ETR
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| Total Revenues | | 12.95 | 12.95 | 11.88 | 12.15 | 13.76 |
|---|
| Cost of Revenues | | 7.93 | 9.07 | 6.14 | 6.82 | 8.49 |
|---|
| Gross Profit | | 5.02 | 3.87 | 5.74 | 5.33 | 5.28 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 2.96 | 3.81 | 3.33 | 2.85 | 2.74 | 3.39 | 2.95 | 2.79 | 2.72 | 3.60 |
|---|
| Cost of Revenues | | 2.29 | 2.47 | 1.77 | 1.40 | 1.49 | 1.62 | 1.46 | 1.57 | 1.72 | 1.81 |
|---|
| Gross Profit | | 0.67 | 1.34 | 1.56 | 1.45 | 1.25 | 1.77 | 1.49 | 1.22 | 1.00 | 1.79 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
|---|
| Depreciation & Amortization | | 2.54 | 2.54 | 2.44 | 2.24 | 1.95 |
|---|
| Total Operating Expenses | | 1.89 | 0.82 | 3.09 | 2.71 | 3.39 |
|---|
| Operating Income | | 3.13 | 3.05 | 2.65 | 2.62 | 2.05 |
| 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 | 0.01 | 0.01 |
|---|
| Depreciation & Amortization | | 0.64 | 0.65 | 0.63 | 0.62 | 0.62 | 0.61 | 0.61 | 0.60 | 0.58 | 0.55 |
|---|
| Total Operating Expenses | | 0.19 | 0.23 | 0.72 | 0.75 | 0.58 | 0.64 | 0.87 | 0.99 | 0.74 | 0.61 |
|---|
| Operating Income | | 0.48 | 1.11 | 0.84 | 0.70 | 0.67 | 1.13 | 0.62 | 0.24 | 0.26 | 1.14 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| Interest Income | | 0.32 | 0.32 | 0.30 | 0.16 | -0.08 |
|---|
| Interest Expense | | 1.34 | 1.34 | 1.15 | 1.01 | 0.99 |
|---|
| Other Expense | | -0.86 | -0.78 | -1.21 | -0.95 | -0.99 |
|---|
| IBT | | 2.27 | 2.27 | 1.44 | 1.67 | 1.06 |
|---|
| Income Tax Expense | | 0.50 | 0.50 | 0.38 | -0.69 | -0.04 |
|---|
| Net Income | | 1.77 | 1.77 | 1.06 | 2.36 | 1.10 |
| 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 | | 0.17 | 0.03 | 0.09 | 0.03 | 0.01 | 0.06 | 0.07 | 0.15 | 0.07 | 0.00 |
|---|
| Interest Expense | | 0.57 | 0.11 | 0.32 | 0.33 | 0.30 | 0.30 | 0.29 | 0.27 | 0.25 | 0.26 |
|---|
| Other Expense | | -0.19 | -0.20 | -0.23 | -0.24 | -0.27 | -0.26 | -0.53 | -0.14 | -0.24 | -0.25 |
|---|
| IBT | | 0.29 | 0.90 | 0.61 | 0.46 | 0.40 | 0.86 | 0.09 | 0.10 | 0.01 | 0.90 |
|---|
| Income Tax Expense | | 0.05 | 0.21 | 0.14 | 0.10 | 0.11 | 0.22 | 0.03 | 0.02 | -0.97 | 0.23 |
|---|
| Net Income | | 0.24 | 0.70 | 0.47 | 0.36 | 0.29 | 0.65 | 0.05 | 0.08 | 0.99 | 0.67 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| EPS | | $0.00 | $0.00 | $0.00 | $11.14 | $5.40 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $11.10 | $5.37 |
|---|
| Shares Outstanding | | 0.45 | 0.44 | 0.43 | 0.21 | 0.20 |
|---|
| Diluted Shares Outstanding | | 0.46 | 0.45 | 0.43 | 0.21 | 0.21 |
| 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 | $4.66 | $3.15 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $4.64 | $3.14 |
|---|
| Shares Outstanding | | 0.45 | 0.44 | 0.44 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.21 | 0.21 |
|---|
| Diluted Shares Outstanding | | 0.46 | 0.45 | 0.45 | 0.44 | 0.44 | 0.43 | 0.43 | 0.43 | 0.21 | 0.21 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 |
| Cash And Equivalents | | 1.36 | 0.86 | 0.13 | 0.22 |
