CX
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 | | 16.18 | 16.18 | 16.20 | 17.39 | 15.58 | 14.55 | 12.97 | 13.13 | 14.09 | 13.14 | 12.11 | 13.07 | 14.26 | 15.02 | 15.35 | 13.57 | 14.46 |
|---|
| Cost of Revenues | | 11.10 | 11.10 | 10.76 | 11.53 | 10.76 | 9.88 | 8.79 | 8.83 | 9.31 | 8.63 | 7.81 | 8.71 | 9.69 | 10.35 | 10.81 | 9.70 | 10.40 |
|---|
| Gross Profit | | 5.08 | 5.08 | 5.44 | 5.86 | 4.82 | 4.67 | 4.18 | 4.31 | 4.78 | 4.51 | 4.30 | 4.36 | 4.57 | 4.67 | 4.54 | 3.87 | 4.05 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 4.16 | 4.25 | 4.13 | 3.65 | 3.81 | 4.09 | 4.36 | 3.94 | 71.58 | 4.57 |
|---|
| Cost of Revenues | | 3.04 | 2.82 | 2.72 | 2.52 | 2.59 | 2.75 | 2.81 | 2.62 | 48.96 | 3.01 |
|---|
| Gross Profit | | 1.12 | 1.43 | 1.40 | 1.13 | 1.22 | 1.34 | 1.55 | 1.33 | 22.63 | 1.56 |
| 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 | 1.39 | 3.26 | 1.06 | 2.84 | 2.97 | 3.09 | 2.85 | 2.59 | 2.82 | 3.06 | 3.18 | 3.20 | 2.99 | 3.17 |
|---|
| Depreciation & Amortization | | 1.30 | 1.30 | 1.25 | 1.23 | 1.12 | 1.13 | 1.12 | 1.05 | 0.82 | 0.81 | 0.78 | 0.89 | 0.98 | 1.11 | 1.34 | 1.26 | 1.50 |
|---|
| Total Operating Expenses | | 3.47 | 3.47 | 3.62 | 4.01 | 3.26 | 2.34 | 2.84 | 2.97 | 3.09 | 2.85 | 2.59 | 2.82 | 3.06 | 3.18 | 3.20 | 3.01 | 3.17 |
|---|
| Operating Income | | 1.61 | 1.61 | 1.82 | 1.85 | 0.08 | 2.38 | 1.29 | 1.34 | 1.39 | 1.46 | 1.62 | 1.37 | 1.16 | 1.12 | 0.90 | 0.86 | 0.88 |
| 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 | 2.48 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 14.54 | 0.91 |
|---|
| Depreciation & Amortization | | 1.12 | 0.06 | 0.06 | 0.06 | 0.22 | 0.06 | 0.06 | 0.05 | 0.06 | 0.05 |
|---|
| Total Operating Expenses | | 0.63 | 0.97 | 0.98 | 0.89 | 0.83 | 0.94 | 0.92 | 0.93 | 16.20 | 0.97 |
|---|
| Operating Income | | 0.49 | 0.45 | 0.42 | 0.25 | 0.39 | 0.40 | 0.63 | 0.40 | 10.95 | 0.50 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.02 | 0.02 | 0.02 | 0.00 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.05 | 0.04 | 0.04 |
|---|
| Interest Expense | | 0.54 | 0.54 | 0.60 | 0.58 | 0.03 | 0.69 | 0.78 | 0.71 | 0.64 | 0.98 | 1.04 | 1.15 | 1.46 | 1.53 | 1.43 | 1.67 | 1.32 |
|---|
| Other Expense | | -0.82 | -0.82 | -0.84 | -0.40 | 0.70 | -1.45 | -2.57 | -1.09 | -0.22 | 0.05 | 0.20 | -0.17 | -0.12 | -0.20 | -0.28 | -0.33 | -0.56 |
|---|
| IBT | | 0.79 | 0.79 | 0.98 | 1.45 | 0.77 | 0.93 | -1.27 | 0.25 | 0.79 | 0.70 | 0.83 | 0.20 | -0.11 | -0.26 | -0.40 | -1.14 | -0.97 |
|---|
