LVS
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 | | 13.02 | 13.02 | 11.30 | 10.37 | 4.11 | 4.23 | 3.61 | 13.74 | 13.73 | 12.88 | 11.41 | 11.69 | 14.58 | 13.77 | 11.13 | 9.41 | 6.85 |
|---|
| Cost of Revenues | | 9.35 | 9.35 | 7.15 | 5.21 | 2.46 | 2.63 | 2.61 | 8.36 | 8.46 | 8.00 | 7.29 | 7.54 | 9.19 | 9.08 | 7.37 | 5.91 | 4.66 |
|---|
| Gross Profit | | 3.67 | 3.67 | 4.15 | 5.17 | 1.65 | 1.61 | 1.00 | 5.38 | 5.27 | 4.89 | 4.12 | 4.15 | 5.39 | 4.69 | 3.76 | 3.50 | 2.20 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 3.65 | 3.33 | 3.18 | 2.86 | 2.90 | 2.68 | 2.76 | 2.96 | 2.92 | 2.80 |
|---|
| Cost of Revenues | | 2.90 | 2.39 | 2.24 | 1.82 | 1.85 | 1.75 | 1.75 | 1.80 | 1.43 | 1.38 |
|---|
| Gross Profit | | 0.75 | 0.94 | 0.94 | 1.04 | 1.05 | 0.93 | 1.01 | 1.16 | 1.48 | 1.41 |
| 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 | 0.21 | 0.14 | 0.11 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 1.11 | 3.65 | 3.67 | 3.97 | 8.68 | 8.66 | 8.17 | 7.55 | 7.72 | 9.37 | 9.27 | 7.58 | 0.29 | 0.26 |
|---|
| Depreciation & Amortization | | 1.54 | 1.54 | 1.43 | 1.33 | 1.09 | 1.10 | 3.87 | 1.40 | 1.15 | 1.21 | 1.15 | 1.04 | 1.07 | 1.05 | 0.93 | 0.79 | 0.69 |
|---|
| Total Operating Expenses | | 0.58 | 0.58 | 1.69 | 2.85 | 4.89 | 4.90 | 5.22 | 9.95 | 9.83 | 9.40 | 8.84 | 8.81 | 10.48 | 10.35 | 8.67 | 1.10 | 1.00 |
|---|
| Operating Income | | 3.09 | 3.09 | 2.47 | 2.31 | -0.68 | -0.69 | -4.22 | 3.70 | 3.75 | 3.46 | 2.49 | 2.84 | 4.10 | 3.41 | 2.31 | 2.39 | 1.18 |
| 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 | 0.07 | 0.04 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.29 | 0.39 |
|---|
| Depreciation & Amortization | | 0.37 | 0.39 | 0.39 | 0.39 | 0.38 | 0.35 | 0.35 | 0.35 | 0.36 | 0.34 |
|---|
| Total Operating Expenses | | -0.13 | 0.15 | 0.14 | 0.42 | 0.45 | 0.41 | 0.40 | 0.43 | 0.77 | 0.72 |
|---|
| Operating Income | | 0.88 | 0.79 | 0.80 | 0.62 | 0.60 | 0.52 | 0.61 | 0.73 | 0.71 | 0.69 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.16 | 0.16 | 0.28 | 0.29 | 0.12 | 0.00 | 0.02 | 0.07 | 0.06 | 0.02 | 0.01 | 0.02 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 |
|---|
| Interest Expense | | 0.75 | 0.75 | 0.73 | 0.82 | 0.70 | 0.62 | 0.54 | 0.56 | 0.45 | 0.33 | 0.27 | 0.27 | 0.27 | 0.27 | 0.26 | 0.28 | 0.31 |
|---|
| Other Expense | | -0.88 | -0.88 | -0.51 | -0.54 | -0.71 | -0.79 | 2.04 | 0.07 | -0.19 | -0.12 | -0.05 | 0.00 | -0.02 | -0.02 | -0.16 | -0.04 | -0.04 |
|---|
| IBT | | 2.21 | 2.21 | 1.96 | 1.78 | -1.39 | -1.47 | -2.18 | 3.77 | 3.33 | 3.05 | 2.26 | 2.62 | 3.83 | 3.14 | 2.06 | 2.09 | 0.86 |
|---|
| Income Tax Expense | | 0.35 | 0.35 | 0.21 | 0.34 | 0.15 | -0.01 | -0.04 | 0.47 | 0.38 | -0.21 | 0.24 | 0.24 | 0.24 | 0.19 | 0.18 | 0.21 | 0.07 |
|---|
| Net Income | | 1.63 | 1.63 | 1.45 | 1.22 | -1.54 | -1.47 | -2.14 | 2.70 | 2.41 | 2.81 | 1.67 | 1.97 | 2.84 | 2.31 | 1.52 | 1.56 | 0.60 |