|---|
| Short Term Investments | | 1.27 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 1.36 | 0.86 | 0.13 | 0.22 |
|---|
| Accounts Receivable | | 1.58 | 1.39 | 1.39 | 1.50 |
|---|
| Inventory | | 1.75 | 1.80 | 1.61 | 1.33 |
|---|
| Other Current Assets | | 0.25 | 0.35 | 0.52 | 0.19 |
|---|
| Total Current Assets | | 4.93 | 4.40 | 3.66 | 4.10 |
| 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 | | 1.52 | 1.18 | 1.51 | 0.86 | 1.41 | 1.36 | 1.29 | 0.13 | 1.52 | 1.19 |
|---|
| 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 | | 1.52 | 1.18 | 1.51 | 0.86 | 1.41 | 1.36 | 1.29 | 0.13 | 1.52 | 1.19 |
|---|
| Accounts Receivable | | 1.78 | 1.67 | 1.34 | 1.39 | 1.67 | 1.58 | 1.29 | 1.39 | 1.71 | 1.43 |
|---|
| Inventory | | 1.66 | 1.80 | 1.70 | 1.80 | 1.78 | 1.75 | 1.68 | 1.61 | 1.54 | 1.50 |
|---|
| Other Current Assets | | 0.60 | 0.35 | 0.56 | 0.35 | 0.36 | 0.25 | 0.23 | 0.52 | 0.55 | 0.57 |
|---|
| Total Current Assets | | 5.56 | 4.99 | 5.11 | 4.40 | 5.22 | 4.93 | 4.49 | 3.66 | 5.33 | 4.69 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 |
| Net Property, Plant & Equipment | | 45.59 | 47.85 | 44.25 | 42.95 |
|---|
| Goodwill | | 0.37 | 0.37 | 0.37 | 0.38 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 5.67 | 5.64 | 4.93 | 4.12 |
|---|
| Other Long-Term Assets | | 6.19 | 6.52 | 6.47 | 6.97 |
|---|
| Total Long-Term Assets | | 57.83 | 60.39 | 56.04 | 54.50 |
|---|
| Total Assets | | 62.77 | 64.79 | 59.70 | 58.60 |
| 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 | | 51.28 | 50.47 | 49.14 | 47.85 | 46.86 | 45.59 | 44.92 | 44.32 | 43.78 | 43.38 |
|---|
| Goodwill | | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.38 | 0.38 |
|---|
| 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 | | 6.19 | 5.92 | 5.53 | 5.64 | 5.61 | 5.34 | 5.24 | 4.86 | 4.42 | 4.56 |
|---|
| Other Long-Term Assets | | 6.51 | 6.61 | 6.44 | 6.52 | 6.38 | 6.31 | 6.33 | 6.47 | 6.60 | 6.64 |
|---|
| Total Long-Term Assets | | 64.38 | 63.40 | 61.51 | 60.39 | 59.24 | 57.62 | 56.87 | 56.04 | 55.22 | 55.02 |
|---|
| Total Assets | | 69.85 | 68.38 | 66.62 | 64.79 | 64.46 | 62.77 | 61.63 | 59.70 | 60.55 | 59.72 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 |
| Accounts Payable | | 0.78 | 1.93 | 1.57 | 1.78 |
|---|
| Short-Term Debt | | 2.45 | 2.31 | 3.24 | 3.14 |
|---|
| Other Current Liabilities | | 1.80 | 0.96 | 0.71 | 1.03 |
|---|
| Current Liabilities | | 5.49 | 6.11 | 6.40 | 6.37 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 2.18 | 2.13 | 1.81 | 1.93 | 1.52 | 1.31 | 1.19 | 1.57 | 1.34 | 1.42 |
|---|
| Short-Term Debt | | 3.38 | 2.29 | 2.66 | 2.31 | 2.44 | 2.45 | 4.09 | 3.24 | 2.88 | 2.96 |
|---|
| Other Current Liabilities | | 1.15 | 0.69 | 1.26 | 0.96 | 0.86 | 0.81 | 0.78 | 0.71 | 1.11 | 1.10 |
|---|
| Current Liabilities | | 7.79 | 6.51 | 6.20 | 6.11 | 5.86 | 5.49 | 6.88 | 6.40 | 5.85 | 5.88 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 |
| Long-Term Debt | | 26.30 | 26.61 | 23.01 | 23.62 |
|---|
| Capital Leases | | 0.00 | 0.43 | 0.22 | 0.10 |
