BG
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 | | 70.33 | 70.33 | 53.11 | 59.54 | 67.23 | 59.15 | 41.40 | 41.14 | 45.74 | 45.79 | 42.94 | 43.48 | 57.83 | 61.35 | 60.99 | 58.74 | 45.71 |
|---|
| Cost of Revenues | | 66.92 | 66.92 | 49.72 | 54.70 | 63.55 | 55.79 | 38.62 | 40.60 | 43.48 | 44.03 | 40.53 | 40.79 | 55.20 | 58.59 | 58.42 | 56.02 | 43.20 |
|---|
| Gross Profit | | 3.41 | 3.41 | 3.39 | 4.85 | 3.68 | 3.36 | 2.79 | 0.54 | 2.27 | 1.76 | 2.41 | 2.69 | 2.63 | 2.76 | 2.57 | 2.73 | 2.51 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 23.76 | 22.16 | 12.77 | 11.64 | 13.54 | 12.91 | 13.24 | 13.42 | 14.93 | 14.23 |
|---|
| Cost of Revenues | | 22.75 | 21.09 | 12.03 | 11.05 | 12.46 | 12.14 | 12.58 | 12.54 | 13.79 | 13.18 |
|---|
| Gross Profit | | 1.01 | 1.06 | 0.74 | 0.60 | 1.08 | 0.77 | 0.66 | 0.88 | 1.14 | 1.05 |
| 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 | 0.04 | 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 | 1.53 | 1.37 | 1.23 | 1.36 | 1.35 | 1.42 | 1.45 | 1.29 | 1.44 | 1.58 | 1.56 | 1.56 | 1.55 | 1.56 |
|---|
| Depreciation & Amortization | | 0.70 | 0.70 | 0.47 | 0.45 | 0.41 | 0.42 | 0.44 | 0.55 | 0.62 | 0.61 | 0.55 | 0.55 | 0.61 | 0.57 | 0.57 | 0.53 | 0.44 |
|---|
| Total Operating Expenses | | 2.11 | 2.11 | 1.78 | 1.56 | 1.37 | 1.23 | 1.36 | 1.35 | 1.42 | 1.45 | 1.29 | 1.44 | 1.58 | 1.56 | 1.56 | 1.55 | 1.56 |
|---|
| Operating Income | | 1.30 | 1.30 | 1.62 | 3.29 | 2.48 | 2.85 | 1.53 | -0.61 | 0.84 | 0.32 | 0.94 | 1.26 | 0.93 | 1.20 | 1.01 | 1.18 | 0.95 |
| 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 | 0.04 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.50 | 0.45 |
|---|
| Depreciation & Amortization | | 0.23 | 0.24 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.13 | 0.11 |
|---|
| Total Operating Expenses | | 0.64 | 0.68 | 0.42 | 0.38 | 0.45 | 0.44 | 0.45 | 0.44 | 0.50 | 0.45 |
|---|
| Operating Income | | 0.37 | 0.39 | 0.32 | 0.22 | 0.63 | 0.34 | 0.22 | 0.44 | 0.65 | 0.60 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.20 | 0.20 | 0.16 | 0.15 | 0.07 | 0.05 | 0.02 | 0.03 | 0.03 | 0.04 | 0.05 | 0.04 | 0.09 | 0.08 | 0.08 | 0.10 | 0.07 |
|---|
| Interest Expense | | 0.63 | 0.63 | 0.47 | 0.52 | 0.40 | 0.24 | 0.27 | 0.34 | 0.34 | 0.26 | 0.23 | 0.26 | 0.28 | 0.36 | 0.32 | 0.30 | 0.30 |
|---|
| Other Expense | | -0.16 | -0.16 | -0.09 | -0.24 | -0.41 | -0.28 | -0.12 | -0.60 | -0.08 | 0.14 | 0.06 | 0.01 | 0.08 | 0.10 | -0.40 | -0.04 | 2.33 |
|---|
| IBT | | 1.13 | 1.13 | 1.52 | 3.05 | 2.07 | 2.57 | 1.41 | -1.21 | 0.46 | 0.23 | 1.00 | 1.05 | 0.92 | 1.01 | 0.37 | 0.94 | 3.05 |
|---|
