KKR
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 | | 19.04 | 19.26 | 21.64 | 18.66 | 5.72 | 16.24 | 4.23 | 4.22 | 2.40 | 3.28 | 1.91 | 1.04 | 1.11 | 0.76 | 0.57 | 2.18 | 9.61 |
|---|
| Cost of Revenues | | 14.76 | 11.21 | 17.80 | 9.46 | 4.33 | 9.48 | 2.15 | 2.12 | 1.37 | 1.70 | 1.06 | 1.18 | 1.26 | 1.27 | 1.28 | 0.92 | 1.38 |
|---|
| Gross Profit | | 4.28 | 8.06 | 3.84 | 9.20 | 1.39 | 6.75 | 2.08 | 2.10 | 1.02 | 1.59 | 0.84 | -0.14 | -0.15 | -0.50 | -0.71 | 1.26 | 8.23 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 5.52 | 5.46 | 5.00 | 3.05 | 3.20 | 4.73 | 4.11 | 9.60 | 4.37 | 3.27 |
|---|
| Cost of Revenues | | 3.56 | 4.12 | 3.95 | 3.14 | 2.25 | 3.85 | 3.13 | 8.57 | 3.26 | 1.67 |
|---|
| Gross Profit | | 1.96 | 1.35 | 1.05 | -0.08 | 0.95 | 0.89 | 0.98 | 1.03 | 1.12 | 1.61 |
| 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 | 2.72 | 2.35 | 1.94 | 0.78 | 0.79 | 0.72 | 0.64 | 0.63 | 0.69 | 0.93 | 0.50 | 0.32 | 1.16 | 1.72 |
|---|
| Depreciation & Amortization | | 0.03 | 0.00 | 0.00 | -2.59 | 0.36 | 9.86 | 4.08 | 3.68 | 1.51 | 1.24 | 1.02 | 1.22 | 0.91 | 0.47 | 0.36 | 0.80 | 0.42 |
|---|
| Total Operating Expenses | | 1.94 | 7.59 | 2.92 | 5.74 | 2.35 | 1.94 | 0.78 | 0.79 | 0.72 | 0.64 | 0.63 | 0.69 | 0.93 | 0.50 | 0.32 | 0.29 | 0.31 |
|---|
| Operating Income | | 2.34 | 0.46 | 0.93 | 12.93 | 1.42 | -2.47 | -1.38 | -0.95 | 0.31 | 0.95 | 0.21 | -0.83 | -1.09 | -1.00 | -1.03 | 0.24 | 7.48 |
| 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 | 0.75 | 0.61 |
|---|
| Depreciation & Amortization | | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Operating Expenses | | -0.25 | 0.83 | 0.73 | 0.62 | 0.66 | 0.82 | 0.75 | 0.68 | 0.75 | 0.61 |
|---|
| Operating Income | | 2.21 | 0.51 | 0.33 | -0.71 | 0.29 | 0.06 | 0.23 | 0.34 | 0.36 | 1.00 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 5.46 | 2.40 | 3.46 | 3.37 | 1.90 | 1.49 | 1.40 | 1.42 | 1.40 | 1.24 | 1.02 | 1.22 | 0.91 | 0.47 | 0.36 | 0.32 | 0.23 |
|---|
| Interest Expense | | 3.10 | 2.30 | 3.31 | 2.95 | 1.64 | 1.13 | 0.97 | 1.04 | 0.88 | 0.81 | 0.79 | 0.57 | 0.32 | 0.10 | 0.07 | 0.07 | 0.05 |
|---|
| Other Expense | | 4.76 | 6.64 | 4.93 | -6.37 | -2.48 | 16.11 | 7.11 | 6.12 | 1.43 | 1.41 | 0.53 | 5.52 | 5.95 | 8.52 | 8.81 | 0.72 | 0.37 |
|---|
| IBT | | 7.10 | 7.10 | 5.86 | 6.55 | -1.06 | 13.65 | 5.73 | 5.17 | 2.26 | 2.78 | 0.98 | 5.34 | 5.46 | 7.89 | 8.07 | 0.97 | 7.85 |
|---|
| Income Tax Expense | | 0.95 | 0.95 | 0.95 | 1.20 | -0.04 | 1.35 | 0.61 | 0.53 | -0.19 | 0.22 | 0.02 | 0.07 | 0.06 | 0.04 | 0.04 | 0.09 | 0.08 |
|---|
| Net Income | | 2.37 | 2.37 | 3.08 | 3.73 | -1.02 | 12.30 | 5.12 | 4.64 | 1.13 | 1.02 | 0.31 | 0.49 | 0.48 | 0.69 | 0.56 | 0.00 | 0.33 |
| 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 | | 3.06 | 0.81 | 0.81 | 0.79 | 0.81 | 0.85 | 0.90 | 0.89 | 0.92 | 0.87 |
|---|
| Interest Expense | | 0.80 | 0.79 | 0.78 | 0.72 | 0.85 | 0.80 | 0.85 | 0.81 | 0.80 | 0.77 |
|---|
