 0.19 | 0.50 | 0.55 | 0.33 | 0.56 | 0.01 | 0.11 |
|---|
| Real Free Cash Flow | | 1.20 | -0.07 | 1.00 | 0.58 | -0.15 | 0.30 | 1.20 | 0.67 | 0.07 | -0.12 | 0.15 | 0.45 | 0.51 | 0.30 | 0.53 | -0.03 | 0.07 |
| 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 | | 0.17 | -0.24 | -0.22 | 0.33 | 0.30 | 0.06 | 0.30 | 0.37 | 0.26 | 0.30 |
|---|
| Real Free Cash Flow | | 0.17 | -0.23 | -0.24 | 0.31 | 0.30 | 0.05 | 0.29 | 0.36 | 0.25 | 0.29 |