CVNA
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Total Revenues | | 20.32 | 20.32 | 13.67 | 10.77 | 13.60 | 12.81 | 5.59 | 3.94 | 1.96 | 0.86 | 0.37 | 0.13 | 0.04 |
|---|
| Cost of Revenues | | 16.21 | 16.13 | 10.96 | 9.05 | 12.36 | 10.89 | 4.79 | 3.43 | 1.76 | 0.79 | 0.35 | 0.13 | 0.04 |
|---|
| Gross Profit | | 4.11 | 4.19 | 2.71 | 1.72 | 1.25 | 1.93 | 0.79 | 0.51 | 0.20 | 0.07 | 0.02 | 0.00 | 0.00 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 5.60 | 5.65 | 4.84 | 4.23 | 3.55 | 3.66 | 3.41 | 3.06 | 2.42 | 2.77 |
|---|
| Cost of Revenues | | 4.55 | 4.50 | 3.81 | 3.35 | 2.83 | 2.89 | 2.74 | 2.51 | 2.02 | 2.29 |
|---|
| Gross Profit | | 1.05 | 1.15 | 1.03 | 0.89 | 0.72 | 0.77 | 0.67 | 0.55 | 0.40 | 0.48 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 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 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 1.80 | 2.74 | 2.03 | 1.13 | 0.79 | 0.43 | 0.22 | 0.11 | 0.04 | 0.01 |
|---|
| Depreciation & Amortization | | 0.28 | 0.28 | 0.31 | 0.35 | 0.26 | 0.11 | 0.07 | 0.04 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Total Operating Expenses | | 2.23 | 2.31 | 1.71 | 1.80 | 2.74 | 2.03 | 1.13 | 0.79 | 0.43 | 0.22 | 0.11 | 0.04 | 0.01 |
|---|
| Operating Income | | 1.88 | 1.88 | 1.00 | -0.07 | -1.56 | -0.11 | -0.33 | -0.28 | -0.23 | -0.16 | -0.09 | -0.04 | -0.02 |
| 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 | 0.44 | 0.43 |
|---|
| Depreciation & Amortization | | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 |
|---|
| Total Operating Expenses | | 0.63 | 0.60 | 0.51 | 0.49 | 0.45 | 0.43 | 0.41 | 0.41 | 0.44 | 0.43 |
|---|
| Operating Income | | 0.42 | 0.55 | 0.51 | 0.39 | 0.27 | 0.34 | 0.26 | 0.14 | 0.05 | 0.05 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 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 |
|---|
| Interest Expense | | 0.51 | 0.51 | 0.65 | 0.63 | 0.49 | 0.18 | 0.13 | 0.08 | 0.03 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Other Expense | | -2.77 | -2.77 | -0.60 | 0.25 | -1.33 | -0.18 | -0.13 | -0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| IBT | | -0.89 | -0.89 | 0.40 | 0.18 | -2.89 | -0.29 | -0.46 | -0.36 | -0.25 | -0.16 | -0.09 | -0.04 | -0.02 |
|---|
| Income Tax Expense | | -2.79 | -2.79 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | -0.17 | -0.19 | -0.15 | 0.00 | -0.03 | 0.00 |
|---|
| Net Income | | 1.41 | 1.41 | 0.21 | 0.45 | -2.89 | -0.29 | -0.46 | -0.19 | -0.06 | -0.02 | -0.09 | 0.00 | -0.02 |
| 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 | 0.15 |
|---|
| Interest Expense | | 0.10 | 0.13 | 0.14 | 0.14 | 0.15 | 0.16 | 0.17 | 0.17 | 0.17 | 0.15 |
|---|
| Other Expense | | -2.26 | -0.29 | -0.21 | -0.02 | -0.11 | -0.19 | -0.21 | -0.09 | -0.20 | 0.72 |
|---|
| IBT | | -1.83 | 0.26 | 0.31 | 0.38 | 0.16 | 0.15 | 0.05 | 0.05 | -0.20 | 0.77 |
|---|
| Income Tax Expense | | -2.78 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 |
|---|
