KLAC
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 | | 12.74 | 12.16 | 9.81 | 10.50 | 9.21 | 6.92 | 5.81 | 4.57 | 4.04 | 3.48 | 2.98 | 2.81 | 2.93 | 2.84 | 3.17 | 3.18 | 1.82 |
|---|
| Cost of Revenues | | 4.86 | 4.58 | 3.93 | 4.22 | 3.59 | 2.77 | 2.45 | 1.87 | 1.45 | 1.29 | 1.16 | 1.22 | 1.23 | 1.24 | 1.33 | 1.26 | 0.82 |
|---|
| Gross Profit | | 7.89 | 7.58 | 5.88 | 6.28 | 5.62 | 4.15 | 3.36 | 2.70 | 2.59 | 2.19 | 1.82 | 1.60 | 1.70 | 1.61 | 1.84 | 1.92 | 1.01 |
| Revenue |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Revenues | | 3.30 | 3.21 | 3.17 | 3.06 | 3.08 | 2.84 | 2.57 | 2.36 | 2.49 | 2.40 |
|---|
| Cost of Revenues | | 1.27 | 1.24 | 1.17 | 1.18 | 1.22 | 1.15 | 0.97 | 0.96 | 0.98 | 0.95 |
|---|
| Gross Profit | | 2.03 | 1.97 | 2.01 | 1.89 | 1.86 | 1.69 | 1.59 | 1.39 | 1.51 | 1.45 |
| 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 | 1.30 | 1.11 | 0.93 | 0.86 | 0.71 | 0.61 | 0.53 | 0.48 | 0.53 | 0.54 | 0.49 | 0.45 | 0.39 | 0.33 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.99 | 0.86 | 0.73 | 0.73 | 0.60 | 0.44 | 0.39 | 0.38 | 0.41 | 0.38 | 0.39 | 0.37 | 0.37 | 0.36 |
|---|
| Depreciation & Amortization | | 0.39 | 0.39 | 0.40 | 0.42 | 0.10 | 0.33 | 0.35 | 0.23 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 |
|---|
| Total Operating Expenses | | 2.48 | 2.33 | 2.25 | 2.28 | 1.97 | 1.66 | 1.60 | 1.31 | 1.05 | 0.92 | 0.86 | 0.94 | 0.92 | 0.88 | 0.83 | 0.76 | 0.69 |
|---|
| Operating Income | | 5.40 | 5.24 | 3.64 | 3.99 | 3.65 | 2.52 | 1.76 | 1.34 | 1.54 | 1.28 | 0.96 | 0.66 | 0.77 | 0.73 | 1.02 | 1.16 | 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 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
|---|
| Total Operating Expenses | | 0.66 | 0.63 | 0.60 | 0.59 | 0.61 | 0.57 | 0.54 | 0.54 | 0.56 | 0.55 |
|---|
| Operating Income | | 1.36 | 1.34 | 1.40 | 1.30 | 1.24 | 1.12 | 1.05 | 0.85 | 0.95 | 0.90 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.00 | 0.18 | 0.16 | 0.07 | 0.01 | 0.01 | 0.02 | 0.04 | 0.04 | 0.02 | 0.01 | 0.01 | -0.04 | -0.04 | -0.04 | 0.02 | 0.02 |
|---|
| Interest Expense | | 0.29 | 0.30 | 0.31 | 0.30 | 0.16 | 0.16 | 0.16 | 0.09 | 0.08 | 0.10 | 0.10 | 0.10 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 |
|---|
| Other Expense | | -0.17 | -0.60 | -0.45 | -0.20 | -0.16 | -0.16 | -0.44 | 0.14 | 0.00 | 0.00 | 0.01 | -0.13 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
|---|
| IBT | | 5.23 | 4.64 | 3.19 | 3.79 | 3.49 | 2.36 | 1.32 | 1.30 | 1.46 | 1.17 | 0.86 | 0.43 | 0.73 | 0.69 | 0.97 | 1.11 | 0.29 |
