GMAB
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 | | 14.32 | 23.73 | 21.53 | 16.47 | 14.60 | 8.48 | 10.11 | 5.37 | 3.03 | 2.37 | 1.82 | 1.13 | 0.85 | 0.66 | 0.48 | 0.35 | 0.58 |
|---|
| Cost of Revenues | | 0.98 | 1.97 | 0.99 | 0.23 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.53 | 0.58 |
|---|
| Gross Profit | | 13.35 | 21.76 | 20.54 | 16.25 | 14.60 | 8.48 | 10.11 | 5.37 | 3.03 | 2.37 | 1.82 | 1.13 | 0.85 | 0.66 | 0.48 | -0.18 | 0.00 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 6.72 | 1.02 | 5.86 | 0.72 | 6.44 | 5.54 | 0.78 | 0.60 | 4.68 | 4.74 |
|---|
| Cost of Revenues | | 0.51 | 0.06 | 0.36 | 0.04 | 0.34 | 0.27 | 0.03 | 0.03 | 0.13 | 0.10 |
|---|
| Gross Profit | | 6.21 | 0.96 | 5.50 | 0.67 | 6.10 | 5.27 | 0.75 | 0.58 | 4.55 | 4.64 |
| 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 | 7.63 | 5.56 | 4.18 | 3.14 | 2.39 | 1.43 | 0.87 | 0.66 | 0.49 | 0.51 | 0.53 | 0.54 | 0.00 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 3.30 | 2.68 | 1.28 | 0.66 | 0.34 | 0.21 | 0.15 | 0.10 | 0.09 | 0.08 | 0.07 | 0.06 | 0.07 | 0.16 |
|---|
| Depreciation & Amortization | | 0.14 | 0.45 | 0.41 | 0.24 | 0.69 | 0.45 | 0.44 | 0.26 | 0.09 | 0.07 | 0.04 | 0.03 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 |
|---|
| Total Operating Expenses | | 8.87 | 13.78 | 13.84 | 10.93 | 8.24 | 5.46 | 3.80 | 2.73 | 1.64 | 1.02 | 0.76 | 0.40 | 0.59 | 0.59 | 0.60 | 0.07 | 0.16 |
|---|
| Operating Income | | 4.47 | 7.97 | 6.70 | 5.32 | 6.36 | 3.02 | 6.31 | 2.64 | 1.38 | 1.34 | 1.05 | 0.73 | 0.27 | 0.07 | -0.12 | -0.25 | -0.16 |
| 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 | 1.95 | 2.09 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.93 | 0.84 |
|---|
| Depreciation & Amortization | | 0.00 | 0.02 | 0.10 | 0.02 | 0.09 | 0.09 | 0.01 | 0.01 | 0.06 | 0.08 |
|---|
| Total Operating Expenses | | 4.66 | 0.51 | 3.22 | 0.49 | 3.94 | 3.17 | 0.52 | 0.46 | 2.88 | 2.93 |
|---|
| Operating Income | | 1.54 | 0.46 | 2.28 | 0.19 | 2.16 | 2.10 | 0.24 | 0.12 | 1.67 | 1.72 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.53 | 0.88 | 1.00 | 0.94 | 0.32 | 0.20 | 0.18 | 0.12 | 0.06 | 0.04 | 0.03 | 0.04 | 0.04 | 0.03 | 0.02 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.34 | 0.39 | 0.12 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.04 |
|---|
| Other Expense | | -0.72 | -0.29 | 2.46 | 0.32 | 0.68 | 0.97 | -0.41 | 0.22 | 0.23 | -0.28 | 0.08 | 0.03 | 0.03 | 0.00 | 0.00 | 0.04 | 0.04 |
|---|
| IBT | | 3.76 | 7.68 | 9.16 | 5.64 | 7.04 | 3.98 | 5.90 | 2.86 | 1.61 | 1.06 | 1.13 | 0.76 | 0.30 | 0.07 | -0.11 | -0.21 | -0.12 |
|---|
| Income Tax Expense | | 0.83 | 1.54 | 1.32 | 1.29 | 1.51 | 0.98 | 1.15 | 0.69 | 0.14 | -0.04 | -0.06 | -0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 |
|---|
| Net Income | | 2.92 | 6.14 | 7.84 | 4.35 | 5.52 | 3.01 | 4.76 | 2.17 | 1.47 | 1.10 | 1.19 | 0.76 | 0.30 | 0.11 | -0.49 | -0.60 | -0.32 |
