ES
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 | | 13.55 | 13.55 | 11.90 | 11.91 | 12.29 | 9.86 | 8.90 | 8.53 | 8.45 | 7.75 | 7.64 | 7.95 | 7.74 | 7.30 | 6.27 | 4.47 | 4.90 |
|---|
| Cost of Revenues | | 7.07 | 9.47 | 8.20 | 7.06 | 6.88 | 5.11 | 4.47 | 4.40 | 4.47 | 3.81 | 3.82 | 4.42 | 4.45 | 4.00 | 3.67 | 1.58 | 1.99 |
|---|
| Gross Profit | | 6.48 | 4.08 | 3.70 | 4.85 | 5.41 | 4.75 | 4.44 | 4.12 | 3.97 | 3.94 | 3.81 | 3.54 | 3.29 | 3.30 | 2.61 | 2.88 | 2.91 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 3.37 | 3.22 | 2.84 | 4.12 | 2.97 | 3.06 | 2.53 | 3.33 | 2.69 | 2.79 |
|---|
| Cost of Revenues | | 2.38 | 1.57 | 1.29 | 1.83 | 2.07 | 2.19 | 1.69 | 1.70 | 1.45 | 2.02 |
|---|
| Gross Profit | | 0.99 | 1.65 | 1.55 | 2.29 | 0.90 | 0.88 | 0.84 | 1.63 | 1.25 | 0.77 |
| 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 | -0.13 | 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 | | 2.40 | 2.40 | 1.78 | 0.82 | 1.99 | 1.50 | 1.27 | 1.45 | 1.07 | 0.77 | 0.72 | 0.67 | 0.61 | 0.61 | 0.52 | 0.30 | 0.40 |
|---|
| Total Operating Expenses | | 3.49 | 1.09 | 1.00 | 2.45 | 3.21 | 2.76 | 2.45 | 2.29 | 2.27 | 2.02 | 1.95 | 1.77 | 1.66 | 1.73 | 1.35 | 2.09 | 2.11 |
|---|
| Operating Income | | 2.99 | 2.99 | 2.71 | 2.40 | 2.20 | 1.99 | 1.99 | 1.59 | 1.70 | 1.92 | 1.86 | 1.76 | 1.63 | 1.53 | 1.12 | 0.79 | 0.80 |
| 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 | 0.04 | 0.03 |
|---|
| Depreciation & Amortization | | 0.57 | 0.50 | 0.49 | 0.84 | 0.59 | 0.61 | 0.24 | 0.34 | 0.29 | 0.19 |
|---|
| Total Operating Expenses | | 0.27 | 0.96 | 0.89 | 1.36 | 0.26 | 0.26 | 0.24 | 0.79 | 0.55 | 0.24 |
|---|
| Operating Income | | 0.71 | 0.69 | 0.66 | 0.93 | 0.64 | 0.61 | 0.60 | 0.85 | 0.56 | 0.53 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.09 | 0.00 | 0.14 | 0.09 | 0.05 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 1.24 | 1.24 | 1.11 | 0.86 | 0.68 | 0.58 | 0.54 | 0.53 | 0.50 | 0.42 | 0.40 | 0.37 | 0.36 | 0.34 | 0.33 | 0.24 | 0.24 |
|---|
| Other Expense | | -1.15 | -1.15 | -1.46 | -2.67 | -0.33 | -0.42 | -0.43 | -0.40 | 0.13 | 0.08 | 0.05 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.04 |
|---|
| IBT | | 1.84 | 1.84 | 1.24 | -0.28 | 1.87 | 1.57 | 1.56 | 1.19 | 1.33 | 1.57 | 1.50 | 1.43 | 1.30 | 1.22 | 0.81 | 0.57 | 0.60 |
|---|
| Income Tax Expense | | 0.14 | 0.14 | 0.42 | 0.16 | 0.45 | 0.34 | 0.35 | 0.27 | 0.29 | 0.58 | 0.55 | 0.54 | 0.47 | 0.43 | 0.27 | 0.17 | 0.21 |
|---|
