LKQ
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 | | 13.92 | 13.92 | 14.36 | 13.87 | 12.79 | 13.09 | 11.63 | 12.51 | 11.88 | 9.74 | 8.58 | 7.19 | 6.74 | 5.06 | 4.12 | 3.27 | 2.47 |
|---|
| Cost of Revenues | | 8.62 | 8.62 | 8.74 | 8.29 | 7.57 | 7.77 | 7.04 | 7.65 | 7.30 | 5.94 | 5.23 | 4.36 | 4.09 | 2.99 | 2.40 | 1.88 | 1.38 |
|---|
| Gross Profit | | 5.29 | 5.29 | 5.61 | 5.58 | 5.22 | 5.32 | 4.59 | 4.85 | 4.57 | 3.80 | 3.35 | 2.83 | 2.65 | 2.08 | 1.72 | 1.39 | 1.09 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 3.31 | 3.50 | 3.64 | 3.46 | 3.36 | 3.58 | 3.71 | 3.70 | 3.50 | 3.57 |
|---|
| Cost of Revenues | | 2.15 | 2.16 | 2.23 | 2.09 | 2.03 | 2.19 | 2.27 | 2.25 | 2.10 | 2.18 |
|---|
| Gross Profit | | 1.16 | 1.34 | 1.41 | 1.38 | 1.33 | 1.39 | 1.44 | 1.45 | 1.40 | 1.39 |
| 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 | 3.87 | 3.54 | 3.57 | 3.27 | 3.58 | 3.35 | 1.92 | 1.67 | 1.43 | 1.34 | 1.03 | 0.87 | 0.97 | 0.76 |
|---|
| Depreciation & Amortization | | 0.41 | 0.41 | 0.41 | 0.32 | 0.14 | 0.32 | 0.38 | 0.43 | 0.29 | 0.23 | 0.21 | 0.13 | 0.13 | 0.09 | 0.07 | 0.05 | 0.04 |
|---|
| Total Operating Expenses | | 4.21 | 4.21 | 4.41 | 4.22 | 3.78 | 3.83 | 3.54 | 3.87 | 3.63 | 2.93 | 2.55 | 2.11 | 1.99 | 1.54 | 1.28 | 1.02 | 0.79 |
|---|
| Operating Income | | 1.09 | 1.09 | 1.20 | 1.36 | 1.58 | 1.47 | 0.99 | 0.90 | 0.88 | 0.85 | 0.76 | 0.70 | 0.65 | 0.53 | 0.44 | 0.36 | 0.30 |
| 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 | 1.02 | 0.98 |
|---|
| Depreciation & Amortization | | 0.11 | 0.10 | 0.11 | 0.10 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.08 |
|---|
| Total Operating Expenses | | 0.95 | 1.07 | 1.10 | 1.09 | 1.05 | 1.08 | 1.11 | 1.16 | 1.11 | 1.06 |
|---|
| Operating Income | | 0.21 | 0.27 | 0.31 | 0.29 | 0.27 | 0.31 | 0.33 | 0.29 | 0.28 | 0.31 |
| 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 | 0.04 | 0.02 | 0.02 | 0.02 | 0.03 | 0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.22 | 0.22 | 0.26 | 0.21 | 0.08 | 0.07 | 0.10 | 0.14 | 0.15 | 0.10 | 0.09 | 0.06 | 0.06 | 0.05 | 0.03 | 0.02 | 0.03 |
|---|
| Other Expense | | -0.26 | -0.26 | -0.23 | -0.12 | -0.06 | -0.08 | -0.10 | -0.11 | -0.06 | -0.02 | -0.04 | -0.02 | -0.01 | -0.02 | 0.00 | -0.01 | 0.00 |
|---|
| IBT | | 0.83 | 0.83 | 0.97 | 1.24 | 1.52 | 1.40 | 0.88 | 0.79 | 0.74 | 0.77 | 0.68 | 0.65 | 0.59 | 0.48 | 0.41 | 0.34 | 0.27 |
|---|
| Income Tax Expense | | 0.21 | 0.21 | 0.27 | 0.31 | 0.39 | 0.33 | 0.25 | 0.22 | 0.19 | 0.24 | 0.22 | 0.22 | 0.20 | 0.16 | 0.15 | 0.13 | 0.10 |
|---|
| Net Income | | 0.61 | 0.61 | 0.69 | 0.94 | 1.15 | 1.09 | 0.64 | 0.54 | 0.48 | 0.53 | 0.46 | 0.42 | 0.38 | 0.31 | 0.26 | 0.21 | 0.17 |
| 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 | 0.01 | 0.01 |
|---|
| Interest Expense | | 0.04 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 |
