BALL
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 | | 13.14 | 13.16 | 11.80 | 14.03 | 15.35 | 13.81 | 11.78 | 11.47 | 11.64 | 10.98 | 9.12 | 8.00 | 8.57 | 8.47 | 8.74 | 8.63 | 7.63 |
|---|
| Cost of Revenues | | 11.19 | 11.21 | 9.96 | 11.36 | 12.77 | 11.09 | 9.32 | 9.20 | 9.33 | 8.72 | 7.35 | 6.46 | 6.90 | 6.88 | 7.17 | 7.08 | 6.25 |
|---|
| Gross Profit | | 1.95 | 1.96 | 1.84 | 2.67 | 2.58 | 2.73 | 2.46 | 2.27 | 2.31 | 2.27 | 1.77 | 1.54 | 1.67 | 1.59 | 1.56 | 1.55 | 1.38 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 3.35 | 3.37 | 3.32 | 3.10 | 2.88 | 3.08 | 2.98 | 2.86 | 3.40 | 3.57 |
|---|
| Cost of Revenues | | 2.86 | 2.85 | 2.84 | 2.65 | 2.43 | 2.59 | 2.50 | 2.43 | 2.70 | 2.89 |
|---|
| Gross Profit | | 0.49 | 0.52 | 0.48 | 0.46 | 0.44 | 0.49 | 0.47 | 0.43 | 0.70 | 0.68 |
| 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 | 0.06 | 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 | 0.56 | 0.63 | 0.59 | 0.53 | 0.42 | 0.48 | 0.51 | 0.51 | 0.45 | 0.47 | 0.42 | 0.39 | 0.38 | 0.36 |
|---|
| Depreciation & Amortization | | 0.62 | 0.62 | 0.62 | 0.69 | 0.67 | 0.70 | 0.67 | 0.68 | 0.70 | 0.73 | 0.45 | 0.29 | 0.28 | 0.30 | 0.28 | 0.30 | 0.27 |
|---|
| Total Operating Expenses | | 0.69 | 0.57 | 0.85 | 1.38 | 1.30 | 1.29 | 1.19 | 1.10 | 1.18 | 1.24 | 0.97 | 0.74 | 0.75 | 0.72 | 0.67 | 0.68 | 0.62 |
|---|
| Operating Income | | 1.26 | 1.39 | 0.99 | 1.43 | 1.27 | 1.42 | 1.22 | 1.17 | 1.13 | 1.02 | 0.80 | 0.80 | 0.92 | 0.87 | 0.89 | 0.87 | 0.60 |
| 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 | 0.06 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.13 | 0.14 |
|---|
| Depreciation & Amortization | | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.17 | 0.18 | 0.17 |
|---|
| Total Operating Expenses | | 0.15 | 0.13 | 0.31 | 0.11 | 0.28 | 0.09 | 0.17 | 0.28 | 0.39 | 0.35 |
|---|
| Operating Income | | 0.34 | 0.40 | 0.18 | 0.35 | 0.17 | 0.40 | 0.30 | 0.15 | 0.39 | 0.37 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.03 | 0.03 | 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 |
|---|
| Interest Expense | | 0.31 | 0.31 | 0.29 | 0.46 | 0.31 | 0.27 | 0.28 | 0.32 | 0.30 | 0.29 | 0.23 | 0.14 | 0.16 | 0.18 | 0.18 | 0.18 | 0.16 |
|---|
| Other Expense | | -0.10 | -0.24 | -0.43 | -0.61 | -0.38 | -0.41 | -0.54 | -0.56 | -0.19 | -0.22 | -0.36 | -0.19 | -0.08 | -0.08 | -0.10 | -0.03 | 0.13 |
|---|
| IBT | | 1.16 | 1.16 | 0.56 | 0.81 | 0.88 | 1.01 | 0.69 | 0.61 | 0.63 | 0.51 | 0.10 | 0.35 | 0.65 | 0.58 | 0.60 | 0.66 | 0.76 |
|---|