| Net Income | | 1.69 | 1.69 | 0.81 | -0.44 | 1.40 | 1.22 | 1.21 | 0.91 | 1.03 | 0.99 | 0.94 | 0.88 | 0.82 | 0.79 | 0.53 | 0.39 | 0.39 |
| 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 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 |
|---|
| Interest Expense | | 0.33 | 0.32 | 0.29 | 0.30 | 0.29 | 0.30 | 0.27 | 0.25 | 0.23 | 0.22 |
|---|
| Other Expense | | -0.23 | -0.52 | -0.20 | -0.21 | -0.49 | -0.65 | -0.16 | -0.16 | -1.91 | -0.14 |
|---|
| IBT | | 0.48 | 0.17 | 0.47 | 0.72 | 0.15 | -0.04 | 0.45 | 0.69 | -1.35 | 0.39 |
|---|
| Income Tax Expense | | 0.06 | -0.20 | 0.11 | 0.17 | 0.08 | 0.08 | 0.11 | 0.16 | -0.07 | 0.05 |
|---|
| Net Income | | 0.42 | 0.37 | 0.35 | 0.55 | 0.07 | -0.12 | 0.34 | 0.52 | -1.29 | 0.34 |
| 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 | $-1.27 | $4.05 | $3.55 | $3.56 | $2.83 | $3.25 | $3.11 | $2.97 | $2.77 | $2.59 | $2.49 | $1.90 | $2.22 | $2.20 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-1.27 | $4.05 | $3.54 | $3.55 | $2.81 | $3.25 | $3.11 | $2.96 | $2.76 | $2.58 | $2.49 | $1.89 | $2.22 | $2.19 |
|---|
| Shares Outstanding | | 0.38 | 0.37 | 0.36 | 0.35 | 0.35 | 0.34 | 0.34 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.28 | 0.18 | 0.18 |
|---|
| Diluted Shares Outstanding | | 0.38 | 0.37 | 0.36 | 0.35 | 0.35 | 0.34 | 0.34 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.28 | 0.18 | 0.18 |
| 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 | $-3.68 | $0.97 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-3.68 | $0.97 |
|---|
| Shares Outstanding | | 0.38 | 0.37 | 0.37 | 0.37 | 0.37 | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 |
|---|
| Diluted Shares Outstanding | | 0.38 | 0.37 | 0.37 | 0.37 | 0.37 | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.03 | 0.03 | 0.05 | 0.37 | 0.07 | 0.11 | 0.02 | 0.11 | 0.04 | 0.03 | 0.02 | 0.04 | 0.04 | 0.05 | 0.01 | 0.02 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | -0.37 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | 0.07 | 0.08 |
|---|
| Total Cash & ST Investments | | 0.03 | 0.03 | 0.05 | 0.37 | 0.07 | 0.11 | 0.02 | 0.11 | 0.04 | 0.03 | 0.02 | 0.04 | 0.04 | 0.14 | 0.08 | 0.10 |
|---|
| Accounts Receivable | | 1.67 | 1.89 | 1.66 | 1.76 | 1.44 | 1.43 | 1.17 | 1.17 | 1.13 | 1.10 | 1.28 | 1.41 | 0.99 | 1.01 | 0.67 | 0.82 |
|---|
| Inventory | | 0.53 | 0.59 | 0.51 | 0.37 | 0.27 | 0.27 | 0.24 | 0.24 | 0.22 | 0.33 | 0.34 | 0.35 | 0.30 | 0.27 | 0.25 | 0.24 |
|---|
| Other Current Assets | | 2.44 | 2.56 | 2.03 | 1.72 | 1.13 | 1.08 | 0.65 | 0.51 | 0.74 | 0.89 | 0.85 | 0.67 | 0.54 | 0.71 | 0.26 | 0.02 |
