D
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 | | 16.51 | 16.51 | 14.46 | 14.39 | 17.17 | 13.96 | 14.17 | 16.57 | 13.37 | 12.59 | 11.73 | 11.68 | 12.44 | 13.12 | 13.09 | 14.38 | 15.20 |
|---|
| Cost of Revenues | | 8.42 | 8.42 | 7.54 | 7.44 | 11.83 | 3.52 | 3.19 | 4.56 | 3.58 | 3.01 | 2.89 | 6.20 | 7.88 | 8.03 | 10.18 | 6.41 | 6.65 |
|---|
| Gross Profit | | 8.09 | 8.09 | 6.92 | 6.96 | 5.35 | 10.44 | 10.99 | 12.01 | 9.79 | 9.58 | 8.85 | 5.48 | 4.56 | 5.09 | 2.91 | 7.97 | 8.54 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 4.09 | 4.53 | 3.81 | 4.08 | 3.40 | 3.94 | 3.49 | 3.63 | 3.26 | 3.81 |
|---|
| Cost of Revenues | | 2.26 | 2.25 | 1.89 | 2.02 | 1.90 | 1.87 | 1.82 | 1.95 | 1.59 | 1.95 |
|---|
| Gross Profit | | 1.84 | 2.27 | 1.92 | 2.06 | 1.50 | 2.07 | 1.66 | 1.69 | 1.66 | 1.86 |
| 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 | 0.55 | 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 |
|---|
| Depreciation & Amortization | | 2.39 | 2.39 | 2.64 | 3.13 | 3.25 | 2.48 | 2.84 | 2.66 | 2.28 | 2.20 | 1.85 | 1.67 | 1.56 | 1.39 | 1.44 | 1.29 | 1.26 |
|---|
| Total Operating Expenses | | 3.68 | 3.68 | 3.68 | 3.54 | 3.75 | 7.42 | 8.93 | 9.38 | 6.18 | 5.64 | 5.22 | 1.95 | 1.83 | 1.77 | 1.76 | 5.11 | 9.50 |
|---|
| Operating Income | | 4.41 | 4.41 | 3.25 | 3.41 | 1.60 | 3.02 | 1.55 | 2.63 | 3.60 | 3.94 | 3.63 | 3.54 | 2.72 | 3.32 | 1.16 | 2.86 | 5.70 |
| 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 | 0.80 | 0.85 |
|---|
| Depreciation & Amortization | | 0.39 | 0.69 | 0.66 | 0.66 | 0.63 | 0.63 | 0.70 | 0.69 | 0.77 | 0.81 |
|---|
| Total Operating Expenses | | 1.08 | 0.93 | 0.82 | 0.84 | 1.11 | 0.86 | 0.86 | 0.85 | 0.96 | 0.83 |
|---|
| Operating Income | | 0.76 | 1.34 | 1.10 | 1.22 | 0.39 | 1.22 | 0.81 | 0.83 | 0.70 | 1.04 |
| 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 | 0.00 | 0.00 |
|---|
| Interest Expense | | 2.02 | 2.02 | 1.89 | 0.00 | 0.97 | 1.35 | 1.38 | 1.77 | 1.49 | 1.21 | 1.01 | 0.90 | 1.19 | 0.88 | 0.88 | 0.87 | 0.83 |
|---|
| Other Expense | | -0.80 | -0.80 | -1.07 | -0.68 | -0.54 | 0.08 | -0.14 | -0.79 | 1.02 | 0.36 | 0.25 | 0.20 | 0.25 | 0.27 | 0.22 | 0.18 | 0.17 |
|---|
| IBT | | 3.61 | 3.61 | 2.18 | 2.73 | 1.05 | 3.10 | 1.41 | 1.85 | 3.13 | 3.09 | 2.87 | 2.83 | 1.78 | 2.70 | 0.50 | 2.17 | 5.04 |
|---|
| Income Tax Expense | | 0.53 | 0.53 | 0.31 | 0.58 | 0.07 | 0.43 | 0.08 | 0.38 | 0.58 | -0.03 | 0.66 | 0.91 | 0.45 | 0.89 | 0.15 | 0.75 | 2.06 |
|---|
| Net Income | | 3.00 | 3.00 | 2.12 | 1.99 | 0.99 | 3.29 | 1.33 | 1.45 | 2.45 | 3.00 | 2.12 | 1.90 | 1.31 | 1.70 | 0.30 | 1.41 | 2.81 |
