KEY
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 | | 11.19 | 11.19 | 9.06 | 5.89 | 7.03 | 7.04 | 6.49 | 6.18 | 6.24 | 6.06 | 4.76 | 4.07 | 3.93 | 3.94 | 4.04 | 3.89 | 4.29 |
|---|
| Cost of Revenues | | 4.22 | 4.22 | 5.00 | -4.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Gross Profit | | 6.97 | 6.97 | 4.06 | 10.40 | 7.03 | 7.04 | 6.49 | 6.18 | 6.16 | 6.06 | 4.76 | 4.07 | 3.93 | 3.94 | 4.04 | 3.89 | 4.29 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 2.86 | 2.83 | 2.80 | 2.70 | 1.87 | 1.87 | 2.68 | 2.64 | 2.66 | 1.52 |
|---|
| Cost of Revenues | | 0.97 | 1.05 | 1.10 | 1.09 | 1.12 | 1.32 | 1.30 | 1.26 | 0.00 | 0.00 |
|---|
| Gross Profit | | 1.89 | 1.78 | 1.69 | 1.61 | 0.75 | 0.55 | 1.38 | 1.38 | 2.66 | 1.52 |
| 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 | 3.66 | 2.78 | 2.81 | 2.57 | 2.45 | 2.56 | 2.54 | 2.25 | 1.77 | 1.71 | 1.74 | 1.75 | 1.71 | 1.79 |
|---|
| Depreciation & Amortization | | 0.02 | 0.02 | 0.07 | 0.13 | 0.14 | 0.06 | 0.07 | 0.09 | 0.10 | 0.10 | 0.06 | 0.04 | 0.04 | 0.04 | 0.02 | 0.27 | 0.33 |
|---|
| Total Operating Expenses | | 4.66 | 4.66 | 4.36 | 3.66 | 3.22 | -3.77 | -4.92 | -4.15 | -2.98 | -3.21 | -3.13 | -2.37 | -2.26 | -2.32 | -2.28 | -1.98 | -2.65 |
|---|
| Operating Income | | 2.30 | 2.30 | -0.31 | 2.24 | 3.22 | 3.27 | 1.57 | 2.03 | 3.18 | 2.86 | 1.63 | 1.70 | 1.68 | 1.63 | 1.76 | 1.91 | 1.64 |
| 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 | 0.64 | 0.71 |
|---|
| Depreciation & Amortization | | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.02 | 0.03 | 0.02 | 0.03 | 0.04 |
|---|
| Total Operating Expenses | | 1.24 | 1.18 | 1.15 | 1.09 | 1.17 | 1.05 | 1.04 | 1.10 | 0.59 | -1.15 |
|---|
| Operating Income | | 0.65 | 0.60 | 0.54 | 0.52 | -0.41 | -0.51 | 0.34 | 0.28 | 2.07 | 0.37 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 8.39 | 8.39 | 8.43 | 7.93 | 5.41 | 4.37 | 4.69 | 5.24 | 4.88 | 4.39 | 3.32 | 2.62 | 2.55 | 2.62 | 2.71 | 2.89 | 3.41 |
|---|
| Interest Expense | | 3.75 | 3.75 | 4.66 | 4.01 | 0.89 | 0.30 | 0.65 | 1.33 | 0.97 | 0.61 | 0.40 | 0.27 | 0.26 | 0.30 | 0.44 | 0.62 | 0.90 |
|---|
| Other Expense | | 0.00 | 0.00 | 0.00 | -1.08 | -0.89 | -0.01 | -0.01 | -0.01 | -0.98 | -0.93 | -0.66 | -0.48 | -0.40 | -0.48 | -0.66 | -0.57 | -0.84 |
|---|
| IBT | | 2.30 | 2.30 | -0.31 | 1.16 | 2.33 | 3.25 | 1.56 | 2.02 | 2.20 | 1.93 | 0.97 | 1.22 | 1.27 | 1.14 | 1.10 | 1.35 | 0.79 |
|---|
| Income Tax Expense | | 0.48 | 0.48 | -0.14 | 0.20 | 0.42 | 0.64 | 0.23 | 0.31 | 0.34 | 0.64 | 0.18 | 0.30 | 0.33 | 0.27 | 0.24 | 0.37 | 0.19 |
|---|
| Net Income | | 1.83 | 1.83 | -0.16 | 0.97 | 1.92 | 2.63 | 1.34 | 1.72 | 1.87 | 1.30 | 0.79 | 0.92 | 0.90 | 0.91 | 0.86 | 0.92 | 0.55 |
| 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 | | 2.08 | 2.13 | 2.11 | 2.07 | 2.13 | 2.18 | 2.09 | 2.03 | 2.05 | 2.04 |
|---|
| Interest Expense | | 0.86 | 0.95 | 0.97 | 0.97 | 1.08 | 1.22 | 1.20 | 1.16 | 0.38 | 1.13 |