|---|
| Income Tax Expense | | 0.68 | 0.58 | 0.43 | 0.40 | 0.17 | 0.28 | 0.10 | 0.12 | 0.65 | 0.25 | 0.15 | 0.07 | 0.15 | 0.15 | 0.22 | 0.32 | 0.08 |
|---|
| Net Income | | 4.56 | 4.06 | 2.76 | 3.39 | 3.32 | 2.08 | 1.22 | 1.18 | 0.80 | 0.93 | 0.70 | 0.37 | 0.58 | 0.54 | 0.76 | 0.79 | 0.21 |
| 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 | | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 |
|---|
| Other Expense | | -0.03 | -0.03 | -0.08 | -0.04 | -0.27 | -0.04 | -0.11 | -0.15 | -0.26 | -0.05 |
|---|
| IBT | | 1.33 | 1.31 | 1.33 | 1.26 | 0.97 | 1.08 | 0.95 | 0.70 | 0.69 | 0.85 |
|---|
| Income Tax Expense | | 0.18 | 0.19 | 0.13 | 0.18 | 0.15 | 0.13 | 0.11 | 0.10 | 0.11 | 0.11 |
|---|
| Net Income | | 1.15 | 1.12 | 1.20 | 1.09 | 0.82 | 0.95 | 0.84 | 0.60 | 0.58 | 0.74 |
| 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 | $24.28 | $22.07 | $13.49 | $7.76 | $7.53 | $5.13 | $5.92 | $4.52 | $2.26 | $3.51 | $3.27 | $4.53 | $4.75 | $1.24 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $24.15 | $21.92 | $13.37 | $7.70 | $7.49 | $5.10 | $5.88 | $4.49 | $2.24 | $3.47 | $3.21 | $4.44 | $4.66 | $1.23 |
|---|
| Shares Outstanding | | 0.13 | 0.13 | 0.14 | 0.14 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
|---|
| Diluted Shares Outstanding | | 0.13 | 0.13 | 0.14 | 0.14 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
| 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 | | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 |
|---|
| Diluted Shares Outstanding | | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.98 | 2.08 | 1.98 | 1.93 | 1.58 | 1.43 | 1.98 | 1.74 | 2.88 | 3.02 | 2.49 | 2.39 | 3.15 | 2.92 | 2.53 | 0.71 | 0.53 |
|---|
| Short Term Investments | | 2.53 | 2.42 | 2.53 | 1.32 | 1.12 | 1.06 | 0.75 | 0.72 | 1.48 | 1.86 | 1.38 | 1.55 | 2.52 | 1.93 | 1.78 | 1.33 | 1.00 |
|---|
| Total Cash & ST Investments | | 4.50 | 4.49 | 4.50 | 3.24 | 2.71 | 2.49 | 1.98 | 1.74 | 2.88 | 3.02 | 2.49 | 2.39 | 3.15 | 2.92 | 2.53 | 2.04 | 1.53 |
|---|
| Accounts Receivable | | 1.90 | 2.43 | 2.00 | 1.94 | 1.81 | 1.31 | 1.11 | 0.99 | 0.65 | 0.57 | 0.61 | 0.59 | 0.49 | 0.52 | 0.70 | 0.58 | 0.44 |
|---|
| Inventory | | 3.03 | 3.21 | 3.03 | 2.88 | 2.15 | 1.58 | 1.31 | 1.26 | 0.93 | 0.73 | 0.70 | 0.62 | 0.66 | 0.63 | 0.65 | 0.58 | 0.40 |
|---|
| Other Current Assets | | 0.31 | 0.56 | 0.49 | 0.32 | 0.50 | 0.32 | 0.32 | 0.32 | 0.09 | 0.07 | 0.06 | 0.31 | 0.28 | 0.27 | 0.28 | 2.52 | 1.99 |
|---|
