AVGO
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 | | 68.28 | 63.89 | 51.57 | 35.82 | 33.20 | 27.45 | 23.89 | 22.60 | 20.85 | 17.64 | 13.24 | 6.82 | 4.27 | 2.52 | 2.36 | 2.34 | 2.09 |
|---|
| Cost of Revenues | | 22.47 | 20.59 | 19.07 | 11.13 | 11.11 | 10.61 | 10.37 | 10.11 | 10.12 | 9.13 | 7.30 | 3.27 | 2.39 | 1.32 | 1.22 | 1.19 | 1.13 |
|---|
| Gross Profit | | 45.81 | 43.29 | 32.51 | 24.69 | 22.10 | 16.84 | 13.52 | 12.48 | 10.73 | 8.51 | 5.94 | 3.55 | 1.88 | 1.20 | 1.14 | 1.15 | 0.97 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 19.31 | 18.02 | 15.95 | 15.00 | 14.92 | 14.05 | 13.07 | 12.49 | 11.96 | 9.30 |
|---|
| Cost of Revenues | | 6.65 | 5.77 | 5.25 | 4.81 | 4.77 | 5.05 | 4.72 | 4.71 | 4.59 | 2.89 |
|---|
| Gross Profit | | 12.66 | 12.25 | 10.70 | 10.20 | 10.15 | 9.00 | 8.36 | 7.78 | 7.38 | 6.41 |
| 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 | 5.25 | 4.92 | 4.85 | 4.97 | 4.70 | 3.77 | 3.29 | 2.67 | 1.05 | 0.70 | 0.40 | 0.34 | 0.32 | 0.28 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 1.59 | 1.38 | 1.35 | 1.94 | 1.71 | 1.06 | 0.80 | 0.81 | 0.49 | 0.41 | 0.22 | 0.20 | 0.22 | 0.20 |
|---|
| Depreciation & Amortization | | 10.93 | 8.78 | 10.01 | 3.84 | 4.99 | 6.32 | 7.31 | 6.63 | 4.08 | 4.74 | 3.04 | 0.96 | 0.63 | 0.19 | 0.16 | 0.16 | 0.16 |
|---|
| Total Operating Expenses | | 17.91 | 17.81 | 19.05 | 8.48 | 7.81 | 8.18 | 9.30 | 8.30 | 5.37 | 5.86 | 5.35 | 1.78 | 1.30 | 0.64 | 0.56 | 0.56 | 0.50 |
|---|
| Operating Income | | 27.91 | 25.48 | 13.46 | 16.21 | 14.23 | 8.52 | 4.01 | 3.44 | 5.14 | 2.49 | -0.41 | 1.63 | 0.44 | 0.55 | 0.58 | 0.58 | 0.47 |
| Operating Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.39 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.42 |
|---|
| Depreciation & Amortization | | 2.15 | 2.23 | 2.20 | 4.34 | -0.10 | 2.61 | 2.52 | 2.53 | 2.35 | 0.93 |
|---|
| Total Operating Expenses | | 3.98 | 4.74 | 4.82 | 4.37 | 3.89 | 4.38 | 4.57 | 4.81 | 5.29 | 2.15 |
|---|
| Operating Income | | 8.68 | 7.51 | 5.89 | 5.83 | 6.26 | 4.63 | 3.79 | 2.97 | 2.08 | 4.24 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.00 | 0.35 | 0.46 | 0.54 | 0.10 | 0.02 | 0.05 | 0.10 | 0.11 | 0.04 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 3.03 | 3.21 | 3.95 | 1.62 | 1.74 | 1.89 | 1.78 | 1.44 | 0.63 | 0.45 | 0.59 | 0.19 | 0.11 | 0.00 | 0.00 | 0.00 | 0.03 |
|---|
| Other Expense | | -2.47 | -2.76 | -3.55 | -1.11 | -1.79 | -1.75 | -1.57 | -1.22 | -0.20 | -0.27 | -1.11 | -0.11 | -0.13 | 0.02 | 0.00 | -0.02 | -0.03 |
|---|
| IBT | | 25.43 | 22.73 | 9.92 | 15.10 | 12.43 | 6.77 | 2.44 | 2.23 | 4.55 | 1.94 | -1.11 | 1.47 | 0.34 | 0.57 | 0.59 | 0.56 | 0.41 |