| 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 | 0.19 |
|---|
| Interest Expense | | 0.52 | 0.52 | 0.50 | 0.49 | 0.43 | 0.39 | 0.47 | 0.57 | 0.00 | 0.19 |
|---|
| Other Expense | | -0.17 | -0.10 | -0.06 | -0.48 | -0.64 | -0.07 | -0.22 | -0.46 | -0.26 | -0.14 |
|---|
| IBT | | 0.59 | 1.24 | 1.03 | 0.75 | -0.25 | 1.15 | 0.59 | 0.38 | 0.44 | 0.90 |
|---|
| Income Tax Expense | | 0.04 | 0.22 | 0.22 | 0.06 | -0.10 | 0.18 | 0.10 | 0.06 | 0.14 | 0.18 |
|---|
| Net Income | | 0.59 | 1.01 | 0.76 | 0.65 | -0.08 | 0.95 | 0.57 | 0.44 | 0.24 | 0.16 |
| 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 | $2.38 | $1.23 | $4.06 | $1.65 | $1.73 | $3.59 | $4.72 | $3.38 | $3.21 | $2.25 | $2.93 | $0.53 | $2.46 | $4.83 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.29 | $1.23 | $3.98 | $1.60 | $1.73 | $3.59 | $4.72 | $3.38 | $3.20 | $2.24 | $2.93 | $0.53 | $2.45 | $4.76 |
|---|
| Shares Outstanding | | 0.85 | 0.85 | 0.84 | 0.80 | 0.81 | 0.81 | 0.81 | 0.84 | 0.68 | 0.64 | 0.63 | 0.59 | 0.58 | 0.58 | 0.57 | 0.57 | 0.58 |
|---|
| Diluted Shares Outstanding | | 0.86 | 0.86 | 0.84 | 0.84 | 0.81 | 0.81 | 0.83 | 0.84 | 0.68 | 0.64 | 0.63 | 0.59 | 0.58 | 0.58 | 0.57 | 0.57 | 0.59 |
| 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 | $0.26 | $0.17 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.26 | $0.17 |
|---|
| Shares Outstanding | | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 |
|---|
| Diluted Shares Outstanding | | 0.86 | 0.86 | 0.85 | 0.85 | 0.85 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.18 | 0.31 | 0.18 | 0.15 | 0.28 | 0.17 | 0.17 | 0.27 | 0.12 | 0.26 | 0.61 | 0.32 | 0.32 | 0.25 | 0.10 | 0.06 |
|---|
| 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 | 0.00 |
|---|
| Total Cash & ST Investments | | 0.18 | 0.31 | 0.18 | 0.15 | 0.28 | 0.17 | 0.17 | 0.27 | 0.12 | 0.26 | 0.61 | 0.32 | 0.32 | 0.25 | 0.10 | 0.06 |
|---|
| Accounts Receivable | | 2.49 | 2.53 | 2.51 | 3.36 | 2.57 | 2.51 | 2.65 | 2.08 | 1.79 | 1.71 | 1.37 | 1.63 | 1.84 | 1.72 | 2.04 | 2.25 |
|---|
| Inventory | | 1.76 | 1.76 | 1.70 | 1.73 | 1.63 | 1.55 | 1.74 | 1.42 | 1.48 | 1.52 | 1.35 | 1.41 | 1.18 | 1.26 | 1.35 | 1.16 |
|---|
| Other Current Assets | | 6.32 | 2.01 | 21.00 | 2.56 | 1.76 | 0.87 | 1.21 | 1.13 | 0.69 | 0.42 | 0.40 | 0.46 | 0.34 | 0.50 | 0.98 | 0.91 |
|---|
| Total Current Assets | | 10.75 | 6.61 | 25.39 | 9.85 | 7.27 | 6.89 | 6.09 | 5.16 | 4.33 | 4.25 | 4.19 | 5.62 | 5.94 | 5.14 | 5.43 | 5.80 |