| Net Income | | 0.86 | 0.15 | 0.18 | 0.22 | 0.08 | 0.09 | 0.02 | 0.03 | -0.11 | 0.78 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| EPS | | $0.00 | $0.00 | $0.00 | $4.12 | $-28.70 | $-3.47 | $-7.11 | $-4.09 | $-2.06 | $-1.20 | $-6.21 | $-0.27 | $-1.02 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.24 | $-28.70 | $-3.47 | $-7.11 | $-4.09 | $-2.06 | $-1.20 | $-6.21 | $-0.27 | $-1.02 |
|---|
| Shares Outstanding | | 0.14 | 0.14 | 0.12 | 0.11 | 0.10 | 0.08 | 0.06 | 0.05 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Diluted Shares Outstanding | | 0.23 | 0.22 | 0.13 | 0.20 | 0.10 | 0.08 | 0.06 | 0.05 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 |
| 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 | $-1.00 | $7.06 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-1.00 | $3.80 |
|---|
| Shares Outstanding | | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 |
|---|
| Diluted Shares Outstanding | | 0.23 | 0.15 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.12 | 0.11 | 0.21 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Cash And Equivalents | | 0.61 | 1.72 | 0.53 | 0.43 | 0.40 | 0.30 | 0.08 | 0.08 | 0.17 | 0.04 | 0.04 |
|---|
| Short Term Investments | | 0.42 | 0.46 | 0.37 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 1.03 | 2.18 | 0.90 | 0.43 | 0.40 | 0.30 | 0.08 | 0.08 | 0.17 | 0.04 | 0.04 |
|---|
| Accounts Receivable | | 1.11 | 0.30 | 0.27 | 0.25 | 0.21 | 0.08 | 0.04 | 0.03 | 0.01 | 0.01 | 0.00 |
|---|
| Inventory | | 1.22 | 1.61 | 1.15 | 1.88 | 3.15 | 1.04 | 0.76 | 0.41 | 0.23 | 0.19 | 0.07 |
|---|
| Other Current Assets | | 0.12 | 0.78 | 1.01 | 0.50 | 0.55 | 0.20 | 0.15 | 0.02 | 0.02 | 0.01 | 0.00 |
|---|
| Total Current Assets | | 3.48 | 4.87 | 3.32 | 4.59 | 4.89 | 1.92 | 1.36 | 0.66 | 0.49 | 0.28 | 0.12 |
| 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 | | 2.22 | 1.86 | 1.86 | 1.72 | 0.87 | 0.54 | 0.25 | 0.53 | 0.54 | 0.54 |
|---|
| Short Term Investments | | 0.49 | 0.47 | 0.48 | 0.46 | 0.00 | 0.00 | 0.00 | 0.37 | 0.37 | 0.34 |
|---|
| Total Cash & ST Investments | | 2.71 | 2.32 | 2.33 | 2.18 | 0.87 | 0.54 | 0.25 | 0.90 | 0.54 | 0.54 |
|---|
| Accounts Receivable | | 1.08 | 0.33 | 0.37 | 0.30 | 0.37 | 0.35 | 0.35 | 0.27 | 0.32 | 0.34 |
|---|
| Inventory | | 2.32 | 2.02 | 1.50 | 1.61 | 1.31 | 1.22 | 1.16 | 1.15 | 1.09 | 1.30 |
|---|
| Other Current Assets | | 0.17 | 1.00 | 0.93 | 0.78 | 1.22 | 1.37 | 1.47 | 1.01 | 1.24 | 1.73 |
|---|
| Total Current Assets | | 6.27 | 5.67 | 5.14 | 4.87 | 3.77 | 3.48 | 3.23 | 3.32 | 3.19 | 3.91 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Net Property, Plant & Equipment | | 3.33 | 3.21 | 3.44 | 3.78 | 1.93 | 1.06 | 0.67 | 0.30 | 0.15 | 0.06 | 0.02 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.04 | 0.03 | 0.05 | 0.07 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 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 | | 0.32 | 0.37 | 0.26 | 0.25 | 0.18 | 0.03 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Total Long-Term Assets | | 3.69 | 3.62 | 3.75 | 4.10 | 2.12 | 1.11 | 0.70 | 0.33 | 0.15 | 0.06 | 0.02 |
|---|
