EQH
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Total Revenues | | 10.99 | 11.67 | 12.44 | 10.53 | 12.64 | 11.04 | 12.42 | 9.59 | 12.08 | 12.51 | 11.90 | 10.08 | 13.06 |
|---|
| Cost of Revenues | | 4.49 | 2.43 | 5.84 | 7.66 | 2.20 | 4.47 | 3.80 | 3.97 | 3.89 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Gross Profit | | 6.50 | 9.23 | 6.60 | 2.86 | 10.45 | 6.57 | 8.62 | 5.62 | 8.19 | 12.51 | 11.90 | 10.08 | 13.06 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 3.28 | 1.45 | 2.36 | 3.90 | 3.62 | 3.08 | 3.51 | 2.23 | 2.17 | 3.62 |
|---|
| Cost of Revenues | | 0.39 | 1.70 | 1.65 | 0.76 | 1.19 | 2.14 | 1.76 | 0.78 | 1.15 | 1.04 |
|---|
| Gross Profit | | 2.89 | -0.25 | 0.72 | 3.15 | 2.44 | 0.94 | 1.75 | 1.45 | 1.03 | 2.58 |
| 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 | 2.33 | 2.20 | 2.36 | 2.10 | 2.08 | 2.08 | 2.14 | 2.12 | 2.17 | 2.11 |
|---|
| Depreciation & Amortization | | 0.65 | 0.00 | 0.86 | 0.81 | 0.81 | 0.50 | 1.76 | 0.66 | 0.26 | -0.10 | 0.13 | 0.01 | 0.35 |
|---|
| Total Operating Expenses | | 7.70 | 10.43 | 4.49 | 2.33 | -7.96 | -12.42 | -14.38 | -12.48 | -9.72 | -11.46 | -10.18 | -9.83 | -10.57 |
|---|
| Operating Income | | -1.19 | -1.19 | 2.11 | 0.00 | 2.49 | -1.38 | -1.97 | -2.89 | 2.36 | 1.05 | 1.73 | 0.25 | 2.50 |
| 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 | 0.59 | 0.59 |
|---|
| Depreciation & Amortization | | 0.00 | 0.22 | 0.22 | 0.21 | 0.22 | 0.21 | 0.19 | 0.24 | 0.24 | 0.20 |
|---|
| Total Operating Expenses | | 2.54 | 1.10 | 1.08 | 2.97 | 1.24 | 0.96 | 1.07 | 1.23 | 1.73 | -1.44 |
|---|
| Operating Income | | 0.34 | -1.35 | -0.36 | 0.17 | 1.20 | -0.01 | 0.68 | 0.22 | -0.47 | 1.14 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Interest Income | | 0.03 | 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 | | 0.22 | 0.22 | 0.23 | 0.23 | 0.20 | 0.24 | 0.20 | 0.22 | 0.23 | 0.16 | 0.17 | 0.14 | 0.39 |
|---|
| Other Expense | | 0.00 | 0.00 | 0.00 | 0.74 | 0.51 | 1.21 | 0.88 | 0.85 | 0.52 | 0.45 | 0.40 | 0.42 | 0.42 |
|---|
| IBT | | -1.19 | -1.19 | 2.11 | 0.74 | 2.99 | -0.17 | -1.09 | -2.04 | 2.46 | 1.31 | 1.92 | 0.44 | 2.43 |
|---|
| Income Tax Expense | | -0.16 | -0.16 | 0.29 | -0.91 | 0.60 | -0.15 | -0.74 | -0.60 | 0.31 | 0.04 | 0.35 | -0.22 | 0.48 |
|---|
| Net Income | | -1.38 | -1.38 | 1.31 | 1.30 | 2.15 | -0.02 | -0.35 | -1.44 | 1.82 | 0.85 | 1.20 | 0.33 | 1.63 |
| 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 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.34 |
|---|
| Interest Expense | | 0.05 | 0.06 | 0.06 | 0.06 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
|---|
| Other Expense | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.31 | -0.79 |
|---|
| IBT | | 0.34 | -1.35 | -0.36 | 0.17 | 1.20 | -0.01 | 0.68 | 0.22 | -0.82 | 1.48 |
|---|
| Income Tax Expense | | 0.03 | -0.13 | -0.08 | 0.02 | 0.18 | -0.04 | 0.12 | 0.02 | -0.23 | 0.34 |
|---|
| Net Income | | 0.22 | -1.31 | -0.35 | 0.06 | 0.90 | -0.13 | 0.43 | 0.09 | -0.70 | 1.06 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| EPS | | $0.00 | $0.00 | $0.00 | $3.49 | $4.52 | $-0.06 | $-0.77 | $-2.91 | $3.27 | $1.49 | $2.24 | $0.59 | $2.91 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $3.48 | $4.49 | $-0.06 | $-0.77 | $-2.91 | $3.27 | $1.49 | $2.24 | $0.59 | $2.91 |
