DXC
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 | | 12.68 | 12.87 | 13.67 | 14.43 | 16.27 | 17.73 | 19.58 | 20.75 | 21.73 | 7.61 | 7.11 | 12.17 | 13.00 | 14.20 | 15.88 | 16.04 | 16.13 |
|---|
| Cost of Revenues | | 10.19 | 9.77 | 10.58 | 11.25 | 12.68 | 14.09 | 14.90 | 14.95 | 16.32 | 5.55 | 5.19 | 9.53 | 9.57 | 11.10 | 14.91 | 12.93 | 12.80 |
|---|
| Gross Profit | | 2.50 | 3.10 | 3.09 | 3.18 | 3.58 | 3.64 | 4.68 | 5.81 | 5.42 | 2.06 | 1.92 | 2.64 | 3.43 | 3.10 | 0.96 | 3.12 | 3.33 |
| Revenue |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Total Revenues | | 3.19 | 3.16 | 3.16 | 3.17 | 3.23 | 3.24 | 3.24 | 3.23 | 3.24 | 3.24 |
|---|
| Cost of Revenues | | 2.72 | 2.68 | 2.39 | 2.40 | 2.42 | 2.43 | 2.53 | 2.42 | 2.43 | 2.53 |
|---|
| Gross Profit | | 0.48 | 0.48 | 0.77 | 0.77 | 0.81 | 0.81 | 0.71 | 0.81 | 0.81 | 0.71 |
| 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 | 1.38 | 1.41 | 2.07 | 2.05 | 1.96 | 1.89 | 1.28 | 1.04 | 1.54 | 1.28 | 1.18 | 1.14 | 0.97 | 0.99 |
|---|
| Depreciation & Amortization | | 1.21 | 1.31 | 1.43 | 1.63 | 1.74 | 1.99 | 1.96 | 2.02 | 2.01 | 0.66 | 0.77 | 0.98 | 1.02 | 1.13 | 1.21 | 1.14 | 1.16 |
|---|
| Total Operating Expenses | | 1.81 | 2.40 | 3.09 | 2.89 | 3.13 | 4.04 | 3.99 | 3.93 | 3.69 | 1.93 | 1.70 | 2.51 | 2.30 | 2.25 | 2.29 | 2.02 | 2.07 |
|---|
| Operating Income | | 0.69 | 0.70 | 0.00 | -0.66 | 1.60 | -0.40 | 1.57 | 1.88 | 2.64 | 0.14 | 0.22 | 0.13 | 1.14 | 0.87 | -1.32 | 1.10 | 1.26 |
| Operating Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| 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 | 0.00 | 0.00 |
|---|
| Depreciation & Amortization | | 0.28 | 0.30 | 0.31 | 0.32 | 0.33 | 0.34 | 0.33 | 0.33 | 0.34 | 0.33 |
|---|
| Total Operating Expenses | | 0.31 | 0.37 | 0.70 | 0.44 | 0.66 | 0.68 | 0.63 | 0.66 | 0.68 | 0.63 |
|---|
| Operating Income | | 0.17 | 0.12 | 0.07 | 0.33 | 0.15 | 0.13 | 0.08 | 0.15 | 0.13 | 0.08 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.18 | 0.20 | 0.21 | 0.14 | 0.07 | 0.10 | 0.17 | 0.13 | 0.09 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 | 0.03 |
|---|
| Interest Expense | | 0.22 | 0.27 | 0.30 | 0.20 | 0.20 | 0.36 | 0.38 | 0.33 | 0.32 | 0.12 | 0.12 | 0.15 | 0.15 | 0.18 | 0.18 | 0.17 | 0.25 |
|---|
| Other Expense | | 0.02 | -0.07 | 0.11 | 0.26 | -0.46 | 1.05 | -6.80 | -0.16 | -0.20 | -0.23 | -0.13 | -0.27 | -0.09 | -0.24 | -2.89 | -0.13 | -0.23 |
|---|
| IBT | | 0.71 | 0.63 | 0.11 | -0.89 | 1.14 | 0.65 | -5.23 | 1.52 | 1.30 | -0.17 | 0.01 | -0.28 | 0.91 | 0.45 | -4.35 | 0.97 | 1.04 |
|---|
| Income Tax Expense | | 0.28 | 0.23 | 0.02 | -0.32 | 0.41 | 0.80 | 0.13 | 0.29 | -0.24 | -0.07 | -0.06 | -0.31 | 0.29 | -0.05 | -0.12 | 0.24 | 0.20 |
|---|
| Net Income | | 0.42 | 0.39 | 0.09 | -0.57 | 0.72 | -0.15 | -5.36 | 1.26 | 1.75 | -0.12 | 0.24 | -0.01 | 0.67 | 0.96 | -4.24 | 0.74 | 0.82 |
