Barrick Mining Corporation
B
Výsledovka
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 | 16.96 | 16.96 | 12.92 | 1.45 | 1.26 | 1.26 | 1.12 | 1.49 | 1.50 | 1.44 | 1.23 | 1.19 | 1.26 | 1.09 | 1.23 | 1.17 | 1.13 | |
| Cost of Revenues | 8.27 | 8.27 | 7.96 | 1.01 | 0.84 | 0.80 | 0.72 | 0.94 | 0.96 | 0.94 | 0.79 | 0.78 | 0.83 | 0.74 | 0.81 | 0.77 | 0.72 | |
| Gross Profit | 8.69 | 8.69 | 4.96 | 0.44 | 0.42 | 0.45 | 0.40 | 0.55 | 0.53 | 0.50 | 0.44 | 0.41 | 0.43 | 0.35 | 0.42 | 0.40 | 0.41 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 6.00 | 4.15 | 3.68 | 3.13 | 3.65 | 3.37 | 3.16 | 2.75 | 0.42 | 0.36 | |
| Cost of Revenues | 2.71 | 1.89 | 1.88 | 1.79 | 2.00 | 2.05 | 1.98 | 1.94 | 0.30 | 0.25 | |
| Gross Profit | 3.28 | 2.26 | 1.80 | 1.35 | 1.65 | 1.32 | 1.18 | 0.81 | 0.11 | 0.11 |
| 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 | 0.01 | 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 | |
| Selling General & Admin Expenses | 0.00 | 0.00 | 0.00 | 0.35 | 0.30 | 0.30 | 0.28 | 0.31 | 0.30 | 0.29 | 0.25 | 0.24 | 0.25 | 0.23 | 0.28 | 0.27 | 0.32 | |
| Depreciation & Amortization | 1.86 | 1.94 | 1.92 | 0.12 | 0.09 | 0.09 | 0.08 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.05 | |
| Total Operating Expenses | 0.59 | 0.59 | 0.78 | 0.35 | 0.30 | 0.30 | 0.28 | 0.31 | 0.30 | 0.29 | 0.25 | 0.24 | 0.25 | 0.23 | 0.28 | 0.27 | 0.32 | |
| Operating Income | 8.10 | 8.10 | 4.18 | 0.09 | 0.12 | 0.15 | 0.12 | 0.24 | 0.23 | 0.21 | 0.19 | 0.17 | 0.18 | 0.12 | 0.14 | 0.13 | 0.09 |
| 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 | 0.01 | 0.00 | ||
| Selling General & Admin Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.10 | ||
| Depreciation & Amortization | 0.53 | 0.46 | 0.46 | 0.41 | 0.48 | 0.48 | 0.48 | 0.47 | 0.04 | 0.03 | ||
| Total Operating Expenses | 0.19 | 0.17 | 0.11 | 0.12 | 0.33 | 0.21 | 0.12 | 0.12 | 0.08 | 0.10 | ||
| Operating Income | 3.10 | 2.09 | 1.69 | 1.23 | 1.32 | 1.11 | 1.06 | 0.69 | 0.03 | 0.01 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 0.27 | 0.27 | 0.28 | 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 | |
| Interest Expense | 0.37 | 0.37 | 0.41 | 0.06 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | |
| Other Expense | 0.70 | 0.70 | 0.42 | -0.06 | -0.08 | -0.02 | -0.02 | -0.03 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| IBT | 8.81 | 8.81 | 4.61 | 0.03 | 0.04 | 0.13 | 0.10 | 0.21 | 0.21 | 0.20 | 0.18 | 0.16 | 0.17 | 0.11 | 0.12 | 0.12 | 0.06 | |
| Income Tax Expense | 1.65 | 1.65 | 1.52 | 0.02 | 0.02 | 0.03 | 0.04 | 0.05 | 0.04 | 0.14 | 0.05 | 0.04 | 0.05 | 0.04 | 0.02 | 0.03 | 0.01 | |
| Net Income | 4.99 | 4.99 | 2.14 | 0.02 | 0.01 | 0.10 | 0.06 | 0.16 | 0.17 | 0.06 | 0.14 | 0.12 | 0.12 | 0.27 | 0.10 | 0.06 | 0.05 |