|---|
| Def. Tax Liability | | 4.52 | 4.66 | 4.45 | 5.03 |
|---|
| Total Liabilities | | 47.87 | 49.61 | 44.74 | 45.53 |
| 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 | | 27.06 | 28.11 | 28.26 | 26.61 | 26.56 | 26.30 | 24.31 | 23.23 | 24.66 | 24.32 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.43 | 0.00 | 0.00 | 0.00 | 0.22 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 5.59 | 4.92 | 4.78 | 4.66 | 4.75 | 4.52 | 4.44 | 4.45 | 5.27 | 5.08 |
|---|
| Total Liabilities | | 52.87 | 52.07 | 51.34 | 49.61 | 49.32 | 48.08 | 47.06 | 44.96 | 46.73 | 46.35 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 |
| Common Stock | | 0.00 | 0.01 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 11.58 | 12.01 | 11.94 | 10.50 |
|---|
| Comprehensive Income | | 0.08 | 0.04 | -0.16 | -0.19 |
|---|
| Total Common Equity | | 14.79 | 15.12 | 14.66 | 12.97 |
| 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 | 7.80 | 7.84 | 7.81 | 7.79 | 7.77 | 7.80 | 7.65 | 7.64 |
|---|
| Retained Earnings | | 12.75 | 12.33 | 12.12 | 12.01 | 11.99 | 11.58 | 11.77 | 11.94 | 11.19 | 10.75 |
|---|
| Comprehensive Income | | 0.03 | 0.03 | 0.04 | 0.04 | 0.08 | 0.08 | -0.17 | -0.16 | -0.20 | -0.19 |
|---|
| Total Common Equity | | 16.88 | 16.21 | 15.19 | 15.12 | 15.03 | 14.57 | 14.46 | 14.66 | 13.69 | 13.24 |
| Other |
|
TTM |
2024 | 2023 | 2022 |
| Total Debt | | 28.75 | 28.92 | 26.25 | 26.76 |
|---|
| Book Value | | 14.90 | 15.18 | 14.96 | 13.06 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.09 | 0.10 | 0.10 | 0.07 | 0.11 | 0.11 | 0.12 | 0.09 | 0.13 | 0.13 |
|---|
| Book Value | | 16.88 | 16.21 | 15.19 | 15.12 | 15.03 | 14.57 | 14.46 | 14.66 | 13.69 | 13.24 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| Net Income | | 1.79 | 1.76 | 1.06 | 2.36 | 1.10 |
|---|
| Depreciation & Amortization | | 2.33 | 2.54 | 2.44 | 2.24 | 2.19 |
|---|
| Stock-Based Compensation | | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | -0.20 | -0.19 | 0.24 | 0.35 | -1.74 |
|---|
| Change In Accounts Receivable | | 0.01 | -0.08 | 0.00 | 0.00 | -0.04 |
|---|
| Change In Accounts Payable | | -0.02 | 0.04 | 0.11 | -0.14 | -0.10 |
|---|
| Change In Inventories | | 0.02 | 0.04 | 0.02 | -0.05 | 0.01 |
|---|
| Other Non-cash Items | | 3.47 | 0.03 | 0.43 | 0.04 | 1.08 |
|---|
| Cash from Operations | | 4.01 | 0.00 | 0.00 | 4.29 | 2.59 |
| 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 | | 0.24 | -0.65 | 0.47 | 0.36 | 0.29 | 0.65 | 0.05 | 0.08 | 0.99 | 0.67 |
|---|
| Depreciation & Amortization | | 0.64 | -1.16 | 0.63 | 0.62 | 0.62 | 0.61 | 0.61 | 0.60 | 0.58 | 0.55 |
|---|
| Stock-Based Compensation | | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Change Working Capital | | 0.17 | 0.16 | 0.02 | -0.54 | 0.29 | 0.46 | 0.01 | -0.27 | 0.13 | -0.08 |
|---|
| Change In Accounts Receivable | | 0.31 | -0.11 | -0.33 | 0.05 | 0.28 | 0.29 | -0.30 | 0.11 | 0.36 | -0.17 |
|---|
| Change In Accounts Payable | | 0.02 | 0.07 | 0.14 | -0.01 | 0.25 | 0.01 | 0.14 | -0.29 | 0.17 | -0.04 |
|---|