|---|
| Income Tax Expense | | 0.46 | -0.40 | 3.75 | 1.02 | 0.94 | 0.03 | -0.52 | -0.51 | -8.08 | 0.04 | 0.64 | 0.08 | 0.03 | 0.02 | 0.02 | 0.01 | -0.01 |
|---|
| Net Income | | 24.97 | 23.13 | 5.90 | 14.08 | 11.50 | 6.74 | 2.96 | 2.72 | 12.26 | 1.80 | -1.74 | 1.36 | 0.26 | 0.55 | 0.56 | 0.55 | 0.42 |
| Net Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Interest Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.13 |
|---|
| Interest Expense | | 0.75 | 0.76 | 0.75 | 0.77 | 0.87 | 0.86 | 1.06 | 1.05 | 0.93 | 0.41 |
|---|
| Other Expense | | -0.49 | -0.64 | -0.60 | -0.74 | -0.77 | -0.86 | -0.98 | -0.96 | -0.74 | -0.27 |
|---|
| IBT | | 8.20 | 6.87 | 5.29 | 5.09 | 5.49 | 3.76 | 2.81 | 2.01 | 1.34 | 3.97 |
|---|
| Income Tax Expense | | 0.85 | -1.65 | 1.15 | 0.12 | -0.01 | -0.44 | 4.24 | -0.12 | 0.07 | 0.44 |
|---|
| Net Income | | 7.35 | 8.52 | 4.14 | 4.97 | 5.50 | 4.32 | -1.88 | 2.12 | 1.33 | 3.52 |
| 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 | $3.39 | $2.74 | $1.57 | $0.66 | $0.68 | $2.93 | $0.44 | $-0.48 | $0.52 | $0.11 | $0.22 | $0.23 | $0.23 | $0.17 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $3.30 | $2.65 | $1.50 | $0.63 | $0.64 | $2.84 | $0.43 | $-0.45 | $0.49 | $0.10 | $0.22 | $0.23 | $0.22 | $0.17 |
|---|
| Shares Outstanding | | 4.74 | 4.71 | 4.62 | 4.15 | 4.09 | 4.10 | 4.02 | 3.98 | 4.18 | 4.05 | 3.66 | 2.64 | 2.51 | 2.47 | 2.45 | 2.45 | 2.38 |
|---|
| Diluted Shares Outstanding | | 4.89 | 4.85 | 4.78 | 4.27 | 4.23 | 4.29 | 4.21 | 4.19 | 4.31 | 4.21 | 3.83 | 2.81 | 2.67 | 2.52 | 2.50 | 2.52 | 2.46 |
| Per Share Data |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.85 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.83 |
|---|
| Shares Outstanding | | 4.74 | 4.73 | 4.71 | 4.71 | 4.70 | 4.68 | 4.66 | 4.65 | 4.52 | 4.13 |
|---|
| Diluted Shares Outstanding | | 4.89 | 4.89 | 4.86 | 4.83 | 4.84 | 4.83 | 4.66 | 4.80 | 4.67 | 4.27 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 9.95 | 9.35 | 14.19 | 12.42 | 12.16 | 7.62 | 5.06 | 4.29 | 11.20 | 3.10 | 1.82 | 1.60 | 0.99 | 1.08 | 0.83 | 0.56 |
|---|
| 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 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 9.95 | 9.35 | 14.19 | 12.42 | 12.16 | 7.62 | 5.06 | 4.29 | 11.20 | 3.10 | 1.82 | 1.60 | 0.99 | 1.08 | 0.83 | 0.56 |
|---|
| Accounts Receivable | | 4.67 | 4.42 | 3.15 | 2.96 | 2.07 | 2.30 | 3.26 | 3.33 | 2.45 | 2.18 | 1.02 | 0.78 | 0.42 | 0.34 | 0.33 | 0.29 |
|---|
| Inventory | | 1.89 | 1.76 | 1.90 | 1.93 | 1.30 | 1.00 | 0.87 | 1.12 | 1.45 | 1.40 | 0.52 | 0.52 | 0.29 | 0.19 | 0.19 | 0.19 |