| Income Tax Expense | | 0.29 | 0.29 | 0.34 | 0.71 | 0.39 | 0.40 | 0.25 | 0.09 | 0.18 | 0.06 | 0.22 | 0.30 | 0.29 | 0.90 | -0.01 | 0.04 | 0.69 |
|---|
| Net Income | | 0.82 | 0.82 | 1.14 | 2.24 | 1.61 | 2.08 | 1.15 | -1.29 | 0.27 | 0.16 | 0.75 | 0.79 | 0.66 | 0.31 | 0.06 | 0.94 | 2.35 |
| 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 | | 0.04 | 0.06 | 0.05 | 0.06 | 0.05 | 0.03 | 0.04 | 0.04 | 0.03 | 0.04 |
|---|
| Interest Expense | | 0.22 | 0.20 | 0.11 | 0.10 | 0.11 | 0.13 | 0.12 | 0.11 | 0.14 | 0.13 |
|---|
| Other Expense | | -0.29 | -0.12 | 0.17 | 0.07 | 0.10 | -0.01 | -0.11 | -0.07 | 0.00 | -0.02 |
|---|
| IBT | | 0.09 | 0.27 | 0.49 | 0.28 | 0.73 | 0.32 | 0.10 | 0.37 | 0.88 | 0.50 |
|---|
| Income Tax Expense | | 0.00 | 0.09 | 0.12 | 0.08 | 0.10 | 0.09 | 0.03 | 0.12 | 0.22 | -0.11 |
|---|
| Net Income | | 0.10 | 0.17 | 0.35 | 0.20 | 0.60 | 0.22 | 0.07 | 0.24 | 0.62 | 0.37 |
| 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 | $15.07 | $10.74 | $14.50 | $7.97 | $-9.12 | $1.89 | $0.90 | $5.07 | $5.18 | $4.19 | $1.57 | $0.19 | $6.07 | $16.20 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $14.88 | $10.51 | $13.64 | $7.71 | $-9.12 | $1.88 | $0.89 | $5.01 | $5.07 | $4.15 | $1.55 | $0.19 | $5.85 | $15.06 |
|---|
| Shares Outstanding | | 0.20 | 0.17 | 0.14 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.16 | 0.14 |
|---|
| Diluted Shares Outstanding | | 0.20 | 0.17 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.16 |
| 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 | $4.24 | $2.50 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $4.19 | $2.47 |
|---|
| Shares Outstanding | | 0.20 | 0.14 | 0.14 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 |
|---|
| Diluted Shares Outstanding | | 0.20 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.20 | 3.31 | 2.60 | 1.10 | 0.90 | 0.35 | 0.32 | 0.39 | 0.60 | 0.93 | 0.41 | 0.36 | 0.74 | 0.57 | 0.84 | 0.58 |
|---|
| Short Term Investments | | 0.17 | 0.48 | 0.11 | 0.12 | 0.52 | 0.35 | 0.39 | 0.16 | 0.21 | 0.06 | 0.33 | 1.34 | 4.47 | 3.15 | 0.40 | 0.04 |
|---|
| Total Cash & ST Investments | | 1.37 | 3.80 | 2.71 | 1.10 | 0.90 | 0.35 | 0.32 | 0.39 | 0.60 | 1.00 | 0.74 | 1.71 | 5.21 | 0.57 | 0.84 | 0.58 |
|---|
| Accounts Receivable | | 2.69 | 2.74 | 3.02 | 2.83 | 2.12 | 1.72 | 1.69 | 1.64 | 1.50 | 1.68 | 1.72 | 1.97 | 2.14 | 2.47 | 2.46 | 2.90 |
|---|
| Inventory | | 8.18 | 6.49 | 7.11 | 8.41 | 8.40 | 7.17 | 5.04 | 5.87 | 5.07 | 4.77 | 4.44 | 5.50 | 5.80 | 6.59 | 5.73 | 6.64 |
|---|
| Other Current Assets | | 3.22 | 2.94 | 3.05 | 4.38 | 4.74 | 6.27 | 3.11 | 3.17 | 3.23 | 3.65 | 4.01 | 3.99 | 4.46 | 3.78 | 4.15 | 5.70 |
