LDOS
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 | | 17.17 | 17.17 | 16.66 | 15.44 | 14.40 | 13.74 | 12.30 | 11.09 | 10.19 | 10.17 | 7.04 | 5.09 | 5.06 | 5.77 | 11.17 | 10.59 | 11.12 |
|---|
| Cost of Revenues | | 14.14 | 14.14 | 13.86 | 13.19 | 12.31 | 11.72 | 10.56 | 9.55 | 8.69 | 8.92 | 6.19 | 4.47 | 4.39 | 5.01 | 9.81 | 9.61 | 9.63 |
|---|
| Gross Profit | | 3.03 | 3.03 | 2.80 | 2.24 | 2.08 | 2.01 | 1.74 | 1.55 | 1.50 | 1.25 | 0.85 | 0.62 | 0.67 | 0.77 | 1.36 | 0.98 | 1.49 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 4.21 | 4.47 | 4.25 | 4.25 | 4.37 | 4.19 | 4.13 | 3.98 | 3.98 | 3.92 |
|---|
| Cost of Revenues | | 3.53 | 3.65 | 3.47 | 3.49 | 3.67 | 3.43 | 3.43 | 3.34 | 3.39 | 3.33 |
|---|
| Gross Profit | | 0.67 | 0.82 | 0.78 | 0.76 | 0.69 | 0.76 | 0.71 | 0.64 | 0.60 | 0.59 |
| 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 | 0.13 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.04 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.94 | 0.95 | 0.86 | 0.77 | 0.69 | 0.73 | 0.55 | 0.33 | 0.23 | 0.31 | 0.44 | 0.59 | 0.67 | 0.53 |
|---|
| Depreciation & Amortization | | 0.30 | 0.30 | 0.29 | 0.33 | 0.39 | 0.35 | 0.23 | 0.29 | 0.26 | 0.34 | 0.12 | 0.04 | 0.06 | 0.08 | 0.11 | 0.11 | 0.11 |
|---|
| Total Operating Expenses | | 0.93 | 0.93 | 0.97 | 0.94 | 0.95 | 0.86 | 0.77 | 0.69 | 0.73 | 0.55 | 0.33 | 0.23 | 0.31 | 0.44 | 0.59 | 0.67 | 0.53 |
|---|
| Operating Income | | 2.11 | 2.11 | 1.83 | 0.62 | 1.09 | 1.15 | 1.00 | 0.91 | 0.75 | 0.56 | 0.42 | 0.30 | -0.21 | 0.16 | 0.73 | 0.31 | 0.96 |
| 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 | 0.13 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.23 | 0.24 |
|---|
| Depreciation & Amortization | | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 |
|---|
| Total Operating Expenses | | 0.20 | 0.29 | 0.21 | 0.23 | 0.27 | 0.25 | 0.23 | 0.22 | 0.23 | 0.24 |
|---|
| Operating Income | | 0.47 | 0.54 | 0.57 | 0.53 | 0.42 | 0.52 | 0.48 | 0.42 | 0.36 | -0.34 |
| 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 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.02 | 0.01 | 0.01 | 0.00 |
|---|
| Interest Expense | | 0.20 | 0.20 | 0.19 | 0.21 | 0.20 | 0.18 | 0.18 | 0.13 | 0.14 | 0.15 | 0.10 | 0.05 | 0.08 | 0.08 | 0.09 | 0.11 | 0.08 |
|---|
| Other Expense | | -0.20 | -0.20 | -0.19 | -0.22 | -0.20 | -0.19 | -0.22 | -0.05 | -0.03 | -0.16 | -0.11 | 0.00 | -0.57 | -0.17 | -0.03 | 0.01 | 0.00 |
|---|
| IBT | | 1.90 | 1.90 | 1.64 | 0.40 | 0.89 | 0.97 | 0.78 | 0.87 | 0.61 | 0.39 | 0.32 | 0.33 | -0.28 | 0.09 | 0.66 | 0.21 | 0.88 |
|---|
| Income Tax Expense | | 0.44 | 0.44 | 0.39 | 0.20 | 0.19 | 0.21 | 0.15 | 0.20 | 0.03 | 0.03 | 0.07 | 0.09 | 0.05 | 0.00 | 0.14 | 0.22 | 0.31 |
|---|
| Net Income | | 1.46 | 1.46 | 1.25 | 0.20 | 0.69 | 0.75 | 0.63 | 0.67 | 0.58 | 0.37 | 0.24 | 0.25 | -0.32 | 0.16 | 0.53 | 0.06 | 0.62 |
