FERG
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 | | 31.78 | 30.76 | 29.64 | 29.73 | 28.57 | 22.79 | 21.82 | 22.01 | 20.75 | 20.01 | 19.07 | 20.80 | 22.20 | 20.05 | 21.08 | 22.25 | 20.73 |
|---|
| Cost of Revenues | | 22.02 | 21.33 | 20.58 | 20.71 | 19.81 | 15.81 | 15.40 | 15.55 | 14.71 | 14.22 | 13.68 | 14.98 | 16.00 | 14.48 | 15.28 | 16.04 | 15.00 |
|---|
| Gross Profit | | 9.77 | 9.44 | 9.05 | 9.03 | 8.76 | 6.98 | 6.42 | 6.46 | 6.04 | 5.79 | 5.39 | 5.82 | 6.20 | 5.57 | 5.81 | 6.21 | 5.73 |
| Revenue |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Revenues | | 7.50 | 8.17 | 8.50 | 7.62 | 6.87 | 7.77 | 7.95 | 7.31 | 6.67 | 7.71 |
|---|
| Cost of Revenues | | 5.29 | 5.66 | 5.80 | 5.26 | 4.83 | 5.43 | 5.49 | 5.08 | 4.64 | 5.38 |
|---|
| Gross Profit | | 2.21 | 2.51 | 2.69 | 2.36 | 2.04 | 2.34 | 2.46 | 2.23 | 2.03 | 2.33 |
| 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 | 5.92 | 5.64 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.93 |
|---|
| Depreciation & Amortization | | 0.38 | 0.37 | 0.34 | 0.32 | 0.30 | 0.58 | 0.72 | 0.29 | 0.25 | 0.44 | 0.38 | 0.65 | 0.26 | 0.34 | 0.85 | 0.37 | 1.01 |
|---|
| Total Operating Expenses | | 6.87 | 6.83 | 6.40 | 6.24 | 5.94 | 4.94 | 4.88 | 5.06 | 4.68 | 4.49 | 4.25 | 4.57 | 5.02 | 4.55 | 4.86 | 5.33 | 5.37 |
|---|
| Operating Income | | 2.90 | 2.61 | 2.65 | 2.66 | 2.82 | 2.03 | 1.42 | 1.40 | 1.36 | 1.61 | 1.01 | 0.87 | 1.23 | 0.76 | 0.33 | 0.75 | -0.31 |
| Operating Income |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| 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 | | 0.10 | 0.09 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 |
|---|
| Total Operating Expenses | | 1.61 | 1.74 | 1.77 | 1.75 | 1.63 | 1.68 | 1.65 | 1.61 | 1.55 | 1.59 |
|---|
| Operating Income | | 0.60 | 0.77 | 0.93 | 0.61 | 0.41 | 0.67 | 0.81 | 0.63 | 0.48 | 0.74 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.00 | 0.00 | 0.00 | 0.18 | 0.00 | 0.00 | 0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 | 0.02 |
|---|
| Interest Expense | | 0.19 | 0.19 | 0.18 | 0.18 | 0.11 | 0.15 | 0.15 | 0.07 | 0.05 | 0.07 | 0.07 | 0.06 | 0.08 | 0.06 | 0.05 | 0.11 | 0.12 |
|---|
| Other Expense | | -0.22 | -0.18 | -0.19 | -0.20 | -0.11 | -0.14 | -0.16 | -0.08 | -0.17 | -0.06 | -0.05 | -0.07 | -0.05 | -0.29 | -0.02 | -0.11 | -0.93 |
|---|
| IBT | | 2.68 | 2.42 | 2.46 | 2.46 | 2.71 | 1.89 | 1.26 | 1.32 | 1.19 | 1.55 | 0.96 | 0.79 | 1.18 | 0.72 | 0.31 | 0.64 | -0.51 |
