LAD
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 | | 37.63 | 37.63 | 36.19 | 31.04 | 28.23 | 22.83 | 13.12 | 12.67 | 11.82 | 10.09 | 8.68 | 7.86 | 5.39 | 4.01 | 3.32 | 2.70 | 2.13 |
|---|
| Cost of Revenues | | 32.04 | 32.16 | 30.63 | 25.86 | 23.08 | 18.57 | 10.90 | 10.72 | 10.04 | 8.57 | 7.38 | 6.69 | 4.57 | 3.37 | 2.78 | 2.24 | 1.75 |
|---|
| Gross Profit | | 5.60 | 5.47 | 5.56 | 5.18 | 5.15 | 4.26 | 2.23 | 1.95 | 1.78 | 1.52 | 1.30 | 1.18 | 0.82 | 0.63 | 0.54 | 0.46 | 0.38 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 9.20 | 9.68 | 9.58 | 9.18 | 9.17 | 9.22 | 9.23 | 8.56 | 7.67 | 8.28 |
|---|
| Cost of Revenues | | 7.89 | 8.28 | 8.10 | 7.77 | 7.80 | 7.79 | 7.81 | 7.23 | 6.46 | 6.91 |
|---|
| Gross Profit | | 1.30 | 1.40 | 1.49 | 1.41 | 1.37 | 1.43 | 1.42 | 1.34 | 1.21 | 1.37 |
| 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 | 3.29 | 3.04 | 2.46 | 1.43 | 1.37 | 1.25 | 1.05 | 0.90 | 0.81 | 0.56 | 0.43 | 0.37 | 0.33 | 0.30 |
|---|
| Depreciation & Amortization | | 0.34 | 0.26 | 0.39 | 0.26 | 0.12 | 0.08 | 0.19 | 0.10 | 0.08 | 0.06 | 0.05 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Total Operating Expenses | | 4.04 | 3.94 | 3.99 | 3.49 | 3.21 | 2.59 | 1.52 | 1.46 | 1.33 | 1.11 | 0.95 | 0.85 | 0.59 | 0.45 | 0.39 | 0.34 | 0.32 |
|---|
| Operating Income | | 1.56 | 1.53 | 1.58 | 1.69 | 1.94 | 1.67 | 0.70 | 0.50 | 0.45 | 0.41 | 0.34 | 0.30 | 0.23 | 0.18 | 0.15 | 0.11 | 0.05 |
| 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 | 0.85 | 0.85 |
|---|
| Depreciation & Amortization | | 0.07 | 0.07 | 0.10 | 0.10 | 0.10 | 0.08 | 0.11 | 0.10 | 0.06 | 0.07 |
|---|
| Total Operating Expenses | | 0.98 | 1.00 | 1.06 | 1.00 | 0.96 | 1.01 | 1.03 | 0.99 | 0.85 | 0.90 |
|---|
| Operating Income | | 0.33 | 0.40 | 0.43 | 0.41 | 0.42 | 0.42 | 0.39 | 0.34 | 0.36 | 0.47 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.50 | 0.50 | 0.54 | 0.35 | 0.17 | 0.13 | 0.11 | 0.13 | 0.12 | 0.07 | 0.05 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 |
|---|
| Other Expense | | -0.45 | -0.42 | -0.50 | -0.33 | -0.21 | -0.18 | -0.05 | -0.12 | 0.01 | 0.01 | -0.02 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 |
|---|
| IBT | | 1.11 | 1.11 | 1.08 | 1.36 | 1.73 | 1.48 | 0.65 | 0.38 | 0.34 | 0.35 | 0.28 | 0.26 | 0.21 | 0.17 | 0.13 | 0.09 | 0.02 |
|---|
| Income Tax Expense | | 0.28 | 0.28 | 0.26 | 0.35 | 0.47 | 0.42 | 0.18 | 0.10 | 0.07 | 0.10 | 0.09 | 0.08 | 0.07 | 0.06 | 0.05 | 0.03 | 0.01 |
|---|
| Net Income | | 0.82 | 0.82 | 0.80 | 1.00 | 1.25 | 1.06 | 0.47 | 0.27 | 0.27 | 0.25 | 0.20 | 0.18 | 0.14 | 0.11 | 0.08 | 0.06 | 0.01 |
| 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 | 0.02 | 0.00 | 0.00 | 0.10 | 0.01 | 0.16 | 0.00 | 0.07 |
|---|
| Interest Expense | | 0.13 | 0.13 | 0.12 | 0.12 | 0.13 | 0.19 | 0.14 | 0.22 | 0.00 | 0.10 |
|---|
| Other Expense | | -0.14 | -0.12 | -0.07 | -0.12 | -0.13 | -0.14 | -0.11 | -0.12 | -0.08 | -0.10 |