| Income Tax Expense | | 0.24 | 0.24 | 0.13 | 0.12 | 0.16 | 0.16 | 0.10 | 0.07 | 0.19 | 0.14 | -0.11 | 0.05 | 0.15 | 0.15 | 0.17 | 0.20 | 0.18 |
|---|
| Net Income | | 0.91 | 0.91 | 4.01 | 0.71 | 0.72 | 0.88 | 0.59 | 0.57 | 0.45 | 0.40 | 0.22 | 0.28 | 0.47 | 0.41 | 0.40 | 0.44 | 0.47 |
| 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 | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.03 | 0.11 | 0.12 |
|---|
| Interest Expense | | 0.08 | 0.09 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.09 | 0.11 | 0.12 |
|---|
| Other Expense | | -0.09 | 0.00 | 0.10 | -0.11 | -0.15 | -0.17 | -0.09 | -0.04 | -0.19 | -0.20 |
|---|
| IBT | | 0.25 | 0.40 | 0.28 | 0.23 | 0.01 | 0.24 | 0.21 | 0.11 | 0.20 | 0.21 |
|---|
| Income Tax Expense | | 0.05 | 0.08 | 0.06 | 0.05 | 0.02 | 0.04 | 0.05 | 0.03 | 0.04 | 0.00 |
|---|
| Net Income | | 0.20 | 0.32 | 0.21 | 0.18 | -0.03 | 0.20 | 0.16 | 3.69 | 0.15 | 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 | $2.25 | $2.27 | $2.69 | $1.79 | $1.71 | $1.32 | $1.14 | $0.71 | $1.02 | $1.70 | $1.40 | $1.31 | $1.35 | $1.30 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.23 | $2.25 | $2.65 | $1.76 | $1.66 | $1.29 | $1.12 | $0.70 | $1.00 | $1.65 | $1.37 | $1.27 | $1.32 | $1.27 |
|---|
| Shares Outstanding | | 0.27 | 0.27 | 0.31 | 0.31 | 0.32 | 0.33 | 0.33 | 0.33 | 0.34 | 0.35 | 0.32 | 0.27 | 0.28 | 0.29 | 0.31 | 0.33 | 0.36 |
|---|
| Diluted Shares Outstanding | | 0.27 | 0.28 | 0.31 | 0.32 | 0.32 | 0.33 | 0.33 | 0.34 | 0.35 | 0.36 | 0.32 | 0.28 | 0.28 | 0.30 | 0.32 | 0.34 | 0.37 |
| 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 | $0.49 | $0.64 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.49 | $0.64 |
|---|
| Shares Outstanding | | 0.27 | 0.27 | 0.28 | 0.28 | 0.30 | 0.30 | 0.31 | 0.31 | 0.32 | 0.31 |
|---|
| Diluted Shares Outstanding | | 0.27 | 0.27 | 0.28 | 0.29 | 0.30 | 0.31 | 0.31 | 0.31 | 0.32 | 0.32 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.35 | 0.89 | 0.70 | 0.55 | 0.56 | 1.37 | 1.80 | 0.72 | 0.45 | 0.60 | 0.22 | 0.19 | 0.42 | 0.17 | 0.17 | 0.15 |
|---|
| Short Term Investments | | 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 | 0.00 | 0.10 |
|---|
| Total Cash & ST Investments | | 1.35 | 0.89 | 0.70 | 0.55 | 0.56 | 1.37 | 1.80 | 0.72 | 0.45 | 0.60 | 0.22 | 0.19 | 0.42 | 0.17 | 0.17 | 0.25 |
|---|
| Accounts Receivable | | 2.71 | 2.17 | 2.33 | 2.59 | 2.56 | 1.74 | 1.63 | 1.80 | 1.63 | 1.48 | 0.89 | 0.96 | 0.86 | 0.93 | 0.91 | 0.85 |
|---|
