KSS
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 | | 15.53 | 15.53 | 16.22 | 17.48 | 18.10 | 19.43 | 15.96 | 19.97 | 20.23 | 19.10 | 18.69 | 19.20 | 19.02 | 19.03 | 19.28 | 18.80 | 18.39 |
|---|
| Cost of Revenues | | 9.93 | 9.93 | 10.40 | 11.25 | 11.46 | 11.44 | 10.36 | 12.14 | 12.20 | 12.18 | 11.94 | 12.27 | 12.10 | 12.09 | 12.29 | 11.63 | 11.36 |
|---|
| Gross Profit | | 5.60 | 5.60 | 5.82 | 6.23 | 6.64 | 8.00 | 5.60 | 7.83 | 8.03 | 6.92 | 6.74 | 6.94 | 6.93 | 6.94 | 6.99 | 7.18 | 7.03 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 5.17 | 3.58 | 3.55 | 3.23 | 5.40 | 3.71 | 3.73 | 3.38 | 5.96 | 4.05 |
|---|
| Cost of Revenues | | 3.50 | 2.24 | 2.19 | 2.01 | 3.66 | 2.32 | 2.32 | 2.11 | 4.05 | 2.35 |
|---|
| Gross Profit | | 1.68 | 1.34 | 1.36 | 1.22 | 1.74 | 1.39 | 1.42 | 1.27 | 1.91 | 1.71 |
| 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 | 5.51 | 5.59 | 5.48 | 5.02 | 5.71 | 5.60 | 4.51 | 4.44 | 4.45 | 4.35 | 4.31 | 4.27 | 4.24 | 4.46 |
|---|
| Depreciation & Amortization | | 0.70 | 0.70 | 0.74 | 0.75 | 0.81 | 0.84 | 0.87 | 1.03 | 0.96 | 0.99 | 0.94 | 0.93 | 0.89 | 0.89 | 0.83 | 0.78 | 0.66 |
|---|
| Total Operating Expenses | | 5.09 | 5.09 | 5.31 | 5.51 | 6.40 | 6.32 | 5.90 | 6.62 | 6.57 | 5.50 | 5.37 | 5.39 | 5.24 | 5.20 | 5.10 | 5.02 | 5.12 |
|---|
| Operating Income | | 0.51 | 0.51 | 0.51 | 0.72 | 0.25 | 1.68 | -0.30 | 1.10 | 1.36 | 1.42 | 1.18 | 1.55 | 1.69 | 1.74 | 1.89 | 2.16 | 1.91 |
| 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 | 1.61 | 1.36 |
|---|
| Depreciation & Amortization | | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 |
|---|
| Total Operating Expenses | | 1.46 | 1.26 | 1.20 | 1.16 | 1.54 | 1.29 | 1.25 | 1.23 | 1.61 | 1.55 |
|---|
| Operating Income | | 0.21 | 0.08 | 0.16 | 0.06 | 0.20 | 0.10 | 0.17 | 0.04 | 0.30 | 0.16 |
| 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 | 0.01 |
|---|
| Interest Expense | | 0.29 | 0.29 | 0.32 | 0.34 | 0.30 | 0.26 | 0.28 | 0.21 | 0.26 | 0.30 | 0.31 | 0.33 | 0.34 | 0.34 | 0.33 | 0.30 | 0.14 |
|---|
| Other Expense | | -0.17 | -0.17 | -0.40 | -0.34 | -0.30 | -0.46 | -0.25 | -0.20 | -0.17 | -0.30 | -0.19 | -0.17 | -0.34 | -0.34 | -0.33 | -0.30 | -0.13 |
|---|
| IBT | | 0.34 | 0.34 | 0.11 | 0.37 | -0.06 | 1.22 | -0.55 | 0.90 | 1.04 | 1.12 | 0.88 | 1.06 | 1.35 | 1.40 | 1.56 | 1.86 | 1.78 |
|---|
| Income Tax Expense | | 0.07 | 0.06 | 0.01 | 0.06 | -0.04 | 0.28 | -0.38 | 0.21 | 0.24 | 0.26 | 0.32 | 0.38 | 0.48 | 0.52 | 0.58 | 0.69 | 0.67 |
|---|
| Net Income | | 0.27 | 0.27 | 0.11 | 0.32 | -0.02 | 0.94 | -0.16 | 0.69 | 0.80 | 0.86 | 0.56 | 0.67 | 0.87 | 0.89 | 0.99 | 1.17 | 1.11 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.06 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.09 | 0.08 | 0.08 | 0.09 |
