BURL
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 | | 11.56 | 11.57 | 10.63 | 9.72 | 8.70 | 9.32 | 5.76 | 7.29 | 6.67 | 6.11 | 5.59 | 5.13 | 4.85 | 4.46 | 4.17 | 3.89 | 3.70 |
|---|
| Cost of Revenues | | 6.72 | 6.90 | 6.03 | 5.58 | 5.17 | 5.44 | 3.56 | 4.23 | 3.87 | 3.56 | 3.30 | 3.06 | 2.90 | 2.70 | 2.53 | 2.36 | 2.25 |
|---|
| Gross Profit | | 4.85 | 4.66 | 4.60 | 4.13 | 3.53 | 3.89 | 2.21 | 3.06 | 2.80 | 2.55 | 2.29 | 2.07 | 1.95 | 1.77 | 1.64 | 1.52 | 1.45 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 3.65 | 2.71 | 2.70 | 2.50 | 3.27 | 2.53 | 2.46 | 2.36 | 3.13 | 2.29 |
|---|
| Cost of Revenues | | 2.18 | 1.61 | 1.52 | 1.41 | 1.87 | 1.42 | 1.41 | 1.33 | 1.88 | 1.30 |
|---|
| Gross Profit | | 1.46 | 1.10 | 1.18 | 1.10 | 1.40 | 1.11 | 1.06 | 1.03 | 1.25 | 0.99 |
| 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 | 0.00 | 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 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 3.27 | 2.88 | 2.87 | 2.33 | 2.23 | 2.02 | 1.86 | 1.72 | 1.60 | 1.52 | 1.39 | 1.31 | 1.22 | 1.15 |
|---|
| Depreciation & Amortization | | 0.42 | 0.42 | 0.32 | 0.31 | 0.27 | 0.25 | 0.22 | 0.21 | 0.22 | 0.20 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.15 | 0.15 |
|---|
| Total Operating Expenses | | 3.81 | 3.81 | 3.56 | 3.68 | 3.15 | 3.12 | 2.55 | 2.44 | 2.24 | 2.06 | 1.91 | 1.77 | 1.69 | 1.56 | 1.48 | 1.37 | 1.30 |
|---|
| Operating Income | | 1.04 | 0.85 | 1.04 | 0.55 | 0.41 | 0.78 | -0.33 | 0.64 | 0.51 | 0.43 | 0.33 | 0.24 | 0.26 | 0.21 | 0.16 | 0.16 | 0.15 |
| 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 | 0.02 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.93 | 0.83 |
|---|
| Depreciation & Amortization | | 0.13 | 0.10 | 0.09 | 0.09 | 0.07 | 0.09 | 0.09 | 0.08 | 0.09 | 0.08 |
|---|
| Total Operating Expenses | | 1.05 | 0.95 | 0.95 | 0.87 | 0.99 | 0.89 | 0.86 | 0.82 | 0.93 | 0.90 |
|---|
| Operating Income | | 0.41 | 0.16 | 0.24 | 0.23 | 0.42 | 0.22 | 0.20 | 0.21 | 0.32 | 0.10 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.01 | 0.02 | 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 |
|---|
| Interest Expense | | 0.08 | 0.07 | 0.07 | 0.08 | 0.07 | 0.07 | 0.10 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.08 | 0.13 | 0.11 | 0.13 | 0.10 |
|---|
| Other Expense | | -0.22 | -0.03 | -0.36 | -0.08 | -0.10 | -0.23 | -0.10 | -0.06 | 0.00 | 0.00 | 0.00 | 0.00 | -0.07 | -0.02 | -0.01 | -0.04 | 0.01 |
|---|
| IBT | | 0.82 | 0.82 | 0.67 | 0.47 | 0.31 | 0.55 | -0.44 | 0.58 | 0.51 | 0.43 | 0.33 | 0.24 | 0.11 | 0.03 | 0.03 | -0.01 | 0.05 |
|---|
| Income Tax Expense | | 0.21 | 0.21 | 0.17 | 0.13 | 0.08 | 0.14 | -0.22 | 0.12 | 0.09 | 0.04 | 0.12 | 0.09 | 0.04 | 0.02 | 0.00 | 0.00 | 0.02 |
|---|
