DVN
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 | | 16.61 | 17.13 | 15.57 | 15.14 | 19.17 | 12.21 | 4.83 | 6.22 | 10.73 | 13.95 | 10.30 | 13.15 | 19.57 | 10.40 | 9.50 | 10.57 | 9.13 |
|---|
| Cost of Revenues | | 12.84 | 12.90 | 11.30 | 9.94 | 10.80 | 8.53 | 4.44 | 5.51 | 3.88 | 11.63 | 7.56 | 9.94 | 10.67 | 4.79 | 4.06 | 3.57 | 3.05 |
|---|
| Gross Profit | | 3.77 | 4.23 | 4.27 | 5.20 | 8.37 | 3.68 | 0.39 | 0.71 | 6.85 | 2.32 | 2.75 | 3.21 | 8.90 | 5.60 | 5.45 | 7.01 | 6.08 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 3.94 | 4.25 | 4.05 | 4.37 | 4.20 | 4.13 | 3.83 | 3.40 | 3.82 | 3.84 |
|---|
| Cost of Revenues | | 3.15 | 3.24 | 3.19 | 3.27 | 3.27 | 2.71 | 2.67 | 2.62 | 2.51 | 2.57 |
|---|
| Gross Profit | | 0.79 | 1.02 | 0.86 | 1.10 | 0.94 | 1.42 | 1.17 | 0.79 | 1.32 | 1.27 |
| 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 | 0.41 | 0.40 | 0.39 | 0.34 | 0.48 | 5.01 | 0.87 | 0.65 | 0.86 | 0.85 | 0.62 | 0.69 | 0.59 | 0.56 |
|---|
| Depreciation & Amortization | | 3.60 | 3.65 | 3.29 | 2.58 | 2.22 | 2.16 | 1.30 | 1.50 | 1.66 | 2.07 | 1.79 | 3.13 | 3.32 | 2.78 | 2.81 | 2.25 | 1.93 |
|---|
| Total Operating Expenses | | 0.48 | 0.46 | 0.50 | 5.37 | 0.42 | 0.43 | 0.51 | 0.53 | 5.19 | 1.25 | 2.29 | 3.04 | 3.27 | 3.01 | 3.18 | 3.26 | 2.97 |
|---|
| Operating Income | | 3.29 | 3.78 | 3.77 | 2.34 | 8.07 | 3.31 | -0.09 | 0.22 | 1.60 | 1.01 | -2.90 | -20.73 | 4.70 | 0.62 | 2.16 | 4.63 | 4.02 |
| 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 | 0.11 | 1.25 |
|---|
| Depreciation & Amortization | | 0.89 | 0.88 | 0.91 | 0.91 | 0.97 | 0.79 | 0.77 | 0.72 | 0.65 | 0.65 |
|---|
| Total Operating Expenses | | 0.14 | 0.11 | 0.10 | 0.13 | 0.16 | 0.12 | 0.11 | 0.11 | 0.11 | 0.00 |
|---|
| Operating Income | | 0.66 | 0.90 | 0.75 | 0.97 | 0.78 | 1.30 | 1.05 | 0.67 | 1.20 | 1.06 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.06 | 0.06 | 0.04 | 0.06 | 0.04 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.02 | 0.04 | 0.02 | 0.01 |
|---|
| Interest Expense | | 0.51 | 0.51 | 0.40 | 0.36 | 0.37 | 0.39 | 0.26 | 0.25 | 0.59 | 0.50 | 0.90 | 0.52 | 0.53 | 0.42 | 0.41 | 0.35 | 0.36 |
|---|
| Other Expense | | 0.18 | -0.31 | -0.06 | 2.28 | -0.29 | -0.41 | -3.00 | -0.33 | -0.15 | 0.32 | -3.43 | -20.92 | -1.04 | -2.03 | -2.18 | 0.89 | 0.71 |
|---|
| IBT | | 3.47 | 3.47 | 3.71 | 4.62 | 7.78 | 2.90 | -3.09 | -0.11 | 0.92 | 0.90 | -3.88 | -21.27 | 4.06 | 0.15 | -0.32 | 4.29 | 3.57 |
|---|
| Income Tax Expense | | 0.79 | 0.79 | 0.77 | 0.84 | 1.74 | 0.07 | -0.55 | -0.03 | 0.16 | -0.18 | -0.17 | -6.07 | 2.37 | 0.17 | -0.13 | 2.16 | 1.24 |