| Net Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Interest Income | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.05 |
|---|
| Interest Expense | | 0.05 | 0.05 | 0.05 | 0.06 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 |
|---|
| Other Expense | | 0.00 | 0.01 | -0.01 | 0.01 | -0.02 | -0.04 | -0.02 | -0.02 | -0.04 | -0.02 |
|---|
| IBT | | 0.17 | 0.13 | 0.07 | 0.34 | 0.13 | 0.09 | 0.07 | 0.13 | 0.09 | 0.07 |
|---|
| Income Tax Expense | | 0.06 | 0.09 | 0.05 | 0.08 | 0.07 | 0.05 | 0.04 | 0.07 | 0.05 | 0.04 |
|---|
| Net Income | | 0.11 | 0.04 | 0.02 | 0.26 | 0.06 | 0.04 | 0.03 | 0.06 | 0.04 | 0.03 |
| 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 | $-2.47 | $2.87 | $-0.57 | $-20.72 | $4.53 | $6.15 | $-0.88 | $1.82 | $-0.06 | $6.41 | $4.92 | $-27.37 | $4.79 | $5.36 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-2.47 | $2.81 | $-0.57 | $-20.72 | $4.47 | $6.04 | $-0.88 | $1.78 | $-0.06 | $6.28 | $4.89 | $-27.37 | $4.73 | $5.28 |
|---|
| Shares Outstanding | | 0.18 | 0.18 | 0.20 | 0.23 | 0.25 | 0.25 | 0.26 | 0.28 | 0.28 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 |
|---|
| Diluted Shares Outstanding | | 0.18 | 0.18 | 0.20 | 0.23 | 0.26 | 0.25 | 0.26 | 0.28 | 0.29 | 0.14 | 0.14 | 0.14 | 0.15 | 0.16 | 0.16 | 0.16 | 0.15 |
| Per Share Data |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| Shares Outstanding | | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.20 |
|---|
| Diluted Shares Outstanding | | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.20 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.22 | 1.80 | 1.22 | 1.86 | 2.67 | 2.97 | 3.68 | 2.90 | 2.59 | 1.26 | 1.18 | 2.10 | 2.44 | 2.05 | 1.09 | 1.84 | 2.78 |
|---|
| 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 | 0.00 |
|---|
| Total Cash & ST Investments | | 1.22 | 1.80 | 1.22 | 1.86 | 2.67 | 2.97 | 3.68 | 2.90 | 2.59 | 1.26 | 1.18 | 2.10 | 2.44 | 2.05 | 1.09 | 1.84 | 2.78 |
|---|
| Accounts Receivable | | 3.25 | 2.97 | 3.25 | 3.44 | 3.85 | 4.16 | 4.39 | 5.22 | 5.48 | 1.64 | 1.83 | 2.37 | 2.76 | 3.20 | 3.26 | 3.72 | 3.85 |
|---|
| Inventory | | 0.00 | 0.00 | 0.00 | 0.57 | 0.65 | 0.73 | 0.65 | 0.63 | 1.08 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Assets | | 0.66 | 0.60 | 0.66 | 0.83 | 0.27 | 0.36 | 0.27 | 0.35 | 0.47 | 0.34 | 0.40 | 0.44 | 0.43 | 0.42 | 0.53 | 2.00 | 1.79 |
|---|
| Total Current Assets | | 5.14 | 5.36 | 5.14 | 6.12 | 7.45 | 8.21 | 8.99 | 9.09 | 9.62 | 3.25 | 3.42 | 4.91 | 5.63 | 5.67 | 4.88 | 7.56 | 8.42 |
| Current Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Cash And Equivalents | | 1.89 | 1.79 | 1.80 | 1.72 | 1.25 | 1.32 | 1.22 | 1.69 | 1.25 | 1.32 |
|---|
| 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 | | 1.89 | 1.79 | 1.80 | 1.72 | 1.25 | 1.32 | 1.22 | 1.69 | 1.25 | 1.32 |
|---|
| Accounts Receivable | | 2.90 | 3.06 | 2.97 | 2.76 | 3.10 | 3.00 | 3.25 | 3.13 | 3.10 | 3.00 |
|---|
| Inventory | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.56 | 0.00 | 0.00 |