| 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 | | 1.07 | 0.34 | 0.36 | 0.31 | 1.78 | 0.14 | 0.27 | 0.27 | 0.14 | 0.14 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.54 | 0.13 |
|---|
| Total Cash & ST Investments | | 1.07 | 0.34 | 0.36 | 0.31 | 1.78 | 0.14 | 0.27 | 0.27 | 0.14 | 0.14 |
|---|
| Accounts Receivable | | 2.54 | 2.57 | 2.37 | 2.53 | 2.35 | 2.49 | 2.39 | 2.51 | 2.56 | 2.90 |
|---|
| Inventory | | 1.89 | 1.83 | 1.77 | 1.76 | 1.72 | 1.76 | 1.72 | 1.70 | 1.63 | 1.83 |
|---|
| Other Current Assets | | 2.72 | 2.22 | 1.92 | 2.01 | 2.15 | 6.36 | 11.82 | 20.91 | 20.35 | 2.94 |
|---|
| Total Current Assets | | 8.22 | 6.96 | 6.41 | 6.61 | 7.99 | 10.75 | 16.19 | 25.39 | 24.68 | 7.98 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 63.36 | 68.86 | 59.36 | 63.46 | 59.77 | 57.85 | 69.08 | 54.56 | 53.76 | 49.96 | 41.55 | 36.27 | 32.63 | 30.77 | 29.67 | 26.71 |
|---|
| Goodwill | | 4.14 | 4.14 | 4.14 | 7.30 | 7.41 | 7.38 | 8.95 | 6.41 | 6.41 | 6.40 | 3.29 | 3.04 | 3.09 | 3.13 | 3.14 | 3.14 |
|---|
| Intangible Assets | | 0.00 | 1.14 | 0.95 | 0.87 | 0.78 | 0.77 | 0.79 | 0.67 | 0.69 | 0.62 | 0.57 | 0.57 | 0.56 | 0.54 | 0.64 | 0.64 |
|---|
| Long-Term Investments | | 8.83 | 8.55 | 8.14 | 9.36 | 11.28 | 10.24 | 8.22 | 6.56 | 6.96 | 6.34 | 5.77 | 5.56 | 5.10 | 4.16 | 3.84 | 3.75 |
|---|
| Other Long-Term Assets | | 6.73 | 13.11 | 11.06 | 9.96 | 2.13 | 1.95 | 1.30 | 1.54 | 1.71 | -1.07 | -1.24 | -1.15 | -1.36 | -0.78 | 2.80 | -1.90 |
|---|
| Total Long-Term Assets | | 89.67 | 95.80 | 83.65 | 94.39 | 92.32 | 89.02 | 97.74 | 72.75 | 72.25 | 67.36 | 54.61 | 48.71 | 44.16 | 41.70 | 40.18 | 37.06 |
|---|
| Total Assets | | 100.42 | 102.42 | 109.03 | 104.24 | 99.59 | 95.91 | 103.82 | 77.91 | 76.59 | 71.61 | 58.80 | 54.33 | 50.10 | 46.84 | 45.61 | 42.86 |
| 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 | | 75.81 | 73.28 | 71.17 | 68.86 | 65.42 | 63.36 | 60.56 | 59.36 | 56.16 | 66.54 |
|---|
| Goodwill | | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 7.30 |
|---|
| Intangible Assets | | 1.46 | 0.00 | 0.00 | 1.14 | 0.00 | 0.00 | 0.00 | 0.95 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 9.92 | 8.94 | 8.37 | 8.55 | 8.50 | 8.08 | 7.89 | 8.14 | 6.97 | 9.95 |
|---|
| Other Long-Term Assets | | 12.05 | 14.12 | 14.47 | 13.11 | 13.77 | 14.08 | 13.22 | 11.06 | 10.04 | 5.43 |
|---|
| Total Long-Term Assets | | 103.38 | 100.49 | 98.15 | 95.80 | 91.83 | 89.67 | 85.82 | 83.65 | 81.26 | 98.09 |
|---|
| Total Assets | | 111.60 | 107.44 | 104.56 | 102.42 | 99.82 | 100.42 | 102.01 | 109.03 | 105.94 | 106.06 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.92 | 1.15 | 0.92 | 1.83 | 1.20 | 0.94 | 1.12 | 0.91 | 0.88 | 1.00 | 0.73 | 0.95 | 1.17 | 1.14 | 1.25 | 1.56 |
