LUV
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 | | 28.06 | 28.06 | 27.48 | 26.09 | 23.81 | 15.79 | 9.05 | 22.43 | 21.97 | 21.17 | 20.43 | 19.82 | 18.61 | 17.70 | 17.09 | 15.66 | 12.10 |
|---|
| Cost of Revenues | | 23.17 | 23.17 | 23.02 | 21.87 | 19.06 | 11.68 | 10.94 | 16.45 | 15.91 | 14.97 | 14.15 | 13.42 | 14.05 | 14.21 | 14.24 | 7.87 | 3.38 |
|---|
| Gross Profit | | 4.89 | 4.90 | 4.46 | 4.22 | 4.75 | 4.12 | -1.89 | 5.98 | 6.06 | 6.20 | 6.27 | 6.40 | 4.56 | 3.49 | 2.85 | 7.79 | 8.72 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 7.44 | 6.95 | 7.24 | 6.43 | 6.93 | 6.87 | 7.35 | 6.33 | 6.82 | 6.53 |
|---|
| Cost of Revenues | | 5.93 | 5.79 | 5.89 | 5.56 | 5.70 | 5.75 | 5.86 | 5.70 | 6.10 | 5.45 |
|---|
| Gross Profit | | 1.51 | 1.16 | 1.36 | 0.87 | 1.23 | 1.12 | 1.49 | 0.63 | 0.73 | 1.08 |
| 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 | 3.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.37 | 3.70 |
|---|
| Depreciation & Amortization | | 1.56 | 1.56 | 1.66 | 1.52 | 1.56 | 1.31 | 1.13 | 1.30 | 1.25 | 1.22 | 1.22 | 1.02 | 0.94 | 0.87 | 0.84 | 0.72 | 0.63 |
|---|
| Total Operating Expenses | | 4.47 | 4.47 | 4.14 | 3.99 | 3.74 | 2.39 | 1.93 | 3.03 | 2.85 | 2.69 | 2.51 | 2.24 | 2.21 | 2.13 | 2.04 | 6.97 | 5.76 |
|---|
| Operating Income | | 0.43 | 0.43 | 0.32 | 0.22 | 1.02 | 1.72 | -3.82 | 2.96 | 3.21 | 3.52 | 3.76 | 4.12 | 2.23 | 1.28 | 0.62 | 0.69 | 0.99 |
| 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 | 1.13 | 0.96 |
|---|
| Depreciation & Amortization | | 0.37 | 0.39 | 0.40 | 0.40 | 0.41 | 0.44 | 0.40 | 0.41 | 0.42 | 0.38 |
|---|
| Total Operating Expenses | | 1.12 | 1.12 | 1.13 | 1.09 | 0.95 | 1.08 | 1.09 | 1.02 | 1.13 | 0.96 |
|---|
| Operating Income | | 0.39 | 0.04 | 0.23 | -0.22 | 0.28 | 0.04 | 0.40 | -0.39 | -0.40 | 0.12 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.21 | 0.21 | 0.50 | 0.58 | 0.22 | 0.01 | 0.03 | 0.09 | 0.07 | 0.04 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 |
|---|
| Interest Expense | | 0.11 | 0.11 | 0.21 | 0.24 | 0.30 | 0.43 | 0.31 | 0.08 | 0.09 | 0.07 | 0.08 | 0.09 | 0.11 | 0.11 | 0.13 | 0.18 | 0.17 |
|---|
| Other Expense | | 0.14 | 0.14 | 0.28 | 0.41 | -0.29 | -0.40 | -0.44 | -0.01 | -0.04 | -0.23 | -0.16 | -0.60 | -0.44 | -0.05 | 0.00 | -0.33 | -0.11 |
|---|
| IBT | | 0.56 | 0.56 | 0.60 | 0.63 | 0.73 | 1.33 | -4.26 | 2.96 | 3.16 | 3.25 | 3.55 | 3.48 | 1.82 | 1.21 | 0.69 | 0.32 | 0.75 |
|---|
| Income Tax Expense | | 0.12 | 0.12 | 0.13 | 0.17 | 0.19 | 0.35 | -1.18 | 0.66 | 0.70 | -0.24 | 1.30 | 1.30 | 0.68 | 0.46 | 0.26 | 0.15 | 0.29 |