| Net Income | | 0.61 | 0.61 | 0.50 | 0.34 | 0.23 | 0.41 | -0.22 | 0.47 | 0.41 | 0.38 | 0.22 | 0.15 | 0.07 | 0.02 | 0.03 | -0.01 | 0.03 |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Other Expense | | 0.01 | -0.02 | -0.11 | -0.10 | -0.07 | -0.10 | -0.10 | -0.10 | -0.01 | -0.03 |
|---|
| IBT | | 0.42 | 0.14 | 0.13 | 0.13 | 0.35 | 0.12 | 0.10 | 0.11 | 0.31 | 0.07 |
|---|
| Income Tax Expense | | 0.11 | 0.03 | 0.03 | 0.03 | 0.09 | 0.03 | 0.03 | 0.03 | 0.09 | 0.02 |
|---|
| Net Income | | 0.31 | 0.10 | 0.09 | 0.10 | 0.26 | 0.09 | 0.07 | 0.08 | 0.23 | 0.05 |
| 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 | $5.25 | $3.54 | $6.14 | $-3.28 | $7.05 | $6.21 | $5.64 | $3.06 | $2.03 | $0.89 | $-0.26 | $-1.70 | $-0.09 | $-1.04 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $5.23 | $3.49 | $6.00 | $-3.28 | $6.91 | $6.04 | $5.48 | $3.01 | $1.99 | $0.87 | $-0.39 | $-1.87 | $-0.09 | $-1.04 |
|---|
| Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.37 | 0.07 | 0.07 | 0.07 |
|---|
| Diluted Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.37 | 0.07 | 0.07 | 0.07 |
| 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 | $3.56 | $0.75 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $3.53 | $0.75 |
|---|
| Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
|---|
| Diluted Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Cash And Equivalents | | 0.66 | 0.99 | 0.93 | 0.87 | 1.09 | 1.38 | 0.40 | 0.11 | 0.13 | 0.08 | 0.02 | 0.03 | 0.13 | 0.04 | 0.04 |
|---|
| 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 |
|---|
| Total Cash & ST Investments | | 0.66 | 0.99 | 0.93 | 0.87 | 1.09 | 1.38 | 0.40 | 0.11 | 0.13 | 0.08 | 0.02 | 0.03 | 0.13 | 0.04 | 0.04 |
|---|
| Accounts Receivable | | 0.10 | 0.09 | 0.07 | 0.07 | 0.05 | 0.06 | 0.09 | 0.06 | 0.07 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 |
|---|
| Inventory | | 1.22 | 1.25 | 1.09 | 1.18 | 1.02 | 0.74 | 0.78 | 0.95 | 0.75 | 0.70 | 0.78 | 0.79 | 0.72 | 0.68 | 0.68 |
|---|
| Other Current Assets | | 0.28 | 0.30 | 0.24 | 0.13 | 0.38 | 0.33 | 0.15 | 0.15 | 0.14 | 0.10 | 0.09 | 0.12 | 0.13 | 0.11 | 0.12 |
|---|
| Total Current Assets | | 2.26 | 2.63 | 2.33 | 2.28 | 2.55 | 2.51 | 1.42 | 1.27 | 1.10 | 0.93 | 0.93 | 0.99 | 1.02 | 0.88 | 0.88 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 0.75 | 0.37 | 0.99 | 0.86 | 0.66 | 0.74 | 0.93 | 0.62 | 0.52 | 0.53 |
|---|
| 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 | | 0.75 | 0.37 | 0.99 | 0.86 | 0.66 | 0.74 | 0.93 | 0.62 | 0.52 | 0.53 |
|---|
| Accounts Receivable | | 0.11 | 0.11 | 0.09 | 0.10 | 0.10 | 0.10 | 0.07 | 0.09 | 0.08 | 0.08 |
|---|
| Inventory | | 1.41 | 1.32 | 1.25 | 1.44 | 1.22 | 1.14 | 1.09 | 1.33 | 1.16 | 1.23 |
|---|
| Other Current Assets | | 0.30 | 0.28 | 0.30 | 0.29 | 0.28 | 0.25 | 0.24 | 0.18 | 0.15 | 0.15 |