|---|
| Other Expense | | -0.11 | -0.05 | -0.05 | -0.05 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.05 |
|---|
| IBT | | 0.11 | 0.22 | 0.26 | 0.24 | 0.21 | 0.26 | 0.27 | 0.23 | 0.22 | 0.26 |
|---|
| Income Tax Expense | | 0.03 | 0.05 | 0.07 | 0.07 | 0.06 | 0.06 | 0.08 | 0.07 | 0.04 | 0.06 |
|---|
| Net Income | | 0.07 | 0.18 | 0.19 | 0.17 | 0.16 | 0.19 | 0.19 | 0.16 | 0.18 | 0.21 |
| 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 | $3.52 | $4.15 | $3.68 | $2.10 | $1.76 | $1.53 | $1.72 | $1.51 | $1.39 | $1.26 | $1.04 | $0.88 | $0.72 | $0.59 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $3.51 | $4.14 | $3.66 | $2.10 | $1.75 | $1.52 | $1.71 | $1.50 | $1.38 | $1.25 | $1.02 | $0.87 | $0.71 | $0.58 |
|---|
| Shares Outstanding | | 0.26 | 0.26 | 0.26 | 0.27 | 0.28 | 0.30 | 0.30 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 |
|---|
| Diluted Shares Outstanding | | 0.26 | 0.26 | 0.26 | 0.27 | 0.28 | 0.30 | 0.31 | 0.31 | 0.32 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0.30 | 0.30 | 0.29 |
| 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 | $0.69 | $0.78 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.69 | $0.78 |
|---|
| Shares Outstanding | | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.27 | 0.27 | 0.27 | 0.27 |
|---|
| Diluted Shares Outstanding | | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.27 | 0.27 | 0.27 | 0.27 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.28 | 0.23 | 0.30 | 0.28 | 0.27 | 0.31 | 0.52 | 0.33 | 0.28 | 0.23 | 0.09 | 0.11 | 0.15 | 0.06 | 0.05 | 0.10 |
|---|
| 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 | | 0.28 | 0.23 | 0.30 | 0.28 | 0.27 | 0.31 | 0.52 | 0.33 | 0.28 | 0.23 | 0.09 | 0.11 | 0.15 | 0.06 | 0.05 | 0.10 |
|---|
| Accounts Receivable | | 1.36 | 1.12 | 1.17 | 1.00 | 1.07 | 1.07 | 1.13 | 1.15 | 1.03 | 0.86 | 0.59 | 0.60 | 0.46 | 0.31 | 0.28 | 0.19 |
|---|
| Inventory | | 3.06 | 3.22 | 3.12 | 2.75 | 2.61 | 2.41 | 2.77 | 2.84 | 2.38 | 1.94 | 1.56 | 1.43 | 1.08 | 0.90 | 0.74 | 0.49 |
|---|
| Other Current Assets | | 0.39 | 0.33 | 0.28 | 0.23 | 0.30 | 0.23 | 0.26 | 0.20 | 0.13 | 0.09 | 0.11 | 0.09 | 0.04 | 0.03 | 0.08 | 0.06 |
|---|
| Total Current Assets | | 5.09 | 4.91 | 4.87 | 4.26 | 4.25 | 4.03 | 4.69 | 4.52 | 3.82 | 3.57 | 2.34 | 2.32 | 1.80 | 1.38 | 1.15 | 0.84 |
| 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 | | 0.29 | 0.29 | 0.23 | 0.23 | 0.35 | 0.28 | 0.34 | 0.30 | 0.40 | 1.90 |
|---|
| 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 | | 0.29 | 0.29 | 0.23 | 0.23 | 0.35 | 0.28 | 0.34 | 0.30 | 0.40 | 1.90 |
|---|
| Accounts Receivable | | 1.40 | 1.44 | 1.41 | 1.12 | 1.34 | 1.36 | 1.39 | 1.17 | 1.30 | 1.26 |
|---|
| Inventory | | 3.32 | 3.39 | 3.36 | 3.22 | 3.13 | 3.06 | 3.12 | 3.12 | 3.00 | 2.68 |
|---|