| Income Tax Expense | | 0.39 | 0.39 | 0.07 | 1.25 | 0.21 | 0.14 | 0.05 | 0.16 | 0.23 | 0.03 | 0.15 | 0.13 | 0.27 | 0.48 | 0.47 | 0.24 | 0.37 |
|---|
| Net Income | | 0.96 | 0.96 | 0.94 | 0.18 | 0.56 | 0.75 | -1.33 | 0.09 | 0.53 | 0.78 | 0.68 | 0.07 | -0.46 | -0.83 | -0.93 | -1.37 | -1.34 |
| 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 | 0.00 | 0.01 | -0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 |
|---|
| Interest Expense | | 0.15 | 0.11 | 0.14 | 0.14 | 0.13 | 0.17 | 0.13 | 0.14 | 0.13 | 0.13 |
|---|
| Other Expense | | -0.66 | -0.09 | 0.01 | -0.07 | -0.21 | -0.20 | -0.30 | -0.13 | -0.72 | -0.15 |
|---|
| IBT | | -0.17 | 0.36 | 0.43 | 0.17 | 0.19 | 0.19 | 0.33 | 0.27 | 4.26 | 0.35 |
|---|
| Income Tax Expense | | 0.11 | 0.12 | 0.10 | 0.05 | -0.05 | -0.02 | 0.10 | 0.04 | 11.77 | 0.22 |
|---|
| Net Income | | -0.35 | 0.26 | 0.32 | 0.73 | 0.05 | 0.41 | 0.23 | 0.25 | -7.49 | 0.13 |
| 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 | $0.01 | $0.38 | $0.51 | $-0.90 | $0.06 | $0.35 | $0.52 | $0.46 | $0.05 | $-0.33 | $-0.61 | $-0.71 | $-1.08 | $-1.06 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.01 | $0.38 | $0.50 | $-0.89 | $0.06 | $0.33 | $0.52 | $0.46 | $0.05 | $-0.28 | $-0.50 | $0.00 | $-1.08 | $-1.06 |
|---|
| Shares Outstanding | | 0.14 | 0.14 | 1.55 | 14.70 | 1.48 | 1.47 | 1.47 | 1.51 | 1.54 | 1.52 | 1.49 | 1.46 | 1.40 | 1.37 | 1.31 | 1.27 | 1.26 |
|---|
| Diluted Shares Outstanding | | 0.14 | 0.14 | 1.47 | 14.70 | 1.48 | 1.50 | 1.50 | 1.58 | 1.60 | 1.61 | 1.65 | 1.63 | 1.63 | 1.65 | 1,574,085.95 | 1.27 | 1.26 |
| 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 | $-0.52 | $0.27 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.52 | $0.27 |
|---|
| Shares Outstanding | | 0.14 | 1.47 | 1.45 | 1.45 | 1.61 | 1.52 | 1.47 | 1.50 | 14.49 | 14.49 |
|---|
| Diluted Shares Outstanding | | 0.14 | 1.47 | 1.45 | 1.45 | 1.61 | 1.52 | 1.47 | 1.50 | 14.49 | 14.49 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.43 | 0.86 | 0.62 | 0.50 | 0.61 | 0.95 | 0.79 | 0.31 | 0.70 | 0.56 | 0.88 | 0.85 | 1.16 | 0.97 | 1.16 | 0.68 |
|---|
| 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 | 0.72 | 0.38 |
|---|
| Total Cash & ST Investments | | 0.43 | 0.86 | 0.62 | 0.50 | 0.61 | 0.95 | 0.79 | 0.31 | 0.70 | 0.56 | 0.88 | 0.85 | 1.16 | 0.97 | 1.16 | 0.68 |
|---|
| Accounts Receivable | | 2.56 | 1.58 | 1.75 | 1.82 | 1.65 | 2.00 | 1.85 | 1.79 | 1.75 | 1.70 | 1.89 | 2.13 | 2.53 | 2.33 | 2.26 | 2.30 |
|---|
| Inventory | | 1.64 | 1.49 | 1.79 | 1.67 | 1.26 | 0.97 | 0.99 | 1.08 | 0.96 | 0.86 | 1.03 | 1.23 | 1.30 | 1.28 | 1.27 | 1.26 |
|---|