| Inventory | | 1.43 | 1.48 | 1.56 | 2.18 | 1.80 | 1.35 | 1.27 | 1.27 | 1.53 | 1.41 | 0.90 | 1.02 | 1.03 | 1.04 | 1.07 | 1.08 |
|---|
| Other Current Assets | | 0.27 | 0.31 | 0.30 | 0.17 | 0.31 | 0.22 | 0.18 | 0.15 | 0.16 | 0.15 | 0.18 | 0.15 | 0.16 | 0.19 | 0.17 | 0.22 |
|---|
| Total Current Assets | | 5.75 | 4.84 | 4.88 | 5.49 | 5.22 | 4.68 | 4.88 | 3.94 | 3.76 | 3.64 | 2.18 | 2.31 | 2.47 | 2.34 | 2.32 | 2.31 |
| 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 | | 0.58 | 0.30 | 0.46 | 0.89 | 1.44 | 1.35 | 1.73 | 0.70 | 1.34 | 0.96 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.00 |
|---|
| Total Cash & ST Investments | | 0.58 | 0.30 | 0.46 | 0.89 | 1.44 | 1.35 | 1.73 | 0.70 | 1.34 | 0.96 |
|---|
| Accounts Receivable | | 2.70 | 2.90 | 2.64 | 2.17 | 2.66 | 2.71 | 3.05 | 2.33 | 2.06 | 2.29 |
|---|
| Inventory | | 1.86 | 1.73 | 1.64 | 1.48 | 1.39 | 1.43 | 1.50 | 1.56 | 1.69 | 1.98 |
|---|
| Other Current Assets | | 0.22 | 0.32 | 0.31 | 0.31 | 0.12 | 0.27 | 0.24 | 0.30 | 0.33 | 0.21 |
|---|
| Total Current Assets | | 5.35 | 5.25 | 5.04 | 4.84 | 5.61 | 5.75 | 6.52 | 4.88 | 5.41 | 5.44 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 6.88 | 6.51 | 7.82 | 7.05 | 6.50 | 5.35 | 4.47 | 4.54 | 4.61 | 4.38 | 2.69 | 2.43 | 2.37 | 2.29 | 2.27 | 2.05 |
|---|
| Goodwill | | 4.19 | 4.17 | 4.29 | 4.24 | 4.38 | 4.48 | 4.42 | 4.48 | 4.93 | 5.10 | 2.18 | 2.25 | 2.40 | 2.36 | 2.25 | 2.11 |
|---|
| Intangible Assets | | 1.16 | 1.08 | 1.31 | 1.42 | 1.69 | 1.88 | 2.00 | 2.19 | 2.46 | 1.93 | 0.20 | 0.20 | 0.23 | 0.21 | 0.18 | 0.42 |
|---|
| Long-Term Investments | | 0.25 | 0.32 | 0.21 | 0.19 | 0.18 | 0.32 | 0.29 | 0.30 | 0.27 | 0.20 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | -0.12 |
|---|
| Other Long-Term Assets | | 0.67 | 0.65 | 0.68 | 1.45 | 1.61 | 1.31 | 1.05 | 0.87 | 0.82 | 0.68 | 2.64 | 0.47 | 0.38 | 0.30 | 0.39 | 0.47 |
|---|
| Total Long-Term Assets | | 13.21 | 12.79 | 14.42 | 14.42 | 14.49 | 13.58 | 12.48 | 12.61 | 13.42 | 12.74 | 7.59 | 5.26 | 5.35 | 5.17 | 4.96 | 4.62 |
|---|
| Total Assets | | 18.96 | 17.63 | 19.30 | 19.91 | 19.71 | 18.25 | 17.36 | 16.55 | 17.18 | 16.38 | 9.78 | 7.57 | 7.82 | 7.51 | 7.28 | 6.93 |
| 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 | | 6.90 | 6.89 | 6.71 | 6.51 | 6.87 | 6.88 | 6.98 | 7.82 | 7.26 | 7.28 |
|---|
| Goodwill | | 4.38 | 4.38 | 4.24 | 4.17 | 4.24 | 4.19 | 4.21 | 4.29 | 4.22 | 4.27 |
|---|
| Intangible Assets | | 1.01 | 1.06 | 1.06 | 1.08 | 1.14 | 1.16 | 1.20 | 1.31 | 1.32 | 1.37 |
|---|
| Long-Term Investments | | 0.27 | 0.25 | 0.25 | 0.32 | 0.23 | 0.25 | 0.23 | 0.21 | 0.20 | 0.20 |
