LEA
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 | | 23.26 | 23.26 | 23.30 | 23.47 | 20.89 | 19.26 | 17.05 | 19.81 | 21.15 | 20.47 | 18.56 | 18.21 | 17.73 | 16.23 | 14.57 | 14.16 | 11.95 |
|---|
| Cost of Revenues | | 21.63 | 21.75 | 21.46 | 21.62 | 19.48 | 17.87 | 15.94 | 18.07 | 18.83 | 18.18 | 16.46 | 16.39 | 16.23 | 14.93 | 13.35 | 12.96 | 10.94 |
|---|
| Gross Profit | | 1.63 | 1.50 | 1.84 | 1.84 | 1.41 | 1.39 | 1.11 | 1.74 | 2.32 | 2.29 | 2.10 | 1.82 | 1.49 | 1.30 | 1.22 | 1.19 | 1.02 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 5.99 | 5.68 | 6.03 | 5.56 | 5.71 | 5.58 | 6.01 | 5.99 | 5.84 | 5.78 |
|---|
| Cost of Revenues | | 5.65 | 5.30 | 5.56 | 5.12 | 5.30 | 5.18 | 5.59 | 5.60 | 5.44 | 5.36 |
|---|
| Gross Profit | | 0.34 | 0.38 | 0.47 | 0.44 | 0.41 | 0.40 | 0.42 | 0.39 | 0.41 | 0.42 |
| 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 | 0.61 | 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 | 0.71 | 0.68 | 0.64 | 0.59 | 0.61 | 0.61 | 0.64 | 0.62 | 0.58 | 0.53 | 0.53 | 0.48 | 0.49 | 0.45 |
|---|
| Depreciation & Amortization | | 0.45 | 0.00 | 0.62 | 0.60 | 0.07 | 0.07 | 0.07 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.03 | 0.03 | 0.03 | 0.25 | 0.24 |
|---|
| Total Operating Expenses | | 0.70 | 0.73 | 0.90 | 1.31 | 0.76 | 0.72 | 0.65 | 0.67 | 0.66 | 0.68 | 0.67 | 0.63 | 0.56 | 0.56 | 0.51 | 0.51 | 0.48 |
|---|
| Operating Income | | 0.93 | 0.78 | 0.94 | 0.54 | 0.61 | 0.68 | 0.40 | 1.05 | 1.65 | 1.61 | 1.43 | 1.19 | 0.93 | 0.74 | 0.71 | 0.68 | 0.54 |
| 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 | 0.61 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.17 | 0.18 |
|---|
| Depreciation & Amortization | | 0.00 | 0.15 | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 |
|---|
| Total Operating Expenses | | 0.19 | 0.16 | 0.18 | 0.16 | 0.16 | 0.17 | 0.17 | 0.18 | 0.19 | 0.20 |
|---|
| Operating Income | | 0.16 | 0.21 | 0.29 | 0.28 | 0.25 | 0.23 | 0.25 | 0.21 | 0.20 | 0.21 |
| 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 | | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.10 | 0.09 | 0.08 | 0.09 | 0.08 | 0.09 | 0.07 | 0.07 | 0.05 | 0.04 | 0.06 |
|---|
| Other Expense | | -0.26 | -0.10 | -0.16 | 0.24 | -0.10 | -0.09 | -0.10 | -0.09 | -0.03 | 0.00 | -0.01 | -0.07 | -0.07 | -0.06 | -0.01 | -0.02 | -0.03 |
|---|
| IBT | | 0.68 | 0.68 | 0.78 | 0.78 | 0.51 | 0.58 | 0.30 | 0.95 | 1.54 | 1.53 | 1.34 | 1.03 | 0.79 | 0.61 | 0.65 | 0.62 | 0.45 |
|---|
| Income Tax Expense | | 0.15 | 0.15 | 0.19 | 0.18 | 0.13 | 0.14 | 0.09 | 0.15 | 0.31 | 0.20 | 0.37 | 0.29 | 0.12 | 0.19 | -0.64 | 0.07 | 0.02 |
|---|
| Net Income | | 0.44 | 0.44 | 0.51 | 0.57 | 0.33 | 0.37 | 0.16 | 0.75 | 1.15 | 1.31 | 0.98 | 0.75 | 0.67 | 0.43 | 1.28 | 0.54 | 0.44 |
| 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 | 0.03 |