|---|
| IBT | | 0.19 | 0.28 | 0.35 | 0.28 | 0.29 | 0.29 | 0.28 | 0.22 | 0.28 | 0.36 |
|---|
| Income Tax Expense | | 0.05 | 0.06 | 0.09 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.10 |
|---|
| Net Income | | 0.14 | 0.22 | 0.26 | 0.21 | 0.22 | 0.21 | 0.21 | 0.16 | 0.21 | 0.26 |
| 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 | $36.39 | $45.82 | $36.81 | $19.74 | $11.70 | $11.55 | $9.78 | $7.84 | $6.96 | $5.31 | $4.11 | $3.13 | $2.24 | $0.52 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $36.26 | $44.17 | $36.54 | $19.53 | $11.60 | $10.84 | $9.75 | $7.72 | $6.91 | $5.26 | $4.05 | $3.07 | $2.21 | $0.52 |
|---|
| Shares Outstanding | | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
|---|
| Diluted Shares Outstanding | | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| 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 | $7.79 | $9.47 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $7.74 | $9.47 |
|---|
| Shares Outstanding | | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
|---|
| Diluted Shares Outstanding | | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.67 | 0.40 | 0.94 | 0.25 | 0.17 | 0.16 | 0.08 | 0.03 | 0.06 | 0.05 | 0.05 | 0.03 | 0.02 | 0.04 | 0.02 | 0.01 |
|---|
| Short 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 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 0.67 | 0.40 | 0.94 | 0.25 | 0.17 | 0.16 | 0.08 | 0.03 | 0.06 | 0.05 | 0.05 | 0.03 | 0.02 | 0.04 | 0.02 | 0.01 |
|---|
| Accounts Receivable | | 1.24 | 1.24 | 1.12 | 0.81 | 0.91 | 0.61 | 0.51 | 0.53 | 0.52 | 0.42 | 0.31 | 0.30 | 0.17 | 0.13 | 0.10 | 0.08 |
|---|
| Inventory | | 6.24 | 5.91 | 4.75 | 3.41 | 2.39 | 2.49 | 2.43 | 2.37 | 2.13 | 1.77 | 1.47 | 1.25 | 0.86 | 0.72 | 0.51 | 0.42 |
|---|
| Other Current Assets | | 0.19 | 0.22 | 0.14 | 0.16 | 0.06 | 0.07 | 0.05 | 0.07 | 0.07 | 0.05 | 0.05 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 |
|---|
| Total Current Assets | | 8.36 | 7.77 | 6.96 | 4.63 | 3.53 | 3.34 | 3.07 | 2.99 | 2.78 | 2.29 | 1.88 | 1.62 | 1.08 | 0.93 | 0.65 | 0.51 |
| 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 | | 0.42 | 0.40 | 0.43 | 0.40 | 0.36 | 0.67 | 0.40 | 0.94 | 0.26 | 0.20 |
|---|
| 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 | | 0.42 | 0.41 | 0.43 | 0.40 | 0.36 | 0.67 | 0.40 | 0.94 | 0.26 | 0.20 |
|---|
| Accounts Receivable | | 1.21 | 1.24 | 1.40 | 1.24 | 1.21 | 1.24 | 1.25 | 1.12 | 1.00 | 0.88 |
|---|
| Inventory | | 5.94 | 6.06 | 5.75 | 5.91 | 6.10 | 6.24 | 5.86 | 4.75 | 4.40 | 4.28 |
|---|
| Other Current Assets | | 0.35 | 0.24 | 0.22 | 0.22 | 0.22 | 0.19 | 0.22 | 0.14 | 0.16 | 0.13 |
|---|
| Total Current Assets | | 7.93 | 7.94 | 7.80 | 7.77 | 7.89 | 8.36 | 7.73 | 6.96 | 5.82 | 5.49 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 5.34 | 5.29 | 4.46 | 3.57 | 3.05 | 2.20 | 1.61 | 1.45 | 1.19 | 1.01 | 0.88 | 0.82 | 0.48 | 0.43 | 0.37 | 0.36 |