|---|
| Short-Term Debt | | 4.96 | 4.23 | 11.00 | 6.76 | 3.16 | 3.06 | 4.07 | 4.03 | 6.38 | 4.86 | 5.34 | 4.15 | 3.45 | 4.64 | 3.29 | 1.88 |
|---|
| Other Current Liabilities | | 5.63 | 3.92 | 12.56 | 4.86 | 3.15 | 5.50 | 2.73 | 1.87 | 1.54 | 1.45 | 1.94 | 1.99 | 2.29 | 1.89 | 2.31 | 3.90 |
|---|
| Current Liabilities | | 11.51 | 9.29 | 24.48 | 13.45 | 8.67 | 10.84 | 9.94 | 7.65 | 9.64 | 8.12 | 8.12 | 7.20 | 6.99 | 7.76 | 6.96 | 5.78 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.01 | 1.02 | 1.00 | 1.15 | 0.94 | 0.92 | 0.72 | 0.92 | 0.76 | 1.00 |
|---|
| Short-Term Debt | | 5.26 | 6.07 | 4.15 | 4.23 | 5.92 | 4.96 | 6.42 | 11.12 | 8.83 | 9.37 |
|---|
| Other Current Liabilities | | 3.47 | 3.37 | 3.63 | 3.92 | 3.97 | 5.63 | 8.28 | 12.44 | 12.05 | 3.62 |
|---|
| Current Liabilities | | 9.73 | 10.45 | 8.78 | 9.29 | 10.83 | 11.51 | 15.42 | 24.48 | 21.63 | 13.99 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 36.42 | 37.53 | 34.10 | 38.91 | 37.43 | 33.96 | 33.82 | 31.14 | 30.95 | 30.23 | 23.62 | 21.81 | 19.33 | 16.85 | 17.39 | 15.76 |
|---|
| Capital Leases | | 0.20 | 0.21 | 0.83 | 0.00 | 0.00 | 0.00 | 0.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 6.59 | 7.48 | 0.00 | 6.70 | 6.66 | 5.95 | 6.28 | 5.12 | 4.52 | 8.60 | 7.41 | 7.44 | 7.11 | 5.80 | 5.22 | 4.71 |
|---|
| Total Liabilities | | 73.34 | 72.22 | 81.50 | 76.36 | 72.28 | 69.44 | 69.79 | 55.87 | 57.22 | 54.77 | 45.20 | 42.37 | 38.45 | 36.21 | 34.11 | 30.83 |
| 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 | | 43.29 | 40.50 | 39.95 | 37.53 | 37.10 | 36.62 | 35.06 | 34.10 | 33.06 | 39.22 |
|---|
| Capital Leases | | 0.00 | 0.21 | 0.00 | 0.21 | 0.00 | 0.00 | 0.00 | 0.83 | 0.22 | 0.24 |
|---|
| Def. Tax Liability | | 7.74 | 8.50 | 7.61 | 7.48 | 7.48 | 7.68 | 7.51 | 6.61 | 6.83 | 7.07 |
|---|
| Total Liabilities | | 79.87 | 76.57 | 73.83 | 72.22 | 72.29 | 73.34 | 74.58 | 81.50 | 77.92 | 77.64 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 23.81 | 24.38 | 23.73 | 23.61 | 21.61 | 21.26 | 23.82 | 12.59 | 9.87 | 8.55 | 6.68 | 5.88 | 5.78 | 5.49 | 5.74 | 5.72 |
|---|
| Retained Earnings | | 3.60 | 2.04 | 3.52 | 4.07 | 5.37 | 4.19 | 7.58 | 9.22 | 7.94 | 6.85 | 6.46 | 6.10 | 6.18 | 5.79 | 6.70 | 6.42 |
|---|
| Comprehensive Income | | -1.69 | -0.16 | -1.51 | -1.57 | -1.46 | -1.72 | -1.79 | -1.70 | -0.66 | -0.80 | -0.47 | -0.42 | -0.32 | -0.88 | -0.61 | -0.33 |
|---|
