ATUL.NS
Výsledovka
Rozvaha
Peněžní toky
V miliardách (INR)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 60.55 | 55.83 | 47.26 | 46.68 | 54.28 | 50.16 | 36.78 | 40.10 | 40.38 | 32.40 | 27.78 | 25.49 | 26.11 | 23.99 | 20.06 | 18.08 | 15.70 |
|---|
| Cost of Revenues | | 43.98 | 35.75 | 32.10 | 39.81 | 28.64 | 26.50 | 17.50 | 20.28 | 21.61 | 18.51 | 14.81 | 13.64 | 14.85 | 13.67 | 11.73 | 12.51 | 8.98 |
|---|
| Gross Profit | | 16.57 | 20.08 | 15.15 | 6.87 | 25.64 | 23.65 | 19.28 | 19.82 | 18.77 | 13.89 | 12.97 | 11.85 | 11.26 | 10.32 | 8.33 | 5.57 | 6.72 |
| Revenue |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Total Revenues | | 15.74 | 15.52 | 14.78 | 14.52 | 14.17 | 13.93 | 13.22 | 12.12 | 11.38 | 11.94 |
|---|
| Cost of Revenues | | 12.21 | 11.77 | 9.42 | 10.58 | 8.79 | 8.27 | 8.11 | 9.12 | 7.32 | 8.00 |
|---|
| Gross Profit | | 3.52 | 3.75 | 5.36 | 3.94 | 5.38 | 5.65 | 5.11 | 3.00 | 4.06 | 3.94 |
| 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 | 0.34 | 0.31 | 0.29 | 0.26 | 0.27 | 0.25 | 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 | 2.96 | 0.27 | 2.86 | 1.10 | 0.15 | 0.08 | 0.07 | 0.09 | 0.08 | 0.07 | 0.07 | 0.06 | 1.35 | 0.00 |
|---|
| Depreciation & Amortization | | 3.18 | 3.15 | 2.41 | 2.43 | 1.98 | 1.77 | 1.36 | 1.30 | 1.19 | 1.10 | 0.95 | 0.66 | 0.60 | 0.58 | 0.51 | 0.44 | 0.39 |
|---|
| Total Operating Expenses | | 6.55 | 4.98 | 4.39 | 21.04 | 19.87 | 16.29 | 11.46 | 12.05 | 12.27 | 9.94 | 8.75 | 7.84 | 7.91 | 7.17 | 6.14 | 3.93 | 3.69 |
|---|
| Operating Income | | 10.02 | 15.11 | 10.76 | 4.08 | 6.13 | 7.40 | 7.83 | 7.74 | 6.50 | 3.95 | 4.22 | 4.01 | 3.35 | 3.15 | 2.19 | 1.64 | 3.03 |
| Operating Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| 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 | 0.00 | 0.00 |
|---|
| Depreciation & Amortization | | 0.80 | 0.81 | 0.79 | 0.79 | 0.60 | 0.77 | 0.60 | 0.60 | 0.49 | 0.53 |
|---|
| Total Operating Expenses | | 1.85 | 1.88 | 1.20 | 1.62 | 1.12 | 1.18 | 1.05 | 1.44 | 1.02 | 0.98 |
|---|
| Operating Income | | 1.67 | 1.86 | 4.16 | 2.32 | 4.26 | 4.47 | 4.06 | 1.56 | 3.05 | 2.96 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.00 | 0.10 | 0.11 | 0.11 | 0.11 | 0.18 | 0.17 | 0.05 | 0.05 | 0.07 | 0.05 | 0.03 | 0.00 | 0.01 | 0.00 | 0.01 | 0.00 |
|---|
| Interest Expense | | 0.19 | 0.24 | 0.11 | 0.11 | 0.08 | 0.08 | 0.09 | 0.09 | 0.07 | 0.12 | 0.24 | 0.23 | 0.23 | 0.32 | 0.29 | 0.29 | 0.26 |
|---|
| Other Expense | | -2.04 | -8.18 | -6.25 | 0.43 | 0.75 | 0.70 | 0.99 | 0.71 | 0.31 | 0.17 | 0.24 | 0.00 | -0.10 | -0.06 | -0.32 | -0.34 | -1.64 |
|---|
| IBT | | 7.98 | 6.92 | 4.51 | 4.51 | 6.88 | 8.10 | 8.82 | 8.45 | 6.80 | 4.12 | 4.46 | 4.01 | 3.26 | 3.08 | 1.86 | 1.30 | 1.39 |
|---|
| Income Tax Expense | | 1.89 | 1.94 | 1.27 | 1.27 | 1.81 | 2.05 | 2.22 | 1.75 | 2.44 | 1.31 | 1.23 | 1.32 | 0.99 | 0.88 | 0.58 | 0.35 | 0.43 |