|---|
| Net Income | | 0.44 | 0.44 | 0.47 | 0.47 | 0.54 | 0.98 | -3.07 | 2.30 | 2.47 | 3.49 | 2.24 | 2.18 | 1.14 | 0.75 | 0.42 | 0.18 | 0.46 |
| 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 | | 0.03 | 0.03 | 0.05 | 0.08 | 0.11 | 0.12 | 0.13 | 0.14 | 0.16 | 0.16 |
|---|
| Interest Expense | | 0.03 | 0.02 | 0.03 | 0.04 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 |
|---|
| Other Expense | | 0.02 | 0.03 | 0.06 | 0.03 | 0.05 | 0.05 | 0.08 | 0.10 | 0.12 | 0.12 |
|---|
| IBT | | 0.41 | 0.07 | 0.28 | -0.19 | 0.33 | 0.09 | 0.48 | -0.30 | -0.29 | 0.24 |
|---|
| Income Tax Expense | | 0.08 | 0.01 | 0.07 | -0.04 | 0.07 | 0.02 | 0.11 | -0.07 | -0.03 | 0.04 |
|---|
| Net Income | | 0.32 | 0.05 | 0.21 | -0.15 | 0.26 | 0.07 | 0.37 | -0.23 | -0.25 | 0.19 |
| 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 | $0.81 | $0.91 | $1.65 | $-5.44 | $4.28 | $4.30 | $5.80 | $3.58 | $3.30 | $1.65 | $1.06 | $0.56 | $0.23 | $0.62 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.76 | $0.87 | $1.61 | $-5.44 | $4.27 | $4.29 | $5.79 | $3.55 | $3.27 | $1.64 | $1.05 | $0.56 | $0.23 | $0.61 |
|---|
| Shares Outstanding | | 0.52 | 0.54 | 0.60 | 0.60 | 0.59 | 0.59 | 0.57 | 0.54 | 0.57 | 0.60 | 0.63 | 0.66 | 0.69 | 0.71 | 0.75 | 0.77 | 0.75 |
|---|
| Diluted Shares Outstanding | | 0.52 | 0.56 | 0.64 | 0.64 | 0.64 | 0.61 | 0.57 | 0.54 | 0.57 | 0.60 | 0.63 | 0.67 | 0.70 | 0.72 | 0.76 | 0.78 | 0.75 |
| 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 | $-0.42 | $0.32 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.42 | $0.30 |
|---|
| Shares Outstanding | | 0.52 | 0.52 | 0.54 | 0.58 | 0.60 | 0.60 | 0.60 | 0.60 | 0.60 | 0.60 |
|---|
| Diluted Shares Outstanding | | 0.52 | 0.53 | 0.54 | 0.58 | 0.64 | 0.60 | 0.64 | 0.60 | 0.60 | 0.64 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 7.84 | 7.51 | 9.29 | 9.49 | 12.48 | 11.06 | 2.55 | 1.85 | 1.50 | 1.68 | 1.58 | 1.28 | 1.36 | 1.11 | 0.83 | 1.26 |
|---|
| Short Term Investments | | 2.16 | 1.22 | 2.19 | 2.80 | 3.02 | 2.27 | 1.52 | 1.84 | 1.78 | 1.63 | 1.47 | 1.71 | 1.80 | 1.86 | 2.32 | 2.28 |
|---|
| Total Cash & ST Investments | | 10.00 | 8.73 | 11.47 | 12.29 | 15.50 | 13.33 | 4.07 | 3.69 | 3.27 | 3.31 | 3.05 | 2.99 | 3.15 | 2.97 | 3.14 | 3.54 |
|---|
| Accounts Receivable | | 1.35 | 1.11 | 1.15 | 1.04 | 1.36 | 1.13 | 1.09 | 0.57 | 0.66 | 0.55 | 0.47 | 0.37 | 0.42 | 0.33 | 0.30 | 0.20 |
|---|
| Inventory | | 0.78 | 0.80 | 0.81 | 0.79 | 0.54 | 0.41 | 0.53 | 0.46 | 0.42 | 0.34 | 0.31 | 0.34 | 0.47 | 0.47 | 0.40 | 0.24 |
|---|