|---|
| Other Long-Term Assets | | 0.76 | 0.71 | 0.68 | 0.65 | 0.67 | 0.67 | 0.67 | 0.68 | 1.45 | 1.56 |
|---|
| Total Long-Term Assets | | 13.37 | 13.36 | 13.00 | 12.79 | 13.22 | 13.21 | 13.37 | 14.42 | 14.52 | 14.74 |
|---|
| Total Assets | | 18.72 | 18.61 | 18.04 | 17.63 | 18.82 | 18.96 | 19.90 | 19.30 | 19.93 | 20.17 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 3.17 | 3.42 | 3.75 | 4.38 | 4.76 | 3.43 | 3.14 | 3.88 | 3.64 | 2.76 | 2.06 | 1.83 | 1.50 | 1.47 | 0.85 | 0.70 |
|---|
| Short-Term Debt | | 0.36 | 0.44 | 1.07 | 1.41 | 0.02 | 0.02 | 1.48 | 0.22 | 0.45 | 0.22 | 0.08 | 0.18 | 0.42 | 0.22 | 0.45 | 0.11 |
|---|
| Other Current Liabilities | | 1.28 | 0.94 | 1.37 | 0.89 | 0.75 | 0.59 | 0.62 | 0.49 | 0.54 | 0.40 | 0.33 | 0.22 | 0.26 | 0.24 | 0.31 | 0.25 |
|---|
| Current Liabilities | | 4.89 | 4.85 | 6.19 | 7.01 | 5.95 | 4.44 | 5.58 | 4.10 | 4.11 | 2.97 | 2.14 | 2.01 | 1.93 | 1.69 | 1.86 | 1.38 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 3.49 | 3.52 | 3.23 | 3.42 | 3.26 | 3.17 | 3.26 | 3.75 | 3.29 | 3.43 |
|---|
| Short-Term Debt | | 0.42 | 0.63 | 0.66 | 0.44 | 0.53 | 0.28 | 0.28 | 1.07 | 2.20 | 2.34 |
|---|
| Other Current Liabilities | | 0.85 | 1.05 | 0.89 | 0.94 | 1.25 | 1.44 | 1.85 | 1.37 | 1.22 | 1.15 |
|---|
| Current Liabilities | | 4.84 | 5.26 | 4.85 | 4.85 | 5.12 | 4.89 | 5.38 | 6.19 | 6.72 | 6.93 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 5.51 | 5.58 | 7.87 | 7.54 | 7.72 | 7.78 | 6.34 | 6.51 | 6.52 | 7.31 | 5.05 | 2.99 | 3.18 | 3.09 | 2.70 | 2.70 |
|---|
| Capital Leases | | 0.26 | 0.02 | 0.36 | 0.45 | 0.42 | 0.31 | 0.24 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.59 | 0.62 | 0.00 | 0.54 | 0.67 | 0.63 | 0.56 | 0.65 | 0.70 | 0.86 | 0.17 | 0.15 | 0.29 | 0.21 | 0.21 | 0.22 |
|---|
| Total Liabilities | | 11.98 | 11.70 | 15.47 | 16.38 | 16.03 | 14.92 | 14.34 | 12.99 | 13.11 | 12.88 | 8.52 | 6.33 | 6.43 | 6.22 | 5.91 | 5.27 |
| 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 | | 7.12 | 6.75 | 6.40 | 5.58 | 5.60 | 5.52 | 5.52 | 7.87 | 7.85 | 7.87 |
|---|
| Capital Leases | | 0.00 | 0.35 | 0.35 | 0.02 | 0.36 | 0.26 | 0.28 | 0.36 | 0.47 | 0.47 |
|---|
| Def. Tax Liability | | 0.59 | 0.56 | 0.58 | 0.62 | 0.59 | 0.59 | 0.59 | 0.42 | 0.45 | 0.52 |
|---|
| Total Liabilities | | 13.27 | 13.33 | 12.47 | 11.70 | 12.07 | 11.98 | 12.52 | 15.47 | 15.92 | 16.27 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 1.37 | 1.40 | 1.31 | 1.26 | 1.22 | 1.17 | 1.18 | 1.16 | 1.08 | 1.04 | 0.96 | 1.13 | 1.08 | 1.03 | 0.94 | 0.89 |