| Other Current Assets | | 1.17 | 1.09 | 0.84 | 0.11 | 0.13 | 0.12 | 0.12 | 0.12 | 0.10 | 0.11 | 5.39 | 8.91 | 3.91 | 4.42 | 0.28 | 0.19 |
|---|
| Total Current Assets | | 5.79 | 5.02 | 5.01 | 4.53 | 4.23 | 4.24 | 4.58 | 3.42 | 3.63 | 4.44 | 4.27 | 4.82 | 5.30 | 4.93 | 4.97 | 4.42 |
| 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 | | 1.17 | 1.18 | 0.86 | 0.42 | 0.43 | 0.48 | 0.62 | 0.53 | 0.47 | 0.76 |
|---|
| 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 | | 1.17 | 1.18 | 0.86 | 0.42 | 0.43 | 0.48 | 0.62 | 0.53 | 0.47 | 0.76 |
|---|
| Accounts Receivable | | 2.66 | 2.50 | 1.58 | 2.51 | 2.56 | 2.64 | 1.93 | 2.61 | 2.10 | 1.91 |
|---|
| Inventory | | 1.62 | 1.56 | 1.49 | 1.56 | 1.64 | 1.80 | 1.79 | 1.73 | 1.82 | 1.77 |
|---|
| Other Current Assets | | 0.22 | 0.17 | 1.09 | 1.49 | 1.17 | 0.27 | 0.66 | 0.21 | 0.87 | 0.72 |
|---|
| Total Current Assets | | 5.66 | 5.40 | 5.02 | 5.98 | 5.79 | 5.18 | 5.01 | 5.08 | 5.26 | 5.15 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 11.46 | 11.28 | 12.47 | 11.28 | 11.37 | 11.46 | 11.89 | 11.46 | 11.86 | 11.00 | 12.45 | 13.88 | 15.89 | 16.64 | 17.65 | 18.77 |
|---|
| Goodwill | | 7.53 | 7.44 | 7.67 | 7.54 | 7.98 | 8.51 | 9.56 | 9.91 | 9.95 | 9.93 | 10.64 | 10.90 | 11.09 | 11.10 | 0.00 | -189.20 |
|---|
| Intangible Assets | | 0.00 | 1.88 | 1.86 | 1.72 | 1.73 | 1.70 | 1.99 | 1.99 | 1.97 | 1.95 | 2.07 | 2.13 | 2.24 | 2.32 | 13.58 | 205.90 |
|---|
| Long-Term Investments | | 1.02 | 0.76 | 0.73 | 0.65 | 0.55 | 0.54 | 0.52 | 0.74 | 0.45 | 0.54 | 0.76 | 0.69 | 0.75 | 0.67 | 1.37 | 1.88 |
|---|
| Other Long-Term Assets | | 1.87 | 0.25 | 1.50 | 0.32 | 0.23 | 0.25 | 0.20 | 0.02 | 0.28 | 0.31 | 0.32 | 0.66 | 0.86 | 0.62 | -0.87 | 0.00 |
|---|
| Total Long-Term Assets | | 22.24 | 22.28 | 24.60 | 21.92 | 22.43 | 23.19 | 24.78 | 24.70 | 25.27 | 24.50 | 27.13 | 30.14 | 32.78 | 32.36 | 33.94 | 37.35 |
|---|
| Total Assets | | 28.04 | 27.30 | 29.60 | 26.45 | 26.65 | 27.43 | 29.36 | 28.12 | 28.90 | 28.95 | 31.40 | 34.95 | 38.08 | 37.30 | 51.72 | 41.77 |
| 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 | | 11.91 | 11.42 | 11.28 | 11.25 | 11.46 | 12.46 | 12.47 | 11.88 | 11.99 | 11.64 |
|---|
| Goodwill | | 7.57 | 7.48 | 7.44 | 7.50 | 7.53 | 7.68 | 7.67 | 7.61 | 7.64 | 7.60 |
|---|
| Intangible Assets | | 2.00 | 1.98 | 1.88 | 1.87 | 1.87 | 1.84 | 1.82 | 9.44 | 9.42 | 9.36 |
|---|
| Long-Term Investments | | 0.78 | 0.77 | 0.76 | 0.72 | 0.72 | 0.71 | 1.03 | 1.01 | 0.98 | 0.96 |
|---|
| Other Long-Term Assets | | 0.88 | 0.93 | 0.25 | 0.67 | 0.66 | 0.73 | 0.08 | -7.61 | -7.64 | -7.60 |