|---|
| Other Current Assets | | 0.66 | 0.63 | 0.60 | 0.59 | 0.66 | 0.65 | 0.66 | 0.15 | 0.66 | 0.65 |
|---|
| Total Current Assets | | 5.44 | 5.48 | 5.36 | 5.08 | 5.01 | 4.96 | 5.14 | 5.53 | 5.01 | 4.96 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2.40 | 1.89 | 2.40 | 2.89 | 3.55 | 4.31 | 4.98 | 3.18 | 3.36 | 0.90 | 1.03 | 1.58 | 2.03 | 2.18 | 2.44 | 2.50 | 2.24 |
|---|
| Goodwill | | 0.53 | 0.53 | 0.53 | 0.54 | 0.62 | 0.64 | 2.02 | 7.61 | 7.62 | 1.86 | 1.27 | 1.67 | 1.67 | 1.52 | 1.75 | 4.04 | 3.87 |
|---|
| Intangible Assets | | 2.13 | 1.64 | 2.13 | 2.57 | 3.38 | 4.04 | 5.73 | 5.94 | 7.18 | 1.79 | 1.05 | 1.08 | 1.08 | 1.12 | 1.21 | 1.21 | 0.51 |
|---|
| Long-Term Investments | | 0.75 | 0.00 | 0.75 | 0.05 | 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 |
|---|
| Other Long-Term Assets | | 2.12 | 2.97 | 2.12 | 3.22 | 4.93 | 4.55 | 4.03 | 3.36 | 5.77 | 0.48 | 0.66 | 0.97 | 0.99 | 0.76 | 0.90 | 0.82 | 1.42 |
|---|
| Total Long-Term Assets | | 8.74 | 7.84 | 8.74 | 9.72 | 12.69 | 13.83 | 17.02 | 20.41 | 24.30 | 5.42 | 4.34 | 5.30 | 5.76 | 5.58 | 6.31 | 8.56 | 8.03 |
|---|
| Total Assets | | 13.87 | 13.21 | 13.87 | 15.85 | 20.14 | 22.04 | 26.01 | 29.50 | 33.92 | 8.66 | 7.76 | 10.20 | 11.39 | 11.25 | 11.19 | 16.12 | 16.46 |
| Long-Term Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Property, Plant & Equipment | | 1.89 | 1.98 | 1.89 | 1.92 | 2.09 | 2.19 | 2.40 | 2.56 | 2.09 | 2.19 |
|---|
| Goodwill | | 0.53 | 0.53 | 0.53 | 0.52 | 0.54 | 0.53 | 0.53 | 0.54 | 0.54 | 0.53 |
|---|
| Intangible Assets | | 1.87 | 1.51 | 1.64 | 1.79 | 1.98 | 2.01 | 2.13 | 2.31 | 1.98 | 2.01 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.75 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 3.02 | 3.06 | 2.97 | 2.81 | 2.98 | 2.84 | 2.12 | 3.32 | 2.98 | 2.84 |
|---|
| Total Long-Term Assets | | 8.14 | 7.96 | 7.84 | 7.96 | 8.50 | 8.39 | 8.74 | 9.36 | 8.50 | 8.39 |
|---|
| Total Assets | | 13.58 | 13.44 | 13.21 | 13.03 | 13.50 | 13.35 | 13.87 | 14.89 | 13.50 | 13.35 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.85 | 0.55 | 0.85 | 0.78 | 0.84 | 0.91 | 1.60 | 1.67 | 1.51 | 0.41 | 0.34 | 0.42 | 0.39 | 0.37 | 0.48 | 0.52 | 0.41 |
|---|
| Short-Term Debt | | 0.55 | 1.11 | 0.55 | 1.35 | 1.29 | 1.59 | 1.76 | 1.94 | 1.92 | 0.74 | 0.78 | 0.90 | 0.68 | 0.23 | 1.25 | 0.17 | 0.08 |
|---|
| Other Current Liabilities | | 2.13 | 1.93 | 2.00 | 1.88 | 3.67 | 4.57 | 3.52 | 4.01 | 4.65 | 1.25 | 1.01 | 1.60 | 1.69 | 2.08 | 2.19 | 2.50 | 2.45 |
|---|
| Current Liabilities | | 4.39 | 4.41 | 4.39 | 5.19 | 6.85 | 8.15 | 7.90 | 9.34 | 9.85 | 2.95 | 2.58 | 3.60 | 3.46 | 3.35 | 4.54 | 4.18 | 4.12 |
| Current Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Accounts Payable | | 0.71 | 0.65 | 0.55 | 0.56 | 0.71 | 0.68 | 0.85 | 0.87 | 0.71 | 0.68 |
|---|
| Short-Term Debt | | 1.85 | 1.18 | 1.11 | 0.43 | 0.48 | 0.64 | 0.55 | 0.96 | 0.48 | 0.64 |