|---|
| Total Current Assets | | 4.67 | 5.08 | 4.25 | 4.22 | 3.27 | 3.13 | 2.41 | 2.29 | 2.49 | 2.48 | 2.62 | 2.69 | 2.09 | 2.23 | 1.36 | 1.32 |
| 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 | | 0.26 | 0.34 | 0.11 | 0.03 | 0.10 | 0.03 | 0.26 | 0.05 | 0.08 | 0.04 |
|---|
| 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 | | 0.26 | 0.34 | 0.11 | 0.03 | 0.10 | 0.03 | 0.26 | 0.05 | 0.08 | 0.04 |
|---|
| Accounts Receivable | | 1.82 | 1.90 | 2.07 | 1.89 | 1.73 | 1.67 | 1.79 | 1.66 | 1.60 | 1.51 |
|---|
| Inventory | | 0.53 | 0.55 | 0.60 | 0.59 | 0.56 | 0.53 | 0.56 | 0.51 | 0.45 | 0.41 |
|---|
| Other Current Assets | | 2.25 | 2.11 | 2.13 | 2.56 | 2.44 | 2.44 | 2.28 | 2.03 | 1.88 | 1.76 |
|---|
| Total Current Assets | | 4.86 | 4.90 | 4.91 | 5.08 | 4.83 | 4.67 | 4.88 | 4.25 | 4.01 | 3.72 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 41.13 | 40.99 | 39.50 | 36.11 | 33.38 | 30.88 | 27.59 | 25.61 | 23.62 | 21.35 | 19.89 | 18.65 | 17.58 | 16.61 | 10.40 | 9.57 |
|---|
| Goodwill | | 4.53 | 3.57 | 4.53 | 4.52 | 4.48 | 4.45 | 4.43 | 4.43 | 4.43 | 3.52 | 3.52 | 3.52 | 3.52 | 3.52 | 0.29 | 0.29 |
|---|
| Intangible Assets | | 4,527.60 | 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 |
|---|
| Long-Term Investments | | 1.30 | 0.49 | 1.00 | 2.54 | 1.90 | 1.56 | 1.32 | 0.42 | 0.59 | 0.54 | 0.52 | 0.52 | 0.49 | 0.40 | 0.06 | 0.05 |
|---|
| Other Long-Term Assets | | -5,243.06 | 9.47 | 6.34 | -5,062.07 | 0.88 | 0.58 | 0.51 | -3,500.54 | -3,292.41 | -5,603.05 | -5,143.64 | -173.50 | -1,506.46 | -1,330.55 | -1,212.45 | -1,097.81 |
|---|
| Total Long-Term Assets | | 53.68 | 54.52 | 51.36 | 49.01 | 45.22 | 42.97 | 38.71 | 35.95 | 33.73 | 29.58 | 27.96 | 27.09 | 25.71 | 26.08 | 14.29 | 13.20 |
|---|
| Total Assets | | 58.35 | 59.59 | 55.61 | 53.23 | 48.49 | 46.10 | 41.12 | 38.24 | 36.22 | 32.05 | 30.58 | 29.78 | 27.80 | 28.30 | 15.65 | 14.52 |
| 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 | | 43.04 | 42.30 | 41.65 | 40.99 | 41.91 | 41.13 | 40.29 | 39.50 | 38.52 | 37.58 |
|---|
| Goodwill | | 3.57 | 3.57 | 3.57 | 3.57 | 4.53 | 4.53 | 4.53 | 4.53 | 4.53 | 4.52 |
|---|
| 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 | | 0.31 | 0.30 | 0.31 | 0.49 | 0.51 | 1.28 | 1.08 | 1.00 | 3.05 | 2.55 |
|---|
| Other Long-Term Assets | | 9.92 | 9.87 | 9.75 | 9.47 | 6.80 | 6.74 | 6.54 | 6.34 | 6.18 | 6.16 |
|---|
| Total Long-Term Assets | | 56.84 | 56.05 | 55.28 | 54.52 | 53.74 | 53.68 | 52.44 | 51.36 | 52.28 | 50.82 |
|---|