| Other Expense | | 0.39 | 1.69 | 1.20 | 1.48 | 1.35 | 1.58 | 0.98 | 1.02 | -2.35 | -0.75 |
|---|
| IBT | | 2.60 | 2.20 | 1.53 | 0.77 | 1.64 | 1.64 | 1.21 | 1.36 | 1.88 | 2.82 |
|---|
| Income Tax Expense | | 0.33 | 0.36 | 0.17 | 0.09 | 0.26 | 0.21 | 0.22 | 0.27 | 0.29 | 0.44 |
|---|
| Net Income | | 1.15 | 0.90 | 0.51 | -0.19 | 1.13 | 0.60 | 0.67 | 0.68 | 1.04 | 1.49 |
| 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 | $4.30 | $-1.37 | $21.12 | $9.09 | $8.51 | $2.20 | $2.10 | $0.64 | $1.09 | $1.25 | $2.51 | $2.35 | $0.01 | $1.62 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $4.09 | $-1.37 | $19.42 | $8.77 | $8.32 | $2.12 | $1.95 | $0.59 | $1.01 | $1.16 | $2.30 | $2.21 | $0.01 | $1.62 |
|---|
| Shares Outstanding | | 0.89 | 0.89 | 0.89 | 0.87 | 0.75 | 0.58 | 0.56 | 0.55 | 0.51 | 0.47 | 0.45 | 0.45 | 0.38 | 0.27 | 0.24 | 0.22 | 0.21 |
|---|
| Diluted Shares Outstanding | | 0.96 | 0.96 | 0.94 | 0.91 | 0.75 | 0.63 | 0.58 | 0.56 | 0.53 | 0.51 | 0.48 | 0.48 | 0.41 | 0.30 | 0.25 | 0.22 | 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 | $1.18 | $1.71 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.14 | $1.64 |
|---|
| Shares Outstanding | | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.88 | 0.86 |
|---|
| Diluted Shares Outstanding | | 0.96 | 0.95 | 0.95 | 0.89 | 0.96 | 0.94 | 0.93 | 0.93 | 0.91 | 0.91 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 16.07 | 14.88 | 20.35 | 12.82 | 10.09 | 5.36 | 2.35 | 1.75 | 1.88 | 2.51 | 2.52 | 2.29 | 1.75 | 1.82 | 1.77 | 1.43 |
|---|
| Short Term Investments | | 98.67 | 97.68 | 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 Cash & ST Investments | | 16.07 | 112.56 | 20.35 | 12.82 | 10.09 | 5.36 | 2.35 | 1.75 | 1.88 | 2.51 | 2.52 | 2.29 | 1.75 | 1.82 | 1.77 | 1.43 |
|---|
| Accounts Receivable | | 49.88 | 105.20 | 40.26 | 32.04 | 29.01 | 1.94 | 1.05 | 1.42 | 1.70 | 1.69 | 1.03 | 1.54 | 1.35 | 1.14 | 0.15 | 0.14 |
|---|
| Inventory | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.71 | -1.86 | -1.96 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Assets | | -65.95 | 0.99 | 0.77 | 0.00 | 0.00 | 0.00 | 0.00 | 0.29 | 0.17 | 0.28 | 0.31 | 0.14 | 0.09 | 0.10 | 0.00 | 0.00 |
|---|
| Total Current Assets | | 214.39 | 218.75 | 61.38 | 45.54 | 39.66 | 5.36 | 2.35 | 1.75 | 1.88 | 2.51 | 3.86 | 3.97 | 3.19 | 3.06 | 0.84 | 0.74 |
| 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 | | 22.68 | 17.82 | 17.99 | 14.88 | 14.46 | 15.54 | 15.61 | 20.35 | 11.29 | 10.31 |
|---|
| Short Term Investments | | 111.41 | 23.36 | 100.63 | 97.68 | 101.75 | 98.67 | 102.03 | -240.00 | 76.69 | 0.00 |
|---|
| Total Cash & ST Investments | | 134.09 | 41.19 | 118.61 | 112.56 | 116.21 | 114.21 | 117.64 | 20.35 | 87.98 | 10.31 |
|---|
| Accounts Receivable | | 106.60 | 106.23 | 105.75 | 105.20 | 105.68 | 99.33 | 92.38 | 40.26 | 29.81 | 30.00 |
|---|
| Inventory | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 52.52 | 42.13 | 41.37 |
|---|