|---|
| Income Tax Expense | | 0.61 | 0.57 | 0.73 | 0.58 | 0.61 | 0.24 | 0.31 | 0.26 | 0.35 | 0.38 | 0.31 | 0.29 | 0.33 | 0.27 | 0.22 | 0.18 | 0.06 |
|---|
| Net Income | | 2.07 | 1.86 | 1.74 | 1.89 | 2.12 | 1.51 | 0.96 | 1.11 | 1.27 | 1.03 | 0.87 | 0.33 | 0.85 | 0.46 | 0.09 | 0.44 | -0.53 |
| Net Income |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Interest Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.05 |
|---|
| Other Expense | | -0.06 | -0.06 | -0.05 | -0.05 | -0.04 | -0.04 | -0.05 | -0.04 | -0.04 | -0.05 |
|---|
| IBT | | 0.53 | 0.71 | 0.87 | 0.56 | 0.37 | 0.62 | 0.76 | 0.58 | 0.43 | 0.69 |
|---|
| Income Tax Expense | | 0.15 | 0.14 | 0.17 | 0.15 | 0.09 | 0.15 | 0.31 | 0.14 | 0.11 | 0.17 |
|---|
| Net Income | | 0.39 | 0.57 | 0.70 | 0.41 | 0.28 | 0.47 | 0.45 | 0.44 | 0.32 | 0.52 |
| 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 | $9.15 | $9.75 | $6.59 | $4.28 | $4.81 | $5.16 | $3.86 | $3.58 | $1.35 | $3.39 | $1.73 | $0.34 | $1.79 | $-2.16 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $9.12 | $9.69 | $6.55 | $4.24 | $4.78 | $5.12 | $3.84 | $3.55 | $1.35 | $3.37 | $1.71 | $0.34 | $1.78 | $-2.16 |
|---|
| Shares Outstanding | | 0.20 | 0.20 | 0.20 | 0.21 | 0.22 | 0.22 | 0.22 | 0.23 | 0.25 | 0.24 | 0.24 | 0.25 | 0.25 | 0.26 | 0.26 | 0.25 | 0.25 |
|---|
| Diluted Shares Outstanding | | 0.20 | 0.20 | 0.20 | 0.21 | 0.22 | 0.22 | 0.22 | 0.23 | 0.25 | 0.24 | 0.24 | 0.25 | 0.25 | 0.26 | 0.26 | 0.25 | 0.25 |
| Per Share Data |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| 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 | | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 |
|---|
| Diluted Shares Outstanding | | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.57 | 0.67 | 0.57 | 0.60 | 0.77 | 1.34 | 2.12 | 1.13 | 0.83 | 2.51 | 1.24 | 1.72 | 0.41 | 0.52 | 1.28 | 0.66 | 1.04 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 |
|---|
| Total Cash & ST Investments | | 0.57 | 0.67 | 0.57 | 0.60 | 0.77 | 1.34 | 2.12 | 1.14 | 0.83 | 2.51 | 1.24 | 1.72 | 0.41 | 0.52 | 1.28 | 0.66 | 1.04 |
|---|
| Accounts Receivable | | 3.60 | 3.96 | 3.60 | 3.60 | 3.61 | 0.00 | 0.00 | 0.00 | -0.09 | -0.08 | -0.08 | 0.00 | 0.01 | 0.02 | 0.01 | 3.24 | 3.22 |
|---|
| Inventory | | 4.19 | 4.49 | 4.19 | 3.90 | 4.33 | 3.43 | 2.88 | 2.82 | 2.52 | 2.39 | 2.67 | 2.63 | 2.77 | 2.62 | 2.52 | 2.62 | 2.53 |
|---|
| Other Current Assets | | 1.02 | 1.02 | 1.05 | 1.93 | 0.83 | 0.00 | 0.00 | 0.00 | 3.34 | 4.54 | 3.08 | 3.32 | 3.41 | 3.20 | 3.07 | 0.98 | 0.00 |