| Total Assets | | 61.70 | 60.96 | 60.19 | 59.59 | 58.57 | 58.35 | 57.32 | 55.61 | 56.29 | 54.54 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.76 | 1.74 | 1.87 | 2.11 | 1.67 | 1.37 | 1.15 | 1.12 | 1.09 | 0.88 | 0.81 | 0.87 | 0.74 | 0.76 | 0.63 | 0.42 |
|---|
| Short-Term Debt | | 2.77 | 3.09 | 2.80 | 2.81 | 2.74 | 2.35 | 1.26 | 1.80 | 1.64 | 1.92 | 1.39 | 1.20 | 1.63 | 1.88 | 0.65 | 0.33 |
|---|
| Other Current Liabilities | | 1.72 | 1.89 | 1.67 | -5,066.02 | 1.43 | 1.20 | 1.20 | 1.19 | 0.87 | 0.83 | 0.79 | 1.06 | 0.91 | 1.00 | 0.53 | 0.31 |
|---|
| Current Liabilities | | 6.25 | 6.72 | 6.34 | 6.80 | 5.85 | 4.92 | 3.61 | 4.11 | 3.59 | 3.64 | 2.99 | 3.13 | 3.28 | 3.64 | 1.95 | 1.24 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.48 | 1.51 | 1.49 | 1.74 | 1.56 | 1.76 | 1.66 | 1.87 | 1.64 | 1.55 |
|---|
| Short-Term Debt | | 2.70 | 3.26 | 2.88 | 3.09 | 2.25 | 2.77 | 3.01 | 2.80 | 3.64 | 2.66 |
|---|
| Other Current Liabilities | | 2.61 | 2.10 | 2.14 | 1.89 | 1.81 | 1.72 | 1.69 | 1.67 | 1.83 | 1.58 |
|---|
| Current Liabilities | | 6.80 | 6.88 | 6.52 | 6.72 | 5.62 | 6.25 | 6.37 | 6.34 | 7.12 | 5.79 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 26.18 | 26.03 | 23.96 | 20.13 | 17.48 | 15.62 | 14.31 | 12.83 | 11.78 | 8.83 | 8.81 | 8.61 | 7.78 | 7.28 | 4.73 | 4.63 |
|---|
| Capital Leases | | 0.00 | 0.12 | 0.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 5.25 | 5.41 | 5.30 | 5.07 | 4.60 | 4.10 | 3.76 | 3.51 | 3.30 | 5.61 | 5.15 | 4.47 | 4.03 | 3.46 | 1.87 | 1.69 |
|---|
| Total Liabilities | | 43.38 | 44.40 | 41.28 | 37.60 | 33.74 | 31.88 | 28.34 | 26.60 | 24.98 | 21.19 | 20.07 | 19.65 | 18.03 | 18.91 | 11.63 | 10.71 |
| 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 | | 27.14 | 26.52 | 26.55 | 26.03 | 26.30 | 26.18 | 25.28 | 23.96 | 22.45 | 22.16 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.12 | 0.00 | 0.00 | 0.00 | 0.11 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 5.55 | 5.52 | 5.40 | 5.41 | 5.33 | 5.25 | 5.31 | 5.30 | 5.24 | 5.28 |
|---|
| Total Liabilities | | 45.52 | 45.13 | 44.70 | 44.40 | 43.37 | 43.38 | 42.62 | 41.28 | 40.45 | 38.83 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 1.82 | 1.88 | 1.80 | 1.80 | 1.79 | 1.79 | 1.73 | 1.67 | 1.67 | 1.67 | 1.67 | 1.67 | 1.67 | 1.66 | 0.98 | 0.98 |
|---|
| Retained Earnings | | 4.50 | 3.93 | 4.14 | 5.53 | 5.01 | 4.61 | 4.18 | 3.95 | 3.56 | 3.18 | 2.80 | 2.45 | 2.13 | 1.80 | 1.65 | 1.45 |
|---|
| Comprehensive Income | | -0.03 | -0.03 | -0.03 | -0.04 | -0.04 | -0.08 | -0.07 | -0.06 | -0.07 | -0.07 | -0.07 | -0.07 | -0.05 | -0.07 | -0.07 | -0.04 |