| Other Current Assets | | 0.71 | 0.34 | 0.34 | 0.33 | 0.32 | 0.39 | 0.34 | 0.28 | 0.59 | 0.31 |
|---|
| Total Current Assets | | 5.72 | 5.47 | 5.34 | 4.91 | 5.15 | 5.09 | 5.20 | 4.87 | 5.29 | 6.16 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2.87 | 2.91 | 2.85 | 2.46 | 2.66 | 2.60 | 2.54 | 1.22 | 0.91 | 0.81 | 0.70 | 0.63 | 0.55 | 0.49 | 0.42 | 0.33 |
|---|
| Goodwill | | 5.53 | 5.45 | 5.60 | 4.32 | 4.54 | 4.59 | 4.41 | 4.38 | 3.54 | 3.05 | 2.32 | 2.29 | 1.94 | 1.69 | 1.48 | 1.03 |
|---|
| Intangible Assets | | 1.23 | 1.15 | 1.31 | 0.65 | 0.75 | 0.81 | 0.85 | 0.93 | 0.74 | 0.58 | 0.22 | 0.25 | 0.15 | 0.11 | 1.58 | 1.10 |
|---|
| Long-Term Investments | | 0.16 | 0.17 | 0.16 | 0.14 | 0.18 | 0.16 | 0.14 | 0.18 | 0.21 | 0.18 | -0.13 | -0.08 | -0.06 | -0.05 | -0.05 | -0.03 |
|---|
| Other Long-Term Assets | | -0.09 | 0.38 | 0.26 | -0.08 | -0.05 | -0.13 | -0.16 | -0.15 | -0.11 | -0.10 | 0.08 | 0.09 | 0.08 | 0.05 | 0.04 | 0.03 |
|---|
| Total Long-Term Assets | | 10.13 | 10.05 | 10.21 | 7.78 | 8.35 | 8.33 | 8.09 | 6.87 | 5.54 | 4.74 | 3.31 | 3.26 | 2.72 | 2.34 | 2.05 | 1.46 |
|---|
| Total Assets | | 15.21 | 14.96 | 15.08 | 12.04 | 12.61 | 12.36 | 12.78 | 11.39 | 9.37 | 8.30 | 5.65 | 5.57 | 4.52 | 3.72 | 3.20 | 2.30 |
| 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 | | 2.74 | 3.01 | 2.92 | 2.91 | 2.96 | 2.87 | 2.81 | 2.85 | 2.74 | 2.58 |
|---|
| Goodwill | | 5.45 | 5.76 | 5.54 | 5.45 | 5.63 | 5.53 | 5.53 | 5.60 | 5.55 | 4.40 |
|---|
| Intangible Assets | | 1.10 | 1.15 | 1.14 | 1.15 | 1.23 | 1.23 | 1.27 | 1.31 | 1.18 | 0.65 |
|---|
| Long-Term Investments | | 0.17 | 0.16 | 0.16 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
|---|
| Other Long-Term Assets | | 0.43 | 0.40 | 0.38 | 0.38 | 0.35 | 0.33 | 0.30 | -0.16 | -0.15 | -0.08 |
|---|
| Total Long-Term Assets | | 9.89 | 10.48 | 10.13 | 10.05 | 10.32 | 10.13 | 10.07 | 10.21 | 9.88 | 8.00 |
|---|
| Total Assets | | 15.60 | 15.94 | 15.47 | 14.96 | 15.47 | 15.21 | 15.27 | 15.08 | 15.17 | 14.16 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.76 | 1.80 | 1.65 | 1.34 | 1.18 | 0.93 | 0.94 | 0.94 | 0.79 | 0.63 | 0.42 | 0.40 | 0.35 | 0.22 | 0.21 | 0.08 |
|---|
| Short-Term Debt | | 0.28 | 0.28 | 1.04 | 0.22 | 0.24 | 0.28 | 0.55 | 0.12 | 0.13 | 0.07 | 0.06 | 0.06 | 0.04 | 0.07 | 0.03 | 0.05 |
|---|
| Other Current Liabilities | | 0.86 | 0.79 | 0.63 | 0.43 | 0.22 | 0.23 | 0.22 | 0.06 | 0.05 | 0.18 | 0.03 | 0.04 | 0.07 | 0.06 | 0.03 | 0.09 |
|---|
| Current Liabilities | | 2.90 | 2.86 | 3.32 | 2.27 | 2.17 | 1.99 | 2.18 | 1.69 | 1.32 | 1.21 | 0.75 | 0.75 | 0.68 | 0.49 | 0.40 | 0.23 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.91 | 1.89 | 1.85 | 1.80 | 1.81 | 1.76 | 1.84 | 1.65 | 1.72 | 1.48 |
|---|
| Short-Term Debt | | 0.78 | 0.29 | 0.80 | 0.28 | 0.29 | 0.28 | 0.31 | 1.04 | 0.99 | 0.98 |
|---|