|---|
| Total Long-Term Assets | | 23.14 | 22.57 | 22.28 | 22.01 | 22.24 | 23.42 | 24.60 | 22.58 | 22.70 | 22.34 |
|---|
| Total Assets | | 28.80 | 27.97 | 27.30 | 27.99 | 28.04 | 28.60 | 29.60 | 27.66 | 27.96 | 27.49 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 2.87 | 3.09 | 3.11 | 2.97 | 2.76 | 2.57 | 2.53 | 2.54 | 2.36 | 1.93 | 1.66 | 1.65 | 1.70 | 1.60 | 1.45 | 1.52 |
|---|
| Short-Term Debt | | 0.30 | 1.12 | 0.98 | 0.99 | 0.94 | 1.06 | 1.44 | 0.69 | 1.85 | 0.62 | 0.92 | 1.77 | 0.73 | 0.59 | 0.34 | 0.46 |
|---|
| Other Current Liabilities | | 2.43 | 1.15 | 1.24 | 1.30 | 1.42 | 1.52 | 1.22 | 1.12 | 1.30 | 1.25 | 1.47 | 1.86 | 1.98 | 1.87 | 2.72 | -14.65 |
|---|
| Current Liabilities | | 6.40 | 6.09 | 6.79 | 5.55 | 5.38 | 5.35 | 5.41 | 4.59 | 5.71 | 3.96 | 4.20 | 5.45 | 4.57 | 4.19 | 4.64 | 4.47 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 2.96 | 2.93 | 3.09 | 2.81 | 2.87 | 2.92 | 3.11 | 2.94 | 3.00 | 2.87 |
|---|
| Short-Term Debt | | 0.92 | 0.91 | 1.12 | 0.51 | 0.30 | 0.34 | 0.98 | 0.56 | 0.60 | 0.59 |
|---|
| Other Current Liabilities | | 2.72 | 2.40 | 1.15 | 2.78 | 3.23 | 3.41 | 1.24 | 1.50 | 1.44 | 1.41 |
|---|
| Current Liabilities | | 6.60 | 6.24 | 6.09 | 6.09 | 6.40 | 6.67 | 6.79 | 5.74 | 5.92 | 5.63 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 6.35 | 6.24 | 7.19 | 7.84 | 8.22 | 10.13 | 10.35 | 9.88 | 9.67 | 12.60 | 14.61 | 14.83 | 16.95 | 16.39 | 14.70 | 15.99 |
|---|
| Capital Leases | | 0.90 | 1.17 | 1.26 | 1.18 | 1.18 | 1.26 | 1.31 | 0.13 | 0.16 | 0.08 | 0.10 | 0.13 | 0.21 | 0.26 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.44 | 0.55 | 0.44 | 0.39 | 0.49 | 0.66 | 0.72 | 0.76 | 0.80 | 0.95 | 1.18 | 1.34 | 1.41 | 1.00 | 1.26 | 1.39 |
|---|
| Total Liabilities | | 15.94 | 14.82 | 18.20 | 26.45 | 16.38 | 18.47 | 18.54 | 16.95 | 18.19 | 19.45 | 21.92 | 24.90 | 26.70 | 25.17 | 39.38 | 24.44 |
| 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 | | 6.00 | 5.86 | 6.24 | 7.01 | 7.25 | 7.51 | 7.19 | 6.26 | 6.39 | 6.61 |
|---|
| Capital Leases | | 1.18 | 1.18 | 1.17 | 1.16 | 1.17 | 21.08 | 0.99 | 0.93 | 0.94 | 0.92 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.55 | 0.44 | 0.00 | 0.44 | 1.61 | 0.39 | 0.39 | 0.39 |
|---|
| Total Liabilities | | 15.14 | 14.61 | 14.82 | 15.58 | 15.94 | 16.49 | 18.20 | 15.16 | 15.50 | 15.67 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.01 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 7.39 | 7.37 | 6.15 | 6.93 | 7.15 | 6.83 | 9.20 | 0.30 | 108.72 |
|---|