| Total Current Assets | | 9.75 | 10.70 | 10.03 | 8.37 | 7.17 | 5.70 | 4.72 | 4.32 | 4.55 | 4.39 | 3.87 | 3.90 | 4.59 | 4.35 | 4.16 | 3.68 | 2.84 |
| Current Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Cash And Equivalents | | 1.95 | 2.08 | 1.86 | 1.84 | 1.98 | 1.98 | 1.85 | 1.67 | 1.71 | 1.93 |
|---|
| Short Term Investments | | 2.74 | 2.42 | 2.17 | 1.94 | 2.65 | 2.53 | 2.45 | 1.68 | 1.64 | 1.32 |
|---|
| Total Cash & ST Investments | | 4.68 | 4.49 | 4.03 | 3.78 | 4.63 | 4.50 | 4.29 | 3.34 | 3.35 | 3.24 |
|---|
| Accounts Receivable | | 2.46 | 2.43 | 2.31 | 2.49 | 2.08 | 2.00 | 1.79 | 2.00 | 1.76 | 1.94 |
|---|
| Inventory | | 3.30 | 3.21 | 3.16 | 3.05 | 3.11 | 3.03 | 3.01 | 3.04 | 3.01 | 2.88 |
|---|
| Other Current Assets | | 0.46 | 0.56 | 0.45 | 0.46 | 0.41 | 0.49 | 0.44 | 0.37 | 0.32 | 0.32 |
|---|
| Total Current Assets | | 10.90 | 10.70 | 9.95 | 9.77 | 10.23 | 10.03 | 9.53 | 8.75 | 8.43 | 8.37 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1.34 | 1.25 | 1.34 | 1.03 | 0.85 | 0.66 | 0.52 | 0.45 | 0.29 | 0.28 | 0.28 | 0.31 | 0.33 | 0.31 | 0.28 | 0.26 | 0.24 |
|---|
| Goodwill | | 2.02 | 1.79 | 2.02 | 2.28 | 2.32 | 2.01 | 2.05 | 2.21 | 0.35 | 0.35 | 0.34 | 0.34 | 0.34 | 0.33 | 0.33 | 0.33 | 0.33 |
|---|
| Intangible Assets | | 0.67 | 0.44 | 0.67 | 0.94 | 1.19 | 1.19 | 1.39 | 1.56 | 0.02 | 0.02 | 0.00 | 0.01 | 0.03 | 0.03 | 0.06 | 0.09 | 0.12 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.08 | -0.08 | -0.11 | -0.13 | -0.17 | -0.33 |
|---|
| Other Long-Term Assets | | 0.74 | 0.77 | 0.46 | 0.64 | 0.48 | 0.44 | 0.36 | 0.27 | 0.22 | 0.20 | 0.17 | 0.26 | 0.26 | 0.27 | 0.28 | 0.33 | 0.39 |
|---|
| Total Long-Term Assets | | 5.68 | 5.37 | 5.40 | 5.70 | 5.43 | 4.57 | 4.56 | 4.69 | 1.07 | 1.14 | 1.09 | 0.92 | 0.95 | 0.94 | 0.94 | 1.00 | 1.07 |
|---|
| Total Assets | | 15.43 | 16.07 | 15.43 | 14.07 | 12.60 | 10.27 | 9.28 | 9.01 | 5.62 | 5.53 | 4.96 | 4.83 | 5.54 | 5.29 | 5.10 | 4.68 | 3.91 |
| Long-Term Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Property, Plant & Equipment | | 1.30 | 1.25 | 1.47 | 1.42 | 1.37 | 1.34 | 1.35 | 1.32 | 1.28 | 1.03 |
|---|
| Goodwill | | 1.79 | 1.79 | 1.79 | 1.79 | 2.02 | 2.02 | 2.02 | 2.09 | 2.28 | 2.28 |
|---|
| Intangible Assets | | 0.40 | 0.44 | 0.50 | 0.55 | 0.61 | 0.67 | 0.73 | 0.79 | 0.87 | 0.94 |
|---|
| 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 | | 0.80 | 0.77 | 0.47 | 0.47 | 0.48 | 0.46 | 0.46 | 0.43 | 0.41 | 0.64 |
|---|
| Total Long-Term Assets | | 5.42 | 5.37 | 5.24 | 5.23 | 5.45 | 5.40 | 5.43 | 5.53 | 5.71 | 5.70 |
|---|