|---|
| Shares Outstanding | | 0.29 | 0.30 | 0.32 | 0.35 | 0.38 | 0.42 | 0.45 | 0.49 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 |
|---|
| Diluted Shares Outstanding | | 0.29 | 0.30 | 0.32 | 0.35 | 0.38 | 0.42 | 0.45 | 0.49 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 |
| 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 | $-2.07 | $3.03 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-2.07 | $3.02 |
|---|
| Shares Outstanding | | 0.29 | 0.30 | 0.30 | 0.31 | 0.31 | 0.32 | 0.32 | 0.33 | 0.34 | 0.35 |
|---|
| Diluted Shares Outstanding | | 0.29 | 0.30 | 0.30 | 0.31 | 0.32 | 0.32 | 0.33 | 0.33 | 0.34 | 0.35 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Cash And Equivalents | | 10.28 | 6.96 | 8.24 | 4.28 | 5.19 | 6.18 | 4.41 | 4.47 | 4.81 | 5.65 | 6.56 |
|---|
| Short Term Investments | | 2.16 | 76.64 | 1.51 | 64.87 | 79.86 | 82.03 | 66.34 | 46.28 | 46.94 | 41.88 | 39.89 |
|---|
| Total Cash & ST Investments | | 31.56 | 83.61 | 9.41 | 4.28 | 5.19 | 88.21 | 4.41 | 4.47 | 51.76 | 47.53 | 46.45 |
|---|
| Accounts Receivable | | 10.04 | 12.00 | 0.00 | 11.59 | 17.28 | 6.79 | 6.58 | 7.10 | 7.18 | 7.32 | 7.24 |
|---|
| Inventory | | -41.60 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Assets | | 25.27 | -93.98 | 18.79 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Current Assets | | 25.27 | 1.63 | 28.20 | 97.38 | 22.47 | 95.00 | 10.98 | 57.85 | 58.94 | 54.85 | 53.69 |
| 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 | | 13.60 | 14.96 | 8.16 | 6.96 | 9.58 | 9.68 | 10.36 | 9.11 | 6.10 | 7.69 |
|---|
| Short Term Investments | | 29.34 | 28.52 | 25.99 | 76.64 | 23.43 | 21.88 | 67.61 | 1.51 | 63.47 | 65.35 |
|---|
| Total Cash & ST Investments | | 42.94 | 43.47 | 34.16 | 83.61 | 33.01 | 31.56 | 77.96 | 75.27 | 69.57 | 73.04 |
|---|
| Accounts Receivable | | 24.36 | 11.18 | 11.14 | 12.00 | 11.82 | 10.04 | 12.26 | 0.00 | 0.00 | 0.00 |
|---|
| Inventory | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -87.51 | -96.52 | -22.85 |
|---|
| Other Current Assets | | -67.30 | -54.66 | -45.30 | -93.98 | -44.83 | -41.60 | -90.22 | 0.00 | 0.00 | 22.85 |
|---|
| Total Current Assets | | 0.00 | 0.00 | 0.00 | 1.63 | 0.00 | 0.00 | 0.00 | 23.48 | 7.02 | 85.22 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Net Property, Plant & Equipment | | 239.80 | 0.62 | 0.52 | 0.00 | 88.00 | 93.07 | 78.92 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Goodwill | | 0.00 | 5.14 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 5.40 | 0.23 | 5.43 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 80.88 | 85.02 | 7.66 | 68.70 | 83.46 | 89.08 | 74.72 | 63.63 | 62.50 | 55.31 | 51.17 |
|---|
| Other Long-Term Assets | | -74.49 | -0.62 | 227.66 | -0.71 | -88.19 | -93.82 | -79.47 | -68.41 | -67.33 | -60.55 | -56.41 |
|---|
| Total Long-Term Assets | | 253.71 | 90.39 | 243.32 | 74.18 | 88.19 | 93.82 | 79.47 | 68.41 | 67.33 | 60.55 | 56.41 |
|---|