| 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 | | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.07 | 0.08 | 0.07 | 0.06 | 0.08 |
|---|
| Interest Expense | | 0.19 | 0.19 | 0.19 | 0.17 | 0.18 | 0.18 | 0.19 | 0.18 | 0.19 | 0.20 |
|---|
| Other Expense | | -0.32 | -0.21 | -0.19 | -0.15 | -0.14 | -0.12 | -0.11 | -0.13 | -0.12 | -0.12 |
|---|
| IBT | | 0.55 | 0.58 | 0.61 | 0.47 | 0.46 | 0.40 | 0.50 | 0.60 | 0.59 | 0.57 |
|---|
| Income Tax Expense | | 0.10 | 0.09 | 0.09 | 0.06 | 0.07 | 0.05 | 0.07 | 0.02 | 0.12 | 0.12 |
|---|
| Net Income | | 0.40 | 0.42 | 0.46 | 0.35 | 0.32 | 0.28 | 0.35 | 0.49 | 0.38 | 0.38 |
| 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 | $1.60 | $-2.02 | $-1.92 | $-2.80 | $3.50 | $3.07 | $3.54 | $2.10 | $2.47 | $3.52 | $2.80 | $1.89 | $1.74 | $0.61 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.60 | $-2.02 | $-1.92 | $-2.80 | $3.50 | $3.07 | $3.54 | $2.10 | $2.47 | $3.52 | $2.79 | $1.85 | $1.56 | $0.51 |
|---|
| Shares Outstanding | | 0.68 | 0.69 | 0.74 | 0.76 | 0.76 | 0.76 | 0.76 | 0.77 | 0.79 | 0.79 | 0.79 | 0.80 | 0.81 | 0.82 | 0.81 | 0.73 | 0.67 |
|---|
| Diluted Shares Outstanding | | 0.68 | 0.69 | 0.74 | 0.77 | 0.76 | 0.76 | 0.76 | 0.77 | 0.79 | 0.79 | 0.80 | 0.80 | 0.81 | 0.83 | 0.82 | 0.81 | 0.79 |
| 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 | $0.50 | $0.50 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.50 | $0.50 |
|---|
| Shares Outstanding | | 0.68 | 0.68 | 0.70 | 0.71 | 0.74 | 0.73 | 0.74 | 0.75 | 0.76 | 0.76 |
|---|
| Diluted Shares Outstanding | | 0.68 | 0.69 | 0.70 | 0.71 | 0.74 | 0.73 | 0.74 | 0.75 | 0.76 | 0.77 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 4.71 | 3.65 | 5.11 | 6.31 | 1.85 | 2.12 | 4.23 | 4.65 | 2.42 | 2.13 | 2.18 | 3.51 | 3.60 | 2.51 | 3.90 | 3.04 |
|---|
| 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 | | 4.71 | 3.65 | 5.11 | 6.31 | 1.85 | 2.12 | 4.23 | 4.65 | 2.42 | 2.13 | 2.18 | 3.51 | 3.60 | 2.51 | 3.90 | 3.04 |
|---|
| Accounts Receivable | | 0.44 | 0.42 | 0.48 | 0.27 | 0.20 | 0.34 | 0.84 | 0.73 | 0.62 | 0.78 | 1.27 | 1.51 | 1.76 | 1.82 | 1.34 | 0.72 |
|---|
| Inventory | | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.03 | 0.04 | 0.04 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 |
|---|
| Other Current Assets | | 0.15 | 0.18 | 0.15 | 0.14 | 0.11 | 0.14 | 0.18 | 0.14 | 0.12 | 0.14 | 0.11 | 0.13 | 0.10 | 0.09 | 0.12 | 0.16 |
|---|
| Total Current Assets | | 5.33 | 4.29 | 5.78 | 6.74 | 5.51 | 2.64 | 5.31 | 5.57 | 3.21 | 3.10 | 3.61 | 5.19 | 5.52 | 4.48 | 5.40 | 4.06 |
| 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 | | 3.48 | 3.45 | 3.04 | 3.65 | 4.21 | 4.71 | 4.96 | 5.11 | 5.57 | 5.77 |
|---|
| 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 | | 3.48 | 3.45 | 3.04 | 3.65 | 4.21 | 4.71 | 4.96 | 5.11 | 5.57 | 5.77 |
|---|
| Accounts Receivable | | 0.55 | 0.53 | 0.44 | 0.42 | 0.41 | 0.44 | 0.42 | 0.48 | 0.39 | 0.34 |
|---|