|---|
| Interest Expense | | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
|---|
| Other Expense | | -0.03 | -0.04 | -0.06 | -0.13 | -0.08 | -0.03 | -0.01 | -0.04 | -0.05 | -0.02 |
|---|
| IBT | | 0.12 | 0.17 | 0.23 | 0.15 | 0.17 | 0.20 | 0.24 | 0.17 | 0.18 | 0.19 |
|---|
| Income Tax Expense | | 0.02 | 0.05 | 0.04 | 0.05 | 0.06 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 |
|---|
| Net Income | | 0.08 | 0.11 | 0.17 | 0.08 | 0.09 | 0.14 | 0.17 | 0.11 | 0.13 | 0.13 |
| 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 | $9.73 | $5.55 | $6.22 | $2.63 | $12.47 | $18.27 | $19.64 | $14.04 | $10.01 | $8.62 | $5.34 | $13.37 | $5.21 | $4.30 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $9.68 | $5.47 | $6.19 | $2.62 | $12.47 | $17.37 | $18.59 | $13.33 | $9.59 | $8.23 | $4.99 | $12.85 | $5.08 | $4.05 |
|---|
| Shares Outstanding | | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.10 | 0.10 | 0.09 |
|---|
| Diluted Shares Outstanding | | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.09 | 0.10 | 0.11 | 0.11 |
| 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 | $2.19 | $2.26 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.18 | $2.25 |
|---|
| Shares Outstanding | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
|---|
| Diluted Shares Outstanding | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.95 | 1.05 | 1.20 | 1.11 | 1.32 | 1.31 | 1.49 | 1.49 | 1.50 | 1.27 | 1.20 | 1.09 | 1.14 | 1.40 | 1.75 | 1.65 |
|---|
| Short Term Investments | | 0.01 | 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 |
|---|
| Total Cash & ST Investments | | 0.96 | 1.06 | 1.20 | 1.11 | 1.32 | 1.31 | 1.49 | 1.49 | 1.50 | 1.27 | 1.20 | 1.09 | 1.14 | 1.40 | 1.75 | 1.65 |
|---|
| Accounts Receivable | | 4.16 | 3.59 | 3.68 | 3.45 | 3.04 | 3.27 | 2.98 | 2.88 | 3.23 | 2.75 | 2.59 | 2.47 | 2.28 | 2.04 | 1.88 | 1.76 |
|---|
| Inventory | | 1.70 | 1.60 | 1.76 | 1.57 | 1.57 | 1.40 | 1.26 | 1.20 | 1.21 | 1.02 | 0.95 | 0.85 | 0.82 | 0.73 | 0.64 | 0.55 |
|---|
| Other Current Assets | | 0.96 | 0.93 | 1.00 | 0.85 | 0.83 | 0.80 | 0.68 | 0.71 | 0.68 | 0.61 | 0.55 | 0.96 | 0.69 | 0.70 | 0.49 | 0.42 |
|---|
| Total Current Assets | | 7.78 | 7.18 | 7.64 | 6.99 | 6.77 | 6.78 | 6.41 | 6.28 | 6.61 | 5.65 | 5.29 | 5.38 | 4.92 | 4.87 | 4.76 | 4.39 |
| 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 | | 1.01 | 0.89 | 0.78 | 1.05 | 0.77 | 0.95 | 0.93 | 1.20 | 0.98 | 0.90 |
|---|
| Short Term Investments | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 1.02 | 0.90 | 0.79 | 1.06 | 0.77 | 0.96 | 0.94 | 1.20 | 0.98 | 0.90 |
|---|
| Accounts Receivable | | 4.22 | 4.53 | 4.22 | 3.59 | 4.29 | 4.16 | 4.15 | 3.68 | 4.04 | 4.26 |
|---|
| Inventory | | 1.76 | 1.68 | 1.68 | 1.60 | 1.77 | 1.70 | 1.74 | 1.76 | 1.79 | 1.70 |
|---|