|---|
| Total Current Assets | | 15.45 | 15.96 | 16.35 | 16.76 | 16.43 | 16.18 | 10.23 | 11.07 | 10.40 | 11.09 | 10.90 | 13.17 | 17.66 | 14.07 | 13.18 | 15.82 |
| 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 | | 1.33 | 6.79 | 3.25 | 3.31 | 2.84 | 1.16 | 2.94 | 2.62 | 2.17 | 1.33 |
|---|
| Short Term Investments | | 2.39 | 0.35 | 0.64 | 0.48 | 0.18 | 0.17 | 0.20 | 0.11 | 0.12 | 0.07 |
|---|
| Total Cash & ST Investments | | 3.72 | 7.14 | 3.88 | 3.80 | 3.01 | 1.33 | 3.14 | 2.73 | 2.17 | 1.33 |
|---|
| Accounts Receivable | | 4.50 | 2.79 | 2.86 | 2.74 | 2.49 | 2.69 | 2.71 | 3.02 | 2.51 | 2.60 |
|---|
| Inventory | | 13.69 | 8.01 | 7.82 | 6.49 | 7.47 | 8.06 | 7.51 | 7.57 | 7.55 | 8.81 |
|---|
| Other Current Assets | | 4.81 | 3.51 | 2.82 | 2.94 | 2.95 | 3.38 | 3.38 | 3.49 | 4.27 | 4.39 |
|---|
| Total Current Assets | | 26.72 | 21.45 | 17.37 | 15.96 | 15.92 | 15.45 | 16.74 | 16.35 | 16.62 | 17.20 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 5.68 | 6.19 | 5.47 | 4.64 | 4.41 | 4.64 | 4.93 | 5.20 | 5.31 | 5.10 | 4.74 | 5.63 | 6.08 | 5.89 | 5.52 | 5.31 |
|---|
| Goodwill | | 0.47 | 0.45 | 0.49 | 0.47 | 0.48 | 0.59 | 0.61 | 0.73 | 0.52 | 0.37 | 0.42 | 0.35 | 0.39 | 0.35 | 0.89 | 0.93 |
|---|
| Intangible Assets | | 0.36 | 0.32 | 0.40 | 0.36 | 0.43 | 0.53 | 0.58 | 0.70 | 0.32 | 0.34 | 0.33 | 0.26 | 0.33 | 0.30 | 0.22 | 0.19 |
|---|
| Long-Term Investments | | 1.53 | 0.95 | 1.61 | 1.01 | 0.76 | 0.63 | 0.83 | 0.45 | 0.78 | 0.84 | 0.33 | 0.31 | 0.24 | 0.27 | 0.60 | 0.61 |
|---|
| Other Long-Term Assets | | 0.25 | 0.38 | 0.29 | 0.63 | 0.72 | 0.75 | 0.68 | 0.82 | 1.03 | 0.93 | 0.78 | 1.22 | 1.52 | 2.00 | 1.66 | 1.95 |
|---|
| Total Long-Term Assets | | 8.98 | 8.94 | 9.02 | 7.82 | 7.36 | 7.47 | 8.07 | 8.36 | 8.47 | 8.10 | 7.01 | 8.32 | 9.12 | 10.02 | 10.10 | 10.19 |
|---|
| Total Assets | | 24.43 | 24.90 | 25.37 | 24.58 | 23.79 | 23.66 | 18.30 | 19.43 | 18.87 | 19.19 | 17.91 | 21.49 | 26.78 | 24.08 | 23.28 | 26.00 |
| 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 | | 13.30 | 6.83 | 6.51 | 6.19 | 6.05 | 5.68 | 5.54 | 5.47 | 5.15 | 5.10 |
|---|
| Goodwill | | 2.77 | 0.46 | 0.46 | 0.45 | 0.48 | 0.47 | 0.48 | 0.49 | 0.47 | 0.48 |
|---|
| Intangible Assets | | 0.33 | 0.32 | 0.32 | 0.32 | 0.36 | 0.36 | 0.38 | 0.40 | 0.42 | 0.35 |
|---|
| Long-Term Investments | | 1.95 | 1.03 | 0.98 | 0.95 | 1.31 | 1.36 | 1.46 | 1.61 | 1.20 | 1.16 |
|---|
| Other Long-Term Assets | | 0.45 | 0.42 | 0.38 | 0.38 | 0.42 | 0.42 | 0.48 | 0.29 | 0.64 | 0.73 |
|---|
| Total Long-Term Assets | | 19.58 | 9.71 | 9.29 | 8.94 | 9.35 | 8.98 | 9.08 | 9.02 | 8.51 | 8.51 |