| Total Assets | | 278.97 | 295.87 | 276.81 | 252.70 | 292.26 | 282.27 | 249.87 | 220.80 | 235.65 | 216.59 | 205.57 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.52 | 0.00 | 74.80 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.00 | 5.14 | 0.00 | 0.00 | 0.00 | 5.14 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.00 | 0.23 | 0.00 | 0.00 | 0.00 | 5.43 | 5.45 | 5.46 |
|---|
| Long-Term Investments | | 85.46 | 89.39 | 86.71 | 108.33 | 85.60 | 80.88 | 76.14 | 7.66 | 69.39 | 71.06 |
|---|
| Other Long-Term Assets | | -90.78 | -94.73 | -92.07 | -24.06 | -90.99 | -86.29 | -81.55 | 12.24 | -69.39 | -76.53 |
|---|
| Total Long-Term Assets | | 0.00 | 0.00 | 0.00 | 90.39 | 0.00 | 0.00 | 0.00 | 243.32 | 7.48 | 76.53 |
|---|
| Total Assets | | 314.41 | 303.09 | 287.37 | 295.87 | 298.99 | 287.77 | 285.58 | 266.80 | 260.25 | 269.01 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Accounts Payable | | 2.20 | 4.12 | 2.68 | 2.25 | 2.66 | 2.82 | 2.13 | 1.87 | 2.22 | 2.05 | 1.95 |
|---|
| Short-Term Debt | | 0.15 | 0.24 | 0.25 | 0.76 | 0.09 | 4.12 | 4.11 | 0.55 | 2.95 | 1.63 | 2.12 |
|---|
| Other Current Liabilities | | 2.06 | -0.24 | 2.20 | -0.71 | -2.76 | -2.82 | -2.13 | -2.42 | -5.17 | -3.68 | -4.06 |
|---|
| Current Liabilities | | 4.26 | 4.12 | 5.14 | 3.01 | 2.76 | 2.82 | 2.13 | 2.42 | 5.17 | 3.68 | 4.06 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 4.56 | 4.69 | 4.13 | 4.12 | 4.60 | 4.26 | 4.56 | 2.68 | 1.88 | 2.93 |
|---|
| Short-Term Debt | | 0.00 | 0.00 | 0.00 | 0.24 | 0.00 | 0.00 | 0.00 | 0.25 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | -4.56 | -4.69 | -4.13 | -0.24 | -4.60 | -4.26 | -4.56 | -2.68 | 2.32 | 0.00 |
|---|
| Current Liabilities | | 0.00 | 0.00 | 0.00 | 4.12 | 0.00 | 0.00 | 0.00 | 5.14 | 4.20 | 2.93 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Long-Term Debt | | 3.83 | 6.54 | 4.40 | 4.47 | 5.03 | 4.12 | 4.11 | 4.41 | 3.08 | 2.88 | 4.33 |
|---|
| Capital Leases | | 0.00 | 0.70 | 0.58 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.75 | 0.55 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 274.50 | 292.30 | 271.66 | 249.11 | 278.70 | 264.95 | 234.38 | 205.18 | 218.44 | 201.68 | 191.99 |
| 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 | | 6.36 | 6.80 | 6.44 | 6.54 | 5.58 | 5.57 | 5.40 | 4.40 | 5.36 | 5.30 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.70 | 0.00 | 0.00 | 0.00 | 0.58 | 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 |
|---|
| Total Liabilities | | 312.46 | 300.13 | 282.87 | 292.30 | 292.79 | 283.30 | 280.83 | 261.64 | 256.34 | 263.22 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Common Stock | | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 10.32 | 10.65 | 10.24 | 9.83 | 8.88 | 10.70 | 11.83 | 13.99 | 12.29 | 11.36 | 10.16 |
|---|
| Comprehensive Income | | -8.65 | -8.71 | -7.78 | -8.99 | 2.00 | 3.86 | 0.84 | -1.40 | -0.11 | -0.94 | -0.68 |
|---|
| Total Common Equity | | 1.64 | 1.59 | 2.65 | 1.40 | 11.52 | 15.58 | 13.54 | 13.87 | 13.49 | 11.36 | 10.44 |
| 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 | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 8.36 | 9.87 | 10.45 | 10.65 | 9.98 | 10.32 | 10.11 | 10.24 | 11.16 | 10.33 |
|---|
| Comprehensive Income | | -6.19 | -7.43 | -7.57 | -8.71 | -6.60 | -8.65 | -8.17 | -7.78 | -9.80 | -7.14 |