| Total Common Equity | | 27.07 | 27.25 | 27.53 | 27.88 | 27.31 | 26.12 | 31.99 | 20.11 | 17.14 | 14.61 | 12.66 | 11.56 | 11.64 | 10.57 | 11.45 | 12.03 |
| 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 | | 24.51 | 24.46 | 24.42 | 24.38 | 23.85 | 23.81 | 23.76 | 23.73 | 23.72 | 23.70 |
|---|
| Retained Earnings | | 2.33 | 1.91 | 2.10 | 2.04 | 3.98 | 3.60 | 3.62 | 3.52 | 4.09 | 4.51 |
|---|
| Comprehensive Income | | -0.14 | -0.15 | -0.15 | -0.16 | -1.65 | -1.69 | -1.74 | -1.51 | -1.57 | -1.57 |
|---|
| Total Common Equity | | 27.69 | 27.22 | 27.37 | 27.25 | 27.53 | 27.07 | 27.42 | 27.53 | 28.03 | 28.43 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 41.58 | 41.75 | 44.24 | 45.68 | 40.58 | 37.01 | 37.90 | 35.18 | 37.32 | 35.10 | 28.95 | 25.96 | 22.78 | 21.49 | 20.69 | 17.64 |
|---|
| Book Value | | 27.07 | 30.19 | 27.53 | 27.88 | 27.31 | 26.46 | 34.03 | 22.05 | 19.37 | 16.84 | 13.60 | 11.96 | 11.64 | 10.63 | 11.50 | 12.03 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 4.04 | 3.66 | 3.36 | 2.94 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 27.69 | 27.22 | 27.37 | 27.25 | 27.53 | 27.07 | 27.42 | 27.53 | 28.03 | 28.43 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 2.42 | 3.07 | 1.93 | 2.16 | 0.99 | 3.31 | -0.55 | 1.38 | 2.55 | 3.12 | 2.21 | 1.92 | 1.33 | 1.72 | 0.33 | 1.43 | 2.83 |
|---|
| Depreciation & Amortization | | 2.57 | 2.68 | 2.35 | 3.13 | 3.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Stock-Based Compensation | | 0.04 | 0.00 | 0.00 | 0.04 | -3.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | -0.33 | -1.67 | 0.52 | 0.03 | -3.34 | -2.17 | -0.80 | -0.89 | -0.24 | -0.76 | -0.49 | 0.10 | -0.34 | -0.21 | 0.43 | -0.57 | 0.18 |
|---|
| Change In Accounts Receivable | | 0.37 | -0.86 | 0.21 | 0.15 | -0.99 | -0.18 | -0.24 | -0.07 | -0.11 | -0.10 | -0.29 | 0.29 | 0.13 | -0.10 | 0.29 | 0.37 | -0.06 |
|---|
| Change In Accounts Payable | | -0.48 | 0.07 | 0.08 | -0.51 | 0.56 | 0.16 | 0.04 | -0.23 | 0.07 | -0.09 | 0.10 | -0.20 | -0.20 | 0.05 | -0.06 | -0.41 | 0.12 |
|---|
| Change In Inventories | | -0.13 | -0.19 | -0.09 | -0.20 | -0.22 | -0.07 | 0.04 | -0.09 | -0.03 | 0.02 | 0.00 | -0.03 | -0.04 | -0.03 | 0.03 | -0.19 | 0.04 |
|---|
| Other Non-cash Items | | 6.37 | 0.22 | 0.56 | 1.25 | 6.03 | 2.41 | 6.90 | 4.50 | 1.95 | 2.14 | 1.89 | 1.60 | 2.01 | 1.19 | 3.29 | 1.37 | -1.86 |
|---|
| Cash from Operations | | 6.96 | 0.00 | 0.00 | 6.57 | 3.70 | 4.04 | 5.23 | 5.20 | 4.77 | 4.50 | 4.13 | 4.48 | 3.44 | 3.43 | 4.14 | 2.98 | 1.83 |
| 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 | | 0.65 | 1.01 | 0.76 | 0.65 | 0.15 | 0.97 | 0.47 | 0.32 | 0.29 | 1.07 |