| Other Current Assets | | 1.02 | 1.10 | 1.02 | 0.93 | 0.98 | 0.96 | 1.08 | 1.00 | 0.92 | 0.97 |
|---|
| Total Current Assets | | 8.03 | 8.22 | 7.72 | 7.18 | 7.81 | 7.78 | 7.91 | 7.64 | 7.74 | 7.83 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 3.59 | 3.53 | 2.98 | 2.85 | 2.72 | 2.74 | 2.70 | 2.60 | 2.46 | 2.02 | 1.83 | 1.62 | 1.59 | 1.40 | 1.07 | 0.99 |
|---|
| Goodwill | | 1.72 | 1.70 | 1.74 | 1.66 | 1.66 | 1.66 | 1.61 | 1.41 | 1.40 | 1.12 | 1.05 | 0.73 | 0.76 | 0.75 | 0.63 | 0.61 |
|---|
| Intangible Assets | | 0.00 | 0.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.39 | 0.44 | 0.29 | 0.26 | 0.09 | 0.13 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 0.09 | 0.10 | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.10 | 2.01 | 1.80 | 1.49 | 0.59 | 0.00 |
|---|
| Other Long-Term Assets | | 1.50 | 1.39 | 2.24 | 2.25 | 2.21 | 2.03 | 1.96 | 1.32 | 1.47 | 1.11 | 1.24 | 1.42 | 1.06 | 1.17 | 0.55 | 0.63 |
|---|
| Total Long-Term Assets | | 6.90 | 6.84 | 7.06 | 6.77 | 6.59 | 6.42 | 6.27 | 5.32 | 5.33 | 4.25 | 4.12 | 3.77 | 3.41 | 3.32 | 2.25 | 2.24 |
|---|
| Total Assets | | 14.68 | 14.03 | 14.70 | 13.76 | 13.35 | 13.20 | 12.68 | 11.60 | 11.95 | 9.90 | 9.41 | 9.15 | 8.33 | 8.19 | 7.01 | 6.62 |
| 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 | | 3.62 | 3.64 | 3.56 | 3.53 | 3.65 | 3.59 | 3.64 | 2.98 | 2.89 | 2.91 |
|---|
| Goodwill | | 1.76 | 1.76 | 1.72 | 1.70 | 1.75 | 1.72 | 1.72 | 1.74 | 1.71 | 1.74 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.00 | 0.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 0.17 | 0.16 | 0.11 | 0.10 | 0.10 | 0.09 | 0.11 | 0.10 | 0.08 | 0.10 |
|---|
| Other Long-Term Assets | | 1.57 | 1.54 | 1.52 | 1.39 | 1.50 | 1.50 | 1.49 | 2.34 | 2.28 | 2.32 |
|---|
| Total Long-Term Assets | | 7.12 | 7.11 | 6.91 | 6.84 | 7.01 | 6.90 | 6.96 | 7.06 | 6.88 | 6.97 |
|---|
| Total Assets | | 15.16 | 15.32 | 14.62 | 14.03 | 14.82 | 14.68 | 14.87 | 14.70 | 14.61 | 14.80 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 3.55 | 3.25 | 3.43 | 3.21 | 2.95 | 3.14 | 2.82 | 2.86 | 3.17 | 2.64 | 2.50 | 2.53 | 2.44 | 2.23 | 2.01 | 1.84 |
|---|
| Short-Term Debt | | 0.18 | 0.18 | 0.18 | 0.02 | 0.00 | 0.01 | 0.03 | 0.02 | 0.01 | 0.04 | 0.02 | 0.24 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | 2.09 | 1.66 | 1.67 | 1.96 | 1.81 | 1.92 | 1.81 | 1.62 | 1.68 | 1.50 | 1.31 | 1.19 | 1.14 | 0.98 | 1.05 | 0.98 |
|---|
| Current Liabilities | | 5.82 | 5.45 | 5.67 | 5.19 | 4.76 | 5.08 | 4.67 | 4.50 | 4.85 | 4.18 | 3.84 | 3.96 | 3.58 | 3.22 | 3.06 | 2.82 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 3.62 | 3.75 | 3.63 | 3.25 | 3.49 | 3.55 | 3.69 | 2.92 | 3.56 | 3.64 |
|---|
| Short-Term Debt | | 0.20 | 0.20 | 0.19 | 0.18 | 0.19 | 0.18 | 0.18 | 0.18 | 0.03 | 0.03 |
|---|
| Other Current Liabilities | | 2.13 | 2.18 | 2.03 | 1.66 | 2.20 | 2.09 | 2.07 | 2.19 | 2.12 | 2.11 |