|---|
| Total Common Equity | | 14.82 | 15.04 | 14.17 | 15.47 | 14.60 | 14.06 | 12.63 | 11.49 | 11.09 | 10.71 | 10.35 | 9.98 | 9.61 | 9.24 | 4.01 | 3.81 |
| 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 | | 1.91 | 1.90 | 1.88 | 1.88 | 1.87 | 1.82 | 1.81 | 1.80 | 1.80 | 1.80 |
|---|
| Retained Earnings | | 4.37 | 4.28 | 4.20 | 3.93 | 4.12 | 4.50 | 4.41 | 4.14 | 5.67 | 5.56 |
|---|
| Comprehensive Income | | -0.02 | -0.02 | -0.02 | -0.03 | -0.03 | -0.03 | -0.03 | -0.03 | -0.02 | -0.03 |
|---|
| Total Common Equity | | 16.03 | 15.67 | 15.34 | 15.04 | 15.04 | 14.82 | 14.54 | 14.17 | 15.69 | 15.55 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 28.95 | 29.11 | 26.75 | 22.94 | 20.22 | 17.97 | 15.57 | 14.63 | 13.41 | 10.75 | 10.20 | 9.81 | 9.40 | 9.17 | 5.38 | 4.97 |
|---|
| Book Value | | 14.97 | 15.19 | 14.33 | 15.63 | 14.76 | 14.22 | 12.79 | 11.64 | 11.24 | 10.87 | 10.51 | 10.13 | 9.77 | 9.39 | 4.02 | 3.81 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
|---|
| Book Value | | 16.03 | 15.67 | 15.34 | 15.04 | 15.04 | 14.82 | 14.54 | 14.17 | 15.69 | 15.55 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -0.09 | 1.69 | 0.82 | -0.44 | 1.41 | 1.23 | 1.21 | 0.92 | 1.04 | 1.00 | 0.95 | 0.89 | 0.83 | 0.79 | 0.53 | 0.40 | 0.39 |
|---|
| Depreciation & Amortization | | 1.06 | 2.40 | 1.78 | 0.82 | 1.64 | 1.33 | 1.16 | 1.08 | 1.07 | 0.77 | 0.72 | 0.67 | 0.61 | 0.61 | 0.52 | 0.30 | 0.40 |
|---|
| Stock-Based Compensation | | 0.03 | 0.00 | 0.00 | 0.03 | 0.00 | 0.07 | 0.01 | 0.26 | 0.07 | 0.02 | 0.04 | 0.10 | 0.10 | 0.20 | 0.24 | 0.13 | 0.25 |
|---|
| Change Working Capital | | -0.19 | -0.05 | -0.31 | -0.44 | -0.12 | -0.27 | -0.21 | -0.12 | -0.15 | 0.07 | 0.09 | -0.02 | -0.33 | -0.31 | -0.11 | 0.09 | -0.12 |
|---|
| Change In Accounts Receivable | | -0.36 | -0.36 | -0.43 | 0.00 | -0.01 | -0.14 | -0.35 | -0.10 | -0.14 | -0.12 | -0.14 | -0.04 | -0.12 | -0.16 | -0.02 | 0.07 | -0.05 |
|---|
| Change In Accounts Payable | | 0.12 | 0.08 | 0.05 | -0.29 | 0.38 | -0.03 | 0.12 | 0.01 | -0.02 | 0.06 | -0.01 | -0.09 | 0.14 | -0.05 | -0.13 | 0.02 | -0.04 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | -0.01 | 0.00 | -0.01 | 0.01 | 0.03 | -0.04 | -0.01 | 0.03 | -0.01 | 0.04 |
|---|
| Other Non-cash Items | | 2.28 | 0.04 | -0.56 | 1.60 | -0.88 | -0.74 | -0.75 | -0.34 | -0.42 | -0.35 | -0.09 | -0.69 | -0.02 | -0.06 | -0.32 | -0.14 | -0.03 |
|---|