|---|
| Net Income | | 5.94 | 4.84 | 3.23 | 3.23 | 5.14 | 6.04 | 6.56 | 6.66 | 4.32 | 2.76 | 3.23 | 2.69 | 2.41 | 2.19 | 1.20 | 0.95 | 0.96 |
| Net Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Interest Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.09 | 0.05 | 0.05 | 0.02 | 0.02 |
|---|
| Other Expense | | 0.36 | 0.45 | -2.39 | -0.46 | -2.68 | -2.56 | -2.48 | -0.73 | -1.99 | -1.73 |
|---|
| IBT | | 2.03 | 2.31 | 1.77 | 1.86 | 1.58 | 1.91 | 1.58 | 0.83 | 1.05 | 1.24 |
|---|
| Income Tax Expense | | 0.40 | 0.49 | 0.45 | 0.56 | 0.41 | 0.51 | 0.46 | 0.24 | 0.33 | 0.32 |
|---|
| Net Income | | 1.61 | 1.79 | 1.28 | 1.27 | 1.09 | 1.37 | 1.12 | 0.58 | 0.71 | 0.90 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | Rp0.00 | Rp0.00 | Rp0.00 | Rp109.54 | Rp174.15 | Rp204.23 | Rp221.17 | Rp224.69 | Rp145.72 | Rp93.21 | Rp108.88 | Rp92.44 | Rp81.13 | Rp73.90 | Rp40.38 | Rp30.71 | Rp30.43 |
|---|
| EPS Diluted | | Rp0.00 | Rp0.00 | Rp0.00 | Rp109.54 | Rp174.15 | Rp204.23 | Rp221.17 | Rp224.69 | Rp145.72 | Rp93.21 | Rp108.88 | Rp92.44 | Rp81.13 | Rp73.90 | Rp40.38 | Rp30.71 | Rp30.43 |
|---|
| Shares Outstanding | | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
|---|
| Diluted Shares Outstanding | | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Per Share Data |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| Shares Outstanding | | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
|---|
| Diluted Shares Outstanding | | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | -4.96 | 0.51 | 0.60 | 0.60 | 0.38 | 0.58 | 0.47 | 0.26 | 0.38 | 0.43 | 0.23 | 0.19 | 0.34 | 0.18 | 0.10 | 0.25 | 0.23 |
|---|
| Short Term Investments | | 9.92 | 8.27 | 4.36 | 4.36 | 2.28 | 5.59 | 10.39 | 6.58 | 2.24 | 0.10 | 0.06 | 0.04 | 0.04 | 0.02 | 0.04 | 0.00 | 1.51 |
|---|
| Total Cash & ST Investments | | 4.96 | 8.81 | 4.96 | 4.96 | 2.66 | 6.16 | 10.86 | 6.84 | 2.61 | 0.53 | 0.29 | 0.23 | 0.38 | 0.20 | 0.14 | 0.25 | 1.74 |
|---|
| Accounts Receivable | | 0.00 | 11.53 | 9.57 | 0.00 | 8.45 | 11.89 | 8.71 | 0.00 | 8.71 | 8.68 | 6.03 | 0.00 | 0.00 | 0.00 | 0.00 | 3.59 | 0.00 |
|---|
| Inventory | | 0.00 | 7.65 | 6.50 | 6.50 | 8.21 | 8.84 | 6.08 | 5.17 | 5.21 | 4.23 | 4.34 | 4.35 | 4.15 | 4.34 | 3.66 | 3.32 | 2.82 |
|---|
| Other Current Assets | | 0.00 | 1.46 | 1.72 | 11.29 | 1.60 | 0.00 | 0.00 | 8.82 | 0.10 | 0.11 | 0.64 | 5.99 | 5.88 | 5.79 | 4.75 | 1.09 | 2.92 |
|---|
| Total Current Assets | | 4.96 | 29.45 | 22.76 | 22.76 | 20.91 | 26.89 | 25.64 | 20.82 | 16.62 | 13.55 | 11.30 | 10.57 | 10.41 | 10.33 | 8.55 | 8.24 | 7.48 |
| Current Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Cash And Equivalents | | 0.82 | 0.00 | 0.51 | 0.00 | 0.72 | -4.96 | 0.60 | -3.69 | 0.65 | -2.39 |
|---|
| Short Term Investments | | 11.59 | 0.00 | 8.27 | 0.00 | 5.03 | 9.92 | 4.36 | 7.37 | 2.91 | 4.78 |
|---|
