HPQ
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 | | 56.23 | 55.30 | 53.56 | 53.72 | 62.98 | 63.49 | 56.64 | 58.76 | 58.47 | 52.06 | 48.24 | 51.46 | 111.45 | 112.30 | 120.36 | 127.25 | 126.03 |
|---|
| Cost of Revenues | | 44.84 | 44.25 | 41.74 | 42.21 | 50.65 | 50.07 | 46.20 | 47.59 | 47.80 | 42.48 | 39.24 | 41.52 | 84.84 | 86.38 | 92.39 | 97.53 | 96.09 |
|---|
| Gross Profit | | 11.33 | 11.05 | 11.82 | 11.51 | 12.34 | 13.42 | 10.44 | 11.17 | 10.67 | 9.58 | 9.00 | 9.94 | 26.62 | 25.92 | 27.97 | 29.72 | 29.94 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 14.44 | 14.64 | 13.93 | 13.22 | 13.50 | 14.06 | 13.52 | 12.80 | 13.19 | 13.82 |
|---|
| Cost of Revenues | | 11.60 | 11.68 | 11.08 | 10.48 | 10.66 | 11.05 | 10.61 | 9.78 | 10.30 | 10.83 |
|---|
| Gross Profit | | 2.84 | 2.90 | 2.85 | 2.74 | 2.84 | 3.00 | 2.91 | 3.02 | 2.89 | 2.99 |
| 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 | 1.58 | 1.59 | 1.91 | 1.48 | 1.50 | 1.40 | 1.19 | 1.21 | 1.19 | 3.45 | 3.14 | 3.40 | 3.25 | 2.96 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 5.36 | 5.26 | 5.74 | 4.91 | 5.37 | 4.87 | 4.38 | 3.84 | 4.72 | 13.35 | 13.27 | 13.50 | 13.47 | 12.59 |
|---|
| Depreciation & Amortization | | 0.93 | 0.92 | 0.83 | 0.84 | 1.93 | 1.41 | 1.75 | 1.36 | 1.04 | 1.34 | 1.10 | 4.07 | 4.33 | 6.64 | 5.10 | 6.70 | 6.26 |
|---|
| Total Operating Expenses | | 8.12 | 7.42 | 8.00 | 8.05 | 7.09 | 7.80 | 6.50 | 6.98 | 6.35 | 5.57 | 5.07 | 6.01 | 17.80 | 17.78 | 18.68 | 18.33 | 17.03 |
|---|
| Operating Income | | 3.21 | 3.62 | 3.82 | 3.46 | 4.68 | 5.30 | 3.46 | 3.88 | 4.06 | 3.52 | 3.55 | 3.92 | 8.82 | 7.13 | 29.64 | 9.68 | 11.48 |
| Operating Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.41 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.33 |
|---|
| Depreciation & Amortization | | 0.21 | 0.21 | 0.31 | 0.21 | 0.20 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
|---|
| Total Operating Expenses | | 2.08 | 1.83 | 2.14 | 2.09 | 2.00 | 2.01 | 1.97 | 2.07 | 1.95 | 1.83 |
|---|
| Operating Income | | 0.76 | 1.08 | 0.72 | 0.65 | 0.85 | 0.99 | 0.94 | 0.95 | 0.94 | 1.01 |
| 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 | 0.00 | 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 |
|---|
| Interest Expense | | 0.50 | 0.51 | 0.61 | 0.55 | 0.36 | 0.25 | 0.24 | 0.24 | 0.31 | 0.31 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.70 | 0.51 |
|---|
| Other Expense | | -0.57 | -0.96 | -0.54 | -0.52 | -0.24 | 2.21 | -0.23 | -1.35 | -1.05 | -0.24 | 0.21 | -0.39 | -3.89 | -0.62 | -41.57 | -0.70 | -0.51 |
|---|
| IBT | | 2.64 | 2.67 | 3.28 | 2.94 | 4.44 | 7.51 | 3.23 | 2.52 | 3.01 | 3.28 | 3.76 | 3.53 | 6.56 | 6.51 | -11.93 | 8.98 | 10.97 |