|---|
| Other Expense | | -0.06 | -0.08 | 0.04 | -0.08 | -0.15 | -0.08 | -0.09 | -0.08 | -0.08 | -0.09 |
|---|
| IBT | | 0.15 | 0.00 | 0.20 | -0.02 | 0.05 | 0.02 | 0.08 | -0.04 | 0.22 | 0.07 |
|---|
| Income Tax Expense | | 0.03 | -0.01 | 0.05 | 0.00 | 0.00 | 0.00 | 0.01 | -0.01 | 0.03 | 0.01 |
|---|
| Net Income | | 0.13 | 0.01 | 0.15 | -0.02 | 0.05 | 0.02 | 0.07 | -0.03 | 0.19 | 0.06 |
| 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 | $2.88 | $-0.16 | $6.41 | $-1.06 | $4.39 | $4.88 | $5.14 | $3.12 | $3.48 | $4.28 | $4.08 | $4.19 | $4.33 | $3.67 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.86 | $-0.16 | $6.32 | $-1.06 | $4.37 | $4.85 | $5.12 | $3.11 | $3.46 | $4.24 | $4.05 | $4.17 | $4.30 | $3.65 |
|---|
| Shares Outstanding | | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.15 | 0.15 | 0.16 | 0.16 | 0.17 | 0.18 | 0.19 | 0.20 | 0.22 | 0.24 | 0.27 | 0.30 |
|---|
| Diluted Shares Outstanding | | 0.12 | 0.12 | 0.11 | 0.11 | 0.12 | 0.15 | 0.15 | 0.16 | 0.17 | 0.17 | 0.18 | 0.20 | 0.20 | 0.22 | 0.24 | 0.27 | 0.31 |
| 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 | $1.69 | $0.54 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.68 | $0.53 |
|---|
| Shares Outstanding | | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
|---|
| Diluted Shares Outstanding | | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.22 | 0.13 | 0.18 | 0.15 | 1.59 | 2.27 | 0.72 | 0.93 | 1.31 | 1.07 | 0.71 | 1.41 | 0.97 | 0.54 | 1.21 | 2.28 |
|---|
| Short Term Investments | | 0.01 | 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 Cash & ST Investments | | 0.23 | 0.13 | 0.18 | 0.15 | 1.59 | 2.27 | 0.72 | 0.93 | 1.31 | 1.07 | 0.71 | 1.41 | 0.97 | 0.54 | 1.21 | 2.28 |
|---|
| Accounts Receivable | | 0.00 | 0.16 | 0.17 | 0.21 | 0.19 | 0.79 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.12 | 0.14 | 0.12 | 0.07 | 0.08 |
|---|
| Inventory | | 3.15 | 2.95 | 2.88 | 3.19 | 3.07 | 2.59 | 3.54 | 3.48 | 3.54 | 3.80 | 4.04 | 3.81 | 3.87 | 3.75 | 3.20 | 3.04 |
|---|
| Other Current Assets | | 0.33 | 0.15 | 0.18 | 0.39 | 0.37 | 0.97 | 0.39 | 0.43 | 0.48 | 0.38 | 0.33 | 0.36 | 0.31 | 0.31 | 0.30 | 0.26 |
|---|
| Total Current Assets | | 3.71 | 3.39 | 3.41 | 3.74 | 5.02 | 5.84 | 4.65 | 4.84 | 5.33 | 5.25 | 5.08 | 5.70 | 5.29 | 4.72 | 4.78 | 5.65 |
| 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 | | 0.17 | 0.15 | 0.13 | 0.17 | 0.23 | 0.23 | 0.18 | 0.19 | 0.20 | 0.29 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 0.17 | 0.15 | 0.13 | 0.17 | 0.23 | 0.23 | 0.18 | 0.19 | 0.20 | 0.29 |
|---|
| Accounts Receivable | | 0.00 | 0.00 | 0.16 | 0.00 | 0.00 | 0.00 | 0.17 | 0.00 | 0.00 | 0.00 |
|---|