|---|
| Total Assets | | 46.30 | 31.15 | 26.66 | 24.90 | 25.27 | 24.43 | 25.82 | 25.37 | 25.13 | 25.71 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 3.43 | 2.78 | 3.66 | 4.39 | 4.21 | 2.64 | 2.82 | 3.50 | 3.40 | 3.49 | 2.67 | 3.33 | 3.52 | 3.32 | 3.17 | 3.64 |
|---|
| Short-Term Debt | | 1.25 | 1.83 | 1.11 | 1.82 | 1.53 | 3.07 | 1.49 | 1.17 | 0.63 | 1.72 | 1.84 | 2.35 | 5.94 | 2.32 | 0.73 | 2.33 |
|---|
| Other Current Liabilities | | 2.56 | 2.25 | 2.22 | 2.80 | 3.11 | 4.87 | 1.85 | 2.10 | 1.78 | 2.08 | 2.44 | 2.72 | 2.75 | 2.50 | 2.76 | 3.71 |
|---|
| Current Liabilities | | 7.61 | 7.44 | 7.69 | 9.60 | 9.29 | 10.99 | 6.58 | 7.17 | 6.22 | 7.68 | 7.33 | 8.79 | 12.54 | 8.36 | 6.95 | 10.00 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 4.78 | 2.89 | 3.83 | 2.78 | 3.21 | 3.43 | 4.50 | 3.66 | 3.98 | 4.25 |
|---|
| Short-Term Debt | | 6.82 | 4.51 | 2.29 | 1.83 | 1.71 | 1.25 | 1.33 | 1.11 | 1.85 | 1.41 |
|---|
| Other Current Liabilities | | 3.94 | 2.58 | 1.97 | 2.25 | 2.39 | 2.44 | 1.93 | 2.21 | 2.01 | 2.19 |
|---|
| Current Liabilities | | 16.10 | 10.38 | 8.54 | 7.44 | 7.69 | 7.61 | 8.43 | 7.69 | 8.25 | 8.29 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 4.09 | 5.29 | 4.65 | 3.81 | 5.29 | 5.03 | 4.26 | 4.20 | 4.16 | 3.07 | 2.93 | 2.85 | 3.18 | 3.53 | 3.35 | 2.55 |
|---|
| Capital Leases | | 0.58 | 0.88 | 0.87 | 0.97 | 0.86 | 0.82 | 0.76 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.37 | 0.38 | 0.40 | 0.37 | 0.34 | 0.36 | 0.33 | 0.36 | 0.22 | 0.24 | 0.21 | 0.18 | 0.19 | 0.08 | 0.13 | 0.08 |
|---|
| Total Liabilities | | 13.44 | 13.95 | 13.56 | 14.62 | 15.96 | 17.45 | 12.27 | 13.05 | 11.51 | 11.85 | 11.26 | 12.65 | 16.69 | 12.83 | 11.20 | 13.45 |
| 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 | | 10.96 | 7.71 | 5.37 | 5.29 | 5.37 | 4.66 | 4.64 | 4.65 | 4.46 | 4.81 |
|---|
| Capital Leases | | 0.00 | 0.66 | 0.94 | 0.60 | 0.88 | 0.58 | 0.56 | 0.57 | 0.81 | 0.90 |
|---|
| Def. Tax Liability | | 0.93 | 0.35 | 0.37 | 0.38 | 0.38 | 0.37 | 0.39 | 0.40 | 0.38 | 0.38 |
|---|
| Total Liabilities | | 29.01 | 19.20 | 15.07 | 13.95 | 14.11 | 13.44 | 14.29 | 13.56 | 13.99 | 14.35 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 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 |
|---|
| Retained Earnings | | 12.01 | 12.84 | 12.08 | 10.22 | 8.98 | 7.24 | 6.44 | 8.06 | 8.08 | 8.21 | 7.73 | 7.18 | 6.89 | 6.79 | 6.92 | 6.15 |
|---|
| Comprehensive Income | | -6.45 | -6.70 | -6.05 | -6.37 | -6.47 | -6.25 | -5.62 | -6.94 | -5.93 | -5.98 | -6.36 | -4.06 | -2.57 | -1.41 | -0.61 | 0.58 |
|---|