|---|
| Income Tax Expense | | 0.13 | 0.14 | 0.50 | -0.33 | 1.24 | 1.01 | 0.39 | -0.63 | -2.31 | 0.75 | 1.10 | -0.19 | 1.54 | 1.40 | 0.72 | 1.91 | 2.21 |
|---|
| Net Income | | 2.51 | 2.53 | 2.78 | 3.26 | 3.20 | 6.50 | 2.84 | 3.15 | 5.33 | 2.53 | 2.50 | 4.55 | 5.01 | 5.11 | -12.65 | 7.07 | 8.76 |
| Net Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Interest Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 |
|---|
| Interest Expense | | 0.09 | 0.13 | 0.14 | 0.15 | 0.14 | 0.15 | 0.15 | 0.16 | 0.16 | 0.12 |
|---|
| Other Expense | | -0.09 | -0.24 | -0.09 | -0.15 | -0.14 | -0.13 | -0.11 | -0.16 | -0.14 | -0.16 |
|---|
| IBT | | 0.67 | 0.83 | 0.62 | 0.51 | 0.70 | 0.86 | 0.83 | 0.80 | 0.79 | 0.85 |
|---|
| Income Tax Expense | | 0.13 | 0.04 | -0.14 | 0.10 | 0.14 | -0.04 | 0.19 | 0.19 | 0.17 | -0.12 |
|---|
| Net Income | | 0.55 | 0.80 | 0.76 | 0.41 | 0.57 | 0.91 | 0.64 | 0.61 | 0.62 | 0.97 |
| 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 | $3.29 | $3.09 | $5.38 | $2.01 | $2.08 | $3.30 | $1.50 | $1.44 | $2.51 | $2.66 | $2.64 | $-6.41 | $3.38 | $3.78 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $3.26 | $3.05 | $5.33 | $2.00 | $2.07 | $3.26 | $1.48 | $1.43 | $2.48 | $2.62 | $2.62 | $-6.41 | $3.32 | $3.69 |
|---|
| Shares Outstanding | | 0.93 | 0.95 | 0.98 | 0.99 | 1.04 | 1.21 | 1.41 | 1.52 | 1.62 | 1.69 | 1.73 | 1.81 | 1.88 | 1.93 | 1.97 | 2.09 | 2.32 |
|---|
| Diluted Shares Outstanding | | 0.93 | 0.95 | 0.99 | 1.00 | 1.05 | 1.22 | 1.42 | 1.52 | 1.63 | 1.70 | 1.74 | 1.84 | 1.91 | 1.95 | 1.97 | 2.13 | 2.37 |
| Per Share Data |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.98 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.97 |
|---|
| Shares Outstanding | | 0.93 | 0.94 | 0.95 | 0.95 | 0.95 | 0.98 | 0.98 | 0.98 | 1.00 | 0.99 |
|---|
| Diluted Shares Outstanding | | 0.93 | 0.95 | 0.95 | 0.96 | 0.96 | 0.99 | 0.99 | 0.99 | 1.00 | 1.00 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 2.88 | 3.24 | 3.23 | 3.15 | 4.30 | 4.86 | 4.54 | 5.17 | 7.00 | 6.29 | 7.58 | 15.13 | 12.16 | 11.30 | 8.04 | 10.93 |
|---|
| Short Term Investments | | 4.63 | 0.00 | 0.07 | 0.00 | 0.01 | 0.27 | 0.00 | 0.71 | 1.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
|---|
| Total Cash & ST Investments | | 2.88 | 3.24 | 3.23 | 3.15 | 4.30 | 4.86 | 4.54 | 5.17 | 7.00 | 6.29 | 7.58 | 15.13 | 12.16 | 11.30 | 8.04 | 10.93 |
|---|
| Accounts Receivable | | 4.66 | 8.33 | 6.44 | 4.55 | 5.51 | 5.38 | 6.03 | 5.11 | 4.41 | 4.11 | 7.08 | 16.78 | 19.02 | 19.66 | 21.39 | 21.47 |
|---|