|---|
| Net Income | | 2.64 | 2.64 | 2.89 | 3.75 | 6.02 | 2.81 | -2.54 | -0.08 | 3.06 | 0.90 | -3.30 | -14.45 | 1.61 | -0.02 | -0.21 | 4.70 | 4.55 |
| 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 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Interest Expense | | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 |
|---|
| Other Expense | | 0.09 | 0.01 | 0.41 | -0.33 | 0.06 | -0.24 | -0.01 | 0.09 | -0.09 | -0.09 |
|---|
| IBT | | 0.75 | 0.91 | 1.16 | 0.65 | 0.84 | 1.06 | 1.04 | 0.77 | 1.43 | 1.07 |
|---|
| Income Tax Expense | | 0.19 | 0.22 | 0.24 | 0.14 | 0.19 | 0.24 | 0.19 | 0.16 | 0.27 | 0.15 |
|---|
| Net Income | | 0.56 | 0.69 | 0.90 | 0.49 | 0.64 | 0.81 | 0.84 | 0.60 | 1.15 | 0.91 |
| 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 | $5.86 | $9.15 | $4.20 | $-6.75 | $-0.19 | $6.14 | $1.71 | $-6.44 | $-35.08 | $3.93 | $-0.05 | $-0.51 | $11.29 | $10.35 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $5.84 | $9.12 | $4.19 | $-6.75 | $-0.19 | $6.10 | $1.70 | $-6.44 | $-35.08 | $3.91 | $-0.05 | $-0.51 | $11.25 | $10.31 |
|---|
| Shares Outstanding | | 0.62 | 0.63 | 0.62 | 0.64 | 0.66 | 0.66 | 0.38 | 0.41 | 0.50 | 0.53 | 0.51 | 0.41 | 0.41 | 0.41 | 0.40 | 0.42 | 0.44 |
|---|
| Diluted Shares Outstanding | | 0.62 | 0.63 | 0.62 | 0.64 | 0.66 | 0.66 | 0.38 | 0.41 | 0.50 | 0.53 | 0.51 | 0.41 | 0.41 | 0.41 | 0.40 | 0.42 | 0.44 |
| 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 | $1.81 | $1.43 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.81 | $1.42 |
|---|
| Shares Outstanding | | 0.62 | 0.64 | 0.64 | 0.64 | 0.62 | 0.62 | 0.63 | 0.63 | 0.64 | 0.64 |
|---|
| Diluted Shares Outstanding | | 0.62 | 0.64 | 0.64 | 0.65 | 0.62 | 0.62 | 0.63 | 0.63 | 0.64 | 0.64 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.17 | 0.85 | 0.88 | 1.45 | 2.27 | 2.24 | 1.46 | 2.41 | 2.67 | 1.96 | 2.31 | 1.48 | 6.07 | 4.64 | 5.56 | 2.87 |
|---|
| 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 | 2.34 | 1.50 | 0.00 |
|---|
| Total Cash & ST Investments | | 1.17 | 0.85 | 0.88 | 1.45 | 2.27 | 2.24 | 1.46 | 2.41 | 2.67 | 1.96 | 2.31 | 1.48 | 6.07 | 6.98 | 7.06 | 2.87 |
|---|
| Accounts Receivable | | 1.59 | 1.97 | 1.57 | 1.77 | 1.63 | 0.78 | 0.83 | 0.89 | 1.67 | 1.36 | 1.25 | 2.48 | 1.52 | 1.25 | 1.38 | 1.20 |
|---|
| Inventory | | 0.26 | 0.29 | 0.25 | 0.20 | 0.00 | 0.00 | 1.28 | 0.20 | 0.00 | 0.19 | 0.04 | 1.99 | 0.00 | 0.11 | 0.02 | 0.56 |
|---|