| 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 | | 0.31 | 0.03 | 0.16 | 0.03 | 0.22 | 0.16 | 0.29 | 0.05 | 0.30 | 0.24 |
|---|
| Interest Expense | | 0.28 | 0.00 | 0.06 | 0.01 | 0.05 | 0.02 | 0.02 | 0.00 | 0.01 | 0.01 |
|---|
| Other Expense | | -1.19 | 0.02 | 0.40 | 0.06 | 1.44 | -0.38 | 0.07 | 0.13 | -0.74 | 0.99 |
|---|
| IBT | | 0.35 | 0.48 | 2.68 | 0.24 | 3.60 | 1.72 | 0.31 | 0.25 | 0.93 | 2.70 |
|---|
| Income Tax Expense | | 0.15 | 0.08 | 0.55 | 0.05 | -0.24 | 0.45 | 0.10 | 0.06 | 0.29 | 0.57 |
|---|
| Net Income | | 0.20 | 0.40 | 2.13 | 0.20 | 3.85 | 1.27 | 0.20 | 0.19 | 0.64 | 2.13 |
| 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 | $66.02 | $8.45 | $4.60 | $7.30 | $3.44 | $2.40 | $1.81 | $1.98 | $1.31 | $0.54 | $0.22 | $-1.06 | $-1.33 | $-0.72 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $66.02 | $8.37 | $4.55 | $7.22 | $3.40 | $2.37 | $1.78 | $1.92 | $1.26 | $0.53 | $0.22 | $-1.06 | $-1.33 | $-0.72 |
|---|
| Shares Outstanding | | 0.62 | 0.62 | 0.65 | 0.07 | 0.65 | 0.65 | 0.65 | 0.63 | 0.61 | 0.61 | 0.60 | 0.59 | 0.56 | 0.51 | 0.46 | 0.45 | 0.45 |
|---|
| Diluted Shares Outstanding | | 0.67 | 0.63 | 0.65 | 0.07 | 0.66 | 0.66 | 0.66 | 0.64 | 0.62 | 0.62 | 0.62 | 0.61 | 0.57 | 0.52 | 0.46 | 0.45 | 0.45 |
| 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 | $0.98 | $3.26 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.97 | $3.23 |
|---|
| Shares Outstanding | | 0.62 | 0.62 | 0.62 | 0.64 | 0.64 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 |
|---|
| Diluted Shares Outstanding | | 0.67 | 0.62 | 0.62 | 0.64 | 0.64 | 0.65 | 0.65 | 0.66 | 0.66 | 0.66 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 4.33 | 9.86 | 14.87 | 9.89 | 8.96 | 7.26 | 3.55 | 0.53 | 1.35 | 0.31 | 0.87 | 0.36 | 0.17 | 0.07 | 0.07 | 0.10 |
|---|
| Short Term Investments | | 11.40 | 11.24 | 13.27 | 12.43 | 10.38 | 8.82 | 7.42 | 5.57 | 4.08 | 3.61 | 2.62 | 2.30 | 1.39 | 1.44 | 1.04 | 1.55 |
|---|
| Total Cash & ST Investments | | 15.73 | 21.10 | 28.14 | 22.32 | 19.34 | 16.08 | 10.97 | 6.11 | 5.42 | 3.92 | 3.49 | 2.66 | 1.56 | 1.50 | 1.10 | 1.65 |
|---|
| Accounts Receivable | | 6.17 | 6.69 | 4.95 | 6.05 | 3.40 | 2.71 | 2.99 | 1.33 | 0.64 | 0.98 | 0.17 | 0.11 | 0.14 | 0.14 | 0.00 | 0.00 |
|---|
| Inventory | | 0.04 | 0.06 | 0.06 | 0.00 | 0.00 | 0.00 | -10.40 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Assets | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10.40 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.42 | 0.77 |
|---|
| Total Current Assets | | 21.94 | 27.85 | 33.14 | 28.38 | 22.74 | 18.79 | 13.96 | 7.43 | 6.06 | 4.90 | 3.67 | 2.77 | 1.69 | 1.65 | 1.52 | 2.42 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 8.24 | 11.18 | 9.86 | 6.34 | 4.33 | 14.67 | 14.87 | 14.27 | 10.87 | 12.29 |
|---|
| Short Term Investments | | 10.19 | 11.10 | 11.24 | 10.98 | 11.40 | 14.91 | 13.27 | 13.25 | 14.01 | 12.26 |
|---|