| Inventory | | 7.79 | 7.72 | 6.86 | 7.60 | 7.93 | 5.96 | 5.73 | 6.06 | 5.79 | 4.48 | 4.29 | 6.42 | 6.05 | 6.32 | 7.49 | 6.47 |
|---|
| Other Current Assets | | 3.99 | 1.48 | 1.45 | 4.52 | 4.43 | 4.44 | 3.88 | 5.05 | 5.12 | 3.58 | 6.36 | 11.82 | 13.14 | 13.36 | 14.10 | 15.32 |
|---|
| Total Current Assets | | 19.32 | 20.76 | 17.98 | 19.80 | 22.17 | 20.65 | 20.18 | 21.39 | 22.32 | 18.47 | 51.79 | 50.15 | 50.36 | 50.64 | 51.02 | 54.18 |
| 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 | | 2.87 | 2.70 | 2.88 | 3.24 | 2.79 | 2.44 | 2.26 | 3.23 | 1.72 | 1.94 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.34 | 3.20 | 0.00 |
|---|
| Total Cash & ST Investments | | 2.87 | 2.70 | 2.88 | 3.24 | 2.79 | 2.44 | 2.26 | 3.23 | 1.72 | 1.94 |
|---|
| Accounts Receivable | | 7.72 | 6.71 | 6.90 | 8.33 | 7.11 | 6.98 | 6.14 | 4.24 | 4.37 | 4.14 |
|---|
| Inventory | | 8.36 | 8.18 | 8.44 | 7.72 | 7.79 | 7.51 | 6.93 | 6.86 | 7.20 | 7.22 |
|---|
| Other Current Assets | | 1.63 | 1.87 | 1.61 | 1.48 | 1.63 | 1.66 | 1.53 | 4.64 | 5.63 | 5.03 |
|---|
| Total Current Assets | | 20.57 | 19.46 | 19.83 | 20.76 | 19.32 | 18.59 | 16.86 | 17.98 | 17.46 | 17.02 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2.83 | 4.08 | 4.02 | 2.77 | 2.55 | 2.63 | 2.79 | 2.20 | 1.88 | 1.74 | 1.49 | 11.34 | 11.46 | 11.95 | 12.29 | 11.76 |
|---|
| Goodwill | | 8.61 | 8.63 | 8.59 | 8.54 | 6.80 | 6.38 | 6.37 | 5.97 | 5.62 | 5.62 | 5.68 | 31.14 | 31.12 | 31.07 | 44.55 | 38.48 |
|---|
| Intangible Assets | | 1.37 | 1.32 | 1.59 | 1.93 | 0.78 | 0.54 | 0.66 | 0.45 | 0.00 | 0.00 | 2.01 | 2.13 | 3.17 | 4.52 | 10.90 | 7.85 |
|---|
| Long-Term Investments | | -4.50 | 0.00 | 0.11 | -2.16 | -2.92 | 0.06 | 0.06 | 0.05 | 0.06 | 1.59 | 0.63 | 4.37 | 4.88 | 5.59 | 4.02 | 3.58 |
|---|
| Other Long-Term Assets | | 7.31 | 1.81 | 1.56 | 7.47 | 7.09 | 2.45 | 1.45 | 2.59 | 2.69 | 1.34 | 47.07 | 3.35 | 3.33 | 3.42 | 5.46 | 6.57 |
|---|
| Total Long-Term Assets | | 18.74 | 19.15 | 19.03 | 18.79 | 16.44 | 14.03 | 13.29 | 13.24 | 10.60 | 10.54 | 55.10 | 53.06 | 55.31 | 58.13 | 78.50 | 70.32 |
|---|
| Total Assets | | 38.06 | 39.91 | 37.00 | 38.59 | 38.61 | 34.68 | 33.47 | 34.62 | 32.91 | 29.01 | 106.88 | 103.21 | 105.68 | 108.77 | 129.52 | 124.50 |
| 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 | | 4.09 | 4.06 | 4.06 | 4.08 | 3.96 | 3.94 | 3.97 | 2.83 | 2.78 | 2.77 |
|---|
| Goodwill | | 8.71 | 8.71 | 8.60 | 8.63 | 8.61 | 8.59 | 8.61 | 8.59 | 8.61 | 8.62 |
|---|
| Intangible Assets | | 1.07 | 1.23 | 1.25 | 1.32 | 1.37 | 1.44 | 1.52 | 1.59 | 1.69 | 1.78 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -3.16 | -3.05 | -3.09 |
|---|
| Other Long-Term Assets | | 1.99 | 1.83 | 1.90 | 1.81 | 1.69 | 1.70 | 1.66 | 7.61 | 7.77 | 7.95 |