| Inventory | | 2.99 | 3.14 | 2.95 | 4.10 | 3.15 | 3.08 | 2.88 | 4.24 | 3.47 | 3.53 |
|---|
| Other Current Assets | | 0.31 | 0.29 | 0.15 | 0.34 | 0.33 | 0.35 | 0.18 | 0.29 | 0.30 | 0.35 |
|---|
| Total Current Assets | | 3.47 | 3.58 | 3.39 | 4.62 | 3.71 | 3.66 | 3.41 | 4.72 | 3.97 | 4.16 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 10.01 | 9.69 | 10.22 | 10.23 | 9.55 | 9.09 | 9.74 | 7.43 | 7.77 | 8.10 | 8.31 | 8.52 | 8.75 | 8.87 | 8.91 | 7.26 |
|---|
| Goodwill | | 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 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.00 | 1.35 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.19 |
|---|
| 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 | 0.00 | 0.06 | 0.05 | 0.15 | 0.28 |
|---|
| Other Long-Term Assets | | 0.36 | 0.44 | 0.35 | -1.01 | 0.44 | 0.37 | -0.10 | 0.02 | 0.02 | -0.05 | -0.04 | 0.10 | 0.28 | 0.26 | 0.26 | 0.12 |
|---|
| Total Long-Term Assets | | 10.47 | 10.17 | 10.60 | 10.61 | 10.03 | 9.50 | 9.91 | 7.63 | 8.01 | 8.33 | 8.53 | 8.73 | 9.09 | 9.19 | 9.32 | 7.92 |
|---|
| Total Assets | | 14.18 | 13.56 | 14.01 | 14.35 | 15.05 | 15.34 | 14.56 | 12.47 | 13.34 | 13.57 | 13.61 | 14.43 | 14.38 | 13.91 | 14.09 | 13.56 |
| 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 | | 9.48 | 9.58 | 9.69 | 9.97 | 10.01 | 10.16 | 10.22 | 10.35 | 10.44 | 10.17 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| 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 | | 0.44 | 0.48 | 0.44 | 0.47 | 0.46 | 0.46 | 0.35 | 0.29 | 0.26 | 0.25 |
|---|
| Total Long-Term Assets | | 9.92 | 10.06 | 10.17 | 10.44 | 10.47 | 10.62 | 10.60 | 10.75 | 10.82 | 10.55 |
|---|
| Total Assets | | 13.39 | 13.64 | 13.56 | 15.05 | 14.18 | 14.28 | 14.01 | 15.47 | 14.79 | 14.71 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.32 | 1.04 | 1.13 | 1.33 | 1.68 | 1.48 | 1.21 | 1.19 | 1.27 | 1.51 | 1.25 | 1.51 | 1.37 | 1.31 | 1.23 | 1.14 |
|---|
| Short-Term Debt | | 0.94 | 0.83 | 0.28 | 0.57 | 0.26 | 0.28 | 0.28 | 0.12 | 0.13 | 0.13 | 0.13 | 0.11 | 0.14 | 0.11 | 0.09 | 0.42 |
|---|
| Other Current Liabilities | | 1.19 | 0.62 | 0.83 | 0.86 | 0.99 | 0.93 | 0.95 | 1.10 | 0.92 | 1.01 | 1.01 | 0.93 | 0.97 | 0.83 | 0.31 | 1.03 |
|---|
| Current Liabilities | | 3.44 | 3.13 | 2.61 | 3.12 | 3.29 | 3.02 | 2.77 | 2.73 | 2.65 | 2.97 | 2.71 | 2.86 | 2.74 | 2.54 | 2.59 | 2.71 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 1.13 | 1.03 | 1.04 | 1.87 | 1.32 | 1.22 | 1.13 | 1.92 | 1.38 | 1.31 |
|---|
| Short-Term Debt | | 0.26 | 1.08 | 0.83 | 1.28 | 0.94 | 0.53 | 0.28 | 0.91 | 0.85 | 1.08 |
|---|
| Other Current Liabilities | | 1.16 | 1.18 | 0.62 | 1.25 | 1.19 | 1.27 | 1.53 | 1.32 | 1.25 | 1.16 |
|---|