| Total Cash & ST Investments | | 18.43 | 22.28 | 21.10 | 17.32 | 15.73 | 29.58 | 28.14 | 27.53 | 24.88 | 24.54 |
|---|
| Accounts Receivable | | 6.34 | 5.52 | 6.69 | 6.31 | 6.17 | 4.68 | 4.95 | 5.43 | 4.69 | 3.20 |
|---|
| Inventory | | 0.08 | 0.08 | 0.06 | 0.07 | 0.04 | 0.11 | 0.06 | 0.07 | 0.05 | -0.49 |
|---|
| Other Current Assets | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Current Assets | | 24.85 | 27.88 | 27.85 | 23.70 | 21.94 | 34.37 | 33.14 | 33.03 | 29.75 | 28.23 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1.88 | 1.89 | 1.64 | 1.32 | 0.98 | 0.74 | 0.41 | 0.16 | 0.11 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.04 |
|---|
| Goodwill | | 2.52 | 2.54 | 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 |
|---|
| Intangible Assets | | 12.01 | 12.34 | 0.10 | 0.15 | 0.25 | 0.34 | 0.47 | 0.47 | 0.12 | 0.18 | 0.19 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 0.27 | 0.28 | 0.13 | 0.13 | 0.37 | 1.08 | 0.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.55 |
|---|
| Other Long-Term Assets | | 12.01 | 0.00 | 0.27 | 0.05 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 1.56 |
|---|
| Total Long-Term Assets | | 16.68 | 17.96 | 2.15 | 1.90 | 1.89 | 2.35 | 1.18 | 1.03 | 0.54 | 0.34 | 0.23 | 0.10 | 0.04 | 0.04 | 0.05 | 0.06 |
|---|
| Total Assets | | 38.62 | 45.81 | 35.29 | 30.28 | 24.63 | 21.14 | 15.14 | 8.46 | 6.60 | 5.24 | 3.90 | 2.87 | 1.73 | 1.69 | 1.56 | 2.48 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 1.76 | 1.87 | 1.89 | 1.80 | 1.88 | 1.86 | 1.64 | 1.65 | 1.63 | 1.60 |
|---|
| Goodwill | | 2.26 | 2.45 | 2.54 | 2.41 | 2.52 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 11.14 | 12.13 | 12.34 | 11.50 | 12.01 | 0.02 | 0.10 | 0.12 | 0.13 | 0.13 |
|---|
| Long-Term Investments | | 0.27 | 0.26 | 0.28 | 0.25 | 0.27 | 0.22 | 0.20 | 0.16 | 0.18 | 0.14 |
|---|
| Other Long-Term Assets | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.03 | 0.04 |
|---|
| Total Long-Term Assets | | 16.23 | 17.61 | 17.96 | 15.96 | 16.68 | 2.31 | 2.15 | 2.21 | 2.23 | 2.16 |
|---|
| Total Assets | | 41.08 | 45.49 | 45.81 | 39.66 | 38.62 | 36.68 | 35.29 | 35.24 | 31.98 | 30.39 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 3.40 | 3.48 | 0.00 | 0.00 | 0.35 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.03 | 0.00 | 0.00 | 0.08 | 0.03 | 0.03 |
|---|
| Short-Term Debt | | 0.09 | 0.09 | 0.09 | 0.07 | 0.06 | 0.04 | 0.03 | 0.00 | 0.00 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.12 |
|---|
| Other Current Liabilities | | 0.84 | 0.00 | 2.31 | 1.72 | 1.13 | 1.19 | 0.91 | 0.44 | 0.18 | 0.10 | 0.10 | 0.11 | 0.09 | 0.01 | 0.06 | 0.07 |
|---|
| Current Liabilities | | 4.36 | 5.31 | 2.48 | 1.82 | 1.57 | 1.25 | 0.94 | 0.44 | 0.33 | 0.41 | 0.41 | 0.66 | 0.91 | 1.18 | 0.98 | 1.32 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 3.60 | 3.50 | 3.48 | 3.18 | 3.40 | 2.51 | 0.00 | 0.00 | 1.88 | 1.83 |
|---|
| Short-Term Debt | | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.09 |