| Other Current Liabilities | | 0.90 | 0.83 | 0.86 | 0.79 | 0.89 | 0.86 | 0.91 | 0.63 | 0.84 | 0.58 |
|---|
| Current Liabilities | | 3.58 | 3.01 | 3.52 | 2.86 | 2.99 | 2.90 | 3.06 | 3.32 | 3.56 | 3.03 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 4.25 | 5.33 | 4.76 | 3.71 | 3.99 | 4.01 | 4.85 | 4.19 | 3.28 | 3.28 | 1.53 | 1.80 | 1.26 | 1.05 | 0.93 | 0.55 |
|---|
| Capital Leases | | 1.18 | 1.44 | 1.39 | 1.28 | 1.41 | 1.42 | 1.36 | 4.19 | 3.28 | 3.28 | 1.53 | 1.80 | 1.26 | 1.05 | 0.93 | 0.55 |
|---|
| Def. Tax Liability | | 0.43 | 0.39 | 0.45 | 0.28 | 0.28 | 0.29 | 0.31 | 0.31 | 0.25 | 0.20 | 0.13 | 0.18 | 0.13 | 0.10 | 0.09 | 0.07 |
|---|
| Total Liabilities | | 9.07 | 8.92 | 8.90 | 6.55 | 6.82 | 6.69 | 7.73 | 6.55 | 5.16 | 4.86 | 2.53 | 2.85 | 2.17 | 1.76 | 1.56 | 0.89 |
| 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 | | 4.73 | 5.63 | 5.04 | 5.33 | 5.48 | 5.43 | 5.30 | 4.76 | 4.83 | 4.49 |
|---|
| Capital Leases | | 4.97 | 5.89 | 1.45 | 1.44 | 1.44 | 1.18 | 1.14 | 1.39 | 1.35 | 1.33 |
|---|
| Def. Tax Liability | | 0.36 | 0.41 | 0.40 | 0.39 | 0.43 | 0.43 | 0.43 | 0.45 | 0.42 | 0.30 |
|---|
| Total Liabilities | | 9.05 | 9.40 | 9.28 | 8.92 | 9.22 | 9.07 | 9.10 | 8.90 | 9.17 | 8.19 |
| 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 | | 7.47 | 7.66 | 7.29 | 6.66 | 5.79 | 4.78 | 4.14 | 3.60 | 3.12 | 2.59 | 2.13 | 1.70 | 1.32 | 1.01 | 0.75 | 0.54 |
|---|
| Comprehensive Income | | -0.31 | -0.42 | -0.24 | -0.32 | -0.15 | -0.10 | -0.20 | -0.17 | -0.07 | -0.27 | -0.11 | -0.04 | 0.02 | 0.00 | -0.01 | 0.00 |
|---|
| Total Common Equity | | 6.13 | 6.02 | 6.17 | 5.45 | 5.77 | 5.66 | 5.01 | 4.78 | 4.20 | 3.44 | 3.11 | 2.72 | 2.35 | 1.96 | 1.64 | 1.41 |
| 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 | | 7.97 | 7.87 | 7.75 | 7.66 | 7.58 | 7.47 | 7.37 | 7.29 | 7.19 | 7.06 |
|---|
| Comprehensive Income | | -0.08 | -0.05 | -0.31 | -0.42 | -0.20 | -0.31 | -0.30 | -0.24 | -0.37 | -0.24 |
|---|
| Total Common Equity | | 6.55 | 6.52 | 6.17 | 6.02 | 6.23 | 6.13 | 6.16 | 6.17 | 5.96 | 5.95 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 5.71 | 5.61 | 5.64 | 3.94 | 4.22 | 4.29 | 5.40 | 4.31 | 3.40 | 3.34 | 1.58 | 1.86 | 1.31 | 1.12 | 0.96 | 0.60 |
|---|
| Book Value | | 6.14 | 6.03 | 6.18 | 5.49 | 5.79 | 5.67 | 5.05 | 4.84 | 4.21 | 3.44 | 3.11 | 2.72 | 2.35 | 1.96 | 1.64 | 1.41 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.04 | 0.02 |
|---|
| Book Value | | 6.55 | 6.52 | 6.17 | 6.02 | 6.23 | 6.13 | 6.16 | 6.17 | 5.96 | 5.95 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.73 | 0.61 | 0.69 | 0.94 | 1.15 | 1.09 | 0.64 | 0.55 | 0.48 | 0.53 | 0.46 | 0.42 | 0.38 | 0.31 | 0.26 | 0.21 | 0.17 |
|---|
| Depreciation & Amortization | | 0.38 | 0.42 | 0.41 | 0.32 | 0.26 | 0.28 | 0.30 | 0.31 | 0.29 | 0.23 | 0.21 | 0.13 | 0.13 | 0.09 | 0.07 | 0.05 | 0.04 |
|---|