| Other Current Assets | | 0.57 | 0.82 | 0.83 | 0.99 | 0.72 | 0.85 | 0.72 | 0.77 | 0.61 | 0.62 |
|---|
| Total Current Assets | | 241.26 | 148.24 | 225.20 | 218.75 | 222.61 | 214.39 | 210.74 | 61.38 | 118.44 | 40.97 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1.36 | 1.77 | 1.39 | 1.38 | 1.21 | 0.95 | 0.97 | 0.68 | 0.62 | 0.56 | 0.58 | 0.54 | 0.27 | 0.08 | 0.00 | 0.00 |
|---|
| Goodwill | | 1.00 | 1.02 | 1.06 | 1.10 | 0.58 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 6.61 | 7.00 | 6.33 | 3.75 | 1.70 | 0.00 | 0.00 | 0.01 | 0.13 | 0.14 | 0.18 | 0.21 | 0.18 | 0.20 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 117.43 | 123.63 | 240.01 | 216.57 | 212.54 | 69.27 | 54.94 | 44.91 | 39.01 | 31.41 | 65.31 | 60.17 | 47.38 | 40.70 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 4.88 | 5.09 | 4.80 | 5.96 | 7.75 | 4.05 | 2.40 | 2.78 | 3.98 | 4.01 | 0.77 | 0.66 | 0.15 | 0.20 | 0.00 | 0.00 |
|---|
| Total Long-Term Assets | | 134.08 | 141.35 | 255.92 | 231.53 | 224.63 | 74.44 | 58.55 | 48.99 | 43.96 | 36.49 | 67.20 | 61.90 | 48.24 | 41.37 | 0.00 | 0.00 |
|---|
| Total Assets | | 348.47 | 360.10 | 317.29 | 277.08 | 264.29 | 79.81 | 60.90 | 50.74 | 45.83 | 39.00 | 71.06 | 65.87 | 51.43 | 44.43 | 40.38 | 38.39 |
| 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 | | 1.85 | 1.80 | 1.76 | 1.77 | 1.73 | 1.36 | 1.37 | 1.39 | 1.40 | 1.42 |
|---|
| Goodwill | | 1.05 | 1.06 | 1.04 | 1.02 | 1.05 | 1.00 | 1.03 | 1.06 | 1.03 | 1.05 |
|---|
| Intangible Assets | | 7.67 | 7.42 | 7.18 | 7.00 | 7.02 | 6.61 | 6.63 | 6.33 | 4.30 | 4.29 |
|---|
| Long-Term Investments | | 138.92 | 214.65 | 129.72 | 123.63 | 120.70 | 117.43 | 112.52 | 240.01 | 155.04 | 231.48 |
|---|
| Other Long-Term Assets | | 5.07 | 4.90 | 4.72 | 5.09 | 4.91 | 4.88 | 5.01 | 4.80 | 5.85 | 6.31 |
|---|
| Total Long-Term Assets | | 157.22 | 232.63 | 147.18 | 141.35 | 138.04 | 134.08 | 129.04 | 255.92 | 170.29 | 246.72 |
|---|
| Total Assets | | 398.48 | 380.87 | 372.37 | 360.10 | 360.66 | 348.47 | 339.77 | 317.29 | 288.73 | 287.69 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 4.45 | 4.63 | 2.92 | 2.11 | 3.86 | 2.05 | 1.57 | 1.05 | 1.37 | 1.10 | 1.31 | 1.23 | 1.23 | 0.87 | 0.00 | 0.00 |
|---|
| Short-Term Debt | | 0.80 | 0.00 | 0.20 | 0.81 | 0.30 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | -0.80 | 48.28 | 37.40 | 26.24 | 26.97 | 1.45 | 1.03 | 1.05 | 1.41 | 1.30 | 0.88 | 1.13 | 0.43 | 0.32 | 0.00 | 0.00 |
|---|
| Current Liabilities | | 52.23 | 53.07 | 40.63 | 29.22 | 31.13 | 3.49 | 2.60 | 2.11 | 2.79 | 2.40 | 2.19 | 2.39 | 1.66 | 1.19 | 0.00 | 0.00 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 6.41 | 6.07 | 5.56 | 4.63 | 5.26 | 4.45 | 3.82 | 2.92 | 2.68 | 2.38 |
|---|
| Short-Term Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.20 | 0.32 | 0.82 |
|---|
| Other Current Liabilities | | 50.98 | 48.68 | 49.06 | 48.28 | 49.19 | 47.66 | 46.49 | 37.40 | -3.12 | -3.30 |
|---|