| Other Current Assets | | 0.62 | 0.64 | 0.52 | 0.69 | 0.64 | 0.30 | 0.29 | 0.31 | 0.46 | 0.31 | 0.19 | 0.71 | 0.42 | 0.46 | 0.50 | 0.30 |
|---|
| Total Current Assets | | 12.75 | 11.27 | 13.96 | 14.81 | 18.04 | 15.17 | 5.97 | 5.03 | 4.82 | 4.50 | 4.02 | 4.27 | 4.46 | 4.22 | 4.35 | 4.28 |
| 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 | | 2.55 | 3.48 | 8.13 | 7.51 | 8.50 | 8.14 | 8.37 | 9.29 | 9.50 | 9.16 |
|---|
| Short Term Investments | | 0.47 | 0.36 | 0.12 | 1.22 | 0.88 | 1.86 | 2.15 | 2.19 | 2.24 | 3.02 |
|---|
| Total Cash & ST Investments | | 3.02 | 3.84 | 8.25 | 8.73 | 9.38 | 10.00 | 10.51 | 11.47 | 11.73 | 12.18 |
|---|
| Accounts Receivable | | 1.12 | 1.01 | 1.08 | 1.11 | 1.18 | 1.35 | 1.35 | 1.15 | 1.47 | 1.23 |
|---|
| Inventory | | 0.79 | 0.77 | 0.79 | 0.80 | 0.77 | 0.78 | 0.81 | 0.81 | 0.80 | 0.71 |
|---|
| Other Current Assets | | 0.47 | 0.47 | 0.62 | 0.64 | 0.60 | 0.62 | 0.60 | 0.52 | 0.63 | 0.54 |
|---|
| Total Current Assets | | 5.40 | 6.09 | 10.73 | 11.27 | 11.93 | 12.75 | 13.28 | 13.96 | 14.63 | 14.66 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 20.80 | 20.43 | 20.60 | 18.74 | 16.43 | 17.72 | 18.37 | 19.53 | 18.54 | 17.04 | 15.60 | 14.29 | 13.39 | 12.77 | 12.13 | 10.58 |
|---|
| Goodwill | | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.00 |
|---|
| Intangible Assets | | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.40 | 0.41 | 0.43 | 0.46 | 0.36 | 0.17 | 0.14 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 0.42 | 0.37 | 0.28 | 0.00 | -1.77 | -1.63 | -2.36 | -2.43 | -2.36 | -3.37 | 0.04 | 0.04 | 0.04 | 0.04 | -0.26 | 0.00 |
|---|
| Other Long-Term Assets | | -1.77 | 0.41 | 0.39 | -1.13 | 0.88 | 0.72 | 0.58 | 0.72 | 0.79 | 0.77 | -1.81 | 0.02 | 0.32 | 0.35 | 0.63 | 0.39 |
|---|
| Total Long-Term Assets | | 22.81 | 22.48 | 22.53 | 20.56 | 18.28 | 19.42 | 19.92 | 21.22 | 20.30 | 18.79 | 17.29 | 15.80 | 14.89 | 14.37 | 13.72 | 11.18 |
|---|
| Total Assets | | 35.56 | 33.75 | 36.49 | 35.37 | 36.32 | 34.59 | 25.90 | 26.24 | 25.11 | 23.29 | 21.31 | 20.06 | 19.35 | 18.59 | 18.07 | 15.46 |
| 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 | | 20.87 | 20.64 | 20.46 | 20.43 | 20.87 | 20.80 | 20.74 | 20.60 | 20.36 | 19.93 |
|---|
| Goodwill | | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 |
|---|
| Intangible Assets | | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 |
|---|
| Long-Term Investments | | 0.43 | 0.39 | 0.35 | 0.37 | 0.35 | 0.30 | 0.29 | 0.28 | -2.16 | -2.06 |
|---|
| Other Long-Term Assets | | 0.35 | 0.32 | 0.40 | 0.41 | 0.42 | 0.44 | 0.44 | -1.66 | 1.02 | 0.96 |
|---|