|---|
| Other Current Liabilities | | 1.80 | 1.90 | 1.93 | 1.84 | 1.95 | 1.86 | 2.00 | 2.15 | 1.95 | 1.86 |
|---|
| Current Liabilities | | 5.01 | 4.50 | 4.41 | 3.79 | 4.00 | 4.09 | 4.39 | 4.96 | 4.00 | 4.09 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 3.58 | 3.44 | 4.32 | 4.55 | 4.88 | 5.38 | 9.74 | 5.47 | 6.09 | 2.23 | 1.86 | 1.77 | 2.21 | 2.50 | 1.49 | 2.41 | 3.67 |
|---|
| Capital Leases | | 0.74 | 0.95 | 0.74 | 0.97 | 1.20 | 1.46 | 1.55 | 0.48 | 0.62 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.13 | 0.10 | 0.13 | 0.59 | 0.99 | 1.67 | 1.92 | 1.18 | 1.33 | 0.77 | 0.80 | 0.00 | 0.00 | 0.00 | 0.36 | 0.51 | 0.55 |
|---|
| Total Liabilities | | 10.81 | 9.72 | 10.81 | 12.03 | 14.76 | 16.73 | 20.88 | 17.77 | 20.08 | 6.50 | 5.75 | 7.25 | 7.45 | 8.09 | 8.36 | 8.56 | 9.95 |
| Long-Term Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Long-Term Debt | | 2.85 | 3.62 | 3.44 | 4.07 | 4.25 | 4.20 | 4.32 | 4.42 | 4.25 | 4.20 |
|---|
| Capital Leases | | 0.93 | 1.02 | 0.95 | 0.80 | 1.04 | 1.07 | 0.74 | 1.03 | 1.04 | 1.07 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.10 | 0.00 | 0.00 | 0.00 | 0.13 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 10.25 | 10.01 | 9.72 | 9.78 | 10.27 | 10.25 | 10.81 | 11.53 | 10.27 | 10.25 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.15 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
|---|
| Retained Earnings | | -3.84 | -3.45 | -3.84 | -4.67 | -4.45 | -5.33 | -5.18 | 0.48 | 1.30 | -0.17 | 0.03 | 0.91 | 2.77 | 2.56 | 1.93 | 6.30 | 5.71 |
|---|
| Comprehensive Income | | -0.73 | -0.76 | -0.73 | -0.77 | -0.39 | -0.30 | -0.60 | -0.24 | 0.06 | -0.16 | -0.11 | 0.02 | -0.90 | -1.35 | -1.09 | -0.69 | -1.05 |
|---|
| Total Common Equity | | 2.81 | 3.23 | 2.81 | 3.82 | 5.38 | 5.31 | 5.13 | 11.38 | 13.49 | 1.89 | 2.01 | 2.95 | 3.92 | 3.14 | 2.83 | 7.56 | 6.51 |
| Total Common Equity |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | -3.16 | -3.35 | -3.45 | -3.72 | -3.77 | -3.81 | -3.84 | -3.76 | -3.77 | -3.81 |
|---|
| Comprehensive Income | | -0.88 | -0.80 | -0.76 | -0.72 | -0.66 | -0.73 | -0.73 | -0.74 | -0.66 | -0.73 |
|---|
| Total Common Equity | | 3.07 | 3.17 | 3.23 | 2.99 | 2.98 | 2.85 | 2.81 | 3.11 | 2.98 | 2.85 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 4.87 | 4.55 | 4.87 | 5.37 | 6.17 | 6.97 | 11.49 | 7.41 | 8.01 | 2.96 | 2.64 | 2.67 | 2.89 | 2.73 | 2.74 | 2.58 | 3.74 |
|---|
| Book Value | | 3.07 | 3.49 | 3.07 | 3.82 | 5.38 | 5.31 | 5.13 | 11.73 | 13.84 | 2.17 | 2.01 | 2.95 | 3.94 | 3.16 | 2.83 | 7.56 | 6.51 |
| Other |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Debt | | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.26 | 0.26 | 0.26 | 0.25 |
|---|
| Book Value | | 3.07 | 3.17 | 3.23 | 2.99 | 2.98 | 2.85 | 2.81 | 3.11 | 2.98 | 2.85 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.08 | 0.40 | 0.09 | -0.57 | 0.74 | -0.15 | -5.36 | 1.26 | 1.78 | -0.10 | 0.26 | 0.01 | 0.69 | 0.98 | -4.23 | 0.76 | 0.83 |