| Total Assets | | 7.17 | 8.48 | 7.07 | 8.70 | 7.02 | 3.03 | 2.06 | 0.99 | 0.64 | 0.34 | 0.14 |
| 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 | | 3.17 | 3.15 | 3.17 | 3.21 | 3.28 | 3.33 | 3.37 | 3.44 | 3.52 | 3.62 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.04 | 0.03 | 0.04 | 0.03 | 0.04 | 0.04 | 0.05 | 0.05 | 0.06 | 0.06 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.39 | 0.51 | 0.53 | 0.37 | 0.29 | 0.32 | 0.34 | 0.26 | 0.26 | 0.26 |
|---|
| Total Long-Term Assets | | 3.59 | 3.69 | 3.74 | 3.62 | 3.60 | 3.69 | 3.75 | 3.75 | 3.84 | 3.94 |
|---|
| Total Assets | | 9.85 | 9.37 | 8.88 | 8.48 | 7.37 | 7.17 | 6.98 | 7.07 | 7.03 | 7.85 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Accounts Payable | | 0.28 | 0.24 | 0.23 | 0.22 | 0.14 | 0.07 | 0.23 | 0.12 | 0.05 | 0.01 | 0.00 |
|---|
| Short-Term Debt | | 0.38 | 0.38 | 0.27 | 1.74 | 2.21 | 0.11 | 0.62 | 0.21 | 0.25 | 0.17 | 0.04 |
|---|
| Other Current Liabilities | | 0.42 | 0.58 | 0.95 | 0.62 | 0.51 | 0.27 | 0.01 | 0.09 | 0.04 | 0.02 | 0.03 |
|---|
| Current Liabilities | | 1.12 | 1.34 | 1.54 | 2.59 | 2.89 | 0.47 | 0.86 | 0.33 | 0.31 | 0.20 | 0.07 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.29 | 0.26 | 0.20 | 0.24 | 0.23 | 0.28 | 0.27 | 0.22 | 0.25 | 0.25 |
|---|
| Short-Term Debt | | 0.54 | 0.38 | 0.37 | 0.38 | 0.29 | 0.28 | 0.47 | 0.27 | 0.29 | 0.28 |
|---|
| Other Current Liabilities | | 0.72 | 0.64 | 0.61 | 0.58 | 0.51 | 0.42 | 0.49 | 0.96 | 0.71 | 1.53 |
|---|
| Current Liabilities | | 1.55 | 1.42 | 1.35 | 1.34 | 1.16 | 1.12 | 1.27 | 1.54 | 1.40 | 2.18 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Long-Term Debt | | 5.25 | 5.67 | 6.28 | 7.08 | 3.57 | 1.76 | 1.00 | 0.43 | 0.05 | 0.00 | 0.00 |
|---|
| Capital Leases | | 0.62 | 0.41 | 0.43 | 0.51 | 0.36 | 0.15 | 0.12 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 7.06 | 7.11 | 7.46 | 9.75 | 6.49 | 2.23 | 1.87 | 0.76 | 0.36 | 0.20 | 0.07 |
| 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 | | 5.21 | 5.73 | 5.67 | 5.67 | 5.86 | 5.87 | 5.97 | 6.28 | 6.21 | 7.47 |
|---|
| Capital Leases | | 0.40 | 0.40 | 0.40 | 0.41 | 0.43 | 0.62 | 0.60 | 0.43 | 0.45 | 0.47 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 6.90 | 7.25 | 7.11 | 7.11 | 7.08 | 7.06 | 7.29 | 7.46 | 7.23 | 9.26 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 0.06 |
|---|
| Retained Earnings | | -1.58 | -1.42 | -1.63 | -2.08 | -0.49 | -0.35 | -0.18 | -0.07 | -0.01 | -0.18 | -0.06 |
|---|
| Comprehensive Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.10 | -0.25 | -0.07 |
|---|
| Total Common Equity | | 0.53 | 1.26 | 0.24 | -0.52 | 0.31 | 0.39 | 0.10 | 0.07 | 0.13 | 0.14 | 0.07 |
| 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 | | -0.87 | -1.02 | -1.20 | -1.42 | -1.50 | -1.58 | -1.60 | -1.63 | -1.51 | -2.29 |
|---|
| Comprehensive Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 2.28 | 1.73 | 1.50 | 1.26 | 0.61 | 0.53 | 0.29 | 0.24 | 0.34 | -0.70 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Total Debt | | 6.25 | 6.05 | 6.71 | 8.82 | 5.77 | 1.87 | 1.62 | 0.63 | 0.30 | 0.17 | 0.04 |