| Total Assets | | 16.32 | 16.07 | 15.19 | 15.00 | 15.68 | 15.43 | 14.96 | 14.28 | 14.14 | 14.07 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.36 | 0.46 | 0.36 | 0.37 | 0.44 | 0.34 | 0.26 | 0.20 | 0.17 | 0.15 | 0.11 | 0.10 | 0.10 | 0.12 | 0.14 | 0.14 | 0.11 |
|---|
| Short-Term Debt | | 0.79 | 0.05 | 0.79 | 0.03 | 0.03 | 0.02 | 0.03 | 0.25 | 0.02 | 0.25 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.04 | 0.00 |
|---|
| Other Current Liabilities | | 2.03 | 1.58 | 1.23 | 2.95 | 1.51 | 1.16 | 0.84 | 0.83 | 0.68 | 0.65 | 0.66 | 0.66 | 0.59 | 0.53 | 0.51 | 0.50 | 0.42 |
|---|
| Current Liabilities | | 4.66 | 4.09 | 4.66 | 3.74 | 2.87 | 2.10 | 1.70 | 1.77 | 1.22 | 1.29 | 1.00 | 1.00 | 0.90 | 0.86 | 0.86 | 0.88 | 0.77 |
| Current Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Accounts Payable | | 0.43 | 0.46 | 0.43 | 0.43 | 0.38 | 0.36 | 0.35 | 0.38 | 0.36 | 0.37 |
|---|
| Short-Term Debt | | 0.05 | 0.05 | 0.04 | 0.04 | 0.79 | 0.79 | 0.79 | 0.79 | 0.04 | 0.03 |
|---|
| Other Current Liabilities | | 1.64 | 1.58 | 1.53 | 1.40 | 1.28 | 1.23 | 1.23 | 1.31 | 1.15 | 2.95 |
|---|
| Current Liabilities | | 4.05 | 4.09 | 3.91 | 4.14 | 4.80 | 4.66 | 4.46 | 4.57 | 3.82 | 3.74 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 5.88 | 6.04 | 6.03 | 6.03 | 6.66 | 3.42 | 3.47 | 3.17 | 2.24 | 2.68 | 3.06 | 3.17 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 |
|---|
| Capital Leases | | 0.15 | 0.20 | 0.19 | 0.17 | 0.11 | 0.10 | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.49 | 0.45 | 0.49 | 0.53 | 0.66 | 0.65 | 0.66 | 0.70 | 0.00 | 0.00 | 0.00 | 0.00 | 0.12 | 0.12 | 0.05 | 0.08 | 0.05 |
|---|
| Total Liabilities | | 12.07 | 11.38 | 12.07 | 11.15 | 11.20 | 6.90 | 6.60 | 6.33 | 4.00 | 4.21 | 4.27 | 4.40 | 1.87 | 1.81 | 1.78 | 1.81 | 1.66 |
| Long-Term Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Long-Term Debt | | 6.04 | 6.04 | 6.05 | 6.03 | 6.04 | 6.03 | 6.04 | 5.30 | 6.03 | 6.03 |
|---|
| Capital Leases | | 0.00 | 0.20 | 0.21 | 0.19 | 0.19 | 0.15 | 0.16 | 0.19 | 0.17 | 0.17 |
|---|
| Def. Tax Liability | | 0.46 | 0.45 | 0.41 | 0.42 | 0.47 | 0.49 | 0.48 | 0.49 | 0.51 | 0.53 |
|---|
| Total Liabilities | | 11.33 | 11.38 | 11.18 | 11.42 | 12.12 | 12.07 | 11.86 | 11.24 | 11.15 | 11.15 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.00 | 0.00 | 0.00 | 2.11 | 1.06 | 2.18 | 2.09 | 2.02 | 0.62 | 0.53 | 0.45 | 0.47 | 1.22 | 0.00 | 1.09 | 1.01 | 0.00 |
|---|
| Retained Earnings | | 1.14 | 2.18 | 1.14 | 0.85 | 0.37 | 1.28 | 0.65 | 0.71 | 1.06 | 0.85 | 0.28 | -0.01 | 2.48 | 2.36 | 2.25 | 1.85 | 1.36 |