| 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 | 0.13 | 0.01 | 0.06 | 0.07 | 0.06 | 0.08 | 0.07 | 0.08 | 0.00 | 0.02 | ||
| Interest Expense | 0.09 | 0.10 | 0.09 | 0.10 | 0.11 | 0.14 | 0.10 | 0.08 | 0.02 | 0.02 | ||
| Other Expense | 0.91 | 0.30 | -0.33 | -0.17 | 0.56 | -0.08 | -0.02 | -0.03 | -0.02 | -0.02 | ||
| IBT | 4.01 | 2.38 | 1.36 | 1.06 | 1.88 | 1.03 | 1.04 | 0.66 | 0.01 | -0.01 | ||
| Income Tax Expense | 0.79 | 0.48 | 0.10 | 0.28 | 0.69 | 0.25 | 0.41 | 0.17 | 0.00 | 0.01 | ||
| Net Income | 2.41 | 1.30 | 0.81 | 0.47 | 1.00 | 0.48 | 0.37 | 0.30 | 0.01 | -0.02 |
| 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 | $0.31 | $0.26 | $1.96 | $1.25 | $3.09 | $3.18 | $1.10 | $2.50 | $2.21 | $2.16 | $5.02 | $1.74 | $1.17 | $0.96 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.31 | $0.26 | $1.96 | $1.24 | $3.07 | $3.15 | $1.09 | $2.48 | $2.19 | $2.12 | $4.92 | $1.72 | $1.16 | $0.95 | |
| Shares Outstanding | 1.67 | 1.70 | 1.75 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | |
| Diluted Shares Outstanding | 1.68 | 1.70 | 1.75 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.05 | 0.06 | 0.06 | 0.06 |
| 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 | $0.14 | $-0.43 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.14 | $-0.43 | ||
| Shares Outstanding | 1.67 | 1.70 | 1.73 | 1.73 | 1.74 | 1.75 | 1.76 | 1.76 | 0.05 | 0.05 | ||
| Diluted Shares Outstanding | 1.68 | 1.70 | 1.73 | 1.73 | 1.74 | 1.75 | 1.76 | 1.76 | 0.05 | 0.05 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 0.07 | 4.07 | 0.09 | 0.08 | 0.10 | 0.08 | 0.09 | 0.10 | 0.15 | 0.07 | 0.08 | 0.05 | 0.07 | 0.09 | 0.06 | 0.01 | |
| 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 | 0.07 | 4.07 | 0.09 | 0.08 | 0.10 | 0.08 | 0.09 | 0.10 | 0.15 | 0.07 | 0.08 | 0.05 | 0.07 | 0.09 | 0.06 | 0.01 | |
| Accounts Receivable | 0.43 | 1.36 | 0.35 | 0.29 | 0.26 | 0.25 | 0.35 | 0.38 | 0.35 | 0.29 | 0.26 | 0.28 | 0.26 | 0.25 | 0.20 | 0.20 | |
| Inventory | 0.35 | 1.94 | 0.37 | 0.28 | 0.24 | 0.24 | 0.23 | 0.27 | 0.24 | 0.23 | 0.21 | 0.21 | 0.21 | 0.23 | 0.22 | 0.22 | |
| Other Current Assets | 0.02 | 0.25 | 0.10 | 0.08 | 0.08 | 0.07 | 0.09 | 0.06 | 0.03 | 0.03 | 0.06 | 0.05 | 0.04 | 0.05 | 0.05 | 0.02 | |
| Total Current Assets | 0.87 | 7.63 | 0.91 | 0.73 | 0.68 | 0.64 | 0.76 | 0.81 | 0.77 | 0.61 | 0.61 | 0.59 | 0.58 | 0.62 | 0.53 | 0.45 |
| 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 | 5.04 | 4.81 | 4.10 | 4.07 | 4.23 | 4.04 | 3.94 | 0.09 | 0.09 | 0.07 | |
| 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 | 5.04 | 4.81 | 4.10 | 4.07 | 4.23 | 4.04 | 3.94 | 0.09 | 0.09 | 0.07 | |
| Accounts Receivable | 0.55 | 0.91 | 0.74 | 1.36 | 0.68 | 0.57 | 0.65 | 0.35 | 0.35 | 0.31 | |
| Inventory | 1.87 | 1.75 | 1.99 | 1.94 | 1.78 | 1.68 | 1.81 | 0.37 | 0.37 | 0.29 | |
| Other Current Assets | 1.49 | 0.69 | 1.17 | 0.25 | 1.33 | 0.92 | 0.88 | 0.10 | 0.12 | 0.09 | |