|---|
| Total Long-Term Assets | | 19.28 | 19.34 | 19.10 | 19.15 | 18.74 | 18.84 | 18.99 | 19.03 | 19.17 | 19.34 |
|---|
| Total Assets | | 39.85 | 38.80 | 38.93 | 39.91 | 38.06 | 37.43 | 35.85 | 37.00 | 36.63 | 36.37 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 15.45 | 16.90 | 14.05 | 15.28 | 16.08 | 14.70 | 14.79 | 14.82 | 13.28 | 11.10 | 10.19 | 15.90 | 14.02 | 13.35 | 14.75 | 14.37 |
|---|
| Short-Term Debt | | 1.40 | 1.85 | 0.67 | 0.22 | 1.11 | 0.67 | 0.36 | 1.46 | 1.07 | 0.08 | 2.19 | 3.49 | 5.98 | 6.65 | 8.08 | 7.05 |
|---|
| Other Current Liabilities | | 8.82 | 6.97 | 7.13 | 9.26 | 10.64 | 9.63 | 8.97 | 7.76 | 7.05 | 6.71 | 28.75 | 18.20 | 19.05 | 19.18 | 20.16 | 21.27 |
|---|
| Current Liabilities | | 27.04 | 28.69 | 24.49 | 26.15 | 29.10 | 26.22 | 25.29 | 25.13 | 22.41 | 18.81 | 42.19 | 43.74 | 45.52 | 46.67 | 50.44 | 49.40 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 16.99 | 15.20 | 16.48 | 16.90 | 15.45 | 14.36 | 13.26 | 14.05 | 14.12 | 13.32 |
|---|
| Short-Term Debt | | 1.23 | 1.86 | 1.85 | 1.85 | 1.83 | 0.73 | 0.82 | 0.66 | 0.88 | 0.69 |
|---|
| Other Current Liabilities | | 6.67 | 6.60 | 6.31 | 6.97 | 7.04 | 7.05 | 7.01 | 7.15 | 7.43 | 7.25 |
|---|
| Current Liabilities | | 27.86 | 26.56 | 27.43 | 28.69 | 27.04 | 24.84 | 23.86 | 24.49 | 25.19 | 24.03 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 8.23 | 9.05 | 10.08 | 10.80 | 6.39 | 5.54 | 4.78 | 4.52 | 6.75 | 6.76 | 6.68 | 16.04 | 16.61 | 21.79 | 22.55 | 15.26 |
|---|
| Capital Leases | | 1.18 | 1.23 | 1.26 | 1.28 | 1.29 | 1.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.03 | 0.03 | 0.04 | 0.12 | 0.06 | 0.03 | 0.06 | 0.10 | 1.41 | 1.12 | 1.81 | 1.12 | 2.67 | 2.95 | 5.16 | 5.24 |
|---|
| Total Liabilities | | 39.45 | 41.23 | 38.07 | 41.51 | 40.26 | 36.91 | 34.66 | 35.26 | 36.32 | 32.90 | 78.73 | 76.08 | 78.02 | 85.94 | 90.51 | 83.72 |
| 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 | | 9.55 | 10.06 | 9.05 | 9.05 | 8.98 | 10.10 | 10.12 | 10.08 | 10.07 | 11.25 |
|---|
| Capital Leases | | 0.00 | 0.00 | 1.21 | 1.23 | 1.18 | 0.77 | 1.27 | 1.26 | 1.27 | 1.34 |
|---|
| Def. Tax Liability | | 0.02 | 0.03 | 0.05 | 0.03 | 0.03 | 0.04 | 0.03 | 0.04 | 0.03 | 0.04 |
|---|
| Total Liabilities | | 40.76 | 40.08 | 40.00 | 41.23 | 39.45 | 38.35 | 37.49 | 38.07 | 38.88 | 38.85 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Retained Earnings | | -2.73 | -2.68 | -2.36 | -4.41 | -2.46 | -1.96 | -0.82 | -0.47 | -2.39 | -3.50 | 32.09 | 29.16 | 25.56 | 21.52 | 35.27 | 32.70 |
|---|