| Inventory | | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 |
|---|
| Other Current Assets | | 0.08 | 0.24 | 0.21 | 0.18 | 0.16 | 0.15 | 0.14 | 0.15 | 0.17 | 0.15 |
|---|
| Total Current Assets | | 4.15 | 4.26 | 3.72 | 4.29 | 4.83 | 5.33 | 5.56 | 5.78 | 6.17 | 6.29 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 11.37 | 14.00 | 11.44 | 13.58 | 14.02 | 17.37 | 17.12 | 16.35 | 16.75 | 17.11 | 16.99 | 16.73 | 16.79 | 17.23 | 15.03 | 15.90 |
|---|
| Goodwill | | 0.00 | 0.10 | 0.10 | 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 |
|---|
| Intangible Assets | | 0.57 | 0.44 | 0.50 | 0.06 | 0.02 | 0.03 | 0.04 | 0.07 | 0.09 | 0.10 | 0.07 | 0.09 | 0.10 | 0.07 | 0.08 | 0.09 |
|---|
| Long-Term Investments | | 1.35 | 1.39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.20 | 0.17 | 0.21 | 0.19 | 0.21 | 0.17 | 0.16 |
|---|
| Other Long-Term Assets | | 2.37 | 0.33 | 3.84 | 1.52 | 0.22 | 0.46 | 0.45 | 0.19 | 0.15 | 0.16 | 0.12 | 0.12 | 0.12 | 0.13 | 1.56 | 0.83 |
|---|
| Total Long-Term Assets | | 15.78 | 16.38 | 16.00 | 15.30 | 14.55 | 18.16 | 17.89 | 16.98 | 17.48 | 17.37 | 17.38 | 17.17 | 17.21 | 17.69 | 16.85 | 16.99 |
|---|
| Total Assets | | 21.11 | 20.67 | 21.78 | 22.04 | 20.06 | 20.81 | 23.20 | 22.55 | 20.69 | 20.47 | 20.99 | 22.36 | 22.72 | 22.16 | 22.24 | 21.04 |
| 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 | | 11.91 | 15.00 | 14.91 | 14.00 | 14.17 | 13.47 | 13.39 | 13.69 | 11.59 | 11.59 |
|---|
| Goodwill | | 0.10 | 0.10 | 0.10 | 0.10 | 0.00 | 0.00 | 0.00 | 0.10 | 0.10 | 0.11 |
|---|
| Intangible Assets | | 0.49 | 0.54 | 0.56 | 0.44 | 0.56 | 0.57 | 0.58 | 0.50 | 0.51 | 0.52 |
|---|
| Long-Term Investments | | 1.39 | 1.39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.19 | 1.19 | 1.18 |
|---|
| Other Long-Term Assets | | 3.30 | 0.42 | 1.83 | 1.71 | 1.67 | 1.62 | 1.60 | 0.40 | -1.31 | -1.32 |
|---|
| Total Long-Term Assets | | 17.35 | 17.59 | 17.53 | 16.38 | 16.53 | 15.78 | 15.69 | 16.00 | 12.20 | 12.22 |
|---|
| Total Assets | | 21.50 | 21.85 | 21.25 | 20.67 | 21.35 | 21.11 | 21.25 | 21.78 | 22.12 | 22.27 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.15 | 0.16 | 0.17 | 0.09 | 0.08 | 0.10 | 0.15 | 0.18 | 0.17 | 0.13 | 0.11 | 0.11 | 0.12 | 0.11 | 0.10 | 0.11 |
|---|
| Short-Term Debt | | 0.93 | 3.16 | 1.90 | 2.03 | 0.07 | 0.08 | 0.07 | 0.11 | 0.30 | 0.17 | 0.10 | 0.10 | 0.38 | 0.10 | 0.46 | 0.77 |
|---|
| Other Current Liabilities | | 2.05 | 1.32 | 1.71 | 1.31 | 1.94 | 1.52 | 2.42 | 2.19 | 1.91 | 2.00 | 1.83 | 2.04 | 2.18 | 2.03 | 1.47 | 1.72 |
|---|
| Current Liabilities | | 3.37 | 5.80 | 4.42 | 3.90 | 2.57 | 2.31 | 3.22 | 3.16 | 2.95 | 2.81 | 2.46 | 2.71 | 3.13 | 2.62 | 2.50 | 2.60 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.17 | 0.16 | 0.15 | 0.16 | 0.14 | 0.15 | 0.16 | 0.17 | 0.15 | 0.14 |
|---|
| Short-Term Debt | | 1.92 | 0.92 | 2.99 | 3.16 | 2.73 | 0.93 | 2.04 | 1.90 | 1.82 | 0.07 |
|---|