| Total Current Assets | 8.95 | 8.17 | 8.00 | 7.63 | 8.03 | 7.20 | 7.28 | 0.91 | 0.90 | 0.77 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 0.35 | 28.64 | 0.45 | 0.32 | 0.34 | 0.37 | 0.36 | 0.37 | 0.36 | 0.33 | 0.31 | 0.30 | 0.30 | 0.23 | 0.21 | 0.22 | |
| Goodwill | 1.05 | 3.10 | 1.18 | 0.84 | 0.96 | 1.01 | 0.93 | 0.96 | 0.69 | 0.63 | 0.59 | 0.59 | 0.65 | 0.58 | 0.37 | 0.38 | |
| Intangible Assets | 0.66 | 0.07 | 0.71 | 0.44 | 0.50 | 0.56 | 0.58 | 0.64 | 0.51 | 0.52 | 0.53 | 0.55 | 0.53 | 0.38 | 0.27 | 0.29 | |
| Long-Term Investments | 0.01 | 4.15 | 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 Long-Term Assets | -0.01 | 4.04 | 0.05 | 0.07 | 0.08 | 0.07 | 0.08 | 0.02 | 0.03 | 0.01 | 0.02 | 0.03 | 0.06 | 0.02 | 0.01 | 0.02 | |
| Total Long-Term Assets | 2.17 | 39.99 | 2.40 | 1.68 | 1.90 | 2.03 | 1.97 | 2.00 | 1.60 | 1.53 | 1.45 | 1.49 | 1.55 | 1.25 | 0.91 | 0.95 | |
| Total Assets | 3.04 | 47.63 | 3.31 | 2.41 | 2.58 | 2.68 | 2.74 | 2.81 | 2.37 | 2.14 | 2.06 | 2.07 | 2.12 | 1.87 | 1.44 | 1.40 |
| 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 | 25.85 | 26.02 | 28.68 | 28.64 | 27.29 | 26.99 | 26.65 | 0.45 | 0.40 | 0.32 | |
| Goodwill | 3.03 | 3.10 | 3.10 | 3.10 | 3.58 | 3.58 | 3.58 | 1.18 | 1.15 | 0.84 | |
| Intangible Assets | 0.15 | 0.15 | 0.15 | 0.07 | 0.15 | 0.15 | 0.15 | 0.71 | 0.72 | 0.42 | |
| Long-Term Investments | 4.19 | 4.16 | 4.14 | 4.15 | 4.28 | 4.26 | 4.18 | 0.01 | 0.01 | 0.01 | |
| Other Long-Term Assets | 6.06 | 5.79 | 4.07 | 4.04 | 4.04 | 4.03 | 4.01 | 0.05 | 0.08 | 0.07 | |
| Total Long-Term Assets | 39.41 | 39.23 | 40.14 | 39.99 | 39.33 | 39.02 | 38.56 | 2.40 | 2.37 | 1.67 | |
| Total Assets | 48.36 | 47.39 | 48.14 | 47.63 | 47.35 | 46.22 | 45.84 | 3.31 | 3.28 | 2.44 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 0.15 | 0.66 | 0.16 | 0.15 | 0.13 | 0.11 | 0.12 | 0.14 | 0.13 | 0.11 | 0.10 | 0.09 | 0.09 | 0.10 | 0.09 | 0.10 | |
| Short-Term Debt | 0.02 | 0.08 | 0.02 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.03 | 0.02 | 0.01 | 0.06 | 0.00 | 0.01 | 0.10 | |
| Other Current Liabilities | 0.17 | 1.36 | 0.12 | 0.13 | 0.15 | 0.14 | 0.16 | 0.15 | 0.14 | 0.12 | 0.11 | 0.14 | 0.13 | 0.10 | 0.09 | 0.09 | |
| Current Liabilities | 0.39 | 2.64 | 0.40 | 0.31 | 0.31 | 0.30 | 0.34 | 0.36 | 0.32 | 0.30 | 0.25 | 0.27 | 0.30 | 0.20 | 0.20 | 0.28 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 1.42 | 1.47 | 1.59 | 0.66 | 1.48 | 1.39 | 1.36 | 0.16 | 0.16 | 0.14 | |
| Short-Term Debt | 0.07 | 0.07 | 0.02 | 0.08 | 0.01 | 0.01 | 0.01 | 0.02 | 0.00 | 0.01 | |
| Other Current Liabilities | 0.87 | 1.00 | 0.53 | 1.36 | 1.06 | 1.00 | 0.82 | 0.12 | 0.22 | 0.18 | |