| Retained Earnings | | 4.79 | 5.25 | 4.43 | 4.25 | 3.39 | 2.64 | 1.62 | 1.60 | 1.09 | 0.76 | 0.50 | 1.02 | 2.26 | 0.84 | 1.93 | 5.13 |
|---|
| Comprehensive Income | | -0.71 | -0.77 | -1.08 | -1.56 | -1.37 | -2.45 | -2.72 | 0.60 | 0.69 | 1.20 | 0.88 | 0.73 | 1.15 | 0.95 | -6.46 | 1.80 |
|---|
| Total Common Equity | | 11.78 | 12.18 | 11.05 | 10.50 | 9.83 | 8.08 | 9.32 | 9.60 | 9.14 | 8.10 | 8.31 | 8.90 | 10.24 | 10.99 | 11.14 | 15.75 |
| 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 | | 7.70 | 7.70 | 0.32 | 0.01 | 0.01 | 0.32 | 0.32 | 7.69 | 7.69 | 7.69 |
|---|
| Retained Earnings | | 6.17 | 5.85 | 5.25 | 5.20 | 4.79 | 4.55 | 4.43 | 4.87 | 4.74 | 4.47 |
|---|
| Comprehensive Income | | -2.48 | -2.47 | -0.77 | -2.78 | -2.69 | -2.22 | -1.08 | -2.20 | -2.13 | -2.22 |
|---|
| Total Common Equity | | 13.36 | 13.07 | 12.18 | 12.10 | 11.78 | 11.76 | 11.05 | 12.17 | 12.14 | 9.93 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 7.55 | 7.36 | 8.16 | 8.83 | 9.16 | 11.19 | 11.79 | 10.57 | 11.52 | 13.22 | 15.53 | 16.59 | 17.68 | 16.98 | 15.03 | 16.45 |
|---|
| Book Value | | 12.10 | 12.48 | 11.40 | 0.00 | 10.27 | 8.95 | 10.82 | 11.17 | 10.71 | 9.50 | 9.48 | 10.06 | 11.39 | 12.12 | 12.34 | 17.33 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.30 | 0.30 | 0.30 | 0.31 | 0.32 | 0.35 | 0.35 | 0.33 | 0.32 | 1.89 |
|---|
| Book Value | | 13.36 | 13.07 | 12.18 | 12.10 | 11.78 | 11.76 | 11.05 | 12.17 | 12.14 | 9.93 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.17 | 0.40 | 0.94 | 0.18 | 0.56 | 0.79 | -1.33 | 0.09 | 0.56 | 0.67 | 0.68 | 0.07 | -0.39 | -0.74 | -0.87 | -1.38 | -1.34 |
|---|
| Depreciation & Amortization | | 1.26 | 1.30 | 1.25 | 1.23 | 1.12 | 1.13 | 1.12 | 1.05 | 0.82 | 0.81 | 0.78 | 0.89 | 0.98 | 1.11 | 1.34 | 1.26 | 1.50 |
|---|
| Stock-Based Compensation | | 0.06 | 0.00 | 0.00 | 0.00 | -0.04 | -0.80 | 0.65 | -0.83 | -0.84 | -1.13 | -1.08 | -1.39 | -1.42 | -1.87 | -1.82 | -2.41 | -0.15 |
|---|
| Change Working Capital | | 0.30 | -0.02 | 0.23 | 0.19 | -0.39 | -0.14 | 0.20 | 0.10 | -0.05 | 0.41 | 0.53 | 0.21 | 0.10 | -0.31 | -0.16 | 0.17 | 0.01 |
|---|
| Change In Accounts Receivable | | 0.07 | 0.02 | 0.01 | -0.03 | -0.21 | -0.02 | 0.03 | -0.01 | 0.01 | 0.08 | -0.21 | -0.20 | -0.22 | -0.17 | 0.23 | -0.07 | -0.18 |
|---|
| Change In Accounts Payable | | -0.06 | -0.21 | 0.16 | -0.05 | 0.29 | 0.29 | 0.02 | -0.04 | 0.24 | 0.19 | 0.66 | 0.42 | 0.26 | 0.12 | -0.03 | -0.03 | 0.13 |
|---|
| Change In Inventories | | 0.22 | 0.09 | 0.20 | 0.07 | -0.46 | -0.34 | 0.02 | 0.10 | -0.15 | 0.03 | -0.06 | -0.08 | -0.19 | -0.05 | 0.11 | -0.04 | 0.03 |