| Change In Inventories | | 0.02 | 0.03 | -0.01 | 0.00 | -0.01 | 0.02 | 0.01 | 0.01 | -0.01 | 0.01 |
|---|
| Other Non-cash Items | | 0.00 | 4.05 | 0.00 | 0.00 | 0.10 | -0.39 | 0.31 | 0.12 | 0.25 | 0.04 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.06 | 1.41 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| Capital Expenditure | | -4.72 | -7.94 | -5.97 | -4.65 | -5.29 |
|---|
| Acquisitions | | 1.14 | 0.86 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | -2.00 | -1.76 | -2.91 | 0.00 | -1.71 |
|---|
| Sales of Investment | | 1.85 | 1.51 | 2.81 | 0.00 | 1.64 |
|---|
| Other Investing Activities | | -0.91 | 0.00 | 0.00 | 0.02 | -0.35 |
|---|
| Cash from Investing | | -4.65 | 0.00 | 0.00 | -4.63 | -5.71 |
| 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 | | -2.21 | 2.75 | -2.05 | -1.75 | -1.91 | -1.56 | -1.19 | -1.27 | -1.14 | -1.13 |
|---|
| Acquisitions | | 0.35 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.20 | -1.06 |
|---|
| Investments | | -0.50 | 0.07 | -0.37 | -0.41 | -1.11 | 0.67 | -0.74 | -0.53 | -0.31 | -0.41 |
|---|
| Sales of Investment | | 0.37 | -1.23 | 0.30 | 0.41 | 1.08 | 0.52 | 0.71 | 0.49 | 0.28 | 0.37 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2.07 | 1.10 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.05 | -1.13 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| Debt Repaid | | -4.03 | 0.00 | 0.00 | -0.55 | -6.00 |
|---|
| Debt Issued | | 5.50 | 28.92 | 2.67 | 0.04 | 32.76 |
|---|
| Issuance of Common Stock | | 0.18 | 0.00 | 0.00 | 0.14 | 0.88 |
|---|
| Repurchase of Common Stock | | -2.48 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.97 | 0.00 | 0.00 | -0.94 | -0.86 |
|---|
| Other Financing Activities | | 0.15 | 0.00 | 0.00 | 1.59 | 8.88 |
|---|
| Cash from Financing | | 0.80 | 0.00 | 0.00 | 0.24 | 2.91 |
| 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 | -1.30 | 0.25 |
|---|
| Debt Issued | | 30.34 | -0.07 | -0.52 | 2.01 | -0.08 | 0.25 | 0.35 | 2.15 | 0.01 | 0.50 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.14 | 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 | -0.24 | -0.23 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.40 | 0.05 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| Net Change in Cash | | 0.16 | -0.81 | 0.73 | -0.09 | -0.22 |
|---|
| Closing Cash Balance | | 1.36 | 0.05 | 0.86 | 0.13 | 0.22 |
| 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 | | -1.47 | -1.09 | -1.35 | 0.65 | -0.55 | 0.06 | 0.06 | 1.16 | -1.39 | 0.33 |
|---|
| Closing Cash Balance | | 0.05 | 0.08 | 0.16 | 1.51 | 0.86 | 1.41 | 1.36 | 1.29 | 0.13 | 1.52 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| Free Cash Flow | | -0.71 | -2.79 | -1.48 | -0.42 | -2.70 |
|---|
| Real Free Cash Flow | | -0.74 | -2.79 | -1.48 | -0.42 | -2.70 |
| 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 | | -1.00 | 0.21 | -0.79 | -1.17 | -0.57 | 0.00 | -0.17 | -0.75 | -0.07 | 0.28 |
|---|
| Real Free Cash Flow | | -1.00 | 0.23 | -0.79 | -1.17 | -0.57 | -0.01 | -0.18 | -0.76 | -0.08 | 0.27 |