| Comprehensive Income | | -0.42 | -0.43 | -0.22 | 0.31 | -0.26 | -1.24 | -1.23 | -0.85 | -1.42 | -1.44 | -6.30 | -5.88 | -3.78 | -5.56 | -3.50 | -3.84 |
|---|
| Total Common Equity | | -1.39 | -1.32 | -1.07 | -2.92 | -1.65 | -2.23 | -1.19 | -0.64 | -3.41 | -3.89 | 27.77 | 26.73 | 27.27 | 22.44 | 38.63 | 40.45 |
| 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 | 0.01 | 0.01 |
|---|
| Retained Earnings | | -2.36 | -2.44 | -2.75 | -2.68 | -2.73 | -2.26 | -2.77 | -2.36 | -3.34 | -3.47 |
|---|
| Comprehensive Income | | -0.64 | -0.84 | -0.20 | -0.43 | -0.42 | -0.33 | -0.46 | -0.22 | -0.35 | -0.37 |
|---|
| Total Common Equity | | -0.90 | -1.28 | -1.07 | -1.32 | -1.39 | -0.92 | -1.64 | -1.07 | -2.25 | -2.48 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 9.63 | 10.90 | 10.74 | 11.01 | 7.49 | 6.22 | 5.14 | 5.99 | 7.82 | 6.84 | 8.87 | 19.53 | 22.59 | 28.44 | 30.63 | 22.30 |
|---|
| Book Value | | -1.39 | -1.32 | -1.07 | -2.92 | -1.65 | -2.23 | -1.19 | -0.64 | -3.41 | -3.89 | 28.15 | 27.13 | 27.66 | 22.83 | 39.00 | 40.78 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | -0.90 | -1.28 | -1.07 | -1.32 | -1.39 | -0.92 | -1.64 | -1.07 | -2.25 | -2.48 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 2.84 | 2.53 | 2.78 | 3.26 | 3.20 | 6.50 | 2.84 | 3.15 | 5.33 | 2.53 | 2.50 | 4.55 | 5.01 | 5.11 | -12.65 | 7.07 | 8.76 |
|---|
| Depreciation & Amortization | | 0.83 | 0.92 | 0.83 | 0.85 | 0.78 | 0.79 | 0.79 | 0.74 | 0.53 | 0.35 | 0.33 | 4.06 | 4.33 | 4.61 | 5.10 | 4.98 | 4.82 |
|---|
| Stock-Based Compensation | | 0.45 | 0.52 | 0.45 | 0.44 | 0.34 | 0.33 | 0.28 | 0.30 | 0.27 | 0.22 | 0.18 | 0.71 | 0.56 | 0.50 | 0.64 | 0.69 | 0.67 |
|---|
| Change Working Capital | | -0.18 | -0.79 | -0.28 | -0.46 | -0.99 | -1.14 | -0.51 | -0.20 | 1.61 | -0.16 | -0.34 | -4.41 | 0.55 | 0.03 | -2.77 | -1.89 | -3.89 |
|---|
| Change In Accounts Receivable | | -0.35 | -0.52 | -0.93 | 0.28 | 1.26 | -0.08 | 0.58 | -0.76 | -0.49 | -0.45 | 0.57 | 0.51 | 2.44 | 1.01 | 1.27 | 0.38 | -1.68 |
|---|
| Change In Accounts Payable | | 1.34 | 1.14 | 2.84 | -1.24 | -0.93 | 1.26 | -0.04 | -0.05 | 1.43 | 2.16 | 0.93 | 0.03 | 1.91 | 0.54 | -1.41 | 0.28 | -0.70 |
|---|
| Change In Inventories | | -0.65 | -0.83 | -0.85 | 0.67 | 0.23 | -2.16 | -0.39 | -0.07 | -0.14 | -1.35 | -0.29 | -0.33 | -0.58 | 0.00 | 0.89 | -1.25 | -0.27 |
|---|
| Other Non-cash Items | | 0.87 | 0.52 | 0.10 | 0.41 | 0.55 | 0.54 | 0.85 | 0.53 | 0.45 | 0.50 | 0.16 | 2.28 | 1.91 | 1.77 | 20.97 | 1.62 | 1.36 |
|---|
| Cash from Operations | | 4.10 | 0.00 | 0.00 | 3.57 | 4.46 | 6.41 | 4.32 | 4.65 | 4.53 | 3.68 | 3.23 | 6.49 | 12.33 | 11.61 | 10.57 | 12.64 | 11.92 |