| Total Cash & ST Investments | | 12.41 | 8.78 | 8.81 | 5.75 | 5.75 | 4.96 | 4.96 | 3.69 | 3.94 | 2.39 |
|---|
| Accounts Receivable | | 11.35 | 0.00 | 11.26 | 0.00 | 10.84 | 0.00 | 9.58 | 0.00 | 9.07 | 0.00 |
|---|
| Inventory | | 8.60 | 0.00 | 7.29 | 0.00 | 8.39 | 0.00 | 6.50 | 0.00 | 6.56 | 0.00 |
|---|
| Other Current Assets | | 2.17 | -8.78 | 2.08 | -5.75 | 2.16 | 0.00 | 1.71 | 0.00 | 1.51 | 0.00 |
|---|
| Total Current Assets | | 34.53 | 0.00 | 29.45 | 0.00 | 27.14 | 4.96 | 22.76 | 3.69 | 21.07 | 2.39 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 0.00 | 29.16 | 30.18 | 30.18 | 27.47 | 19.96 | 16.06 | 14.30 | 12.21 | 10.97 | 10.59 | 9.30 | 6.25 | 6.29 | 5.71 | 5.08 | 4.25 |
|---|
| Goodwill | | 0.00 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.32 | 0.24 | 0.24 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.00 | 0.02 | 0.02 | 0.02 | 0.04 | 0.08 | 0.13 | 0.16 | 0.20 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.01 |
|---|
| Long-Term Investments | | 0.00 | 9.66 | 9.75 | 9.66 | 6.91 | 7.89 | 6.21 | 4.86 | 5.43 | 4.54 | 4.20 | 0.58 | 0.59 | 0.61 | 0.63 | 0.00 | -0.65 |
|---|
| Other Long-Term Assets | | -4.96 | 1.43 | 1.56 | 1.65 | 1.90 | 1.79 | 1.02 | 1.01 | 0.65 | 0.79 | 0.93 | 0.97 | 0.97 | 0.93 | 0.01 | 1.31 | 0.07 |
|---|
| Total Long-Term Assets | | -4.96 | 40.56 | 42.01 | 42.01 | 36.77 | 30.17 | 23.73 | 20.68 | 18.82 | 16.58 | 16.36 | 10.85 | 7.82 | 7.83 | 7.08 | 6.41 | 5.18 |
|---|
| Total Assets | | 0.00 | 70.01 | 64.76 | 64.76 | 57.68 | 57.06 | 49.37 | 41.50 | 35.44 | 30.14 | 27.66 | 21.42 | 18.23 | 18.16 | 15.64 | 14.65 | 12.66 |
| Long-Term Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Property, Plant & Equipment | | 28.43 | 0.00 | 29.16 | 0.00 | 29.71 | 0.00 | 30.39 | 0.00 | 29.09 | 0.00 |
|---|
| Goodwill | | 0.29 | 0.00 | 0.29 | 0.00 | 0.29 | 0.00 | 0.29 | 0.00 | 0.29 | 0.00 |
|---|
| Intangible Assets | | 0.01 | 0.00 | 0.02 | 0.00 | 0.02 | 0.00 | 0.02 | 0.00 | 0.04 | 0.00 |
|---|
| Long-Term Investments | | 10.32 | 0.00 | 9.66 | 0.00 | 12.63 | 0.00 | 9.79 | 0.00 | 5.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.88 | 0.00 | 1.43 | 0.00 | 1.59 | -4.96 | 1.30 | -3.69 | 5.30 | -2.39 |
|---|
| Total Long-Term Assets | | 40.19 | 0.00 | 40.56 | 0.00 | 44.43 | -4.96 | 42.01 | -3.69 | 39.90 | -2.39 |
|---|
| Total Assets | | 74.71 | 0.00 | 70.01 | 0.00 | 71.58 | 0.00 | 64.76 | 0.00 | 60.97 | 0.00 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.00 | 6.15 | 5.79 | 5.79 | 5.39 | 6.35 | 5.63 | 4.78 | 3.80 | 4.59 | 3.37 | 3.07 | 2.72 | 3.23 | 2.92 | 2.67 | 2.84 |
|---|
| Short-Term Debt | | 0.00 | 0.16 | 0.23 | 0.23 | 0.18 | 0.77 | 0.28 | 0.22 | 0.12 | 0.16 | 1.67 | 2.88 | 2.40 | 2.48 | 2.06 | 2.01 | 0.00 |
|---|
| Other Current Liabilities | | 0.00 | 2.20 | 2.48 | 2.48 | 0.13 | 0.00 | 0.10 | 0.02 | 0.00 | 0.86 | 0.79 | 0.25 | 0.13 | 0.26 | 0.26 | 1.07 | 0.56 |
|---|