| Current Liabilities | 3.04 | 2.54 | 2.79 | 2.64 | 3.03 | 2.39 | 2.20 | 0.40 | 0.38 | 0.33 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 1.15 | 5.17 | 1.28 | 0.57 | 0.60 | 0.70 | 0.83 | 0.94 | 0.53 | 0.47 | 0.49 | 0.50 | 0.49 | 0.64 | 0.33 | 0.26 | |
| Capital Leases | 0.01 | 0.06 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Def. Tax Liability | 0.12 | 3.89 | 0.12 | 0.06 | 0.07 | 0.09 | 0.09 | 0.11 | 0.07 | 0.07 | 0.06 | 0.07 | 0.09 | 0.05 | 0.00 | 0.00 | |
| Total Liabilities | 1.76 | 14.37 | 1.95 | 1.07 | 1.15 | 1.29 | 1.47 | 1.61 | 1.11 | 0.97 | 0.93 | 0.96 | 0.98 | 1.07 | 0.72 | 0.69 |
| 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 | 4.64 | 4.67 | 4.70 | 5.17 | 4.71 | 4.71 | 4.71 | 1.32 | 1.32 | 0.57 | |
| Capital Leases | 0.00 | 0.06 | 0.06 | 0.06 | 0.06 | 0.01 | 0.01 | 0.04 | 0.01 | 0.00 | |
| Def. Tax Liability | 3.56 | 3.55 | 3.85 | 3.89 | 3.48 | 3.47 | 3.47 | 0.12 | 0.14 | 0.06 | |
| Total Liabilities | 14.44 | 13.89 | 14.58 | 14.37 | 14.46 | 13.72 | 13.63 | 1.95 | 1.94 | 1.06 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.00 | 27.66 | 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 | |
| Retained Earnings | 1.49 | -5.27 | 1.55 | 1.57 | 1.59 | 1.52 | 1.49 | 1.36 | 1.21 | 1.18 | 1.07 | 0.97 | 0.88 | 0.63 | 0.56 | 0.51 | |
| Comprehensive Income | -0.23 | 0.03 | -0.20 | -0.22 | -0.15 | -0.12 | -0.21 | -0.19 | -0.11 | -0.20 | -0.14 | -0.10 | 0.03 | -0.07 | -0.08 | -0.04 | |
| Total Common Equity | 1.28 | 24.29 | 1.36 | 1.35 | 1.43 | 1.38 | 1.27 | 1.20 | 1.26 | 1.17 | 1.13 | 1.11 | 1.14 | 0.80 | 0.72 | 0.71 |
| 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 | 27.03 | 27.38 | 27.54 | 27.66 | 28.00 | 28.07 | 28.12 | 0.00 | 0.00 | 0.00 | |
| Retained Earnings | -3.28 | -4.34 | -4.97 | -5.27 | -6.09 | -6.40 | -6.59 | 1.55 | 1.55 | 1.58 | |
| Comprehensive Income | -0.08 | 0.09 | 0.04 | 0.03 | 0.04 | 0.03 | 0.03 | -0.20 | -0.22 | -0.21 | |
| Total Common Equity | 25.15 | 24.88 | 24.45 | 24.29 | 23.83 | 23.62 | 23.46 | 1.36 | 1.34 | 1.38 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 1.17 | 5.26 | 1.30 | 0.57 | 0.60 | 0.70 | 0.83 | 0.94 | 0.53 | 0.50 | 0.51 | 0.50 | 0.55 | 0.65 | 0.35 | 0.36 | |
| Book Value | 1.28 | 33.26 | 1.36 | 1.35 | 1.43 | 1.38 | 1.27 | 1.20 | 1.26 | 1.17 | 1.13 | 1.11 | 1.14 | 0.80 | 0.72 | 0.71 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 8.77 | 8.61 | 9.11 | 8.97 | 9.07 | 8.88 | 8.75 | 0.00 | 0.00 | 0.00 | |
| Book Value | 25.15 | 24.88 | 24.45 | 24.29 | 23.83 | 23.62 | 23.46 | 1.36 | 1.34 | 1.38 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -0.06 | 4.99 | 2.14 | 0.02 | 0.01 | 0.10 | 0.06 | 0.16 | 0.17 | 0.06 | 0.14 | 0.12 | 0.12 | 0.27 | 0.10 | 0.06 | 0.05 | |
| Depreciation & Amortization | 0.13 | 1.91 | 1.41 | 0.12 | 0.09 | 0.09 | 0.09 | 0.10 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.05 | |
| Stock-Based Compensation | 0.01 | 0.00 | 0.07 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | |
| Change Working Capital | -0.06 | -0.02 | -0.43 | -0.03 | -0.11 | -0.03 | 0.04 | -0.03 | -0.04 | 0.04 | -0.01 | -0.01 | -0.02 | -0.03 | -0.03 | -0.04 | -0.05 | |
| Change In Accounts Receivable | 0.00 | -0.22 | 0.00 | -0.01 | -0.04 | -0.02 | 0.11 | 0.03 | -0.01 | -0.05 | -0.02 | 0.01 | -0.02 | -0.02 | 0.00 | -0.02 | -0.04 | |
| Change In Accounts Payable | 0.00 | -0.05 | 0.00 | -0.01 | 0.02 | 0.02 | -0.01 | -0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | -0.01 | 0.00 | 0.01 | |
| Change In Inventories | -0.01 | 0.22 | -0.17 | 0.00 | -0.05 | -0.01 | 0.00 | 0.01 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.01 | -0.01 | -0.02 | |
| Other Non-cash Items | 0.22 | 0.64 | 1.30 | 0.00 | -2.58 | 0.00 | 0.01 | 0.00 | 18.88 | 0.00 | 2.21 | -3.11 | 9.84 | -3.73 | -9.45 | -5.36 | 0.01 | |
| Cash from Operations | 0.07 | 0.00 | 0.00 | 0.11 | 0.08 | 0.17 | 0.22 | 0.25 | 0.24 | 0.20 | 0.22 | 0.21 | 0.19 | 0.01 | 0.14 | 0.12 | 0.07 |
| 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 | 2.41 | 1.90 | 0.82 | 0.47 | 1.00 | 0.48 | 0.37 | 0.30 | 0.01 | -0.02 | |
| Depreciation & Amortization | 0.53 | 0.46 | 0.46 | 0.43 | -0.09 | 0.50 | 0.50 | 0.50 | 0.04 | 0.03 | |
| Stock-Based Compensation | -0.17 | 0.10 | 0.03 | 0.04 | 0.00 | 0.05 | 0.01 | 0.01 | 0.00 | 0.00 | |
| Change Working Capital | 0.01 | 0.18 | -0.13 | -0.08 | -0.11 | -0.24 | 0.02 | -0.10 | 0.00 | 0.01 | |
| Change In Accounts Receivable | -0.11 | 0.28 | -0.26 | 0.01 | 0.02 | -0.11 | 0.04 | 0.04 | 0.00 | 0.01 | |
| Change In Accounts Payable | 0.00 | -0.05 | 0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | -0.01 | |
| Change In Inventories | 0.13 | -0.07 | 0.00 | -0.07 | -0.12 | -0.07 | 0.04 | -0.03 | 0.01 | 0.00 | |
| Other Non-cash Items | -0.23 | -0.70 | 0.23 | 0.34 | 0.60 | 0.39 | 0.26 | 0.06 | 0.02 | 0.00 | |
| Cash from Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.03 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -0.06 | -3.82 | -3.17 | -0.06 | -0.04 | -0.03 | -0.04 | -0.05 | -0.06 | -0.06 | -0.05 | -0.05 | -0.06 | -0.06 | -0.04 | -0.04 | -0.03 | |
| Acquisitions | -0.56 | 0.00 | 0.00 | -0.72 | 0.00 | 0.00 | 0.04 | -0.01 | -0.43 | -0.01 | -0.13 | -0.05 | 0.00 | 0.23 | -0.30 | 0.02 | 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 | 0.15 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | -0.07 | -0.02 | 0.00 | -0.01 | 0.00 | |
| Cash from Investing | -0.63 | 0.00 | 0.00 | -0.77 | -0.04 | -0.03 | 0.00 | -0.06 | -0.49 | -0.07 | -0.18 | -0.12 | -0.12 | 0.16 | -0.33 | -0.03 | -0.03 |
| 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 | -1.11 | -0.94 | -0.95 | -0.84 | -0.89 | -0.74 | -0.82 | -0.73 | -0.02 | -0.02 | |
| Acquisitions | 0.00 | 0.00 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.71 | |