|---|
| Goodwill | | 2.12 | 2.12 | 1.93 | 1.46 | 0.98 | 0.59 | 0.45 | 0.43 | 0.26 | 0.26 | 0.21 | 0.20 | 0.05 | 0.03 | 0.02 | 0.01 |
|---|
| Intangible Assets | | 2.57 | 2.55 | 2.40 | 1.86 | 0.80 | 0.35 | 0.31 | 0.29 | 0.19 | 0.18 | 0.16 | 0.15 | 0.07 | 0.06 | 0.06 | 0.00 |
|---|
| Long-Term Investments | | 3.62 | 4.23 | 0.00 | 0.00 | -0.19 | -0.15 | -0.13 | -0.09 | -0.06 | -0.06 | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.79 | 1.17 | 3.88 | 3.48 | 2.78 | 1.42 | 0.64 | 0.22 | 0.27 | 0.11 | 0.10 | 0.10 | 0.03 | 0.02 | 0.02 | 0.05 |
|---|
| Total Long-Term Assets | | 14.85 | 15.36 | 12.68 | 10.38 | 7.61 | 4.56 | 3.01 | 2.39 | 1.90 | 1.56 | 1.35 | 1.27 | 0.64 | 0.56 | 0.50 | 0.46 |
|---|
| Total Assets | | 23.21 | 23.13 | 19.63 | 15.01 | 11.15 | 7.90 | 6.08 | 5.38 | 4.68 | 3.84 | 3.23 | 2.88 | 1.73 | 1.49 | 1.15 | 0.97 |
| 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 | | 5.41 | 5.40 | 5.32 | 5.29 | 5.39 | 5.34 | 5.26 | 3.98 | 3.95 | 3.91 |
|---|
| Goodwill | | 2.44 | 2.45 | 2.40 | 2.12 | 2.13 | 2.12 | 2.08 | 1.93 | 1.73 | 1.61 |
|---|
| Intangible Assets | | 2.77 | 2.79 | 2.74 | 2.55 | 2.58 | 2.57 | 2.54 | 2.40 | 2.15 | 2.02 |
|---|
| Long-Term Investments | | 4.80 | 4.50 | 4.19 | 4.23 | 4.01 | 3.62 | 3.41 | 3.24 | -0.32 | -0.31 |
|---|
| Other Long-Term Assets | | 1.17 | 1.08 | 1.03 | 1.17 | 1.27 | 1.20 | 1.16 | 0.79 | 4.63 | 4.65 |
|---|
| Total Long-Term Assets | | 16.59 | 16.22 | 15.68 | 15.36 | 15.37 | 14.85 | 14.45 | 12.68 | 12.45 | 12.19 |
|---|
| Total Assets | | 24.52 | 24.16 | 23.48 | 23.13 | 23.26 | 23.21 | 22.18 | 19.63 | 18.27 | 17.68 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.38 | 0.33 | 0.29 | 0.26 | 0.24 | 0.16 | 0.13 | 0.13 | 0.11 | 0.09 | 0.07 | 0.07 | 0.05 | 0.04 | 0.03 | 0.02 |
|---|
| Short-Term Debt | | 5.44 | 5.10 | 3.75 | 2.12 | 1.19 | 1.80 | 2.07 | 2.06 | 1.94 | 1.62 | 1.35 | 1.21 | 0.72 | 0.59 | 0.35 | 0.26 |
|---|
| Other Current Liabilities | | 1.18 | 1.12 | 0.87 | 0.80 | 1.21 | 0.68 | 0.50 | 0.19 | 0.15 | 0.13 | 0.10 | 0.11 | 0.06 | 0.06 | 0.05 | 0.04 |
|---|
| Current Liabilities | | 7.02 | 6.55 | 4.93 | 3.18 | 2.40 | 2.48 | 2.57 | 2.49 | 2.30 | 1.92 | 1.59 | 1.44 | 0.87 | 0.72 | 0.46 | 0.35 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.34 | 0.37 | 0.36 | 0.33 | 0.30 | 0.38 | 0.33 | 0.29 | 0.31 | 0.30 |
|---|
| Short-Term Debt | | 4.98 | 4.97 | 5.04 | 5.10 | 5.24 | 5.44 | 5.09 | 3.75 | 3.20 | 2.89 |
|---|
| Other Current Liabilities | | 1.16 | 1.18 | 1.22 | 1.12 | 1.12 | 1.20 | 1.18 | 0.87 | 0.87 | 0.86 |
|---|
| Current Liabilities | | 6.53 | 6.51 | 6.62 | 6.55 | 6.66 | 7.02 | 6.59 | 4.93 | 4.38 | 4.05 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 8.03 | 8.77 | 7.58 | 5.51 | 3.19 | 2.06 | 1.43 | 1.36 | 1.03 | 0.77 | 0.61 | 0.61 | 0.25 | 0.29 | 0.28 | 0.27 |
|---|