|---|
| Retained Earnings | | 11.48 | 11.53 | 7.76 | 7.31 | 6.84 | 6.19 | 5.80 | 5.34 | 4.99 | 4.74 | 4.56 | 4.35 | 3.91 | 3.58 | 3.23 | 2.83 |
|---|
| Comprehensive Income | | -0.92 | -1.00 | -0.92 | -0.68 | -0.58 | -0.95 | -0.91 | -0.84 | -0.66 | -0.94 | -0.64 | -0.52 | -0.24 | -0.35 | -0.34 | -0.08 |
|---|
| Total Common Equity | | 6.91 | 5.86 | 3.77 | 3.53 | 3.69 | 3.34 | 3.02 | 3.56 | 4.07 | 3.50 | 1.26 | 1.24 | 1.39 | 1.29 | 1.38 | 1.66 |
| 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 | | 1.42 | 1.41 | 1.40 | 1.40 | 1.38 | 1.37 | 1.35 | 1.31 | 1.30 | 1.29 |
|---|
| Retained Earnings | | 12.07 | 11.81 | 11.65 | 11.53 | 11.62 | 11.48 | 11.39 | 7.76 | 7.67 | 7.53 |
|---|
| Comprehensive Income | | -0.91 | -0.96 | -0.94 | -1.00 | -0.91 | -0.92 | -0.89 | -0.92 | -0.64 | -0.58 |
|---|
| Total Common Equity | | 5.45 | 5.21 | 5.50 | 5.86 | 6.68 | 6.91 | 7.31 | 3.77 | 4.01 | 3.91 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 6.13 | 6.02 | 8.57 | 8.95 | 7.74 | 7.80 | 7.82 | 6.73 | 6.97 | 7.53 | 5.13 | 3.17 | 3.61 | 3.31 | 3.14 | 2.81 |
|---|
| Book Value | | 6.98 | 5.93 | 3.84 | 3.53 | 3.69 | 3.34 | 3.02 | 3.56 | 4.07 | 3.50 | 1.26 | 1.24 | 1.39 | 1.29 | 1.38 | 1.66 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.01 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
|---|
| Book Value | | 5.45 | 5.21 | 5.50 | 5.86 | 6.68 | 6.91 | 7.31 | 3.77 | 4.01 | 3.91 |
| 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 | 0.92 | 4.01 | 0.71 | 0.73 | 0.88 | 0.58 | 0.54 | 0.45 | 0.41 | 0.27 | 0.30 | 0.50 | 0.43 | 0.43 | 0.47 | 0.55 |
|---|
| Depreciation & Amortization | | 0.67 | 0.62 | 0.62 | 0.69 | 0.67 | 0.70 | 0.67 | 0.68 | 0.70 | 0.73 | 0.45 | 0.29 | 0.28 | 0.30 | 0.28 | 0.30 | 0.27 |
|---|
| Stock-Based Compensation | | 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 | -0.01 | -0.02 | -0.07 |
|---|
| Change Working Capital | | -0.06 | -0.13 | -0.55 | 0.36 | -0.92 | 0.12 | -0.11 | 0.24 | 0.09 | 0.32 | -0.51 | 0.14 | 0.17 | 0.06 | 0.05 | 0.05 | -0.20 |
|---|
| Change In Accounts Receivable | | 0.24 | 0.00 | -0.33 | 0.24 | -0.31 | -0.73 | -0.08 | 0.21 | -0.28 | -0.19 | -0.05 | 0.03 | -0.15 | 0.08 | 0.00 | 0.00 | -0.29 |
|---|
| Change In Accounts Payable | | -0.86 | 0.00 | -0.09 | -0.51 | -0.08 | 1.31 | 0.07 | 0.07 | 0.59 | 0.64 | -0.06 | 0.12 | 0.36 | 0.05 | 0.06 | 0.11 | -0.25 |
|---|
| Change In Inventories | | 0.63 | 0.00 | -0.03 | 0.63 | -0.46 | -0.46 | -0.06 | -0.05 | -0.25 | -0.07 | 0.03 | 0.10 | -0.02 | 0.02 | 0.03 | 0.03 | -0.15 |