|---|
| Other Current Liabilities | | 0.21 | 1.35 | 0.00 | 0.00 | 0.00 | 0.00 | 2.31 | 2.34 | 0.00 | 0.00 |
|---|
| Current Liabilities | | 4.00 | 5.22 | 5.31 | 4.59 | 4.36 | 2.76 | 2.48 | 2.90 | 1.99 | 1.96 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 0.93 | 0.94 | 0.68 | 0.52 | 0.36 | 0.28 | 0.16 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
|---|
| Capital Leases | | 0.93 | 1.03 | 0.77 | 0.60 | 0.43 | 0.32 | 0.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.02 |
|---|
| Def. Tax Liability | | 1.85 | 2.36 | 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 Liabilities | | 7.65 | 9.11 | 3.68 | 2.84 | 2.43 | 2.02 | 1.10 | 0.45 | 0.33 | 0.41 | 0.42 | 0.83 | 1.07 | 1.31 | 1.08 | 1.40 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 0.84 | 0.89 | 0.94 | 0.90 | 0.93 | 0.92 | 0.68 | 0.71 | 0.72 | 0.74 |
|---|
| Capital Leases | | 0.15 | 0.14 | 1.03 | 0.99 | 1.02 | 1.01 | 0.68 | 0.79 | 0.80 | 0.83 |
|---|
| Def. Tax Liability | | 2.10 | 2.28 | 2.36 | 1.76 | 1.85 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 7.39 | 8.91 | 9.11 | 7.74 | 7.65 | 4.18 | 3.68 | 4.13 | 3.22 | 3.20 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 |
|---|
| Retained Earnings | | 18.13 | 23.55 | 19.02 | 14.97 | 10.02 | 7.11 | 2.13 | -0.20 | -1.85 | -3.11 | -4.23 | -5.03 | -5.36 | -5.48 | -5.01 | -4.43 |
|---|
| Comprehensive Income | | 0.23 | 0.49 | 0.06 | 0.10 | 0.08 | 0.05 | 0.10 | 0.09 | 0.08 | 0.10 | 0.09 | 0.08 | 0.08 | 0.08 | -0.15 | -0.14 |
|---|
| Total Common Equity | | 30.97 | 36.70 | 31.61 | 27.44 | 22.20 | 19.12 | 14.05 | 8.01 | 6.27 | 4.83 | 3.49 | 2.03 | 0.66 | 0.38 | 0.49 | 1.08 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
|---|
| Retained Earnings | | 22.87 | 24.43 | 23.55 | 19.62 | 18.13 | 19.80 | 19.02 | 18.45 | 16.17 | 14.67 |
|---|
| Comprehensive Income | | -1.33 | -1.47 | 0.49 | -0.35 | 0.23 | 0.11 | 0.06 | 0.14 | 0.11 | 0.12 |
|---|
| Total Common Equity | | 33.70 | 36.58 | 36.70 | 31.92 | 30.97 | 32.50 | 31.61 | 31.11 | 28.76 | 27.19 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 1.02 | 1.03 | 0.77 | 0.60 | 0.43 | 0.32 | 0.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.13 |
|---|
| Book Value | | 30.97 | 36.70 | 31.61 | 27.44 | 22.20 | 19.12 | 14.05 | 8.01 | 6.27 | 4.83 | 3.49 | 2.03 | 0.66 | 0.38 | 0.49 | 1.08 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 33.70 | 36.58 | 36.70 | 31.92 | 30.97 | 32.50 | 31.61 | 31.11 | 28.76 | 27.19 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 6.08 | 6.14 | 7.84 | 5.64 | 7.04 | 3.98 | 5.90 | 2.86 | 1.61 | 1.06 | 1.13 | 0.76 | 0.30 | 0.11 | -0.49 | -0.59 | -0.30 |
|---|
| Depreciation & Amortization | | 0.38 | 0.45 | 0.41 | 0.30 | 0.36 | 0.25 | 0.26 | 0.14 | 0.09 | 0.07 | 0.04 | 0.03 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 |
|---|
| Stock-Based Compensation | | 0.66 | 0.00 | 0.72 | 0.59 | 0.44 | 0.31 | 0.20 | 0.15 | 0.09 | 0.08 | 0.05 | 0.04 | 0.03 | 0.01 | 0.01 | 0.00 | 0.00 |