|---|
| Other Current Assets | | 3.44 | 4.07 | 1.61 | 1.21 | 1.06 | 0.98 | 0.43 | 0.37 | 0.72 | 0.45 | 0.39 | 0.29 | 0.13 | 0.07 | 0.04 | 0.05 |
|---|
| Total Current Assets | | 19.95 | 19.60 | 20.85 | 18.50 | 16.59 | 11.90 | 9.92 | 9.11 | 15.82 | 7.13 | 3.78 | 3.82 | 1.82 | 1.69 | 1.39 | 1.09 |
| 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 | | 10.72 | 9.47 | 9.31 | 9.35 | 9.95 | 9.81 | 11.86 | 14.19 | 12.06 | 11.55 |
|---|
| 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 | | 10.72 | 9.47 | 9.31 | 9.35 | 9.95 | 9.81 | 11.86 | 14.19 | 12.06 | 11.55 |
|---|
| Accounts Receivable | | 6.49 | 8.80 | 7.68 | 4.42 | 4.67 | 5.50 | 4.97 | 3.15 | 2.91 | 3.03 |
|---|
| Inventory | | 2.18 | 2.02 | 1.91 | 1.76 | 1.89 | 1.84 | 1.92 | 1.90 | 1.84 | 1.89 |
|---|
| Other Current Assets | | 5.61 | 1.90 | 2.10 | 4.07 | 3.44 | 8.15 | 8.44 | 2.35 | 1.96 | 2.08 |
|---|
| Total Current Assets | | 25.00 | 22.18 | 20.99 | 19.60 | 19.95 | 25.30 | 27.19 | 20.85 | 18.33 | 17.87 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2.60 | 2.52 | 2.62 | 2.22 | 2.35 | 2.51 | 2.57 | 2.64 | 2.60 | 2.51 | 1.46 | 1.16 | 0.66 | 0.50 | 0.32 | 0.28 |
|---|
| Goodwill | | 97.87 | 97.87 | 43.65 | 43.61 | 43.45 | 43.45 | 36.71 | 26.91 | 24.71 | 24.73 | 1.67 | 1.60 | 0.39 | 0.18 | 0.18 | 0.17 |
|---|
| Intangible Assets | | 43.03 | 40.58 | 3.87 | 7.11 | 11.37 | 16.78 | 17.55 | 10.76 | 10.83 | 15.07 | 3.28 | 3.62 | 0.49 | 0.42 | 0.50 | 0.57 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.17 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 4.51 | 5.07 | 1.88 | 1.80 | 1.81 | 1.30 | 0.74 | 0.71 | 0.46 | 0.53 | 0.41 | 0.30 | 0.05 | 0.07 | 0.06 | 0.04 |
|---|
| Total Long-Term Assets | | 148.02 | 146.05 | 52.01 | 54.75 | 58.98 | 64.04 | 57.58 | 41.02 | 38.60 | 42.84 | 6.82 | 6.67 | 1.60 | 1.17 | 1.05 | 1.07 |
|---|
| Total Assets | | 167.97 | 165.65 | 72.86 | 73.25 | 75.57 | 75.93 | 67.49 | 50.12 | 54.42 | 49.97 | 10.59 | 10.49 | 3.42 | 2.86 | 2.45 | 2.16 |
| 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 | | 2.45 | 2.46 | 2.47 | 2.52 | 2.60 | 2.67 | 2.66 | 2.15 | 2.18 | 2.21 |
|---|
| Goodwill | | 97.80 | 97.80 | 97.87 | 97.87 | 97.87 | 97.87 | 97.59 | 43.65 | 43.62 | 43.61 |
|---|
| Intangible Assets | | 34.34 | 36.39 | 38.58 | 40.58 | 43.03 | 45.41 | 47.19 | 3.87 | 4.65 | 5.43 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 6.03 | 5.79 | 5.45 | 5.07 | 4.51 | 3.96 | 3.25 | 2.34 | 2.81 | 2.54 |
|---|
| Total Long-Term Assets | | 140.62 | 142.45 | 144.37 | 146.05 | 148.02 | 149.91 | 150.68 | 52.01 | 53.26 | 53.80 |
|---|