|---|
| Total Common Equity | | 0.15 | 1.15 | 2.40 | 1.59 | 3.22 | 1.64 | 2.03 | 2.65 | 1.64 | 3.55 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Total Debt | | 3.83 | 6.78 | 4.65 | 5.23 | 5.12 | 4.12 | 4.11 | 4.96 | 6.03 | 4.51 | 6.45 |
|---|
| Book Value | | 4.47 | 3.57 | 5.16 | 3.60 | 13.56 | 17.32 | 15.49 | 15.62 | 17.21 | 14.91 | 13.58 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 1.80 | 1.81 | 2.09 | 1.98 | 2.98 | 2.83 | 2.71 | 2.51 | 2.28 | 2.24 |
|---|
| Book Value | | 0.15 | 1.15 | 2.40 | 1.59 | 3.22 | 1.64 | 2.03 | 2.65 | 1.64 | 3.55 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Net Income | | 1.08 | -1.38 | 1.31 | 1.30 | 2.03 | -0.02 | -0.35 | -1.44 | 2.15 | 1.27 | 1.57 | 0.66 | 1.95 |
|---|
| Depreciation & Amortization | | 0.86 | 0.87 | 0.00 | 0.81 | 0.81 | 0.50 | 1.76 | 0.66 | 0.26 | -0.10 | 0.13 | 0.01 | 0.35 |
|---|
| Stock-Based Compensation | | 0.25 | 0.00 | 0.00 | -0.14 | 0.29 | 0.23 | 0.21 | 0.28 | 0.23 | 0.19 | 0.00 | 0.18 | 0.00 |
|---|
| Change Working Capital | | -2.19 | -3.46 | -1.66 | -2.61 | -1.45 | -2.11 | 0.11 | -0.55 | -0.39 | 2.09 | 0.34 | -0.06 | 0.94 |
|---|
| Change In Accounts Receivable | | -1.30 | 0.00 | 0.00 | 0.00 | -1.11 | -1.08 | -0.40 | -0.15 | -0.19 | 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 | 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 | 0.00 | 0.00 | 0.00 |
|---|
| Other Non-cash Items | | -1.16 | 4.68 | 1.99 | 0.43 | -2.52 | -3.64 | -3.68 | -3.74 | -3.82 | -3.59 | -2.28 | -3.45 | -3.87 |
|---|
| Cash from Operations | | 0.61 | 0.00 | 0.00 | -0.21 | -0.85 | -0.76 | -0.06 | -0.22 | 0.06 | 1.02 | -0.24 | -0.19 | -0.63 |
| 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 | | 0.22 | -1.22 | -0.35 | 0.06 | 1.02 | -0.13 | 0.43 | 0.22 | -0.70 | 1.14 |
|---|
| Depreciation & Amortization | | 0.22 | 0.22 | 0.00 | 0.00 | 0.22 | 0.21 | 0.19 | 0.24 | 0.24 | 0.20 |
|---|
| Stock-Based Compensation | | 0.00 | 0.02 | 0.00 | 0.00 | 0.21 | -0.13 | 0.03 | 0.03 | 0.18 | 0.02 |
|---|
| Change Working Capital | | -1.36 | -0.86 | -0.80 | -0.38 | -0.20 | 0.72 | 0.12 | -0.63 | -1.54 | 0.07 |
|---|
| Change In Accounts Receivable | | 0.00 | -0.24 | 0.00 | 0.00 | -0.25 | 0.01 | -0.14 | 0.00 | -0.37 | -0.31 |
|---|
| 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 | | 0.84 | 2.21 | 1.21 | 0.75 | -0.84 | 0.02 | 0.13 | 0.18 | 1.37 | -1.30 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.45 | 0.41 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Capital Expenditure | | -0.16 | -0.03 | -0.15 | -0.12 | -0.17 | -0.12 | -0.11 | -0.09 | -0.12 | -0.10 | -0.10 | -0.08 | -0.09 |
|---|
| Acquisitions | | 0.07 | 0.21 | 0.34 | 0.00 | 0.04 | 0.22 | 0.22 | 0.01 | 0.14 | -0.13 | 0.06 | 0.08 | -0.04 |
|---|
| Investments | | -23.76 | -33.63 | -31.25 | -18.03 | -21.33 | -51.34 | -30.31 | -33.51 | -29.25 | -28.84 | -21.46 | -27.19 | -20.12 |
|---|
| Sales of Investment | | 14.52 | 22.94 | 14.90 | 15.26 | 17.02 | 40.44 | 23.82 | 26.69 | 26.24 | 22.57 | 16.45 | 25.21 | 17.55 |
|---|
| Other Investing Activities | | -0.13 | 0.00 | 0.00 | -1.97 | -3.05 | -1.89 | -1.44 | -1.59 | 0.95 | -3.19 | -0.73 | -0.16 | 1.09 |
|---|