| Current Liabilities | | 0.00 | 8.84 | 8.88 | 8.88 | 8.40 | 9.99 | 8.06 | 7.32 | 5.77 | 5.69 | 5.88 | 7.28 | 6.38 | 6.98 | 6.07 | 6.29 | 3.40 |
| Current Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Accounts Payable | | 7.67 | 0.00 | 6.15 | 0.00 | 7.38 | 0.00 | 5.79 | 0.00 | 5.53 | 0.00 |
|---|
| Short-Term Debt | | 0.09 | 0.00 | 0.16 | 0.00 | 0.22 | 0.00 | 0.23 | 0.00 | 0.15 | 0.00 |
|---|
| Other Current Liabilities | | 1.95 | 0.00 | 2.53 | 0.00 | 2.03 | 0.00 | 2.48 | 0.00 | 0.10 | 0.00 |
|---|
| Current Liabilities | | 10.12 | 0.00 | 8.84 | 0.00 | 10.15 | 0.00 | 8.88 | 0.00 | 8.15 | 0.00 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 0.00 | 1.86 | 2.14 | 2.14 | 0.34 | 0.67 | 1.04 | 0.93 | 0.43 | 0.00 | 0.00 | 0.24 | 0.59 | 1.19 | 1.64 | 1.51 | 3.28 |
|---|
| Capital Leases | | 0.00 | 0.04 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.00 | 2.25 | 1.74 | 1.74 | 1.34 | 1.44 | 1.35 | 1.15 | 1.39 | 1.30 | 1.43 | 0.69 | 0.46 | 0.37 | 0.27 | 0.23 | 0.23 |
|---|
| Total Liabilities | | 0.00 | 13.39 | 13.13 | 13.13 | 10.49 | 12.47 | 10.80 | 9.69 | 8.14 | 7.50 | 7.85 | 8.61 | 7.78 | 8.61 | 8.04 | 8.06 | 6.92 |
| Long-Term Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Long-Term Debt | | 1.79 | 0.00 | 1.86 | 0.00 | 1.97 | 0.00 | 2.14 | 0.00 | 1.46 | 0.00 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.04 | 0.00 | 0.05 | 0.00 | 0.05 | 0.00 | 0.05 | 0.00 |
|---|
| Def. Tax Liability | | 2.50 | 0.00 | 2.25 | 0.00 | 2.52 | 0.00 | 1.74 | 0.00 | 1.47 | 0.00 |
|---|
| Total Liabilities | | 14.83 | -56.62 | 13.39 | -56.61 | 14.97 | -51.63 | 13.13 | -49.49 | 11.48 | 0.00 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.00 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 |
|---|
| Retained Earnings | | 0.00 | 47.65 | 43.40 | 43.40 | 41.53 | 37.47 | 32.31 | 25.77 | 20.65 | 16.64 | 14.27 | 11.02 | 8.65 | 6.56 | 4.84 | 4.01 | 5.41 |
|---|
| Comprehensive Income | | 51.14 | 8.04 | 7.45 | 0.00 | 0.00 | 0.00 | 0.00 | -4.88 | -3.64 | -2.68 | -1.61 | -8.20 | -7.68 | -7.09 | -6.71 | -6.22 | -5.75 |
|---|
| Total Common Equity | | 51.63 | 55.99 | 51.14 | 51.14 | 46.71 | 44.29 | 38.27 | 31.55 | 27.06 | 22.44 | 19.66 | 12.75 | 10.39 | 9.49 | 7.54 | 6.54 | 5.71 |
| Total Common Equity |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Common Stock | | 0.29 | 0.00 | 0.29 | 0.00 | 0.29 | 0.00 | 0.29 | 0.00 | 0.30 | 0.00 |
|---|
| Retained Earnings | | 0.00 | 0.00 | 47.65 | 0.00 | 0.00 | 0.00 | 43.40 | 0.00 | 0.00 | 0.00 |
|---|
| Comprehensive Income | | 0.00 | 55.99 | 8.04 | 56.09 | 55.79 | 51.14 | 7.45 | 49.02 | 48.72 | 46.71 |
|---|
| Total Common Equity | | 59.18 | 56.62 | 55.99 | 56.61 | 56.09 | 51.63 | 51.14 | 49.49 | 49.02 | 47.19 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 0.00 | 2.02 | 2.37 | 2.37 | 0.52 | 1.44 | 1.33 | 1.15 | 0.55 | 0.16 | 1.68 | 3.12 | 2.99 | 3.67 | 3.70 | 3.52 | 3.28 |
|---|
