CLF
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 | | 18.61 | 18.61 | 19.19 | 22.00 | 22.99 | 20.44 | 5.35 | 1.99 | 2.33 | 2.33 | 2.11 | 2.01 | 4.62 | 5.69 | 5.87 | 6.79 | 4.68 |
|---|
| Cost of Revenues | | 19.45 | 19.37 | 19.12 | 20.61 | 20.47 | 15.91 | 5.10 | 1.41 | 1.52 | 1.82 | 1.72 | 1.78 | 4.17 | 4.54 | 4.70 | 4.11 | 3.16 |
|---|
| Gross Profit | | -0.84 | -0.76 | 0.07 | 1.39 | 2.52 | 4.53 | 0.25 | 0.58 | 0.81 | 0.51 | 0.39 | 0.24 | 0.45 | 1.15 | 1.17 | 2.69 | 1.52 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 4.31 | 4.73 | 4.93 | 4.63 | 4.33 | 4.57 | 5.09 | 5.20 | 5.11 | 5.61 |
|---|
| Cost of Revenues | | 4.50 | 4.78 | 5.14 | 5.02 | 4.60 | 4.67 | 4.93 | 4.91 | 4.94 | 5.13 |
|---|
| Gross Profit | | -0.19 | -0.05 | -0.21 | -0.39 | -0.27 | -0.10 | 0.16 | 0.29 | 0.17 | 0.48 |
| 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 | 0.58 | 0.47 | 0.42 | 0.24 | 0.12 | 0.12 | 0.11 | 0.12 | 0.11 | 0.21 | 0.23 | 0.28 | 0.27 | 0.24 |
|---|
| Depreciation & Amortization | | 1.31 | 1.31 | 0.95 | 0.97 | 1.25 | 1.13 | 0.31 | 0.09 | 0.09 | 0.09 | 0.12 | 0.13 | 0.50 | 0.59 | 0.53 | 0.43 | 0.32 |
|---|
| Total Operating Expenses | | 0.70 | 0.59 | 0.83 | 0.71 | 0.58 | 0.50 | 0.30 | 0.15 | 0.14 | 0.08 | 0.15 | 0.08 | 0.44 | 0.23 | 0.43 | 0.35 | 0.26 |
|---|
| Operating Income | | -1.53 | -1.36 | -0.76 | 0.68 | 1.94 | 4.01 | 0.01 | 0.43 | 0.67 | 0.43 | 0.24 | 0.15 | -9.43 | 0.67 | -0.31 | 2.33 | 1.27 |
| 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 | 0.00 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.16 | 0.14 |
|---|
| Depreciation & Amortization | | 0.35 | 0.29 | 0.39 | 0.28 | 0.26 | 0.24 | 0.23 | 0.23 | 0.24 | 0.25 |
|---|
| Total Operating Expenses | | 0.13 | 0.13 | 0.29 | 0.15 | 0.19 | 0.16 | 0.16 | 0.32 | 0.13 | 0.16 |
|---|
| Operating Income | | -0.32 | -0.18 | -0.50 | -0.54 | -0.47 | -0.26 | 0.01 | -0.04 | -0.10 | 0.33 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 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 | 0.01 | 0.01 |
|---|
| Interest Expense | | 0.59 | 0.59 | 0.37 | 0.29 | 0.28 | 0.34 | 0.24 | 0.10 | 0.12 | 0.13 | 0.20 | 0.23 | 0.19 | 0.18 | 0.20 | 0.22 | 0.07 |
|---|
| Other Expense | | -0.46 | -0.65 | -0.19 | -0.08 | -0.14 | -0.21 | -0.20 | -0.12 | 0.01 | -0.16 | 0.17 | 0.39 | -9.41 | -0.25 | -1.05 | 0.11 | 0.09 |
|---|
| IBT | | -2.00 | -2.00 | -0.94 | 0.60 | 1.80 | 3.80 | -0.19 | 0.31 | 0.56 | 0.14 | 0.21 | 0.31 | -9.58 | 0.49 | -0.50 | 2.24 | 1.30 |
|---|