|---|
| Change Working Capital | | -0.25 | 1.44 | -1.60 | 1.36 | -1.93 | -0.77 | 0.99 | -1.22 | -0.63 | 0.24 | -0.86 | -0.54 | -0.22 | -0.24 | 0.18 | -0.20 | 0.38 |
|---|
| Change In Accounts Receivable | | -0.25 | -1.06 | -1.59 | 0.80 | 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 | | -0.74 | 2.55 | 0.00 | 0.62 | 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 | | -0.04 | -0.06 | -0.01 | -0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 |
|---|
| Other Non-cash Items | | 0.91 | -0.47 | 0.39 | -0.62 | -1.99 | -1.00 | 0.41 | -0.22 | -0.23 | 0.28 | -0.08 | -0.03 | -0.03 | 0.00 | 0.00 | 0.34 | 0.17 |
|---|
| Cash from Operations | | 6.74 | 0.00 | 0.00 | 7.38 | 3.91 | 2.23 | 6.43 | 1.33 | 1.01 | 1.59 | 0.33 | 0.31 | 0.13 | -0.13 | 0.07 | -0.44 | 0.27 |
| 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 | | 0.20 | 0.48 | 2.68 | 1.66 | 0.45 | 1.72 | 0.31 | 0.25 | 0.64 | 2.70 |
|---|
| Depreciation & Amortization | | 0.00 | 0.02 | 0.10 | 0.11 | 0.01 | 0.11 | 0.01 | 0.01 | 0.17 | 0.02 |
|---|
| Stock-Based Compensation | | 0.00 | 0.03 | 0.21 | 0.17 | 0.02 | 0.19 | 0.03 | 0.02 | 0.15 | 0.16 |
|---|
| Change Working Capital | | 1.61 | 0.00 | -0.67 | 0.51 | 0.02 | -0.52 | -0.10 | 0.06 | 0.16 | -0.14 |
|---|
| Change In Accounts Receivable | | -0.27 | -0.05 | -1.27 | 0.84 | -0.02 | -0.29 | -0.19 | 0.04 | 0.80 | 0.00 |
|---|
| Change In Accounts Payable | | 1.91 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.74 | 0.00 |
|---|
| Change In Inventories | | -0.03 | 0.00 | -0.01 | -0.02 | 0.00 | -0.03 | 0.01 | -0.01 | -0.06 | 0.00 |
|---|
| Other Non-cash Items | | 0.10 | 0.00 | -1.93 | -0.50 | -0.17 | 0.54 | -0.03 | -0.13 | 0.87 | -0.53 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.67 | 2.04 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.22 | -0.35 | -0.19 | -0.38 | -0.32 | -0.25 | -0.31 | -0.11 | -0.48 | -0.09 | -0.03 | -0.14 | -0.08 | -0.01 | -0.01 | -0.01 | -0.01 |
|---|
| Acquisitions | | -12.98 | -46.02 | -12.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.41 | 0.00 | 0.02 | 0.13 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | -9.05 | -6.35 | -8.64 | -10.91 | -9.70 | -15.62 | -12.41 | -5.81 | -3.52 | -3.43 | -3.01 | -2.08 | -2.68 | -0.97 | -1.78 | -1.09 | -1.59 |
|---|
| Sales of Investment | | 11.95 | 16.72 | 11.28 | 10.00 | 7.25 | 14.91 | 10.37 | 3.94 | 2.22 | 2.85 | 2.03 | 1.73 | 1.74 | 1.00 | 1.37 | 1.61 | 0.86 |
|---|
| Other Investing Activities | | -0.76 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | -0.41 | 0.00 | -0.02 | -0.13 | -0.06 | 0.05 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | -9.65 | 0.00 | 0.00 | -1.28 | -2.76 | -0.96 | -2.35 | -1.98 | -1.78 | -0.67 | -1.01 | -0.48 | -1.01 | 0.07 | -0.42 | 0.51 | -0.74 |
| 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 | | -0.08 | 0.00 | -0.06 | -0.08 | -0.01 | -0.04 | 0.00 | 0.00 | -0.07 | -0.10 |
|---|