| Total Common Equity | | 10.00 | 9.91 | 10.85 | 9.96 | 7.83 | 6.21 | 6.03 | 6.38 | 7.36 | 7.34 | 6.65 | 8.83 | 10.09 | 11.21 | 12.08 | 12.55 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 13.05 | 13.01 | 13.03 | 12.84 | 12.23 | 12.01 | 12.32 | 12.08 | 11.56 | 11.28 |
|---|
| Comprehensive Income | | -6.11 | -6.12 | -6.44 | -6.70 | -6.35 | -6.45 | -6.19 | -6.05 | -6.22 | -6.09 |
|---|
| Total Common Equity | | 15.77 | 10.88 | 10.58 | 9.91 | 10.14 | 10.00 | 10.55 | 10.85 | 11.14 | 11.36 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 5.92 | 7.12 | 5.76 | 5.62 | 6.82 | 8.10 | 5.75 | 5.37 | 4.79 | 4.79 | 4.78 | 5.20 | 9.11 | 5.85 | 4.08 | 4.88 |
|---|
| Book Value | | 10.99 | 10.95 | 11.82 | 9.96 | 7.83 | 6.21 | 6.03 | 6.38 | 7.36 | 7.34 | 6.65 | 8.83 | 10.09 | 11.26 | 12.08 | 12.55 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 1.52 | 1.07 | 1.02 | 1.04 | 1.02 | 0.98 | 0.98 | 0.96 | 0.00 | 0.00 |
|---|
| Book Value | | 15.77 | 10.88 | 10.58 | 9.91 | 10.14 | 10.00 | 10.55 | 10.85 | 11.14 | 11.36 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.32 | 0.82 | 1.19 | 2.24 | 1.68 | 2.17 | 1.17 | -1.29 | 0.29 | 0.17 | 0.77 | 0.79 | 0.66 | 0.21 | 0.04 | 0.94 | 2.39 |
|---|
| Depreciation & Amortization | | 0.34 | 0.70 | 0.47 | 0.45 | 0.41 | 0.64 | 0.04 | 2.22 | 0.62 | 0.61 | 0.55 | 0.55 | 0.57 | 0.57 | 0.57 | 0.53 | 0.44 |
|---|
| Stock-Based Compensation | | 0.07 | 0.00 | 0.07 | 0.07 | 0.07 | 0.06 | 0.07 | 0.04 | 0.05 | 0.03 | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.06 |
|---|
| Change Working Capital | | 0.37 | -0.52 | 0.10 | 0.65 | -7.60 | -5.40 | -4.97 | -1.75 | -2.64 | 0.00 | 0.43 | -0.58 | 0.04 | 1.08 | -1.57 | 1.24 | -3.22 |
|---|
| Change In Accounts Receivable | | 0.14 | -0.47 | 0.17 | 0.26 | -0.21 | -0.54 | -0.26 | -0.24 | -0.11 | 0.10 | -0.13 | -0.21 | -0.03 | 0.15 | -0.37 | 0.27 | -1.56 |
|---|
| Change In Accounts Payable | | -0.75 | 0.15 | 0.00 | -0.94 | 0.00 | 1.59 | 0.10 | -0.50 | 0.34 | 0.03 | 0.71 | -0.09 | -0.01 | 0.44 | 0.55 | -0.30 | 1.31 |
|---|
| Change In Inventories | | 0.32 | -0.70 | 0.10 | 1.40 | -0.27 | -1.27 | -2.30 | 0.50 | -1.11 | -0.13 | -0.27 | 0.34 | -0.11 | 0.24 | -1.57 | 0.53 | -1.89 |
|---|
| Other Non-cash Items | | 2.07 | -0.14 | 0.09 | -0.10 | 0.02 | -0.09 | 0.09 | 0.00 | 0.41 | 0.22 | -0.01 | -0.21 | 0.13 | -0.14 | 0.49 | 0.08 | -2.27 |
|---|
| Cash from Operations | | 2.34 | 0.00 | 0.00 | 3.31 | -5.55 | -2.89 | -3.54 | -0.81 | -1.26 | 1.01 | 1.90 | 0.61 | 1.40 | 2.23 | -0.46 | 2.61 | -2.44 |
| 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 | | 0.10 | 0.18 | 0.37 | 0.20 | 0.63 | 0.23 | 0.07 | 0.25 | 0.62 | 0.39 |