| 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 | 0.05 |
|---|
| Interest Expense | | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
|---|
| Other Expense | | -0.05 | -0.05 | -0.05 | -0.05 | -0.05 | -0.05 | -0.05 | -0.05 | -0.05 | -0.05 |
|---|
| IBT | | 0.42 | 0.48 | 0.52 | 0.48 | 0.38 | 0.47 | 0.43 | 0.37 | 0.31 | -0.39 |
|---|
| Income Tax Expense | | 0.09 | 0.12 | 0.13 | 0.11 | 0.09 | 0.11 | 0.10 | 0.09 | 0.08 | -0.01 |
|---|
| Net Income | | 0.34 | 0.37 | 0.39 | 0.36 | 0.28 | 0.36 | 0.32 | 0.28 | 0.23 | -0.40 |
| 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 | $1.45 | $5.00 | $5.34 | $4.42 | $4.66 | $3.85 | $2.41 | $2.39 | $3.48 | $-4.36 | $1.94 | $6.16 | $0.72 | $6.56 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.44 | $4.96 | $5.27 | $4.36 | $4.60 | $3.80 | $2.38 | $2.35 | $3.43 | $-4.36 | $1.94 | $6.16 | $0.72 | $6.52 |
|---|
| Shares Outstanding | | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.10 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 |
|---|
| Diluted Shares Outstanding | | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.10 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 |
| 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 | $1.67 | $-2.91 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.66 | $-2.91 |
|---|
| Shares Outstanding | | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 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 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.94 | 0.94 | 0.78 | 0.52 | 0.73 | 0.52 | 0.67 | 0.33 | 0.39 | 0.38 | 0.66 | 0.44 | 0.43 | 0.74 | 1.59 | 1.37 |
|---|
| 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 | | 0.94 | 0.94 | 0.78 | 0.52 | 0.73 | 0.52 | 0.67 | 0.33 | 0.39 | 0.38 | 0.66 | 0.44 | 0.43 | 0.74 | 1.59 | 1.37 |
|---|
| Accounts Receivable | | 2.62 | 2.65 | 2.43 | 2.35 | 2.19 | 2.14 | 1.73 | 1.88 | 1.83 | 1.66 | 0.92 | 0.90 | 1.09 | 1.89 | 2.17 | 2.10 |
|---|
| Inventory | | 0.33 | 0.32 | 0.31 | 0.29 | 0.27 | 0.28 | 0.00 | 0.13 | 0.45 | 0.35 | 0.22 | 0.27 | 0.06 | 0.45 | 0.44 | 0.39 |
|---|
| Other Current Assets | | 0.34 | 0.53 | 0.49 | 0.49 | 0.43 | 0.40 | 0.41 | 0.54 | 0.16 | 0.16 | 0.00 | 0.03 | 0.03 | 0.02 | 0.04 | 0.09 |
|---|
| Total Current Assets | | 4.23 | 4.43 | 4.01 | 3.64 | 3.62 | 3.34 | 2.81 | 2.84 | 2.67 | 2.38 | 1.79 | 1.62 | 1.79 | 3.08 | 4.21 | 3.85 |
| 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 | | 0.97 | 0.93 | 0.84 | 0.94 | 1.19 | 0.82 | 0.63 | 0.78 | 0.75 | 0.33 |
|---|
| 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 | | 0.97 | 0.93 | 0.84 | 0.94 | 1.19 | 0.82 | 0.63 | 0.78 | 0.75 | 0.33 |
|---|
| Accounts Receivable | | 2.97 | 2.92 | 2.91 | 2.65 | 2.71 | 2.62 | 2.71 | 2.43 | 2.45 | 2.48 |
|---|
| Inventory | | 0.36 | 0.36 | 0.35 | 0.32 | 0.32 | 0.33 | 0.32 | 0.31 | 0.30 | 0.31 |