| Other Current Assets | | 0.34 | 0.32 | 0.46 | 0.47 | 0.35 | 0.25 | 0.28 | 0.94 | 0.45 | 0.26 | 0.42 | 0.54 | 0.42 | 0.75 | 0.85 | 0.92 |
|---|
| Total Current Assets | | 3.36 | 3.43 | 3.16 | 3.89 | 4.25 | 3.26 | 3.85 | 4.44 | 4.79 | 3.77 | 4.03 | 6.50 | 8.01 | 8.97 | 9.31 | 5.56 |
| 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 | | 1.28 | 1.76 | 1.23 | 0.85 | 0.68 | 1.17 | 1.15 | 0.88 | 0.76 | 0.49 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.67 | -0.67 |
|---|
| Total Cash & ST Investments | | 1.28 | 1.76 | 1.23 | 0.85 | 0.68 | 1.17 | 1.15 | 0.88 | 0.76 | 0.49 |
|---|
| Accounts Receivable | | 1.84 | 1.85 | 2.04 | 1.97 | 1.78 | 1.59 | 1.67 | 1.57 | 1.85 | 1.52 |
|---|
| Inventory | | 0.36 | 0.33 | 0.33 | 0.29 | 0.29 | 0.26 | 0.23 | 0.25 | 0.23 | 0.20 |
|---|
| Other Current Assets | | 0.39 | 0.38 | 0.30 | 0.32 | 0.48 | 0.34 | 0.35 | 0.46 | 0.37 | 0.40 |
|---|
| Total Current Assets | | 3.87 | 4.32 | 3.91 | 3.43 | 3.23 | 3.36 | 3.40 | 3.16 | 3.21 | 2.61 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 20.08 | 25.31 | 19.60 | 18.33 | 15.24 | 5.62 | 8.84 | 13.94 | 21.17 | 16.19 | 19.07 | 36.30 | 28.45 | 27.32 | 24.77 | 19.65 |
|---|
| Goodwill | | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.84 | 2.38 | 3.96 | 5.03 | 6.30 | 5.86 | 6.08 | 6.01 | 6.08 |
|---|
| Intangible Assets | | -0.75 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.50 | 1.62 | 0.69 | 0.53 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 0.70 | 0.73 | 0.67 | 0.44 | 0.40 | 0.00 | -0.34 | 0.00 | -0.84 | -0.65 | -0.89 | -0.73 | -4.79 | -4.69 | -4.76 | -2.76 |
|---|
| Other Long-Term Assets | | 0.26 | 0.27 | 0.32 | -1.16 | 0.09 | 0.28 | 0.28 | 0.35 | 1.90 | 1.99 | 1.41 | 1.54 | 0.57 | 0.96 | 1.03 | 1.64 |
|---|
| Total Long-Term Assets | | 21.80 | 27.06 | 21.33 | 19.83 | 16.78 | 6.65 | 9.87 | 15.13 | 25.45 | 22.14 | 25.51 | 44.14 | 34.87 | 34.36 | 31.81 | 27.37 |
|---|
| Total Assets | | 25.16 | 30.49 | 24.49 | 23.72 | 21.03 | 9.91 | 13.72 | 19.57 | 30.24 | 25.91 | 29.53 | 50.64 | 42.88 | 43.33 | 41.12 | 32.93 |
| 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 | | 25.54 | 25.30 | 25.21 | 25.31 | 25.27 | 20.08 | 19.86 | 19.60 | 19.29 | 19.03 |
|---|
| Goodwill | | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 0.68 | 0.64 | 0.71 | 0.73 | 0.72 | 0.70 | 0.71 | 0.67 | 0.67 | 0.68 |
|---|
| Other Long-Term Assets | | 0.39 | 0.37 | 0.35 | 0.27 | 0.29 | 0.26 | 0.25 | 0.32 | 0.31 | 0.29 |
|---|
| Total Long-Term Assets | | 27.35 | 27.07 | 27.02 | 27.06 | 27.03 | 21.80 | 21.58 | 21.86 | 21.03 | 20.75 |
|---|