|---|
| Other Expense | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.50 | -0.19 |
|---|
| IBT | | 0.65 | 0.60 | 0.54 | 0.52 | -0.41 | -0.51 | 0.34 | 0.28 | 0.06 | 0.37 |
|---|
| Income Tax Expense | | 0.14 | 0.11 | 0.12 | 0.11 | -0.17 | -0.10 | 0.06 | 0.06 | -0.01 | 0.07 |
|---|
| Net Income | | 0.51 | 0.49 | 0.43 | 0.41 | -0.24 | -0.41 | 0.27 | 0.22 | 0.07 | 0.30 |
| 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 | $0.89 | $1.94 | $2.65 | $1.28 | $1.63 | $1.79 | $1.14 | $0.81 | $1.06 | $1.01 | $0.98 | $0.89 | $0.87 | $0.45 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.88 | $1.93 | $2.63 | $1.27 | $1.62 | $1.77 | $1.13 | $0.80 | $1.05 | $0.99 | $0.97 | $0.89 | $0.87 | $0.44 |
|---|
| Shares Outstanding | | 1.10 | 1.10 | 0.95 | 0.93 | 0.92 | 0.95 | 0.97 | 0.99 | 1.04 | 1.07 | 0.93 | 0.84 | 0.87 | 0.91 | 0.94 | 0.93 | 0.87 |
|---|
| Diluted Shares Outstanding | | 1.10 | 1.10 | 0.95 | 0.93 | 0.93 | 0.96 | 0.97 | 1.00 | 1.05 | 1.09 | 0.94 | 0.84 | 0.88 | 0.91 | 0.94 | 0.94 | 0.88 |
| 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 | $0.03 | $0.29 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.03 | $0.29 |
|---|
| Shares Outstanding | | 1.10 | 1.10 | 1.10 | 1.10 | 0.99 | 0.95 | 0.93 | 0.93 | 0.93 | 0.93 |
|---|
| Diluted Shares Outstanding | | 1.10 | 1.10 | 1.10 | 1.11 | 0.99 | 0.95 | 0.94 | 0.94 | 0.93 | 0.93 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.33 | 1.74 | 0.94 | 0.89 | 0.91 | 1.09 | 0.73 | 0.68 | 0.67 | 0.68 | 0.61 | 0.65 | 0.62 | 0.59 | 0.69 | 0.28 |
|---|
| Short Term Investments | | 22.30 | 20.76 | 19.39 | 41.55 | 56.37 | 43.75 | 23.12 | 21.99 | 22.59 | 22.99 | 16.93 | 17.63 | 17.94 | 16.03 | 19.53 | 23.28 |
|---|
| Total Cash & ST Investments | | 1.33 | 22.51 | 11.76 | 4.55 | 57.29 | 44.84 | 23.85 | 3.39 | 5.36 | 3.70 | 3.61 | 5.21 | 6.68 | 5.81 | 4.89 | 2.18 |
|---|
| Accounts Receivable | | 3.07 | 2.71 | 0.00 | 13.16 | 12.34 | 11.18 | 10.18 | 8.64 | 8.39 | 8.55 | 7.31 | 7.20 | 7.57 | 7.72 | 9.13 | 10.35 |
|---|
| Inventory | | -4.40 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | -0.04 | -0.04 | -0.05 | -0.06 | -0.06 | -0.06 | -0.08 | -0.18 |
|---|
| Other Current Assets | | 18.60 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 88.90 | 84.14 | 85.63 | 59.10 | 55.31 | 52.36 | 52.03 | 49.54 | 52.02 |
|---|
| Total Current Assets | | 18.60 | 25.22 | 0.94 | 17.68 | 69.62 | 56.02 | 34.03 | 100.90 | 97.85 | 97.84 | 69.97 | 67.67 | 66.55 | 65.50 | 63.48 | 64.37 |
| 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 | | 1.94 | 1.77 | 1.91 | 1.74 | 1.28 | 1.33 | 1.25 | 0.94 | 0.77 | 0.76 |
|---|
| Short Term Investments | | 14.31 | 19.85 | 18.41 | 20.76 | 25.56 | 22.30 | 21.37 | 19.39 | 43.71 | 46.87 |
|---|
| Total Cash & ST Investments | | 16.24 | 21.62 | 20.32 | 22.51 | 26.84 | 23.62 | 22.62 | 11.76 | 44.48 | 47.63 |
|---|
| Accounts Receivable | | 0.00 | 2.44 | 2.54 | 2.71 | 2.88 | 3.07 | 3.28 | 0.00 | 12.52 | 12.46 |