|---|
| Other Non-cash Items | | -0.17 | -0.20 | -4.11 | 0.17 | -0.20 | 0.03 | 0.27 | 0.14 | 0.29 | -0.05 | 0.28 | 0.34 | 0.05 | 0.04 | 0.08 | 0.09 | 0.00 |
|---|
| Cash from Operations | | 0.51 | 0.00 | 0.00 | 1.86 | 0.28 | 1.76 | 1.43 | 1.55 | 1.57 | 1.48 | 0.19 | 1.01 | 1.01 | 0.84 | 0.85 | 0.95 | 0.52 |
| 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 | | 0.20 | 0.32 | 0.22 | 0.18 | -0.03 | 0.20 | 0.16 | 3.69 | 0.15 | 0.20 |
|---|
| Depreciation & Amortization | | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.17 | 0.18 | 0.17 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 |
|---|
| Change Working Capital | | 0.78 | -0.07 | 0.05 | -0.89 | 0.08 | 0.11 | -0.10 | -0.64 | 0.33 | 0.35 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.24 | 0.00 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.86 | 0.00 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.63 | 0.00 |
|---|
| Other Non-cash Items | | 0.07 | -0.09 | -0.07 | -0.08 | 0.36 | 0.13 | 0.03 | -4.63 | 0.10 | 0.09 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.74 | 0.77 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.70 | -0.47 | -0.48 | -1.05 | -1.65 | -1.73 | -1.11 | -0.60 | -0.82 | -0.56 | -0.61 | -0.53 | -0.39 | -0.38 | -0.31 | -0.44 | -0.25 |
|---|
| Acquisitions | | 5.42 | -0.16 | -0.07 | 0.00 | 0.76 | 0.11 | -0.09 | 0.16 | 0.54 | 0.00 | -0.44 | -0.03 | 0.00 | -0.01 | -0.07 | -0.30 | 0.14 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.27 |
|---|
| 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 | 0.26 |
|---|
| Other Investing Activities | | 0.03 | 0.00 | 0.00 | -0.01 | 0.12 | -0.03 | 0.02 | 0.02 | 0.07 | 0.01 | 1.97 | -2.16 | 0.00 | 0.01 | 0.02 | 0.00 | 0.01 |
|---|
| Cash from Investing | | 4.76 | 0.00 | 0.00 | -1.05 | -0.77 | -1.64 | -1.18 | -0.42 | -0.21 | -0.55 | 0.67 | -2.72 | -0.39 | -0.38 | -0.36 | -0.74 | -0.11 |
| 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 | | -0.17 | -0.13 | -0.10 | -0.08 | -0.11 | -0.12 | -0.11 | -0.15 | -0.22 | -0.22 |
|---|
| Acquisitions | | 0.00 | 0.02 | 0.00 | -0.16 | -0.07 | 0.00 | 0.00 | 5.42 | 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 | -0.01 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.23 | -0.22 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -3.97 | 0.00 | 0.00 | -0.44 | -3.88 | -0.75 | -2.79 | -1.52 | -1.53 | -1.81 | -4.62 | -2.43 | -0.90 | -1.29 | -1.07 | -0.82 | -2.14 |
|---|
| Debt Issued | | 0.34 | 6.02 | -2.55 | 0.06 | 5.10 | 0.69 | 2.78 | 2.61 | 1.29 | 1.25 | 7.02 | 4.39 | 0.46 | 1.59 | 1.23 | 1.15 | 4.96 |
