L
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 | | 18.18 | 18.18 | 17.24 | 15.68 | 14.04 | 14.12 | 13.79 | 14.93 | 14.07 | 13.74 | 13.11 | 13.42 | 14.33 | 15.05 | 14.55 | 14.13 | 14.62 |
|---|
| Cost of Revenues | | 10.19 | 10.19 | 9.54 | 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 |
|---|
| Gross Profit | | 7.98 | 7.98 | 7.70 | 15.68 | 14.04 | 14.12 | 13.79 | 14.93 | 14.07 | 13.74 | 13.11 | 13.42 | 14.33 | 15.05 | 14.55 | 14.13 | 14.62 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 4.66 | 4.60 | 4.47 | 4.44 | 4.47 | 4.40 | 4.19 | 4.18 | 4.19 | 3.90 |
|---|
| Cost of Revenues | | 2.63 | 2.52 | 2.55 | 2.50 | 2.49 | 2.48 | 2.32 | 2.25 | 0.00 | 0.86 |
|---|
| Gross Profit | | 2.04 | 2.09 | 1.92 | 1.94 | 1.98 | 1.92 | 1.88 | 1.93 | 4.19 | 3.04 |
| 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 | 3.38 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.55 | 1.39 |
|---|
| Depreciation & Amortization | | 0.00 | 0.61 | 0.58 | 1.74 | 0.51 | 0.52 | 0.73 | 0.94 | 0.91 | 0.87 | 0.84 | 0.96 | 0.90 | 0.87 | 0.91 | 0.83 | 0.82 |
|---|
| Total Operating Expenses | | 5.70 | 5.70 | 5.83 | 15.68 | 3.08 | -15.62 | -19.08 | -18.85 | 12.66 | 11.51 | 11.63 | 12.65 | 12.02 | 11.91 | 11.62 | 11.38 | 11.20 |
|---|
| Operating Income | | 2.28 | 2.28 | 1.87 | 2.21 | 0.65 | -1.51 | -5.29 | -3.92 | 1.34 | 1.98 | 1.41 | 0.74 | 1.55 | 1.40 | 1.30 | 2.12 | 2.70 |
| 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 | 0.93 | 0.86 |
|---|
| Depreciation & Amortization | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.23 | 0.10 |
|---|
| Total Operating Expenses | | 1.50 | 1.40 | 1.38 | 1.43 | 1.79 | 1.37 | 1.37 | 1.30 | 1.77 | -2.86 |
|---|
| Operating Income | | 0.54 | 0.69 | 0.54 | 0.51 | 0.19 | 0.55 | 0.51 | 0.63 | -0.55 | 0.17 |
| 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 | | 0.44 | 0.44 | 0.44 | 0.38 | 0.38 | 0.42 | 0.52 | 0.59 | 0.57 | 0.65 | 0.54 | 0.52 | 0.50 | 0.44 | 0.44 | 0.52 | 0.52 |
|---|
| Other Expense | | 0.00 | 0.00 | 0.00 | -0.21 | 0.73 | 3.69 | 3.83 | 5.04 | 4.99 | 4.44 | 4.00 | 4.70 | 4.90 | 5.16 | 5.26 | 2.26 | 2.31 |
|---|
| IBT | | 2.28 | 2.28 | 1.87 | 2.00 | 1.38 | 2.18 | -1.46 | 1.12 | 0.83 | 1.58 | 0.94 | 0.24 | 1.81 | 1.43 | 1.40 | 2.23 | 2.90 |
|---|
| Income Tax Expense | | 0.51 | 0.51 | 0.38 | 0.45 | 0.28 | 0.48 | -0.17 | 0.25 | 0.13 | 0.17 | 0.22 | -0.04 | 0.46 | 0.36 | 0.29 | 0.54 | 0.90 |
|---|
| Net Income | | 1.67 | 1.67 | 1.41 | 1.43 | 1.01 | 1.58 | -1.29 | 0.93 | 0.64 | 1.16 | 0.65 | 0.26 | 0.59 | 0.60 | 0.57 | 1.06 | 1.29 |
| 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 | 0.09 |
|---|
| Interest Expense | | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 |
|---|
| Other Expense | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2.71 | -0.07 |
|---|
| IBT | | 0.54 | 0.69 | 0.54 | 0.51 | 0.19 | 0.55 | 0.51 | 0.63 | 0.61 | 0.36 |