|---|
| Inventory | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -15.25 | -10.48 | -11.39 |
|---|
| Other Current Assets | | 0.00 | -2.44 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 12.90 | 0.00 | 0.00 |
|---|
| Total Current Assets | | 16.24 | 21.62 | 22.87 | 25.22 | 29.72 | 26.69 | 25.89 | 12.90 | 57.00 | 60.09 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 0.63 | 0.61 | 0.66 | 0.64 | 0.68 | 0.75 | 0.81 | 0.88 | 0.93 | 0.98 | 0.78 | 0.84 | 0.89 | 0.97 | 0.94 | 0.91 |
|---|
| Goodwill | | 2.75 | 2.75 | 2.75 | 2.75 | 2.69 | 2.66 | 2.66 | 2.52 | 2.54 | 2.45 | 1.06 | 1.06 | 0.98 | 0.98 | 0.92 | 0.92 |
|---|
| Intangible Assets | | 0.04 | 0.03 | 0.06 | 0.09 | 0.13 | 0.19 | 0.25 | 0.32 | 0.42 | 0.38 | 0.07 | 0.10 | 0.13 | 0.17 | 0.02 | 0.02 |
|---|
| Long-Term Investments | | 17.54 | 144.10 | 58.96 | 52.40 | 65.25 | 52.70 | 34.83 | 35.02 | 35.98 | 34.82 | 23.27 | 24.15 | 24.40 | 21.63 | 23.43 | 25.64 |
|---|
| Other Long-Term Assets | | 145.99 | 14.46 | 113.30 | -0.01 | -68.76 | -56.31 | -38.56 | -0.03 | -0.02 | -0.02 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | -0.01 |
|---|
| Total Long-Term Assets | | 168.85 | 161.95 | 175.72 | 55.86 | 68.76 | 56.31 | 38.56 | 38.71 | 39.85 | 38.61 | 25.16 | 26.15 | 26.39 | 23.74 | 25.30 | 27.47 |
|---|
| Total Assets | | 187.45 | 187.17 | 188.28 | 189.81 | 186.35 | 170.34 | 144.99 | 139.61 | 137.70 | 136.45 | 95.13 | 93.82 | 92.93 | 89.24 | 88.79 | 91.84 |
| 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 | | 0.61 | 0.60 | 0.60 | 0.61 | 0.62 | 0.63 | 0.65 | 0.66 | 0.65 | 0.65 |
|---|
| Goodwill | | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 |
|---|
| Intangible Assets | | 0.01 | 0.02 | 0.02 | 0.03 | 0.03 | 0.04 | 0.05 | 0.06 | 0.07 | 0.08 |
|---|
| Long-Term Investments | | 154.34 | 148.65 | 147.80 | 144.10 | 142.53 | 143.21 | 144.27 | 12.54 | 55.24 | 58.71 |
|---|
| Other Long-Term Assets | | 13.45 | 11.87 | 14.65 | 14.46 | 14.10 | 14.12 | 13.87 | 13.33 | -2.20 | -1.90 |
|---|
| Total Long-Term Assets | | 171.17 | 163.88 | 165.83 | 161.95 | 160.04 | 160.76 | 161.59 | 175.38 | 58.71 | 62.19 |
|---|
| Total Assets | | 187.41 | 185.50 | 188.69 | 187.17 | 189.76 | 187.45 | 187.49 | 188.28 | 187.85 | 195.04 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 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 |
|---|
| Short-Term Debt | | 5.33 | 2.14 | 3.05 | 5.39 | 0.59 | 0.76 | 0.71 | 0.54 | 0.63 | 0.81 | 0.53 | 0.42 | 0.34 | 0.29 | 0.34 | 1.15 |
|---|
| Other Current Liabilities | | 28.15 | 149.76 | 0.00 | -5.39 | -0.59 | -0.76 | -0.71 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.58 | 1.12 |
|---|
| Current Liabilities | | 33.48 | 151.90 | 3.05 | 5.39 | 0.59 | 0.76 | 0.71 | 0.54 | 0.63 | 0.81 | 0.53 | 0.42 | 0.34 | 0.31 | 0.92 | 2.27 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Short-Term Debt | | 1.35 | 2.75 | 2.35 | 2.14 | 2.40 | 0.03 | 0.03 | 3.05 | 3.47 | 0.00 |