|---|
| Depreciation & Amortization | | 1.43 | 1.31 | 1.43 | 1.55 | 1.74 | 1.99 | 1.96 | 2.02 | 2.01 | 0.66 | 0.77 | 0.98 | 1.02 | 1.13 | 1.21 | 1.14 | 1.16 |
|---|
| Stock-Based Compensation | | 0.11 | 0.08 | 0.11 | 0.11 | 0.10 | 0.06 | 0.07 | 0.07 | 0.09 | 0.08 | 0.05 | 0.07 | 0.07 | 0.05 | 0.04 | 0.05 | 0.06 |
|---|
| Change Working Capital | | -0.53 | -0.54 | -0.52 | -0.69 | -1.06 | -0.82 | -1.57 | -1.81 | 0.22 | 0.26 | -0.43 | 0.04 | -0.21 | -0.29 | -0.43 | -0.43 | -0.42 |
|---|
| Change In Accounts Receivable | | 0.31 | 0.32 | 0.18 | 0.00 | 0.23 | 0.05 | 0.00 | -0.95 | 0.07 | 0.59 | 0.14 | 0.24 | 0.17 | 0.06 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | -0.28 | -0.34 | -0.28 | -0.42 | -0.71 | -0.53 | -0.57 | -0.05 | -0.10 | 0.05 | -0.36 | -0.34 | -0.45 | -0.69 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | 0.00 | -0.74 | 0.11 | -0.31 | -0.17 | 0.13 | 0.07 | 0.07 | 0.00 | 0.00 | 0.00 |
|---|
| Other Non-cash Items | | 1.42 | 0.19 | 0.67 | 1.62 | -0.27 | -0.55 | 7.30 | 0.14 | -0.16 | 0.18 | 0.20 | 0.79 | -0.09 | -0.85 | 4.70 | -0.06 | 0.00 |
|---|
| Cash from Operations | | 1.36 | 0.00 | 0.00 | 1.42 | 1.50 | 0.12 | 2.35 | 1.78 | 3.11 | 0.98 | 0.80 | 1.43 | 1.56 | 1.12 | 1.18 | 1.56 | 1.64 |
| Cash Flow From Operating Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Net Income | | 0.11 | 0.04 | 0.02 | 0.26 | 0.06 | 0.04 | 0.03 | -0.20 | 0.14 | 0.10 |
|---|
| Depreciation & Amortization | | 0.28 | 0.30 | 0.31 | 0.32 | 0.33 | 0.34 | 0.33 | 0.35 | 0.36 | 0.37 |
|---|
| Stock-Based Compensation | | 0.02 | 0.02 | 0.02 | 0.02 | 0.00 | 0.00 | 0.02 | 0.03 | 0.03 | 0.00 |
|---|
| Change Working Capital | | -0.13 | -0.07 | -0.19 | -0.28 | 0.20 | -0.27 | -0.19 | -0.15 | 0.23 | -0.26 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Non-cash Items | | 0.09 | 0.08 | 0.04 | -0.15 | 0.15 | 0.14 | 0.10 | 0.51 | 0.00 | 0.09 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.78 | -0.25 | -0.18 | -0.46 | -0.55 | -0.52 | -0.59 | -0.56 | -0.76 | -0.49 | -0.64 | -0.65 | -0.69 | -0.67 | -0.98 | -0.97 | -0.93 |
|---|
| Acquisitions | | 0.03 | 0.03 | 0.03 | -0.15 | 0.53 | 5.13 | -2.00 | -0.43 | -0.20 | -0.43 | -0.52 | -0.06 | 0.06 | 1.07 | -0.37 | -0.04 | 0.01 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.08 | 0.00 | 0.00 | 0.00 | -0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.04 | 0.00 | 0.00 | 0.00 | -0.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | -0.08 | 0.00 | 0.00 | -0.03 | -0.07 | 0.05 | 0.48 | 1.06 | 1.15 | -0.01 | 0.33 | 0.17 | 0.06 | 0.05 | 0.04 | 0.11 | 0.13 |
|---|
| Cash from Investing | | -0.49 | 0.00 | 0.00 | -0.64 | -0.06 | 4.67 | -2.14 | 0.07 | 0.18 | -0.93 | -1.18 | -0.54 | -0.57 | 0.46 | -1.31 | -0.89 | -0.79 |