| Cash from Operations | | 1.96 | 0.00 | 0.00 | 1.65 | 2.40 | 1.96 | 1.68 | 2.01 | 1.78 | 2.00 | 2.18 | 1.42 | 1.64 | 1.66 | 1.16 | 0.97 | 1.09 |
| 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 | | 0.42 | 0.37 | 0.35 | 0.55 | 0.07 | -0.12 | 0.34 | 0.52 | -1.29 | 0.34 |
|---|
| Depreciation & Amortization | | 0.57 | 0.50 | 0.49 | 0.38 | 0.59 | 0.61 | 0.24 | 0.34 | 0.29 | 0.19 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 |
|---|
| Change Working Capital | | 0.26 | -0.27 | 0.28 | -0.33 | 0.15 | -0.30 | 0.21 | -0.38 | -0.14 | 0.12 |
|---|
| Change In Accounts Receivable | | -0.39 | 0.08 | 0.24 | -0.29 | -0.25 | -0.08 | 0.12 | -0.21 | -0.13 | -0.13 |
|---|
| Change In Accounts Payable | | 0.29 | -0.05 | -0.03 | -0.13 | 0.28 | -0.15 | 0.02 | -0.11 | 0.10 | 0.10 |
|---|
| 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 | | -0.35 | 0.49 | -0.14 | 0.49 | -0.27 | 0.31 | -0.26 | -0.35 | 1.60 | -0.05 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.48 | 0.52 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -4.52 | -4.16 | -4.48 | -4.34 | -3.44 | -3.18 | -2.94 | -2.91 | -2.52 | -2.35 | -1.98 | -1.72 | -1.60 | -1.46 | -1.47 | -1.08 | -0.95 |
|---|
| Acquisitions | | -0.93 | 0.00 | -0.07 | -0.59 | -0.74 | -0.33 | -0.24 | -0.42 | 0.19 | -0.88 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 955.63 |
|---|
| Investments | | -2.25 | -0.42 | -0.24 | -0.34 | -0.42 | -0.41 | -0.40 | -0.54 | -1.11 | -0.84 | -0.87 | -0.72 | -0.49 | -0.68 | -0.35 | -0.15 | -0.18 |
|---|
| Sales of Investment | | 0.27 | 0.44 | 0.27 | 0.40 | 0.46 | 0.45 | 0.43 | 0.57 | 1.05 | 0.83 | 0.66 | 0.80 | 0.49 | 0.63 | 0.32 | 0.15 | 0.17 |
|---|
| Other Investing Activities | | 1.29 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | -0.98 | 0.02 | 0.01 | 0.03 | 0.04 | -0.02 | 0.01 | 0.07 | 0.04 | 0.06 | -955.63 |
|---|
| Cash from Investing | | -5.40 | 0.00 | 0.00 | -4.87 | -4.13 | -3.45 | -4.13 | -3.27 | -2.39 | -3.21 | -2.15 | -1.66 | -1.59 | -1.44 | -1.47 | -1.02 | -0.96 |
| 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 | | -0.98 | -1.13 | -1.04 | -1.01 | -1.19 | -1.07 | -1.07 | -1.15 | -1.21 | -1.09 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.93 | -0.20 | -0.42 | -0.31 | 0.30 | -0.50 |
|---|
| Investments | | -0.17 | -0.13 | -0.06 | -0.06 | -0.11 | -0.05 | -0.05 | -0.04 | -0.84 | -0.59 |
|---|
| Sales of Investment | | 0.18 | 0.13 | 0.06 | 0.06 | -0.74 | 0.92 | 0.05 | 0.04 | 0.05 | 0.13 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.79 | 0.49 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.91 | -1.56 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -4.18 | 0.00 | 0.00 | 3.84 | -1.30 | -1.19 | -0.37 | -0.48 | -1.43 | -0.67 | -0.21 | -0.46 | -0.58 | -1.41 | -0.95 | -0.44 | -0.27 |