|---|
| Other Current Liabilities | | 150.77 | 0.00 | 150.74 | 149.76 | 150.35 | 145.72 | 144.23 | -3.05 | -3.47 | 0.00 |
|---|
| Current Liabilities | | 152.11 | 2.75 | 153.09 | 151.90 | 152.76 | 145.75 | 144.26 | 117.95 | 3.47 | 6.95 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 16.87 | 12.11 | 19.55 | 24.69 | 12.63 | 14.47 | 13.15 | 14.28 | 14.33 | 13.19 | 10.72 | 8.30 | 7.99 | 7.13 | 9.86 | 11.74 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.00 | 0.00 | 0.01 | 0.01 | 0.02 | 0.04 |
|---|
| Def. Tax Liability | | 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 |
|---|
| Total Liabilities | | 172.66 | 168.99 | 173.64 | 176.36 | 168.92 | 152.36 | 127.95 | 124.02 | 122.67 | 121.21 | 84.37 | 83.28 | 82.61 | 78.93 | 78.86 | 80.47 |
| 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 | | 10.92 | 12.06 | 12.39 | 12.11 | 15.68 | 22.16 | 23.67 | 19.55 | 21.30 | 29.02 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 |
|---|
| 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 | | 167.31 | 166.02 | 169.69 | 168.99 | 172.91 | 172.66 | 172.94 | 173.64 | 24.77 | 29.02 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 0.95 |
|---|
| Retained Earnings | | 15.71 | 14.58 | 15.67 | 15.62 | 14.55 | 12.75 | 12.47 | 11.56 | 10.19 | 9.38 | 8.92 | 8.27 | 7.61 | 6.91 | 6.25 | 5.56 |
|---|
| Comprehensive Income | | -5.14 | -3.47 | -5.23 | -6.30 | -0.59 | 0.74 | 0.03 | -0.82 | -0.64 | -0.54 | -0.41 | -0.36 | -0.35 | -0.12 | -0.03 | -0.02 |
|---|
| Total Common Equity | | 14.79 | 18.18 | 14.64 | 13.45 | 17.42 | 17.98 | 17.04 | 15.60 | 15.02 | 15.24 | 10.75 | 10.53 | 10.30 | 10.27 | 9.91 | 11.12 |
| 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 | | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 |
|---|
| Retained Earnings | | 15.11 | 14.89 | 14.72 | 14.58 | 15.07 | 15.71 | 15.66 | 15.67 | 15.84 | 15.76 |
|---|
| Comprehensive Income | | -2.15 | -2.50 | -2.79 | -3.47 | -3.28 | -5.14 | -5.31 | -5.23 | -6.64 | -6.04 |
|---|
| Total Common Equity | | 20.10 | 19.48 | 19.00 | 18.18 | 16.85 | 14.79 | 14.55 | 14.64 | 13.36 | 13.84 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 22.20 | 14.25 | 22.61 | 30.08 | 12.63 | 14.47 | 13.15 | 14.28 | 14.97 | 13.19 | 10.72 | 8.30 | 7.99 | 7.13 | 9.86 | 11.74 |
|---|
| Book Value | | 14.79 | 18.18 | 14.64 | 13.45 | 17.42 | 17.98 | 17.04 | 15.60 | 15.03 | 15.24 | 10.76 | 10.54 | 10.32 | 10.31 | 9.92 | 11.37 |
| 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 | | 20.10 | 19.48 | 19.00 | 18.18 | 16.85 | 14.79 | 14.55 | 14.64 | 13.36 | 13.84 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.86 | 1.83 | -0.16 | 0.96 | 1.92 | 2.63 | 1.34 | 1.72 | 1.87 | 1.30 | 0.79 | 0.92 | 0.91 | 0.91 | 0.87 | 0.93 | 0.58 |
|---|
| Depreciation & Amortization | | 0.11 | 0.02 | 0.07 | 0.13 | 0.14 | 0.03 | 0.11 | 0.24 | 0.38 | 0.41 | 0.31 | 0.25 | 0.23 | 0.19 | 0.24 | 0.27 | 0.33 |