|---|
| Book Value | | 0.12 | 1.38 | -0.38 | -1.05 | 0.53 | 0.80 | 0.19 | 0.23 | 0.28 | 0.14 | 0.07 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.67 | 0.39 | 0.27 | 0.12 | -0.33 | -0.41 | -0.60 | -0.63 | -0.54 | -0.71 |
|---|
| Book Value | | 2.28 | 1.73 | 1.50 | 1.26 | 0.61 | 0.53 | 0.29 | 0.24 | 0.34 | -0.70 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Net Income | | 0.59 | 1.90 | 0.40 | 0.15 | -2.89 | -0.29 | -0.46 | -0.36 | -0.25 | -0.16 | -0.09 | -0.04 | -0.02 |
|---|
| Depreciation & Amortization | | 0.33 | 0.28 | 0.31 | 0.35 | 0.26 | 0.11 | 0.07 | 0.04 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Stock-Based Compensation | | 0.08 | 0.10 | 0.09 | 0.07 | 0.07 | 0.04 | 0.03 | 0.03 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | 0.12 | -0.48 | -0.18 | 0.56 | 1.39 | -2.08 | -0.23 | -0.29 | -0.15 | -0.03 | -0.13 | -0.02 | -0.02 |
|---|
| Change In Accounts Receivable | | -0.02 | 0.05 | -0.05 | -0.02 | 0.15 | -0.15 | -0.04 | -0.01 | -0.02 | -0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | -0.18 | 0.24 | 0.26 | -0.17 | -0.05 | 0.25 | 0.07 | 0.10 | 0.07 | 0.02 | 0.00 | 0.03 | 0.00 |
|---|
| Change In Inventories | | 0.08 | -0.73 | -0.46 | 0.71 | 1.35 | -2.09 | -0.26 | -0.34 | -0.18 | -0.04 | -0.12 | -0.04 | -0.02 |
|---|
| Other Non-cash Items | | 0.09 | 2.03 | 0.30 | -0.34 | -0.15 | -0.42 | -0.07 | -0.19 | -0.06 | -0.02 | -0.04 | -0.08 | 0.00 |
|---|
| Cash from Operations | | 0.82 | 0.00 | 0.00 | 0.80 | -1.32 | -2.59 | -0.61 | -0.76 | -0.41 | -0.20 | -0.24 | -0.05 | -0.03 |
| 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 | | 0.86 | 0.26 | 0.31 | 0.37 | 0.16 | 0.15 | 0.02 | 0.03 | -0.20 | 0.74 |
|---|
| Depreciation & Amortization | | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 |
|---|
| Stock-Based Compensation | | 0.00 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Change Working Capital | | 0.06 | -0.15 | -0.42 | 0.03 | -0.08 | -0.10 | 0.01 | 0.00 | -0.09 | 0.20 |
|---|
| Change In Accounts Receivable | | 0.11 | -0.03 | 0.05 | -0.07 | 0.06 | -0.02 | 0.00 | -0.09 | 0.05 | 0.01 |
|---|
| Change In Accounts Payable | | 0.08 | 0.12 | 0.06 | -0.02 | 0.09 | 0.03 | 0.04 | 0.11 | -0.27 | -0.06 |
|---|
| Change In Inventories | | -0.06 | -0.27 | -0.52 | 0.11 | -0.30 | -0.08 | -0.06 | -0.01 | -0.07 | 0.21 |
|---|
| Other Non-cash Items | | 2.23 | 0.15 | 0.04 | -0.27 | -0.11 | 0.26 | 0.23 | -0.03 | -0.01 | -0.48 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.24 | 0.60 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Capital Expenditure | | -0.08 | -0.15 | -0.09 | -0.09 | -0.51 | -0.56 | -0.36 | -0.23 | -0.14 | -0.08 | -0.04 | -0.01 | 0.00 |
|---|
| Acquisitions | | 0.05 | -0.16 | 0.00 | -0.01 | -2.20 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | -0.06 | 0.00 | 0.00 | 0.00 | 0.00 | -0.13 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 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 |
|---|