|---|
| Income Tax Expense | | 0.11 | 0.15 | 0.12 | 0.12 | 0.00 | 0.13 | 0.11 | 0.14 | 0.14 | 0.08 |
|---|
| Net Income | | 0.40 | 0.50 | 0.39 | 0.37 | 0.19 | 0.40 | 0.37 | 0.46 | 0.45 | 0.25 |
| 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 | $6.30 | $4.17 | $6.08 | $-4.61 | $3.08 | $1.99 | $3.46 | $1.93 | $0.76 | $1.55 | $1.53 | $1.44 | $2.69 | $3.08 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $6.29 | $4.16 | $6.07 | $-4.61 | $3.07 | $1.99 | $3.45 | $1.93 | $0.72 | $1.55 | $1.53 | $1.43 | $2.63 | $3.07 |
|---|
| Shares Outstanding | | 0.21 | 0.21 | 0.22 | 0.23 | 0.24 | 0.26 | 0.28 | 0.30 | 0.32 | 0.34 | 0.34 | 0.34 | 0.38 | 0.39 | 0.40 | 0.40 | 0.42 |
|---|
| Diluted Shares Outstanding | | 0.21 | 0.21 | 0.22 | 0.23 | 0.24 | 0.26 | 0.28 | 0.30 | 0.32 | 0.34 | 0.34 | 0.36 | 0.38 | 0.39 | 0.40 | 0.41 | 0.42 |
| 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 | $1.99 | $1.12 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.98 | $1.12 |
|---|
| Shares Outstanding | | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 |
|---|
| Diluted Shares Outstanding | | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.47 | 0.54 | 0.40 | 0.53 | 0.62 | 0.48 | 0.34 | 0.41 | 0.47 | 0.33 | 0.44 | 0.36 | 0.30 | 0.23 | 0.13 | 0.12 |
|---|
| Short Term Investments | | 6.04 | 6.36 | 44.82 | 42.48 | 49.23 | 49.28 | 46.82 | 43.41 | 46.13 | 45.66 | 44.39 | 46.78 | 48.00 | 48.44 | 5.11 | 7.08 |
|---|
| Total Cash & ST Investments | | 6.88 | 6.90 | 45.22 | 43.01 | 49.85 | 49.76 | 47.15 | 43.82 | 46.60 | 45.99 | 44.83 | 47.14 | 48.29 | 48.67 | 5.23 | 7.20 |
|---|
| Accounts Receivable | | 10.28 | 10.06 | 0.00 | 9.00 | 8.90 | 7.45 | 7.28 | 7.57 | 7.20 | 7.23 | 7.63 | 7.36 | 8.91 | 8.93 | 9.26 | 10.14 |
|---|
| Inventory | | -15.67 | 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 Current Assets | | 16.79 | -16.96 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -49.68 | -53.33 | -52.89 | -52.02 | -54.14 | -56.91 | -57.37 | -9.26 | -10.14 |
|---|
| Total Current Assets | | 16.79 | 0.00 | 0.40 | 2.81 | 58.75 | 57.21 | 54.43 | 1.70 | 0.47 | 0.33 | 0.44 | 0.36 | 0.30 | 0.23 | 5.23 | 7.20 |
| 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 | | 0.57 | 0.45 | 0.56 | 0.54 | 0.55 | 0.47 | 0.56 | 0.40 | 0.76 | 0.46 |
|---|
| Short Term Investments | | 6.65 | 6.06 | 6.18 | 6.36 | 6.81 | 6.41 | 6.60 | 44.82 | 5.07 | 43.21 |
|---|
| Total Cash & ST Investments | | 7.22 | 6.51 | 6.74 | 6.90 | 7.36 | 6.88 | 7.15 | 45.22 | 5.83 | 43.67 |
|---|
| Accounts Receivable | | 10.94 | 11.36 | 10.79 | 10.06 | 10.14 | 10.28 | 9.75 | 0.00 | 9.44 | 9.93 |
|---|
| Inventory | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -10.13 | -16.36 | -15.84 |
|---|