|---|
| Stock-Based Compensation | | 0.11 | 0.13 | 0.10 | 0.12 | 0.12 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.06 | 0.04 | 0.04 | 0.25 | -0.38 | 0.88 |
|---|
| Change Working Capital | | -0.33 | -0.28 | -0.48 | -0.31 | -0.13 | 0.03 | 0.31 | -0.19 | -0.01 | 0.03 | -0.08 | -0.04 | -0.01 | -0.13 | 0.02 | 0.36 | 0.22 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.22 | -0.27 | 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 | | 0.00 | 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 |
|---|
| Change In Inventories | | 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 Non-cash Items | | 1.24 | 0.50 | 1.48 | 2.11 | 2.45 | -1.79 | 0.00 | 0.99 | 0.07 | -0.32 | 0.55 | 0.02 | 0.15 | 0.55 | -0.06 | 1.02 | 0.63 |
|---|
| Cash from Operations | | 1.79 | 0.00 | 0.00 | 2.90 | 4.47 | 1.15 | 1.67 | 2.91 | 2.51 | 1.82 | 1.69 | 1.13 | 1.32 | 1.58 | 1.36 | 1.89 | 2.72 |
| 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 | | 0.51 | 0.49 | 0.43 | 0.41 | -0.24 | -0.41 | 0.27 | 0.22 | 0.07 | 0.30 |
|---|
| Depreciation & Amortization | | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.02 | 0.03 | 0.02 | 0.03 | 0.04 |
|---|
| Stock-Based Compensation | | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 |
|---|
| Change Working Capital | | 0.18 | 0.27 | 0.27 | -0.99 | 0.34 | -0.19 | -0.48 | -0.15 | 0.18 | -0.15 |
|---|
| Change In Accounts Receivable | | 0.30 | -0.17 | 0.28 | -0.19 | -0.49 | 0.19 | -0.25 | 0.29 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| 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 | | -0.03 | -0.37 | 0.52 | 0.39 | 1.82 | -0.57 | 0.00 | 0.23 | 0.80 | 0.41 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.04 | 0.57 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.09 | -0.11 | -0.07 | -0.14 | -0.11 | -0.07 | -0.06 | -0.09 | -0.10 | -0.11 | -0.15 | -0.08 | -0.10 | -0.10 | -0.15 | -0.16 | -0.16 |
|---|
| Acquisitions | | 6.44 | 0.00 | 0.00 | 0.00 | -0.06 | -0.03 | -7.15 | -0.19 | 0.12 | -0.14 | -0.48 | -2.82 | -0.10 | 0.67 | 0.78 | 0.00 | 6.47 |
|---|
| Investments | | -12.24 | -10.09 | -27.77 | -12.34 | -8.81 | -28.25 | -30.69 | -5.79 | -5.86 | -8.16 | -12.80 | -3.55 | -3.60 | -8.59 | -4.74 | -5.11 | -10.11 |
|---|
| Sales of Investment | | 8.09 | 15.83 | 22.08 | 6.98 | 15.45 | 17.14 | 13.12 | 6.83 | 6.74 | 6.83 | 10.36 | 4.37 | 4.11 | 5.55 | 6.44 | 6.95 | 5.58 |
|---|
| Other Investing Activities | | 0.11 | 0.00 | 0.00 | 6.92 | -17.40 | -3.86 | 0.07 | -5.69 | -3.39 | -0.66 | -3.40 | 0.05 | -3.12 | -1.75 | -2.56 | -0.04 | 0.18 |
|---|
| Cash from Investing | | 7.82 | 0.00 | 0.00 | 1.42 | -10.93 | -15.07 | -24.72 | -4.92 | -2.48 | -2.24 | -6.46 | -2.02 | -2.82 | -4.22 | -0.24 | 1.64 | 1.97 |
| 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 | | -0.05 | -0.03 | -0.02 | -0.01 | -0.02 | -0.02 | -0.01 | -0.01 | -0.04 | -0.03 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.91 | 3.52 |