| Acquisitions | | -46.02 | 0.00 | 0.00 | 0.00 | 0.13 | 0.00 | 0.00 | 0.00 | 0.38 | -1.11 |
|---|
| Investments | | -0.22 | -0.39 | -1.90 | -1.85 | -0.13 | -1.89 | -0.10 | -0.66 | -2.51 | -1.27 |
|---|
| Sales of Investment | | 10.79 | 0.34 | 2.13 | 1.76 | 0.15 | 2.09 | 0.62 | 0.46 | 2.13 | 2.38 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.38 | 1.11 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.44 | 1.01 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.08 | 0.00 | 0.00 | -0.09 | -0.07 | -0.06 | -0.04 | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 |
|---|
| Debt Issued | | 0.30 | 1.03 | 0.26 | 0.26 | 0.25 | 0.16 | 0.18 | 0.21 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.12 | 0.13 |
|---|
| Issuance of Common Stock | | 0.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.87 | 0.00 | 0.00 | 0.00 | 0.00 | 1.00 | 0.00 | 0.37 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -3.60 | -2.74 | -3.99 | -0.56 | -0.91 | -0.45 | 0.00 | 0.00 | -0.15 | 0.00 | -0.12 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | -0.06 | 0.00 | 0.00 | 0.05 | 0.19 | 0.09 | 0.12 | -0.18 | 0.07 | 0.21 | 0.21 | 0.64 | 0.04 | 0.16 | 0.00 | -0.01 | -0.01 |
|---|
| Cash from Financing | | -3.65 | 0.00 | 0.00 | -0.61 | -0.79 | -0.42 | 0.07 | 3.66 | -0.07 | 0.21 | 0.09 | 0.64 | 1.04 | 0.15 | 0.36 | -0.01 | -0.01 |
| 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 | -0.03 | 0.00 |
|---|
| Debt Issued | | 0.00 | 0.94 | -0.05 | -0.04 | 0.04 | -0.03 | 0.01 | 0.24 | 0.00 | -0.01 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.04 |
|---|
| Repurchase of Common Stock | | 0.00 | -0.02 | -2.57 | -0.56 | 0.04 | -0.29 | -0.44 | -0.08 | -0.01 | 0.00 |
|---|
| 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 | 0.02 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.02 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -6.54 | 2.20 | -5.01 | 4.97 | 0.94 | 1.70 | 3.71 | 3.02 | -0.81 | 1.04 | -0.57 | 0.51 | 0.19 | 0.09 | 0.01 | 0.07 | -0.47 |
|---|
| Closing Cash Balance | | 4.33 | 10.91 | 9.86 | 14.87 | 9.89 | 8.96 | 7.26 | 3.55 | 0.53 | 1.35 | 0.31 | 0.87 | 0.36 | 0.17 | 0.08 | 0.07 | 0.00 |
| 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 | | -0.29 | 0.47 | -2.05 | 1.62 | 0.43 | 2.01 | -1.51 | -0.08 | 0.59 | 3.40 |
|---|
| Closing Cash Balance | | 10.91 | 1.76 | 8.21 | 11.00 | 1.38 | 6.34 | 0.62 | 2.13 | 14.87 | 14.27 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 6.52 | 7.33 | 7.58 | 7.00 | 3.60 | 1.98 | 6.13 | 1.22 | 0.54 | 1.50 | 0.29 | 0.18 | 0.06 | -0.14 | 0.06 | -0.44 | 0.26 |
|---|
| Real Free Cash Flow | | 5.85 | 7.33 | 6.86 | 6.42 | 3.16 | 1.67 | 5.93 | 1.07 | 0.45 | 1.42 | 0.24 | 0.14 | 0.03 | -0.15 | 0.05 | -0.44 | 0.26 |
| 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 | | 1.83 | 0.53 | 0.33 | 1.75 | 0.30 | 1.99 | 0.22 | 0.22 | 1.61 | 1.94 |
|---|
| Real Free Cash Flow | | 1.83 | 0.50 | 0.12 | 1.58 | 0.28 | 1.80 | 0.19 | 0.19 | 1.45 | 1.78 |