| Other Current Assets | | -18.15 | -17.87 | -17.53 | -16.96 | -17.49 | -17.16 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Current Assets | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 16.91 | 54.43 | 14.17 | 53.60 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 10.71 | 10.74 | 0.00 | 10.03 | 9.89 | 10.45 | 15.57 | 15.51 | 15.43 | 15.23 | 15.48 | 15.61 | 14.50 | 13.94 | 13.62 | 12.64 |
|---|
| Goodwill | | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.79 | 0.77 | 0.67 | 0.66 | 0.35 | 0.35 | 0.37 | 0.36 | 1.00 | 0.91 | 0.86 |
|---|
| Intangible Assets | | 0.95 | 0.15 | 0.15 | 0.11 | 0.11 | 0.61 | 0.65 | 0.61 | 0.64 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 49.28 | 50.02 | 4.29 | 45.64 | 52.85 | 52.68 | 50.18 | 47.29 | 51.28 | 50.03 | 48.58 | 51.30 | 52.41 | 52.59 | 46.07 | 45.98 |
|---|
| Other Long-Term Assets | | 3.43 | -61.25 | 74.01 | -0.14 | -0.15 | -0.23 | -0.46 | 11.83 | 10.36 | 10.03 | 11.08 | 10.34 | 11.63 | 11.64 | 9.00 | 9.01 |
|---|
| Total Long-Term Assets | | 64.27 | 0.00 | 78.80 | 56.13 | 63.19 | 64.53 | 67.16 | 76.62 | 79.11 | 76.27 | 75.59 | 78.00 | 79.64 | 79.79 | 70.14 | 69.08 |
|---|
| Total Assets | | 81.06 | 81.94 | 79.20 | 75.49 | 81.63 | 80.24 | 82.24 | 78.32 | 79.59 | 76.59 | 76.03 | 78.37 | 79.94 | 80.02 | 75.38 | 76.28 |
| 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 | | 10.67 | 10.67 | 10.67 | 10.74 | 10.69 | 10.71 | 10.72 | 10.72 | 10.67 | 10.33 |
|---|
| Goodwill | | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.00 | 0.15 | 0.00 | 0.00 | 0.00 | 0.15 | 0.88 | 0.89 |
|---|
| Long-Term Investments | | 53.60 | 51.86 | 50.84 | 50.02 | 51.97 | 49.28 | -4.32 | 48.25 | 45.34 | 46.48 |
|---|
| Other Long-Term Assets | | -64.61 | -62.87 | -61.86 | -61.25 | -63.01 | -60.34 | 57.25 | -0.09 | -45.34 | -57.15 |
|---|
| Total Long-Term Assets | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 64.00 | 59.46 | 11.28 | 57.15 |
|---|
| Total Assets | | 85.94 | 84.67 | 83.14 | 81.94 | 83.62 | 81.06 | 80.91 | 79.20 | 76.47 | 77.35 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.13 | 0.11 | 0.08 | 0.13 | 0.09 | 0.09 | 0.11 | 0.04 | 0.06 | 0.15 | 0.57 | 0.67 | 0.14 | 0.21 | 0.16 | 0.69 |
|---|
| Short-Term Debt | | 1.01 | 0.01 | 1.08 | 0.85 | 0.09 | 0.04 | 0.08 | 0.02 | 0.28 | 0.11 | 1.04 | 0.34 | 0.84 | 0.02 | 0.09 | 0.65 |
|---|
| Other Current Liabilities | | 19.35 | -0.12 | 0.10 | -0.13 | -0.18 | -0.13 | -0.19 | 48.38 | 48.79 | 47.50 | 47.32 | 47.75 | 49.49 | 51.15 | 47.38 | 47.67 |
|---|
| Current Liabilities | | 25.12 | 0.00 | 1.27 | 5.57 | 0.18 | 0.13 | 0.19 | 48.44 | 49.13 | 47.76 | 48.93 | 48.75 | 50.48 | 51.37 | 47.63 | 49.00 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.13 | 0.37 | 0.21 | 0.11 | 0.27 | 0.13 | 0.20 | 0.08 | 0.44 | 0.19 |
|---|
| Short-Term Debt | | 1.01 | 1.01 | 0.51 | 0.01 | 0.71 | 1.01 | 1.68 | 1.08 | 1.26 | 0.96 |
|---|
| Other Current Liabilities | | -0.13 | -1.38 | -0.71 | -0.12 | -0.98 | -1.14 | 0.00 | -1.16 | -1.71 | -1.15 |
|---|