| Total Assets | | 31.22 | 31.39 | 30.93 | 30.49 | 30.26 | 25.16 | 24.98 | 25.02 | 24.24 | 23.36 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 2.12 | 0.81 | 0.76 | 0.86 | 0.50 | 0.24 | 0.43 | 0.66 | 0.82 | 0.64 | 0.91 | 1.40 | 1.23 | 1.45 | 1.47 | 1.41 |
|---|
| Short-Term Debt | | 0.52 | 0.49 | 0.48 | 0.25 | 0.00 | 0.00 | 0.00 | 0.16 | 0.12 | 0.00 | 0.98 | 1.43 | 4.07 | 3.19 | 3.81 | 1.81 |
|---|
| Other Current Liabilities | | 0.38 | 2.02 | 1.71 | 0.53 | 2.59 | 1.20 | 1.50 | 1.39 | 1.20 | 1.97 | 0.65 | 1.18 | 0.57 | 0.61 | 0.78 | 0.82 |
|---|
| Current Liabilities | | 3.02 | 3.31 | 2.95 | 3.11 | 3.09 | 1.44 | 1.93 | 2.23 | 3.32 | 2.62 | 3.30 | 5.94 | 6.66 | 6.00 | 6.74 | 4.58 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 2.40 | 0.89 | 0.92 | 0.81 | 1.00 | 0.75 | 0.88 | 0.76 | 0.81 | 0.84 |
|---|
| Short-Term Debt | | 1.00 | 0.49 | 0.49 | 0.49 | 0.00 | 0.48 | 0.48 | 0.52 | 0.52 | 0.27 |
|---|
| Other Current Liabilities | | 0.65 | 2.17 | 2.21 | 2.02 | 1.91 | 1.79 | 1.72 | 1.67 | 2.00 | 1.56 |
|---|
| Current Liabilities | | 4.04 | 3.54 | 3.62 | 3.31 | 2.91 | 3.02 | 3.27 | 2.95 | 3.33 | 2.67 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 5.67 | 8.72 | 5.97 | 6.45 | 6.73 | 4.54 | 4.54 | 5.79 | 10.29 | 10.15 | 12.14 | 9.83 | 7.96 | 8.46 | 5.97 | 3.82 |
|---|
| Capital Leases | | 0.32 | 0.32 | 0.30 | 0.26 | 0.25 | 0.25 | 0.24 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 1.92 | 2.15 | 1.84 | 1.46 | 0.29 | 0.00 | 0.34 | 0.88 | 0.84 | 0.65 | 0.89 | 6.24 | 4.79 | 4.69 | 4.76 | 2.76 |
|---|
| Total Liabilities | | 12.43 | 15.79 | 12.27 | 12.43 | 11.63 | 6.89 | 7.80 | 10.38 | 16.14 | 15.54 | 18.54 | 24.30 | 22.38 | 22.05 | 19.69 | 13.67 |
| 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 | | 7.55 | 8.51 | 8.47 | 8.72 | 9.21 | 5.98 | 5.97 | 5.97 | 5.97 | 6.47 |
|---|
| Capital Leases | | 0.00 | 0.19 | 0.08 | 0.32 | 0.33 | 0.32 | 0.30 | 0.30 | 0.29 | 0.30 |
|---|
| Def. Tax Liability | | 2.47 | 2.21 | 2.19 | 2.15 | 2.08 | 1.92 | 1.88 | 2.37 | 1.68 | 1.66 |
|---|
| Total Liabilities | | 15.87 | 16.10 | 16.16 | 15.79 | 15.79 | 12.43 | 12.64 | 12.80 | 12.46 | 12.21 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.06 | 0.07 | 0.06 | 0.07 | 0.07 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
|---|
| Retained Earnings | | 7.13 | 8.17 | 6.20 | 4.30 | 1.69 | 0.21 | 3.15 | 3.65 | 0.70 | -1.65 | 1.78 | 16.63 | 15.41 | 15.78 | 16.31 | 11.88 |
|---|
| Comprehensive Income | | -0.12 | -0.12 | -0.12 | -0.12 | -0.13 | -0.13 | -0.12 | 1.03 | 1.17 | 0.28 | 0.23 | 0.78 | 1.27 | 1.77 | 1.58 | 1.76 |