| Total Long-Term Assets | | 22.92 | 22.62 | 22.48 | 22.48 | 22.92 | 22.81 | 22.74 | 22.53 | 22.35 | 21.86 |
|---|
| Total Assets | | 28.31 | 28.71 | 33.21 | 33.75 | 34.85 | 35.56 | 36.02 | 36.49 | 36.98 | 36.52 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.59 | 0.34 | 0.27 | 2.00 | 1.28 | 0.93 | 1.57 | 1.42 | 1.32 | 1.18 | 1.19 | 1.20 | 1.25 | 1.11 | 1.06 | 0.74 |
|---|
| Short-Term Debt | | 3.13 | 1.96 | 0.47 | 0.27 | 0.69 | 0.53 | 1.17 | 0.61 | 0.35 | 0.57 | 0.64 | 0.26 | 0.63 | 0.27 | 0.64 | 0.51 |
|---|
| Other Current Liabilities | | 3.31 | 3.31 | 4.60 | 2.04 | 1.62 | 2.26 | 1.75 | 1.75 | 1.78 | 1.99 | 2.59 | 1.57 | 1.23 | 1.10 | 1.00 | 0.86 |
|---|
| Current Liabilities | | 14.11 | 12.28 | 12.26 | 10.38 | 9.16 | 7.51 | 8.95 | 7.91 | 6.91 | 6.84 | 7.41 | 5.92 | 5.68 | 4.65 | 4.53 | 3.31 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.50 | 0.28 | 0.40 | 0.34 | 0.39 | 0.33 | 0.28 | 0.27 | 0.60 | 0.50 |
|---|
| Short-Term Debt | | 0.33 | 0.35 | 2.94 | 1.96 | 3.13 | 3.13 | 0.23 | 0.47 | 0.47 | 0.48 |
|---|
| Other Current Liabilities | | 3.30 | 3.11 | 3.00 | 3.31 | 2.44 | 3.07 | 3.57 | 4.60 | 3.37 | 3.09 |
|---|
| Current Liabilities | | 10.99 | 10.89 | 13.90 | 12.28 | 13.49 | 14.11 | 12.23 | 12.26 | 12.11 | 11.73 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 5.07 | 6.10 | 10.02 | 9.16 | 11.59 | 11.67 | 2.82 | 2.77 | 3.32 | 2.82 | 2.54 | 2.43 | 2.19 | 2.88 | 3.11 | 2.88 |
|---|
| Capital Leases | | 0.92 | 1.36 | 1.30 | 1.34 | 1.55 | 1.87 | 1.33 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 2.09 | 2.17 | 2.04 | 1.99 | 1.77 | 1.63 | 2.36 | 2.43 | 2.36 | 3.37 | 2.49 | 3.12 | 2.93 | 2.90 | 2.57 | 2.49 |
|---|
| Total Liabilities | | 25.10 | 23.40 | 25.97 | 24.68 | 25.91 | 25.71 | 16.06 | 16.39 | 14.68 | 14.85 | 13.95 | 13.29 | 12.01 | 11.62 | 11.19 | 9.23 |
| 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 | | 4.93 | 5.00 | 5.06 | 6.10 | 5.96 | 5.98 | 8.93 | 9.95 | 10.06 | 10.15 |
|---|
| Capital Leases | | 1.16 | 1.24 | 1.30 | 1.36 | 1.09 | 0.92 | 0.95 | 1.19 | 1.26 | 1.30 |
|---|
| Def. Tax Liability | | 2.21 | 2.19 | 2.12 | 2.17 | 2.09 | 2.09 | 1.98 | 2.04 | 2.16 | 2.06 |
|---|
| Total Liabilities | | 20.54 | 20.71 | 23.85 | 23.40 | 24.44 | 25.10 | 25.82 | 25.97 | 25.93 | 25.73 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 |
|---|
| Retained Earnings | | 16.22 | 16.33 | 16.30 | 16.26 | 15.77 | 14.78 | 17.95 | 15.97 | 14.62 | 11.42 | 9.41 | 7.42 | 6.43 | 5.77 | 5.40 | 5.40 |
|---|
| Comprehensive Income | | 0.01 | -0.03 | 0.00 | 0.34 | 0.39 | -0.11 | -0.06 | 0.02 | 0.01 | -0.32 | -1.05 | -0.74 | 0.00 | -0.12 | -0.22 | -0.26 |