|---|
| Depreciation & Amortization | | 0.00 | 0.24 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.00 | 0.13 | -0.02 |
|---|
| Stock-Based Compensation | | 0.00 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Change Working Capital | | 0.89 | 1.95 | -1.36 | -0.59 | 0.32 | 1.01 | -1.85 | 0.61 | 0.80 | 0.78 |
|---|
| Change In Accounts Receivable | | -0.43 | 0.08 | 0.03 | -0.14 | -0.21 | 0.21 | -0.11 | 0.28 | -0.05 | 0.02 |
|---|
| Change In Accounts Payable | | 0.20 | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.25 | -0.36 |
|---|
| Change In Inventories | | 0.10 | 0.46 | -0.02 | -1.25 | 0.65 | 0.72 | -0.79 | -0.48 | 0.46 | 1.13 |
|---|
| Other Non-cash Items | | 0.32 | -1.42 | -0.21 | -0.06 | -0.07 | -0.04 | 0.19 | 0.13 | -0.05 | 0.17 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.41 | 1.39 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -1.11 | -1.72 | -1.38 | -1.12 | -0.56 | -0.40 | -0.37 | -0.52 | -0.49 | -0.66 | -0.78 | -0.65 | -0.84 | -1.04 | -1.10 | -1.13 | -1.07 |
|---|
| Acquisitions | | 0.00 | -3.06 | 0.68 | 0.03 | 0.45 | 0.60 | 0.18 | -0.02 | -0.99 | -0.50 | -0.07 | -0.51 | -0.04 | 0.44 | 0.19 | -0.19 | -0.25 |
|---|
| Investments | | -0.71 | -3.15 | -1.29 | -0.13 | -0.46 | -0.34 | -0.34 | -0.39 | -1.18 | -0.94 | -0.55 | -0.24 | -0.20 | -0.07 | -0.08 | -0.10 | 0.00 |
|---|
| Sales of Investment | | 0.69 | 2.85 | 0.96 | 0.05 | 0.33 | 0.17 | 0.37 | 0.39 | 1.16 | 0.96 | 0.80 | 0.30 | 0.28 | 0.13 | 0.11 | 0.10 | 0.00 |
|---|
| Other Investing Activities | | -0.04 | 0.00 | 0.00 | 0.16 | 6.73 | 5.08 | 1.97 | 2.02 | 1.91 | -0.02 | -0.32 | 0.30 | 0.11 | 0.11 | -0.08 | 0.10 | 3.83 |
|---|
| Cash from Investing | | -1.18 | 0.00 | 0.00 | -1.01 | 6.50 | 5.11 | 1.81 | 1.48 | 0.41 | -1.16 | -0.93 | -0.80 | -0.69 | -0.43 | -0.97 | -1.22 | 2.51 |
| 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 | | -0.54 | 0.72 | -0.41 | -0.31 | -0.49 | -0.35 | -0.30 | -0.24 | -0.32 | -0.26 |
|---|
| Acquisitions | | -0.11 | -4.63 | 0.43 | 0.08 | 0.59 | 0.00 | 0.10 | -0.02 | -0.04 | 0.00 |
|---|
| Investments | | -0.61 | 0.81 | -0.36 | -0.46 | -0.41 | -0.24 | -0.28 | -0.36 | -0.04 | -0.02 |
|---|
| Sales of Investment | | 1.52 | -0.91 | 0.51 | 0.34 | 0.22 | 0.19 | 0.32 | 0.24 | 0.03 | 0.01 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | 0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.40 | -0.26 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.91 | 0.00 | 0.00 | 0.20 | -36.57 | -31.70 | -33.98 | -6.01 | -10.52 | -9.23 | -10.76 | -9.19 | -14.47 | -10.37 | -6.13 | -2.79 | -3.23 |
|---|