|---|
| Other Current Assets | | 0.55 | 0.57 | 0.45 | 0.53 | 0.45 | 0.46 | 0.49 | 0.49 | 0.49 | 0.46 |
|---|
| Total Current Assets | | 4.85 | 4.78 | 4.55 | 4.43 | 4.67 | 4.23 | 4.15 | 4.01 | 3.99 | 3.58 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1.46 | 1.55 | 1.47 | 1.39 | 1.28 | 1.19 | 0.69 | 0.24 | 0.23 | 0.26 | 0.14 | 0.31 | 0.48 | 0.32 | 0.35 | 0.36 |
|---|
| Goodwill | | 6.10 | 6.08 | 6.11 | 6.70 | 6.74 | 6.31 | 4.91 | 4.86 | 4.97 | 4.62 | 1.23 | 1.21 | 1.70 | 2.20 | 1.83 | 1.68 |
|---|
| Intangible Assets | | 0.59 | 0.52 | 0.67 | 0.95 | 1.18 | 1.22 | 0.53 | 0.65 | 0.86 | 1.59 | 0.00 | 0.04 | 0.09 | 0.19 | 0.18 | 0.21 |
|---|
| Long-Term Investments | | 0.01 | 0.00 | 0.01 | 0.02 | 0.03 | 0.02 | 0.02 | 0.03 | -0.22 | 0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.51 | 0.32 | 0.43 | 0.37 | 0.44 | 0.46 | 0.43 | -0.01 | 0.25 | 0.20 | 0.20 | 0.10 | 0.07 | 0.08 | 0.08 | 0.07 |
|---|
| Total Long-Term Assets | | 8.68 | 8.68 | 8.69 | 9.43 | 9.64 | 9.17 | 6.56 | 5.93 | 6.32 | 6.75 | 1.58 | 1.66 | 2.37 | 2.80 | 2.46 | 2.37 |
|---|
| Total Assets | | 12.91 | 13.10 | 12.70 | 13.07 | 13.26 | 12.51 | 9.37 | 8.77 | 8.99 | 9.13 | 3.38 | 3.28 | 4.16 | 5.88 | 6.67 | 6.22 |
| 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 | | 1.48 | 1.51 | 1.52 | 1.55 | 1.45 | 1.46 | 1.47 | 1.47 | 1.45 | 1.46 |
|---|
| Goodwill | | 6.34 | 6.36 | 6.10 | 6.08 | 6.12 | 6.10 | 6.10 | 6.11 | 6.08 | 6.70 |
|---|
| Intangible Assets | | 0.50 | 0.52 | 0.49 | 0.52 | 0.56 | 0.59 | 0.63 | 0.67 | 0.71 | 0.85 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.02 |
|---|
| Other Long-Term Assets | | 0.35 | 0.39 | 0.54 | 0.32 | 0.54 | 0.52 | 0.47 | 0.33 | 0.53 | 0.44 |
|---|
| Total Long-Term Assets | | 8.69 | 8.77 | 8.65 | 8.68 | 8.67 | 8.68 | 8.67 | 8.69 | 8.77 | 9.45 |
|---|
| Total Assets | | 13.54 | 13.55 | 13.20 | 13.10 | 13.34 | 12.91 | 12.82 | 12.70 | 12.76 | 13.03 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.94 | 0.71 | 0.74 | 2.25 | 2.14 | 2.18 | 1.84 | 1.48 | 1.64 | 1.43 | 0.77 | 0.68 | 0.22 | 1.25 | 0.49 | 0.46 |
|---|
| Short-Term Debt | | 0.57 | 0.62 | 0.02 | 0.99 | 0.48 | 0.10 | 0.06 | 0.07 | 0.06 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.55 | 0.00 |
|---|
| Other Current Liabilities | | 0.70 | 2.00 | 1.79 | 0.32 | 0.24 | 0.15 | 0.04 | 0.24 | 0.22 | 0.28 | 0.00 | 0.17 | 0.69 | 0.41 | 0.21 | 1.16 |
|---|
| Current Liabilities | | 3.51 | 3.65 | 2.99 | 3.95 | 3.23 | 2.91 | 2.33 | 2.06 | 2.20 | 2.02 | 1.04 | 0.95 | 1.01 | 1.79 | 3.03 | 1.75 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 2.16 | 2.00 | 2.18 | 0.71 | 2.29 | 2.24 | 2.30 | 0.74 | 1.77 | 1.67 |
|---|
| Short-Term Debt | | 0.02 | 0.12 | 0.12 | 0.62 | 0.59 | 0.57 | 0.04 | 0.02 | 0.02 | 0.22 |
|---|
| Other Current Liabilities | | 0.81 | 0.83 | 0.66 | 2.00 | 0.90 | 0.70 | 0.33 | 1.79 | 0.80 | 0.67 |