|---|
| Total Current Assets | | 2.57 | 2.07 | 2.63 | 2.69 | 2.26 | 2.24 | 2.33 | 2.21 | 1.92 | 1.99 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Property, Plant & Equipment | | 5.21 | 5.76 | 5.01 | 4.61 | 4.19 | 3.91 | 3.80 | 1.25 | 1.13 | 1.05 | 1.02 | 0.97 | 0.90 | 0.88 | 0.87 |
|---|
| Goodwill | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
|---|
| Intangible Assets | | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.40 | 0.43 | 0.45 | 0.48 | 0.50 | 0.53 | 0.56 | 0.60 |
|---|
| Long-Term Investments | | 0.02 | 0.05 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | -0.01 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.05 | 0.05 | 0.05 | 0.08 | 0.06 | 0.07 | 0.09 | 0.10 | 0.10 | 0.09 | 0.10 | 0.12 | 0.12 | 0.11 | 0.11 |
|---|
| Total Long-Term Assets | | 5.56 | 6.14 | 5.38 | 4.99 | 4.54 | 4.27 | 4.18 | 1.81 | 1.71 | 1.65 | 1.65 | 1.64 | 1.60 | 1.60 | 1.62 |
|---|
| Total Assets | | 7.82 | 8.77 | 7.71 | 7.27 | 7.09 | 6.78 | 5.59 | 3.08 | 2.81 | 2.57 | 2.58 | 2.62 | 2.62 | 2.48 | 2.50 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 6.38 | 6.11 | 5.76 | 5.37 | 5.21 | 5.08 | 5.01 | 4.90 | 4.63 | 4.65 |
|---|
| Goodwill | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
|---|
| Intangible Assets | | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 |
|---|
| Long-Term Investments | | 0.02 | 0.03 | 0.05 | 0.04 | 0.02 | 0.04 | 0.03 | 0.04 | 0.04 | 0.03 |
|---|
| Other Long-Term Assets | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
|---|
| Total Long-Term Assets | | 6.74 | 6.48 | 6.14 | 5.75 | 5.56 | 5.46 | 5.38 | 5.28 | 5.00 | 5.01 |
|---|
| Total Assets | | 9.31 | 8.55 | 8.77 | 8.44 | 7.82 | 7.70 | 7.71 | 7.49 | 6.92 | 7.00 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Accounts Payable | | 1.02 | 1.04 | 0.96 | 0.96 | 1.08 | 0.86 | 0.76 | 0.85 | 0.74 | 0.64 | 0.60 | 0.62 | 0.54 | 0.50 | 0.28 |
|---|
| Short-Term Debt | | 0.56 | 0.58 | 0.84 | 0.41 | 0.37 | 0.31 | 0.31 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.06 | 0.00 | 0.01 |
|---|
| Other Current Liabilities | | 0.60 | 0.66 | 0.24 | 0.54 | 0.49 | 0.51 | 0.40 | 0.40 | 0.37 | 0.35 | 0.29 | 0.31 | 0.30 | 0.24 | 0.22 |
|---|
| Current Liabilities | | 2.18 | 2.27 | 2.03 | 1.91 | 1.95 | 1.68 | 1.46 | 1.25 | 1.12 | 1.00 | 0.89 | 0.93 | 0.90 | 0.74 | 0.51 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 1.02 | 0.91 | 1.04 | 1.10 | 1.02 | 0.93 | 0.96 | 0.94 | 0.77 | 0.83 |
|---|
| Short-Term Debt | | 0.41 | 0.41 | 0.58 | 0.57 | 0.56 | 0.56 | 0.84 | 0.43 | 0.81 | 0.82 |
|---|
| Other Current Liabilities | | 0.66 | 0.63 | 0.66 | 0.63 | 0.60 | 0.60 | 0.24 | 0.59 | 0.06 | 0.07 |
|---|