|---|
| Comprehensive Income | | -0.05 | 0.00 | -0.05 | -0.04 | -0.03 | -0.08 | -0.08 | -0.07 | -0.05 | -0.05 | -0.05 | -0.04 | -0.03 | -0.04 | -0.02 | 0.00 | -0.03 |
|---|
| Total Common Equity | | 3.37 | 4.69 | 3.37 | 2.92 | 1.40 | 3.38 | 2.67 | 2.66 | 1.62 | 1.33 | 0.69 | 0.42 | 3.67 | 3.48 | 3.32 | 2.86 | 2.25 |
| Total Common Equity |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Common Stock | | 2.49 | 0.00 | 2.40 | 2.35 | 2.26 | 0.00 | 2.18 | 2.15 | 2.07 | 2.11 |
|---|
| Retained Earnings | | 2.50 | 2.18 | 1.65 | 1.28 | 1.33 | 1.14 | 0.96 | 0.92 | 0.97 | 0.85 |
|---|
| Comprehensive Income | | 0.00 | 0.00 | -0.04 | -0.05 | -0.03 | -0.05 | -0.04 | -0.03 | -0.05 | -0.04 |
|---|
| Total Common Equity | | 4.99 | 4.69 | 4.00 | 3.58 | 3.56 | 3.37 | 3.09 | 3.04 | 2.99 | 2.92 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 6.82 | 6.09 | 6.82 | 5.89 | 6.66 | 3.44 | 3.47 | 3.42 | 2.24 | 2.93 | 3.06 | 3.19 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 |
|---|
| Book Value | | 3.37 | 4.69 | 3.37 | 2.92 | 1.40 | 3.38 | 2.68 | 2.68 | 1.62 | 1.33 | 0.69 | 0.42 | 3.67 | 3.48 | 3.32 | 2.86 | 2.25 |
| Other |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 4.99 | 4.69 | 4.00 | 3.58 | 3.56 | 3.37 | 3.09 | 3.04 | 2.99 | 2.92 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 2.76 | 4.06 | 2.76 | 3.39 | 0.81 | 2.08 | 1.22 | 1.18 | 0.80 | 0.93 | 0.70 | 0.37 | 0.58 | 0.54 | 0.76 | 0.79 | 0.21 |
|---|
| Depreciation & Amortization | | 0.40 | 0.39 | 0.40 | 0.42 | 0.10 | 0.33 | 0.35 | 0.23 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 |
|---|
| Stock-Based Compensation | | 0.21 | 0.27 | 0.21 | 0.17 | 0.04 | 0.11 | 0.11 | 0.09 | 0.06 | 0.05 | 0.05 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.09 |
|---|
| Change Working Capital | | -0.20 | -0.65 | -0.20 | 0.01 | -0.29 | -0.29 | -0.18 | -0.33 | 0.30 | 0.04 | -0.06 | -0.01 | 0.08 | 0.23 | -0.18 | -0.21 | 0.08 |
|---|
| Change In Accounts Receivable | | -0.08 | -0.37 | -0.08 | -0.05 | -0.19 | -0.20 | -0.12 | -0.15 | -0.08 | 0.04 | -0.01 | -0.12 | 0.03 | 0.16 | -0.11 | -0.13 | -0.22 |
|---|
| Change In Accounts Payable | | 0.02 | 0.03 | 0.02 | -0.14 | 0.02 | 0.08 | 0.06 | -0.02 | 0.02 | 0.04 | 0.00 | 0.00 | -0.01 | -0.02 | 0.00 | 0.03 | 0.04 |
|---|
| Change In Inventories | | -0.16 | -0.16 | -0.16 | -0.75 | -0.17 | -0.27 | -0.07 | -0.06 | -0.18 | -0.05 | -0.07 | 0.03 | -0.03 | 0.01 | -0.09 | -0.17 | -0.03 |
|---|
| Other Non-cash Items | | 0.82 | 0.25 | 0.29 | -0.02 | 0.11 | -0.01 | 0.38 | 0.00 | -0.10 | 0.00 | -0.02 | 0.14 | -0.04 | -0.02 | 0.00 | 0.01 | 0.00 |