|---|
| Current Liabilities | | 2.99 | 2.95 | 2.96 | 3.65 | 3.78 | 3.51 | 3.08 | 2.99 | 3.04 | 2.86 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 4.11 | 4.67 | 5.70 | 4.50 | 5.18 | 5.21 | 3.25 | 3.05 | 3.06 | 3.23 | 1.09 | 1.16 | 1.33 | 1.30 | 1.30 | 1.85 |
|---|
| Capital Leases | | 0.49 | 0.62 | 0.52 | 0.57 | 0.59 | 0.56 | 0.33 | 0.00 | 0.03 | 0.04 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.49 | 0.00 | 0.00 | 0.04 | 0.24 | 0.23 | 0.18 | 0.17 | 0.22 | 0.54 | 0.00 | 0.02 | 0.07 | 0.03 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 8.40 | 8.64 | 8.44 | 8.72 | 8.92 | 8.64 | 5.95 | 5.46 | 5.61 | 5.99 | 2.31 | 2.28 | 2.57 | 3.26 | 4.49 | 3.73 |
| 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 | | 5.21 | 5.58 | 5.62 | 4.67 | 4.55 | 4.60 | 5.13 | 5.70 | 5.72 | 5.78 |
|---|
| Capital Leases | | 0.58 | 0.60 | 0.60 | 0.62 | 0.47 | 0.49 | 0.50 | 0.52 | 0.53 | 0.55 |
|---|
| Def. Tax Liability | | 0.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 |
|---|
| Total Liabilities | | 8.59 | 8.84 | 8.90 | 8.64 | 8.67 | 8.40 | 8.50 | 8.44 | 8.55 | 8.37 |
| 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 | | 2.87 | 3.41 | 2.36 | 2.37 | 1.88 | 1.33 | 0.90 | 0.37 | -0.01 | -0.18 | -0.28 | -0.42 | 0.03 | 0.51 | 0.16 | 0.43 |
|---|
| Comprehensive Income | | -0.07 | -0.11 | -0.05 | -0.07 | -0.01 | -0.05 | -0.07 | -0.03 | 0.03 | 0.00 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | -0.03 |
|---|
| Total Common Equity | | 4.46 | 4.41 | 4.20 | 4.30 | 4.29 | 3.86 | 3.41 | 3.31 | 3.37 | 3.14 | 1.07 | 1.00 | 1.60 | 2.62 | 2.18 | 2.49 |
| 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 | | 4.38 | 4.06 | 3.72 | 3.41 | 3.18 | 2.87 | 2.60 | 2.36 | 2.19 | 2.64 |
|---|
| Comprehensive Income | | -0.05 | -0.05 | -0.08 | -0.11 | -0.03 | -0.07 | -0.07 | -0.05 | -0.10 | -0.06 |
|---|
| Total Common Equity | | 4.91 | 4.66 | 4.26 | 4.41 | 4.61 | 4.46 | 4.26 | 4.20 | 4.15 | 4.60 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 5.16 | 5.29 | 5.20 | 5.49 | 5.67 | 5.31 | 3.31 | 3.12 | 3.11 | 3.29 | 1.09 | 1.17 | 1.33 | 1.30 | 1.85 | 1.85 |
|---|
| Book Value | | 4.51 | 4.46 | 4.26 | 4.35 | 4.34 | 3.87 | 3.42 | 3.31 | 3.38 | 3.15 | 1.07 | 1.00 | 1.60 | 2.62 | 2.18 | 2.49 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
|---|
| Book Value | | 4.91 | 4.66 | 4.26 | 4.41 | 4.61 | 4.46 | 4.26 | 4.20 | 4.15 | 4.60 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.44 | 1.45 | 1.25 | 0.21 | 0.69 | 0.76 | 0.63 | 0.67 | 0.58 | 0.36 | 0.25 | 0.24 | -0.33 | 0.08 | 0.52 | -0.07 | 0.57 |
|---|
| Depreciation & Amortization | | 0.31 | 0.29 | 0.29 | 0.33 | 0.33 | 0.33 | 0.28 | 0.23 | 0.26 | 0.34 | 0.12 | 0.04 | 0.06 | 0.08 | 0.11 | 0.11 | 0.11 |
|---|
| Stock-Based Compensation | | 0.08 | 0.10 | 0.09 | 0.08 | 0.07 | 0.07 | 0.06 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.06 | 0.08 | 0.08 | 0.10 |