| Current Liabilities | | 57.39 | 54.88 | 54.83 | 53.07 | 54.68 | 52.23 | 50.48 | 40.63 | 28.99 | 29.10 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 49.09 | 50.82 | 49.19 | 43.27 | 38.99 | 33.42 | 27.01 | 22.34 | 21.19 | 18.54 | 18.73 | 10.84 | 1.91 | 1.12 | 1.56 | 1.49 |
|---|
| Capital Leases | | 0.52 | 0.91 | 0.55 | 0.54 | 0.41 | 0.19 | 0.13 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 2.57 | 2.84 | 2.37 | 1.67 | 0.90 | 0.20 | 0.00 | 0.00 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 289.94 | 298.11 | 258.92 | 223.42 | 206.15 | 39.01 | 30.40 | 25.36 | 25.17 | 21.88 | 21.59 | 14.17 | 4.84 | 3.02 | 2.69 | 2.39 |
| 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 | | 54.45 | 52.48 | 50.79 | 50.82 | 50.55 | 50.18 | 49.53 | 49.19 | 46.55 | 46.87 |
|---|
| Capital Leases | | 0.00 | 0.91 | 0.90 | 0.91 | 0.89 | 0.52 | 0.54 | 0.55 | 0.56 | 0.74 |
|---|
| Def. Tax Liability | | 2.95 | 2.98 | 2.97 | 2.84 | 2.71 | 2.57 | 2.41 | 2.37 | 2.11 | 1.89 |
|---|
| Total Liabilities | | 323.08 | 309.90 | 303.42 | 298.11 | 298.86 | 289.94 | 282.86 | 258.92 | 227.13 | 227.10 |
| 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 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 10.87 | 12.28 | 9.82 | 6.32 | 7.67 | 3.44 | 1.79 | 0.09 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Comprehensive Income | | -7.34 | -7.05 | -4.52 | -5.90 | -0.21 | -0.02 | -0.04 | -0.04 | -0.02 | -0.14 | -0.03 | -0.02 | -0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 21.67 | 23.65 | 22.86 | 17.73 | 17.58 | 13.72 | 10.81 | 8.65 | 20.05 | 16.49 | 49.28 | 51.40 | -0.01 | 40.94 | 1.33 | 1.33 |
| 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 | | 12.94 | 12.25 | 11.94 | 12.28 | 11.31 | 10.87 | 10.35 | 9.82 | 8.92 | 7.59 |
|---|
| Comprehensive Income | | -4.62 | -5.22 | -5.64 | -7.05 | -5.50 | -7.34 | -6.97 | -4.52 | -5.85 | -4.92 |
|---|
| Total Common Equity | | 29.75 | 28.22 | 27.47 | 23.65 | 24.08 | 21.67 | 21.42 | 22.86 | 20.41 | 19.98 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 50.42 | 50.82 | 49.39 | 44.07 | 39.29 | 33.42 | 27.01 | 22.34 | 21.19 | 18.54 | 18.73 | 10.84 | 1.91 | 1.12 | 1.56 | 1.49 |
|---|
| Book Value | | 58.53 | 61.98 | 58.38 | 53.66 | 58.14 | 40.80 | 30.50 | 25.38 | 20.66 | 17.12 | 49.47 | 51.70 | 46.58 | 41.41 | 37.68 | 36.00 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 45.65 | 42.75 | 41.49 | 38.33 | 37.71 | 36.86 | 35.49 | 35.52 | 41.19 | 40.61 |
|---|
| Book Value | | 29.75 | 28.22 | 27.47 | 23.65 | 24.08 | 21.67 | 21.42 | 22.86 | 20.41 | 19.98 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 4.77 | 2.37 | 4.91 | 5.36 | -1.02 | 12.30 | 5.12 | 4.64 | 2.45 | 2.56 | 0.95 | 5.28 | 5.40 | 7.85 | 8.03 | 0.88 | 7.78 |
|---|
| Depreciation & Amortization | | 0.11 | 0.00 | 0.00 | 0.00 | 0.36 | 0.39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Stock-Based Compensation | | 0.66 | 0.62 | 0.75 | 0.62 | 0.73 | 0.53 | 0.33 | 0.30 | 0.33 | 0.33 | 0.26 | 0.26 | 0.31 | 0.31 | 0.40 | 0.47 | 0.82 |