| Income Tax Expense | | -0.58 | -0.58 | -0.24 | 0.15 | 0.42 | 0.77 | -0.11 | 0.02 | -0.48 | -0.25 | -0.01 | 0.17 | -1.32 | 0.06 | 0.26 | 0.42 | 0.29 |
|---|
| Net Income | | -1.47 | -1.48 | -0.75 | 0.40 | 1.34 | 2.99 | -0.08 | 0.29 | 1.13 | 0.37 | 0.17 | -0.75 | -7.19 | 0.41 | -0.90 | 1.62 | 1.02 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 |
|---|
| Interest Expense | | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.10 | 0.07 | 0.06 | 0.06 | 0.07 |
|---|
| Other Expense | | -0.12 | -0.13 | -0.12 | -0.09 | -0.11 | -0.05 | -0.01 | -0.02 | -0.01 | -0.02 |
|---|
| IBT | | -0.44 | -0.31 | -0.62 | -0.63 | -0.57 | -0.31 | -0.01 | -0.06 | -0.11 | 0.30 |
|---|
| Income Tax Expense | | -0.21 | -0.08 | -0.15 | -0.15 | -0.14 | -0.08 | -0.02 | -0.01 | 0.03 | 0.03 |
|---|
| Net Income | | -0.24 | -0.25 | -0.48 | -0.50 | -0.45 | -0.24 | 0.00 | -0.07 | -0.16 | 0.26 |
| 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 | $0.78 | $2.57 | $5.63 | $-0.22 | $1.06 | $3.80 | $1.30 | $0.88 | $-4.89 | $-46.96 | $2.40 | $-6.32 | $11.55 | $7.54 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.78 | $2.55 | $5.36 | $-0.22 | $1.03 | $3.71 | $1.28 | $0.87 | $-4.88 | $-46.96 | $2.37 | $-6.32 | $11.48 | $7.49 |
|---|
| Shares Outstanding | | 0.49 | 0.49 | 0.48 | 0.51 | 0.52 | 0.50 | 0.38 | 0.28 | 0.30 | 0.29 | 0.20 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 |
|---|
| Diluted Shares Outstanding | | 0.49 | 0.49 | 0.48 | 0.51 | 0.52 | 0.56 | 0.38 | 0.28 | 0.30 | 0.29 | 0.20 | 0.15 | 0.15 | 0.17 | 0.14 | 0.14 | 0.14 |
| 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 | $-0.31 | $0.52 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.31 | $0.52 |
|---|
| Shares Outstanding | | 0.49 | 0.49 | 0.50 | 0.50 | 0.49 | 0.47 | 0.47 | 0.49 | 0.50 | 0.51 |
|---|
| Diluted Shares Outstanding | | 0.49 | 0.49 | 0.50 | 0.50 | 0.49 | 0.47 | 0.47 | 0.49 | 0.50 | 0.51 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.11 | 0.05 | 0.20 | 0.03 | 0.05 | 0.11 | 0.35 | 0.82 | 1.01 | 0.32 | 0.29 | 0.29 | 0.34 | 0.20 | 0.52 | 1.57 |
|---|
| 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 | 0.08 |
|---|
| Total Cash & ST Investments | | 0.11 | 0.05 | 0.20 | 0.03 | 0.05 | 0.11 | 0.35 | 0.82 | 1.01 | 0.32 | 0.29 | 0.29 | 0.34 | 0.20 | 0.52 | 1.65 |
|---|
| Accounts Receivable | | 1.77 | 1.58 | 1.84 | 1.96 | 2.15 | 1.19 | 0.15 | 0.34 | 0.19 | 0.18 | 0.12 | 0.47 | 0.27 | 0.33 | 0.30 | 0.36 |
|---|
| Inventory | | 4.20 | 5.09 | 4.46 | 5.13 | 5.19 | 3.83 | 0.32 | 0.18 | 0.28 | 0.27 | 0.44 | 0.52 | 0.61 | 0.73 | 0.69 | 0.42 |