| Current Liabilities | | 5.30 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.88 | 1.16 | 6.00 | 1.15 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 8.56 | 8.94 | 7.92 | 8.17 | 8.99 | 10.07 | 11.46 | 11.36 | 11.25 | 10.67 | 9.54 | 10.33 | 10.01 | 9.19 | 8.91 | 8.83 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.33 | 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 |
|---|
| Def. Tax Liability | | 0.50 | 0.55 | 0.40 | 0.24 | 1.08 | 1.07 | 1.17 | 0.84 | 0.75 | 0.64 | 0.38 | 0.89 | 0.72 | 0.84 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 63.86 | 64.01 | 62.67 | 60.02 | 62.45 | 61.06 | 60.31 | 56.93 | 55.02 | 53.23 | 53.22 | 53.72 | 55.03 | 55.35 | 52.10 | 53.17 |
| 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 | | 8.44 | 7.94 | 8.44 | 8.94 | 8.82 | 8.56 | 8.43 | 7.92 | 1.93 | 8.09 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.33 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.84 | 0.63 | 0.61 | 0.55 | 0.70 | 0.50 | 0.50 | 0.40 | 0.26 | 0.26 |
|---|
| Total Liabilities | | 66.72 | 66.28 | 65.11 | 64.01 | 65.37 | 63.86 | 63.91 | 62.67 | 61.31 | 61.88 |
| 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 | | 16.42 | 16.46 | 15.62 | 15.14 | 14.78 | 14.15 | 15.82 | 15.77 | 16.10 | 15.20 | 14.73 | 15.52 | 15.51 | 15.19 | 14.96 | 14.56 |
|---|
| Comprehensive Income | | -2.38 | -1.87 | -2.50 | -3.28 | 0.19 | 0.58 | -0.07 | -0.88 | -0.03 | -0.22 | -0.36 | 0.28 | 0.34 | 0.68 | 0.38 | 0.23 |
|---|
| Total Common Equity | | 16.38 | 17.07 | 15.70 | 14.60 | 17.85 | 17.86 | 19.12 | 18.52 | 19.20 | 18.16 | 17.56 | 19.28 | 19.46 | 19.46 | 18.84 | 18.45 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 17.69 | 17.20 | 16.82 | 16.46 | 16.80 | 16.42 | 16.06 | 15.62 | 15.88 | 15.64 |
|---|
| Comprehensive Income | | -1.16 | -1.50 | -1.69 | -1.87 | -1.74 | -2.38 | -2.40 | -2.50 | -3.47 | -3.16 |
|---|
| Total Common Equity | | 18.29 | 17.51 | 17.19 | 17.07 | 17.36 | 16.38 | 16.18 | 15.70 | 14.45 | 14.60 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 9.57 | 8.94 | 9.00 | 9.02 | 9.08 | 10.11 | 11.53 | 11.38 | 11.53 | 10.78 | 10.58 | 10.67 | 10.85 | 9.21 | 9.00 | 9.48 |
|---|
| Book Value | | 17.20 | 17.94 | 16.53 | 15.48 | 19.18 | 19.18 | 21.93 | 21.39 | 24.57 | 23.36 | 22.81 | 24.65 | 24.91 | 24.68 | 23.27 | 23.11 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.93 | 0.88 | 0.84 | 0.87 | 0.89 | 0.82 | 0.81 | 0.82 | 0.71 | 0.87 |
|---|
| Book Value | | 18.29 | 17.51 | 17.19 | 17.07 | 17.36 | 16.38 | 16.18 | 15.70 | 14.45 | 14.60 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.58 | 1.77 | 1.49 | 1.55 | 1.10 | 1.70 | -1.29 | 0.87 | 0.71 | 1.41 | 0.72 | 0.29 | 0.96 | 1.07 | 1.11 | 1.70 | 2.01 |
|---|
| Depreciation & Amortization | | 0.44 | 0.61 | 0.58 | 0.54 | 0.51 | 0.52 | 0.73 | 0.94 | 0.91 | 0.87 | 0.84 | 0.96 | 0.90 | 0.87 | 0.91 | 0.83 | 0.82 |
|---|