|---|
| Total Common Equity | | 12.55 | 14.50 | 12.06 | 11.17 | 9.26 | 2.89 | 5.80 | 9.19 | 9.25 | 5.93 | 7.05 | 21.54 | 20.50 | 21.28 | 21.43 | 19.25 |
| 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 | | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
|---|
| Retained Earnings | | 9.79 | 9.25 | 8.51 | 8.17 | 7.67 | 7.13 | 6.51 | 6.20 | 5.54 | 4.94 |
|---|
| Comprehensive Income | | -0.12 | -0.12 | -0.12 | -0.12 | -0.12 | -0.12 | -0.12 | -0.12 | -0.11 | -0.11 |
|---|
| Total Common Equity | | 15.35 | 15.06 | 14.55 | 14.50 | 14.28 | 12.55 | 12.17 | 12.06 | 11.64 | 11.02 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 6.50 | 9.20 | 6.48 | 6.70 | 6.73 | 4.54 | 4.54 | 5.95 | 10.41 | 10.15 | 13.11 | 11.26 | 12.02 | 11.64 | 9.78 | 5.63 |
|---|
| Book Value | | 12.73 | 14.70 | 12.22 | 11.30 | 9.40 | 3.02 | 5.92 | 9.19 | 14.10 | 10.38 | 10.99 | 26.34 | 20.50 | 21.28 | 21.43 | 19.25 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.00 | 0.23 | 0.23 | 0.21 | 0.20 | 0.18 | 0.17 | 0.16 | 0.14 | 0.13 |
|---|
| Book Value | | 15.35 | 15.06 | 14.55 | 14.50 | 14.28 | 12.55 | 12.17 | 12.06 | 11.64 | 11.02 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 3.51 | 2.68 | 2.94 | 3.75 | 6.04 | 2.83 | -2.67 | -0.35 | 3.22 | 1.08 | -3.70 | -15.20 | 1.69 | -0.02 | -0.21 | 2.13 | 2.33 |
|---|
| Depreciation & Amortization | | 2.14 | 3.60 | 3.26 | 2.58 | 2.22 | 3.56 | 3.88 | 1.95 | 0.00 | 2.07 | 1.79 | 3.13 | 3.32 | 2.78 | 2.81 | 2.25 | 1.93 |
|---|
| Stock-Based Compensation | | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.09 | 0.12 | 0.16 | 0.20 | 0.19 | 22.77 | -1.09 | 0.00 | 0.01 | 0.01 | 0.02 |
|---|
| Change Working Capital | | -0.05 | 0.15 | -0.22 | -0.14 | -0.23 | -0.12 | -0.10 | -0.08 | -0.14 | -0.02 | 0.03 | -0.02 | -0.29 | -0.13 | 0.02 | -0.28 | -0.28 |
|---|
| Change In Accounts Receivable | | -0.07 | 0.18 | -0.17 | 0.19 | -0.14 | -0.53 | 0.23 | 0.00 | 0.09 | -0.28 | -0.18 | 0.94 | 0.13 | -0.29 | 0.14 | -0.19 | 0.02 |
|---|
| Change In Accounts Payable | | 0.08 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | -0.05 | 0.00 | 0.11 | -0.17 | -0.19 | -0.07 | 0.03 | -0.01 | 0.06 | 0.04 |
|---|
| Change In Inventories | | -0.13 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.24 | 0.06 | 0.00 | 0.18 | 0.34 | -0.75 | -0.06 | 0.26 | -0.13 | 0.12 | -0.06 |
|---|
| Other Non-cash Items | | 3.67 | -0.30 | 0.21 | -0.11 | -0.77 | -1.52 | 0.48 | 0.47 | -0.77 | -0.13 | 3.71 | 0.54 | 0.46 | 2.70 | 2.51 | -0.20 | 0.76 |
|---|