|---|
| Total Common Equity | | 10.47 | 10.35 | 10.52 | 10.69 | 10.41 | 8.88 | 9.83 | 9.85 | 10.43 | 8.44 | 7.36 | 6.78 | 7.34 | 6.97 | 6.88 | 6.24 |
| 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 | | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 |
|---|
| Retained Earnings | | 16.16 | 16.20 | 16.08 | 16.33 | 16.18 | 16.22 | 15.96 | 16.30 | 16.66 | 16.57 |
|---|
| Comprehensive Income | | -0.01 | -0.04 | -0.02 | -0.03 | -0.04 | 0.01 | 0.02 | 0.00 | 0.20 | 0.06 |
|---|
| Total Common Equity | | 7.78 | 8.00 | 9.37 | 10.35 | 10.41 | 10.47 | 10.20 | 10.52 | 11.05 | 10.79 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 9.11 | 8.06 | 9.20 | 9.43 | 12.28 | 12.20 | 4.00 | 3.38 | 3.67 | 3.39 | 3.18 | 2.69 | 2.82 | 3.15 | 3.75 | 3.38 |
|---|
| Book Value | | 10.47 | 10.35 | 10.52 | 10.69 | 10.41 | 8.88 | 9.83 | 9.85 | 10.43 | 8.44 | 7.36 | 6.78 | 7.34 | 6.97 | 6.88 | 6.24 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 7.78 | 8.00 | 9.37 | 10.35 | 10.41 | 10.47 | 10.20 | 10.52 | 11.05 | 10.79 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.08 | 0.44 | 0.47 | 0.47 | 0.54 | 0.98 | -3.07 | 2.30 | 2.47 | 3.49 | 2.24 | 2.18 | 1.14 | 0.75 | 0.42 | 0.18 | 0.46 |
|---|
| Depreciation & Amortization | | 1.60 | 1.56 | 1.66 | 1.52 | 1.35 | 1.27 | 1.26 | 1.22 | 1.20 | 1.22 | 1.22 | 1.02 | 0.94 | 0.87 | 0.84 | 0.72 | 0.63 |
|---|
| Stock-Based Compensation | | 0.09 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | -0.18 | 0.00 | 0.00 | -0.05 | -0.18 | 0.11 | 0.28 | -0.01 | -0.19 | -0.19 | -0.01 |
|---|
| Change Working Capital | | -0.80 | -0.28 | -1.59 | 1.25 | 1.48 | -0.10 | 1.67 | 0.61 | 0.94 | 0.23 | 0.18 | 1.07 | 0.56 | 0.68 | 0.38 | 0.29 | 0.22 |
|---|
| Change In Accounts Receivable | | -0.18 | 0.05 | 0.02 | -0.09 | 0.42 | -0.70 | -0.29 | -0.09 | 0.12 | -0.10 | -0.05 | -0.09 | 0.05 | -0.02 | -0.03 | -0.03 | -0.03 |
|---|
| Change In Accounts Payable | | -0.38 | 0.22 | -1.36 | 1.39 | 0.94 | 0.04 | 0.23 | 0.30 | 0.55 | 0.25 | 0.23 | 0.96 | 0.04 | 0.34 | 0.19 | 0.25 | 0.06 |
|---|
| Change In Inventories | | -0.01 | 0.00 | 0.00 | -0.08 | 0.00 | 0.66 | 0.06 | -0.20 | -0.66 | -0.26 | -0.12 | 0.10 | 0.14 | -0.05 | -0.10 | 0.25 | 0.28 |
|---|
| Other Non-cash Items | | 3.37 | 0.00 | -0.21 | -0.23 | 0.14 | 0.17 | -0.09 | -0.08 | -0.02 | 0.26 | 0.37 | -1.03 | -0.51 | 0.14 | 0.35 | 0.27 | 0.14 |
|---|
| Cash from Operations | | 0.91 | 0.00 | 0.00 | 3.16 | 3.79 | 2.32 | -1.13 | 3.99 | 4.89 | 3.93 | 4.29 | 3.24 | 2.90 | 2.49 | 2.06 | 1.39 | 1.56 |