|---|
| Other Non-cash Items | | 2.19 | 0.21 | -0.53 | -0.70 | 0.01 | 0.74 | 0.89 | 0.78 | 0.64 | 0.80 | 0.82 | 1.20 | 1.26 | 1.44 | 1.48 | 3.10 | 1.39 |
|---|
| Cash from Operations | | 2.21 | 0.00 | 0.00 | 2.16 | 1.48 | 1.86 | 1.58 | 1.35 | 1.35 | 1.58 | 1.89 | 1.11 | 0.81 | 0.10 | 0.44 | 1.62 | 1.77 |
| 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 | | -0.29 | 0.23 | 0.33 | 0.12 | 0.05 | 0.21 | 0.23 | 0.25 | -0.44 | 0.13 |
|---|
| Depreciation & Amortization | | 0.32 | 0.34 | 0.34 | 0.31 | 0.31 | 0.31 | 0.31 | 0.32 | 0.22 | 0.31 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 0.00 | 0.00 | 0.00 | 0.06 | 0.00 |
|---|
| Change Working Capital | | 0.53 | 0.13 | -0.19 | -0.49 | 0.20 | 0.19 | -0.02 | -0.25 | 0.48 | 0.18 |
|---|
| Change In Accounts Receivable | | 0.31 | 0.04 | -0.09 | -0.24 | 0.23 | 0.15 | 0.00 | -0.19 | 0.32 | 0.05 |
|---|
| Change In Accounts Payable | | 0.14 | -0.04 | -0.12 | -0.19 | 0.00 | -0.04 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Inventories | | 0.04 | 0.07 | 0.01 | -0.03 | 0.02 | 0.07 | 0.11 | -0.01 | -0.02 | 0.13 |
|---|
| Other Non-cash Items | | 0.41 | -0.02 | -0.13 | -0.06 | 0.46 | -0.28 | 0.01 | -0.35 | 0.26 | 0.19 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.58 | 0.82 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -1.19 | -1.33 | -1.30 | -0.97 | -1.06 | -0.99 | -0.59 | -0.77 | -0.78 | -0.63 | -0.29 | -0.57 | -0.48 | -0.52 | -0.47 | -0.23 | -0.29 |
|---|
| Acquisitions | | -0.07 | 1.12 | 0.00 | -0.19 | 0.34 | 0.12 | 0.63 | 0.47 | -0.02 | 1.21 | 0.07 | 0.16 | 0.01 | 0.10 | -0.07 | 0.09 | 0.10 |
|---|
| Investments | | 0.07 | -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 | 0.00 | 0.29 |
|---|
| 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 | 0.13 |
|---|
| Other Investing Activities | | -0.10 | 0.00 | 0.00 | -0.18 | -0.01 | 0.59 | 0.05 | 0.01 | 0.00 | 0.01 | -0.04 | -0.05 | 0.01 | 0.01 | 0.37 | 0.03 | -0.37 |
|---|
| Cash from Investing | | -1.26 | 0.00 | 0.00 | -1.34 | -0.73 | -0.29 | 0.09 | -0.29 | -0.80 | 0.59 | -0.26 | -0.46 | -0.45 | -0.41 | -0.17 | -0.11 | -0.15 |
| 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 | | -0.41 | -0.32 | -0.29 | -0.30 | -0.57 | -0.32 | -0.20 | -0.16 | -0.29 | -0.27 |
|---|
| Acquisitions | | 0.18 | 0.00 | 0.03 | 0.91 | 0.00 | 0.20 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | 0.00 | -0.03 | 0.00 | -0.01 | 0.00 | -0.06 | 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 | -0.16 | -0.04 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.45 | -0.31 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.80 | 0.00 | 0.00 | -0.18 | -2.42 | -5.90 | -4.57 | -0.05 | -0.47 | -2.00 | -1.79 | -0.65 | -0.75 | 0.00 | -1.34 | 0.00 | -0.78 |