| Capital Leases | | 0.63 | 0.60 | 0.43 | 0.35 | 0.36 | 0.25 | 0.24 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.41 | 0.40 | 0.35 | 0.29 | 0.19 | 0.15 | 0.13 | 0.09 | 0.06 | 0.06 | 0.05 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 16.77 | 16.45 | 13.35 | 9.76 | 6.48 | 5.24 | 4.62 | 4.19 | 3.60 | 2.93 | 2.40 | 2.21 | 1.19 | 1.06 | 0.78 | 0.65 |
| 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 | | 9.74 | 9.33 | 8.86 | 8.77 | 8.81 | 8.66 | 8.12 | 7.58 | 7.01 | 7.05 |
|---|
| Capital Leases | | 0.00 | 0.61 | 0.60 | 0.60 | 0.64 | 0.63 | 0.66 | 0.43 | 0.42 | 0.44 |
|---|
| Def. Tax Liability | | 0.53 | 0.49 | 0.46 | 0.40 | 0.46 | 0.41 | 0.38 | 0.35 | 0.32 | 0.31 |
|---|
| Total Liabilities | | 17.73 | 17.15 | 16.70 | 16.45 | 16.63 | 16.77 | 15.76 | 13.35 | 12.20 | 11.88 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.92 | 0.79 | 1.10 | 1.08 | 1.71 | 0.79 | 0.02 | 0.00 | 0.15 | 0.17 | 0.26 | 0.28 | 0.27 | 0.27 | 0.28 | 0.29 |
|---|
| Retained Earnings | | 5.36 | 5.76 | 5.01 | 4.07 | 2.86 | 1.84 | 1.40 | 1.16 | 0.92 | 0.70 | 0.53 | 0.37 | 0.25 | 0.15 | 0.08 | 0.03 |
|---|
| Comprehensive Income | | 0.00 | 0.00 | 0.02 | -0.02 | 0.00 | -0.01 | 0.00 | -0.24 | -0.20 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 6.37 | 6.66 | 6.21 | 5.25 | 4.66 | 2.66 | 1.47 | 1.20 | 1.08 | 0.91 | 0.83 | 0.67 | 0.53 | 0.43 | 0.37 | 0.32 |
| 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 | | 0.17 | 0.57 | 0.68 | 0.79 | 0.88 | 0.92 | 1.12 | 1.10 | 1.13 | 1.12 |
|---|
| Retained Earnings | | 6.39 | 6.19 | 5.95 | 5.76 | 5.56 | 5.36 | 5.16 | 5.01 | 4.81 | 4.57 |
|---|
| Comprehensive Income | | 0.09 | 0.12 | 0.03 | 0.00 | 0.08 | 0.00 | 0.00 | 0.02 | -0.01 | 0.01 |
|---|
| Total Common Equity | | 6.77 | 6.99 | 6.76 | 6.66 | 6.60 | 6.37 | 6.35 | 6.28 | 6.07 | 5.80 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 14.10 | 13.86 | 11.33 | 7.63 | 4.38 | 3.86 | 3.50 | 3.42 | 2.97 | 2.39 | 1.96 | 1.82 | 0.97 | 0.88 | 0.63 | 0.53 |
|---|
| Book Value | | 6.44 | 6.68 | 6.28 | 5.25 | 4.66 | 2.66 | 1.47 | 1.20 | 1.08 | 0.91 | 0.83 | 0.67 | 0.53 | 0.43 | 0.37 | 0.32 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.07 | 0.07 | 0.07 | 0.04 | 0.04 |
|---|
| Book Value | | 6.77 | 6.99 | 6.76 | 6.66 | 6.60 | 6.37 | 6.35 | 6.28 | 6.07 | 5.80 |
| 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 | 0.83 | 0.82 | 1.00 | 1.26 | 1.06 | 0.47 | 0.27 | 0.27 | 0.25 | 0.20 | 0.18 | 0.14 | 0.11 | 0.08 | 0.06 | 0.01 |
|---|
| Depreciation & Amortization | | 0.29 | 0.00 | 0.39 | 0.26 | 0.23 | 0.17 | 0.12 | 0.08 | 0.08 | 0.06 | 0.05 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Stock-Based Compensation | | 0.05 | 0.00 | 0.06 | 0.04 | 0.04 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | -1.65 | -0.86 | -0.83 | -1.81 | -2.21 | 0.41 | -0.04 | 0.10 | 0.15 | -0.16 | -0.19 | -0.18 | -0.15 | -0.11 | -0.32 | -0.08 | -0.07 |
|---|