|---|
| Change Working Capital | | 0.09 | -0.48 | -0.19 | -0.06 | 0.03 | -0.09 | 0.30 | 0.11 | -0.14 | -0.30 | 0.04 | 0.10 | 0.05 | -0.14 | -0.39 | 0.60 | -0.03 |
|---|
| Change In Accounts Receivable | | -0.13 | -0.05 | -0.22 | -0.07 | -0.17 | -0.01 | -0.13 | 0.12 | -0.06 | -0.18 | 0.15 | -0.03 | 0.16 | -0.07 | 0.33 | -0.05 | 0.00 |
|---|
| Change In Accounts Payable | | 0.06 | -0.31 | -0.16 | 0.03 | -0.15 | -0.21 | 0.15 | 0.12 | -0.05 | 0.15 | -0.03 | 0.10 | -0.04 | -0.09 | -0.74 | 0.76 | 0.00 |
|---|
| Change In Inventories | | -0.06 | 0.00 | 0.00 | 0.14 | 0.00 | 0.01 | 0.13 | -0.12 | -0.09 | -0.08 | -0.10 | -0.01 | -0.01 | 0.06 | -0.06 | -0.09 | -0.03 |
|---|
| Other Non-cash Items | | 0.85 | 0.03 | 0.06 | 0.72 | 0.07 | 0.00 | 0.06 | -0.09 | 0.01 | 0.02 | 0.00 | 0.01 | 0.52 | 0.15 | -0.06 | -0.01 | 0.00 |
|---|
| Cash from Operations | | 1.54 | 0.00 | 0.00 | 1.17 | 0.99 | 1.03 | 1.33 | 0.99 | 0.77 | 0.53 | 0.45 | 0.41 | 0.40 | 0.20 | 0.35 | 0.71 | 0.71 |
| 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 | | 0.33 | 0.37 | 0.39 | 0.37 | 0.28 | 0.36 | 0.32 | 0.28 | 0.23 | -0.40 |
|---|
| Depreciation & Amortization | | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 |
|---|
| Stock-Based Compensation | | 0.02 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Change Working Capital | | -0.03 | 0.15 | -0.23 | -0.37 | -0.13 | 0.22 | -0.01 | -0.28 | -0.12 | 0.49 |
|---|
| Change In Accounts Receivable | | 0.25 | -0.06 | 0.01 | -0.25 | 0.04 | -0.08 | 0.10 | -0.28 | 0.04 | 0.01 |
|---|
| Change In Accounts Payable | | -0.20 | 0.15 | -0.19 | -0.07 | -0.01 | 0.03 | -0.07 | -0.10 | 0.01 | 0.22 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | -0.01 |
|---|
| Other Non-cash Items | | 0.02 | 0.01 | 0.00 | 0.00 | 0.04 | 0.01 | 0.01 | -0.01 | 0.00 | 0.71 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.30 | 0.80 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.17 | -0.13 | -0.15 | -0.21 | -0.13 | -0.10 | -0.18 | -0.12 | -0.07 | -0.08 | -0.03 | -0.03 | -0.03 | -0.05 | -0.05 | -0.07 | -0.07 |
|---|
| Acquisitions | | 0.00 | -0.30 | 0.00 | -0.01 | -0.18 | -0.62 | -2.66 | 0.08 | -0.08 | 0.00 | 0.05 | 0.03 | 0.00 | 0.00 | -0.48 | -0.22 | -0.38 |
|---|
| 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 | 0.25 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.02 | 0.10 | 0.04 | 0.01 | 0.01 | 0.07 | 0.11 | 0.07 | 0.05 | 0.25 | 0.06 |
|---|
| Cash from Investing | | -0.16 | 0.00 | 0.00 | -0.21 | -0.31 | -0.73 | -2.82 | 0.07 | -0.11 | -0.07 | 0.03 | 0.07 | 0.08 | 0.28 | -0.48 | -0.04 | -0.39 |
| 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 | | -0.04 | -0.03 | -0.03 | -0.02 | -0.09 | 0.04 | -0.02 | -0.02 | -0.08 | -0.05 |
|---|
| Acquisitions | | -0.01 | -0.01 | -0.29 | 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 | 0.00 | 0.00 |