| Cash from Investing | | -10.06 | 0.00 | 0.00 | -4.85 | -7.49 | -12.69 | -7.82 | -8.50 | -2.05 | -9.69 | -5.77 | -2.14 | -1.62 |
| 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 | | -0.01 | -0.03 | -0.01 | -0.01 | -0.03 | -0.03 | -0.04 | -0.06 | -0.04 | -0.03 |
|---|
| Acquisitions | | 0.07 | 0.00 | 0.08 | 0.09 | 0.00 | 0.00 | 0.00 | 0.00 | 0.11 | -0.34 |
|---|
| Investments | | -8.30 | -9.15 | -8.60 | -6.28 | -8.20 | -5.66 | -9.40 | -5.31 | -3.50 | -5.56 |
|---|
| Sales of Investment | | 5.83 | 5.14 | 5.95 | 5.35 | 3.68 | 3.84 | 4.33 | 2.64 | 3.79 | 3.76 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.15 | -0.29 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.23 | -2.45 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Debt Repaid | | -1.05 | 0.00 | 0.00 | 0.90 | -0.04 | -0.28 | 0.00 | -0.30 | -3.00 | -0.06 | -1.75 | -1.65 | -4.77 |
|---|
| Debt Issued | | -0.42 | 6.78 | 2.13 | 0.32 | 0.15 | 1.29 | 0.00 | -0.54 | 1.93 | 1.58 | -0.19 | 8.11 | 4.77 |
|---|
| Issuance of Common Stock | | -0.11 | 0.00 | 0.00 | 0.00 | 0.00 | 1.18 | 0.00 | 0.14 | 2.75 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -1.01 | -2.82 | -1.26 | -0.92 | -0.85 | -1.64 | -0.43 | -1.35 | -0.65 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.38 | 0.00 | 0.00 | -0.38 | -0.37 | -0.38 | -0.35 | -0.29 | -0.16 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | 13.26 | 0.00 | 0.00 | 9.40 | 8.91 | 13.62 | 10.45 | 10.50 | 2.71 | 7.86 | 6.86 | 4.55 | 8.86 |
|---|
| Cash from Financing | | 11.08 | 0.00 | 0.00 | 9.00 | 7.65 | 12.51 | 9.67 | 8.71 | 1.66 | 7.81 | 5.11 | 2.90 | 4.09 |
| 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 | 0.76 | 0.00 |
|---|
| Debt Issued | | 6.36 | -0.44 | 0.36 | -0.34 | 1.21 | 0.01 | 0.17 | 0.75 | 0.05 | 0.06 |
|---|
| 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 | | -0.40 | -0.68 | -1.29 | -0.29 | -0.42 | -0.31 | -0.28 | -0.26 | -0.24 | -0.24 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.10 | -0.09 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.97 | 0.80 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.39 | 0.47 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Net Change in Cash | | 1.66 | 5.50 | -1.64 | 3.96 | -0.91 | -0.99 | 1.77 | -0.06 | -0.35 | -0.84 | -0.90 | 0.56 | 1.83 |
|---|
| Closing Cash Balance | | 10.28 | 12.96 | 7.46 | 8.24 | 4.28 | 5.19 | 6.18 | 4.41 | 4.47 | 4.81 | 5.65 | 6.56 | 6.00 |
| 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 | | -1.07 | -1.35 | 6.50 | 1.47 | -2.62 | -0.11 | -0.67 | 2.12 | 2.08 | -1.60 |
|---|
| Closing Cash Balance | | 12.96 | 13.60 | 15.44 | 8.94 | 6.96 | 9.58 | 9.68 | 10.36 | 9.11 | 6.10 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Free Cash Flow | | 0.45 | 0.68 | 1.49 | -0.33 | -1.02 | -0.88 | -0.17 | -0.31 | -0.06 | 0.92 | -0.33 | -0.28 | -0.72 |
|---|
| Real Free Cash Flow | | 0.20 | 0.68 | 1.49 | -0.18 | -1.30 | -1.10 | -0.38 | -0.59 | -0.29 | 0.73 | -0.33 | -0.45 | -0.72 |
| 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 | | -0.06 | 0.34 | 0.05 | 0.42 | 0.37 | 0.66 | 0.86 | -0.03 | -0.49 | 0.39 |
|---|
| Real Free Cash Flow | | -0.06 | 0.32 | 0.05 | 0.42 | 0.17 | 0.79 | 0.83 | -0.06 | -0.66 | 0.37 |