| Cash Flow From Operating Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Income | | 0.55 | 0.80 | 0.76 | 0.41 | 0.57 | 0.91 | 0.64 | 0.61 | 0.62 | 0.97 |
|---|
| Depreciation & Amortization | | 0.21 | 0.21 | 0.31 | 0.21 | 0.20 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
|---|
| Stock-Based Compensation | | 0.18 | 0.09 | 0.10 | 0.14 | 0.19 | 0.09 | 0.10 | 0.09 | 0.18 | 0.09 |
|---|
| Change Working Capital | | -0.65 | 0.35 | 0.34 | -0.81 | -0.66 | 0.55 | 0.38 | -0.41 | -0.86 | 0.72 |
|---|
| Change In Accounts Receivable | | 0.36 | -0.58 | -0.82 | -0.12 | 0.97 | -0.48 | -0.34 | -0.55 | 0.45 | 0.10 |
|---|
| Change In Accounts Payable | | 0.21 | 1.05 | 1.79 | -1.30 | -0.40 | 1.40 | 1.08 | 1.10 | -0.74 | -0.11 |
|---|
| Change In Inventories | | -0.26 | -0.16 | -0.20 | 0.28 | -0.75 | 0.10 | -0.28 | -0.63 | -0.05 | 0.30 |
|---|
| Other Non-cash Items | | 0.13 | 0.12 | 0.14 | 0.16 | 0.11 | 0.07 | 0.04 | 0.08 | -0.02 | 0.13 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.98 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.59 | -0.90 | -0.59 | -0.61 | -0.79 | -0.58 | -0.58 | -0.67 | -0.55 | -0.40 | -0.43 | -3.60 | -3.85 | -3.20 | -3.71 | -4.54 | -4.13 |
|---|
| Acquisitions | | -0.02 | -0.12 | -0.06 | -0.01 | -2.76 | -0.85 | 0.00 | -0.46 | -1.04 | 0.00 | 0.47 | -2.40 | -0.04 | -0.17 | -0.05 | -10.39 | -7.98 |
|---|
| Investments | | -0.01 | -0.04 | 0.00 | -0.01 | -0.05 | -0.03 | -0.69 | -0.08 | -0.37 | -1.92 | -0.13 | -0.26 | -1.09 | -1.24 | -0.97 | -0.10 | -0.05 |
|---|
| Sales of Investment | | 0.00 | 0.07 | 0.00 | 0.02 | 0.01 | 0.30 | 0.42 | 0.77 | 0.85 | 0.54 | 0.13 | 0.30 | 1.35 | 1.15 | 0.66 | 0.07 | 0.20 |
|---|
| Other Investing Activities | | 0.07 | 0.00 | 0.00 | 0.02 | 0.04 | 0.15 | -0.16 | 0.00 | 0.39 | 0.07 | 0.01 | 0.42 | 0.84 | 0.65 | 0.62 | 1.00 | 0.60 |
|---|
| Cash from Investing | | -0.53 | 0.00 | 0.00 | -0.59 | -3.55 | -1.01 | -1.02 | -0.44 | -0.72 | -1.72 | 0.05 | -5.53 | -2.79 | -2.80 | -3.45 | -13.96 | -11.36 |
| Cash Flow From Investing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Capital Expenditure | | -0.23 | -0.20 | -0.22 | -0.18 | -0.30 | -0.15 | -0.16 | -0.12 | -0.16 | -0.15 |
|---|
| Acquisitions | | 0.00 | 0.07 | 0.00 | -0.12 | 0.00 | -0.04 | -0.02 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | -0.01 | -0.02 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 |
|---|
| Sales of Investment | | 0.02 | 0.01 | 0.06 | 0.01 | 0.00 | 0.01 | 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 | 0.13 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.31 | 0.00 | 0.00 | -1.46 | -0.69 | -1.25 | -1.85 | -1.54 | -3.69 | -0.09 | -2.19 | -15.87 | -6.04 | -5.88 | -7.11 | -2.34 | -1.32 |