|---|
| Change Working Capital | | 3.51 | 2.85 | 1.09 | 1.43 | -1.45 | 2.28 | 0.41 | 1.06 | -0.04 | 1.29 | -0.42 | 0.27 | -0.48 | 0.97 | 0.60 | -0.49 | -0.09 |
|---|
| Change In Accounts Receivable | | 2.13 | 0.00 | 0.57 | 1.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.19 | 0.33 | 0.09 | 1.58 | 0.65 | -0.19 | -0.16 | 0.58 | 0.25 | 0.27 | 0.27 |
|---|
| 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 | | 0.34 | 3.85 | -0.09 | -8.90 | -3.90 | -22.28 | -11.81 | -11.68 | -10.35 | -7.81 | -2.36 | -5.42 | -3.74 | -6.55 | -2.83 | -1.06 | -7.78 |
|---|
| Cash from Operations | | 8.99 | 0.00 | 0.00 | -1.49 | -5.28 | -7.18 | -5.95 | -5.68 | -7.61 | -3.63 | -1.56 | 0.39 | 1.49 | 2.58 | 6.20 | -0.21 | 0.73 |
| 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 | | 1.15 | 1.84 | 1.35 | 0.68 | 1.38 | 1.43 | 0.99 | 1.09 | 1.04 | 2.38 |
|---|
| Depreciation & Amortization | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.05 |
|---|
| Stock-Based Compensation | | 0.15 | 0.18 | 0.17 | 0.18 | 0.19 | 0.18 | 0.18 | 0.18 | 0.14 | 0.15 |
|---|
| Change Working Capital | | 0.75 | 1.21 | -0.40 | 1.29 | -0.89 | -0.14 | 0.82 | 1.30 | 0.56 | 0.82 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.23 | -0.03 | 0.37 | 0.26 | -0.75 | 0.47 | 0.58 | 0.49 | 0.59 |
|---|
| 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 | | 0.26 | -0.85 | -0.69 | 0.40 | -0.80 | 0.40 | 1.36 | -1.05 | -0.98 | -0.15 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.12 | 1.97 |
| 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 | -0.16 | -0.14 | -0.11 | -0.09 | -0.10 | -0.15 | -0.21 | -0.11 | -0.10 | -0.06 | -0.27 | -0.25 | -0.01 | -0.04 | -0.02 | -0.01 |
|---|
| Acquisitions | | 0.00 | -0.15 | 0.00 | 0.00 | -1.69 | -0.47 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.15 | 0.00 | -0.19 | 0.00 | 0.00 |
|---|
| Investments | | -86.77 | -135.69 | -75.82 | -29.49 | -47.19 | -58.62 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -38.82 | 0.00 | -16.16 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 81.91 | 122.94 | 56.88 | 25.65 | 35.36 | 49.57 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 27.26 | 38.90 | 33.21 | 16.16 | 10.83 | 5.65 |
|---|
| Other Investing Activities | | 0.08 | 0.00 | 0.00 | 0.06 | -0.04 | 0.02 | 0.00 | 0.00 | 0.03 | 0.16 | 0.00 | -27.42 | -0.01 | -33.18 | 0.00 | -10.86 | -5.64 |
|---|
| Cash from Investing | | -4.87 | 0.00 | 0.00 | -3.88 | -13.65 | -9.61 | -0.15 | -0.21 | -0.08 | 0.06 | -0.06 | -0.43 | -0.02 | 0.02 | -0.22 | -0.05 | 0.00 |
| 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 | | -0.03 | -0.04 | -0.07 | -0.02 | -0.05 | -0.04 | -0.03 | -0.02 | -0.03 | -0.02 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | -37.67 | -25.00 | -19.76 | -24.92 | -15.56 | -20.74 | -25.79 | -13.73 | -20.10 | -5.79 |
|---|