| Total Assets | | 165.62 | 164.63 | 165.36 | 165.65 | 167.97 | 175.21 | 177.87 | 72.86 | 71.60 | 71.67 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.76 | 1.66 | 1.21 | 1.00 | 1.09 | 0.84 | 0.86 | 0.81 | 1.11 | 1.26 | 0.62 | 0.52 | 0.28 | 0.25 | 0.22 | 0.20 |
|---|
| Short-Term Debt | | 3.16 | 1.27 | 1.61 | 0.44 | 0.29 | 0.83 | 2.79 | 0.55 | 0.12 | 0.45 | 0.05 | 0.05 | 0.00 | 0.00 | 0.00 | 0.23 |
|---|
| Other Current Liabilities | | 4.51 | 3.65 | 1.63 | 2.68 | 2.29 | 2.09 | 1.76 | 0.81 | 1.31 | 0.85 | 0.21 | 0.24 | 0.13 | 0.09 | 0.12 | 0.04 |
|---|
| Current Liabilities | | 19.22 | 16.70 | 7.41 | 7.05 | 6.28 | 6.37 | 6.90 | 2.34 | 2.53 | 3.08 | 1.12 | 1.03 | 0.42 | 0.35 | 0.35 | 0.57 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.43 | 1.30 | 1.91 | 1.66 | 1.76 | 1.44 | 1.50 | 1.21 | 0.99 | 0.83 |
|---|
| Short-Term Debt | | 1.40 | 5.53 | 5.65 | 1.27 | 3.21 | 2.48 | 2.49 | 1.61 | 1.16 | 1.16 |
|---|
| Other Current Liabilities | | 1.72 | 2.82 | 2.62 | 3.65 | 3.38 | 4.61 | 5.37 | 1.63 | 3.85 | 1.45 |
|---|
| Current Liabilities | | 16.70 | 20.60 | 20.91 | 16.70 | 19.22 | 20.17 | 20.37 | 7.41 | 7.35 | 7.51 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 66.80 | 66.31 | 37.62 | 39.08 | 39.44 | 40.24 | 30.01 | 17.49 | 17.43 | 13.19 | 3.90 | 5.46 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Capital Leases | | 0.06 | 0.04 | 0.05 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
|---|
| Def. Tax Liability | | 5.59 | 4.70 | 0.06 | 0.00 | -0.57 | -0.82 | 0.00 | 0.17 | 10.02 | 10.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 102.32 | 97.97 | 48.87 | 50.54 | 50.58 | 52.03 | 42.52 | 23.47 | 31.23 | 28.09 | 5.88 | 7.25 | 0.53 | 0.44 | 0.44 | 0.65 |
| 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 | | 62.84 | 61.75 | 60.93 | 66.31 | 66.80 | 71.59 | 73.47 | 37.62 | 38.23 | 38.21 |
|---|
| Capital Leases | | 0.00 | 0.01 | 0.02 | 0.04 | 0.06 | 0.02 | 0.04 | 0.05 | 0.05 | 0.05 |
|---|
| Def. Tax Liability | | 0.00 | 3.37 | 4.02 | 4.70 | 5.59 | 2.22 | 3.22 | -0.30 | 2.89 | 2.84 |
|---|
| Total Liabilities | | 92.34 | 95.04 | 95.57 | 97.97 | 102.32 | 105.25 | 107.59 | 48.87 | 49.52 | 49.66 |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 23.29 | 20.51 | 19.24 | 2.55 | 2.01 | 1.59 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | -1.88 | 0.00 | 2.68 | 1.60 | 0.75 | 0.00 | 0.00 | 3.49 | -0.13 | -0.22 | 2.24 | 1.28 | 1.31 | 0.95 | 0.53 | 0.06 |
|---|
| Comprehensive Income | | 0.21 | 0.21 | 0.21 | -0.05 | -0.12 | -0.11 | -0.14 | -0.12 | -0.09 | -0.13 | -0.07 | -0.05 | -0.01 | -0.01 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 65.65 | 67.68 | 23.99 | 22.71 | 24.99 | 23.90 | 24.97 | 26.66 | 20.29 | 18.89 | 4.71 | 3.24 | 2.89 | 2.42 | 2.01 | 1.51 |