| Cash from Operations | | 6.77 | 0.00 | 0.00 | 6.54 | 8.53 | 4.90 | 1.35 | 2.07 | 2.70 | 2.91 | 1.75 | 5.38 | 5.98 | 5.44 | 4.96 | 6.22 | 5.48 |
| 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 | | 0.56 | 0.69 | 0.90 | 0.51 | 0.65 | 0.81 | 0.84 | 0.60 | 1.15 | 0.92 |
|---|
| Depreciation & Amortization | | 0.89 | 0.88 | 0.91 | 0.03 | 0.00 | 0.02 | 0.77 | 0.72 | 0.65 | 0.00 |
|---|
| Stock-Based Compensation | | 0.00 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 |
|---|
| Change Working Capital | | -0.04 | -0.06 | 0.13 | 0.12 | -0.20 | 0.02 | -0.20 | 0.17 | 0.05 | -0.06 |
|---|
| Change In Accounts Receivable | | 0.04 | 0.02 | 0.18 | -0.06 | -0.20 | 0.04 | 0.08 | -0.10 | 0.28 | -0.33 |
|---|
| Change In Accounts Payable | | -0.15 | 0.00 | -0.16 | 0.00 | -0.15 | -0.06 | 0.04 | 0.14 | -0.30 | 0.19 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | -0.19 |
|---|
| Other Non-cash Items | | 0.00 | -0.10 | -0.44 | 1.22 | 1.12 | 0.62 | 0.07 | 0.19 | -0.29 | 0.83 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.75 | 1.73 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -3.76 | -3.59 | -3.81 | -3.95 | -5.13 | -2.01 | -1.16 | -1.94 | -2.51 | -2.81 | -3.97 | -6.42 | -13.45 | -6.76 | -8.23 | -7.53 | -6.48 |
|---|
| Acquisitions | | 0.08 | 0.00 | 0.15 | 0.00 | 0.00 | 0.32 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.42 | 1.53 | 3.28 | 6.51 |
|---|
| Investments | | -0.05 | -0.06 | -0.12 | -0.05 | -0.08 | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.08 | -4.11 | -6.69 | -0.15 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.99 | 0.00 | 0.00 | 0.00 | 0.19 | 0.00 | 0.00 | 0.06 | 3.42 | 3.27 | 5.34 | 0.02 |
|---|
| Other Investing Activities | | -0.05 | 0.00 | 0.00 | 0.06 | 0.08 | -1.85 | 0.52 | 2.86 | 3.56 | 0.41 | 3.10 | 0.09 | 5.21 | 0.00 | 0.01 | -0.04 | -0.02 |
|---|
| Cash from Investing | | -3.73 | 0.00 | 0.00 | -3.94 | -5.12 | -1.57 | -0.65 | 0.92 | 1.06 | -2.21 | -0.87 | -6.32 | -8.18 | -4.00 | -7.53 | -5.65 | -0.11 |
| 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 | | -0.93 | -0.87 | -0.96 | -0.01 | -1.04 | 0.00 | -1.03 | -0.90 | -0.92 | -0.91 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.03 | 0.02 | 0.01 |
|---|
| Investments | | -0.06 | 0.00 | -0.01 | 0.00 | 0.00 | -0.03 | 0.00 | -0.05 | 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 | 0.00 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.90 | -0.90 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.48 | 0.00 | 0.00 | -0.24 | 0.00 | -1.24 | 0.00 | -0.16 | -0.92 | -2.12 | -5.04 | -2.94 | -7.57 | -1.87 | -1.29 | -1.76 | -1.78 |