|---|
| Other Current Assets | | 0.11 | 0.18 | 0.14 | 0.31 | 0.26 | 0.17 | 0.03 | 0.03 | 0.03 | 0.05 | 0.12 | 0.18 | 0.24 | 0.22 | 0.17 | 0.11 |
|---|
| Total Current Assets | | 6.19 | 6.91 | 6.64 | 7.42 | 7.65 | 5.30 | 0.90 | 1.48 | 1.54 | 0.82 | 0.98 | 1.46 | 1.56 | 1.65 | 1.79 | 2.58 |
| 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 | | 0.07 | 0.06 | 0.06 | 0.05 | 0.04 | 0.11 | 0.03 | 0.20 | 0.03 | 0.03 |
|---|
| 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 | | 0.07 | 0.06 | 0.06 | 0.05 | 0.04 | 0.11 | 0.03 | 0.20 | 0.03 | 0.03 |
|---|
| Accounts Receivable | | 1.80 | 1.78 | 1.80 | 1.58 | 1.58 | 1.77 | 1.87 | 1.84 | 2.12 | 2.29 |
|---|
| Inventory | | 4.68 | 4.70 | 4.89 | 5.09 | 4.24 | 4.20 | 4.45 | 4.46 | 4.59 | 4.73 |
|---|
| Other Current Assets | | 0.14 | 0.14 | 0.22 | 0.18 | 0.17 | 0.11 | 0.12 | 0.14 | 0.20 | 0.11 |
|---|
| Total Current Assets | | 6.69 | 6.69 | 6.96 | 6.91 | 6.03 | 6.19 | 6.47 | 6.64 | 6.94 | 7.17 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 8.73 | 9.94 | 8.90 | 9.07 | 9.19 | 8.74 | 1.93 | 1.29 | 1.05 | 0.98 | 1.06 | 1.41 | 11.15 | 11.21 | 10.52 | 3.98 |
|---|
| Goodwill | | 1.01 | 1.77 | 1.01 | 1.13 | 1.12 | 1.41 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.17 | 1.15 | 0.20 |
|---|
| Intangible Assets | | 0.19 | 1.17 | 0.20 | 0.21 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.05 | 0.06 | 0.06 | 0.10 | 0.13 | 0.15 | 0.18 |
|---|
| Long-Term Investments | | 0.12 | 0.14 | 0.12 | 0.13 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | -0.06 | -1.24 | 0.14 | 0.53 | 0.60 |
|---|
| Other Long-Term Assets | | 0.07 | 1.02 | 0.68 | 0.41 | 1.02 | 0.79 | 0.22 | 0.30 | 0.31 | 0.06 | 0.09 | 0.17 | 0.41 | 0.19 | 0.19 | 0.10 |
|---|
| Total Long-Term Assets | | 10.74 | 14.04 | 10.90 | 11.33 | 11.32 | 11.47 | 2.61 | 2.05 | 1.41 | 1.10 | 1.16 | 1.74 | 11.56 | 11.92 | 12.75 | 5.19 |
|---|
| Total Assets | | 16.93 | 20.95 | 17.54 | 18.76 | 18.98 | 16.77 | 3.50 | 3.53 | 2.95 | 1.92 | 2.13 | 3.20 | 13.12 | 13.57 | 14.54 | 7.78 |
| 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 | | 9.51 | 9.62 | 9.80 | 9.94 | 8.69 | 8.73 | 8.77 | 8.90 | 8.84 | 8.88 |
|---|
| Goodwill | | 1.80 | 1.81 | 1.77 | 1.77 | 1.01 | 1.01 | 1.01 | 1.01 | 1.13 | 1.13 |
|---|
| Intangible Assets | | 1.14 | 1.19 | 1.15 | 1.17 | 0.19 | 0.19 | 0.20 | 0.20 | 0.20 | 0.21 |
|---|
| Long-Term Investments | | 0.00 | 0.15 | 0.16 | 0.14 | 0.12 | 0.12 | 0.12 | 0.12 | -0.27 | -0.55 |