| Current Liabilities | | 2.55 | 3.28 | 3.13 | 4.39 | 3.44 | 3.01 | 2.61 | 4.16 | 3.47 | 3.55 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 6.54 | 6.33 | 7.10 | 7.00 | 6.52 | 6.46 | 5.84 | 3.38 | 4.39 | 4.48 | 4.58 | 4.65 | 4.72 | 4.45 | 4.15 | 1.68 |
|---|
| Capital Leases | | 5.37 | 5.34 | 5.65 | 5.57 | 4.88 | 4.29 | 4.27 | 1.64 | 1.72 | 1.82 | 1.92 | 1.97 | 2.07 | 2.06 | 2.10 | 0.00 |
|---|
| Def. Tax Liability | | 0.10 | 0.03 | 0.11 | 0.13 | 0.21 | 0.30 | 0.26 | 0.18 | 0.21 | 0.27 | 0.26 | 0.37 | 0.38 | 0.36 | 0.39 | 0.42 |
|---|
| Total Liabilities | | 10.35 | 9.76 | 10.12 | 10.58 | 10.39 | 10.14 | 9.11 | 6.94 | 7.91 | 8.40 | 8.12 | 8.44 | 8.40 | 7.86 | 7.59 | 5.46 |
| 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 | | 6.60 | 6.29 | 6.33 | 6.51 | 6.54 | 7.07 | 7.10 | 7.13 | 7.14 | 6.98 |
|---|
| Capital Leases | | 2.49 | 5.30 | 5.34 | 5.51 | 5.54 | 5.43 | 5.46 | 5.67 | 5.68 | 5.55 |
|---|
| Def. Tax Liability | | 0.05 | 0.03 | 0.03 | 0.08 | 0.10 | 0.09 | 0.00 | 0.11 | 0.12 | 0.13 |
|---|
| Total Liabilities | | 9.46 | 9.86 | 9.76 | 11.25 | 10.35 | 10.47 | 10.12 | 11.72 | 11.06 | 10.99 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 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 |
|---|
| Retained Earnings | | 2.86 | 1.01 | 2.93 | 14.00 | 14.26 | 13.47 | 13.75 | 13.40 | 13.01 | 12.52 | 12.33 | 12.01 | 11.46 | 10.88 | 10.20 | 9.55 |
|---|
| Comprehensive Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.02 | -0.02 | -0.03 | -0.05 | -0.05 | -0.04 |
|---|
| Total Common Equity | | 3.83 | 3.80 | 3.89 | 3.76 | 4.66 | 5.20 | 5.45 | 5.53 | 5.43 | 5.18 | 5.49 | 5.99 | 5.98 | 6.05 | 6.51 | 8.10 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 1.12 | 0.98 | 1.01 | 2.83 | 2.86 | 2.85 | 2.93 | 2.80 | 2.80 | 2.80 |
|---|
| Comprehensive Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 3.93 | 3.78 | 3.80 | 3.80 | 3.83 | 3.81 | 3.89 | 3.75 | 3.74 | 3.72 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 7.48 | 7.16 | 7.38 | 7.57 | 6.79 | 6.74 | 6.12 | 3.50 | 4.51 | 4.61 | 4.71 | 4.76 | 4.86 | 4.55 | 4.24 | 2.10 |
|---|
| Book Value | | 3.83 | 3.80 | 3.89 | 3.76 | 4.66 | 5.20 | 5.45 | 5.53 | 5.43 | 5.18 | 5.49 | 5.99 | 5.98 | 6.05 | 6.51 | 8.10 |
| 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 | | 3.93 | 3.78 | 3.80 | 3.80 | 3.83 | 3.81 | 3.89 | 3.75 | 3.74 | 3.72 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.28 | 0.27 | 0.11 | 0.32 | -0.02 | 0.94 | -0.16 | 0.69 | 0.80 | 0.86 | 0.56 | 0.67 | 0.87 | 0.89 | 0.99 | 1.17 | 1.11 |
|---|
| Depreciation & Amortization | | 0.75 | 0.70 | 0.74 | 0.75 | 0.81 | 0.84 | 0.87 | 0.92 | 0.96 | 0.99 | 0.94 | 0.93 | 0.89 | 0.89 | 0.83 | 0.78 | 0.66 |
|---|
| Stock-Based Compensation | | 0.04 | 0.03 | 0.03 | 0.04 | 0.03 | 0.05 | 0.04 | 0.06 | 0.09 | 0.06 | 0.04 | 0.05 | 0.05 | 0.06 | 0.05 | 0.06 | 0.07 |