| Cash Flow From Investing Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Capital Expenditure | | -0.06 | -0.04 | -0.04 | -0.08 | -0.17 | -0.15 | -0.05 | -0.04 | -0.12 | -0.16 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.07 | 0.00 | -0.01 | 0.04 | 0.06 |
|---|
| 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 | 0.00 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -2.07 | 0.00 | 0.00 | -0.82 | -4.77 | -10.33 | -6.98 | -6.41 | -5.64 | -3.19 | -3.96 | -0.27 | -0.49 | -1.41 | -0.61 | -1.69 | -0.67 |
|---|
| Debt Issued | | 1.57 | -0.32 | -0.50 | 0.01 | 3.97 | 5.81 | 11.06 | 5.81 | 10.69 | 3.51 | 3.93 | 0.06 | 0.65 | 1.40 | 0.77 | 0.53 | 4.42 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 8.65 | 6.31 | 4.16 | 0.00 | 5.55 | 0.20 | 0.65 | 1.26 | 0.00 | 0.18 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.90 | -0.01 | -0.90 | -0.67 | -0.63 | 0.00 | -0.74 | -1.34 | -0.13 | 0.00 | -0.07 | -0.84 | -0.52 | -0.28 | 0.00 | -0.07 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | -0.21 | -0.21 | -0.17 | -0.08 | -0.43 | -0.13 | -0.12 | -0.12 | -0.12 | -0.08 | 0.00 |
|---|
| Other Financing Activities | | 1.48 | 0.00 | 0.00 | -0.02 | 3.58 | 4.91 | -0.06 | -0.01 | -0.10 | 3.36 | -1.57 | 0.01 | -0.12 | -0.04 | 0.15 | -0.02 | 0.19 |
|---|
| Cash from Financing | | -1.49 | 0.00 | 0.00 | -1.51 | -1.82 | -5.48 | 0.66 | -1.66 | -1.89 | 0.09 | -0.49 | -1.04 | -0.60 | -0.59 | -0.58 | -1.68 | -0.49 |
| Cash Flow From Financing Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Debt Issued | | 4.69 | -0.11 | 0.25 | 0.05 | -0.22 | -0.12 | -0.03 | -0.51 | 0.66 | -0.12 |
|---|
| 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 | | -0.06 | -0.08 | -0.05 | 0.00 | -0.01 | 0.00 | 0.00 | -0.14 | -0.25 | -0.22 |
|---|
| 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 | 0.00 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.63 | 0.57 | -0.63 | -0.81 | -0.30 | -0.71 | 0.78 | 0.17 | 1.46 | 0.09 | -0.92 | -0.35 | 0.39 | 0.96 | -0.74 | -0.95 | 0.49 |
|---|
| Closing Cash Balance | | 1.22 | 1.80 | 1.22 | 1.86 | 2.67 | 2.97 | 3.68 | 2.90 | 2.73 | 1.26 | 1.18 | 2.10 | 2.44 | 2.05 | 1.09 | 1.84 | 2.78 |
| Cash position |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Net Change in Cash | | -0.16 | 0.10 | 0.00 | 0.07 | 0.48 | -0.07 | 0.09 | -0.47 | 0.28 | -0.16 |
|---|
| Closing Cash Balance | | 1.73 | 1.89 | 1.79 | 1.80 | 1.72 | 1.25 | 1.32 | 1.22 | 1.69 | 1.41 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.58 | 0.82 | 0.95 | 0.96 | 0.95 | -0.39 | 1.77 | 1.23 | 2.34 | 0.49 | 0.16 | 0.79 | 0.87 | 0.45 | 0.20 | 0.60 | 0.72 |
|---|
| Real Free Cash Flow | | 0.47 | 0.74 | 0.85 | 0.85 | 0.85 | -0.45 | 1.70 | 1.15 | 2.25 | 0.42 | 0.12 | 0.72 | 0.80 | 0.40 | 0.17 | 0.55 | 0.65 |
| Free Cash Flow |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Free Cash Flow | | 0.46 | 0.27 | 0.14 | 0.24 | 0.57 | 0.15 | 0.08 | 0.19 | 0.63 | 0.20 |
|---|
| Real Free Cash Flow | | 0.43 | 0.24 | 0.12 | 0.22 | 0.57 | 0.15 | 0.06 | 0.16 | 0.61 | 0.20 |