| Other Investing Activities | | 0.10 | 0.00 | 0.00 | 0.13 | 0.13 | 0.06 | 0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 |
|---|
| Cash from Investing | | 0.03 | 0.00 | 0.00 | 0.03 | -2.58 | -0.63 | -0.35 | -0.23 | -0.15 | -0.08 | -0.05 | -0.02 | 0.00 |
| 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 | | -0.05 | -0.04 | -0.03 | -0.03 | -0.02 | -0.03 | -0.02 | -0.02 | -0.02 | -0.02 |
|---|
| Acquisitions | | -0.11 | -0.03 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.03 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | -0.04 |
|---|
| Sales of Investment | | 0.03 | -0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.01 | 0.01 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.04 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Debt Repaid | | -3.89 | 0.00 | 0.00 | -1.24 | -13.67 | -12.66 | -5.61 | -4.24 | -1.94 | -0.90 | -0.29 | -0.10 | 0.00 |
|---|
| Debt Issued | | 1.77 | 6.05 | -0.66 | -0.87 | 16.71 | 16.56 | 5.87 | 5.22 | 2.27 | 1.03 | 0.42 | 0.14 | 0.00 |
|---|
| Issuance of Common Stock | | 0.80 | 0.00 | 0.00 | 0.45 | 1.23 | 0.00 | 1.06 | 0.30 | 0.17 | 0.21 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.09 | 0.00 | 0.00 | 0.00 | 0.08 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | -0.03 | 0.00 |
|---|
| Other Financing Activities | | 2.18 | 0.00 | 0.00 | -0.08 | 16.26 | 16.16 | 5.72 | 4.95 | 2.23 | 1.11 | 0.57 | 0.24 | 0.04 |
|---|
| Cash from Financing | | -0.92 | 0.00 | 0.00 | -0.87 | 3.90 | 3.53 | 1.16 | 1.01 | 0.47 | 0.42 | 0.28 | 0.11 | 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 | 0.23 | -1.12 |
|---|
| Debt Issued | | 5.75 | -0.36 | 0.07 | 0.00 | -0.10 | 0.00 | -0.29 | -0.27 | 0.55 | -0.86 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.45 |
|---|
| Repurchase of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 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 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | -0.01 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.21 | -0.68 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Net Change in Cash | | -0.07 | 0.67 | 1.17 | -0.03 | -0.01 | 0.31 | 0.21 | 0.03 | -0.10 | 0.13 | 0.00 | 0.04 | 0.01 |
|---|
| Closing Cash Balance | | 0.61 | 2.43 | 1.76 | 0.59 | 0.63 | 0.64 | 0.33 | 0.12 | 0.09 | 0.17 | 0.04 | 0.04 | 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 | | 0.21 | 0.29 | 0.03 | 0.14 | 0.83 | 0.33 | 0.28 | -0.27 | -0.02 | -0.06 |
|---|
| Closing Cash Balance | | 2.43 | 2.22 | 1.93 | 1.90 | 1.76 | 0.93 | 0.61 | 0.33 | 0.59 | 0.62 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Free Cash Flow | | 0.74 | 0.89 | 0.83 | 0.72 | -1.84 | -3.15 | -0.97 | -0.99 | -0.56 | -0.28 | -0.28 | -0.07 | -0.03 |
|---|
| Real Free Cash Flow | | 0.65 | 0.79 | 0.74 | 0.64 | -1.91 | -3.19 | -0.99 | -1.02 | -0.58 | -0.28 | -0.28 | -0.07 | -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 | | 0.38 | 0.31 | 0.00 | 0.21 | 0.04 | 0.38 | 0.33 | 0.08 | -0.26 | 0.58 |
|---|
| Real Free Cash Flow | | 0.38 | 0.28 | -0.03 | 0.18 | 0.01 | 0.35 | 0.31 | 0.06 | -0.28 | 0.56 |