|---|
| Depreciation & Amortization | | 0.84 | 0.61 | 0.58 | 0.66 | 0.55 | 0.55 | 0.62 | 0.69 | 0.77 | 0.49 |
|---|
| 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 | | -1.00 | -0.17 | -0.10 | -0.40 | -0.05 | 0.22 | -0.44 | 1.12 | -0.27 | -0.41 |
|---|
| Change In Accounts Receivable | | -0.80 | -0.06 | -0.15 | 0.14 | -0.17 | 0.15 | 0.09 | 0.13 | -0.37 | 0.51 |
|---|
| Change In Accounts Payable | | 0.11 | -0.06 | 0.06 | -0.04 | 0.10 | -0.03 | 0.13 | -0.13 | 0.31 | -0.79 |
|---|
| Change In Inventories | | -0.06 | -0.07 | -0.06 | 0.00 | -0.04 | -0.02 | -0.04 | 0.02 | -0.05 | -0.06 |
|---|
| Other Non-cash Items | | -0.10 | 0.22 | -0.08 | 0.19 | 0.05 | 0.02 | 0.06 | 0.08 | 3.66 | 0.11 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.39 | 2.73 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -12.81 | -12.64 | -12.43 | -10.24 | -7.59 | -5.96 | -6.02 | -4.98 | -4.25 | -5.50 | -6.09 | -5.58 | -5.35 | -4.10 | -4.15 | -3.65 | -3.42 |
|---|
| Acquisitions | | 10.42 | -0.01 | 0.04 | 3.17 | 0.54 | 0.40 | 3.05 | -0.54 | -0.54 | -0.50 | -4.42 | -0.92 | 0.07 | 0.63 | 0.12 | 0.00 | 4.19 |
|---|
| Investments | | -4.03 | -10.59 | -3.23 | -3.15 | -5.07 | -3.94 | -4.38 | -1.75 | -1.89 | -1.94 | -1.50 | -1.33 | -1.24 | -1.49 | -1.39 | -1.83 | -2.85 |
|---|
| Sales of Investment | | 3.84 | 10.49 | 3.20 | 2.97 | 5.28 | 3.99 | 4.28 | 1.71 | 1.80 | 1.83 | 1.42 | 1.34 | 1.24 | 1.48 | 1.36 | 1.76 | 2.81 |
|---|
| Other Investing Activities | | 0.09 | 0.00 | 0.00 | 0.05 | 0.09 | -0.73 | 0.16 | 0.94 | 2.53 | 0.17 | -0.12 | -0.03 | 0.10 | 0.04 | 0.23 | 0.40 | -0.31 |
|---|
| Cash from Investing | | -2.48 | 0.00 | 0.00 | -7.21 | -6.75 | -6.25 | -2.92 | -4.62 | -2.36 | -5.94 | -10.70 | -6.50 | -5.18 | -3.46 | -3.84 | -3.32 | 0.42 |
| 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 | | -3.39 | -3.03 | -3.01 | -3.21 | -3.51 | -3.00 | -2.99 | -2.93 | -3.06 | -3.83 |
|---|
| Acquisitions | | 0.09 | -0.10 | 0.00 | 0.00 | -9.24 | 2.03 | -4.28 | 4.28 | -0.04 | 3.21 |
|---|
| Investments | | -7.90 | -0.93 | -0.81 | -0.96 | -0.87 | -0.69 | -0.92 | -0.76 | -1.00 | -1.36 |
|---|
| Sales of Investment | | 7.93 | 0.87 | 0.76 | 0.93 | 0.97 | 0.65 | 0.88 | 0.82 | 0.97 | 1.29 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -3.12 | -0.69 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -8.95 | 0.00 | 0.00 | 2.92 | -1.84 | -6.14 | -4.02 | -12.23 | -10.10 | -1.82 | -4.06 | -1.29 | -4.39 | -2.39 | -1.68 | -0.64 | -1.16 |
|---|
| Debt Issued | | 1.93 | 41.75 | -2.49 | 1.49 | 6.94 | 9.71 | 3.14 | 14.95 | 7.95 | 4.05 | 10.21 | 4.29 | 7.57 | 3.68 | 2.47 | 3.68 | 18.80 |