| Sales of Investment | | 33.22 | 18.18 | 17.92 | 21.79 | 13.35 | 15.65 | 20.35 | 7.53 | 23.99 | 4.69 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.04 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.88 | -1.08 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -2.65 | 0.00 | 0.00 | 3.62 | -13.91 | -21.47 | -11.29 | -9.31 | -11.71 | -9.51 | -5.48 | -5.93 | -3.73 | -0.59 | -1.07 | -0.05 | -1.23 |
|---|
| Debt Issued | | 5.46 | 50.82 | 1.43 | 8.93 | 18.70 | 27.34 | 17.70 | 13.98 | 12.86 | 12.16 | 5.30 | 13.82 | 12.66 | 1.38 | 0.63 | 0.13 | 2.71 |
|---|
| Issuance of Common Stock | | -8.22 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 17.66 | 14.72 | 17.02 | 0.00 | 8.33 | 14.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.12 | -0.12 | -0.13 | -0.29 | -0.35 | -0.77 | -0.25 | -0.07 | -0.17 | 0.00 | -0.30 | -0.16 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.61 | 0.00 | 0.00 | -0.62 | -0.51 | -0.42 | -0.35 | -0.30 | -0.36 | -0.35 | -0.31 | -0.71 | -0.78 | -0.43 | -0.20 | -0.15 | -0.51 |
|---|
| Other Financing Activities | | -2.51 | 0.00 | 0.00 | 10.06 | 36.83 | 42.99 | 4.04 | 1.45 | 1.84 | 12.80 | 0.85 | -7.07 | 2.66 | -1.49 | -4.33 | 0.57 | 1.20 |
|---|
| Cash from Financing | | -0.63 | 0.00 | 0.00 | 12.77 | 22.06 | 20.36 | 9.80 | 6.48 | 6.62 | 2.94 | 3.09 | 0.17 | -1.85 | -2.52 | -5.59 | 0.36 | -0.54 |
| 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 | 0.74 | -0.02 |
|---|
| Debt Issued | | 54.45 | 1.96 | 1.69 | -0.03 | 0.27 | 0.36 | 0.65 | 0.14 | 3.26 | -0.72 |
|---|
| 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 | | -0.01 | 0.00 | -0.11 | 0.00 | -0.03 | 0.00 | -0.09 | 0.00 | 0.00 | -0.02 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.15 | -0.16 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.48 | -1.58 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.06 | -1.78 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 5.32 | 1.78 | -5.44 | 7.42 | 2.86 | 3.53 | 3.76 | 0.60 | -1.09 | -0.63 | 1.46 | 0.13 | -0.39 | 0.08 | 0.39 | 0.10 | 0.19 |
|---|
| Closing Cash Balance | | 16.07 | 17.15 | 15.37 | 20.81 | 13.39 | 10.53 | 6.99 | 3.24 | 2.64 | 1.88 | 2.51 | 1.05 | 0.92 | 1.31 | 1.23 | 0.84 | 0.74 |
| 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 | | -5.73 | 4.83 | -0.34 | 3.03 | 0.41 | -1.11 | -0.10 | -4.64 | -0.22 | 0.96 |
|---|
| Closing Cash Balance | | 17.15 | 22.89 | 18.06 | 18.39 | 15.37 | 14.96 | 16.07 | 16.17 | 11.49 | 11.71 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 8.90 | 9.52 | 6.51 | -1.60 | -5.36 | -7.28 | -6.11 | -5.89 | -7.71 | -3.73 | -1.63 | 0.12 | 1.24 | 2.56 | 6.16 | -0.23 | 0.72 |
|---|
| Real Free Cash Flow | | 8.24 | 8.91 | 5.76 | -2.22 | -6.09 | -7.81 | -6.43 | -6.19 | -8.04 | -4.06 | -1.89 | -0.14 | 0.93 | 2.26 | 5.76 | -0.70 | -0.10 |
| 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 | | 2.27 | 2.35 | 0.37 | 2.53 | -0.16 | 1.83 | 3.33 | 1.51 | 2.09 | 1.95 |
|---|
| Real Free Cash Flow | | 2.12 | 2.17 | 0.20 | 2.35 | -0.36 | 1.65 | 3.15 | 1.33 | 1.95 | 1.81 |