|---|
| Change Working Capital | | 0.02 | 0.32 | -0.28 | -0.03 | -0.59 | 0.19 | 0.27 | -0.27 | 0.13 | -0.16 | 0.52 | -0.33 | 0.15 | 0.02 | -0.55 | -0.04 | -0.27 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.25 | 0.14 | -0.13 | 0.04 | 0.10 | 0.00 | 0.14 | -0.10 | 0.06 | -0.06 |
|---|
| Change In Accounts Payable | | -0.06 | 0.13 | -0.09 | -0.20 | -0.35 | 0.21 | 0.27 | 0.02 | -0.08 | -0.24 | 0.26 | -0.26 | 0.15 | 0.06 | 0.07 | 0.10 | -0.05 |
|---|
| Change In Inventories | | 0.33 | 0.20 | -0.06 | 0.32 | -0.12 | -0.47 | 0.77 | -0.05 | 0.08 | 0.26 | 0.25 | -0.22 | 0.07 | -0.12 | -0.52 | -0.16 | -0.11 |
|---|
| Other Non-cash Items | | 0.96 | 0.08 | 0.13 | 0.10 | 0.14 | 0.35 | 0.30 | 0.22 | 0.15 | 0.00 | 0.08 | 0.18 | 0.03 | 0.04 | 0.03 | 0.04 | 0.07 |
|---|
| Cash from Operations | | 1.19 | 0.00 | 0.00 | 1.17 | 0.28 | 2.27 | 1.34 | 1.66 | 2.11 | 1.69 | 2.15 | 1.47 | 2.02 | 1.88 | 1.27 | 2.14 | 1.68 |
| 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 | | 0.13 | 0.01 | 0.15 | -0.02 | 0.05 | 0.02 | 0.07 | -0.03 | 0.19 | 0.06 |
|---|
| Depreciation & Amortization | | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 |
|---|
| Stock-Based Compensation | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Change Working Capital | | 0.52 | -0.04 | 0.25 | -0.28 | 0.36 | -0.41 | -0.03 | -0.19 | 0.37 | -0.13 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | -0.67 | 0.71 | 0.11 | -0.02 | -0.83 | 0.56 | 0.10 | 0.09 | -0.78 | 0.54 |
|---|
| Change In Inventories | | 1.15 | -0.90 | 0.14 | -0.19 | 1.16 | -0.95 | -0.07 | -0.20 | 1.36 | -0.76 |
|---|
| Other Non-cash Items | | -0.10 | -0.05 | -0.02 | 0.02 | 0.06 | 0.01 | 0.03 | 0.03 | 0.02 | 0.04 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.79 | 0.15 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.48 | -0.37 | -0.47 | -0.58 | -0.83 | -0.61 | -0.33 | -0.86 | -0.58 | -0.67 | -0.77 | -0.69 | -0.68 | -0.64 | -0.79 | -0.93 | -0.76 |
|---|
| Acquisitions | | 0.00 | 0.05 | 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 |
|---|
| Investments | | 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 |
|---|
| Sales of Investment | | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.00 | 0.11 | 0.15 | 0.04 |
|---|
| Other Investing Activities | | -0.12 | 0.00 | 0.00 | 0.02 | 0.04 | 0.04 | 0.20 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | -0.02 | 0.00 |
|---|
| Cash from Investing | | -0.46 | 0.00 | 0.00 | -0.56 | -0.78 | -0.57 | -0.14 | -0.84 | -0.57 | -0.65 | -0.76 | -0.68 | -0.59 | -0.62 | -0.66 | -0.80 | -0.72 |