|---|
| Other Long-Term Assets | | 1.16 | 1.01 | 1.00 | 1.02 | 0.77 | 0.69 | 0.67 | 0.35 | 0.76 | 1.13 |
|---|
| Total Long-Term Assets | | 13.60 | 13.78 | 13.87 | 14.04 | 10.77 | 10.74 | 10.77 | 10.90 | 11.12 | 11.14 |
|---|
| Total Assets | | 20.29 | 20.47 | 20.84 | 20.95 | 16.80 | 16.93 | 17.24 | 17.54 | 18.06 | 18.30 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 2.08 | 2.01 | 2.10 | 2.19 | 2.07 | 1.58 | 0.19 | 0.19 | 0.13 | 0.11 | 0.11 | 0.27 | 0.35 | 0.56 | 0.38 | 0.27 |
|---|
| Short-Term Debt | | 0.03 | 0.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.20 | 0.02 | 0.27 | 0.02 | 0.02 | 0.09 | 0.07 | 0.41 |
|---|
| Other Current Liabilities | | 1.24 | 1.20 | 1.41 | 0.77 | 1.49 | 1.35 | 0.22 | 0.23 | 0.11 | 0.25 | 0.19 | 0.66 | 0.71 | 0.70 | 0.91 | 0.14 |
|---|
| Current Liabilities | | 3.32 | 3.32 | 3.51 | 3.55 | 3.56 | 2.93 | 0.41 | 0.47 | 0.45 | 0.39 | 0.58 | 0.97 | 1.09 | 1.38 | 1.49 | 1.03 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.91 | 1.95 | 2.02 | 2.01 | 1.98 | 2.08 | 2.05 | 2.10 | 2.08 | 2.12 |
|---|
| Short-Term Debt | | 0.00 | 0.00 | 0.00 | 0.11 | 0.00 | 0.00 | 0.00 | 0.11 | 0.02 | 0.02 |
|---|
| Other Current Liabilities | | 1.37 | 1.33 | 1.25 | 1.20 | 1.27 | 1.24 | 1.35 | 1.30 | 1.20 | 1.27 |
|---|
| Current Liabilities | | 3.28 | 3.28 | 3.27 | 3.32 | 3.26 | 3.32 | 3.40 | 3.51 | 3.29 | 3.41 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 3.51 | 7.66 | 3.50 | 4.25 | 5.24 | 5.39 | 2.11 | 2.09 | 2.30 | 2.18 | 2.70 | 2.96 | 3.02 | 3.96 | 3.61 | 1.90 |
|---|
| Capital Leases | | 0.00 | 0.71 | 0.36 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.62 | 0.86 | 0.64 | 0.59 | 0.00 | 0.00 | 0.00 | 0.39 | 0.39 | 0.41 | 0.38 | 0.05 | 1.15 | 1.11 | 1.06 | 0.06 |
|---|
| Total Liabilities | | 9.56 | 14.05 | 9.42 | 10.71 | 13.20 | 14.43 | 3.15 | 3.11 | 3.39 | 3.25 | 3.95 | 4.90 | 6.24 | 7.81 | 7.50 | 3.94 |
| 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 | | 8.04 | 7.73 | 7.60 | 7.66 | 3.77 | 3.51 | 3.66 | 3.50 | 3.46 | 3.96 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.36 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.51 | 0.61 | 0.72 | 0.86 | 0.57 | 0.62 | 0.63 | 0.64 | 0.66 | 0.55 |
|---|
| Total Liabilities | | 14.58 | 14.43 | 14.35 | 14.05 | 9.70 | 9.56 | 9.79 | 9.42 | 9.80 | 10.26 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Retained Earnings | | 1.67 | 0.98 | 1.73 | 1.33 | 0.00 | -2.99 | -2.84 | -3.06 | -4.21 | -4.57 | -4.75 | -3.96 | 3.41 | 3.22 | 4.42 | 2.92 |