|---|
| Issuance of Common Stock | | 1.36 | 0.00 | 0.00 | 0.09 | 1.87 | 0.19 | 0.16 | 4.10 | 2.47 | 1.32 | 3.12 | 0.79 | 0.60 | 0.28 | 0.27 | 0.04 | 0.07 |
|---|
| Repurchase of Common Stock | | -0.44 | 0.00 | -0.80 | 0.00 | -1.61 | 10.73 | -3.08 | 8.57 | 7.89 | 4.02 | 8.92 | 4.30 | -0.26 | 4.54 | 2.50 | -0.60 | -0.90 |
|---|
| Dividends Paid | | -2.24 | 0.00 | 0.00 | -2.23 | -2.21 | -2.04 | -2.87 | -2.98 | -2.19 | -1.93 | -1.73 | -1.54 | -1.41 | -1.32 | -1.23 | -1.15 | -1.08 |
|---|
| Other Financing Activities | | -0.21 | 0.00 | 0.00 | -0.19 | 6.77 | -0.37 | 7.48 | 1.84 | -0.28 | -0.29 | -0.03 | 0.06 | 7.21 | -1.01 | -0.01 | 2.72 | 0.83 |
|---|
| Cash from Financing | | -5.46 | 0.00 | 0.00 | 0.60 | 2.98 | 2.37 | -2.33 | -0.70 | -2.21 | 1.30 | 6.23 | 2.32 | 1.74 | 0.09 | -0.15 | 0.38 | -2.23 |
| 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 | 2.40 | -2.39 |
|---|
| Debt Issued | | 48.55 | 2.19 | 2.26 | 2.35 | -1.28 | 1.45 | 0.10 | -3.42 | 5.41 | -4.31 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
|---|
| Repurchase of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | -0.36 | 0.00 | -0.44 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.56 | -0.56 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | -0.04 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.78 | -2.98 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.20 | -0.02 | 0.10 | -0.04 | -0.07 | 0.16 | -0.02 | -0.12 | 0.21 | -0.14 | -0.35 | 0.29 | 0.00 | 0.07 | 0.15 | 0.04 | 0.01 |
|---|
| Closing Cash Balance | | 0.18 | 0.34 | 0.37 | 0.30 | 0.34 | 0.41 | 0.25 | 0.27 | 0.39 | 0.19 | 0.26 | 0.61 | 0.32 | 0.32 | 0.25 | 0.10 | 0.06 |
| 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 | | -0.72 | 0.65 | -0.06 | 0.11 | -1.54 | 1.72 | -0.11 | 0.03 | 0.06 | 0.23 |
|---|
| Closing Cash Balance | | 0.34 | 1.07 | 0.41 | 0.48 | 0.37 | 1.90 | 0.18 | 0.30 | 0.27 | 0.25 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -5.85 | -7.28 | -7.41 | -3.66 | -3.89 | -1.92 | -0.79 | 0.22 | 0.52 | -1.00 | -1.96 | -1.10 | -1.91 | -0.67 | -0.01 | -0.67 | -1.60 |
|---|
| Real Free Cash Flow | | -5.89 | -7.28 | -7.41 | -3.71 | -0.78 | -1.92 | -0.79 | 0.22 | 0.52 | -1.00 | -1.96 | -1.10 | -1.91 | -0.67 | -0.01 | -0.67 | -1.60 |
| 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 | | -2.40 | -1.08 | -1.77 | -2.03 | -2.87 | -1.46 | -2.14 | -0.95 | -1.67 | -1.10 |
|---|
| Real Free Cash Flow | | -2.40 | -1.08 | -1.77 | -2.03 | -2.87 | -1.46 | -2.14 | -0.95 | -1.71 | -1.10 |