| 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 | | 0.32 | 0.05 | 0.21 | -0.15 | 0.26 | 0.07 | 0.37 | -0.23 | -0.25 | 0.19 |
|---|
| Depreciation & Amortization | | 0.37 | 0.39 | 0.40 | 0.40 | 0.41 | 0.44 | 0.40 | 0.41 | 0.42 | 0.38 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | 0.00 |
|---|
| Change Working Capital | | -0.48 | -0.18 | -0.29 | 0.66 | -0.13 | -0.43 | -0.91 | -0.21 | 0.37 | -0.05 |
|---|
| Change In Accounts Receivable | | -0.01 | -0.08 | 0.09 | 0.06 | 0.10 | 0.19 | 0.03 | -0.31 | 0.32 | -0.22 |
|---|
| Change In Accounts Payable | | 0.43 | 0.01 | -0.10 | -0.13 | 0.00 | -0.20 | -0.58 | -0.90 | 0.74 | 0.35 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.12 | -0.14 |
|---|
| Other Non-cash Items | | -0.01 | 0.00 | 0.01 | 0.00 | -0.14 | 0.01 | 0.00 | 0.00 | -0.06 | 0.06 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.43 | 0.62 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -2.66 | -2.67 | -2.04 | -3.55 | -3.95 | -0.51 | -0.52 | -1.03 | -1.98 | -2.25 | -2.15 | -2.14 | -1.83 | -1.45 | -1.35 | -0.97 | -0.49 |
|---|
| Acquisitions | | 0.91 | 0.00 | 0.00 | 0.00 | 0.02 | 0.51 | 0.52 | 1.03 | 1.92 | 2.12 | 2.04 | -2.04 | -1.75 | 0.00 | 0.00 | -0.04 | 0.00 |
|---|
| Investments | | -6.45 | -0.47 | -5.01 | -6.97 | -5.59 | -5.82 | -5.08 | -2.12 | -2.41 | -2.38 | -2.39 | -1.99 | -3.08 | -3.14 | -2.48 | -5.36 | -5.62 |
|---|
| Sales of Investment | | 7.62 | 1.69 | 6.00 | 7.59 | 5.79 | 5.07 | 4.34 | 2.45 | 2.34 | 2.22 | 2.26 | 2.22 | 3.19 | 3.20 | 2.96 | 5.31 | 4.85 |
|---|
| Other Investing Activities | | -0.94 | 0.00 | 0.00 | 0.00 | -0.02 | -0.51 | 0.73 | -0.63 | -1.92 | -2.12 | -2.04 | 2.03 | 1.74 | 0.00 | 0.03 | 0.00 | 0.00 |
|---|
| Cash from Investing | | -1.52 | 0.00 | 0.00 | -2.93 | -3.75 | -1.26 | -0.02 | -0.30 | -2.04 | -2.41 | -2.27 | -1.91 | -1.73 | -1.38 | -0.83 | -1.05 | -1.27 |
| 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 | | -0.86 | -0.68 | -0.64 | -0.50 | -0.46 | -0.50 | -0.50 | -0.59 | -0.72 | -0.85 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 | 0.84 |
|---|
| Investments | | 0.00 | -0.10 | -0.32 | -0.05 | -1.17 | -0.64 | -1.53 | -1.68 | -1.62 | -1.62 |
|---|
| Sales of Investment | | 0.12 | 0.35 | 0.07 | 1.15 | 0.83 | 1.62 | 1.82 | 1.72 | 1.68 | 2.41 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.07 | -0.84 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.66 | -0.06 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.03 | 0.00 | 0.00 | -0.09 | -3.09 | -0.91 | -5.52 | -0.62 | -0.34 | -0.59 | -0.59 | -0.21 | -0.56 | -0.31 | -0.58 | -0.56 | -0.20 |
|---|