| Debt Issued | | 0.98 | 7.12 | 1.36 | 0.33 | 35.37 | 30.41 | 36.33 | 6.39 | 11.09 | 9.24 | 10.78 | 8.76 | 10.55 | 13.64 | 7.90 | 1.99 | 8.11 |
|---|
| Issuance of Common Stock | | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 30.72 | 36.19 | 0.00 | 0.00 | 0.00 | 10.82 | 0.03 | 0.07 | 0.04 | 0.02 | 0.02 | 0.01 |
|---|
| Repurchase of Common Stock | | -1.00 | -0.55 | -1.10 | -0.60 | -0.20 | -0.10 | -0.10 | 0.00 | 0.00 | 0.00 | -0.20 | -0.30 | -0.30 | 9.01 | 7.50 | -0.12 | -0.35 |
|---|
| Dividends Paid | | -0.39 | 0.00 | 0.00 | -0.38 | -0.35 | -0.32 | -0.32 | -0.32 | -0.31 | -0.30 | -0.28 | -0.25 | -0.23 | -0.20 | -0.19 | -0.19 | -0.21 |
|---|
| Other Financing Activities | | 0.49 | 0.00 | 0.00 | -0.07 | 36.35 | -0.23 | -0.03 | 5.58 | 11.46 | 9.35 | -0.07 | 10.07 | 13.87 | -0.04 | 0.01 | 2.02 | 3.76 |
|---|
| Cash from Financing | | -1.33 | 0.00 | 0.00 | -0.86 | -0.77 | -1.63 | 1.76 | -0.75 | 0.63 | -0.18 | -0.49 | 0.36 | -1.06 | -1.57 | 1.21 | -1.06 | -0.03 |
| 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 | -0.31 | 0.29 |
|---|
| Debt Issued | | 17.78 | 5.57 | 4.55 | 0.54 | 0.04 | 1.16 | -0.05 | 0.21 | 0.07 | 0.44 |
|---|
| 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 | | -0.01 | -0.55 | 0.00 | 0.00 | -0.50 | -0.20 | 0.00 | -0.40 | -0.13 | -0.47 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.10 | -0.10 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | -0.03 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.60 | -0.31 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.17 | -2.19 | 0.71 | 1.47 | 0.25 | 0.52 | 0.06 | -0.07 | -0.21 | -0.33 | 0.52 | 0.05 | -0.38 | 0.17 | -0.26 | 0.26 | 0.03 |
|---|
| Closing Cash Balance | | 1.20 | 1.14 | 3.33 | 2.62 | 1.15 | 0.91 | 0.38 | 0.32 | 0.39 | 0.60 | 0.93 | 0.41 | 0.36 | 0.74 | 0.57 | 0.84 | 0.58 |
| 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 | | -0.19 | -5.49 | 3.56 | -0.08 | 0.44 | 1.69 | -1.75 | 0.33 | 0.43 | 0.83 |
|---|
| Closing Cash Balance | | 1.14 | 1.33 | 6.81 | 3.25 | 3.33 | 2.89 | 1.20 | 2.95 | 2.62 | 2.19 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.22 | -0.92 | 0.52 | 2.19 | -6.10 | -3.29 | -3.90 | -1.34 | -1.76 | 0.34 | 1.12 | -0.04 | 0.56 | 1.18 | -1.55 | 1.49 | -3.51 |
|---|
| Real Free Cash Flow | | 1.15 | -0.92 | 0.46 | 2.12 | -6.17 | -3.35 | -3.97 | -1.38 | -1.80 | 0.32 | 1.08 | -0.09 | 0.51 | 1.13 | -1.59 | 1.44 | -3.57 |
| 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 | | 0.80 | 1.57 | -1.48 | -0.60 | 0.56 | 0.97 | -1.77 | 0.76 | 1.09 | 1.12 |
|---|
| Real Free Cash Flow | | 0.80 | 1.55 | -1.49 | -0.61 | 0.55 | 0.96 | -1.79 | 0.74 | 1.07 | 1.11 |