| Current Liabilities | | 2.09 | 1.96 | 2.27 | 2.30 | 2.18 | 2.10 | 2.03 | 1.95 | 1.64 | 1.72 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Long-Term Debt | | 1.23 | 4.79 | 4.38 | 4.29 | 4.08 | 4.33 | 3.32 | 0.98 | 1.11 | 1.13 | 1.30 | 1.25 | 1.37 | 1.34 | 1.61 |
|---|
| Capital Leases | | 3.04 | 3.66 | 3.40 | 3.23 | 2.90 | 2.71 | 2.62 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.24 | 0.26 | 0.23 | 0.21 | 0.22 | 0.20 | 0.18 | 0.18 | 0.18 | 0.21 | 0.20 | 0.23 | 0.24 | 0.25 | 0.28 |
|---|
| Total Liabilities | | 6.75 | 7.40 | 6.71 | 6.47 | 6.33 | 6.32 | 5.07 | 2.76 | 2.73 | 2.62 | 2.68 | 2.69 | 2.77 | 3.59 | 3.50 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 5.43 | 4.92 | 4.79 | 4.67 | 4.26 | 4.25 | 4.38 | 4.38 | 4.15 | 4.19 |
|---|
| Capital Leases | | 3.80 | 3.68 | 3.66 | 3.53 | 3.41 | 3.04 | 3.01 | 3.39 | 3.20 | 3.25 |
|---|
| Def. Tax Liability | | 0.27 | 0.25 | 0.26 | 0.25 | 0.24 | 0.24 | 0.23 | 0.24 | 0.23 | 0.22 |
|---|
| Total Liabilities | | 7.86 | 7.20 | 7.40 | 7.30 | 6.75 | 6.66 | 6.71 | 6.64 | 6.09 | 6.20 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| 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 |
|---|
| Retained Earnings | | 1.14 | 1.49 | 0.98 | 0.64 | 0.41 | -0.01 | 0.20 | -0.26 | -0.68 | -1.06 | -1.28 | -1.43 | -1.49 | -1.11 | -1.00 |
|---|
| Comprehensive Income | | 0.03 | 0.04 | 0.03 | 0.03 | 0.00 | -0.02 | -0.02 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | -0.83 | -0.72 | -0.62 |
|---|
| Total Common Equity | | 1.07 | 1.37 | 1.00 | 0.79 | 0.76 | 0.46 | 0.53 | 0.32 | 0.09 | -0.05 | -0.10 | -0.07 | -0.15 | -1.11 | -1.00 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 1.68 | 1.59 | 1.49 | 1.23 | 1.14 | 1.06 | 0.98 | 0.76 | 0.71 | 0.68 |
|---|
| Comprehensive Income | | 0.02 | 0.03 | 0.04 | 0.04 | 0.03 | 0.04 | 0.03 | 0.04 | 0.04 | 0.03 |
|---|
| Total Common Equity | | 1.45 | 1.35 | 1.37 | 1.15 | 1.07 | 1.03 | 1.00 | 0.85 | 0.83 | 0.80 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Total Debt | | 4.81 | 5.37 | 4.80 | 4.70 | 4.45 | 4.64 | 3.63 | 0.99 | 1.13 | 1.13 | 1.30 | 1.25 | 1.43 | 1.34 | 1.61 |
|---|
| Book Value | | 1.07 | 1.37 | 1.00 | 0.79 | 0.76 | 0.46 | 0.53 | 0.32 | 0.09 | -0.05 | -0.10 | -0.07 | -0.15 | -1.11 | -1.00 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 1.45 | 1.35 | 1.37 | 1.15 | 1.07 | 1.03 | 1.00 | 0.85 | 0.83 | 0.80 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.43 | 0.61 | 0.50 | 0.34 | 0.23 | 0.41 | -0.22 | 0.47 | 0.41 | 0.38 | 0.22 | 0.15 | 0.07 | 0.02 | 0.03 | -0.01 | 0.03 |
|---|
| Depreciation & Amortization | | 0.33 | 0.42 | 0.35 | 0.31 | 0.27 | 0.25 | 0.22 | 0.21 | 0.22 | 0.20 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.15 | 0.15 |
|---|
| Stock-Based Compensation | | 0.09 | 0.11 | 0.09 | 0.08 | 0.07 | 0.06 | 0.06 | 0.04 | 0.04 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 |