| Stock-Based Compensation | | 0.04 | 0.00 | 0.00 | 0.04 | 0.00 | -0.72 | 2.16 | 0.07 | 0.67 | 0.01 | 0.87 | 1.14 | 0.63 | 0.90 | 0.62 | 0.00 | 0.00 |
|---|
| Change Working Capital | | 1.16 | 0.78 | 1.08 | 1.71 | 1.30 | 0.93 | 0.39 | -0.21 | 1.84 | 0.22 | -0.32 | 1.27 | 0.29 | -0.43 | 0.34 | 1.05 | -2.84 |
|---|
| Change In Accounts Receivable | | -0.41 | -0.41 | -0.93 | -0.27 | -0.32 | 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 | | 0.44 | 0.00 | -0.09 | -0.05 | 0.40 | -0.01 | -0.01 | 0.00 | 0.00 | 0.12 | 0.05 | 0.12 | 0.20 | -0.32 | -0.10 | 0.39 | -0.03 |
|---|
| Cash from Operations | | 3.40 | 0.00 | 0.00 | 3.91 | 3.31 | 2.62 | 1.75 | 1.74 | 4.22 | 2.59 | 2.25 | 3.55 | 2.99 | 2.10 | 2.85 | 3.97 | -0.05 |
| 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 | | 0.43 | 0.52 | 0.42 | 0.37 | 0.19 | 0.43 | 0.40 | 0.46 | 0.48 | 0.28 |
|---|
| Depreciation & Amortization | | 0.00 | -0.11 | 0.00 | 0.13 | 0.00 | 0.00 | 0.11 | 0.13 | 0.23 | 0.10 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.00 |
|---|
| Change Working Capital | | 0.03 | 0.36 | 0.41 | 0.31 | 0.73 | 0.33 | 0.37 | 0.15 | -0.14 | 0.78 |
|---|
| Change In Accounts Receivable | | -0.07 | 0.05 | -0.43 | -0.25 | -0.54 | 0.21 | 0.00 | -0.11 | -0.20 | 0.39 |
|---|
| 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 | | 0.16 | 0.33 | 0.18 | -0.07 | 0.03 | 0.18 | 0.08 | -0.53 | -0.09 | 0.12 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.48 | 1.28 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.71 | -0.58 | -0.63 | -0.69 | -0.66 | -0.48 | -0.71 | -1.04 | -1.00 | -1.03 | -1.45 | -1.56 | -2.75 | -1.74 | -1.41 | -0.86 | -0.92 |
|---|
| Acquisitions | | -0.52 | -0.34 | -0.21 | -0.60 | -0.23 | 0.36 | 0.18 | 0.43 | 0.13 | -1.10 | 0.22 | -0.14 | 0.48 | -0.17 | -0.91 | -0.55 | 0.88 |
|---|
| Investments | | -7.10 | -8.63 | -6.83 | -6.99 | -10.14 | -9.75 | -10.72 | -8.66 | -10.79 | -9.23 | -9.83 | -8.74 | -9.45 | -11.38 | -10.55 | -12.53 | -17.39 |
|---|
| Sales of Investment | | 5.70 | 6.81 | 5.71 | 5.91 | 8.78 | 8.60 | 10.45 | 8.78 | 10.44 | 9.08 | 8.71 | 8.66 | 10.32 | 10.24 | 9.91 | 12.29 | 18.09 |
|---|
| Other Investing Activities | | 0.01 | 0.00 | 0.00 | -0.38 | -0.09 | 0.09 | -0.61 | -0.18 | -0.23 | -0.37 | 0.16 | -0.17 | -0.07 | -0.26 | -0.14 | -0.25 | 0.01 |
|---|
| Cash from Investing | | -2.57 | 0.00 | 0.00 | -2.75 | -2.35 | -1.19 | -1.41 | -0.67 | -1.44 | -2.66 | -2.19 | -1.94 | -1.47 | -3.30 | -3.10 | -1.90 | 0.66 |
| 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 | | -0.19 | -0.09 | -0.13 | -0.10 | -0.17 | -0.14 | -0.16 | -0.16 | -0.22 | -0.16 |
|---|
| Acquisitions | | -0.09 | 0.13 | -0.18 | -0.05 | -0.05 | -0.08 | -0.05 | -0.04 | -0.11 | -0.35 |
|---|
| Investments | | -1.70 | 2.87 | -2.15 | -1.90 | -0.95 | -1.96 | -1.68 | -2.25 | -1.33 | -1.71 |
|---|
| Sales of Investment | | 1.41 | -2.56 | 1.64 | 1.89 | 1.23 | 1.47 | 1.58 | 1.43 | 1.18 | 1.48 |