| 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 | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 4.04 | 2.69 | 2.73 | 0.00 | -1.88 | 0.00 | 0.00 | 2.68 | 1.18 | 1.36 |
|---|
| Comprehensive Income | | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.05 | -0.18 |
|---|
| Total Common Equity | | 73.28 | 69.59 | 69.79 | 67.68 | 65.65 | 69.96 | 70.28 | 23.99 | 22.08 | 22.01 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 69.96 | 67.57 | 39.23 | 39.52 | 39.73 | 41.06 | 32.80 | 17.49 | 17.55 | 13.64 | 3.95 | 5.51 | 0.00 | 0.00 | 0.01 | 0.24 |
|---|
| Book Value | | 65.65 | 67.68 | 23.99 | 22.71 | 24.99 | 23.90 | 24.97 | 26.66 | 23.19 | 21.88 | 4.71 | 3.24 | 2.89 | 2.42 | 2.01 | 1.51 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 73.28 | 69.59 | 69.79 | 67.68 | 65.65 | 69.96 | 70.28 | 23.99 | 22.08 | 22.01 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 5.49 | 23.13 | 5.90 | 14.08 | 11.50 | 6.74 | 2.96 | 2.72 | 12.61 | 1.89 | -1.86 | 1.36 | 0.25 | 0.55 | 0.56 | 0.55 | 0.42 |
|---|
| Depreciation & Amortization | | 8.33 | 8.78 | 10.01 | 3.84 | 4.98 | 6.04 | 6.91 | 5.81 | 4.08 | 4.74 | 3.04 | 0.96 | 0.63 | 0.19 | 0.16 | 0.16 | 0.16 |
|---|
| Stock-Based Compensation | | 5.07 | 7.57 | 5.74 | 2.17 | 1.53 | 1.70 | 1.98 | 2.19 | 1.23 | 0.92 | 0.68 | 0.23 | 0.16 | 0.08 | 0.05 | 0.04 | 0.03 |
|---|
| Change Working Capital | | -3.55 | -8.50 | -4.64 | -1.64 | -1.65 | -0.13 | 1.09 | -0.18 | -0.83 | -0.74 | 0.48 | -0.17 | 0.12 | -0.09 | -0.09 | -0.04 | -0.10 |
|---|
| Change In Accounts Receivable | | 1.85 | -2.72 | 2.33 | -0.19 | -0.87 | 0.21 | 0.98 | 0.49 | -0.65 | -0.27 | -0.49 | -0.19 | -0.07 | -0.03 | -0.01 | -0.04 | -0.10 |
|---|
| Change In Accounts Payable | | 0.42 | -0.12 | 0.12 | 0.21 | -0.08 | 0.24 | 0.00 | -0.04 | -0.33 | -0.10 | 0.03 | 0.03 | 0.01 | 0.02 | 0.00 | 0.03 | 0.02 |
|---|
| Change In Inventories | | -0.04 | -0.51 | 0.15 | 0.03 | -0.63 | -0.29 | -0.03 | 0.25 | 0.42 | -0.04 | 1.00 | 0.06 | 0.19 | -0.06 | 0.00 | -0.01 | -0.03 |
|---|
| Other Non-cash Items | | 7.42 | -3.43 | 0.99 | 0.14 | 0.41 | 0.22 | 0.27 | 0.10 | 0.06 | -0.09 | 0.70 | 0.02 | -0.02 | -0.03 | 0.00 | 0.55 | 0.01 |
|---|
| Cash from Operations | | 19.19 | 0.00 | 0.00 | 18.09 | 16.74 | 13.76 | 12.06 | 9.70 | 8.88 | 6.55 | 3.41 | 2.32 | 1.18 | 0.72 | 0.69 | 0.73 | 0.51 |
| Cash Flow From Operating Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Income | | 7.35 | 8.52 | 4.14 | 4.97 | 5.50 | 4.32 | -1.88 | 2.12 | 1.27 | 3.52 |
|---|