|---|
| Debt Issued | | 0.69 | 7.36 | -0.81 | -0.48 | 2.09 | 3.87 | 3.97 | 1.27 | -0.48 | 0.30 | -0.52 | -0.41 | -0.33 | 0.69 | 3.29 | -1.42 | 17.23 |
|---|
| Issuance of Common Stock | | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.97 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.99 | 0.00 | 0.00 | -0.76 | -0.11 | 0.00 | -0.08 | -0.05 | -0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.15 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | -0.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | -0.84 | 0.00 | 0.00 | -0.52 | 1.57 | 4.07 | 3.16 | -0.34 | -0.45 | -0.17 | -0.12 | -0.07 | 0.17 | 0.25 | -0.02 | -0.84 | -1.20 |
|---|
| Cash from Financing | | -0.91 | 0.00 | 0.00 | -0.70 | -0.96 | -1.85 | -1.50 | -0.54 | -0.99 | -2.17 | -1.91 | -0.72 | -0.59 | 0.25 | -0.39 | -0.84 | -1.98 |
| 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 | 0.00 |
|---|
| Debt Issued | | 0.00 | 6.92 | 0.16 | -0.59 | -0.15 | -0.04 | -0.29 | -1.03 | 1.38 | -0.17 |
|---|
| 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 | 0.00 | 0.00 | -0.99 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.12 | 0.00 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.06 | -0.45 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | -0.45 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.05 | 0.96 | 0.24 | 0.13 | -0.12 | -0.34 | 0.16 | 0.48 | -0.39 | 0.11 | -0.18 | 0.16 | -0.18 | 0.21 | -0.28 | 0.56 | -0.47 |
|---|
| Closing Cash Balance | | 0.43 | 1.82 | 0.86 | 0.62 | 0.50 | 0.61 | 0.95 | 0.79 | 0.31 | 0.70 | 0.56 | 0.88 | 0.85 | 1.16 | 0.97 | 1.16 | 0.68 |
| 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 | | 0.62 | 0.03 | -0.01 | 0.32 | 0.44 | 0.00 | -0.05 | -0.15 | 0.09 | 0.06 |
|---|
| Closing Cash Balance | | 1.82 | 1.20 | 1.17 | 1.18 | 0.86 | 0.42 | 0.43 | 0.48 | 0.62 | 0.53 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.02 | 1.01 | 0.60 | 0.98 | 0.42 | 0.86 | 0.99 | 0.59 | 0.57 | 0.95 | 1.60 | 0.54 | 0.34 | -0.42 | -0.03 | 1.39 | 1.48 |
|---|
| Real Free Cash Flow | | 0.96 | 1.01 | 0.60 | 0.98 | 0.45 | 1.66 | 0.34 | 1.41 | 1.41 | 2.09 | 2.68 | 1.93 | 1.76 | 1.45 | 1.79 | 3.80 | 1.64 |
| 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 | | 0.71 | 0.49 | 0.13 | -0.33 | 0.70 | 0.17 | 0.33 | -0.19 | 0.29 | 0.54 |
|---|
| Real Free Cash Flow | | 0.71 | 0.49 | 0.13 | -0.33 | 0.65 | 0.17 | 0.33 | -0.19 | 0.23 | 0.54 |