| Stock-Based Compensation | | 0.04 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
|---|
| Change Working Capital | | -0.08 | -0.01 | -0.06 | 0.08 | -0.04 | 0.00 | 0.50 | 0.10 | -0.20 | -0.23 | -0.09 | -0.06 | -0.15 | 0.01 | -0.13 | -0.07 | -0.06 |
|---|
| Change In Accounts Receivable | | -0.23 | -0.02 | 0.00 | 0.01 | 0.00 | -0.02 | 0.09 | 0.03 | 0.00 | -0.06 | -0.05 | 0.01 | -0.06 | -0.04 | -0.01 | -0.02 | -0.01 |
|---|
| Change In Accounts Payable | | 0.07 | 0.16 | 0.25 | -0.01 | 0.27 | 0.28 | -0.06 | 0.00 | -0.08 | 0.05 | 0.02 | 0.00 | -0.01 | 0.05 | -0.02 | 0.03 | 0.01 |
|---|
| Change In Inventories | | -0.10 | -0.05 | -0.25 | 0.07 | -0.34 | -0.23 | 0.43 | 0.02 | -0.13 | -0.20 | -0.06 | -0.08 | -0.12 | -0.07 | -0.10 | -0.09 | -0.07 |
|---|
| Other Non-cash Items | | 0.51 | 0.08 | 0.08 | -0.03 | -0.17 | -0.01 | 0.01 | 0.07 | 0.11 | 0.01 | 0.05 | -0.01 | -0.01 | -0.01 | -0.01 | 0.01 | -0.02 |
|---|
| Cash from Operations | | 1.12 | 0.00 | 0.00 | 1.36 | 1.25 | 1.37 | 1.44 | 1.06 | 0.71 | 0.52 | 0.64 | 0.53 | 0.37 | 0.43 | 0.21 | 0.21 | 0.16 |
| 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 | | 0.08 | 0.18 | 0.19 | 0.17 | 0.16 | 0.19 | 0.19 | 0.16 | 0.18 | 0.21 |
|---|
| Depreciation & Amortization | | 0.09 | 0.11 | 0.11 | 0.10 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.08 |
|---|
| Stock-Based Compensation | | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Change Working Capital | | 0.12 | 0.17 | -0.01 | -0.28 | -0.02 | 0.11 | -0.11 | -0.05 | -0.09 | 0.16 |
|---|
| Change In Accounts Receivable | | 0.20 | 0.01 | 0.03 | -0.26 | 0.17 | 0.05 | 0.02 | -0.25 | -0.08 | 0.07 |
|---|
| Change In Accounts Payable | | 0.20 | 0.02 | -0.07 | 0.01 | 0.08 | -0.01 | -0.04 | 0.22 | -0.13 | 0.02 |
|---|
| Change In Inventories | | -0.10 | 0.03 | 0.11 | -0.09 | -0.21 | -0.01 | 0.02 | -0.05 | -0.06 | 0.00 |
|---|
| Other Non-cash Items | | 0.12 | -0.02 | 0.00 | 0.00 | -0.02 | 0.01 | 0.03 | -0.05 | -0.03 | -0.02 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.21 | 0.44 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.37 | -0.22 | -0.31 | -0.36 | -0.22 | -0.29 | -0.17 | -0.27 | -0.25 | -0.18 | -0.21 | -0.17 | -0.14 | -0.09 | -0.09 | -0.09 | -0.06 |
|---|
| Acquisitions | | -2.09 | 0.00 | -0.06 | -2.12 | 0.40 | -0.12 | -0.01 | -0.02 | -1.28 | -0.22 | -1.54 | -0.16 | -0.78 | -0.42 | -0.27 | -0.49 | -0.13 |
|---|
| 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 | 0.05 | 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 |
|---|
| Other Investing Activities | | 0.03 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | 0.02 | 0.02 | 0.07 | 0.01 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | -2.44 | 0.00 | 0.00 | -2.44 | 0.17 | -0.42 | -0.17 | -0.26 | -1.46 | -0.38 | -1.71 | -0.33 | -0.92 | -0.51 | -0.35 | -0.57 | -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 | | -0.06 | -0.05 | -0.05 | -0.05 | -0.09 | -0.08 | -0.08 | -0.07 | -0.13 | -0.10 |