|---|
| 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 | -0.49 | -0.79 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -2.01 | 0.00 | 0.00 | -0.10 | -0.64 | -1.19 | -1.73 | -1.96 | -1.04 | -2.41 | -3.42 | -1.93 | -2.27 | -1.49 | -2.91 | -2.83 | -0.66 |
|---|
| Debt Issued | | 2.53 | 8.94 | -0.06 | 0.08 | 0.58 | 0.16 | 0.30 | 2.11 | 0.89 | 3.17 | 3.61 | 1.84 | 2.09 | 3.13 | 3.12 | 2.36 | 10.14 |
|---|
| Issuance of Common Stock | | 0.32 | 0.00 | 0.00 | 0.00 | 0.00 | 1.20 | 2.66 | 2.08 | 0.87 | 3.07 | 3.61 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.35 |
|---|
| Repurchase of Common Stock | | -0.46 | -0.81 | -0.61 | -0.85 | -0.73 | -1.14 | -0.92 | -1.05 | -2.53 | -0.22 | -0.13 | -1.27 | -0.62 | -0.23 | -0.21 | -0.73 | -0.41 |
|---|
| Dividends Paid | | -0.06 | 0.00 | 0.00 | -0.06 | -0.06 | -0.07 | -0.07 | -0.08 | -0.08 | -0.08 | -0.08 | -0.09 | -0.10 | -0.10 | -0.10 | -0.10 | -0.11 |
|---|
| Other Financing Activities | | -0.31 | 0.00 | 0.00 | -0.29 | 0.39 | -0.09 | -0.14 | -0.14 | -0.05 | -0.16 | -0.14 | 1.75 | 1.54 | 3.09 | 3.54 | 1.61 | 0.13 |
|---|
| Cash from Financing | | -0.32 | 0.00 | 0.00 | -1.30 | -1.04 | -1.29 | -0.20 | -1.14 | -2.84 | 0.20 | -0.17 | -1.53 | -1.44 | 1.27 | 0.34 | -2.05 | -0.69 |
| 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 | -0.19 | 0.13 |
|---|
| Debt Issued | | 9.44 | 0.50 | 0.00 | 0.00 | -0.59 | -0.04 | -0.53 | 1.10 | 0.01 | 0.26 |
|---|
| 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 | | -0.10 | -0.06 | -0.26 | -0.39 | -0.35 | -0.06 | -0.18 | -0.02 | -0.14 | -0.12 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.19 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.35 | -0.19 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.01 | -0.05 | 0.14 | -0.13 | -0.09 | 0.14 | 0.14 | -0.07 | -0.07 | 0.15 | -0.11 | 0.08 | 0.07 | 0.07 | 0.10 | 0.01 | -0.07 |
|---|
| Closing Cash Balance | | 0.47 | 0.50 | 0.54 | 0.40 | 0.53 | 0.62 | 0.48 | 0.34 | 0.41 | 0.47 | 0.33 | 0.44 | 0.36 | 0.30 | 0.23 | 0.13 | 0.12 |
| 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 | | -0.07 | 0.12 | -0.11 | 0.02 | -0.01 | 0.08 | -0.09 | 0.16 | -0.36 | 0.30 |
|---|
| Closing Cash Balance | | 0.50 | 0.57 | 0.45 | 0.56 | 0.54 | 0.55 | 0.47 | 0.56 | 0.40 | 0.76 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 2.69 | 2.70 | 2.39 | 3.22 | 2.65 | 2.14 | 1.04 | 0.70 | 3.23 | 1.56 | 0.80 | 1.99 | 0.24 | 0.36 | 1.45 | 3.11 | -0.96 |
|---|
| Real Free Cash Flow | | 2.66 | 2.70 | 2.39 | 3.19 | 2.65 | 2.87 | -1.12 | 0.63 | 2.55 | 1.55 | -0.07 | 0.85 | -0.40 | -0.54 | 0.83 | 3.11 | -0.96 |
| 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 | | 0.43 | 1.02 | 0.87 | 0.64 | 0.77 | 0.79 | 0.79 | 0.04 | 0.25 | 1.11 |
|---|
| Real Free Cash Flow | | 0.43 | 1.02 | 0.87 | 0.64 | 0.77 | 0.79 | 0.79 | 0.04 | 0.22 | 1.11 |