|---|
| Change Working Capital | | 0.14 | 0.02 | -0.13 | 0.06 | -0.01 | -0.15 | 0.09 | 0.09 | -0.07 | -0.02 | 0.19 | -0.03 | 0.05 | 0.05 | 0.22 | 0.03 | -0.01 |
|---|
| Change In Accounts Receivable | | -0.02 | -0.02 | -0.01 | 0.00 | -0.01 | 0.01 | 0.07 | -0.01 | 0.00 | -0.02 | 0.00 | 0.00 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | 0.24 | -0.02 | 0.09 | -0.02 | -0.13 | 0.21 | 0.10 | -0.09 | 0.11 | 0.10 | 0.04 | -0.02 | 0.08 | 0.04 | 0.22 | 0.09 | 0.05 |
|---|
| Change In Inventories | | -0.06 | -0.06 | -0.16 | 0.09 | -0.16 | -0.28 | 0.04 | 0.18 | -0.20 | -0.05 | 0.08 | 0.01 | -0.07 | -0.04 | 0.00 | -0.04 | -0.03 |
|---|
| Other Non-cash Items | | 0.50 | 0.05 | 0.02 | 0.06 | 0.06 | 0.21 | 0.09 | 0.07 | 0.04 | 0.04 | 0.00 | 0.02 | 0.04 | 0.06 | 0.05 | 0.06 | 0.04 |
|---|
| Cash from Operations | | 1.05 | 0.00 | 0.00 | 0.87 | 0.60 | 0.83 | 0.22 | 0.89 | 0.64 | 0.61 | 0.60 | 0.33 | 0.30 | 0.29 | 0.45 | 0.25 | 0.21 |
| 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 | | 0.31 | 0.10 | 0.09 | 0.10 | 0.26 | 0.09 | 0.07 | 0.08 | 0.23 | 0.05 |
|---|
| Depreciation & Amortization | | 0.13 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.08 |
|---|
| Stock-Based Compensation | | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.03 | 0.02 |
|---|
| Change Working Capital | | 0.45 | -0.11 | -0.07 | -0.25 | 0.15 | 0.19 | -0.04 | -0.15 | 0.26 | 0.07 |
|---|
| Change In Accounts Receivable | | 0.01 | -0.01 | 0.00 | -0.02 | 0.01 | 0.00 | 0.00 | -0.03 | 0.02 | -0.01 |
|---|
| Change In Accounts Payable | | -0.10 | 0.10 | 0.10 | -0.12 | -0.08 | 0.09 | 0.10 | -0.03 | 0.00 | 0.16 |
|---|
| Change In Inventories | | 0.35 | -0.24 | -0.10 | -0.06 | 0.19 | -0.30 | -0.08 | -0.05 | 0.24 | -0.17 |
|---|
| Other Non-cash Items | | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | -0.28 | 0.00 | 0.01 | 0.00 | 0.02 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.60 | 0.24 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.71 | -1.06 | -0.88 | -0.52 | -0.45 | -0.35 | -0.27 | -0.33 | -0.30 | -0.27 | -0.19 | -0.20 | -0.22 | -0.17 | -0.17 | -0.15 | -0.13 |
|---|
| Acquisitions | | 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 | 0.00 |
|---|
| Investments | | -0.02 | -0.02 | 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 | | 0.02 | 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 | | 0.01 | 0.00 | 0.00 | 0.01 | 0.03 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 |
|---|
| Cash from Investing | | -0.69 | 0.00 | 0.00 | -0.50 | -0.42 | -0.34 | -0.27 | -0.32 | -0.30 | -0.26 | -0.18 | -0.19 | -0.22 | -0.16 | -0.17 | -0.16 | -0.16 |