|---|
| 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 | -0.08 | -0.05 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.22 | 0.00 | 0.00 | -0.30 | -0.55 | -0.11 | -5.46 | -0.08 | -0.06 | -0.21 | -0.28 | -0.06 | -0.18 | -0.15 | -0.55 | 0.00 | 0.00 |
|---|
| Debt Issued | | -0.06 | 5.29 | 0.09 | 0.01 | 0.37 | 0.46 | 7.45 | 0.27 | 0.07 | 0.03 | 2.48 | -0.02 | 0.01 | 0.19 | 0.00 | 1.86 | 1.86 |
|---|
| Issuance of Common Stock | | 0.05 | 0.00 | 0.00 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | 0.01 | 0.01 | 0.03 | 0.02 | 0.02 | 0.63 | 0.00 | 0.00 | 0.04 |
|---|
| Repurchase of Common Stock | | -0.50 | -0.94 | -0.91 | -0.25 | -0.54 | -0.27 | -0.11 | -0.46 | -0.44 | -0.03 | -0.02 | -0.12 | -0.22 | -0.32 | -0.02 | -0.47 | -0.60 |
|---|
| Dividends Paid | | -0.21 | 0.00 | 0.00 | -0.20 | -0.20 | -0.20 | -0.20 | -0.20 | -0.20 | -0.20 | -1.14 | -0.12 | -0.10 | -0.48 | -0.17 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | -0.01 | 0.00 | 0.00 | -0.02 | 0.37 | 0.42 | 7.17 | 0.00 | -0.03 | 0.00 | 0.66 | 0.00 | 0.00 | -0.46 | 0.02 | 0.03 | 0.75 |
|---|
| Cash from Financing | | -0.88 | 0.00 | 0.00 | -0.72 | -0.87 | -0.11 | 1.45 | -0.71 | -0.71 | -0.43 | -0.75 | -0.28 | -0.46 | -0.78 | -0.72 | -0.45 | 0.19 |
| 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 | 0.00 | -0.21 |
|---|
| Debt Issued | | 5.23 | -0.47 | -0.03 | 0.45 | 0.15 | -0.02 | -0.01 | -0.02 | -0.01 | -0.03 |
|---|
| 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 | | -0.31 | -0.10 | -0.01 | -0.53 | -0.41 | -0.20 | -0.11 | -0.18 | -0.20 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | -0.05 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.25 | -0.25 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.42 | 0.21 | 0.16 | 0.09 | -0.19 | 0.19 | -0.03 | 0.35 | -0.05 | 0.03 | -0.28 | 0.20 | 0.01 | -0.31 | -0.86 | 0.23 | 0.51 |
|---|
| Closing Cash Balance | | 0.94 | 1.20 | 1.08 | 0.78 | 0.68 | 0.88 | 0.69 | 0.72 | 0.37 | 0.42 | 0.38 | 0.66 | 0.44 | 0.43 | 0.74 | 1.59 | 1.37 |
| 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 | | 0.11 | -0.05 | 0.10 | -0.16 | -0.24 | 0.39 | 0.19 | -0.18 | 0.03 | 0.49 |
|---|
| Closing Cash Balance | | 1.20 | 0.97 | 1.02 | 0.92 | 1.08 | 1.33 | 0.94 | 0.75 | 0.78 | 0.94 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.37 | 1.63 | 1.24 | 0.96 | 0.86 | 0.93 | 1.15 | 0.87 | 0.70 | 0.45 | 0.42 | 0.38 | 0.37 | 0.14 | 0.30 | 0.65 | 0.64 |
|---|
| Real Free Cash Flow | | 1.29 | 1.53 | 1.16 | 0.88 | 0.78 | 0.86 | 1.09 | 0.82 | 0.65 | 0.40 | 0.38 | 0.35 | 0.33 | 0.09 | 0.21 | 0.56 | 0.54 |
| 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 | | 0.45 | 0.68 | 0.46 | 0.04 | 0.21 | 0.70 | 0.35 | 0.05 | 0.23 | 0.75 |
|---|
| Real Free Cash Flow | | 0.43 | 0.65 | 0.43 | 0.02 | 0.19 | 0.68 | 0.33 | 0.03 | 0.21 | 0.73 |