| 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 | | -0.11 | 0.00 | 0.11 | -0.11 | -0.10 | -0.13 | -0.11 | -0.13 | -0.08 | -0.16 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | -0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.07 | -0.16 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1.01 | 0.00 | 0.00 | -0.34 | -0.11 | -1.17 | -1.60 | -0.12 | -1.07 | -0.14 | -0.13 | -1.20 | -0.11 | -0.12 | -0.11 | -0.40 | -0.02 |
|---|
| Debt Issued | | 0.50 | 7.16 | -0.22 | 0.15 | 0.89 | 1.22 | 2.22 | 2.74 | 0.05 | 0.04 | 0.03 | 1.15 | 0.01 | 0.42 | 0.42 | 2.55 | 2.11 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.11 | 0.00 | 0.04 | 0.03 | 0.03 | 1.25 | 0.13 | 0.40 | 0.43 | 0.70 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.01 | 0.00 | -0.01 | -0.02 | -0.68 | -1.38 | -0.03 | -0.50 | -0.43 | -0.32 | -0.57 | -1.03 | -0.70 | -0.81 | -1.29 | -2.31 | -1.00 |
|---|
| Dividends Paid | | -0.22 | 0.00 | 0.00 | -0.22 | -0.24 | -0.15 | -0.11 | -0.42 | -0.40 | -0.37 | -0.36 | -0.35 | -0.32 | -0.30 | -0.30 | -0.27 | 0.00 |
|---|
| Other Financing Activities | | 0.05 | 0.00 | 0.00 | 0.00 | 0.09 | 0.31 | -0.02 | 0.01 | -0.05 | -0.01 | 0.01 | -0.16 | 0.00 | 0.00 | 0.00 | -0.14 | 0.07 |
|---|
| Cash from Financing | | -0.70 | 0.00 | 0.00 | -0.58 | -0.93 | -2.39 | 0.35 | -1.03 | -1.91 | -0.81 | -1.03 | -1.49 | -1.00 | -0.83 | -1.27 | -2.41 | -0.95 |
| 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 | -0.67 | 0.05 |
|---|
| Debt Issued | | 0.00 | 6.86 | -0.52 | 0.21 | -0.62 | 0.30 | -0.12 | 0.22 | 0.00 | 0.10 |
|---|
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | -0.06 |
|---|
| 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 | -0.73 | -0.01 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.02 | 0.55 | -0.05 | 0.03 | -1.43 | -0.68 | 1.55 | -0.21 | -0.37 | 0.23 | 0.37 | -0.70 | 0.44 | 0.43 | -0.67 | -1.07 | 0.01 |
|---|
| Closing Cash Balance | | 0.22 | 0.67 | 0.13 | 0.18 | 0.15 | 1.59 | 2.27 | 0.72 | 0.93 | 1.31 | 1.07 | 0.71 | 1.41 | 0.97 | 0.54 | 1.21 | 2.28 |
| 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 | | 0.53 | -0.03 | 0.02 | 0.02 | -0.04 | -0.06 | 0.00 | 0.05 | -0.01 | -0.01 |
|---|
| Closing Cash Balance | | 0.67 | 0.14 | 0.17 | 0.15 | 0.13 | 0.17 | 0.23 | 0.23 | 0.18 | 0.19 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.71 | 1.10 | 0.18 | 0.59 | -0.54 | 1.67 | 1.00 | 0.80 | 1.53 | 1.02 | 1.38 | 0.78 | 1.34 | 1.24 | 0.48 | 1.22 | 0.92 |
|---|
| Real Free Cash Flow | | 0.67 | 1.07 | 0.15 | 0.55 | -0.57 | 1.62 | 0.96 | 0.75 | 1.44 | 0.96 | 1.34 | 0.74 | 1.29 | 1.19 | 0.43 | 1.16 | 0.85 |
| 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 | | 0.64 | 0.02 | 0.71 | -0.20 | 0.50 | -0.32 | 0.14 | -0.13 | 0.71 | -0.01 |
|---|
| Real Free Cash Flow | | 0.63 | 0.01 | 0.70 | -0.21 | 0.49 | -0.33 | 0.14 | -0.14 | 0.70 | -0.02 |