|---|
| Current Liabilities | | 5.95 | 6.12 | 5.85 | 5.45 | 5.89 | 5.82 | 5.94 | 5.67 | 5.70 | 5.78 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 2.74 | 3.32 | 2.74 | 2.59 | 2.60 | 2.30 | 2.29 | 1.94 | 1.95 | 1.90 | 1.93 | 1.48 | 1.06 | 0.63 | 0.70 | 0.69 |
|---|
| Capital Leases | | 0.61 | 0.15 | 0.15 | 0.14 | 0.13 | 0.12 | 0.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.00 | 0.03 | 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 Liabilities | | 9.77 | 9.43 | 9.63 | 8.93 | 8.54 | 8.58 | 8.18 | 7.24 | 7.65 | 6.71 | 6.39 | 6.12 | 5.18 | 4.58 | 4.45 | 4.05 |
| 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 | | 3.35 | 3.35 | 3.32 | 3.32 | 3.38 | 3.35 | 3.36 | 2.74 | 3.36 | 2.74 |
|---|
| Capital Leases | | 0.00 | 0.76 | 0.75 | 0.15 | 0.78 | 0.61 | 0.62 | 0.15 | 0.62 | 0.62 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 9.92 | 10.11 | 9.80 | 9.43 | 9.92 | 9.77 | 9.89 | 9.63 | 9.63 | 9.71 |
| 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 | | 5.79 | 5.93 | 5.60 | 5.21 | 5.07 | 4.81 | 4.72 | 4.11 | 4.17 | 3.71 | 2.83 | 2.16 | 1.92 | 2.15 | 0.92 | 0.43 |
|---|
| Comprehensive Income | | -0.93 | -1.13 | -0.69 | -0.81 | -0.77 | -0.71 | -0.77 | -0.71 | -0.51 | -0.84 | -0.73 | -0.50 | -0.17 | -0.30 | -0.33 | -0.08 |
|---|
| Total Common Equity | | 4.80 | 4.45 | 4.92 | 4.83 | 4.81 | 4.61 | 4.50 | 4.19 | 4.29 | 3.19 | 3.02 | 3.03 | 3.15 | 3.61 | 2.44 | 2.46 |
| 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 | | 6.15 | 6.08 | 5.96 | 5.93 | 5.88 | 5.79 | 5.66 | 5.60 | 5.52 | 5.43 |
|---|
| Comprehensive Income | | -0.59 | -0.64 | -0.95 | -1.13 | -0.86 | -0.93 | -0.76 | -0.69 | -0.83 | -0.68 |
|---|
| Total Common Equity | | 5.11 | 5.08 | 4.66 | 4.45 | 4.77 | 4.80 | 4.89 | 4.92 | 4.86 | 4.98 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 3.53 | 3.50 | 2.92 | 2.61 | 2.60 | 2.31 | 2.33 | 1.96 | 1.96 | 1.94 | 1.95 | 1.72 | 1.06 | 0.63 | 0.70 | 0.70 |
|---|
| Book Value | | 4.91 | 4.60 | 5.06 | 4.83 | 4.81 | 4.61 | 4.50 | 4.36 | 4.29 | 3.19 | 3.02 | 3.03 | 3.15 | 3.61 | 2.56 | 2.57 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.14 | 0.13 | 0.17 | 0.15 | 0.13 | 0.11 | 0.09 | 0.14 | 0.12 | 0.11 |
|---|
| Book Value | | 5.11 | 5.08 | 4.66 | 4.45 | 4.77 | 4.80 | 4.89 | 4.92 | 4.86 | 4.98 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.60 | 0.53 | 0.51 | 0.65 | 0.41 | 0.46 | 0.23 | 0.83 | 1.25 | 1.38 | 1.04 | 0.80 | 0.70 | 0.46 | 1.32 | 0.57 | 0.46 |
|---|
| Depreciation & Amortization | | 0.62 | 0.60 | 0.62 | 0.60 | 0.58 | 0.57 | 0.54 | 0.51 | 0.48 | 0.43 | 0.38 | 0.35 | 0.31 | 0.29 | 0.24 | 0.25 | 0.24 |
|---|
| Stock-Based Compensation | | 0.07 | 0.07 | 0.06 | 0.07 | 0.05 | 0.06 | 0.04 | 0.02 | 0.04 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.04 | 0.03 | 0.02 |