|---|
| Debt Issued | | 0.25 | 10.90 | 0.16 | 1.18 | 4.22 | 2.52 | 2.93 | 0.69 | 1.86 | 1.07 | 0.15 | 5.21 | 2.98 | 0.03 | 4.91 | 10.67 | 23.63 |
|---|
| Issuance of Common Stock | | -0.12 | 0.00 | 0.00 | 0.00 | 3.68 | 0.00 | 0.00 | 0.13 | 1.46 | 1.09 | 0.05 | 0.37 | 0.30 | 0.29 | 0.72 | 0.90 | 2.62 |
|---|
| Repurchase of Common Stock | | -1.20 | -0.85 | -2.10 | -0.10 | -4.30 | -6.25 | -3.11 | -2.41 | -2.56 | -1.41 | -1.16 | -2.88 | -2.73 | -1.53 | -1.62 | -10.12 | -11.04 |
|---|
| Dividends Paid | | -1.07 | 0.00 | 0.00 | -1.04 | -1.04 | -0.94 | -1.00 | -0.97 | -0.90 | -0.89 | -0.86 | -1.25 | -1.18 | -1.11 | -1.02 | -0.84 | -0.77 |
|---|
| Other Financing Activities | | 0.06 | 0.00 | 0.00 | -0.30 | 0.28 | 2.47 | 2.98 | -0.06 | 0.05 | 0.05 | -10.26 | 20.97 | 3.08 | 0.28 | 5.17 | 10.84 | 7.61 |
|---|
| Cash from Financing | | -2.41 | 0.00 | 0.00 | -2.89 | -2.07 | -5.96 | -2.97 | -4.85 | -5.64 | -1.25 | -14.42 | 1.34 | -6.57 | -7.94 | -3.86 | -1.57 | -2.91 |
| Cash Flow From Financing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.17 |
|---|
| Debt Issued | | 0.00 | 10.78 | -1.14 | 1.01 | 0.00 | 0.09 | -0.02 | -0.11 | 1.45 | -0.03 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.17 |
|---|
| Repurchase of Common Stock | | -0.33 | -0.50 | -0.15 | -0.10 | -0.10 | -0.90 | -0.60 | -0.10 | -0.50 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.26 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.44 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 1.16 | 0.46 | 0.02 | 0.09 | -1.15 | -0.57 | 0.33 | -0.63 | -1.83 | 0.71 | -11.15 | 2.30 | 2.97 | 0.86 | 3.26 | -2.89 | -2.35 |
|---|
| Closing Cash Balance | | 2.88 | 3.71 | 3.25 | 3.23 | 3.15 | 4.30 | 4.86 | 4.54 | 5.17 | 7.00 | 6.29 | 17.43 | 15.13 | 12.16 | 11.30 | 8.04 | 10.93 |
| Cash position |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Change in Cash | | -0.56 | 0.84 | 0.14 | -0.16 | -0.36 | 0.38 | 0.36 | 0.10 | -0.82 | 1.51 |
|---|
| Closing Cash Balance | | 3.15 | 3.71 | 2.87 | 2.73 | 2.89 | 3.25 | 2.88 | 2.52 | 2.42 | 3.23 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 3.51 | 2.80 | 3.16 | 2.96 | 3.67 | 5.83 | 3.74 | 3.98 | 3.98 | 3.28 | 2.80 | 2.89 | 8.48 | 8.41 | 6.87 | 8.10 | 7.79 |
|---|
| Real Free Cash Flow | | 3.06 | 2.28 | 2.71 | 2.52 | 3.33 | 5.50 | 3.46 | 3.69 | 3.71 | 3.05 | 2.62 | 2.18 | 7.92 | 7.91 | 6.23 | 7.42 | 7.12 |
| Free Cash Flow |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Free Cash Flow | | 0.15 | 1.43 | 1.45 | -0.15 | 0.07 | 1.47 | 1.26 | 0.46 | -0.04 | 1.83 |
|---|
| Real Free Cash Flow | | -0.03 | 1.34 | 1.35 | -0.29 | -0.12 | 1.39 | 1.17 | 0.37 | -0.21 | 1.74 |