|---|
| Comprehensive Income | | 1.67 | 1.54 | 1.66 | 1.83 | 0.62 | -0.13 | -0.32 | -0.28 | -0.04 | -0.02 | -0.02 | -0.25 | -0.11 | -0.06 | -0.09 | 0.05 |
|---|
| Total Common Equity | | 7.11 | 6.66 | 7.89 | 8.04 | 5.77 | 2.03 | 0.36 | 0.42 | -0.44 | -1.46 | -1.98 | -1.40 | 6.07 | 4.63 | 5.79 | 3.85 |
| 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 | | -0.66 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
|---|
| Retained Earnings | | -0.29 | 0.00 | 0.48 | 0.98 | 1.43 | 1.67 | 1.67 | 1.73 | 1.89 | 1.62 |
|---|
| Comprehensive Income | | 1.56 | 1.64 | 1.61 | 1.54 | 1.64 | 1.67 | 1.65 | 1.66 | 1.65 | 1.64 |
|---|
| Total Common Equity | | 5.47 | 5.82 | 6.25 | 6.66 | 6.85 | 7.11 | 7.20 | 7.89 | 8.26 | 8.04 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 3.51 | 7.77 | 3.14 | 4.25 | 5.24 | 5.39 | 2.11 | 2.09 | 2.30 | 2.18 | 2.70 | 2.98 | 3.04 | 4.05 | 3.68 | 1.90 |
|---|
| Book Value | | 7.37 | 6.90 | 8.12 | 8.04 | 5.77 | 2.34 | 0.36 | 0.42 | -0.44 | -1.33 | -1.81 | -1.70 | 6.88 | 5.76 | 7.04 | 3.84 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.24 | 0.22 | 0.23 | 0.23 | 0.24 | 0.26 | 0.24 | 0.24 | 0.24 | 0.24 |
|---|
| Book Value | | 5.47 | 5.82 | 6.25 | 6.66 | 6.85 | 7.11 | 7.20 | 7.89 | 8.26 | 8.04 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.07 | -1.43 | -0.75 | 0.45 | 1.38 | 3.03 | -0.08 | 0.29 | 1.13 | 0.37 | 0.20 | -0.75 | -8.28 | 0.36 | -1.13 | 1.81 | 1.02 |
|---|
| Depreciation & Amortization | | 0.94 | 1.24 | 0.95 | 0.97 | 1.03 | 0.90 | 0.31 | 0.09 | 0.09 | 0.09 | 0.12 | 0.13 | 0.50 | 0.59 | 0.53 | 0.43 | 0.32 |
|---|
| Stock-Based Compensation | | 0.04 | 0.00 | 0.00 | 0.04 | 0.00 | -0.90 | -0.31 | -0.09 | -0.33 | 0.00 | 0.00 | 0.34 | 9.44 | 0.33 | 0.02 | 0.01 | 0.01 |
|---|
| Change Working Capital | | 0.76 | 0.21 | -0.22 | 0.69 | 0.03 | -1.85 | -0.19 | 0.04 | 0.03 | -0.32 | 0.11 | 0.02 | -0.12 | 0.01 | -0.43 | 0.33 | -0.05 |
|---|
| Change In Accounts Receivable | | 0.52 | 0.13 | 0.36 | 0.12 | 0.00 | 0.00 | -0.04 | 0.25 | 0.05 | -0.25 | 0.04 | 0.36 | -0.10 | 0.14 | -0.07 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | -0.09 | -0.08 | -0.41 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.07 | -1.16 | -0.07 | -0.23 | -0.04 | -0.11 | -0.37 | 0.00 | 0.00 |
|---|
| Change In Inventories | | 0.49 | 0.32 | -0.01 | 0.67 | 0.06 | -1.37 | -0.15 | -0.14 | 0.04 | 0.00 | 0.16 | -0.06 | 0.04 | 0.03 | 0.04 | -0.07 | 0.06 |
|---|