| Change In Accounts Receivable | | -1.32 | -0.88 | -0.64 | -1.05 | -1.49 | -0.15 | -0.11 | 0.02 | 0.00 | -0.06 | -0.11 | -0.01 | -0.06 | -0.04 | -0.03 | -0.02 | -0.02 |
|---|
| Change In Accounts Payable | | 0.07 | 0.00 | 0.01 | -0.02 | 0.03 | 0.08 | 0.03 | 0.00 | 0.02 | 0.02 | 0.02 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 |
|---|
| Change In Inventories | | -1.06 | 0.03 | -0.26 | -0.86 | -0.92 | 0.67 | 0.23 | -0.02 | -0.11 | -0.19 | -0.17 | -0.20 | -0.08 | -0.11 | -0.23 | -0.08 | -0.07 |
|---|
| Other Non-cash Items | | 1.14 | 0.58 | -0.05 | -0.02 | -0.03 | 0.08 | -0.05 | -0.01 | -0.01 | -0.01 | 0.00 | 0.01 | -0.01 | -0.01 | 0.00 | -0.01 | 0.02 |
|---|
| Cash from Operations | | -0.49 | 0.00 | 0.00 | -0.47 | -0.61 | 1.80 | 0.54 | 0.50 | 0.52 | 0.15 | 0.09 | 0.07 | 0.03 | 0.03 | -0.21 | 0.00 | -0.02 |
| 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 | | 0.00 | 0.22 | 0.26 | 0.21 | 0.22 | 0.22 | 0.22 | 0.17 | 0.21 | 0.26 |
|---|
| Depreciation & Amortization | | 0.00 | 0.09 | 0.10 | 0.10 | 0.10 | 0.08 | 0.11 | 0.10 | 0.05 | 0.07 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Change Working Capital | | -0.13 | -0.30 | -0.37 | -0.04 | -0.20 | -0.15 | -0.49 | 0.00 | -0.66 | -0.11 |
|---|
| Change In Accounts Receivable | | -0.26 | -0.22 | -0.06 | -0.33 | -0.16 | -0.09 | -0.21 | -0.18 | -0.03 | -0.90 |
|---|
| Change In Accounts Payable | | 0.00 | -0.03 | 0.00 | 0.02 | 0.04 | -0.08 | 0.05 | 0.00 | 0.01 | 0.00 |
|---|
| Change In Inventories | | -0.01 | 0.06 | -0.21 | 0.19 | 0.06 | 0.22 | -0.36 | -0.18 | -0.37 | -0.15 |
|---|
| Other Non-cash Items | | 0.28 | 0.04 | -0.03 | 0.00 | -0.03 | 0.00 | -0.03 | 0.00 | 0.01 | -0.13 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.37 | 0.12 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.34 | -0.35 | -0.35 | -0.23 | -0.30 | -0.26 | -0.17 | -0.12 | -0.16 | -0.11 | -0.10 | -0.08 | -0.09 | -0.05 | -0.06 | -0.03 | -0.01 |
|---|
| Acquisitions | | -1.31 | -0.89 | -1.16 | -1.04 | -1.03 | -2.62 | -1.45 | -0.32 | -0.34 | -0.44 | -0.22 | -0.06 | -0.65 | -0.08 | -0.04 | -0.04 | -0.02 |
|---|
| Investments | | -0.14 | 0.00 | -0.35 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.06 | -0.01 | -0.03 | -0.03 | -0.01 | 0.00 | 0.00 | 0.03 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.26 | 0.17 | 0.12 | 0.16 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.02 | 0.00 | 0.00 | 0.01 | 0.02 | -0.26 | -0.15 | -0.11 | -0.15 | 0.02 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 |
|---|
| Cash from Investing | | -1.79 | 0.00 | 0.00 | -1.27 | -1.33 | -2.89 | -1.61 | -0.44 | -0.56 | -0.54 | -0.35 | -0.17 | -0.74 | -0.13 | -0.10 | -0.04 | -0.02 |
| 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 | | -0.09 | -0.11 | -0.08 | -0.07 | -0.08 | -0.06 | -0.13 | -0.08 | -0.07 | -0.07 |
|---|