|---|
| Cash from Operations | | 3.31 | 0.00 | 0.00 | 3.67 | 0.82 | 2.19 | 1.78 | 1.15 | 1.23 | 1.08 | 0.76 | 0.61 | 0.78 | 0.91 | 0.94 | 0.82 | 0.45 |
| 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 | | 1.15 | 1.12 | 1.20 | 1.09 | 0.82 | 0.95 | 0.84 | 0.60 | 0.58 | 0.74 |
|---|
| Depreciation & Amortization | | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
|---|
| Stock-Based Compensation | | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 |
|---|
| Change Working Capital | | 0.08 | -0.13 | -0.14 | -0.15 | -0.32 | -0.03 | -0.09 | 0.06 | -0.23 | 0.05 |
|---|
| Change In Accounts Receivable | | 0.19 | -0.01 | -0.07 | 0.19 | -0.39 | -0.09 | -0.22 | 0.19 | -0.16 | 0.11 |
|---|
| Change In Accounts Payable | | -0.01 | -0.02 | -0.01 | -0.01 | 0.07 | -0.01 | 0.02 | -0.01 | 0.00 | 0.01 |
|---|
| Change In Inventories | | 0.00 | -0.10 | -0.05 | -0.11 | 0.06 | -0.06 | -0.03 | 0.03 | -0.02 | -0.14 |
|---|
| Other Non-cash Items | | 0.00 | 0.01 | -0.01 | 0.00 | 0.25 | 0.01 | 0.02 | 0.08 | 0.18 | 0.01 |
|---|
| 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 | | -0.28 | -0.34 | -0.28 | -0.34 | -0.07 | -0.23 | -0.15 | -0.13 | -0.07 | -0.04 | -0.03 | -0.05 | -0.07 | -0.07 | -0.06 | -0.05 | -0.03 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.04 | -0.01 | 0.02 | -0.09 | -1.82 | -0.02 | -0.03 | -0.03 | 0.00 | -0.02 | -0.08 | 0.06 | 0.05 | 0.00 |
|---|
| Investments | | -2.89 | -2.89 | -2.89 | -1.54 | -0.27 | -1.13 | -0.91 | -0.16 | -0.55 | -1.73 | -1.24 | -1.79 | -1.90 | -1.52 | -1.58 | -1.21 | -1.16 |
|---|
| Sales of Investment | | 1.69 | 3.02 | 1.69 | 1.35 | 0.30 | 0.84 | 0.89 | 0.93 | 0.92 | 1.23 | 1.41 | 2.76 | 1.31 | 1.36 | 1.10 | 0.88 | 0.96 |
|---|
| Other Investing Activities | | -0.92 | 0.00 | 0.00 | -0.11 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.00 | 0.00 | 0.08 | -0.06 | -0.03 | 0.01 |
|---|
| Cash from Investing | | -1.48 | 0.00 | 0.00 | -0.49 | -0.03 | -0.50 | -0.26 | -1.18 | 0.29 | -0.56 | 0.14 | 0.92 | -0.68 | -0.24 | -0.53 | -0.36 | -0.23 |
| 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 | | -0.11 | -0.10 | -0.10 | -0.08 | -0.09 | -0.06 | -0.06 | -0.07 | -0.08 | -0.07 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | -0.86 | -0.95 | -0.75 | -0.75 | -0.51 | -0.86 | -0.62 | -1.22 | -0.47 | -0.58 |
|---|
| Sales of Investment | | 0.86 | 0.79 | 0.55 | 0.52 | 1.21 | 0.74 | 0.55 | 0.44 | 0.45 | 0.26 |
|---|