|---|
| Total Current Assets | | 9.41 | 10.15 | 9.41 | 9.08 | 9.55 | 8.10 | 8.08 | 7.20 | 6.60 | 9.36 | 6.91 | 7.68 | 6.59 | 6.36 | 6.88 | 7.49 | 6.79 |
| Current Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Cash And Equivalents | | 0.67 | 0.56 | 0.82 | 0.65 | 0.57 | 0.76 | 0.70 | 0.81 | 0.60 | 0.63 |
|---|
| 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 | | 0.67 | 0.56 | 0.82 | 0.65 | 0.57 | 0.76 | 0.70 | 0.81 | 0.60 | 0.63 |
|---|
| Accounts Receivable | | 3.96 | 3.75 | 3.20 | 3.64 | 3.60 | 3.53 | 3.09 | 3.60 | 3.60 | 3.38 |
|---|
| Inventory | | 4.49 | 4.55 | 4.27 | 4.39 | 4.19 | 4.12 | 3.97 | 4.11 | 3.90 | 4.09 |
|---|
| Other Current Assets | | 1.02 | 0.92 | 0.94 | 0.94 | 1.05 | 0.91 | 0.85 | 0.96 | 1.93 | 1.60 |
|---|
| Total Current Assets | | 10.15 | 9.78 | 9.23 | 9.63 | 9.41 | 9.31 | 8.62 | 9.47 | 9.08 | 8.91 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 3.32 | 3.61 | 3.32 | 3.07 | 2.58 | 2.20 | 2.50 | 1.35 | 1.09 | 1.06 | 1.89 | 1.82 | 2.07 | 1.92 | 1.88 | 2.05 | 2.21 |
|---|
| Goodwill | | 2.36 | 2.46 | 2.36 | 2.24 | 2.05 | 1.76 | 1.72 | 1.66 | 1.41 | 1.17 | 1.19 | 1.27 | 1.54 | 1.45 | 1.35 | 0.00 | 2.11 |
|---|
| Intangible Assets | | 0.75 | 0.73 | 0.75 | 0.78 | 0.78 | 0.55 | 0.52 | 0.42 | 0.31 | 0.24 | 0.27 | 0.30 | 0.48 | 0.45 | 0.47 | 2.67 | 0.73 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.06 | 0.00 | 0.17 | 0.00 | 0.01 | 0.01 | -0.02 | 0.00 | 0.00 | -0.01 |
|---|
| Other Long-Term Assets | | 0.55 | 0.78 | 0.55 | 1.31 | 0.53 | 0.58 | 0.41 | 0.54 | 0.61 | 0.33 | 0.34 | 0.41 | 0.51 | 0.33 | 0.33 | 0.32 | 0.41 |
|---|
| Total Long-Term Assets | | 7.16 | 7.58 | 7.16 | 6.92 | 6.11 | 5.38 | 5.38 | 4.19 | 3.55 | 3.13 | 3.86 | 3.99 | 4.82 | 4.37 | 4.34 | 5.43 | 5.90 |
|---|
| Total Assets | | 16.57 | 17.73 | 16.57 | 15.99 | 15.66 | 13.49 | 13.46 | 11.39 | 10.15 | 12.49 | 10.77 | 11.67 | 11.41 | 10.73 | 11.22 | 12.93 | 12.69 |
| Long-Term Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Property, Plant & Equipment | | 3.61 | 3.51 | 3.45 | 3.39 | 3.32 | 3.20 | 3.20 | 3.15 | 3.07 | 2.86 |
|---|
| Goodwill | | 2.46 | 2.43 | 2.36 | 2.36 | 2.36 | 2.33 | 2.26 | 2.24 | 2.24 | 2.09 |
|---|
| Intangible Assets | | 0.73 | 0.75 | 0.70 | 0.72 | 0.75 | 0.77 | 0.76 | 0.76 | 0.78 | 0.66 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.56 | 0.61 | 0.61 | 0.57 | 0.55 | 0.54 | 0.55 | 0.50 | 1.31 | 1.24 |
|---|