|---|
| Issuance of Common Stock | | 0.70 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 2.53 | 0.02 | 0.03 | 0.03 | 0.05 | 0.04 | 0.04 | 0.03 | 0.05 | 0.04 | 0.05 |
|---|
| Repurchase of Common Stock | | -0.66 | -1.32 | -1.71 | 0.00 | -0.62 | -0.77 | -0.08 | -0.96 | -0.74 | -0.10 | -0.11 | -0.14 | -0.40 | -0.43 | -0.55 | -0.47 | -0.51 |
|---|
| Dividends Paid | | -0.25 | 0.00 | 0.00 | -0.25 | -0.25 | -0.23 | -0.20 | -0.18 | -0.14 | -0.13 | -0.08 | -0.07 | -0.07 | -0.08 | -0.06 | -0.05 | -0.04 |
|---|
| Other Financing Activities | | 0.04 | 0.00 | 0.00 | 0.03 | 5.24 | 0.80 | -0.07 | 2.61 | 1.34 | 0.94 | 4.38 | 4.34 | 0.49 | 1.56 | 1.14 | 1.08 | 2.18 |
|---|
| Cash from Financing | | -4.80 | 0.00 | 0.00 | -0.66 | 0.49 | -0.89 | -0.60 | -0.05 | -1.04 | -1.07 | -0.39 | 1.74 | -0.85 | -0.20 | -0.49 | -0.22 | -0.46 |
| 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 | -1.09 | -0.10 |
|---|
| Debt Issued | | 7.55 | 0.17 | 0.31 | 1.04 | -0.12 | 0.34 | -0.01 | -2.77 | 0.07 | -0.06 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.70 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.22 | -0.08 | -0.47 | -0.56 | -0.65 | -0.40 | -0.48 | -0.18 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | -0.06 |
|---|
| 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 | -1.15 | -0.15 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.38 | 0.29 | 0.22 | 0.15 | -0.02 | -0.80 | -0.43 | 1.08 | 0.27 | -0.15 | 0.37 | 0.03 | -0.22 | 0.24 | 0.01 | 0.01 | -0.06 |
|---|
| Closing Cash Balance | | 1.35 | 1.22 | 0.93 | 0.71 | 0.56 | 0.58 | 1.38 | 1.81 | 0.73 | 0.45 | 0.60 | 0.22 | 0.19 | 0.42 | 0.17 | 0.17 | 0.15 |
| 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 | | 0.64 | 0.27 | -0.15 | -0.46 | -0.51 | 0.10 | -0.39 | 1.02 | -0.64 | 0.38 |
|---|
| Closing Cash Balance | | 1.22 | 0.58 | 0.32 | 0.47 | 0.93 | 1.44 | 1.35 | 1.73 | 0.71 | 1.35 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -0.19 | 0.79 | -0.37 | 0.82 | -1.37 | 0.03 | 0.32 | 0.95 | 0.75 | 0.92 | -0.41 | 0.48 | 0.62 | 0.46 | 0.55 | 0.50 | 0.27 |
|---|
| Real Free Cash Flow | | -0.22 | 0.79 | -0.37 | 0.82 | -1.37 | 0.03 | 0.32 | 0.95 | 0.75 | 0.92 | -0.41 | 0.48 | 0.62 | 0.46 | 0.55 | 0.52 | 0.34 |
| 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 | | 1.04 | 0.26 | 0.24 | -0.75 | 0.39 | 0.49 | 0.15 | -1.40 | 0.52 | 0.54 |
|---|
| Real Free Cash Flow | | 1.04 | 0.26 | 0.24 | -0.75 | 0.39 | 0.49 | 0.15 | -1.40 | 0.49 | 0.54 |