| Other Non-cash Items | | 1.49 | 0.03 | 0.32 | 0.00 | -0.11 | 0.84 | 0.11 | 0.22 | 0.02 | 0.20 | -0.12 | 0.12 | -0.04 | -0.01 | 1.40 | -0.23 | 0.00 |
|---|
| Cash from Operations | | 2.08 | 0.00 | 0.00 | 2.27 | 2.42 | 2.79 | -0.26 | 0.56 | 0.48 | 0.34 | 0.30 | 0.03 | 0.36 | 1.15 | 0.51 | 2.29 | 1.32 |
| 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 | | -0.24 | -0.25 | -0.48 | -0.50 | -0.45 | -0.24 | 0.00 | -0.07 | -0.14 | 0.28 |
|---|
| Depreciation & Amortization | | 0.27 | 0.29 | 0.39 | 0.28 | 0.26 | 0.24 | 0.23 | 0.23 | 0.24 | 0.25 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.00 |
|---|
| Change Working Capital | | 0.18 | -0.13 | 0.18 | -0.02 | -0.23 | -0.06 | 0.29 | -0.22 | 0.55 | 0.15 |
|---|
| Change In Accounts Receivable | | 0.35 | -0.02 | 0.02 | -0.22 | 0.11 | 0.19 | 0.09 | -0.03 | 0.28 | 0.17 |
|---|
| Change In Accounts Payable | | -0.05 | -0.03 | -0.06 | 0.06 | -0.19 | -0.04 | -0.01 | -0.17 | 0.10 | -0.02 |
|---|
| Change In Inventories | | -0.08 | 0.00 | 0.21 | 0.18 | -0.20 | -0.04 | 0.24 | -0.01 | 0.13 | 0.14 |
|---|
| Other Non-cash Items | | -0.10 | 0.03 | 0.11 | 0.03 | 0.14 | -0.02 | 0.00 | 0.20 | 0.26 | 0.23 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.65 | 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 | | -0.67 | -0.56 | -0.70 | -0.65 | -0.94 | -0.71 | -0.53 | -0.66 | -0.30 | -0.16 | -0.07 | -0.08 | -0.28 | -0.86 | -1.13 | -0.88 | -0.27 |
|---|
| Acquisitions | | 0.00 | 0.00 | -2.51 | 0.00 | -0.03 | -0.71 | -1.53 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.15 | -4.42 | -0.99 |
|---|
| 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 | -0.13 | -0.20 |
|---|
| 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 | 0.03 |
|---|
| Other Investing Activities | | 0.05 | 0.00 | 0.00 | 0.06 | 0.04 | 0.03 | 0.01 | 0.01 | 0.02 | 0.00 | 0.01 | -0.01 | 0.18 | 0.05 | 0.01 | 0.13 | 0.06 |
|---|
| Cash from Investing | | -0.61 | 0.00 | 0.00 | -0.59 | -0.94 | -1.38 | -2.04 | -0.64 | -0.27 | -0.16 | -0.06 | -0.09 | -0.10 | -0.81 | -0.96 | -5.30 | -1.37 |
| 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 | | -0.14 | -0.16 | -0.11 | -0.15 | -0.21 | -0.15 | -0.16 | -0.18 | -0.17 | -0.16 |
|---|
| Acquisitions | | 0.05 | 0.00 | 0.00 | 0.00 | -2.51 | 0.00 | 0.00 | 0.00 | 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 | 0.04 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.12 | -0.16 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1.50 | 0.00 | 0.00 | -1.11 | -6.85 | -7.26 | -1.57 | -0.73 | -0.23 | -1.72 | -0.51 | -0.58 | -1.26 | -1.84 | -1.14 | -1.62 | -0.67 |