|---|
| Change Working Capital | | 0.02 | -0.08 | -0.12 | 0.03 | 0.00 | -0.42 | -0.13 | -0.06 | -0.10 | 0.03 | 0.10 | 0.02 | -0.09 | -0.02 | -0.13 | 0.03 | 0.05 |
|---|
| Change In Accounts Receivable | | 0.07 | -0.09 | -0.07 | -0.15 | -0.52 | 0.16 | -0.16 | -0.12 | 0.23 | -0.12 | -0.18 | -0.17 | -0.36 | -0.24 | -0.11 | -0.17 | -0.29 |
|---|
| Change In Accounts Payable | | -0.06 | -0.03 | -0.05 | 0.16 | 0.37 | -0.13 | 0.21 | -0.01 | -0.20 | 0.20 | 0.16 | 0.08 | 0.23 | 0.19 | 0.17 | 0.22 | 0.32 |
|---|
| Change In Inventories | | -0.02 | 0.00 | 0.08 | -0.12 | -0.03 | -0.21 | -0.11 | -0.07 | -0.03 | -0.08 | -0.05 | 0.00 | -0.09 | -0.10 | -0.06 | -0.10 | -0.11 |
|---|
| Other Non-cash Items | | 0.44 | 0.09 | 0.11 | -0.04 | 0.03 | 0.05 | 0.07 | 0.02 | 0.02 | -0.04 | -0.07 | -0.01 | -0.01 | -0.01 | -0.04 | -0.03 | -0.14 |
|---|
| Cash from Operations | | 1.23 | 0.00 | 0.00 | 1.25 | 1.02 | 0.67 | 0.66 | 1.28 | 1.78 | 1.78 | 1.62 | 1.27 | 0.93 | 0.82 | 0.73 | 0.79 | 0.62 |
| 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 | | 0.11 | 0.11 | 0.19 | 0.10 | 0.11 | 0.14 | 0.17 | 0.13 | 0.14 | 0.15 |
|---|
| Depreciation & Amortization | | 0.16 | 0.15 | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 | 0.00 |
|---|
| Change Working Capital | | 0.28 | 0.16 | -0.08 | -0.40 | 0.44 | -0.15 | -0.07 | -0.33 | 0.35 | 0.06 |
|---|
| Change In Accounts Receivable | | 0.34 | 0.30 | -0.16 | -0.57 | 0.51 | -0.03 | -0.04 | -0.52 | 0.47 | 0.16 |
|---|
| Change In Accounts Payable | | -0.23 | -0.13 | 0.00 | 0.32 | -0.10 | -0.14 | -0.11 | 0.30 | -0.21 | -0.04 |
|---|
| Change In Inventories | | 0.07 | -0.08 | 0.05 | -0.05 | 0.08 | -0.03 | 0.02 | 0.00 | 0.07 | -0.11 |
|---|
| Other Non-cash Items | | -0.06 | 0.03 | 0.03 | 0.03 | -0.03 | 0.05 | 0.04 | 0.02 | -0.07 | 0.04 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.57 | 0.40 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.58 | -0.56 | -0.56 | -0.63 | -0.64 | -0.59 | -0.45 | -0.60 | -0.68 | -0.59 | -0.53 | -0.49 | -0.42 | -0.46 | -0.46 | -0.33 | -0.19 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | -0.17 | -0.19 | 0.00 | 0.00 | -0.32 | 0.00 | -0.29 | -0.16 | -0.50 | -0.35 | 0.00 | -0.24 | 0.00 | 0.01 |
|---|
| 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 | | 0.00 | 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 Investing Activities | | 0.04 | 0.00 | 0.00 | 0.04 | 0.00 | -0.06 | -0.02 | 0.00 | -0.02 | 0.02 | 0.05 | 0.02 | -0.01 | 0.06 | 0.01 | 0.03 | -0.01 |
|---|
| Cash from Investing | | -0.54 | 0.00 | 0.00 | -0.76 | -0.83 | -0.65 | -0.47 | -0.92 | -0.69 | -0.87 | -0.64 | -0.97 | -0.78 | -0.40 | -0.69 | -0.30 | -0.19 |
| 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 | -0.14 | -0.13 | -0.10 | -0.19 | -0.13 | -0.12 | -0.11 | -0.19 | -0.15 |
|---|