| 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 | | -0.22 | 0.60 | -0.19 | -0.40 | -0.35 | -0.17 | -0.20 | -0.17 | -0.21 | -0.13 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | -0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.19 | -0.13 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.26 | 0.00 | 0.00 | -0.10 | -0.08 | -1.49 | -0.40 | -1.29 | -1.37 | -2.34 | -2.68 | -1.55 | -2.35 | -1.07 | -0.86 | -2.27 | -0.25 |
|---|
| Debt Issued | | 0.51 | 5.37 | 0.57 | 0.20 | 0.33 | 1.30 | 1.41 | 3.94 | 1.23 | 2.33 | 2.50 | 1.61 | 2.17 | 1.16 | 0.58 | 3.89 | 0.25 |
|---|
| Issuance of Common Stock | | 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 | 0.26 | 0.58 | 2.52 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.29 | -0.28 | -0.26 | -0.24 | -0.32 | -0.27 | -0.07 | -0.32 | -0.23 | -0.29 | -0.20 | -0.20 | 0.00 | 1.15 | 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 | 0.00 | 0.00 | 0.00 | -0.34 | 0.00 | -0.30 | 0.00 |
|---|
| Other Financing Activities | | 0.30 | 0.00 | 0.00 | 0.02 | 0.00 | 0.98 | 1.50 | 1.33 | 1.23 | 2.33 | 2.52 | 1.62 | 2.16 | -0.05 | 0.00 | -0.03 | 0.20 |
|---|
| Cash from Financing | | -0.22 | 0.00 | 0.00 | -0.32 | -0.39 | -0.78 | 1.03 | -0.29 | -0.37 | -0.29 | -0.36 | -0.14 | -0.19 | -0.03 | -0.28 | -0.09 | -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 | 0.00 | 0.04 |
|---|
| Debt Issued | | 0.00 | 5.84 | 0.51 | -0.04 | 0.13 | 0.43 | -0.01 | 0.01 | 0.00 | 0.29 |
|---|
| 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 | | -0.06 | -0.06 | -0.03 | -0.12 | -0.06 | -0.06 | -0.06 | -0.08 | -0.10 | -0.05 |
|---|
| 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 | 0.01 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.10 | -0.01 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.14 | 0.24 | 0.07 | 0.05 | -0.22 | -0.29 | 0.98 | 0.28 | -0.03 | 0.05 | 0.06 | 0.00 | -0.11 | 0.09 | 0.01 | 0.01 | 0.01 |
|---|
| Closing Cash Balance | | 0.66 | 1.23 | 0.99 | 0.93 | 0.88 | 1.10 | 1.39 | 0.41 | 0.13 | 0.13 | 0.08 | 0.02 | 0.03 | 0.13 | 0.04 | 0.04 | 0.03 |
| 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 | | 0.65 | -0.16 | 0.38 | -0.62 | 0.14 | 0.20 | -0.08 | -0.18 | 0.31 | 0.09 |
|---|
| Closing Cash Balance | | 1.23 | 0.58 | 0.75 | 0.37 | 0.99 | 0.86 | 0.66 | 0.74 | 0.93 | 0.62 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.34 | 0.17 | -0.03 | 0.35 | 0.15 | 0.48 | -0.05 | 0.56 | 0.34 | 0.34 | 0.41 | 0.13 | 0.08 | 0.12 | 0.29 | 0.10 | 0.08 |
|---|
| Real Free Cash Flow | | 0.25 | 0.06 | -0.12 | 0.27 | 0.08 | 0.42 | -0.11 | 0.52 | 0.30 | 0.31 | 0.40 | 0.11 | 0.08 | 0.11 | 0.28 | 0.09 | 0.07 |
| 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 | | -0.06 | 0.74 | -0.01 | -0.43 | 0.19 | 0.57 | -0.04 | -0.12 | 0.39 | 0.11 |
|---|
| Real Free Cash Flow | | -0.09 | 0.71 | -0.04 | -0.46 | 0.17 | 0.54 | -0.06 | -0.14 | 0.36 | 0.09 |