| Debt Issued | | -0.19 | 8.06 | -1.14 | -0.15 | 0.24 | 0.99 | 13.73 | 1.23 | 0.05 | 0.87 | 0.80 | 0.70 | 0.43 | -0.02 | -0.02 | 0.93 | 3.58 |
|---|
| Issuance of Common Stock | | 0.06 | 0.00 | 0.00 | 0.05 | 0.00 | 0.00 | 2.29 | 0.04 | 0.00 | 0.63 | 0.54 | 0.55 | 0.41 | 0.10 | 0.03 | 0.08 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.01 | -2.55 | -0.25 | -0.05 | 0.00 | 0.00 | -0.45 | -2.00 | -2.00 | -1.60 | -1.75 | -1.18 | -0.96 | -0.54 | -0.40 | -0.23 | 0.00 |
|---|
| Dividends Paid | | -0.43 | 0.00 | 0.00 | -0.43 | 0.00 | 0.00 | -0.19 | -0.37 | -0.33 | -0.27 | -0.22 | -0.18 | -0.14 | -0.07 | -0.02 | -0.01 | -0.01 |
|---|
| Other Financing Activities | | 0.01 | 0.00 | 0.00 | 0.08 | 0.05 | 1.26 | 13.53 | -0.04 | 0.18 | 0.13 | 0.10 | 0.00 | 0.00 | -0.04 | 0.03 | -0.05 | 0.06 |
|---|
| Cash from Financing | | -0.41 | 0.00 | 0.00 | -0.44 | -3.03 | 0.36 | 9.66 | -2.99 | -2.50 | -1.71 | -1.92 | -1.02 | -1.25 | -0.86 | -0.95 | -0.77 | -0.15 |
| 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 | -0.01 | -0.01 |
|---|
| Debt Issued | | 5.26 | -0.08 | -2.65 | -0.06 | -1.04 | -0.01 | -0.05 | -0.04 | -0.07 | -0.04 |
|---|
| 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 | | -0.05 | -0.25 | -1.50 | -0.75 | -0.25 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.21 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.01 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | -0.21 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -1.02 | -4.28 | -1.78 | -0.20 | -2.99 | 1.42 | 8.52 | 0.69 | 0.36 | -0.19 | 0.10 | 0.30 | -0.07 | 0.24 | 0.28 | -0.43 | 0.15 |
|---|
| Closing Cash Balance | | 8.14 | 3.23 | 7.51 | 9.29 | 9.49 | 12.48 | 11.06 | 2.55 | 1.85 | 1.50 | 1.68 | 1.58 | 1.28 | 1.36 | 1.11 | 0.83 | 1.26 |
| 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 | | 0.33 | -0.57 | -4.66 | 0.63 | -0.99 | 0.36 | -0.23 | -0.92 | -0.21 | 0.34 |
|---|
| Closing Cash Balance | | 3.23 | 2.90 | 3.48 | 8.13 | 7.51 | 8.50 | 8.14 | 8.37 | 9.29 | 9.50 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -1.75 | -0.83 | -1.62 | -0.39 | -0.16 | 1.81 | -1.64 | 2.96 | 2.92 | 1.68 | 2.15 | 1.10 | 1.07 | 1.04 | 0.72 | 0.42 | 1.07 |
|---|
| Real Free Cash Flow | | -1.83 | -0.83 | -1.62 | -0.39 | -0.16 | 1.79 | -1.47 | 2.96 | 2.92 | 1.73 | 2.33 | 0.98 | 0.80 | 1.05 | 0.91 | 0.61 | 1.08 |
| 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 | | -0.56 | -0.39 | -0.23 | 0.36 | 0.02 | -0.41 | -0.52 | -0.70 | -0.29 | -0.23 |
|---|
| Real Free Cash Flow | | -0.56 | -0.39 | -0.23 | 0.36 | 0.02 | -0.41 | -0.52 | -0.70 | -0.38 | -0.23 |