| Other Current Liabilities | | 2.27 | 2.11 | 2.83 | 1.32 | 2.26 | 2.05 | 1.81 | 1.71 | 1.92 | 1.90 |
|---|
| Current Liabilities | | 4.67 | 3.50 | 6.26 | 5.80 | 5.35 | 3.37 | 4.27 | 4.42 | 4.10 | 2.28 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 12.81 | 10.59 | 12.39 | 13.95 | 14.72 | 13.93 | 12.42 | 11.87 | 9.34 | 9.43 | 9.37 | 9.89 | 9.38 | 10.13 | 9.58 | 9.37 |
|---|
| Capital Leases | | 0.02 | 0.32 | 0.26 | 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 |
|---|
| Def. Tax Liability | | 0.17 | 0.19 | 0.19 | 0.15 | 0.17 | 0.19 | 0.18 | 0.19 | 0.21 | 0.20 | 0.20 | 0.19 | 0.17 | 0.19 | 0.21 | 0.12 |
|---|
| Total Liabilities | | 17.22 | 17.51 | 17.67 | 18.38 | 17.81 | 17.27 | 16.69 | 15.80 | 13.05 | 12.97 | 12.57 | 13.34 | 13.22 | 13.51 | 12.80 | 13.11 |
| 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 | | 13.85 | 14.90 | 10.86 | 10.59 | 11.28 | 12.81 | 11.91 | 12.39 | 12.80 | 15.07 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.32 | 0.13 | 0.02 | 0.02 | 0.26 | 0.22 | 0.22 |
|---|
| Def. Tax Liability | | 0.17 | 0.18 | 0.19 | 0.19 | 0.19 | 0.17 | 0.18 | 0.19 | 0.15 | 0.15 |
|---|
| Total Liabilities | | 19.64 | 19.57 | 18.21 | 17.51 | 17.71 | 17.22 | 17.22 | 17.67 | 17.67 | 18.11 |
| 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 | | 3.15 | 3.46 | 2.60 | 1.68 | -0.15 | 0.81 | 3.10 | 2.77 | 2.72 | 2.22 | 2.84 | 2.95 | 1.71 | 0.56 | 2.15 | 0.88 |
|---|
| Comprehensive Income | | -0.05 | -0.06 | 0.03 | -0.01 | -0.02 | 0.03 | 0.00 | -0.04 | 0.01 | -0.12 | -0.07 | 0.08 | 0.17 | 0.26 | 0.09 | 0.13 |
|---|
| Total Common Equity | | 3.75 | 2.88 | 4.12 | 3.88 | 2.00 | 2.97 | 5.19 | 5.68 | 6.49 | 6.18 | 6.82 | 7.21 | 7.67 | 7.06 | 7.85 | 6.66 |
| 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 | | 4.16 | 3.91 | 3.63 | 3.46 | 3.28 | 3.15 | 2.94 | 2.60 | 2.37 | 2.14 |
|---|
| Comprehensive Income | | 0.05 | 0.00 | -0.02 | -0.06 | 0.08 | -0.05 | -0.04 | 0.03 | -0.06 | -0.04 |
|---|
| Total Common Equity | | 1.57 | 1.99 | 2.70 | 2.88 | 3.43 | 3.75 | 3.95 | 4.12 | 4.55 | 4.33 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 13.74 | 13.75 | 14.03 | 15.98 | 14.80 | 14.01 | 12.49 | 11.99 | 9.64 | 9.60 | 9.47 | 9.99 | 9.76 | 10.23 | 10.03 | 10.14 |
|---|
| Book Value | | 3.89 | 3.16 | 4.10 | 3.66 | 2.25 | 3.54 | 6.51 | 6.75 | 7.64 | 7.50 | 8.42 | 9.02 | 9.50 | 8.66 | 9.44 | 7.93 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.30 | 0.29 | 0.33 | 0.28 | 0.22 | 0.14 | 0.07 | -0.01 | -0.10 | -0.17 |
|---|
| Book Value | | 1.57 | 1.99 | 2.70 | 2.88 | 3.43 | 3.75 | 3.95 | 4.12 | 4.55 | 4.33 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.70 | 1.87 | 1.75 | 1.43 | -1.54 | -1.47 | -2.14 | 3.30 | 2.95 | 3.26 | 2.02 | 2.39 | 3.59 | 2.95 | 1.88 | 1.88 | 0.78 |
|---|
| Depreciation & Amortization | | 1.37 | 1.54 | 1.37 | 1.27 | 1.09 | 1.10 | 1.22 | 1.22 | 1.15 | 1.21 | 1.15 | 1.04 | 1.07 | 1.05 | 0.93 | 0.79 | 0.69 |
|---|