|---|
| Acquisitions | | 0.40 | 0.00 | 0.00 | 0.00 | -0.01 | -0.02 | -0.01 | -0.02 | 0.08 | -2.15 |
|---|
| 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 | -0.01 | 0.04 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | -2.20 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.90 | 0.00 | 0.00 | 1.51 | -1.69 | -4.95 | -2.32 | -0.94 | -1.95 | -0.99 | -2.65 | -0.24 | -1.16 | -0.93 | -0.88 | -1.06 | -0.01 |
|---|
| Debt Issued | | 1.28 | 5.61 | -0.03 | 3.21 | 1.40 | 4.88 | 1.21 | 2.03 | 2.86 | 1.05 | 4.41 | -0.04 | 1.71 | 1.12 | 1.04 | 1.41 | 0.61 |
|---|
| Issuance of Common Stock | | 0.21 | 0.00 | 0.00 | 0.00 | 0.00 | 5.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.19 | -0.16 | -0.36 | -0.04 | -1.04 | -0.88 | -0.12 | -0.29 | -0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.32 | 0.00 | 0.00 | -0.30 | -0.28 | -0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | 0.77 | 0.00 | 0.00 | -0.06 | 1.62 | -0.12 | 0.92 | 0.63 | 2.89 | 0.87 | 3.87 | 0.01 | 1.67 | 1.10 | 1.04 | 1.37 | 0.03 |
|---|
| Cash from Financing | | -0.27 | 0.00 | 0.00 | 1.10 | -1.39 | -0.99 | -1.51 | -0.60 | 0.88 | -0.11 | 1.23 | -0.22 | 0.52 | 0.17 | 0.16 | 0.31 | 0.02 |
| 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 | -0.17 | 0.37 |
|---|
| Debt Issued | | 5.51 | -0.42 | 0.08 | 0.24 | -0.16 | 0.06 | 0.10 | -0.03 | 0.12 | 0.73 |
|---|
| 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 | | -0.04 | -0.04 | -0.04 | -0.04 | -0.08 | -0.13 | -0.13 | -0.03 | -0.03 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.08 | -0.07 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.29 | 0.29 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -1.63 | 0.09 | -0.07 | 0.02 | 0.00 | -0.04 | -0.22 | 0.19 | 0.06 | 0.05 | 0.14 | -0.03 | -0.04 | 0.09 | 0.01 | -0.05 | -0.01 |
|---|
| Closing Cash Balance | | 0.28 | 0.33 | 0.23 | 0.30 | 0.28 | 0.27 | 0.31 | 0.53 | 0.34 | 0.28 | 0.23 | 0.09 | 0.11 | 0.15 | 0.06 | 0.05 | 0.10 |
| 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 | | 0.03 | 0.00 | 0.06 | -0.01 | -0.12 | 0.08 | -0.07 | 0.05 | -0.10 | -1.50 |
|---|
| Closing Cash Balance | | 0.32 | 0.29 | 0.29 | 0.23 | 0.23 | 0.35 | 0.28 | 0.34 | 0.30 | 0.40 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.75 | 0.85 | 0.81 | 1.00 | 1.03 | 1.07 | 1.27 | 0.80 | 0.46 | 0.34 | 0.43 | 0.36 | 0.23 | 0.34 | 0.12 | 0.13 | 0.10 |
|---|
| Real Free Cash Flow | | 0.72 | 0.81 | 0.78 | 0.96 | 0.99 | 1.04 | 1.24 | 0.77 | 0.44 | 0.32 | 0.41 | 0.34 | 0.21 | 0.32 | 0.10 | 0.12 | 0.09 |
| 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 | | 0.27 | 0.39 | 0.24 | -0.06 | 0.15 | 0.34 | 0.13 | 0.19 | 0.09 | 0.34 |
|---|
| Real Free Cash Flow | | 0.27 | 0.38 | 0.23 | -0.07 | 0.14 | 0.34 | 0.13 | 0.18 | 0.08 | 0.34 |