| Acquisitions | | -0.47 | -0.05 | -0.13 | -0.04 | 0.06 | -0.06 | -0.09 | -1.07 | 0.02 | -0.18 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | -0.01 | -0.03 | -0.18 | -0.02 | -0.12 | 0.01 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | -0.24 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -17.74 | 0.00 | 0.00 | 2.52 | -10.55 | -3.74 | -1.99 | -3.57 | -2.57 | -1.90 | -1.17 | -1.32 | -1.26 | -0.85 | -0.63 | -0.08 | -0.07 |
|---|
| Debt Issued | | 22.41 | 13.86 | 2.53 | 6.22 | 13.80 | 4.25 | 2.36 | 3.66 | 3.02 | 2.48 | 1.60 | 1.46 | 2.11 | 0.94 | 0.88 | 0.17 | 0.60 |
|---|
| Issuance of Common Stock | | 0.03 | 0.00 | 0.00 | 0.03 | 0.04 | 1.14 | 0.79 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 |
|---|
| Repurchase of Common Stock | | -7.10 | -0.96 | -0.37 | -0.05 | -0.69 | -0.23 | -0.05 | 0.00 | -0.15 | -0.03 | -0.11 | -0.03 | -0.02 | -0.01 | -0.02 | -0.01 | 0.00 |
|---|
| Dividends Paid | | -0.06 | 0.00 | 0.00 | -0.05 | -0.05 | -0.04 | -0.03 | -0.03 | -0.03 | -0.03 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.01 | 0.00 |
|---|
| Other Financing Activities | | 24.10 | 0.00 | 0.00 | -0.04 | 13.29 | 3.98 | 2.42 | 3.58 | 2.75 | 2.35 | 1.57 | 1.48 | 2.01 | 0.94 | 0.99 | 0.14 | 0.11 |
|---|
| Cash from Financing | | 2.74 | 0.00 | 0.00 | 2.41 | 2.04 | 1.11 | 1.14 | -0.01 | 0.01 | 0.40 | 0.27 | 0.11 | 0.71 | 0.08 | 0.33 | 0.05 | 0.04 |
| 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 | 1.05 | 0.17 |
|---|
| Debt Issued | | 14.72 | 0.42 | 0.40 | 0.04 | -0.19 | -0.05 | 0.89 | 2.42 | 2.13 | 0.45 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
|---|
| Repurchase of Common Stock | | -0.30 | -0.40 | -0.12 | -0.14 | -0.09 | -0.06 | -0.20 | -0.02 | -0.03 | 0.00 |
|---|
| 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 | -0.02 | 0.01 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.05 | 0.18 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.48 | -0.06 | -0.54 | 0.70 | 0.09 | 0.02 | 0.08 | 0.05 | -0.03 | 0.01 | 0.01 | 0.02 | 0.01 | -0.02 | 0.02 | 0.01 | 0.00 |
|---|
| Closing Cash Balance | | 0.67 | 0.34 | 0.40 | 0.97 | 0.27 | 0.18 | 0.16 | 0.08 | 0.03 | 0.06 | 0.05 | 0.05 | 0.03 | 0.02 | 0.04 | 0.02 | 0.01 |
| 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 | | -0.08 | 0.01 | -0.03 | 0.03 | 0.04 | -0.32 | 0.27 | -0.54 | 0.69 | 0.06 |
|---|
| Closing Cash Balance | | 0.34 | 0.42 | 0.40 | 0.43 | 0.40 | 0.36 | 0.67 | 0.40 | 0.94 | 0.29 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -0.83 | 0.19 | 0.07 | -0.70 | -0.91 | 1.54 | 0.37 | 0.37 | 0.36 | 0.04 | -0.01 | -0.01 | -0.06 | -0.02 | -0.28 | -0.03 | -0.03 |
|---|
| Real Free Cash Flow | | -0.88 | 0.19 | 0.02 | -0.74 | -0.95 | 1.50 | 0.35 | 0.36 | 0.35 | 0.03 | -0.03 | -0.02 | -0.06 | -0.02 | -0.28 | -0.03 | -0.03 |
| 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 | | 0.07 | -0.03 | -0.07 | 0.25 | -0.02 | 0.16 | -0.28 | 0.21 | -0.43 | 0.05 |
|---|
| Real Free Cash Flow | | 0.07 | -0.03 | -0.09 | 0.24 | -0.03 | 0.14 | -0.29 | 0.20 | -0.44 | 0.04 |