| Total Long-Term Assets | | 7.58 | 7.49 | 7.31 | 7.23 | 7.16 | 7.14 | 7.07 | 6.95 | 6.92 | 6.46 |
|---|
| Total Assets | | 17.73 | 17.27 | 16.53 | 16.86 | 16.57 | 16.46 | 15.69 | 16.42 | 15.99 | 15.36 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 3.41 | 3.58 | 3.41 | 3.41 | 3.61 | 4.02 | 3.59 | 3.80 | 3.34 | 3.00 | 3.48 | 3.56 | 3.82 | 3.73 | 3.52 | 2.78 | 4.20 |
|---|
| Short-Term Debt | | 0.55 | 0.85 | 0.55 | 0.42 | 0.90 | 0.45 | 0.81 | 0.05 | 0.39 | 2.14 | 0.93 | 1.57 | 0.28 | 0.10 | 0.18 | 0.34 | 0.50 |
|---|
| Other Current Liabilities | | 1.26 | 1.60 | 1.26 | 1.60 | 1.12 | 0.38 | 0.35 | 0.33 | 1.03 | 1.98 | 0.96 | 1.14 | 1.10 | 0.04 | 1.15 | 1.33 | 0.04 |
|---|
| Current Liabilities | | 5.22 | 6.03 | 5.22 | 5.43 | 5.80 | 4.84 | 4.75 | 4.18 | 4.02 | 6.45 | 4.69 | 5.57 | 4.40 | 4.18 | 4.05 | 4.44 | 5.21 |
| Current Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Accounts Payable | | 3.58 | 3.78 | 3.03 | 3.43 | 3.41 | 3.64 | 2.99 | 3.56 | 3.41 | 3.30 |
|---|
| Short-Term Debt | | 0.85 | 0.83 | 0.82 | 0.96 | 0.55 | 0.53 | 0.53 | 0.43 | 0.42 | 0.40 |
|---|
| Other Current Liabilities | | 1.60 | 1.37 | 1.21 | 1.35 | 1.26 | 1.36 | 1.27 | 1.55 | 1.60 | 1.43 |
|---|
| Current Liabilities | | 6.03 | 5.97 | 5.06 | 5.74 | 5.22 | 5.53 | 4.79 | 5.54 | 5.43 | 5.13 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 4.97 | 5.12 | 4.97 | 4.84 | 4.56 | 3.36 | 3.71 | 2.30 | 1.53 | 1.10 | 1.59 | 1.46 | 1.40 | 1.14 | 1.14 | 1.28 | 1.32 |
|---|
| Capital Leases | | 1.59 | 1.37 | 1.59 | 1.13 | 1.52 | 1.09 | 1.36 | 0.01 | 0.01 | 0.01 | 0.04 | 0.05 | 0.07 | 0.09 | 0.08 | 0.00 | 0.12 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.06 | 0.04 | 0.01 | 0.09 | 0.08 | 0.16 | 0.22 | 0.22 | 0.27 | 0.21 |
|---|
| Total Liabilities | | 10.96 | 11.90 | 10.96 | 10.96 | 11.00 | 8.68 | 9.09 | 7.04 | 6.09 | 7.97 | 6.94 | 7.61 | 6.53 | 6.08 | 6.29 | 7.39 | 7.89 |
| Long-Term Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Long-Term Debt | | 5.12 | 5.00 | 5.21 | 4.68 | 4.97 | 4.67 | 4.76 | 4.84 | 4.84 | 4.83 |
|---|
| Capital Leases | | 1.37 | 1.73 | 1.67 | 1.24 | 1.59 | 1.16 | 1.17 | 1.17 | 1.13 | 1.00 |
|---|
| 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 | | 11.90 | 11.73 | 11.04 | 11.20 | 10.96 | 10.94 | 10.27 | 11.06 | 10.96 | 10.64 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.03 | 0.00 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.05 | 0.04 | 0.04 | 0.05 | 0.05 | 0.04 | 0.04 | 0.05 | 0.38 |