| Depreciation & Amortization | | 2.15 | 2.23 | 2.20 | 2.17 | 2.17 | 2.61 | 2.52 | 2.53 | 2.35 | 0.93 |
|---|
| Stock-Based Compensation | | 2.18 | 2.20 | 2.32 | 1.77 | 1.28 | 1.31 | 1.39 | 1.46 | 1.58 | 0.64 |
|---|
| Change Working Capital | | -3.11 | -2.35 | -1.89 | -1.91 | -2.35 | -2.06 | -1.07 | -1.23 | -0.28 | -0.97 |
|---|
| Change In Accounts Receivable | | -1.32 | -0.65 | -0.94 | -0.59 | -0.54 | 0.25 | 0.84 | -0.51 | 1.76 | -0.23 |
|---|
| Change In Accounts Payable | | 0.53 | 0.12 | 0.14 | -0.61 | 0.24 | -0.09 | 0.37 | -0.09 | -0.07 | 0.22 |
|---|
| Change In Inventories | | -0.69 | -0.09 | -0.16 | -0.11 | -0.15 | 0.13 | -0.05 | 0.08 | -0.01 | -0.06 |
|---|
| Other Non-cash Items | | 0.14 | -2.90 | 0.11 | 0.13 | 0.20 | 0.28 | 0.36 | 0.21 | 0.19 | 0.06 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.83 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.53 | -0.62 | -0.55 | -0.45 | -0.42 | -0.44 | -0.46 | -0.43 | -0.64 | -1.07 | -0.72 | -0.59 | -0.41 | -0.24 | -0.24 | -0.11 | -0.08 |
|---|
| Acquisitions | | -22.53 | 0.00 | -25.98 | -0.05 | -0.25 | 0.04 | -10.65 | -15.08 | -4.03 | -0.03 | -9.16 | 0.26 | -5.96 | -0.43 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | -0.20 | -0.60 | -0.18 | -0.35 | -0.20 | 0.00 | 0.00 | -0.01 | -0.25 | -0.21 | -0.06 | -0.01 | 0.00 | -0.02 | 0.00 | -0.01 | -0.01 |
|---|
| Sales of Investment | | 0.29 | 0.25 | 0.16 | 0.23 | 0.20 | 0.17 | 0.00 | 0.01 | 0.05 | 0.20 | 0.10 | 0.00 | 0.04 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | -0.09 | 0.00 | 0.00 | -0.07 | 0.00 | -0.01 | 0.01 | 0.09 | 0.18 | 0.43 | -0.01 | 0.11 | 0.45 | 0.02 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | -23.06 | 0.00 | 0.00 | -0.69 | -0.67 | -0.25 | -11.11 | -15.42 | -4.67 | -0.67 | -9.84 | -0.24 | -5.89 | -0.65 | -0.24 | -0.12 | -0.09 |
| Cash Flow From Investing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Capital Expenditure | | -0.25 | -0.24 | -0.14 | -0.14 | -0.10 | -0.12 | -0.17 | -0.13 | -0.12 | -0.11 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -3.49 | 3.48 | -0.56 | -25.42 | -0.04 |
|---|
| Investments | | -0.11 | -0.34 | -0.10 | -0.06 | -0.11 | -0.03 | -0.07 | -0.06 | -0.01 | -0.06 |
|---|
| Sales of Investment | | 0.24 | 0.10 | 0.05 | 0.08 | 0.02 | 0.02 | 0.01 | 0.04 | 0.09 | 0.15 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.08 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.12 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -35.45 | 0.00 | 0.00 | -0.40 | -2.36 | -11.50 | -20.10 | -16.80 | -0.99 | -13.68 | -11.32 | -1.82 | -0.01 | 0.00 | 0.00 | -0.23 | -0.37 |
|---|