| Stock-Based Compensation | | 0.05 | 0.05 | 0.06 | 0.04 | 0.04 | 0.02 | 0.02 | 0.04 | 0.03 | 0.03 | 0.03 | 0.05 | 0.05 | 0.05 | 0.07 | 0.06 | 0.06 |
|---|
| Change Working Capital | | -0.10 | -0.78 | 0.02 | 0.39 | 0.16 | -0.09 | -0.54 | -1.26 | 0.24 | 0.33 | 0.55 | -0.24 | -0.11 | 0.10 | -0.27 | -0.43 | -0.01 |
|---|
| Change In Accounts Receivable | | -0.12 | -0.39 | 0.04 | -0.22 | -0.08 | 0.04 | 0.40 | -0.15 | -0.12 | 0.08 | 0.32 | 0.05 | 0.04 | -0.21 | -0.68 | -0.79 | -0.33 |
|---|
| Change In Accounts Payable | | 0.01 | 0.02 | 0.00 | 0.08 | 0.01 | -0.01 | -0.05 | -0.03 | 0.01 | 0.04 | 0.02 | 0.00 | -0.01 | 0.01 | 0.00 | -0.01 | 0.03 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.12 | -0.04 | 0.02 | -0.04 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 |
|---|
| Other Non-cash Items | | 1.70 | 0.21 | 0.01 | 0.05 | 0.20 | 0.50 | 0.16 | -0.41 | 0.22 | 0.21 | 0.27 | 0.20 | 0.24 | 0.29 | 0.45 | 0.26 | 0.24 |
|---|
| Cash from Operations | | 3.35 | 0.00 | 0.00 | 3.23 | -0.80 | 0.02 | -1.31 | 3.04 | 4.70 | 4.54 | 4.04 | 3.45 | 4.83 | 4.44 | 3.06 | 2.66 | 1.87 |
| 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 | | 0.40 | 0.49 | 0.52 | 0.41 | 0.39 | 0.35 | 0.42 | 0.58 | 0.47 | 0.38 |
|---|
| Depreciation & Amortization | | 0.38 | 0.33 | 0.39 | 0.38 | 0.36 | 0.34 | 0.33 | 0.34 | 0.35 | 0.33 |
|---|
| Stock-Based Compensation | | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 |
|---|
| Change Working Capital | | 0.13 | 0.16 | -0.78 | -0.29 | 0.12 | 0.07 | 0.05 | -0.23 | 0.14 | -0.06 |
|---|
| Change In Accounts Receivable | | -0.24 | -0.04 | -0.10 | -0.02 | -0.03 | 0.04 | -0.02 | 0.05 | -0.09 | -0.06 |
|---|
| Change In Accounts Payable | | 0.02 | 0.01 | 0.01 | -0.01 | 0.03 | -0.01 | -0.01 | -0.01 | 0.01 | 0.02 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Non-cash Items | | 0.30 | 0.15 | 0.06 | 0.03 | 0.01 | -0.02 | 0.00 | 0.02 | 0.00 | 0.16 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.01 | 0.84 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -1.15 | -1.17 | -1.58 | -1.02 | -0.78 | -0.84 | -1.33 | -1.27 | -0.95 | -0.84 | -1.45 | -1.53 | -1.18 | -0.94 | -1.45 | -1.51 | -2.02 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.16 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 |
|---|
| 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 | -0.17 |
|---|
| 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 | 0.17 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | -0.24 | 4.94 | -0.06 | 0.00 | 0.01 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.81 | -0.73 |
|---|
| Cash from Investing | | -1.14 | 0.00 | 0.00 | -1.25 | 4.16 | -0.90 | -1.33 | -0.10 | -0.93 | -0.82 | -1.44 | -1.53 | -1.18 | -0.91 | -1.45 | -0.70 | -2.71 |
| 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 | | -0.27 | -0.15 | -0.29 | -0.45 | -0.55 | -0.54 | -0.29 | -0.20 | -0.33 | -0.33 |
|---|