|---|
| Retained Earnings | | 9.59 | 6.78 | 9.59 | 8.56 | 7.59 | 6.16 | 5.55 | 0.00 | 0.00 | 3.55 | 0.00 | 4.24 | 4.70 | 4.13 | 4.46 | 4.86 | 2.14 |
|---|
| Comprehensive Income | | 0.00 | -0.97 | -0.93 | -0.89 | -0.83 | 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 Common Equity | | 5.62 | 5.83 | 5.62 | 5.04 | 4.67 | 4.81 | 4.37 | 4.35 | 4.06 | 4.52 | 3.84 | 4.06 | 4.88 | 4.65 | 4.92 | 5.54 | 4.80 |
| Total Common Equity |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
|---|
| Retained Earnings | | 6.78 | 6.24 | 6.00 | 5.89 | 9.59 | 9.30 | 9.02 | 8.86 | 8.56 | 8.13 |
|---|
| Comprehensive Income | | -0.97 | -0.92 | -0.96 | -0.93 | -0.93 | -0.91 | -0.90 | -0.92 | -0.89 | -0.84 |
|---|
| Total Common Equity | | 5.83 | 5.53 | 5.49 | 5.66 | 5.62 | 5.52 | 5.42 | 5.36 | 5.04 | 4.72 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 5.52 | 5.97 | 5.52 | 4.84 | 5.45 | 3.80 | 4.52 | 2.35 | 1.91 | 3.24 | 2.52 | 3.03 | 1.68 | 1.24 | 1.32 | 1.62 | 1.82 |
|---|
| Book Value | | 5.62 | 5.83 | 5.62 | 5.04 | 4.67 | 4.81 | 4.37 | 4.35 | 4.06 | 4.52 | 3.83 | 4.07 | 4.88 | 4.65 | 4.92 | 5.54 | 4.80 |
| Other |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 5.83 | 5.53 | 5.49 | 5.66 | 5.62 | 5.52 | 5.42 | 5.36 | 5.04 | 4.72 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.74 | 1.86 | 1.74 | 1.89 | 2.12 | 1.51 | 0.96 | 1.11 | 1.27 | 1.03 | 0.86 | 0.33 | 0.85 | 0.46 | 0.09 | 0.75 | -0.27 |
|---|
| Depreciation & Amortization | | 0.34 | 0.37 | 0.34 | 0.32 | 0.30 | 0.56 | 0.60 | 0.29 | 0.25 | 0.44 | 0.38 | 0.65 | 0.26 | 0.34 | 0.85 | 0.37 | 1.01 |
|---|
| Stock-Based Compensation | | 0.05 | 0.00 | 0.05 | 0.05 | 0.06 | 0.07 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.00 | 0.01 |
|---|
| Change Working Capital | | -0.41 | -0.59 | -0.35 | 0.43 | -1.33 | -0.63 | 0.20 | -0.10 | -0.37 | -0.14 | -0.06 | -0.09 | -0.30 | 0.00 | -0.10 | -1.18 | 0.30 |
|---|
| Change In Accounts Receivable | | 0.11 | -0.32 | -0.10 | 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 |
|---|
| Change In Accounts Payable | | 0.11 | 0.28 | 0.44 | 0.44 | 0.44 | 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 | | -0.25 | -0.27 | -0.25 | 0.61 | -0.93 | -0.83 | 0.02 | -0.17 | -0.10 | -0.13 | -0.05 | -0.18 | -0.12 | -0.07 | -0.09 | -0.27 | 0.02 |
|---|
| Other Non-cash Items | | -0.50 | 0.27 | 0.10 | -0.01 | 0.00 | 0.15 | 0.14 | 0.07 | 0.06 | 0.05 | 0.04 | 0.05 | 0.05 | 0.04 | 0.05 | -0.28 | 0.07 |
|---|