|---|
| Debt Issued | | 8.31 | 29.11 | 2.36 | 7.66 | 4.02 | 3.44 | 2.77 | 1.41 | 2.65 | 3.33 | 0.77 | 0.85 | 0.98 | 1.65 | 4.74 | 0.85 | 5.23 |
|---|
| Issuance of Common Stock | | 0.25 | 0.00 | 0.00 | 0.00 | 0.20 | 0.00 | 0.93 | 0.85 | 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 | 2.77 | 1.47 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.96 | 0.00 | 0.00 | -0.93 | -0.87 | -0.81 | -0.75 | -0.67 | -0.65 | -0.61 | -0.57 | -0.54 | -0.48 | -0.47 | -0.38 | -0.20 | -0.19 |
|---|
| Other Financing Activities | | 3.82 | 0.00 | 0.00 | -0.05 | 4.00 | 3.44 | 0.01 | 0.00 | 2.81 | 2.50 | 0.77 | 1.22 | 1.01 | 1.65 | 1.68 | 0.67 | 0.31 |
|---|
| Cash from Financing | | 3.40 | 0.00 | 0.00 | 2.87 | 2.03 | 1.44 | 2.59 | 1.17 | 0.73 | 1.21 | -0.02 | 0.22 | -0.05 | -0.22 | 0.35 | 0.03 | -0.14 |
| 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 | 0.66 | 1.28 |
|---|
| Debt Issued | | 29.84 | 0.06 | 0.34 | 0.32 | 0.57 | -0.41 | 0.67 | 1.53 | 1.32 | 2.56 |
|---|
| 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 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.23 | -0.23 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.42 | 1.04 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.21 | 0.11 | -0.04 | -0.36 | 0.30 | -0.04 | 0.15 | -0.09 | 0.12 | 0.01 | 0.01 | -0.01 | 0.00 | 0.00 | 0.04 | -0.02 | 0.00 |
|---|
| Closing Cash Balance | | 0.03 | 0.14 | 0.13 | 0.17 | 0.52 | 0.22 | 0.26 | 0.12 | 0.21 | 0.04 | 0.03 | 0.02 | 0.04 | 0.04 | 0.05 | 0.01 | 0.02 |
| 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 | | -0.12 | -0.07 | 0.24 | 0.07 | -0.08 | 0.07 | -0.23 | 0.19 | -0.20 | 0.00 |
|---|
| Closing Cash Balance | | 0.14 | 0.37 | 0.44 | 0.20 | 0.13 | 0.20 | 0.13 | 0.36 | -0.01 | 0.18 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -2.56 | -0.05 | -2.32 | -2.69 | -1.04 | -1.21 | -1.26 | -0.90 | -0.74 | -0.34 | 0.20 | -0.30 | 0.03 | 0.21 | -0.31 | -0.11 | 0.14 |
|---|
| Real Free Cash Flow | | -2.59 | -0.05 | -2.32 | -2.72 | -1.04 | -1.28 | -1.27 | -1.16 | -0.81 | -0.37 | 0.16 | -0.40 | -0.07 | 0.01 | -0.56 | -0.23 | -0.11 |
| 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 | | -0.07 | -0.03 | 0.02 | 0.03 | -0.55 | -0.52 | -0.40 | -0.86 | -0.73 | -0.56 |
|---|
| Real Free Cash Flow | | -0.07 | -0.03 | 0.02 | 0.03 | -0.55 | -0.52 | -0.40 | -0.86 | -0.76 | -0.56 |