| 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 | 0.05 | 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 | -0.02 | -0.73 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -0.95 | 0.00 | 0.00 | 0.71 | -0.11 | -0.12 | -0.27 | -0.34 | -0.44 | -0.10 | -0.32 | -0.17 | -0.35 | -0.56 | -0.12 | -0.41 | -0.36 | |
| Debt Issued | 1.54 | 5.26 | 3.95 | 1.44 | 0.08 | 0.02 | 0.14 | 0.23 | 0.85 | 0.13 | 0.31 | 0.18 | 0.30 | 0.46 | 0.42 | 0.40 | 0.72 | |
| Issuance of Common Stock | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.01 | |
| Repurchase of Common Stock | 0.00 | -1.50 | -0.50 | 0.00 | -0.01 | -0.01 | -0.02 | -0.05 | -0.14 | -0.04 | -0.02 | -0.05 | -0.01 | -0.07 | -0.02 | -0.03 | -0.03 | |
| Dividends Paid | -0.03 | 0.00 | 0.00 | -0.03 | -0.03 | -0.03 | -0.03 | -0.03 | -0.03 | -0.03 | -0.03 | -0.03 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | |
| Other Financing Activities | -0.01 | 0.00 | 0.00 | -0.01 | 0.08 | 0.04 | 0.10 | 0.23 | 0.82 | 0.10 | 0.31 | 0.19 | 0.29 | 0.45 | 0.38 | 0.40 | 0.36 | |
| Cash from Financing | 0.55 | 0.00 | 0.00 | 0.67 | -0.06 | -0.11 | -0.22 | -0.19 | 0.22 | -0.06 | -0.05 | -0.05 | -0.08 | -0.18 | 0.22 | -0.04 | -0.04 |
| 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 | -0.03 | 0.74 | |
| Debt Issued | 4.71 | -0.03 | 0.01 | -0.53 | 0.53 | 0.00 | 0.00 | 3.39 | 0.06 | 1.48 | |
| 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 | -0.50 | -0.59 | -0.27 | -0.14 | -0.35 | -0.10 | -0.05 | 0.00 | 0.00 | 0.00 | |
| Dividends Paid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | |
| Other Financing Activities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | -0.02 | |
| Cash from Financing | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | 0.72 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -0.01 | 2.63 | -0.07 | 0.01 | -0.04 | 0.01 | 0.00 | -0.01 | -0.04 | 0.08 | -0.02 | 0.04 | -0.02 | -0.02 | 0.02 | 0.05 | 0.00 | |
| Closing Cash Balance | 0.07 | 6.71 | 4.07 | 0.09 | 0.08 | 0.10 | 0.09 | 0.09 | 0.10 | 0.15 | 0.07 | 0.08 | 0.05 | 0.07 | 0.09 | 0.06 | 0.01 |
| 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 | 1.64 | 0.27 | 0.71 | 0.03 | -0.15 | 0.19 | 0.09 | -0.21 | 0.00 | 0.02 | |
| Closing Cash Balance | 6.71 | 5.07 | 4.81 | 4.11 | 4.07 | 4.23 | 4.04 | 3.94 | 0.09 | 0.09 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 0.01 | 3.69 | 1.32 | 0.06 | 0.04 | 0.13 | 0.17 | 0.20 | 0.17 | 0.15 | 0.17 | 0.16 | 0.13 | -0.05 | 0.10 | 0.08 | 0.04 | |
| Real Free Cash Flow | 0.00 | 3.69 | 1.25 | 0.05 | 0.03 | 0.12 | 0.16 | 0.18 | 0.16 | 0.13 | 0.16 | 0.15 | 0.12 | -0.07 | 0.09 | 0.08 | 0.03 |
| 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 | 1.44 | 1.48 | 0.46 | 0.38 | 0.50 | 0.44 | 0.34 | 0.03 | 0.02 | 0.01 | |
| Real Free Cash Flow | 1.61 | 1.38 | 0.43 | 0.33 | 0.50 | 0.39 | 0.33 | 0.02 | 0.02 | 0.01 |