| Cash from Operations | | 1.87 | 0.00 | 0.00 | 2.72 | 1.15 | 1.54 | 1.87 | 1.29 | 1.04 | 0.99 | 1.04 | 1.07 | 0.76 | 0.63 | 1.01 | -0.33 | 1.14 |
| Cash Flow From Operating Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Income | | 0.39 | 0.57 | 0.70 | 0.41 | 0.28 | 0.47 | 0.45 | 0.44 | 0.32 | 0.52 |
|---|
| Depreciation & Amortization | | 0.10 | 0.09 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 |
|---|
| Stock-Based Compensation | | 0.00 | 0.06 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 |
|---|
| Change Working Capital | | -0.16 | -0.39 | 0.05 | 0.17 | 0.61 | -0.22 | -0.20 | 0.11 | -0.11 | -0.05 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.50 | 0.00 | -0.21 | -0.46 | 0.60 | -0.03 |
|---|
| Change In Accounts Payable | | -0.96 | -0.37 | 0.00 | 0.83 | 0.00 | -0.17 | -0.10 | 0.74 | -0.66 | 0.03 |
|---|
| Change In Inventories | | 0.24 | -0.12 | 0.05 | -0.23 | 0.11 | -0.20 | -0.06 | -0.14 | 0.17 | -0.22 |
|---|
| Other Non-cash Items | | -0.92 | 0.00 | -0.31 | 0.03 | -0.64 | -0.01 | 0.01 | 0.00 | 0.00 | -0.73 |
|---|
| 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 | | -0.37 | -0.31 | -0.37 | -0.44 | -0.29 | -0.25 | -0.30 | -0.42 | -0.30 | -0.23 | -0.29 | -0.36 | -0.34 | -0.21 | -0.21 | -0.15 | -0.13 |
|---|
| Acquisitions | | -0.26 | -0.30 | -0.26 | -0.62 | -0.65 | 0.04 | -0.32 | -0.45 | 0.87 | -0.03 | -0.14 | -0.11 | -0.27 | -0.16 | 0.34 | 0.17 | -0.03 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.04 | 0.00 | 0.00 | 0.02 | 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 | 0.02 | 0.00 | 0.05 | 0.00 | 0.00 | 0.03 | 0.00 | 0.25 |
|---|
| Other Investing Activities | | 0.03 | 0.00 | 0.00 | 0.00 | 0.02 | 0.04 | 0.01 | 0.08 | 0.13 | -0.01 | 0.07 | -0.01 | 0.06 | 0.06 | 0.05 | 0.12 | 0.18 |
|---|
| Cash from Investing | | -0.60 | 0.00 | 0.00 | -1.05 | -0.92 | -0.17 | -0.61 | -0.78 | 0.70 | -0.22 | -0.35 | -0.39 | -0.55 | -0.32 | 0.22 | 0.14 | 0.26 |
| Cash Flow From Investing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Capital Expenditure | | 0.05 | -0.12 | -0.07 | -0.08 | -0.08 | -0.08 | -0.11 | -0.07 | -0.10 | -0.09 |
|---|
| Acquisitions | | 0.22 | 0.00 | -0.06 | -0.20 | -0.02 | -0.02 | -0.08 | -0.12 | -0.06 | -0.01 |
|---|
| 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 | | -0.84 | 0.00 | 0.00 | -0.16 | -0.58 | -0.38 | -0.57 | 0.00 | -0.26 | -0.61 | -0.78 | -0.51 | -0.01 | -0.06 | -0.19 | -0.34 | -1.56 |
|---|