|---|
| Investments | | -2.70 | -1.95 | -1.46 | -3.98 | -3.22 | -16.16 | -4.52 | -3.86 | -3.97 | 0.16 |
|---|
| Sales of Investment | | 5.80 | 0.35 | 5.78 | 3.90 | 3.42 | 14.80 | 2.41 | 1.46 | 1.66 | 2.57 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.59 | 6.24 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -5.49 | 0.00 | 0.00 | -6.28 | -8.58 | -2.57 | -2.51 | -3.63 | -2.88 | -0.75 | -1.31 | -1.17 | -1.36 | -1.55 | -3.39 | -2.22 | -1.66 |
|---|
| Debt Issued | | -1.33 | 14.25 | -8.36 | -1.20 | 26.03 | 0.73 | 3.82 | 2.51 | 2.19 | 2.52 | 3.78 | 3.59 | 1.66 | 2.40 | 0.67 | 0.33 | 13.40 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.03 | 0.01 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.00 | 0.60 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.03 | -0.24 | 0.00 | -0.04 | 0.00 | -1.14 | -0.13 | -0.84 | -1.10 | -1.01 | -0.14 | -0.45 | -0.48 | -0.47 | -0.25 | -2.57 | 0.00 |
|---|
| Dividends Paid | | -0.91 | 0.00 | 0.00 | -0.91 | -0.85 | -0.82 | -0.83 | -0.80 | -0.66 | -0.48 | -0.34 | -0.27 | -0.24 | -0.22 | -0.19 | -0.16 | -0.18 |
|---|
| Other Financing Activities | | -1.39 | 0.00 | 0.00 | 2.96 | 15.87 | 18.24 | 26.87 | 7.32 | 4.60 | 2.64 | 6.59 | 2.71 | 3.58 | 4.89 | 2.61 | 1.23 | -3.05 |
|---|
| Cash from Financing | | -9.04 | 0.00 | 0.00 | -4.27 | 6.44 | 13.74 | 23.41 | 2.07 | -0.02 | 0.42 | 4.84 | 0.85 | 1.53 | 2.68 | -1.22 | -3.12 | -4.89 |
| 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 | -2.52 | -5.73 |
|---|
| Debt Issued | | 12.27 | -2.57 | 0.10 | 0.49 | -3.83 | -4.11 | -1.51 | 1.05 | 0.39 | 1.48 |
|---|
| 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 | | -0.20 | 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 | 1.30 | -0.84 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.45 | -6.80 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.57 | -0.46 | 0.80 | 0.05 | -0.03 | -0.18 | 0.36 | 0.05 | 0.01 | -0.01 | 0.07 | -0.05 | 0.04 | 0.03 | -0.11 | 0.42 | -0.19 |
|---|
| Closing Cash Balance | | 1.33 | 1.29 | 1.74 | 0.94 | 0.89 | 0.91 | 1.09 | 0.73 | 0.68 | 0.67 | 0.68 | 0.61 | 0.65 | 0.62 | 0.59 | 0.69 | 0.28 |
| 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 | | -0.65 | 0.17 | -0.14 | 0.17 | 0.47 | -0.05 | 0.08 | 0.31 | 0.18 | 0.01 |
|---|
| Closing Cash Balance | | 1.29 | 1.94 | 1.77 | 1.91 | 1.74 | 1.28 | 1.33 | 1.25 | 0.94 | 0.77 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.70 | 2.10 | 0.60 | 2.76 | 4.36 | 1.09 | 1.61 | 2.82 | 2.41 | 1.70 | 1.54 | 1.06 | 1.22 | 1.48 | 1.20 | 1.73 | 2.57 |
|---|
| Real Free Cash Flow | | 1.59 | 1.97 | 0.50 | 2.64 | 4.24 | 0.98 | 1.51 | 2.73 | 2.31 | 1.60 | 1.45 | 1.00 | 1.18 | 1.44 | 0.95 | 2.11 | 1.69 |
| 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 | | 0.67 | 0.37 | 1.21 | -0.15 | 1.70 | -1.22 | -0.23 | 0.35 | 0.99 | 0.54 |
|---|
| Real Free Cash Flow | | 0.64 | 0.33 | 1.18 | -0.18 | 1.68 | -1.25 | -0.26 | 0.32 | 0.96 | 0.51 |