|---|
| Debt Issued | | 1.04 | 7.77 | 4.64 | 0.00 | 5.86 | 7.11 | 4.85 | 0.75 | 0.02 | 1.85 | -0.02 | 0.30 | 1.20 | 0.83 | 1.51 | 3.40 | 2.56 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.32 | 0.00 | 0.72 | 0.00 | 0.66 | 0.29 | 0.00 | 0.00 | 0.29 | 0.00 | 0.85 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.64 | 0.00 | -0.73 | -0.15 | -0.24 | -1.34 | 0.00 | -0.25 | -0.05 | 1.77 | 0.11 | 0.00 | 0.00 | 1.54 | 0.00 | -0.29 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -6.96 | -0.04 | -0.12 | -0.04 | -0.05 | -0.06 | -0.09 | -0.14 | -0.13 | -0.31 | -0.12 | -0.07 |
|---|
| Other Financing Activities | | -0.11 | 0.00 | 0.00 | -0.24 | 5.58 | 13.77 | 3.67 | -0.02 | -0.05 | -0.16 | -0.03 | 0.73 | 1.11 | -0.03 | 1.56 | 3.15 | 1.82 |
|---|
| Cash from Financing | | -1.39 | 0.00 | 0.00 | -1.50 | -1.51 | -1.47 | 2.06 | -0.39 | -0.38 | 0.50 | -0.21 | 0.06 | -0.29 | -0.17 | 0.12 | 1.98 | 1.09 |
| 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 | -0.33 | -0.51 |
|---|
| Debt Issued | | 8.04 | 0.31 | 0.13 | -0.17 | 4.00 | 0.27 | -0.16 | 0.53 | 0.00 | 0.00 |
|---|
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.13 | -0.61 | 0.15 | -0.06 |
|---|
| 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 | -0.04 | -0.04 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.36 | -0.61 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.08 | 0.00 | -0.14 | 0.17 | -0.02 | -0.06 | -0.24 | -0.47 | -0.16 | 0.68 | 0.04 | -0.01 | -0.04 | 0.14 | -0.33 | -1.05 | 1.06 |
|---|
| Closing Cash Balance | | 0.11 | 0.06 | 0.05 | 0.20 | 0.03 | 0.05 | 0.11 | 0.35 | 0.82 | 1.01 | 0.32 | 0.29 | 0.29 | 0.34 | 0.20 | 0.52 | 1.57 |
| 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 | | -0.01 | 0.01 | 0.00 | 0.00 | 0.02 | -0.07 | 0.08 | -0.17 | 0.17 | 0.00 |
|---|
| Closing Cash Balance | | 0.06 | 0.07 | 0.06 | 0.06 | 0.05 | 0.04 | 0.11 | 0.03 | 0.20 | 0.03 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.41 | -1.02 | -0.59 | 1.62 | 1.48 | 2.08 | -0.79 | -0.09 | 0.18 | 0.18 | 0.23 | -0.06 | 0.07 | 0.28 | -0.61 | 1.41 | 1.05 |
|---|
| Real Free Cash Flow | | 1.37 | -1.02 | -0.59 | 1.58 | 1.48 | 2.98 | -0.48 | -0.01 | 0.51 | 0.18 | 0.23 | -0.40 | -9.37 | -0.04 | -0.63 | 1.39 | 1.04 |
| 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 | | -0.15 | -0.30 | -0.07 | -0.50 | -0.68 | -0.24 | 0.36 | -0.04 | 0.49 | 0.61 |
|---|
| Real Free Cash Flow | | -0.15 | -0.30 | -0.07 | -0.50 | -0.68 | -0.24 | 0.36 | -0.04 | 0.45 | 0.61 |