| Debt Issued | | 1.52 | 0.45 | 0.68 | -0.46 | 2.23 | -0.35 | 2.74 | 0.44 | -1.07 | 1.33 | 0.27 | 1.86 | 0.45 | -0.02 | -0.11 | 0.14 | 3.38 |
|---|
| Issuance of Common Stock | | 0.54 | 0.00 | 0.00 | 0.02 | -0.08 | 0.02 | -0.02 | -0.03 | -0.02 | 0.02 | 0.00 | 0.00 | -0.01 | -0.14 | 0.02 | 0.01 | 0.01 |
|---|
| Repurchase of Common Stock | | -0.63 | -0.95 | -0.63 | -0.91 | -1.55 | -0.40 | -0.45 | -0.15 | -0.68 | 0.00 | -0.40 | -0.39 | -0.04 | -0.17 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.79 | 0.00 | 0.00 | -0.71 | -0.54 | -1.04 | -0.33 | -0.45 | -1.36 | -0.34 | -0.31 | -0.35 | -0.83 | -0.79 | -0.22 | -0.07 | 0.00 |
|---|
| Other Financing Activities | | -0.04 | 0.00 | 0.00 | -0.03 | 1.99 | -0.29 | 0.87 | 0.75 | 0.46 | 0.44 | 0.77 | 0.83 | 0.47 | 0.15 | -0.02 | 0.19 | -0.03 |
|---|
| Cash from Financing | | -1.31 | 0.00 | 0.00 | -1.81 | -0.74 | -2.09 | -0.49 | 0.13 | -1.86 | -0.49 | -0.72 | -0.42 | -0.42 | -1.02 | -0.41 | -0.21 | -1.58 |
| Cash Flow From Financing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Debt Issued | | 0.00 | 5.97 | 0.14 | -0.19 | 0.38 | 0.12 | 0.31 | -0.08 | 0.03 | 0.43 |
|---|
| 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 | | 0.35 | -0.21 | -0.19 | -0.25 | -0.25 | -0.26 | -0.21 | -0.17 | -0.14 | -0.11 |
|---|
| 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 | | -0.04 | 0.08 | -0.04 | -0.12 | -0.56 | -0.72 | 0.78 | 0.63 | -0.13 | 0.26 | -0.01 | 0.14 | -0.23 | -0.72 | 0.69 | -0.38 | 0.96 |
|---|
| Closing Cash Balance | | 0.63 | 0.71 | 0.63 | 0.67 | 0.79 | 1.15 | 1.87 | 1.09 | 0.46 | 0.58 | 0.33 | 0.40 | 0.28 | 0.46 | 1.22 | 1.31 | -0.54 |
| Cash position |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Change in Cash | | 0.00 | -0.15 | 0.15 | -0.26 | 0.16 | 0.03 | -0.13 | 0.05 | -0.10 | 0.14 |
|---|
| Closing Cash Balance | | 0.56 | 0.56 | 0.71 | 0.56 | 0.82 | 0.65 | 0.63 | 0.76 | 0.70 | 0.81 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.50 | 1.60 | 1.50 | 2.28 | 0.86 | 1.30 | 1.57 | 0.87 | 0.74 | 0.75 | 0.75 | 0.71 | 0.42 | 0.42 | 0.80 | -0.49 | 1.01 |
|---|
| Real Free Cash Flow | | 1.45 | 1.60 | 1.45 | 2.23 | 0.80 | 1.22 | 1.54 | 0.84 | 0.70 | 0.73 | 0.73 | 0.68 | 0.39 | 0.38 | 0.76 | -0.49 | 1.00 |
| Free Cash Flow |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Free Cash Flow | | -0.45 | 0.31 | 0.47 | 0.62 | 0.26 | 0.27 | 0.26 | 0.57 | 0.21 | 0.47 |
|---|
| Real Free Cash Flow | | -0.45 | 0.25 | 0.47 | 0.62 | 0.26 | 0.26 | 0.25 | 0.56 | 0.19 | 0.45 |