| 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 | | -1.47 | 0.00 | 0.00 | -0.79 | -0.28 | -0.07 | -1.17 | -0.90 | -0.95 | -0.13 | -0.14 | -0.92 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Debt Issued | | 2.40 | -0.73 | 0.93 | 0.02 | 3.49 | 0.04 | 1.22 | 2.09 | 0.25 | 0.00 | 0.00 | 3.36 | 0.00 | 0.00 | 0.00 | 0.00 | 0.75 |
|---|
| Issuance of Common Stock | | 0.14 | 0.00 | 0.00 | 0.12 | 0.08 | 0.09 | 0.08 | 0.06 | 0.06 | 0.05 | 0.04 | 0.05 | 0.11 | 0.13 | 0.16 | 0.12 | 0.04 |
|---|
| Repurchase of Common Stock | | -1.74 | -2.15 | -1.74 | -1.31 | -2.57 | -0.94 | -0.83 | -1.10 | -0.20 | -0.03 | -0.18 | -0.60 | -0.24 | -0.27 | -0.26 | -0.23 | -0.14 |
|---|
| Dividends Paid | | -0.77 | 0.00 | 0.00 | -0.73 | -0.16 | -0.56 | -0.52 | -0.47 | -0.40 | -0.34 | -0.35 | -3.04 | -0.30 | -0.27 | -0.23 | -0.17 | -0.10 |
|---|
| Other Financing Activities | | -0.15 | 0.00 | 0.00 | -0.12 | 2.33 | -0.02 | 1.15 | 2.05 | 0.22 | -0.02 | -0.01 | 3.21 | -0.03 | -0.02 | -0.03 | -0.02 | -0.01 |
|---|
| Cash from Financing | | -1.78 | 0.00 | 0.00 | -2.83 | -0.60 | -1.50 | -1.30 | -0.36 | -1.27 | -0.47 | -0.64 | -1.30 | -0.46 | -0.43 | -0.36 | -0.30 | -0.22 |
| 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 | | 6.09 | 0.00 | 0.00 | 0.02 | -0.75 | 0.01 | 0.00 | 0.74 | 0.02 | 0.18 |
|---|
| 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 | | -0.55 | -0.55 | -0.43 | -0.51 | -0.65 | -0.57 | -0.47 | -0.37 | -0.44 | -0.46 |
|---|
| 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 | | 0.05 | 0.10 | 0.05 | 0.36 | 0.17 | 0.20 | 0.22 | -0.39 | 0.25 | 0.04 | 0.27 | 0.21 | -0.35 | 0.23 | 0.04 | 0.18 | 0.00 |
|---|
| Closing Cash Balance | | 1.98 | 2.08 | 1.98 | 1.93 | 1.58 | 1.43 | 1.23 | 1.02 | 1.40 | 1.15 | 1.11 | 0.84 | 0.63 | 0.99 | 0.75 | 0.71 | 0.53 |
| 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 | | 0.51 | -0.13 | 0.22 | 0.02 | -0.14 | 0.00 | 0.13 | 0.18 | -0.05 | -0.22 |
|---|
| Closing Cash Balance | | 2.45 | 1.95 | 2.08 | 1.86 | 1.84 | 1.98 | 1.98 | 1.85 | 1.67 | 1.71 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 3.03 | 3.74 | 3.03 | 3.33 | 0.75 | 1.95 | 1.63 | 1.02 | 1.16 | 1.04 | 0.73 | 0.56 | 0.71 | 0.84 | 0.88 | 0.77 | 0.42 |
|---|
| Real Free Cash Flow | | 2.82 | 3.48 | 2.82 | 3.16 | 0.71 | 1.84 | 1.51 | 0.93 | 1.10 | 0.99 | 0.68 | 0.50 | 0.65 | 0.77 | 0.81 | 0.69 | 0.33 |
| 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 | | 1.26 | 1.07 | 1.06 | 0.99 | 0.76 | 0.93 | 0.83 | 0.84 | 0.55 | 0.82 |
|---|
| Real Free Cash Flow | | 1.19 | 1.00 | 0.99 | 0.92 | 0.70 | 0.87 | 0.77 | 0.78 | 0.50 | 0.77 |