| Acquisitions | | -0.01 | 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 | 0.00 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.33 | -0.32 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.99 | 0.00 | 0.00 | -2.07 | -0.07 | -2.00 | -0.47 | -3.54 | -5.18 | -0.86 | -1.99 | -2.40 | -2.12 | -3.51 | -4.40 | -3.30 | -0.07 |
|---|
| Debt Issued | | 0.03 | 13.75 | -0.28 | 0.12 | 1.25 | 2.79 | 1.98 | 4.04 | 7.52 | 0.90 | 2.11 | 1.87 | 2.35 | 3.04 | 4.60 | 3.19 | 10.21 |
|---|
| Issuance of Common Stock | | 0.51 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.05 | 7.67 | 0.69 | 0.00 | 2.11 | 2.55 | 3.25 | 0.00 | 3.24 | 0.00 |
|---|
| Repurchase of Common Stock | | -1.36 | -2.22 | -1.76 | -0.51 | 0.00 | 0.00 | 0.00 | -0.75 | -0.91 | -0.38 | 0.00 | -0.21 | -1.68 | -0.56 | 0.00 | -0.86 | 0.00 |
|---|
| Dividends Paid | | -0.60 | 0.00 | 0.00 | -0.31 | 0.00 | 0.00 | -0.91 | -3.00 | -2.98 | -2.94 | -2.91 | -2.69 | -2.39 | -1.56 | -3.46 | -0.08 | -0.09 |
|---|
| Other Financing Activities | | -0.82 | 0.00 | 0.00 | -0.31 | 1.19 | 2.68 | 1.94 | -0.13 | -0.13 | -0.01 | 2.27 | -0.02 | -0.09 | -0.05 | 4.82 | -0.10 | -0.97 |
|---|
| Cash from Financing | | -3.27 | 0.00 | 0.00 | -3.19 | 1.12 | 0.68 | 0.56 | -3.37 | -1.52 | -3.49 | -2.63 | -3.21 | -3.72 | -2.43 | -3.05 | -1.09 | -1.13 |
| 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 | -0.27 | -0.52 |
|---|
| Debt Issued | | 15.77 | -0.05 | 1.97 | 0.10 | -0.26 | 0.27 | -0.22 | -0.07 | 0.12 | -0.01 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.51 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.50 | -0.50 | -0.80 | -0.42 | -0.45 | -0.45 | -0.40 | -0.45 | -0.51 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.15 | -0.15 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.76 | -0.03 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.18 | -0.70 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -1.06 | 0.19 | -1.45 | -1.21 | 4.51 | -0.21 | -2.11 | -0.42 | 2.23 | 0.29 | -0.05 | -1.33 | -0.09 | 1.09 | -1.39 | 0.87 | -1.92 |
|---|
| Closing Cash Balance | | 4.71 | 3.84 | 3.78 | 5.23 | 6.44 | 1.93 | 2.14 | 4.24 | 4.66 | 2.42 | 2.13 | 2.18 | 3.51 | 3.60 | 2.51 | 3.90 | 3.04 |
| 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 | | 0.49 | -0.10 | 0.41 | -0.61 | -0.56 | -0.50 | -0.24 | -0.15 | -0.47 | -0.19 |
|---|
| Closing Cash Balance | | 3.84 | 3.48 | 3.58 | 3.16 | 3.78 | 4.33 | 4.84 | 5.08 | 5.23 | 5.70 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 2.21 | 1.65 | 1.62 | 1.97 | -1.58 | -0.82 | -2.64 | 1.77 | 3.75 | 3.71 | 2.60 | 1.92 | 3.65 | 3.50 | 1.61 | 1.15 | -0.15 |
|---|
| Real Free Cash Flow | | 2.15 | 1.60 | 1.57 | 1.93 | -1.61 | -0.85 | -2.66 | 1.73 | 3.72 | 3.67 | 2.56 | 1.88 | 3.61 | 3.44 | 1.54 | 1.09 | -0.21 |
| 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 | | 0.93 | 0.96 | -0.11 | 0.07 | 0.37 | 0.22 | 0.53 | 0.51 | 0.68 | 0.51 |
|---|
| Real Free Cash Flow | | 0.93 | 0.95 | -0.12 | 0.06 | 0.35 | 0.21 | 0.51 | 0.50 | 0.67 | 0.50 |