| Book Value | | 0.00 | 56.62 | 51.63 | 51.63 | 47.19 | 44.60 | 38.57 | 31.81 | 27.30 | 22.64 | 19.81 | 12.80 | 10.45 | 9.55 | 7.60 | 6.59 | 5.75 |
| Other |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Debt | | 0.71 | 0.00 | 0.64 | 0.00 | 0.52 | 0.00 | 0.49 | 0.00 | 0.48 | 0.00 |
|---|
| Book Value | | 59.18 | 56.62 | 55.99 | 56.61 | 56.09 | 51.63 | 51.14 | 49.49 | 49.02 | 47.19 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 3.32 | 4.84 | 3.23 | 3.23 | 6.88 | 8.10 | 8.82 | 8.45 | 6.80 | 4.12 | 4.46 | 4.01 | 3.26 | 3.08 | 1.86 | 1.30 | 1.39 |
|---|
| Depreciation & Amortization | | 1.15 | 3.17 | 2.43 | 2.43 | 1.98 | 1.77 | 1.36 | 1.30 | 1.19 | 1.10 | 0.95 | 0.66 | 0.60 | 0.58 | 0.51 | 0.44 | 0.39 |
|---|
| 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 | | 0.00 | -2.09 | 1.11 | 1.11 | 0.27 | -5.05 | -0.25 | 1.67 | -1.43 | -0.59 | -0.52 | 0.17 | -0.10 | -1.55 | -0.35 | -0.63 | -0.82 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | 0.12 | 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 | -1.15 | 1.67 | 1.67 | 0.65 | -2.75 | -0.93 | 0.05 | -1.00 | 0.08 | -0.02 | -0.20 | 0.19 | -0.68 | -0.33 | -0.50 | -0.57 |
|---|
| Other Non-cash Items | | -3.32 | 0.11 | -0.09 | -0.09 | -2.06 | -2.50 | -2.76 | -2.61 | -2.53 | -1.07 | -0.88 | -1.00 | -0.70 | -0.60 | -0.14 | -0.22 | -0.35 |
|---|
| Cash from Operations | | 2.30 | 0.00 | 0.00 | 6.67 | 7.07 | 2.31 | 7.18 | 8.81 | 4.04 | 3.56 | 4.02 | 3.84 | 3.06 | 1.52 | 1.89 | 0.89 | 0.60 |
| Cash Flow From Operating Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Income | | 3.07 | 1.28 | 1.27 | 1.09 | 1.37 | 1.12 | 0.58 | 0.71 | 0.90 | 1.03 |
|---|
| Depreciation & Amortization | | 1.63 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.61 | 0.54 | 0.52 |
|---|
| 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 | | 0.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | | -0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Non-cash Items | | -0.12 | -1.28 | -1.27 | -1.09 | -1.37 | -1.12 | -0.58 | -0.10 | -0.36 | -1.03 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | 0.00 | -2.70 | -5.04 | -5.04 | -8.75 | -5.91 | -3.23 | -3.74 | -2.08 | -1.43 | -2.19 | -3.70 | -1.84 | -1.16 | -1.06 | -1.34 | -0.51 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.26 | -4.14 | 3.90 | 4.34 | 0.10 | 0.00 | 0.00 | 0.01 | 0.16 | 0.02 | 0.00 | 0.05 | -0.21 |
|---|
| Investments | | 0.00 | 0.00 | -2.20 | -2.20 | -0.48 | -0.95 | -3.90 | -4.46 | -2.13 | -0.05 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.20 | 0.20 | 4.05 | 5.09 | 0.00 | 0.09 | 0.04 | 0.04 | 0.13 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.08 | 0.22 | 4.23 | -3.24 | -4.09 | 0.00 | 0.14 | 0.24 | 0.18 | 0.03 | 0.30 | -0.12 | 0.19 | 0.08 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | -6.96 | -4.69 | -1.68 | -6.46 | -7.86 | -4.08 | -1.30 | -1.84 | -3.50 | -1.65 | -0.83 | -1.18 | -0.98 | -0.64 |