| 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 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.16 | -0.15 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.17 | -0.01 | -0.44 | -1.68 | -0.34 | -0.01 | -1.00 | -0.02 | -0.01 | -0.58 | -0.07 | -0.07 | -0.01 | -0.97 |
|---|
| Debt Issued | | 0.76 | 3.50 | 0.58 | 0.48 | 0.02 | 0.72 | 1.67 | 0.70 | 0.01 | 1.01 | 0.01 | 0.25 | 1.24 | 0.50 | 0.00 | 0.00 | 1.67 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.70 | 1.65 | 0.70 | 0.01 | 0.99 | 0.01 | 0.50 | 0.98 | 0.50 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.35 | -0.33 | -0.42 | -0.30 | -0.10 | -0.10 | -0.07 | -0.38 | -0.70 | -0.45 | -0.66 | -0.49 | -0.41 | -1.00 | -0.22 | -0.28 | 0.00 |
|---|
| Dividends Paid | | -0.18 | 0.00 | 0.00 | -0.18 | -0.19 | -0.11 | -0.07 | -0.19 | -0.19 | -0.14 | -0.09 | -0.08 | -0.07 | -0.06 | -0.05 | -0.05 | -0.02 |
|---|
| Other Financing Activities | | -0.09 | 0.00 | 0.00 | -0.11 | -0.09 | -0.06 | -0.24 | -0.15 | -0.14 | -0.15 | -0.11 | -0.08 | -0.08 | -0.07 | -0.05 | -0.04 | 0.66 |
|---|
| Cash from Financing | | -0.62 | 0.00 | 0.00 | -0.42 | -0.39 | -0.01 | -0.41 | -0.36 | -1.03 | -0.74 | -0.87 | -0.16 | -0.16 | -0.70 | -0.40 | -0.37 | -0.32 |
| 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 | 0.00 |
|---|
| Debt Issued | | 3.55 | 0.00 | 0.04 | 0.01 | -0.08 | 0.04 | -0.01 | 0.62 | 0.15 | 0.00 |
|---|
| 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 | | -0.18 | -0.10 | -0.02 | -0.03 | -0.11 | -0.20 | -0.06 | -0.04 | -0.16 | -0.08 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | -0.05 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.03 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.21 | -0.16 |
| 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 | -0.02 | -0.14 | 0.08 | -0.20 | 0.01 | -0.20 | -0.01 | 0.02 | 0.23 | 0.08 | 0.10 | -0.04 | -0.26 | -0.35 | 0.10 | 0.10 |
|---|
| Closing Cash Balance | | 0.95 | 1.04 | 1.06 | 1.20 | 1.12 | 1.32 | 1.31 | 1.51 | 1.52 | 1.50 | 1.27 | 1.20 | 1.09 | 1.14 | 1.40 | 1.75 | 1.65 |
| 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 | | 0.02 | 0.12 | 0.11 | -0.27 | 0.29 | -0.19 | 0.02 | -0.27 | 0.22 | 0.08 |
|---|
| Closing Cash Balance | | 1.04 | 1.01 | 0.89 | 0.78 | 1.06 | 0.77 | 0.95 | 0.93 | 1.20 | 0.98 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.65 | 0.53 | 0.56 | 0.62 | 0.38 | 0.09 | 0.21 | 0.68 | 1.10 | 1.19 | 1.09 | 0.79 | 0.50 | 0.36 | 0.27 | 0.46 | 0.43 |
|---|
| Real Free Cash Flow | | 0.58 | 0.46 | 0.50 | 0.56 | 0.33 | 0.02 | 0.17 | 0.66 | 1.06 | 1.12 | 1.02 | 0.72 | 0.43 | 0.30 | 0.23 | 0.43 | 0.41 |
| 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 | | 0.28 | 0.31 | 0.17 | -0.23 | 0.49 | 0.05 | 0.17 | -0.15 | 0.38 | 0.25 |
|---|
| Real Free Cash Flow | | 0.28 | 0.31 | 0.17 | -0.23 | 0.49 | 0.05 | 0.17 | -0.15 | 0.31 | 0.25 |