| Debt Issued | | 66.06 | 67.57 | 28.34 | 0.12 | 2.15 | 10.16 | 28.36 | 32.11 | 0.94 | 17.59 | 21.01 | 0.26 | 5.52 | 0.00 | 0.00 | 0.00 | 0.60 |
|---|
| Issuance of Common Stock | | 58.28 | 0.00 | 0.00 | 0.12 | 0.11 | 0.17 | 0.28 | 0.25 | 0.16 | 0.26 | 0.30 | 0.24 | 0.12 | 0.10 | 0.04 | 0.07 | 0.03 |
|---|
| Repurchase of Common Stock | | -7.75 | -6.31 | -12.39 | -7.69 | -8.46 | -1.30 | -0.77 | -6.41 | -7.26 | 17.43 | 19.51 | 0.00 | -0.01 | -0.10 | -0.11 | -0.09 | 0.00 |
|---|
| Dividends Paid | | -9.23 | 0.00 | 0.00 | -7.65 | -7.03 | -6.21 | -5.53 | -4.24 | -3.00 | -1.75 | -0.75 | -0.41 | -0.28 | -0.20 | -0.14 | -0.09 | 0.00 |
|---|
| Other Financing Activities | | -4.07 | 0.00 | 0.00 | -0.01 | 1.92 | 9.86 | 27.73 | 33.68 | -0.02 | -0.02 | -0.03 | 0.13 | 5.51 | 0.03 | 0.01 | 0.01 | 0.00 |
|---|
| Cash from Financing | | 1.77 | 0.00 | 0.00 | -15.62 | -15.82 | -8.97 | 1.61 | 6.49 | -11.12 | 2.23 | 7.70 | -1.86 | 5.33 | -0.17 | -0.19 | -0.34 | -0.34 |
| Cash Flow From Financing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.14 |
|---|
| Debt Issued | | 0.00 | 64.23 | -3.05 | 0.70 | -0.99 | -2.39 | -4.06 | -1.89 | 36.67 | 0.03 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 |
|---|
| Repurchase of Common Stock | | -7.85 | 0.00 | -0.06 | -4.22 | -2.04 | -1.20 | -1.35 | -1.55 | -8.29 | -0.58 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.90 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2.57 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -6.48 | 6.83 | -4.84 | 1.77 | 0.25 | 4.55 | 2.56 | 0.76 | -6.91 | 8.11 | 1.28 | 0.22 | 0.62 | -0.10 | 0.26 | 0.27 | 0.09 |
|---|
| Closing Cash Balance | | 9.95 | 16.18 | 9.35 | 14.19 | 12.42 | 12.16 | 7.62 | 5.06 | 4.29 | 11.20 | 3.10 | 1.82 | 1.60 | 0.99 | 1.08 | 0.83 | 0.56 |
| Cash position |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Change in Cash | | -2.00 | 5.46 | 1.25 | 0.17 | -0.04 | -0.60 | 0.14 | -2.06 | -2.33 | 2.13 |
|---|
| Closing Cash Balance | | 14.17 | 16.18 | 10.72 | 9.47 | 9.31 | 9.35 | 9.95 | 9.81 | 11.86 | 14.19 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 18.66 | 26.91 | 19.41 | 17.63 | 16.31 | 13.32 | 11.60 | 9.27 | 8.25 | 5.48 | 2.69 | 1.73 | 0.77 | 0.49 | 0.45 | 0.61 | 0.43 |
|---|
| Real Free Cash Flow | | 13.59 | 19.35 | 13.67 | 15.46 | 14.78 | 11.62 | 9.62 | 7.08 | 7.02 | 4.56 | 2.01 | 1.49 | 0.60 | 0.41 | 0.40 | 0.58 | 0.41 |
| Free Cash Flow |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Free Cash Flow | | 8.01 | 7.47 | 7.02 | 6.41 | 6.01 | 5.48 | 4.79 | 4.45 | 4.69 | 4.72 |
|---|
| Real Free Cash Flow | | 5.83 | 5.27 | 4.70 | 4.64 | 4.73 | 4.17 | 3.40 | 2.99 | 3.11 | 4.09 |