| Cash Flow From Investing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Capital Expenditure | | -0.81 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| 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 | 0.00 | 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 | 0.00 | 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 | 0.00 | 0.00 |
| 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 | 1.85 | -0.29 | -0.62 | 0.00 | 0.00 | -0.07 | -1.52 | -1.43 | -0.65 | -0.19 | -0.38 | -0.33 | 0.00 | -0.59 |
|---|
| Debt Issued | | 0.00 | -0.35 | 2.37 | 3.69 | -0.63 | 0.73 | 0.18 | 0.61 | 0.45 | 0.00 | -0.02 | 0.79 | -0.49 | 0.35 | 0.51 | 0.24 | 3.87 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | -0.70 | 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 | -0.62 | -0.62 | -0.87 | 0.00 | -0.62 | 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 | -0.74 | -0.96 | -0.59 | 0.00 | -1.52 | -0.41 | -0.38 | -0.36 | -0.31 | -0.26 | -0.21 | -0.15 | -0.17 | 0.00 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | -0.12 | 0.25 | 0.64 | 0.10 | 0.44 | 0.47 | -0.18 | -0.32 | 0.48 | -0.80 | -0.01 | -0.29 | 0.33 | 0.54 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.38 | -2.57 | -0.57 | -0.52 | -1.08 | -0.01 | -2.07 | -2.11 | -0.48 | -1.25 | -0.60 | -0.77 | 0.16 | -0.05 |
| Cash Flow From Financing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Debt Issued | | 1.88 | -2.02 | 2.02 | -2.18 | 2.18 | -2.37 | 2.37 | -1.62 | 1.62 | -2.37 |
|---|
| 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 | 0.00 | 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 | 0.00 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 2.30 | -0.09 | 0.22 | 0.22 | -0.20 | 0.11 | 0.21 | -0.11 | -0.05 | 0.19 | 0.05 | -0.14 | 0.16 | 0.08 | -0.06 | 0.07 | -0.09 |
|---|
| Closing Cash Balance | | 0.00 | 0.51 | 0.60 | 0.60 | 0.38 | 0.58 | 0.47 | 0.26 | 0.38 | 0.43 | 0.23 | 0.19 | 0.34 | 0.18 | 0.10 | 0.22 | 0.23 |
| Cash position |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Change in Cash | | 0.69 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.22 | 1.08 | 1.04 |
|---|
| Closing Cash Balance | | 0.69 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.60 | 2.00 | 0.78 | 1.45 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 2.30 | 3.33 | 1.64 | 1.64 | -1.68 | -3.59 | 3.95 | 5.07 | 1.95 | 2.13 | 1.83 | 0.14 | 1.23 | 0.36 | 0.83 | -0.45 | 0.09 |
|---|
| Real Free Cash Flow | | 2.30 | 3.33 | 1.64 | 1.64 | -1.68 | -3.59 | 3.95 | 5.07 | 1.95 | 2.13 | 1.83 | 0.14 | 1.23 | 0.36 | 0.83 | -0.45 | 0.09 |
| Free Cash Flow |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Free Cash Flow | | 4.27 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.22 | 1.08 | 1.04 |
|---|
| Real Free Cash Flow | | 4.27 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.22 | 1.08 | 1.04 |