|---|
| Debt Issued | | 0.27 | 9.20 | 2.72 | 0.03 | -0.04 | 3.43 | 0.01 | -1.25 | -3.54 | 2.37 | 2.08 | 4.79 | 6.81 | 2.25 | 3.15 | 5.91 | 7.41 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.58 | 0.18 | 0.50 | 2.36 | 0.68 | 0.41 | 0.00 | 0.00 | 6.05 | 0.11 |
|---|
| Repurchase of Common Stock | | -0.70 | -1.05 | -1.06 | -0.98 | -0.72 | -0.59 | -0.04 | -1.85 | -2.96 | 2.38 | 2.15 | 4.78 | 5.43 | 0.00 | 0.00 | -2.33 | -1.17 |
|---|
| Dividends Paid | | -1.32 | 0.00 | 0.00 | -1.86 | -3.38 | -1.32 | -0.26 | -0.14 | -0.15 | -0.13 | -0.22 | -0.40 | -0.39 | -0.35 | -0.32 | -0.28 | -0.28 |
|---|
| Other Financing Activities | | -0.09 | 0.00 | 0.00 | -0.11 | -0.12 | -0.15 | -0.01 | 0.09 | -0.36 | -0.62 | -0.41 | -0.27 | -0.24 | 2.24 | 3.24 | 0.01 | 0.02 |
|---|
| Cash from Financing | | -2.35 | 0.00 | 0.00 | -3.18 | -4.21 | -3.29 | -0.31 | -3.64 | -4.20 | 0.01 | -1.16 | 1.85 | -2.35 | 0.02 | 1.63 | 1.69 | -3.10 |
| 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 | -0.24 |
|---|
| Debt Issued | | 8.55 | -0.44 | 0.03 | -0.25 | -0.01 | 2.76 | 0.01 | -0.04 | 0.03 | -0.02 |
|---|
| 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 | | -0.25 | -0.25 | -0.25 | -0.30 | -0.30 | -0.30 | -0.26 | -0.21 | -0.23 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.49 | -0.31 |
|---|
| 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 | -0.74 | -0.55 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.68 | 0.59 | -0.03 | -0.58 | -0.82 | 0.03 | 0.39 | -0.60 | -0.24 | 0.71 | -0.35 | 0.83 | -4.59 | 1.43 | -0.92 | 2.27 | 2.28 |
|---|
| Closing Cash Balance | | 1.17 | 1.43 | 0.85 | 0.88 | 1.45 | 2.27 | 2.24 | 1.84 | 2.45 | 2.67 | 1.96 | 2.31 | 1.48 | 6.07 | 4.64 | 5.56 | 3.29 |
| 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 | | 0.16 | -0.48 | 0.53 | 0.39 | 0.17 | -0.49 | 0.02 | 0.27 | 0.11 | 0.27 |
|---|
| Closing Cash Balance | | 1.43 | 1.28 | 1.76 | 1.23 | 0.85 | 0.68 | 1.17 | 1.15 | 0.88 | 0.76 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 3.01 | 3.12 | -0.85 | 2.60 | 3.41 | 2.89 | 0.19 | 0.13 | 0.20 | 0.10 | -2.23 | -1.03 | -7.47 | -1.32 | -3.27 | -1.31 | -1.00 |
|---|
| Real Free Cash Flow | | 2.91 | 3.02 | -0.95 | 2.50 | 3.32 | 2.79 | 0.11 | 0.02 | 0.04 | -0.09 | -2.42 | -23.80 | -6.38 | -1.33 | -3.27 | -1.32 | -1.01 |
| 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 | | 0.64 | 0.82 | 0.59 | 1.00 | 0.62 | -2.82 | 0.52 | 0.84 | 0.83 | 0.82 |
|---|
| Real Free Cash Flow | | 0.64 | 0.80 | 0.57 | 0.97 | 0.60 | -2.84 | 0.49 | 0.81 | 0.80 | 0.80 |